BusinessWire

Elastic N.V. Reports Strong Third Quarter Fiscal 2020 Financial Results

Q3 Revenue of $113.2 million, Up 60% year-over-year (61% in constant currency)

SaaS Revenue of $25.1 million, Up 114% year-over-year (118% in constant currency)

Calculated Billings of $122.9 million, Up 54% year-over-year (56% in constant currency)

MOUNTAIN VIEW, Calif. & AMSTERDAM, The Netherlands--(BUSINESS WIRE)--Elastic N.V. (NYSE: ESTC) (“Elastic”), the company behind Elasticsearch and the Elastic Stack, announced strong results for its third quarter of fiscal 2020 (ended January 31, 2020).


Third Quarter Fiscal 2020 Financial Highlights

  • Total revenue was $113.2 million, an increase of 60% year-over-year, or 61% on a constant currency basis.
  • SaaS revenue was $25.1 million, an increase of 114% year-over-year, or 118% on a constant currency basis.
  • Calculated billings was $122.9 million, an increase of 54% year-over-year, or 56% on a constant currency basis.
  • Deferred revenue was $209.8 million, an increase of 52% year-over-year.
  • GAAP operating loss was $42.3 million; GAAP operating margin was -37%.
  • Non-GAAP operating loss was $20.2 million; non-GAAP operating margin was -18%.
  • GAAP net loss per share was $0.55; non-GAAP net loss per share was $0.28.
  • Operating cash flow was -$23.2 million with free cash flow of -$24.2 million.
  • Cash and cash equivalents were $294.1 million as of January 31, 2020.

“We’re pleased with our revenue growth of 60% year-over-year in Q3,” said Shay Banon, Elastic’s founder and chief executive officer. “Our strategy of building enterprise search, observability, and security solutions on a single technology stack that can be deployed anywhere is clearly resonating with both users and customers.”

In a separate news release issued today, the Company announced that its Chief Revenue Officer, Aaron Katz, has, based on mutual agreement and effective immediately, transitioned into an advisory role until August 1, 2020, and that it has begun a search for his successor. Justin Hoffman, Senior Vice President of Sales, who is a core member of the Company’s executive leadership team and has already been leading Sales for all of the Americas and EMEA for almost seven years, will lead worldwide Sales in the near term.

Third Quarter Fiscal 2020 Key Metrics and Recent Business Highlights

Key Customer Metrics:

  • Total subscription customer count was over 10,500, compared to over 9,700 in Q2.
  • Total customer count with Annual Contract Value “ACV” greater than $100,000 was over 570, compared to over 525 in Q2.
  • Subscription revenue represented 92% of total revenue.
  • Net Expansion Rate continued to be greater than 130%.

Product Releases and Other Business Highlights:

  • Released version 7.6 of the Elastic Stack, which makes Elasticsearch queries even faster and adds more turnkey machine learning capabilities; version 7.6 also brings other improvements, including:
    • Meta engines, a new feature, that allows large companies to unify and scale their application search by searching across multiple engines.
    • New public cloud integrations that bring deeper visibility into cloud operations, and machine learning-powered log categorization for simplified log analysis, both of which drive significant value for observability use cases.
    • The generally available release of Elastic SIEM, which includes a new SIEM detection engine and rules aligned with the MITRE ATT&CK knowledge base for automating threat detection and minimizing mean time to detect (MTTD).
    • Increased visibility into Microsoft Windows activity with Elastic Endpoint Security, bringing an increased level of protection to enterprises with large Windows footprints.
  • Released Elastic Cloud on Kubernetes 1.0 into general availability, giving users a seamless way of deploying, managing, and operating the Elastic Stack on Kubernetes.
  • Announced the general availability of App Search on Elastic Cloud, bringing an easy-to-use cloud experience and flexible pricing model to App Search users everywhere and extending the power of App Search to all users of the Elasticsearch Service.
  • Announced the general availability of the Elasticsearch Service on Microsoft Azure and expanded availability to Tokyo; expanded Google Cloud Platform availability to Montréal and Mumbai.
  • Held 10 successful Elastic{ON} Tour events to educate and engage with Elastic’s community of users, customers, and partners in Warsaw, Denver, Atlanta, Stockholm, Paris, Melbourne, Frankfurt, Anaheim, Madrid, and Columbus, with waitlists driven by strong demand.
  • Announced a partnership with Defending Digital Campaigns (DDC), a non-partisan organization that provides low- and no-cost security products and services to federal election campaigns, to offer free monitored Elastic Endpoint Security to U.S. presidential and congressional campaigns during the 2020 election cycle.
  • Appointed Alison Gleeson to the Elastic Board of Directors. Gleeson is a globally recognized executive who was previously Senior Vice President of Cisco's Americas organization.
  • Welcomed Sally Jenkins as Chief Marketing Officer. Jenkins is a results-driven marketing executive who was most recently Executive Vice President and Chief Marketing Officer of Informatica.

Financial Outlook

The Company is providing the following guidance:

For its fourth quarter of fiscal 2020 (ending April 30, 2020):

  • Total revenue is expected to be between $119 million and $120 million.
  • Non-GAAP operating margin is expected to be between -20.5% and -19.5%.
  • Non-GAAP net loss per share is expected to be between $0.32 and $0.30, assuming between 82 million and 83 million weighted average ordinary shares outstanding.

For its fiscal year 2020 (ending April 30, 2020):

  • Total revenue is expected to be between $423 million and $424 million.
  • Non-GAAP operating margin is expected to be approximately -20.5%, including approximately -2% related to the acquisition of Endgame.
  • Non-GAAP net loss per share is expected to be between $1.13 and $1.12, assuming approximately 79 million weighted average ordinary shares outstanding.

See the section titled “Forward-Looking Statements” below for information on the factors that could cause our actual results to differ materially. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, many of the costs and expenses that may be incurred in the future.

Conference Call and Webcast

Elastic’s executive management team will host a conference call today at 2:00 p.m. PT/ 5:00 p.m. ET/ 11:00 p.m. CET to discuss the Company’s financial results and business outlook. A live audio webcast of the conference call will be available through Elastic’s Investor Relations website at ir.elastic.co. Slides will accompany the webcast. The replay of the webcast and slides will be available for two months.

About Elastic

Elastic is a search company that powers enterprise search, observability, and security solutions built on one technology stack that can be deployed anywhere. From finding documents to monitoring infrastructure to hunting for threats, Elastic makes data usable in real time and at scale. Founded in 2012, Elastic is a distributed company with Elasticians around the globe. Learn more at elastic.co.

Elastic and associated marks are trademarks or registered trademarks of Elastic N.V. and its subsidiaries. All other company and product names may be trademarks of their respective owners.

Use of Non-GAAP Financial Measures

Reconciliations of non-GAAP financial measures to Elastic’s financial results as determined in accordance with U.S. 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 this press release titled “About Non-GAAP Financial Measures.”

Forward-Looking Statements

This press release contains forward-looking statements which include, but are not limited to, expected financial results for the fiscal quarter and the fiscal year ending April 30, 2020. These forward-looking statements are subject to the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. Our expectations and beliefs regarding these matters may not materialize. Actual outcomes and results may differ materially from those contemplated by these forward-looking statements as a result of uncertainties, risks, and changes in circumstances, including but not limited to risks and uncertainties related to: our future financial performance, including our expectations regarding our revenue; cost of revenue; gross profit or gross margin; and operating expenses (including changes in sales and marketing, research and development and general and administrative expenses); our ability to achieve, and maintain, future profitability; our ability to continue to deliver and improve our offerings and successfully develop new offerings; customer acceptance and purchase of our existing offerings and new offerings; our ability to maintain and expand our user and customer base; the market for our products not continuing to develop; competition from other products; the impact of foreign currency exchange rate and interest rate fluctuations on our results; our business strategy and our plan to build our business; our ability to effectively manage our growth; the pace of change and innovation in the markets in which we participate and the competitive nature of those markets; our international expansion strategy; our service performance and security, including the resources and costs required to prevent, detect and remediate potential security breaches; our operating results and cash flows; our strategy of acquiring complementary businesses and our ability to successfully integrate acquired businesses and technologies; our relationships with third parties, including partners; our ability to protect our intellectual property rights; our ability to develop our brands; our ability to attract and retain qualified employees and key personnel; the impact of expensing stock options and other equity awards; the sufficiency of our capital resources; our ability to successfully defend litigation brought against us; our ability to successfully expand in our existing markets and into new markets; sufficiency of cash to meet cash needs for at least the next 12 months; our ability to comply with laws and regulations that currently apply or become applicable to our business both in the United States and internationally; the future trading prices of our ordinary shares; the impact of our acquisition of Endgame, Inc. on our operating margin; the impact of our acquisition of Endgame, Inc. on Elastic’s future product offerings; and general market, political, economic and business conditions. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our most recent filings with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the fiscal year ended April 30, 2019 and any subsequent reports on Form 10-K, Form 10-Q or Form 8-K filed with the SEC. SEC filings are available on the Investor Relations section of Elastic’s website at ir.elastic.co and the SEC’s website at www.sec.gov. Elastic assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release, except as required by law.

Contact Information

Anthony Luscri
Elastic Investor Relations
ir@elastic.co
(650) 695-1055

Lisa Boughner
Elastic Corporate Communications
lisa.boughner@elastic.co

Elastic N.V.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(amounts in thousands, except share and per share amounts)

(Unaudited)

 

 

 

Three Months Ended January 31,

 

Nine Months Ended January 31,

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

License - self-managed

 

$

 

14,495

 

 

$

 

9,406

 

 

$

 

36,674

 

 

$

 

26,850

 

Subscription - self-managed and SaaS

 

 

89,703

 

 

 

55,180

 

 

 

241,593

 

 

 

147,781

 

Total subscription revenue

 

 

104,198

 

 

 

64,586

 

 

 

278,267

 

 

 

174,631

 

Professional services

 

 

8,983

 

 

 

6,249

 

 

 

25,730

 

 

 

16,423

 

Total revenue

 

 

113,181

 

 

 

70,835

 

 

 

303,997

 

 

 

191,054

 

Cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

Cost of license - self-managed

 

 

347

 

 

 

96

 

 

 

602

 

 

 

290

 

Cost of subscription - self-managed and SaaS

 

 

23,196

 

 

 

13,941

 

 

 

60,832

 

 

 

37,012

 

Total cost of revenue - subscription

 

 

23,543

 

 

 

14,037

 

 

 

61,434

 

 

 

37,302

 

Cost of professional services

 

 

9,862

 

 

 

6,387

 

 

 

26,983

 

 

 

17,266

 

Total cost of revenue

 

 

33,405

 

 

 

20,424

 

 

 

88,417

 

 

 

54,568

 

Gross profit

 

 

79,776

 

 

 

50,411

 

 

 

215,580

 

 

 

136,486

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

46,119

 

 

 

25,850

 

 

 

119,779

 

 

 

70,163

 

Sales and marketing

 

 

54,829

 

 

 

37,196

 

 

 

160,860

 

 

 

102,252

 

General and administrative

 

 

21,096

 

 

 

11,151

 

 

 

71,472

 

 

 

33,342

 

Total operating expenses

 

 

122,044

 

 

 

74,197

 

 

 

352,111

 

 

 

205,757

 

Operating loss

 

 

(42,268

)

 

 

(23,786

)

 

 

(136,531

)

 

 

(69,271

)

Other income (expense), net

 

 

(1,339

)

 

 

1,877

 

 

 

1,276

 

 

 

2,737

 

Loss before income taxes

 

 

(43,607

)

 

 

(21,909

)

 

 

(135,255

)

 

 

(66,534

)

Provision for (benefit from) income taxes

 

 

674

 

 

 

(558

)

 

 

768

 

 

 

934

 

Net loss

 

$

 

(44,281

)

 

$

 

(21,351

)

 

$

 

(136,023

)

 

$

 

(67,468

)

Net loss per share attributable to ordinary shareholders, basic and diluted

 

$

 

(0.55

)

 

$

 

(0.30

)

 

$

 

(1.75

)

 

$

 

(1.37

)

Weighted-average shares used to compute net loss per share attributable to ordinary shareholders, basic and diluted

 

 

80,737,237

 

 

 

70,725,336

 

 

 

77,713,604

 

 

 

49,261,240

 

Elastic N.V.

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share and per share amounts)

(Unaudited)

 

 

January 31,
2020

 

April 30,
2019

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

294,076

 

 

$

 

298,000

 

Restricted cash

 

 

2,291

 

 

 

2,280

 

Accounts receivable, net of allowance for doubtful accounts of $1,583 and $1,411 as of January 31, 2020 and April 30, 2019, respectively

 

 

72,557

 

 

 

81,274

 

Deferred contract acquisition costs

 

 

14,885

 

 

 

17,215

 

Prepaid expenses and other current assets

 

 

34,697

 

 

 

30,872

 

Total current assets

 

 

418,506

 

 

 

429,641

 

Property and equipment, net

 

 

7,958

 

 

 

5,448

 

Goodwill

 

 

198,774

 

 

 

19,846

 

Operating lease right-of-use assets

 

 

33,814

 

 

 

-

 

Intangible assets, net

 

 

54,005

 

 

 

6,723

 

Deferred contract acquisition costs, non-current

 

 

17,015

 

 

 

8,935

 

Deferred tax assets

 

 

2,205

 

 

 

1,748

 

Other assets

 

 

9,572

 

 

 

13,397

 

Total assets

 

$

 

741,849

 

 

$

 

485,738

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

 

13,098

 

 

$

 

4,450

 

Accrued expenses and other liabilities

 

 

19,351

 

 

 

18,740

 

Accrued compensation and benefits

 

 

31,607

 

 

 

22,147

 

Operating lease liabilities

 

 

7,292

 

 

 

-

 

Deferred revenue

 

 

189,208

 

 

 

158,243

 

Total current liabilities

 

 

260,556

 

 

 

203,580

 

Deferred revenue, non-current

 

 

20,586

 

 

 

12,423

 

Operating lease liabilities, non-current

 

 

29,034

 

 

 

-

 

Other liabilities, non-current

 

 

13,231

 

 

 

6,723

 

Total liabilities

 

 

323,407

 

 

 

222,726

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

Convertible preference shares, €0.01 par value; 165,000,000 shares authorized, 0 shares issued and outstanding as of January 31, 2020 and April 30, 2019

 

 

-

 

 

 

-

 

Ordinary shares, par value €0.01 per share: 165,000,000 shares authorized; 81,574,811 and 73,675,083 shares issued and outstanding as of January 31, 2020 and April 30, 2019, respectively

 

 

842

 

 

 

754

 

Treasury stock

 

 

(369

)

 

 

(369

)

Additional paid-in capital

 

 

871,675

 

 

 

581,135

 

Accumulated other comprehensive loss

 

 

(606

)

 

 

(1,431

)

Accumulated deficit

 

 

(453,100

)

 

 

(317,077

)

Total shareholders’ equity

 

 

418,442

 

 

 

263,012

 

Total liabilities and shareholders’ equity

 

$

 

741,849

 

 

$

 

485,738

 

Elastic N.V.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(amounts in thousands)

(Unaudited)

 

 

 

Three Months Ended
January 31,

 

Nine Months Ended
January 31,

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

 

(44,281

)

 

$

 

(21,351

)

 

$

 

(136,023

)

 

$

 

(67,468

)

Adjustments to reconcile net loss to cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

5,235

 

 

 

1,378

 

 

 

8,573

 

 

 

4,386

 

Amortization of deferred contract acquisition costs

 

 

6,660

 

 

 

5,870

 

 

 

20,581

 

 

 

14,718

 

Non-cash operating lease cost

 

 

2,156

 

 

 

-

 

 

 

5,170

 

 

 

-

 

Stock-based compensation expense

 

 

15,588

 

 

 

11,111

 

 

 

42,775

 

 

 

28,015

 

Non-cash acquisition expense settled with shares

 

 

-

 

 

 

-

 

 

 

8,834

 

 

 

-

 

Deferred income taxes

 

 

50

 

 

 

(22

)

 

 

(621

)

 

 

888

 

Other

 

 

809

 

 

 

51

 

 

 

1,132

 

 

 

66

 

Changes in operating assets and liabilities, net of impact of business acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

6,023

 

 

 

396

 

 

 

10,873

 

 

 

(2,228

)

Deferred contract acquisition costs

 

 

(9,416

)

 

 

(6,278

)

 

 

(26,441

)

 

 

(20,414

)

Prepaid expenses and other current assets

 

 

(3,526

)

 

 

(4,741

)

 

 

(4,345

)

 

 

(9,598

)

Other assets

 

 

1,874

 

 

 

1,010

 

 

 

3,780

 

 

 

1,743

 

Accounts payable

 

 

2,900

 

 

 

(5,233

)

 

 

7,104

 

 

 

(366

)

Accrued expenses and other liabilities

 

 

(1,852

)

 

 

(925

)

 

 

1,520

 

 

 

6,730

 

Accrued compensation and benefits

 

 

(12,837

)

 

 

404

 

 

 

3,377

 

 

 

2,070

 

Operating lease liabilities

 

 

(1,798

)

 

 

-

 

 

 

(4,586

)

 

 

-

 

Deferred revenue

 

 

9,188

 

 

 

9,633

 

 

 

33,666

 

 

 

37,311

 

Net cash used in operating activities

 

 

(23,227

)

 

 

(8,697

)

 

 

(24,631

)

 

 

(4,147

)

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,007

)

 

 

(1,187

)

 

 

(4,237

)

 

 

(2,359

)

Business acquisitions, net of cash acquired

 

 

-

 

 

 

-

 

 

 

(24,373

)

 

 

(1,986

)

Net cash used in investing activities

 

 

(1,007

)

 

 

(1,187

)

 

 

(28,610

)

 

 

(4,345

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from issuance of ordinary shares in initial public offering

 

 

-

 

 

 

-

 

 

 

-

 

 

 

269,514

 

Proceeds from issuance of ordinary shares upon exercise of stock options

 

 

11,054

 

 

 

755

 

 

 

50,622

 

 

 

3,537

 

Payment of withholding taxes related to acquisition expense settled in shares

 

 

-

 

 

 

-

 

 

 

(2,834

)

 

 

-

 

Repurchase of early exercised options

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(500

)

Repayment of notes payable

 

 

(30

)

 

 

(53

)

 

 

(90

)

 

 

(73

)

Payment of deferred offering costs

 

 

-

 

 

 

(3,371

)

 

 

-

 

 

 

(5,673

)

Net cash provided by (used in) financing activities

 

 

11,024

 

 

 

(2,669

)

 

 

47,698

 

 

 

266,805

 

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

 

 

2,029

 

 

 

196

 

 

 

1,630

 

 

 

(1,432

)

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

 

 

(11,181

)

 

 

(12,357

)

 

 

(3,913

)

 

 

256,881

 

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

 

 

307,548

 

 

 

320,847

 

 

 

300,280

 

 

 

51,609

 

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

 

$

 

296,367

 

 

$

 

308,490

 

 

$

 

296,367

 

 

$

 

308,490

 

Elastic N.V.

REVENUE BY TYPE

(amounts in thousands, except percentages)

(Unaudited)

 

 

 

Three Months Ended January 31,

 

Nine Months Ended January 31,

 

 

2020

 

2019

 

2020

 

2019

 

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

 

Total

 

 

 

 

 

Total

 

 

 

 

 

Total

 

 

 

 

 

Total

 

 

Amount

 

 

Revenue

 

Amount

 

 

Revenue

 

Amount

 

 

Revenue

 

Amount

 

 

Revenue

Self-managed subscription

 

$

79,105

 

 

 

70

%

 

$

52,846

 

 

 

74

%

 

$

214,947

 

 

 

71

%

 

$

142,564

 

 

 

74

%

License

 

 

14,495

 

 

 

13

%

 

 

9,406

 

 

 

13

%

 

 

36,674

 

 

 

12

%

 

 

26,850

 

 

 

14

%

Subscription

 

 

64,610

 

 

 

57

%

 

 

43,440

 

 

 

61

%

 

 

178,273

 

 

 

59

%

 

 

115,714

 

 

 

60

%

SaaS

 

 

25,093

 

 

 

22

%

 

 

11,740

 

 

 

17

%

 

 

63,320

 

 

 

21

%

 

 

32,067

 

 

 

17

%

Total subscription revenue

 

 

104,198

 

 

 

92

%

 

 

64,586

 

 

 

91

%

 

 

278,267

 

 

 

92

%

 

 

174,631

 

 

 

91

%

Professional services

 

 

8,983

 

 

 

8

%

 

 

6,249

 

 

 

9

%

 

 

25,730

 

 

 

8

%

 

 

16,423

 

 

 

9

%

Total revenue

 

$

113,181

 

 

 

100

%

 

$

70,835

 

 

 

100

%

 

$

303,997

 

 

 

100

%

 

$

191,054

 

 

 

100

%

Elastic N.V.

RECONCILIATION OF GAAP TO NON-GAAP DATA

CALCULATED BILLINGS

(amounts in thousands)

(Unaudited)

 

 

 

Three Months Ended January 31,

 

Nine Months Ended January 31,

 

 

 

2020

 

 

2019

 

 

 

2020

 

 

 

2019

 

Total revenue

 

$

 

113,181

 

$

 

70,835

 

 

$

 

303,997

 

 

$

 

191,054

 

Add: Increase in total deferred revenue

 

 

9,188

 

 

9,633

 

 

 

33,666

 

 

 

37,311

 

Less: (Increase) decrease in unbilled accounts receivable

 

 

535

 

 

(639

)

 

 

(64

)

 

 

(794

)

Calculated billings

 

$

 

122,904

 

$

 

79,829

 

 

$

 

337,599

 

 

$

 

227,571

 

Elastic N.V.

RECONCILIATION OF GAAP TO NON-GAAP DATA

FREE CASH FLOW

(amounts in thousands, except percentages)

(Unaudited)

 

 

 

Three Months Ended January 31,

 

Nine Months Ended January 31,

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Net cash used in operating activities

 

$

 

(23,227

)

 

$

 

(8,697

)

 

$

 

(24,631

)

 

$

 

(4,147

)

Less: Purchases of property and equipment

 

 

(1,007

)

 

 

(1,187

)

 

 

(4,237

)

 

 

(2,359

)

Free cash flow

 

$

 

(24,234

)

 

$

 

(9,884

)

 

$

 

(28,868

)

 

$

 

(6,506

)

Net cash used in investing activities

 

$

 

(1,007

)

 

$

 

(1,187

)

 

$

 

(28,610

)

 

$

 

(4,345

)

Net cash provided by (used in) financing activities

 

$

 

11,024

 

 

$

 

(2,669

)

 

$

 

47,698

 

 

$

 

266,805

 

Net cash used in operating activities (as a percentage of total revenue)

 

 

(21

)%

 

 

(12

)%

 

 

(8

)%

 

 

(2

)%

Less: Purchases of property and equipment (as a percentage of total revenue)

 

 

(1

)%

 

 

(2

)%

 

 

(1

)%

 

 

(1

)%

Free cash flow margin

 

 

(21

)%

 

 

(14

)%

 

 

(9

)%

 

 

(3

)%

Elastic N.V.

RECONCILIATION OF GAAP TO NON-GAAP DATA

(amounts in thousands, except percentages, share and per share amounts)

(Unaudited)

 

 

 

Three months ended January 31,

 

Nine months ended January 31,

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Gross Profit Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

 

79,776

 

 

$

 

50,411

 

 

$

 

215,580

 

 

$

 

136,486

 

Stock-based compensation expense

 

 

1,887

 

 

 

1,459

 

 

 

4,947

 

 

 

2,956

 

Employer payroll taxes on employee stock transactions

 

 

37

 

 

 

-

 

 

 

457

 

 

 

-

 

Amortization of acquired intangibles

 

 

3,007

 

 

 

734

 

 

 

4,659

 

 

 

2,141

 

Non-GAAP gross profit

 

$

 

84,707

 

 

$

 

52,604

 

 

$

 

225,643

 

 

$

 

141,583

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin Reconciliation(1):

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross margin

 

 

70.5

%

 

 

71.2

%

 

 

70.9

%

 

 

71.4

%

Stock-based compensation expense

 

 

1.7

%

 

 

2.1

%

 

 

1.6

%

 

 

1.5

%

Employer payroll taxes on employee stock transactions

 

 

0.0

%

 

 

0.0

%

 

 

0.2

%

 

 

0.0

%

Amortization of acquired intangibles

 

 

2.7

%

 

 

1.0

%

 

 

1.5

%

 

 

1.1

%

Non-GAAP gross margin

 

 

74.8

%

 

 

74.3

%

 

 

74.2

%

 

 

74.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

 

(42,268

)

 

$

 

(23,786

)

 

$

 

(136,531

)

 

$

 

(69,271

)

Stock-based compensation expense

 

 

15,588

 

 

 

11,111

 

 

 

42,775

 

 

 

28,015

 

Employer payroll taxes on employee stock transactions

 

 

739

 

 

 

-

 

 

 

6,648

 

 

 

-

 

Amortization of acquired intangibles

 

 

4,458

 

 

 

772

 

 

 

6,518

 

 

 

2,256

 

Acquisition-related expenses

 

 

1,328

 

 

 

173

 

 

 

17,762

 

 

 

780

 

Non-GAAP operating loss

 

$

 

(20,155

)

 

$

 

(11,730

)

 

$

 

(62,828

)

 

$

 

(38,220

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin Reconciliation(1):

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating margin

 

 

(37.3

)%

 

 

(33.6

)%

 

 

(44.9

)%

 

 

(36.3

)%

Stock-based compensation expense

 

 

13.8

%

 

 

15.7

%

 

 

14.1

%

 

 

14.7

%

Employer payroll taxes on employee stock transactions

 

 

0.7

%

 

 

0.0

%

 

 

2.2

%

 

 

0.0

%

Amortization of acquired intangibles

 

 

3.9

%

 

 

1.1

%

 

 

2.1

%

 

 

1.2

%

Acquisition-related expenses

 

 

1.2

%

 

 

0.2

%

 

 

5.8

%

 

 

0.4

%

Non-GAAP operating margin

 

 

(17.8

)%

 

 

(16.6

)%

 

 

(20.7

)%

 

 

(20.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss

 

$

 

(44,281

)

 

$

 

(21,351

)

 

$

 

(136,023

)

 

$

 

(67,468

)

Stock-based compensation expense

 

 

15,588

 

 

 

11,111

 

 

 

42,775

 

 

 

28,015

 

Employer payroll taxes on employee stock transactions

 

 

739

 

 

 

-

 

 

 

6,648

 

 

 

-

 

Amortization of acquired intangibles

 

 

4,458

 

 

 

772

 

 

 

6,518

 

 

 

2,256

 

Acquisition-related expenses

 

 

1,328

 

 

 

173

 

 

 

17,762

 

 

 

780

 

Income tax(2)

 

 

(51

)

 

 

(1,856

)

 

 

(1,165

)

 

 

(4,138

)

Non-GAAP net loss

 

$

 

(22,219

)

 

$

 

(11,151

)

 

$

 

(63,485

)

 

$

 

(40,555

)

Non-GAAP net loss per share attributable to ordinary shareholders, basic and diluted(1)

 

$

 

(0.28

)

 

$

 

(0.16

)

 

$

 

(0.82

)

 

$

 

(0.82

)

Weighted-average shares used to compute net loss per share attributable to ordinary shareholders, basic and diluted

 

 

80,737,237

 

 

 

70,725,336

 

 

 

77,713,604

 

 

 

49,261,240

 


Contacts

Anthony Luscri
Elastic Investor Relations
ir@elastic.co
(650) 695-1055

Lisa Boughner
Elastic Corporate Communications
lisa.boughner@elastic.co


Read full story here