CAMBRIDGE, Mass., Nov. 7, 2018 /PRNewswire/ -- HubSpot, Inc. (NYSE: HUBS), a leading growth platform, today announced financial results for the third quarter ended September 30, 2018.
Financial Highlights:
Revenue
Operating Income (Loss)
Net Income (Loss)
Balance Sheet and Cash Flow
Additional Recent Business Highlights
"HubSpot delivered another strong quarter with total revenue growth of 35% and a 4-point improvement in non-GAAP operating margins versus last year" said Brian Halligan, co-founder and CEO. " We've invested heavily in our platform to capitalize on the massive opportunity in the mid-market. I'm excited about the strength we're seeing across the business and we're well positioned to continue to grow with our customers for years to come."
Business Outlook
Based on information available as of November 7, 2018, HubSpot is issuing guidance for the fourth quarter of 2018 and raising guidance for full year 2018 as indicated below.
Fourth Quarter 2018:
Full Year 2018:
Use of Non-GAAP Financial Measures
In our earnings press releases, conference calls, slide presentations, and webcasts, we may use or discuss non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements. Our earnings press releases containing such non-GAAP reconciliations can be found in the Investors section of our website at www.hubspot.com.
Conference Call Information
HubSpot will host a conference call on Wednesday, November 7, 2018 at 4:30 p.m. Eastern Time (ET) to discuss the company's third quarter financial results and its business outlook. To access this call, dial (866) 393-4306 (domestic) or (734) 385-2616 (international). The conference ID is 7858547. Additionally, a live webcast of the conference call will be available in the "Investors" section of HubSpot's website at www.hubspot.com.
Following the conference call, a replay will be available at (855) 859-2056 (domestic) or (404) 537-3406 (international). The replay pass code is 7858547. An archived webcast of this conference call will also be available in the "Investors" section of HubSpot's website at www.hubspot.com.
The company has used, and intends to continue to use, the investor relations portion of its website as a means of disclosing material non-public information and for complying with disclosure obligations under Regulation FD.
About HubSpot
HubSpot is a leading growth platform. Over 52,500 total customers in over 100 countries use HubSpot's award-winning software, services, and support to transform the way they attract, engage, and delight customers. Learn more at www.hubspot.com.
Cautionary Language Concerning Forward-Looking Statements
This press release includes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding management's expectations of future financial and operational performance and operational expenditures, expected growth, and business outlook, including our financial guidance for the fourth fiscal quarter and full year 2018; statements regarding the opportunity in the mid-market; and statements regarding our positioning for future growth. 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 "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of similar meaning. 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 will be affected by a variety of risks and factors that are beyond our control including, without limitation, our history of losses, our ability to retain existing customers and add new customers, the continued growth of the market for an inbound platform; our ability to differentiate our platform from competing products and technologies; our ability to manage our growth effectively to maintain our high level of service; our ability to maintain and expand relationships with our marketing agency partners; our ability to successfully acquire and integrate companies and assets; our ability to successfully recruit and retain highly-qualified personnel; the price volatility of our common stock, and other risks set forth under the caption "Risk Factors" in our Quarterly Report on Form 10-Q filed on August 1, 2018 and our other SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.
Consolidated Balance Sheets |
||||||||
(in thousands) |
||||||||
|
||||||||
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2018 |
|
|
2017 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
96,122 |
|
|
$ |
87,680 |
|
Short-term investments |
|
|
465,166 |
|
|
|
416,663 |
|
Accounts receivable — net of allowance for doubtful accounts of $1,389 |
|
|
63,107 |
|
|
|
60,676 |
|
Deferred commission expense |
|
|
18,759 |
|
|
|
13,343 |
|
Restricted cash |
|
|
5,175 |
|
|
|
4,757 |
|
Prepaid expenses and other current assets |
|
|
18,132 |
|
|
|
19,382 |
|
Total current assets |
|
|
666,461 |
|
|
|
602,501 |
|
Long-term investments |
|
|
13,234 |
|
|
|
31,394 |
|
Property and equipment, net |
|
|
51,913 |
|
|
|
43,294 |
|
Capitalized software development costs, net |
|
|
12,539 |
|
|
|
8,760 |
|
Deferred commission expense, net of current portion |
|
|
15,176 |
|
|
|
— |
|
Other assets |
|
|
5,656 |
|
|
|
4,964 |
|
Intangible assets |
|
|
5,719 |
|
|
|
6,312 |
|
Goodwill |
|
|
14,950 |
|
|
|
14,950 |
|
Total assets |
|
$ |
785,648 |
|
|
$ |
712,175 |
|
Liabilities and stockholders ' equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
8,817 |
|
|
$ |
4,657 |
|
Accrued compensation costs |
|
|
19,182 |
|
|
|
16,329 |
|
Other accrued expenses |
|
|
22,781 |
|
|
|
20,430 |
|
Deferred revenue |
|
|
160,509 |
|
|
|
136,880 |
|
Total current liabilities |
|
|
211,289 |
|
|
|
178,296 |
|
Deferred rent, net of current portion |
|
|
24,549 |
|
|
|
18,868 |
|
Deferred revenue, net of current portion |
|
|
2,132 |
|
|
|
2,277 |
|
Other long-term liabilities |
|
|
4,715 |
|
|
|
3,927 |
|
Convertible senior notes |
|
|
313,550 |
|
|
|
298,447 |
|
Total liabilities |
|
|
556,235 |
|
|
|
501,815 |
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
40 |
|
|
|
38 |
|
Additional paid-in capital |
|
|
563,034 |
|
|
|
496,461 |
|
Accumulated other comprehensive loss |
|
|
(769) |
|
|
|
(57) |
|
Accumulated deficit |
|
|
(332,892) |
|
|
|
(286,082) |
|
Total stockholders' equity |
|
|
229,413 |
|
|
|
210,360 |
|
Total liabilities and stockholders ' equity |
|
$ |
785,648 |
|
|
$ |
712,175 |
|
Consolidated Statements of Operations |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
|
|||||||||||||||
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription |
$ |
125,478 |
|
|
$ |
93,164 |
|
|
$ |
350,646 |
|
|
$ |
255,030 |
|
Professional services and other |
|
6,348 |
|
|
|
4,562 |
|
|
|
18,312 |
|
|
|
14,041 |
|
Total revenue |
|
131,826 |
|
|
|
97,726 |
|
|
|
368,958 |
|
|
|
269,071 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription |
|
17,777 |
|
|
|
12,933 |
|
|
|
49,976 |
|
|
|
36,834 |
|
Professional services and other |
|
7,988 |
|
|
|
6,077 |
|
|
|
23,017 |
|
|
|
17,839 |
|
Total cost of revenues |
|
25,765 |
|
|
|
19,010 |
|
|
|
72,993 |
|
|
|
54,673 |
|
Gross profit |
|
106,061 |
|
|
|
78,716 |
|
|
|
295,965 |
|
|
|
214,398 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
30,761 |
|
|
|
18,828 |
|
|
|
85,598 |
|
|
|
48,087 |
|
Sales and marketing |
|
71,293 |
|
|
|
57,904 |
|
|
|
196,484 |
|
|
|
155,284 |
|
General and administrative |
|
19,057 |
|
|
|
14,110 |
|
|
|
54,309 |
|
|
|
41,730 |
|
Total operating expenses |
|
121,111 |
|
|
|
90,842 |
|
|
|
336,391 |
|
|
|
245,101 |
|
Loss from operations |
|
(15,050) |
|
|
|
(12,126) |
|
|
|
(40,426) |
|
|
|
(30,703) |
|
Other expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
2,416 |
|
|
|
1,274 |
|
|
|
6,332 |
|
|
|
2,311 |
|
Interest expense |
|
(5,393) |
|
|
|
(5,063) |
|
|
|
(15,893) |
|
|
|
(7,947) |
|
Other expense |
|
(277) |
|
|
|
(26) |
|
|
|
(1,087) |
|
|
|
(251) |
|
Total other expense |
|
(3,254) |
|
|
|
(3,815) |
|
|
|
(10,648) |
|
|
|
(5,887) |
|
Loss before income tax (expense) benefit |
|
(18,304) |
|
|
|
(15,941) |
|
|
|
(51,074) |
|
|
|
(36,590) |
|
Income tax (expense) benefit |
|
(359) |
|
|
|
5,358 |
|
|
|
(1,262) |
|
|
|
8,411 |
|
Net loss |
$ |
(18,663) |
|
|
$ |
(10,583) |
|
|
$ |
(52,336) |
|
|
$ |
(28,179) |
|
Net loss per share, basic and diluted |
$ |
(0.48) |
|
|
$ |
(0.29) |
|
|
$ |
(1.37) |
|
|
$ |
(0.77) |
|
Weighted average common shares used in |
|
38,762 |
|
|
|
37,047 |
|
|
|
38,319 |
|
|
|
36,639 |
|
Consolidated Statements of Cash Flows |
|||||||||||||||
(in thousands) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(18,663) |
|
|
$ |
(10,583) |
|
|
$ |
(52,336) |
|
|
$ |
(28,179) |
|
Adjustments to reconcile net loss to net cash and cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
6,000 |
|
|
|
4,146 |
|
|
|
16,539 |
|
|
|
11,123 |
|
Stock-based compensation |
|
19,613 |
|
|
|
12,110 |
|
|
|
55,334 |
|
|
|
34,419 |
|
Provision (benefit) for deferred income taxes |
|
(4) |
|
|
|
(5,581) |
|
|
|
43 |
|
|
|
(9,125) |
|
Amortization of debt discount and issuance costs |
|
5,141 |
|
|
|
4,799 |
|
|
|
15,103 |
|
|
|
7,482 |
|
Accretion of bond discount |
|
(1,876) |
|
|
|
(692) |
|
|
|
(4,517) |
|
|
|
(747) |
|
Noncash rent expense |
|
367 |
|
|
|
1,344 |
|
|
|
1,972 |
|
|
|
4,343 |
|
Unrealized currency translation |
|
79 |
|
|
|
(153) |
|
|
|
215 |
|
|
|
(348) |
|
Changes in assets and liabilities, net of acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
(9,911) |
|
|
|
(9,671) |
|
|
|
(3,266) |
|
|
|
(8,510) |
|
Prepaid expenses and other assets |
|
5,535 |
|
|
|
2,555 |
|
|
|
823 |
|
|
|
(5,363) |
|
Deferred commission expense |
|
(5,798) |
|
|
|
(110) |
|
|
|
(15,887) |
|
|
|
(2,011) |
|
Accounts payable |
|
3,508 |
|
|
|
1,883 |
|
|
|
4,262 |
|
|
|
1,556 |
|
Accrued expenses |
|
(1,876) |
|
|
|
(131) |
|
|
|
3,755 |
|
|
|
6,838 |
|
Deferred rent |
|
81 |
|
|
|
(21) |
|
|
|
3,987 |
|
|
|
3,581 |
|
Deferred revenue |
|
9,321 |
|
|
|
7,906 |
|
|
|
25,713 |
|
|
|
20,561 |
|
Net cash and cash equivalents provided by |
|
11,517 |
|
|
|
7,801 |
|
|
|
51,740 |
|
|
|
35,620 |
|
Investing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments |
|
(158,546) |
|
|
|
(267,359) |
|
|
|
(524,838) |
|
|
|
(572,636) |
|
Maturities of investments |
|
150,300 |
|
|
|
276,000 |
|
|
|
498,850 |
|
|
|
313,060 |
|
Purchases of property and equipment |
|
(5,378) |
|
|
|
(4,017) |
|
|
|
(16,688) |
|
|
|
(15,089) |
|
Capitalization of software development costs |
|
(2,920) |
|
|
|
(1,966) |
|
|
|
(8,726) |
|
|
|
(5,306) |
|
Acquisition of a business and purchase of technology |
|
— |
|
|
|
(9,415) |
|
|
|
— |
|
|
|
(9,415) |
|
Purchases of strategic investments |
|
(50) |
|
|
|
(2,200) |
|
|
|
(300) |
|
|
|
(2,800) |
|
Net cash and cash equivalents used in investing |
|
(16,594) |
|
|
|
(8,957) |
|
|
|
(51,702) |
|
|
|
(292,186) |
|
Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee taxes paid related to the net share settlement of |
|
(1,888) |
|
|
|
(1,057) |
|
|
|
(5,933) |
|
|
|
(3,154) |
|
Proceeds related to the issuance of common stock under |
|
5,157 |
|
|
|
2,924 |
|
|
|
16,769 |
|
|
|
10,409 |
|
Repayments of capital lease obligations |
|
(175) |
|
|
|
(269) |
|
|
|
(592) |
|
|
|
(787) |
|
Proceeds of the issuance of convertible notes, net of |
|
— |
|
|
|
(12) |
|
|
|
— |
|
|
|
389,233 |
|
Purchase of note hedge related to convertible notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(78,920) |
|
Proceeds from the issuance of warrants related to |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
58,880 |
|
Net cash and cash equivalents provided by |
|
3,094 |
|
|
|
1,586 |
|
|
|
10,244 |
|
|
|
375,661 |
|
Effect of exchange rate changes on cash, cash equivalents and |
|
(321) |
|
|
|
697 |
|
|
|
(1,319) |
|
|
|
2,569 |
|
Net increase in cash, cash equivalents and restricted cash |
|
(2,304) |
|
|
|
1,127 |
|
|
|
8,963 |
|
|
|
121,664 |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
104,051 |
|
|
|
180,722 |
|
|
|
92,784 |
|
|
|
60,185 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
101,747 |
|
|
$ |
181,849 |
|
|
$ |
101,747 |
|
|
$ |
181,849 |
|
Reconciliation of non-GAAP operating income and operating (in thousands, except percentages) |
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||
|
2018 |
|
2017 |
|
|
2018 |
|
2017 |
|
||||
GAAP operating loss |
$ |
(15,050) |
|
$ |
(12,126) |
|
|
$ |
(40,426) |
|
$ |
(30,703) |
|
Stock-based compensation |
|
19,612 |
|
|
12,110 |
|
|
|
55,334 |
|
|
34,419 |
|
Amortization of acquired intangible assets |
|
494 |
|
|
38 |
|
|
|
594 |
|
|
54 |
|
Acquisition related expenses |
|
802 |
|
|
439 |
|
|
|
2,407 |
|
|
439 |
|
Non-GAAP operating income |
$ |
5,858 |
|
$ |
461 |
|
|
$ |
17,909 |
|
$ |
4,209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating margin |
|
(11.4%) |
|
|
(12.4%) |
|
|
|
(11.0%) |
|
|
(11.4%) |
|
Non-GAAP operating margin |
|
4.4 |
% |
|
0.5 |
% |
|
|
4.9 |
% |
|
1.6 |
% |
|
|||||||||||||
|
|||||||||||||
Reconciliation of non-GAAP net income (in thousands, except per share amounts) |
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||
|
2018 |
|
2017 |
|
|
2018 |
|
2017 |
|
||||
GAAP net loss |
$ |
(18,663) |
|
$ |
(10,583) |
|
|
$ |
(52,336) |
|
$ |
(28,179) |
|
Stock-based compensation |
|
19,612 |
|
|
12,110 |
|
|
|
55,334 |
|
|
34,419 |
|
Amortization of acquired intangibles assets |
|
494 |
|
|
38 |
|
|
|
594 |
|
|
54 |
|
Acquisition related expenses |
|
802 |
|
|
439 |
|
|
|
2,407 |
|
|
439 |
|
Non-cash interest expense for amortization of debt discount and debt |
|
5,141 |
|
|
4,799 |
|
|
|
15,103 |
|
|
7,482 |
|
Deferred income tax benefit from convertible notes and business |
|
— |
|
|
(5,552) |
|
|
|
— |
|
|
(9,093) |
|
Income tax effects of non-GAAP items |
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
Non-GAAP net income |
$ |
7,386 |
|
$ |
1,251 |
|
|
$ |
21,102 |
|
$ |
5,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.19 |
|
$ |
0.03 |
|
|
$ |
0.55 |
|
$ |
0.14 |
|
Diluted |
$ |
0.17 |
|
$ |
0.03 |
|
|
$ |
0.51 |
|
$ |
0.13 |
|
Shares used in non-GAAP per share calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
38,762 |
|
|
37,047 |
|
|
|
38,319 |
|
|
36,639 |
|
Diluted |
|
43,101 |
|
|
39,443 |
|
|
|
41,314 |
|
|
38,763 |
|
Reconciliation of non-GAAP expense and expense as a percentage of revenue |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(in thousands, except percentages) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Three Months Ended September 30, |
|
|||||||||||||||||||||||||||||
|
2018 |
|
|
2017 |
|
||||||||||||||||||||||||||
|
COS, Subscription |
|
COS, |
|
R&D |
|
S&M |
|
G&A |
|
|
COS, Subscription |
|
COS, |
|
R&D |
|
S&M |
|
G&A |
|
||||||||||
GAAP expense |
$ |
17,777 |
|
$ |
7,988 |
|
$ |
30,761 |
|
$ |
71,293 |
|
$ |
19,057 |
|
|
$ |
12,933 |
|
$ |
6,077 |
|
$ |
18,828 |
|
$ |
57,904 |
|
$ |
14,110 |
|
Stock -based compensation |
|
(391) |
|
|
(803) |
|
|
(5,990) |
|
|
(7,898) |
|
|
(4,530) |
|
|
|
(163) |
|
|
(591) |
|
|
(3,110) |
|
|
(5,015) |
|
|
(3,231) |
|
Amortization of acquired intangible |
|
(494) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(38) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Acquisition related expenses |
|
— |
|
|
— |
|
|
(802) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(439) |
|
|
— |
|
|
— |
|
Non-GAAP expense |
$ |
16,892 |
|
$ |
7,185 |
|
$ |
23,969 |
|
$ |
63,395 |
|
$ |
14,527 |
|
|
$ |
12,732 |
|
$ |
5,486 |
|
$ |
15,279 |
|
$ |
52,889 |
|
$ |
10,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP expense as a percentage of |
|
13.5 |
% |
|
6.1 |
% |
|
23.3 |
% |
|
54.1 |
% |
|
14.5 |
% |
|
|
13.2 |
% |
|
6.2 |
% |
|
19.3 |
% |
|
59.3 |
% |
|
14.4 |
% |
Non-GAAP expense as a percentage of |
|
12.8 |
% |
|
5.5 |
% |
|
18.2 |
% |
|
48.1 |
% |
|
11.0 |
% |
|
|
13.0 |
% |
|
5.6 |
% |
|
15.6 |
% |
|
54.1 |
% |
|
11.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|||||||||||||||||||||||||||||
|
2018 |
|
|
2017 |
|
||||||||||||||||||||||||||
|
COS, Subscription |
|
COS, |
|
R&D |
|
S&M |
|
G&A |
|
|
COS, Subscription |
|
COS, |
|
R&D |
|
S&M |
|
G&A |
|
||||||||||
GAAP expense |
$ |
49,976 |
|
$ |
23,017 |
|
$ |
85,598 |
|
$ |
196,484 |
|
$ |
54,309 |
|
|
$ |
36,834 |
|
$ |
17,839 |
|
$ |
48,087 |
|
$ |
155,284 |
|
$ |
41,730 |
|
Stock -based compensation |
|
(985) |
|
|
(2,339) |
|
|
(16,866) |
|
|
(22,327) |
|
|
(12,817) |
|
|
|
(455) |
|
|
(1,707) |
|
|
(9,013) |
|
|
(13,889) |
|
|
(9,355) |
|
Amortization of acquired intangible |
|
(594) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(47) |
|
|
— |
|
|
— |
|
|
(7) |
|
|
— |
|
Acquisition related expenses |
|
— |
|
|
— |
|
|
(2,407) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(439) |
|
|
— |
|
|
— |
|
Non-GAAP expense |
$ |
48,397 |
|
$ |
20,678 |
|
$ |
66,325 |
|
$ |
174,157 |
|
$ |
41,492 |
|
|
$ |
36,332 |
|
$ |
16,132 |
|
$ |
38,635 |
|
$ |
141,388 |
|
$ |
32,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP expense as a percentage of |
|
13.5 |
% |
|
6.2 |
% |
|
23.2 |
% |
|
53.3 |
% |
|
14.7 |
% |
|
|
13.7 |
% |
|
6.6 |
% |
|
17.9 |
% |
|
57.7 |
% |
|
15.5 |
% |
Non-GAAP expense as a percentage of |
|
13.1 |
% |
|
5.6 |
% |
|
18.0 |
% |
|
47.2 |
% |
|
11.2 |
% |
|
|
13.5 |
% |
|
6.0 |
% |
|
14.4 |
% |
|
52.5 |
% |
|
12.0 |
% |
Reconciliation of non-GAAP subscription |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except percentages) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||
|
|
2018 |
|
2017 |
|
|
2018 |
|
2017 |
|
||||
GAAP subscription margin |
|
$ |
107,701 |
|
$ |
80,231 |
|
|
$ |
300,670 |
|
$ |
218,196 |
|
Stock -based compensation |
|
|
391 |
|
|
163 |
|
|
|
985 |
|
|
455 |
|
Amortization of acquired intangible assets |
|
|
494 |
|
|
38 |
|
|
|
594 |
|
|
47 |
|
Non-GAAP subscription margin |
|
$ |
108,586 |
|
$ |
80,432 |
|
|
$ |
302,249 |
|
$ |
218,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription margin percentage |
|
|
85.8 |
% |
|
86.1 |
% |
|
|
85.7 |
% |
|
85.6 |
% |
Non-GAAP subscription margin percentage |
|
|
86.5 |
% |
|
86.3 |
% |
|
|
86.2 |
% |
|
85.8 |
% |
Reconciliation of free cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||
|
|
2018 |
|
2017 |
|
|
2018 |
|
2017 |
|
||||
GAAP net cash and cash equivalents provided |
|
$ |
11,517 |
|
$ |
7,801 |
|
|
$ |
51,740 |
|
$ |
35,620 |
|
Purchases of property and equipment |
|
|
(5,378) |
|
|
(4,017) |
|
|
|
(16,688) |
|
|
(15,089) |
|
Capitalization of software development costs |
|
|
(2,920) |
|
|
(1,966) |
|
|
|
(8,726) |
|
|
(5,306) |
|
Free cash flow |
|
$ |
3,219 |
|
$ |
1,818 |
|
|
$ |
26,326 |
|
$ |
15,225 |
|
Reconciliation of forecasted non-GAAP operating income (in thousands, except percentages) |
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||
GAAP operating income range |
$(9,800) - $(8,800) |
|
|
$(49,900) - $(48,900) |
|
||
Stock-based compensation |
|
20,200 |
|
|
|
75,300 |
|
Amortization of acquired intangible assets |
|
800 |
|
|
|
1,400 |
|
Acquisition related expenses |
|
300 |
|
|
|
2,700 |
|
Non-GAAP operating income range |
$11,500 - $12,500 |
|
|
$29,500 - $30,500 |
|
Reconciliation of forecasted non-GAAP net income and non- (in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||
GAAP net loss range |
$(14,000) - $(13,000) |
|
|
$(65,900) - $(64,900) |
|
||
Stock-based compensation |
|
20,200 |
|
|
|
75,300 |
|
Amortization of acquired intangible assets |
|
800 |
|
|
|
1,400 |
|
Acquisition related expenses |
|
300 |
|
|
|
2,700 |
|
Non-cash interest expense for amortization of debt discount and |
|
5,200 |
|
|
|
20,300 |
|
Income tax effects of non-GAAP items |
|
— |
|
|
|
— |
|
Non-GAAP net income range |
$12,500 - $13,500 |
|
|
$33,800 - $34,800 |
|
||
|
|
|
|
|
|
|
|
GAAP net income per basic and diluted share |
$(0.36) - $(0.33) |
|
|
$(1.71)-$(1.69) |
|
||
Non-GAAP net income per diluted share |
$0.29-$0.31 |
|
|
$0.80-$0.82 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares used in computing GAAP |
39,100 |
|
|
38,500 |
|
||
|
|
|
|
|
|
|
|
Weighted average common shares used in computing non- |
43,200 |
|
|
42,300 |
|
HubSpot's estimates of stock-based compensation, amortization of acquired intangible assets, acquisition-related expenses, and non-cash interest expense for amortization of debt discount and debt issuance costs in future periods assume, among other things, the occurrence of no additional acquisitions, investments or restructurings, and no further revisions to stock-based compensation and related expenses.
Non-GAAP Financial Measures
We report our financial results in accordance with accounting principles generally accepted in the United States of America, or GAAP. However, management believes that, in order to properly understand our short-term and long-term financial and operational trends, investors may wish to consider the impact of certain non-cash or non-recurring items when used as a supplement to financial performance measures in accordance with GAAP. These items result from facts and circumstances that vary in frequency and impact on continuing operations. In this release, HubSpot's non-GAAP operating income, operating margin, subscription margin, expense, expense as a percentage of revenue, net income, and free cash flow are not presented in accordance with GAAP and are not intended to be used in lieu of GAAP presentations of results of operations.
Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating performance. Specifically, these non-GAAP financial measures provide management with additional means to understand and evaluate the operating results and trends in our ongoing business by eliminating certain non-cash expenses and other items that management believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing operations, or reduce management's ability to make useful forecasts. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and comparing this performance to our peers and competitors. However, these non-GAAP financial measures have limitations as an analytical tool and are not intended to be an alternative to financial measures prepared in accordance with GAAP. In addition, it should be noted that these non-GAAP financial measures may be different from non-GAAP measures used by other companies. We intend to provide these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP financial measures will provide consistency in our financial reporting. Management may, however, utilize other measures to illustrate performance in the future. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included above in this press release.
These non-GAAP measures exclude share-based compensation, amortization of acquired intangible assets, acquisition related expenses, non-cash interest expense for the amortization of debt discount debt issuance costs, the deferred income tax benefit from convertible notes and acquisitions, and income tax effects of non-GAAP items. We believe investors may want to exclude the effects of these items in order to compare our financial performance with that of other companies and between time periods:
SOURCE HubSpot, Inc.