SlideShare ist ein Scribd-Unternehmen logo
1 von 22
Downloaden Sie, um offline zu lesen
FORWARDING LOOKING STATEMENTS &
NON-GAAP MEASURES
2
This presentation and the accompanying oral commentary contain “forward-looking” statements, within the meaning of the safe
harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 that are based on our beliefs and assumptions
and on information currently available to us. Forward-looking statements include information concerning our possible or
assumed future results of operations and financial performance, business strategies, potential growth opportunities and the
effects of competition. Forward-looking statements include all statements that are not historical facts and can be identified by
terms such as “believe,” “will,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “might, ”approximately,”
“expect,” “predict,” “could,” “potentially” or the negative of these terms or other similar expressions.
Forward-looking statements involve known and unknown risks, uncertainties, assumptions and other factors that may cause
our actual results, performance or achievements to be materially different from any future results, performance or
achievements expressed or implied by the forward-looking statements. Important risk factors including, but not limited to, risks
associated with anticipated growth in our addressable market; our potential market opportunity; competitive factors, our ability
to build and expand our sales efforts, risks associated with international operations and general economic and industry
conditions are described more fully in the Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, which was
filed with the Securities and Exchange Commission (the “SEC”) on May 2, 2018 and other documents filed with the SEC and
could cause actual results to vary from expectations.
Forward-looking statements represent our management’s beliefs and assumptions only as of the date of this presentation.
Except as required by law, we assume no obligation to update these forward-looking statements publicly, or to update the
reasons why actual results could differ materially from those anticipated in the forward-looking statements, even if new
information becomes available in the future.
This presentation includes certain non-GAAP financial measures as defined by the SEC rules. These non-GAAP financial
measures are in addition to, and not as a substitute for or superior to measures of financial performance prepared in
accordance with U.S. GAAP. There are a number of limitations related to the use of these non-GAAP financial measures
versus their nearest GAAP equivalents. For example, other companies may calculate non-GAAP financial measures differently
or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial
measures as tools for comparison. As required by Regulation G, we have provided a reconciliation of those measures to the
most directly comparable GAAP measures, which is available in the appendix.
SOFTWARE
PEOPLE SMARTER
that makes
3
PRODUCT OVERVIEW VIDEO
4
$113M
$152M
$213M
$284M
$32M
$52M
$76M
$103M
$145M
$204M
$289M
$387M
2014 2015 2016 2017
$44.4M
$73.2M
$110.9M
$158.8M
2014 2015 2016 2017
+65%
+51%
+43%
100% native cloud
1As of June 30, 2017
2As of March 31, 2018
2017 and prior financials as reported under ASC 605
>100% retention revenue
THE INSTRUCTURE STORY
High Growth Subscription Revenue
>3,000 customers in 65+ countries1
Recurring (2017 ~88%)
Non-recurring (2017 ~12%)
5
Deferred Revenue
Backlog
Backlog & Deferred Revenue 2018 Total Addressable Market
$9.4 Billion
Headquartered in Salt Lake City
with 1,000+ employees worldwide
Flagship products Canvas & Bridge
EDU
CORP
91% Customer Support Satisfaction2
Offices in London, Sydney, Hong Kong, Brazil
WE ARE THE CENTER OF
THE LEARNING ECOSYSTEM
Corporations Schools
Information Systems/AnalyticsContent Applications
LEARNING MANAGEMENT SYSTEMS
Instructors Learners
6
7
EDUCATION PRODUCTS
• Learning management system
(LMS) for HiEd and K12
• Adaptable, reliable,
customizable, and 100%
native cloud
• Used by millions of students
and teachers across the globe
• Integrated video platform
for Canvas and Bridge
• Collaboration tools with time
tagged comments and
annotations… makes learning
social and ineractive
• Powerful formative
assessments within Canvas
(integrated assessment
management system)
• Main focus on K12 market,
with some HiEd
applications
• Learning management system (LMS) for HiEd and K12
• Adaptable, reliable, customizable, and 100% native cloud
• Used by millions of students and teachers across the globe
• Integrated video platform for Canvas and Bridge
• Collaboration tools with time tagged comments and
annotations… makes learning social and interactive
• Powerful formative assessments within Canvas
(integrated assessment management system)
• Main focus on K12 market, with some HiEd applications
8
CORPORATE PRODUCTS
• Simple, intuitive learning
management system
(LMS) for the corporate
market
• Build customized content
or integrate with top
content providers
• Integrates with Perform
to align goals and learning
in a single interface
• Individualized,
continuous,
relationship-driven career
development platform
• Empowers employees
to take control of their
career paths
• Shifts review paradigm
to continuous ongoing
feedback
from managers and
peers
• Integrated video
platform for Canvas
and Bridge
• Collaboration tools
with time tagged
comments and
annotations… makes
learning social and
interactive
Practice creates a
scalable means for
teams to frequently
practice skills and
receive meaningful,
timely feedback
through the power of
peer-to-peer video
assessment and
coaching.
• Reinforce skills
• Facilitate feedback
• Increase collaboration
• Share expertise
• Continuous learning
for the digital age
9
CONTINUALLY GROWING TAM, A LOT OF
HEADROOM REMAINING
$3.2B
2012
$0.6B
$5.6B
20162011
$1.2B
2013 2014 2017 Beyond
$25B+
$8.6B
$1.2B
2015
$9.4B
2018
$0.3B
Education
Corporate
History of Instructure TAM
Sources: Adapted from NCES, IDC, & internal estimates; estimates include “greenfield” opportunities
INT’L EXPANSION… JUST SCRATCHING
THE SURFACE
10
LEGEND
Mature
Emerging
Nascent
OVER 3,000 CUSTOMERS
ACROSS CATEGORIES
HigherEdK–12InternationalCorporate
Used by 7
Ivy League
Schools
Used by K-12
Schools in
49 States
Serving
65+
Countries
Over 500
Customers2
1As of June 30, 2017 2As of December 31, 2017
11
1
(57%)
(39%)
(22%)
(15%)
2015 2016 2017 YTD
($41M)
($43M)
($35M)
($7M)
68%
71% 72% 73%
2015 2016 2017 YTD
$73.2M
$110.9M
$158.8M
$48.0M
2015 2016 2017 YTD
+51%
+43%
Revenue Growth
REVENUE & PROFITABILITY HISTORY
2015 – 2018
1Non-GAAP gross margin is before stock-based compensation, payroll tax expense on secondary stock purchase transactions, and amortization of acquisition-related intangibles.
2Operating loss before stock-based compensation, payroll tax expense on secondary stock purchase transactions, amortization of acquisition-related intangibles, and the change in fair
value of contingent earn-out liability.
Prior years reported under ASC 605; Current year ASC 606
Non-GAAP Gross Margin1 Non-GAAP Operating Loss as a
% of Revenue2
12
Recurring (2017 ~88%)
Non-recurring (2017 ~12%)
22%
21%
17%
16%
2015 2016 2017 YTD
31%
29%
27% 27%
2015 2016 2017 YTD
71%
60%
50%
45%
2015 2016 2017 YTD
Non-GAAP Sales and Marketing1
(% of Revenue)
RAPIDLY SCALING
1Non-GAAP Sales and Marketing, Research and Development and General and Administration expenses are before stock-based compensation, payroll tax expense on secondary stock
purchase transactions, amortization of acquisition-related intangibles, and the change in fair value of contingent earn-out liability.
Prior years reported under ASC 605; Current year ASC 606
Non-GAAP Research and
Development1
(% of Revenue)
Non-GAAP General and
Administration1
(% of Revenue)
13
($21.3M)
($10.8M)
$20.1M
($17.3M)
($31.2M)
($15.7M)
$39.7M
($30.0M)
($17.2M)
Q1-16 Q2-16 Q3-16 Q4-16 Q1-17 Q2-17 Q3-17 Q4-17 Q1-18
1Free cash flow is a Non-GAAP measure and is derived by netting operating cash flow with the purchase of PP&E and intangibles, and proceeds from disposal of PP&E.
14
1
INST Historical Free Cash Flow
(Operating cash flow, less capex)
SEASONALLY STRONG Q3 LEADS TO
RAPIDLY EXPANDING CASH FLOW
LONG-RANGE MODEL
2014 2015 2016 2017
Long-
Term
Target
1Non-GAAP cost of revenue is before stock-based compensation, payroll tax expense on secondary stock purchase transactions, and amortization of acquisition-related intangibles.
2Non-GAAP operating expenses are before stock-based compensation, payroll tax expense on secondary stock purchase transactions, amortization of acquisition-related intangibles, and
the change in fair value of contingent earn-out liability.
2017 and prior years as reported under ASC 605
15
Revenue 100% 100% 100% 100% 100%
Cost of
Revenue1 33% 32% 29% 28% ~25%
Non-GAAP
Gross
Margin
67% 68% 71% 72% ~75%
S&M
2
72% 71% 60% 50% 26-28%
R&D
2
38% 31% 29% 27% 15-17%
G&A2
23% 22% 21% 17% 9-10%
Non-GAAP
Operating
Income/Loss
(66%) (57%) (39%) (22%) 20-25%
APPENDIX
GAAP INCOME STATEMENT
17
Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18
Revenue $23.3M $25.9M $30.1M $31.5M $34.0M $38.0M $42.9M $43.8M $48.0M
YoY% 59% 63% 44% 45% 46% 47% 42% 39% 41%
Cost of Sales $7.3 $7.6 $8.6 $9.1 $9.6 $11.0 $12.5 $13.3 $14.0
Gross Profit $16.0M $18.3M $21.5M $22.4M $24.4M $27.1M $30.5M $30.5M $34.0M
GM% 68% 71% 71% 71% 72% 71% 71% 70% 71%
S&M $16.2 $18.0 $17.8 $18.0 $19.0 $21.3 $22.1 $21.3 $23.2
% of Rev 69% 70% 59% 57% 56% 56% 52% 49% 48%
R&D $7.8 $8.7 $9.3 $10.1 $11.2 $11.1 $12.6 $13.5 $14.7
% of Rev 33% 34% 31% 32% 33% 29% 29% 31% 31%
G&A $5.7 $6.0 $6.7 $7.1 $7.0 $7.6 $8.3 $8.3 $8.3
% of Rev 25% 23% 22% 23% 21% 20% 19% 19% 17%
OPEX $29.7M $32.8M $33.8M $35.3M $37.2M $40.0M $43.0M $43.0M $46.1M
% of Rev 127% 127% 112% 112% 109% 105% 100% 98% 96%
Operating Loss ($13.8M) ($14.5M) ($12.3M) ($12.8M) ($12.8M) ($12.9M) ($12.6M) ($12.5M) ($12.1M)
% of Rev (59%) (56%) (41%) (41%) (38%) (34%) (29%) (28%) (25%)
Warrant liability expense $0.1 $0.0 ($0.0) $0.0 ($0.0) ($0.1) ($0.0) $0.0 $0.0
Other Income/Expense ($0.0) ($0.0) ($0.0) ($0.0) $0.1 $0.1 $0.3 $0.2 $0.4
Loss before income taxes ($13.7M) ($14.5M) ($12.3M) ($12.9M) ($12.7M) ($12.9M) ($12.3M) ($12.3M) ($11.7M)
Income taxes ($0.0) ($0.1) ($0.0) ($0.1) ($0.0) ($0.1) ($0.1) $0.6 ($0.1)
Net Loss ($13.7M) ($14.6M) ($12.3M) ($12.9M) ($12.7M) ($13.0M) ($12.4M) ($11.7M) ($11.9M)
% of Rev (59%) (56%) (41%) (41%) (37%) (34%) (29%) (27%) (25%)
1
12018 Financials under ASC 606; prior years under ASC 605
NON GAAP INCOME STATEMENT
12018 Financials under ASC 606; prior years under ASC 605
Non GAAP Net Operating Loss excludes change in fair value warrant liability.
18
Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18
Revenue $23.3M $25.9M $30.1M $31.5M $34.0M $38.0M $42.9M $43.8M $48.0M
YoY% 59% 63% 44% 45% 46% 47% 42% 39% 41%
Cost of Sales $7.2 $7.4 $8.4 $8.9 $9.4 $10.6 $12.1 $12.8 $13.2
Gross Profit $16.1M $18.5M $21.8M $22.7M $24.6M $27.4M $30.9M $31.1M $34.8M
GM% 69% 72% 72% 72% 72% 72% 72% 71% 73%
S&M $15.5 $17.3 $17.0 $17.2 $18.0 $20.4 $20.9 $20.3 $21.5
% of Rev 67% 67% 56% 54% 53% 54% 49% 46% 45%
R&D $7.0 $7.9 $8.3 $9.0 $10.0 $9.8 $10.9 $11.8 $12.8
% of Rev 30% 30% 27% 29% 29% 26% 25% 27% 27%
G&A $5.1 $5.4 $5.9 $6.3 $6.0 $6.6 $7.3 $7.3 $7.6
% of Rev 22% 21% 20% 20% 18% 17% 17% 17% 16%
OPEX $27.7M $30.6M $31.2M $32.5M $34.0M $36.8M $39.1M $39.4M $41.9M
% of Rev 119% 118% 104% 103% 100% 97% 91% 90% 87%
Operating Loss ($11.5M) ($12.1M) ($9.5M) ($9.9M) ($9.4M) ($9.4M) ($8.3M) ($8.3M) ($7.1M)
% of Rev (49%) (47%) (31%) (31%) (28%) (25%) (19%) (19%) (15%)
Net Loss ($11.6M) ($12.1M) ($9.5M) ($10.0M) ($9.4M) ($9.4M) ($8.1M) ($8.2M) ($6.9M)
% of Rev (50%) (47%) (32%) (32%) (28%) (25%) (19%) (19%) (14%)
1
GAAP TO NON-GAAP RECONCILIATION
19
2014 2015 2016 2017 YTD
GAAP Operating
Loss ($38.7M) ($52.0M) ($53.4M) ($50.8M) ($12.1M)
Amortization of Acquisition Related Intangibles
Cost of Sales $- $- $- $0.1M $0.3M
S&M - - - 0.0 0.4
R&D 0.0 0.0 0.0 - -
G&A - - - - -
Total $0.0M $0.0M $0.0M $0.2M $0.7M
Stock Compensation Expense
Cost of Sales $0.3M $0.3M $1.0M $1.4M $0.4M
S&M 2.9 1.2 3.0 4.3 1.3
R&D 4.0 1.4 3.9 6.0 1.9
G&A 1.1 6.3 2.8 4.0 1.1
Total $8.2M $9.2M $10.7M $15.7M $4.7M
Payroll Tax on Secondary Stock Purchase
Cost of Sales $0.0M $- $- $- $-
S&M 0.5 - (0.1) (0.3) -
R&D 0.7 - (0.1) (0.3) -
G&A 0.1 1.3 (0.1) (0.0) -
Total $1.2M $1.3M ($0.2M) ($0.5M) -
Change in fair value of contingent earn-out liability
Cost of Sales $- $- $- $- $-
S&M - - - - -
R&D - - - - -
G&A - - - - (0.4)
Total - - - - ($0.4M)
Non GAAP
Operating Loss ($29.3M) ($41.4M) ($42.9M) ($35.5M) ($7.1M)
12018 Financials under ASC 606; prior years under ASC 605
1
GAAP TO NON-GAAP RECONCILIATION
20
2014 2015 2016 2017 YTD
Revenue $44.4M $73.2M $110.9M $158.8M $48.0M
GAAP Gross Margin $29.2M $49.1M $78.1M $112.4M $34.0M
Amortization of Acquisition Related Intangibles - - - 0.1 0.3
Stock Compensation Expense 0.3 0.3 1.0 1.4 0.4
Payroll Tax on Secondary Stock Purchase 0.0 - - - -
Change in fair value of contingent earn-out liability - - - - -
Non GAAP Gross Margin $29.6M $49.5M $79.1M $113.9M $34.8M
Non GAAP Gross Margin%
GAAP Sales & Marketing $35.4M $53.5M $70.0M $83.7M $23.2M
Amortization of Acquisition Related Intangibles - - - 0.0 0.4
Stock Compensation Expense 2.9 1.2 3.0 4.3 1.3
Payroll Tax on Secondary Stock Purchase 0.5 - (0.1) (0.3) -
Change in fair value of contingent earn-out liability - - - - -
Non GAAP Sales & Marketing $32.1M $52.2M $67.0M $79.6M $21.5M
Non GAAP Sales & Marketing % 72% 71% 60% 50% 45%
GAAP Research & Development $21.3M $24.2M $36.0M $48.3M $14.7M
Amortization of Acquisition Related Intangibles 0.0 0.0 0.0 - -
Stock Compensation Expense 4.0 1.4 3.9 6.0 1.9
Payroll Tax on Secondary Stock Purchase 0.7 - (0.1) (0.3) -
Change in fair value of contingent earn-out liability - - - - -
Non GAAP Research & Development $16.7M $22.7M $32.2M $42.5M $12.8M
Non GAAP Research & Development % 38% 31% 29% 27% 27%
GAAP General & Administrative $11.3M $23.5M $25.5M $31.2M $8.3M
Amortization of Acquisition Related Intangibles - - - - -
Stock Compensation Expense 1.1 6.3 2.8 4.0 1.1
Payroll Tax on Secondary Stock Purchase 0.1 1.3 (0.1) (0.0) -
Change in fair value of contingent earn-out liability - - - - (0.4)
Non GAAP General & Administrative $10.1M $15.9M $22.8M $27.3M $7.6M
Non GAAP General & Administrative % 23% 22% 21% 17% 16%
12018 Financials under ASC 606; prior years under ASC 605
1
FREE CASH FLOW RECONCILIATION
21
Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18
Net Cash Provided by
Operating Activities
($18.9M) ($9.5M) $21.7M ($14.9M) ($27.7M) ($11.9M) $43.6M ($25.1M) ($12.3M)
Purchase of PP&E &
Intangibles, Net of
Disposals
($2.4) ($1.3) ($1.5) ($2.5) ($3.4) ($3.8) ($3.9) ($4.9) ($4.8)
Free Cash Flow ($21.3M) ($10.8M) $20.1M ($17.3M) ($31.2M) ($15.7M) $39.7M ($30.0M) ($17.2M)
2017 GAAP STATEMENT OF OPERATIONS
“AS IF” REPORTED UNDER ASC 606
22
606 Consolidated Statements of Operations Data
Q1 Q2 Q3 Q4 2017
Revenue
Subscription and
support $31.6M $33.7M $38.3M $40.6M $144.1M
Professional services
and other $2.9M $4.8M $4.9M $4.2M $16.9M
Total revenue $34.5M $38.5M $43.2M $44.7M $161.0M
Cost of revenue
Professional services
and other $2.6M $3.1M $3.2M $3.3M $12.2M
Operating expenses
Sales and marketing $18.2M $19.0M $21.4M $20.1M $78.7M
Loss from operations ($11.6M) ($10.2M) ($11.6M) ($10.4M) ($43.8M)
Net loss ($11.6M) ($10.2M) ($11.4M) ($9.7M) ($42.8M)

Weitere ähnliche Inhalte

Was ist angesagt?

Was ist angesagt? (20)

Q2 fy17 earnings slides final no guidance1
Q2 fy17 earnings slides   final no guidance1Q2 fy17 earnings slides   final no guidance1
Q2 fy17 earnings slides final no guidance1
 
Featured Presentation
Featured PresentationFeatured Presentation
Featured Presentation
 
Q1 FY18 Earnings Presentation
Q1 FY18 Earnings PresentationQ1 FY18 Earnings Presentation
Q1 FY18 Earnings Presentation
 
Q417 results deck v final
Q417 results deck v finalQ417 results deck v final
Q417 results deck v final
 
Stanford-SDG Webinar Six critical principles of strategic portfolio management
Stanford-SDG Webinar Six critical principles of strategic portfolio managementStanford-SDG Webinar Six critical principles of strategic portfolio management
Stanford-SDG Webinar Six critical principles of strategic portfolio management
 
Start up trend report 2020 ENG
Start up trend report 2020 ENGStart up trend report 2020 ENG
Start up trend report 2020 ENG
 
Redesigning finance for digital age
Redesigning finance for digital ageRedesigning finance for digital age
Redesigning finance for digital age
 
Executive Employment Trends Report Q3 2017
Executive Employment Trends Report Q3 2017Executive Employment Trends Report Q3 2017
Executive Employment Trends Report Q3 2017
 
Australian Corporate Real Estate Trends
Australian Corporate Real Estate Trends Australian Corporate Real Estate Trends
Australian Corporate Real Estate Trends
 
Innovation story
Innovation storyInnovation story
Innovation story
 
PwC 2016 CEO Survey Insurance report
PwC 2016 CEO Survey Insurance report PwC 2016 CEO Survey Insurance report
PwC 2016 CEO Survey Insurance report
 
Cognizant Sustainability Report
Cognizant Sustainability ReportCognizant Sustainability Report
Cognizant Sustainability Report
 
Future fit-business-benchmark-public-draft-2
Future fit-business-benchmark-public-draft-2Future fit-business-benchmark-public-draft-2
Future fit-business-benchmark-public-draft-2
 
Rok overview 2017 april
Rok overview 2017 aprilRok overview 2017 april
Rok overview 2017 april
 
Principles of strategic portfolio management
Principles of strategic portfolio managementPrinciples of strategic portfolio management
Principles of strategic portfolio management
 
Accelerating the deployment of technology to business opportunities-chevron T...
Accelerating the deployment of technology to business opportunities-chevron T...Accelerating the deployment of technology to business opportunities-chevron T...
Accelerating the deployment of technology to business opportunities-chevron T...
 
Business Confidence Survey Q1 2012 - FICCI
Business Confidence Survey Q1 2012 - FICCIBusiness Confidence Survey Q1 2012 - FICCI
Business Confidence Survey Q1 2012 - FICCI
 
INST investor deck may 08.2017
INST investor deck may 08.2017INST investor deck may 08.2017
INST investor deck may 08.2017
 
2014 Biopharmaceutical Partnering Survey
2014 Biopharmaceutical Partnering Survey2014 Biopharmaceutical Partnering Survey
2014 Biopharmaceutical Partnering Survey
 
SYY Investor Day, NYC
SYY Investor Day, NYC SYY Investor Day, NYC
SYY Investor Day, NYC
 

Ähnlich wie Inst investor deck q118 - final

workday-fiscal-2023-first-quarter-investor-presentation.pdf
workday-fiscal-2023-first-quarter-investor-presentation.pdfworkday-fiscal-2023-first-quarter-investor-presentation.pdf
workday-fiscal-2023-first-quarter-investor-presentation.pdf
CharlesSantos684817
 

Ähnlich wie Inst investor deck q118 - final (20)

INST investor deck 05.08.2017
INST investor deck 05.08.2017INST investor deck 05.08.2017
INST investor deck 05.08.2017
 
Inst investor deck 08.04.2017 no video
Inst investor deck 08.04.2017 no videoInst investor deck 08.04.2017 no video
Inst investor deck 08.04.2017 no video
 
Inst investor deck 2-13-17 (1)
Inst investor deck   2-13-17 (1)Inst investor deck   2-13-17 (1)
Inst investor deck 2-13-17 (1)
 
Inst investor deckfeb2018v2
Inst investor deckfeb2018v2Inst investor deckfeb2018v2
Inst investor deckfeb2018v2
 
Inst investor deck nov 2017
Inst investor deck   nov 2017Inst investor deck   nov 2017
Inst investor deck nov 2017
 
Inst investor deck aug 2016
Inst investor deck   aug 2016Inst investor deck   aug 2016
Inst investor deck aug 2016
 
2016 05 instructure q2 2016 ir pdf
2016 05 instructure q2 2016 ir pdf2016 05 instructure q2 2016 ir pdf
2016 05 instructure q2 2016 ir pdf
 
Jefferies 5.11.16 v final pdf
Jefferies 5.11.16 v final pdfJefferies 5.11.16 v final pdf
Jefferies 5.11.16 v final pdf
 
Instructure 3.3.16 v final pdf
Instructure 3.3.16 v final pdfInstructure 3.3.16 v final pdf
Instructure 3.3.16 v final pdf
 
2015 12 08 inst ir deck
2015 12 08 inst ir deck2015 12 08 inst ir deck
2015 12 08 inst ir deck
 
DV Third Quarter 2022 Investor Presentation
DV Third Quarter 2022 Investor PresentationDV Third Quarter 2022 Investor Presentation
DV Third Quarter 2022 Investor Presentation
 
Investor Presentation Q3 2022 Final
Investor Presentation Q3 2022 FinalInvestor Presentation Q3 2022 Final
Investor Presentation Q3 2022 Final
 
Investor Presentation Third Quarter 2022
Investor Presentation Third Quarter 2022Investor Presentation Third Quarter 2022
Investor Presentation Third Quarter 2022
 
Citi Global Technology Conference
Citi Global Technology ConferenceCiti Global Technology Conference
Citi Global Technology Conference
 
Ye 2016 preliminary update final posted to site_updated_2.8.17
Ye 2016 preliminary update final posted to site_updated_2.8.17Ye 2016 preliminary update final posted to site_updated_2.8.17
Ye 2016 preliminary update final posted to site_updated_2.8.17
 
Q3 2023 Quarterly Investor Presentation - FINAL.pdf
Q3 2023 Quarterly Investor Presentation - FINAL.pdfQ3 2023 Quarterly Investor Presentation - FINAL.pdf
Q3 2023 Quarterly Investor Presentation - FINAL.pdf
 
Q4 & FY 2022 Investor Presentation 3.2.2023.pdf
Q4 & FY 2022 Investor Presentation 3.2.2023.pdfQ4 & FY 2022 Investor Presentation 3.2.2023.pdf
Q4 & FY 2022 Investor Presentation 3.2.2023.pdf
 
Q4 & FY 2022 Investor Presentation 3.1.2023.pdf
Q4 & FY 2022 Investor Presentation 3.1.2023.pdfQ4 & FY 2022 Investor Presentation 3.1.2023.pdf
Q4 & FY 2022 Investor Presentation 3.1.2023.pdf
 
Final-Investor-Deck.pdf
Final-Investor-Deck.pdfFinal-Investor-Deck.pdf
Final-Investor-Deck.pdf
 
workday-fiscal-2023-first-quarter-investor-presentation.pdf
workday-fiscal-2023-first-quarter-investor-presentation.pdfworkday-fiscal-2023-first-quarter-investor-presentation.pdf
workday-fiscal-2023-first-quarter-investor-presentation.pdf
 

Kürzlich hochgeladen

Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
mriyagarg453
 
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
dharasingh5698
 
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
dharasingh5698
 
Call Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort Service
Call Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort ServiceCall Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort Service
Call Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort Service
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Editing progress 20th march.docxxxxxxxxx
Editing progress 20th march.docxxxxxxxxxEditing progress 20th march.docxxxxxxxxx
Editing progress 20th march.docxxxxxxxxx
MollyBrown86
 
Terna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results PresentationTerna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results Presentation
Terna SpA
 

Kürzlich hochgeladen (20)

Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
Ambala Escorts Service ☎️ 6378878445 ( Sakshi Sinha ) High Profile Call Girls...
 
countries with the highest gold reserves in 2024
countries with the highest gold reserves in 2024countries with the highest gold reserves in 2024
countries with the highest gold reserves in 2024
 
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Kheda 7001035870 Whatsapp Number, 24/07 Booking
 
Dattawadi ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready Fo...
Dattawadi ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready Fo...Dattawadi ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready Fo...
Dattawadi ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready Fo...
 
Osisko Gold Royalties Ltd - Q1 2024 Results
Osisko Gold Royalties Ltd - Q1 2024 ResultsOsisko Gold Royalties Ltd - Q1 2024 Results
Osisko Gold Royalties Ltd - Q1 2024 Results
 
Diligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage StartupsDiligence Checklist for Early Stage Startups
Diligence Checklist for Early Stage Startups
 
Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024Nicola Mining Inc. Corporate Presentation May 2024
Nicola Mining Inc. Corporate Presentation May 2024
 
Financial Results for the Fiscal Year Ended March 2024
Financial Results for the Fiscal Year Ended March 2024Financial Results for the Fiscal Year Ended March 2024
Financial Results for the Fiscal Year Ended March 2024
 
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdfITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
ITAU EQUITY_STRATEGY_WARM_UP_20240505 DHG.pdf
 
AMG Quarterly Investor Presentation May 2024
AMG Quarterly Investor Presentation May 2024AMG Quarterly Investor Presentation May 2024
AMG Quarterly Investor Presentation May 2024
 
Vijayawada ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready F...
Vijayawada ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready F...Vijayawada ( Call Girls ) Pune  6297143586  Hot Model With Sexy Bhabi Ready F...
Vijayawada ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready F...
 
Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024Osisko Development - Investor Presentation - May 2024
Osisko Development - Investor Presentation - May 2024
 
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 BookingVIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
VIP Call Girls Mehsana 7001035870 Whatsapp Number, 24/07 Booking
 
SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024SME IPO Opportunity and Trends of May 2024
SME IPO Opportunity and Trends of May 2024
 
Call Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort Service
Call Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort ServiceCall Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort Service
Call Girls in Panjabi Bagh, Delhi 💯 Call Us 🔝9953056974 🔝 Escort Service
 
Western Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 PresentationWestern Copper and Gold - May 2024 Presentation
Western Copper and Gold - May 2024 Presentation
 
Teekay Corporation Q1-24 Earnings Results
Teekay Corporation Q1-24 Earnings ResultsTeekay Corporation Q1-24 Earnings Results
Teekay Corporation Q1-24 Earnings Results
 
Editing progress 20th march.docxxxxxxxxx
Editing progress 20th march.docxxxxxxxxxEditing progress 20th march.docxxxxxxxxx
Editing progress 20th march.docxxxxxxxxx
 
Terna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results PresentationTerna - 1Q 2024 Consolidated Results Presentation
Terna - 1Q 2024 Consolidated Results Presentation
 

Inst investor deck q118 - final

  • 1.
  • 2. FORWARDING LOOKING STATEMENTS & NON-GAAP MEASURES 2 This presentation and the accompanying oral commentary contain “forward-looking” statements, within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 that are based on our beliefs and assumptions and on information currently available to us. Forward-looking statements include information concerning our possible or assumed future results of operations and financial performance, business strategies, potential growth opportunities and the effects of competition. Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “believe,” “will,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “might, ”approximately,” “expect,” “predict,” “could,” “potentially” or the negative of these terms or other similar expressions. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Important risk factors including, but not limited to, risks associated with anticipated growth in our addressable market; our potential market opportunity; competitive factors, our ability to build and expand our sales efforts, risks associated with international operations and general economic and industry conditions are described more fully in the Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, which was filed with the Securities and Exchange Commission (the “SEC”) on May 2, 2018 and other documents filed with the SEC and could cause actual results to vary from expectations. Forward-looking statements represent our management’s beliefs and assumptions only as of the date of this presentation. Except as required by law, we assume no obligation to update these forward-looking statements publicly, or to update the reasons why actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future. This presentation includes certain non-GAAP financial measures as defined by the SEC rules. These non-GAAP financial measures are in addition to, and not as a substitute for or superior to measures of financial performance prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of these non-GAAP financial measures versus their nearest GAAP equivalents. For example, other companies may calculate non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. As required by Regulation G, we have provided a reconciliation of those measures to the most directly comparable GAAP measures, which is available in the appendix.
  • 5. $113M $152M $213M $284M $32M $52M $76M $103M $145M $204M $289M $387M 2014 2015 2016 2017 $44.4M $73.2M $110.9M $158.8M 2014 2015 2016 2017 +65% +51% +43% 100% native cloud 1As of June 30, 2017 2As of March 31, 2018 2017 and prior financials as reported under ASC 605 >100% retention revenue THE INSTRUCTURE STORY High Growth Subscription Revenue >3,000 customers in 65+ countries1 Recurring (2017 ~88%) Non-recurring (2017 ~12%) 5 Deferred Revenue Backlog Backlog & Deferred Revenue 2018 Total Addressable Market $9.4 Billion Headquartered in Salt Lake City with 1,000+ employees worldwide Flagship products Canvas & Bridge EDU CORP 91% Customer Support Satisfaction2 Offices in London, Sydney, Hong Kong, Brazil
  • 6. WE ARE THE CENTER OF THE LEARNING ECOSYSTEM Corporations Schools Information Systems/AnalyticsContent Applications LEARNING MANAGEMENT SYSTEMS Instructors Learners 6
  • 7. 7 EDUCATION PRODUCTS • Learning management system (LMS) for HiEd and K12 • Adaptable, reliable, customizable, and 100% native cloud • Used by millions of students and teachers across the globe • Integrated video platform for Canvas and Bridge • Collaboration tools with time tagged comments and annotations… makes learning social and ineractive • Powerful formative assessments within Canvas (integrated assessment management system) • Main focus on K12 market, with some HiEd applications • Learning management system (LMS) for HiEd and K12 • Adaptable, reliable, customizable, and 100% native cloud • Used by millions of students and teachers across the globe • Integrated video platform for Canvas and Bridge • Collaboration tools with time tagged comments and annotations… makes learning social and interactive • Powerful formative assessments within Canvas (integrated assessment management system) • Main focus on K12 market, with some HiEd applications
  • 8. 8 CORPORATE PRODUCTS • Simple, intuitive learning management system (LMS) for the corporate market • Build customized content or integrate with top content providers • Integrates with Perform to align goals and learning in a single interface • Individualized, continuous, relationship-driven career development platform • Empowers employees to take control of their career paths • Shifts review paradigm to continuous ongoing feedback from managers and peers • Integrated video platform for Canvas and Bridge • Collaboration tools with time tagged comments and annotations… makes learning social and interactive Practice creates a scalable means for teams to frequently practice skills and receive meaningful, timely feedback through the power of peer-to-peer video assessment and coaching. • Reinforce skills • Facilitate feedback • Increase collaboration • Share expertise • Continuous learning for the digital age
  • 9. 9 CONTINUALLY GROWING TAM, A LOT OF HEADROOM REMAINING $3.2B 2012 $0.6B $5.6B 20162011 $1.2B 2013 2014 2017 Beyond $25B+ $8.6B $1.2B 2015 $9.4B 2018 $0.3B Education Corporate History of Instructure TAM Sources: Adapted from NCES, IDC, & internal estimates; estimates include “greenfield” opportunities
  • 10. INT’L EXPANSION… JUST SCRATCHING THE SURFACE 10 LEGEND Mature Emerging Nascent
  • 11. OVER 3,000 CUSTOMERS ACROSS CATEGORIES HigherEdK–12InternationalCorporate Used by 7 Ivy League Schools Used by K-12 Schools in 49 States Serving 65+ Countries Over 500 Customers2 1As of June 30, 2017 2As of December 31, 2017 11 1
  • 12. (57%) (39%) (22%) (15%) 2015 2016 2017 YTD ($41M) ($43M) ($35M) ($7M) 68% 71% 72% 73% 2015 2016 2017 YTD $73.2M $110.9M $158.8M $48.0M 2015 2016 2017 YTD +51% +43% Revenue Growth REVENUE & PROFITABILITY HISTORY 2015 – 2018 1Non-GAAP gross margin is before stock-based compensation, payroll tax expense on secondary stock purchase transactions, and amortization of acquisition-related intangibles. 2Operating loss before stock-based compensation, payroll tax expense on secondary stock purchase transactions, amortization of acquisition-related intangibles, and the change in fair value of contingent earn-out liability. Prior years reported under ASC 605; Current year ASC 606 Non-GAAP Gross Margin1 Non-GAAP Operating Loss as a % of Revenue2 12 Recurring (2017 ~88%) Non-recurring (2017 ~12%)
  • 13. 22% 21% 17% 16% 2015 2016 2017 YTD 31% 29% 27% 27% 2015 2016 2017 YTD 71% 60% 50% 45% 2015 2016 2017 YTD Non-GAAP Sales and Marketing1 (% of Revenue) RAPIDLY SCALING 1Non-GAAP Sales and Marketing, Research and Development and General and Administration expenses are before stock-based compensation, payroll tax expense on secondary stock purchase transactions, amortization of acquisition-related intangibles, and the change in fair value of contingent earn-out liability. Prior years reported under ASC 605; Current year ASC 606 Non-GAAP Research and Development1 (% of Revenue) Non-GAAP General and Administration1 (% of Revenue) 13
  • 14. ($21.3M) ($10.8M) $20.1M ($17.3M) ($31.2M) ($15.7M) $39.7M ($30.0M) ($17.2M) Q1-16 Q2-16 Q3-16 Q4-16 Q1-17 Q2-17 Q3-17 Q4-17 Q1-18 1Free cash flow is a Non-GAAP measure and is derived by netting operating cash flow with the purchase of PP&E and intangibles, and proceeds from disposal of PP&E. 14 1 INST Historical Free Cash Flow (Operating cash flow, less capex) SEASONALLY STRONG Q3 LEADS TO RAPIDLY EXPANDING CASH FLOW
  • 15. LONG-RANGE MODEL 2014 2015 2016 2017 Long- Term Target 1Non-GAAP cost of revenue is before stock-based compensation, payroll tax expense on secondary stock purchase transactions, and amortization of acquisition-related intangibles. 2Non-GAAP operating expenses are before stock-based compensation, payroll tax expense on secondary stock purchase transactions, amortization of acquisition-related intangibles, and the change in fair value of contingent earn-out liability. 2017 and prior years as reported under ASC 605 15 Revenue 100% 100% 100% 100% 100% Cost of Revenue1 33% 32% 29% 28% ~25% Non-GAAP Gross Margin 67% 68% 71% 72% ~75% S&M 2 72% 71% 60% 50% 26-28% R&D 2 38% 31% 29% 27% 15-17% G&A2 23% 22% 21% 17% 9-10% Non-GAAP Operating Income/Loss (66%) (57%) (39%) (22%) 20-25%
  • 17. GAAP INCOME STATEMENT 17 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Revenue $23.3M $25.9M $30.1M $31.5M $34.0M $38.0M $42.9M $43.8M $48.0M YoY% 59% 63% 44% 45% 46% 47% 42% 39% 41% Cost of Sales $7.3 $7.6 $8.6 $9.1 $9.6 $11.0 $12.5 $13.3 $14.0 Gross Profit $16.0M $18.3M $21.5M $22.4M $24.4M $27.1M $30.5M $30.5M $34.0M GM% 68% 71% 71% 71% 72% 71% 71% 70% 71% S&M $16.2 $18.0 $17.8 $18.0 $19.0 $21.3 $22.1 $21.3 $23.2 % of Rev 69% 70% 59% 57% 56% 56% 52% 49% 48% R&D $7.8 $8.7 $9.3 $10.1 $11.2 $11.1 $12.6 $13.5 $14.7 % of Rev 33% 34% 31% 32% 33% 29% 29% 31% 31% G&A $5.7 $6.0 $6.7 $7.1 $7.0 $7.6 $8.3 $8.3 $8.3 % of Rev 25% 23% 22% 23% 21% 20% 19% 19% 17% OPEX $29.7M $32.8M $33.8M $35.3M $37.2M $40.0M $43.0M $43.0M $46.1M % of Rev 127% 127% 112% 112% 109% 105% 100% 98% 96% Operating Loss ($13.8M) ($14.5M) ($12.3M) ($12.8M) ($12.8M) ($12.9M) ($12.6M) ($12.5M) ($12.1M) % of Rev (59%) (56%) (41%) (41%) (38%) (34%) (29%) (28%) (25%) Warrant liability expense $0.1 $0.0 ($0.0) $0.0 ($0.0) ($0.1) ($0.0) $0.0 $0.0 Other Income/Expense ($0.0) ($0.0) ($0.0) ($0.0) $0.1 $0.1 $0.3 $0.2 $0.4 Loss before income taxes ($13.7M) ($14.5M) ($12.3M) ($12.9M) ($12.7M) ($12.9M) ($12.3M) ($12.3M) ($11.7M) Income taxes ($0.0) ($0.1) ($0.0) ($0.1) ($0.0) ($0.1) ($0.1) $0.6 ($0.1) Net Loss ($13.7M) ($14.6M) ($12.3M) ($12.9M) ($12.7M) ($13.0M) ($12.4M) ($11.7M) ($11.9M) % of Rev (59%) (56%) (41%) (41%) (37%) (34%) (29%) (27%) (25%) 1 12018 Financials under ASC 606; prior years under ASC 605
  • 18. NON GAAP INCOME STATEMENT 12018 Financials under ASC 606; prior years under ASC 605 Non GAAP Net Operating Loss excludes change in fair value warrant liability. 18 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Revenue $23.3M $25.9M $30.1M $31.5M $34.0M $38.0M $42.9M $43.8M $48.0M YoY% 59% 63% 44% 45% 46% 47% 42% 39% 41% Cost of Sales $7.2 $7.4 $8.4 $8.9 $9.4 $10.6 $12.1 $12.8 $13.2 Gross Profit $16.1M $18.5M $21.8M $22.7M $24.6M $27.4M $30.9M $31.1M $34.8M GM% 69% 72% 72% 72% 72% 72% 72% 71% 73% S&M $15.5 $17.3 $17.0 $17.2 $18.0 $20.4 $20.9 $20.3 $21.5 % of Rev 67% 67% 56% 54% 53% 54% 49% 46% 45% R&D $7.0 $7.9 $8.3 $9.0 $10.0 $9.8 $10.9 $11.8 $12.8 % of Rev 30% 30% 27% 29% 29% 26% 25% 27% 27% G&A $5.1 $5.4 $5.9 $6.3 $6.0 $6.6 $7.3 $7.3 $7.6 % of Rev 22% 21% 20% 20% 18% 17% 17% 17% 16% OPEX $27.7M $30.6M $31.2M $32.5M $34.0M $36.8M $39.1M $39.4M $41.9M % of Rev 119% 118% 104% 103% 100% 97% 91% 90% 87% Operating Loss ($11.5M) ($12.1M) ($9.5M) ($9.9M) ($9.4M) ($9.4M) ($8.3M) ($8.3M) ($7.1M) % of Rev (49%) (47%) (31%) (31%) (28%) (25%) (19%) (19%) (15%) Net Loss ($11.6M) ($12.1M) ($9.5M) ($10.0M) ($9.4M) ($9.4M) ($8.1M) ($8.2M) ($6.9M) % of Rev (50%) (47%) (32%) (32%) (28%) (25%) (19%) (19%) (14%) 1
  • 19. GAAP TO NON-GAAP RECONCILIATION 19 2014 2015 2016 2017 YTD GAAP Operating Loss ($38.7M) ($52.0M) ($53.4M) ($50.8M) ($12.1M) Amortization of Acquisition Related Intangibles Cost of Sales $- $- $- $0.1M $0.3M S&M - - - 0.0 0.4 R&D 0.0 0.0 0.0 - - G&A - - - - - Total $0.0M $0.0M $0.0M $0.2M $0.7M Stock Compensation Expense Cost of Sales $0.3M $0.3M $1.0M $1.4M $0.4M S&M 2.9 1.2 3.0 4.3 1.3 R&D 4.0 1.4 3.9 6.0 1.9 G&A 1.1 6.3 2.8 4.0 1.1 Total $8.2M $9.2M $10.7M $15.7M $4.7M Payroll Tax on Secondary Stock Purchase Cost of Sales $0.0M $- $- $- $- S&M 0.5 - (0.1) (0.3) - R&D 0.7 - (0.1) (0.3) - G&A 0.1 1.3 (0.1) (0.0) - Total $1.2M $1.3M ($0.2M) ($0.5M) - Change in fair value of contingent earn-out liability Cost of Sales $- $- $- $- $- S&M - - - - - R&D - - - - - G&A - - - - (0.4) Total - - - - ($0.4M) Non GAAP Operating Loss ($29.3M) ($41.4M) ($42.9M) ($35.5M) ($7.1M) 12018 Financials under ASC 606; prior years under ASC 605 1
  • 20. GAAP TO NON-GAAP RECONCILIATION 20 2014 2015 2016 2017 YTD Revenue $44.4M $73.2M $110.9M $158.8M $48.0M GAAP Gross Margin $29.2M $49.1M $78.1M $112.4M $34.0M Amortization of Acquisition Related Intangibles - - - 0.1 0.3 Stock Compensation Expense 0.3 0.3 1.0 1.4 0.4 Payroll Tax on Secondary Stock Purchase 0.0 - - - - Change in fair value of contingent earn-out liability - - - - - Non GAAP Gross Margin $29.6M $49.5M $79.1M $113.9M $34.8M Non GAAP Gross Margin% GAAP Sales & Marketing $35.4M $53.5M $70.0M $83.7M $23.2M Amortization of Acquisition Related Intangibles - - - 0.0 0.4 Stock Compensation Expense 2.9 1.2 3.0 4.3 1.3 Payroll Tax on Secondary Stock Purchase 0.5 - (0.1) (0.3) - Change in fair value of contingent earn-out liability - - - - - Non GAAP Sales & Marketing $32.1M $52.2M $67.0M $79.6M $21.5M Non GAAP Sales & Marketing % 72% 71% 60% 50% 45% GAAP Research & Development $21.3M $24.2M $36.0M $48.3M $14.7M Amortization of Acquisition Related Intangibles 0.0 0.0 0.0 - - Stock Compensation Expense 4.0 1.4 3.9 6.0 1.9 Payroll Tax on Secondary Stock Purchase 0.7 - (0.1) (0.3) - Change in fair value of contingent earn-out liability - - - - - Non GAAP Research & Development $16.7M $22.7M $32.2M $42.5M $12.8M Non GAAP Research & Development % 38% 31% 29% 27% 27% GAAP General & Administrative $11.3M $23.5M $25.5M $31.2M $8.3M Amortization of Acquisition Related Intangibles - - - - - Stock Compensation Expense 1.1 6.3 2.8 4.0 1.1 Payroll Tax on Secondary Stock Purchase 0.1 1.3 (0.1) (0.0) - Change in fair value of contingent earn-out liability - - - - (0.4) Non GAAP General & Administrative $10.1M $15.9M $22.8M $27.3M $7.6M Non GAAP General & Administrative % 23% 22% 21% 17% 16% 12018 Financials under ASC 606; prior years under ASC 605 1
  • 21. FREE CASH FLOW RECONCILIATION 21 Q1'16 Q2'16 Q3'16 Q4'16 Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Net Cash Provided by Operating Activities ($18.9M) ($9.5M) $21.7M ($14.9M) ($27.7M) ($11.9M) $43.6M ($25.1M) ($12.3M) Purchase of PP&E & Intangibles, Net of Disposals ($2.4) ($1.3) ($1.5) ($2.5) ($3.4) ($3.8) ($3.9) ($4.9) ($4.8) Free Cash Flow ($21.3M) ($10.8M) $20.1M ($17.3M) ($31.2M) ($15.7M) $39.7M ($30.0M) ($17.2M)
  • 22. 2017 GAAP STATEMENT OF OPERATIONS “AS IF” REPORTED UNDER ASC 606 22 606 Consolidated Statements of Operations Data Q1 Q2 Q3 Q4 2017 Revenue Subscription and support $31.6M $33.7M $38.3M $40.6M $144.1M Professional services and other $2.9M $4.8M $4.9M $4.2M $16.9M Total revenue $34.5M $38.5M $43.2M $44.7M $161.0M Cost of revenue Professional services and other $2.6M $3.1M $3.2M $3.3M $12.2M Operating expenses Sales and marketing $18.2M $19.0M $21.4M $20.1M $78.7M Loss from operations ($11.6M) ($10.2M) ($11.6M) ($10.4M) ($43.8M) Net loss ($11.6M) ($10.2M) ($11.4M) ($9.7M) ($42.8M)