NEW YORK / Nov 30, 2023 / Business Wire / UiPath, Inc. (NYSE: PATH), a leading enterprise automation software company, today announced financial results for its third quarter fiscal 2024 ended October 31, 2023.
“I am pleased with our strong third quarter results with ARR growing 24 percent year-over-year to $1.378 billion, driven by the team’s execution and the transformational results we deliver,” said Rob Enslin, UiPath Co-Chief Executive Officer. “My conversations with customers and partners validate the strategic role enterprise automation plays in digital transformation and I am excited about the investments we continue to make in AI to further extend our market leadership.”
Daniel Dines, UiPath Co-Founder and Co-Chief Executive Officer, added, “Our unwavering commitment to understanding the needs of our customers is key to our success. In our most recent platform release, 2023.10, we delivered scores of new capabilities that seamlessly translate the potential of AI into tangible action, accelerate productivity, spark innovation, and drive business outcomes for our customers.”
Third Quarter Fiscal 2024 Financial Highlights
“Our relentless focus on operational excellence once again resulted in strong top-line growth and year over year improvements in profitability and cash flow,” said Ashim Gupta, UiPath Chief Financial Officer. “Given the strength of our business model we expect to balance growth and profitability, while investing in the business to position UiPath for long-term success.”
Financial Outlook
For the fourth quarter fiscal 2024, UiPath expects:
Reconciliation of non-GAAP operating income guidance to the most directly comparable GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from this non-GAAP measure; in particular, the effects of stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.
Recent Business Highlights
*IDC MarketScape: Worldwide Intelligent Document Processing 2023-2024 Vendor Assessment (IDC #US49988723, November 2023) |
Conference Call and Webcast
UiPath will host a conference call today, Thursday, November 30, 2023, at 5:00 p.m. Eastern Time, to discuss the Company's third quarter fiscal 2024 financial results and its guidance for the fourth quarter fiscal 2024. To access this call, dial 1-201-689-8057 (domestic) or 1-877-407-8309 (international). The passcode is 13742261. A live webcast of this conference call will be available on the "Investor Relations" page of UiPath’s website (https://ir.uipath.com), and a replay will also be archived on the website for one year.
About UiPath
UiPath (NYSE: PATH) is on a mission to uplevel knowledge work so more people can work more creatively, collaboratively, and strategically. The AI-powered UiPath Business Automation Platform combines the leading robotic process automation (RPA) solution with a full suite of capabilities to understand, automate, and operate end-to-end processes, offering unprecedented time-to-value. For organizations that need to evolve to survive and thrive through increasingly changing times, UiPath is The Foundation of Innovation™. For more information, visit www.uipath.com.
Forward Looking Statements
Statements we make in this press release may include statements which are not historical facts and are considered forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “possible,” “projects,” “outlook,” “seeks,” “should,” “will,” and variations of such words or similar expressions, including the negatives of these words or similar expressions.
We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are making this statement for purposes of complying with those safe harbor provisions.
These forward-looking statements include, but are not limited to, statements regarding our guidance for the fourth fiscal quarter 2024, our strategic plans, objectives and roadmap, the estimated addressable market opportunity for our platform and statements regarding the growth of the enterprise automation market, the success of our platform and new releases including the incorporation of AI, the success of our collaborations with third parties, our customers’ behaviors and potential automation spend, and details of UiPath’s stock repurchase program. Accordingly, actual results could differ materially or such uncertainties could cause adverse effects on our results. Forward-looking statements involve known and unknown risks, uncertainties, 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. These risks include, but are not limited to, risks and uncertainties related to: the market, political, economic, and business conditions, including turmoil and macro-economic effects caused by geopolitical tensions and conflict, increasing inflationary cost trends, and foreign exchange volatility; volatility in credit and financial markets; our recent rapid growth, which may not be indicative of our future growth; our limited operating history; our ability to successfully manage our growth and achieve or maintain profitability; our ability to grow our platform and release new functionality in a timely manner; our ability and the ability of our platform and products to satisfy and adapt to customer demands, including our ability to continue to successfully develop, integrate and compete against competitors and new market entrants with artificial intelligence tools and capabilities; our dependency on our existing customers to renew their licenses and purchase additional licenses and products from us and our channel partners; our ability to attract and retain customers; the competitive markets in which we participate; our ability to maintain and expand our distribution channels; our ability to attract, retain and motivate our management and key employees, integrate new team members, and manage management transitions; our reliance on third-party providers of cloud-based infrastructure; the potential effects that regional or global pandemics could have on our or our customers’ businesses, financial conditions and future operating results; our failure to achieve our environmental, social and governance (ESG) goals; and the price volatility of our Class A common stock.
Further information on risks that could cause actual results to differ materially from our guidance can be found in our Annual Report on Form 10-K for the annual period ended January 31, 2023 filed with the SEC on March 24, 2023, and in our subsequent Quarterly Reports on Form 10-Q filed with the SEC, and other filings and reports that we may file from time to time with the SEC. Any forward-looking statements contained in this press release are based on assumptions that we believe to be reasonable as of this date. Except as required by law, we assume no obligation to update these forward-looking statements.
Key Performance Metric
Annualized Renewal Run-rate (ARR) is a key performance metric we use in managing our business because it illustrates our ability to acquire new subscription customers and to maintain and expand our relationships with existing subscription customers. We define ARR as annualized invoiced amounts per solution SKU from subscription licenses and maintenance and support obligations assuming no increases or reductions in customers’ subscriptions. ARR does not include the costs we may incur to obtain such subscription licenses or provide such maintenance and support, and does not reflect any actual or anticipated reductions in invoiced value due to contract non-renewals or service cancellations other than for specific reserves, for example those for credit losses or disputed amounts. ARR does not include invoiced amounts associated with perpetual licenses or professional services. ARR is not a forecast of future revenue, which can be impacted by contract start and end dates and duration. ARR should be viewed independently of revenue and deferred revenue as ARR is an operating metric and is not intended to replace these items.
Dollar-based net retention rate represents the rate of net expansion of our ARR from existing customers over the preceding 12 months. We calculate dollar-based net retention rate as of a period end by starting with ARR from the cohort of all customers as of 12 months prior to such period end (Prior Period ARR). We then calculate the ARR from these same customers as of the current period end (Current Period ARR). Current Period ARR includes any expansion and is net of any contraction or attrition over the preceding 12 months but does not include ARR from new customers in the current period. We then divide total Current Period ARR by total Prior Period ARR to arrive at dollar-based net retention rate. Dollar-based net retention rate may fluctuate based on the customers that qualify to be included in the cohort used for calculation and may not reflect our actual performance.
Investors should not place undue reliance on ARR or dollar-based net retention rate as an indicator of future or expected results. Our presentation of these metrics may differ from similarly titled metrics presented by other companies and therefore comparability may be limited.
Non-GAAP Financial Measures
Non-GAAP financial measures are financial measures that are derived from the consolidated financial statements, but that are not presented in accordance with generally accepted accounting principles in the United States (GAAP). This earnings press release includes financial measures defined as non-GAAP financial measures by the SEC, including non-GAAP cost of licenses, non-GAAP cost of subscription services, non-GAAP cost of professional services and other, non-GAAP gross profit and margin, non-GAAP sales and marketing expenses, non-GAAP research and development expenses, non-GAAP general and administrative expenses, non-GAAP operating income (loss) and margin, and non-GAAP net income (loss) and non-GAAP net income (loss) per share. These non-GAAP financial measures exclude:
Additionally, this earnings release presents non-GAAP adjusted free cash flow, which is calculated by adjusting GAAP operating cash flows for the impact of purchases of property and equipment, cash paid for employer payroll taxes related to employee equity transactions, net payments/receipts of employee tax withholdings on stock option exercises, and cash paid for restructuring costs.
UiPath uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, by excluding the effects of special items that do not reflect the ordinary earnings of our operations, and as a supplement to GAAP measures. UiPath believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in UiPath’s industry, many of which present similar non-GAAP financial measures to investors. Investors should consider these non-GAAP financial measures in addition to, and not as a substitute for, our financial performance measures prepared in accordance with GAAP. Further, our non-GAAP information may be different from the non-GAAP information provided by other companies. The information below provides a reconciliation of non-GAAP financial measures used in this press release to the most directly comparable GAAP financial measures. We encourage investors to consider our GAAP results alongside our supplemental non-GAAP measures, and to review the reconciliation between GAAP results and non-GAAP measures that is included at the end of this earnings press release. This earnings press release and any future releases containing such non-GAAP reconciliations can also be found on the Investor Relations page of UiPath’s website at https://ir.uipath.com.
UiPath, Inc. | ||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
in thousands, except per share data | ||||||||||||||||
(unaudited) | ||||||||||||||||
|
| Three Months Ended October 31, |
| Nine Months Ended October 31, | ||||||||||||
|
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||
Revenue: |
|
|
|
|
|
|
|
| ||||||||
Licenses |
| $ | 148,068 |
|
| $ | 118,175 |
|
| $ | 401,407 |
|
| $ | 338,875 |
|
Subscription services |
|
| 167,529 |
|
|
| 130,159 |
|
|
| 473,880 |
|
|
| 370,309 |
|
Professional services and other |
|
| 10,324 |
|
|
| 14,410 |
|
|
| 27,532 |
|
|
| 40,848 |
|
Total revenue |
|
| 325,921 |
|
|
| 262,744 |
|
|
| 902,819 |
|
|
| 750,032 |
|
Cost of revenue: |
|
|
|
|
|
|
|
| ||||||||
Licenses |
|
| 2,781 |
|
|
| 3,208 |
|
|
| 8,336 |
|
|
| 7,915 |
|
Subscription services |
|
| 28,647 |
|
|
| 20,578 |
|
|
| 78,502 |
|
|
| 63,949 |
|
Professional services and other |
|
| 18,492 |
|
|
| 18,982 |
|
|
| 55,736 |
|
|
| 60,496 |
|
Total cost of revenue |
|
| 49,920 |
|
|
| 42,768 |
|
|
| 142,574 |
|
|
| 132,360 |
|
Gross profit |
|
| 276,001 |
|
|
| 219,976 |
|
|
| 760,245 |
|
|
| 617,672 |
|
Operating expenses: |
|
|
|
|
|
|
|
| ||||||||
Sales and marketing |
|
| 191,282 |
|
|
| 156,469 |
|
|
| 521,413 |
|
|
| 527,798 |
|
Research and development |
|
| 84,514 |
|
|
| 67,341 |
|
|
| 246,462 |
|
|
| 203,880 |
|
General and administrative |
|
| 56,024 |
|
|
| 63,157 |
|
|
| 172,185 |
|
|
| 189,130 |
|
Total operating expenses |
|
| 331,820 |
|
|
| 286,967 |
|
|
| 940,060 |
|
|
| 920,808 |
|
Operating loss |
|
| (55,819 | ) |
|
| (66,991 | ) |
|
| (179,815 | ) |
|
| (303,136 | ) |
Interest income |
|
| 14,483 |
|
|
| 9,561 |
|
|
| 41,913 |
|
|
| 15,057 |
|
Other income (expense), net |
|
| 13,725 |
|
|
| 888 |
|
|
| 25,491 |
|
|
| (2,523 | ) |
Loss before income taxes |
|
| (27,611 | ) |
|
| (56,542 | ) |
|
| (112,411 | ) |
|
| (290,602 | ) |
Provision for income taxes |
|
| 3,926 |
|
|
| 1,182 |
|
|
| 11,388 |
|
|
| 10,061 |
|
Net loss |
| $ | (31,537 | ) |
| $ | (57,724 | ) |
| $ | (123,799 | ) |
| $ | (300,663 | ) |
Net loss per share attributable to common stockholders, basic and diluted |
| $ | (0.06 | ) |
| $ | (0.10 | ) |
| $ | (0.22 | ) |
| $ | (0.55 | ) |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted |
|
| 567,036 |
|
|
| 550,164 |
|
|
| 562,651 |
|
|
| 546,087 |
|
UiPath, Inc. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
in thousands | ||||||||
(unaudited) | ||||||||
|
| As of | ||||||
|
| October 31, |
| January 31, | ||||
Assets |
|
|
|
| ||||
Current assets |
|
|
|
| ||||
Cash and cash equivalents |
| $ | 1,003,080 |
|
| $ | 1,402,119 |
|
Restricted cash |
|
| 444 |
|
|
| — |
|
Marketable securities |
|
| 814,097 |
|
|
| 354,774 |
|
Accounts receivable, net of allowance for credit losses of $1,023 and $2,698, respectively |
|
| 373,091 |
|
|
| 374,217 |
|
Contract assets |
|
| 84,164 |
|
|
| 69,260 |
|
Deferred contract acquisition costs |
|
| 63,553 |
|
|
| 49,887 |
|
Prepaid expenses and other current assets |
|
| 91,224 |
|
|
| 94,150 |
|
Total current assets |
|
| 2,429,653 |
|
|
| 2,344,407 |
|
Marketable securities, non-current |
|
| — |
|
|
| 2,942 |
|
Contract assets, non-current |
|
| 6,078 |
|
|
| 6,523 |
|
Deferred contract acquisition costs, non-current |
|
| 139,932 |
|
|
| 137,616 |
|
Property and equipment, net |
|
| 22,504 |
|
|
| 29,045 |
|
Operating lease right-of-use assets |
|
| 53,711 |
|
|
| 52,052 |
|
Intangible assets, net |
|
| 16,460 |
|
|
| 23,010 |
|
Goodwill |
|
| 87,293 |
|
|
| 88,010 |
|
Deferred tax assets |
|
| 5,143 |
|
|
| 5,895 |
|
Other assets, non-current |
|
| 26,284 |
|
|
| 45,706 |
|
Total assets |
| $ | 2,787,058 |
|
| $ | 2,735,206 |
|
|
|
|
|
| ||||
Liabilities and stockholders' equity |
|
|
|
| ||||
Current liabilities |
|
|
|
| ||||
Accounts payable |
| $ | 13,664 |
|
| $ | 8,891 |
|
Accrued expenses and other current liabilities |
|
| 108,014 |
|
|
| 76,645 |
|
Accrued compensation and employee benefits |
|
| 100,170 |
|
|
| 142,582 |
|
Deferred revenue |
|
| 405,837 |
|
|
| 398,334 |
|
Total current liabilities |
|
| 627,685 |
|
|
| 626,452 |
|
Deferred revenue, non-current |
|
| 132,600 |
|
|
| 121,697 |
|
Operating lease liabilities, non-current |
|
| 57,687 |
|
|
| 56,442 |
|
Other liabilities, non-current |
|
| 7,873 |
|
|
| 10,457 |
|
Total liabilities |
|
| 825,845 |
|
|
| 815,048 |
|
Commitments and contingencies |
|
|
|
| ||||
Stockholders' equity |
|
|
|
| ||||
Class A common stock |
|
| 5 |
|
|
| 5 |
|
Class B common stock |
|
| 1 |
|
|
| 1 |
|
Treasury stock |
|
| (52,649 | ) |
|
| — |
|
Additional paid-in capital |
|
| 3,958,795 |
|
|
| 3,736,838 |
|
Accumulated other comprehensive income |
|
| 3,158 |
|
|
| 7,612 |
|
Accumulated deficit |
|
| (1,948,097 | ) |
|
| (1,824,298 | ) |
Total stockholders’ equity |
|
| 1,961,213 |
|
|
| 1,920,158 |
|
Total liabilities and stockholders’ equity |
| $ | 2,787,058 |
|
| $ | 2,735,206 |
|
UiPath, Inc. | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
in thousands | ||||||||
(unaudited) | ||||||||
| ||||||||
|
| Nine Months Ended October 31, | ||||||
|
| 2023 |
| 2022 | ||||
Cash flows from operating activities |
|
|
|
| ||||
Net loss |
| $ | (123,799 | ) |
| $ | (300,663 | ) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
| ||||
Depreciation and amortization |
|
| 16,555 |
|
|
| 12,993 |
|
Amortization of deferred contract acquisition costs |
|
| 52,828 |
|
|
| 37,967 |
|
Net amortization on marketable securities |
|
| (19,556 | ) |
|
| 501 |
|
Stock-based compensation expense |
|
| 283,025 |
|
|
| 270,797 |
|
Charitable donation of Class A common stock |
|
| 4,215 |
|
|
| 5,499 |
|
Amortization of operating lease right-of-use assets |
|
| 9,663 |
|
|
| 8,555 |
|
Provision for deferred income taxes |
|
| (1,040 | ) |
|
| 1,171 |
|
Abandonment and impairment charges |
|
| — |
|
|
| 2,881 |
|
Other non-cash credits, net |
|
| (4,864 | ) |
|
| (1,714 | ) |
Changes in operating assets and liabilities: |
|
|
|
| ||||
Accounts receivable |
|
| (1,507 | ) |
|
| (33,449 | ) |
Contract assets |
|
| (14,875 | ) |
|
| (27,735 | ) |
Deferred contract acquisition costs |
|
| (71,727 | ) |
|
| (69,657 | ) |
Prepaid expenses and other assets |
|
| 17,247 |
|
|
| (27,361 | ) |
Accounts payable |
|
| 5,767 |
|
|
| 2,414 |
|
Accrued expenses and other liabilities |
|
| 22,309 |
|
|
| (13,785 | ) |
Accrued compensation and employee benefits |
|
| (40,590 | ) |
|
| (26,096 | ) |
Operating lease liabilities, net |
|
| (10,296 | ) |
|
| (488 | ) |
Deferred revenue |
|
| 30,125 |
|
|
| 54,232 |
|
Net cash provided by (used in) operating activities |
|
| 153,480 |
|
|
| (103,938 | ) |
Cash flows from investing activities |
|
|
|
| ||||
Purchases of marketable securities |
|
| (1,006,606 | ) |
|
| (204,311 | ) |
Maturities of marketable securities |
|
| 576,480 |
|
|
| 93,298 |
|
Purchases of property and equipment |
|
| (3,558 | ) |
|
| (21,614 | ) |
Payments related to business acquisitions, net of cash acquired |
|
| — |
|
|
| (29,542 | ) |
Other investing, net |
|
| 2,754 |
|
|
| (507 | ) |
Net cash used in investing activities |
|
| (430,930 | ) |
|
| (162,676 | ) |
Cash flows from financing activities |
|
|
|
| ||||
Repurchases of Class A common stock |
|
| (52,649 | ) |
|
| — |
|
Proceeds from exercise of stock options |
|
| 5,421 |
|
|
| 7,605 |
|
Payments of tax withholdings on net settlement of equity awards |
|
| (75,495 | ) |
|
| (53,300 | ) |
Net payments of tax withholdings on sell-to-cover equity award transactions |
|
| (645 | ) |
|
| (10,132 | ) |
Proceeds from employee stock purchase plan contributions |
|
| 14,253 |
|
|
| 13,525 |
|
Payment of deferred consideration related to business acquisition |
|
| (5,863 | ) |
|
| — |
|
Repurchase of unvested early exercised stock options |
|
| — |
|
|
| (1,493 | ) |
Net cash used in financing activities |
|
| (114,978 | ) |
|
| (43,795 | ) |
Effect of exchange rate changes |
|
| (6,167 | ) |
|
| (7,162 | ) |
Net decrease in cash, cash equivalents, and restricted cash |
|
| (398,595 | ) |
|
| (317,571 | ) |
Cash, cash equivalents, and restricted cash - beginning of period |
|
| 1,402,119 |
|
|
| 1,768,723 |
|
Cash, cash equivalents, and restricted cash - end of period |
| $ | 1,003,524 |
|
| $ | 1,451,152 |
|
UiPath, Inc. | ||||||||||||||||
Reconciliation of GAAP Cost of Revenue, Gross Profit and Margin to Non-GAAP Cost of Revenue, Gross Profit and Margin | ||||||||||||||||
in thousands, except percentages | ||||||||||||||||
(unaudited) | ||||||||||||||||
| ||||||||||||||||
|
| Three Months Ended October 31, |
| Nine Months Ended October 31, | ||||||||||||
|
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||
GAAP cost of licenses |
| $ | 2,781 |
|
| $ | 3,208 |
|
| $ | 8,336 |
|
| $ | 7,915 |
|
Less: Amortization of acquired intangible assets |
|
| 836 |
|
|
| 777 |
|
|
| 2,523 |
|
|
| 1,935 |
|
Non-GAAP cost of licenses |
| $ | 1,945 |
|
| $ | 2,431 |
|
| $ | 5,813 |
|
| $ | 5,980 |
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP cost of subscription services |
| $ | 28,647 |
|
| $ | 20,578 |
|
| $ | 78,502 |
|
| $ | 63,949 |
|
Less: Stock-based compensation expense |
|
| 3,791 |
|
|
| 2,844 |
|
|
| 10,778 |
|
|
| 8,901 |
|
Less: Amortization of acquired intangible assets |
|
| 589 |
|
|
| 570 |
|
|
| 1,767 |
|
|
| 1,230 |
|
Less: Employer payroll tax expense related to employee equity transactions |
|
| 58 |
|
|
| 34 |
|
|
| 233 |
|
|
| 180 |
|
Less: Restructuring costs |
|
| (53 | ) |
|
| — |
|
|
| 114 |
|
|
| 137 |
|
Non-GAAP cost of subscription services |
| $ | 24,262 |
|
| $ | 17,130 |
|
| $ | 65,610 |
|
| $ | 53,501 |
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP cost of professional services and other |
| $ | 18,492 |
|
| $ | 18,982 |
|
| $ | 55,736 |
|
| $ | 60,496 |
|
Less: Stock-based compensation expense |
|
| 2,764 |
|
|
| 2,557 |
|
|
| 8,546 |
|
|
| 8,959 |
|
Less: Employer payroll tax expense related to employee equity transactions |
|
| 42 |
|
|
| 26 |
|
|
| 181 |
|
|
| 167 |
|
Less: Restructuring costs |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 320 |
|
Non-GAAP cost of professional services and other |
| $ | 15,686 |
|
| $ | 16,399 |
|
| $ | 47,009 |
|
| $ | 51,050 |
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP gross profit |
| $ | 276,001 |
|
| $ | 219,976 |
|
| $ | 760,245 |
|
| $ | 617,672 |
|
GAAP gross margin |
|
| 85 | % |
|
| 84 | % |
|
| 84 | % |
|
| 82 | % |
Plus: Stock-based compensation expense |
|
| 6,555 |
|
|
| 5,401 |
|
|
| 19,324 |
|
|
| 17,860 |
|
Plus: Amortization of acquired intangible assets |
|
| 1,425 |
|
|
| 1,347 |
|
|
| 4,290 |
|
|
| 3,165 |
|
Plus: Employer payroll tax expense related to employee equity transactions |
|
| 100 |
|
|
| 60 |
|
|
| 414 |
|
|
| 347 |
|
Plus: Restructuring costs |
|
| (53 | ) |
|
| — |
|
|
| 114 |
|
|
| 457 |
|
Non-GAAP gross profit |
| $ | 284,028 |
|
| $ | 226,784 |
|
| $ | 784,387 |
|
| $ | 639,501 |
|
Non-GAAP gross margin |
|
| 87 | % |
|
| 86 | % |
|
| 87 | % |
|
| 85 | % |
UiPath, Inc. | ||||||||||||||||
Reconciliation of GAAP Operating Expenses, Loss, and Margin to Non-GAAP Operating Expenses, Income (Loss) and Margin | ||||||||||||||||
in thousands, except percentages | ||||||||||||||||
(unaudited) | ||||||||||||||||
| ||||||||||||||||
|
| Three Months Ended October 31, |
| Nine Months Ended October 31, | ||||||||||||
|
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||
GAAP sales and marketing |
| $ | 191,282 |
|
| $ | 156,469 |
|
| $ | 521,413 |
|
| $ | 527,798 |
|
Less: Stock-based compensation expense |
|
| 37,760 |
|
|
| 30,763 |
|
|
| 109,890 |
|
|
| 117,410 |
|
Less: Amortization of acquired intangible assets |
|
| 675 |
|
|
| 659 |
|
|
| 2,027 |
|
|
| 1,486 |
|
Less: Employer payroll tax expense related to employee equity transactions |
|
| 625 |
|
|
| 416 |
|
|
| 2,350 |
|
|
| 3,045 |
|
Less: Restructuring costs |
|
| 65 |
|
|
| 511 |
|
|
| 1,381 |
|
|
| 11,243 |
|
Non-GAAP sales and marketing |
| $ | 152,157 |
|
| $ | 124,120 |
|
| $ | 405,765 |
|
| $ | 394,614 |
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP research and development |
| $ | 84,514 |
|
| $ | 67,341 |
|
| $ | 246,462 |
|
| $ | 203,880 |
|
Less: Stock-based compensation expense |
|
| 30,604 |
|
|
| 23,435 |
|
|
| 88,448 |
|
|
| 73,559 |
|
Less: Employer payroll tax expense related to employee equity transactions |
|
| 387 |
|
|
| 170 |
|
|
| 1,572 |
|
|
| 971 |
|
Less: Restructuring costs |
|
| (7 | ) |
|
| — |
|
|
| 387 |
|
|
| 43 |
|
Non-GAAP research and development |
| $ | 53,530 |
|
| $ | 43,736 |
|
| $ | 156,055 |
|
| $ | 129,307 |
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP general and administrative |
| $ | 56,024 |
|
| $ | 63,157 |
|
| $ | 172,185 |
|
| $ | 189,130 |
|
Less: Stock-based compensation expense |
|
| 20,961 |
|
|
| 21,492 |
|
|
| 65,363 |
|
|
| 61,968 |
|
Less: Amortization of acquired intangible assets |
|
| 41 |
|
|
| 44 |
|
|
| 123 |
|
|
| 136 |
|
Less: Employer payroll tax expense related to employee equity transactions |
|
| 340 |
|
|
| 123 |
|
|
| 1,209 |
|
|
| 486 |
|
Less: Restructuring costs |
|
| 20 |
|
|
| 580 |
|
|
| 749 |
|
|
| 1,382 |
|
Less: Charitable donation of Class A common stock |
|
| — |
|
|
| — |
|
|
| 4,215 |
|
|
| 5,499 |
|
Non-GAAP general and administrative |
| $ | 34,662 |
|
| $ | 40,918 |
|
| $ | 100,526 |
|
| $ | 119,659 |
|
|
|
|
|
|
|
|
|
| ||||||||
GAAP operating loss |
| $ | (55,819 | ) |
| $ | (66,991 | ) |
| $ | (179,815 | ) |
| $ | (303,136 | ) |
GAAP operating margin |
|
| (17 | )% |
|
| (25 | )% |
|
| (20 | )% |
|
| (40 | )% |
Plus: Stock-based compensation expense |
|
| 95,880 |
|
|
| 81,091 |
|
|
| 283,025 |
|
|
| 270,797 |
|
Plus: Amortization of acquired intangible assets |
|
| 2,141 |
|
|
| 2,050 |
|
|
| 6,440 |
|
|
| 4,787 |
|
Plus: Employer payroll tax expense related to employee equity transactions |
|
| 1,452 |
|
|
| 769 |
|
|
| 5,545 |
|
|
| 4,849 |
|
Plus: Restructuring costs |
|
| 25 |
|
|
| 1,091 |
|
|
| 2,631 |
|
|
| 13,125 |
|
Plus: Charitable donation of Class A common stock |
|
| — |
|
|
| — |
|
|
| 4,215 |
|
|
| 5,499 |
|
Non-GAAP operating income (loss) |
| $ | 43,679 |
|
| $ | 18,010 |
|
| $ | 122,041 |
|
| $ | (4,079 | ) |
Non-GAAP operating margin |
|
| 13 | % |
|
| 7 | % |
|
| 14 | % |
|
| (1 | )% |
UiPath, Inc. | ||||||||||||||||
Reconciliation of GAAP Net Loss and GAAP Net Loss Per Share to Non-GAAP Net Income (Loss) and Non-GAAP Net Income (Loss) Per Share | ||||||||||||||||
in thousands, except per share data | ||||||||||||||||
(unaudited) | ||||||||||||||||
| ||||||||||||||||
|
| Three Months Ended October 31, |
| Nine Months Ended October 31, | ||||||||||||
|
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||||
GAAP net loss attributable to common stockholders |
| $ | (31,537 | ) |
| $ | (57,724 | ) |
| $ | (123,799 | ) |
| $ | (300,663 | ) |
Plus: Stock-based compensation expense |
|
| 95,880 |
|
|
| 81,091 |
|
|
| 283,025 |
|
|
| 270,797 |
|
Plus: Amortization of acquired intangible assets |
|
| 2,141 |
|
|
| 2,050 |
|
|
| 6,440 |
|
|
| 4,787 |
|
Plus: Employer payroll tax expense related to employee equity transactions |
|
| 1,452 |
|
|
| 769 |
|
|
| 5,545 |
|
|
| 4,849 |
|
Plus: Restructuring costs |
|
| 25 |
|
|
| 1,091 |
|
|
| 2,631 |
|
|
| 13,125 |
|
Plus: Charitable donation of Class A common stock |
|
| — |
|
|
| — |
|
|
| 4,215 |
|
|
| 5,499 |
|
Tax adjustments to add-backs |
|
| 1,127 |
|
|
| (609 | ) |
|
| 3,809 |
|
|
| (609 | ) |
Non-GAAP net income (loss) |
| $ | 69,088 |
|
| $ | 26,668 |
|
| $ | 181,866 |
|
| $ | (2,215 | ) |
|
|
|
|
|
|
|
|
| ||||||||
GAAP net loss per share, basic and diluted |
| $ | (0.06 | ) |
| $ | (0.10 | ) |
| $ | (0.22 | ) |
| $ | (0.55 | ) |
GAAP weighted average common shares outstanding, basic and diluted |
|
| 567,036 |
|
|
| 550,164 |
|
|
| 562,651 |
|
|
| 546,087 |
|
Non-GAAP weighted average common shares outstanding, basic |
|
| 567,036 |
|
|
| 550,164 |
|
|
| 562,651 |
|
|
| 546,087 |
|
Plus: Dilutive potential common shares from outstanding equity awards |
|
| 10,463 |
|
|
| 10,331 |
|
|
| 11,578 |
|
|
| — |
|
Non-GAAP weighted average common shares outstanding, diluted |
|
| 577,499 |
|
|
| 560,495 |
|
|
| 574,229 |
|
|
| 546,087 |
|
Non-GAAP net income (loss) per share, basic |
| $ | 0.12 |
|
| $ | 0.05 |
|
| $ | 0.32 |
|
| $ | 0.00 |
|
Non-GAAP net income (loss) per share, diluted |
| $ | 0.12 |
|
| $ | 0.05 |
|
| $ | 0.32 |
|
| $ | 0.00 |
|
UiPath, Inc. | ||||||||
Reconciliation of GAAP Operating Cash Flow to Non-GAAP Adjusted Free Cash Flow | ||||||||
in thousands | ||||||||
(unaudited) | ||||||||
| ||||||||
|
| Nine Months Ended October 31, | ||||||
|
| 2023 |
| 2022 | ||||
GAAP net cash provided by (used in) operating activities |
| $ | 153,480 |
|
| $ | (103,938 | ) |
Purchases of property and equipment |
|
| (3,558 | ) |
|
| (21,614 | ) |
Cash paid for employer payroll taxes related to employee equity transactions |
|
| 6,183 |
|
|
| 6,399 |
|
Net payments of employee tax withholdings on stock option exercises |
|
| 788 |
|
|
| 6,370 |
|
Cash paid for restructuring costs |
|
| 6,072 |
|
|
| 11,585 |
|
Non-GAAP adjusted free cash flow |
| $ | 162,965 |
|
| $ | (101,198 | ) |
Last Trade: | US$13.18 |
Daily Change: | 0.05 0.38 |
Daily Volume: | 4,651,350 |
Market Cap: | US$6.160B |
December 16, 2024 December 05, 2024 October 23, 2024 October 22, 2024 October 15, 2024 |
Northstar Clean Technologies is a cleantech company focused on the sustainable recovery and reprocessing of asphalt shingles. Northstar’s mission is to be the leader in the recovery and reprocessing of asphalt shingles in North America...
CLICK TO LEARN MOREHillcrest Energy Technologies is a clean technology company developing high value, high performance power conversion technologies and digital control systems for next-generation powertrains and grid-connected renewable...
CLICK TO LEARN MORECOPYRIGHT ©2022 GREEN STOCK NEWS