-
BigCommerce Announces Fourth Quarter and Fiscal Year 2022 Financial Results
المصدر: Nasdaq GlobeNewswire / 23 فبراير 2023 16:05:01 America/New_York
AUSTIN, Texas, Feb. 23, 2023 (GLOBE NEWSWIRE) -- BigCommerce Holdings, Inc. (“BigCommerce”) (Nasdaq: BIGC), a leading Open SaaS ecommerce platform for fast-growing and established B2C and B2B brands, today announced financial results for its fourth quarter and fiscal year ended December 31, 2022.
“In a challenging year for global ecommerce, BigCommerce grew faster than the broader ecommerce industry, and our Q4 results showed strong progress in both profitability and operating cash flow. Our full-year revenue grew to $279.1 million, up 27% year-over-year,” said Brent Bellm, CEO at BigCommerce. “This strong performance in a tough economy delivered our best-ever gains in market share and global presence. BigCommerce’s 2023 plan achieves profitability in Q4 and focuses our execution on ecommerce leadership in the enterprise segment.”
Fourth Quarter Financial Highlights:
- Total revenue was $72.4 million, up 12% compared to the fourth quarter of 2021.
- Total annual revenue run-rate (ARR) as of December 31, 2022 was $311.7 million, up 16% compared to December 31, 2021.
- Subscription revenue was $53.3 million, up 14% compared to the fourth quarter of 2021.
- ARR from accounts with at least one enterprise plan (“Enterprise Accounts”) was $224 million as of December 31, 2022, up 30% from December 31, 2021.
- ARR from Enterprise Accounts as a percent of total ARR was 72% as of December 31, 2022, compared to 64% as of December 31, 2021.
- GAAP gross margin was 74%, compared to 74% in the fourth quarter of 2021. Non-GAAP gross margin was 76%, compared to 76% in the fourth quarter of 2021.
Other Key Business Metrics
- Number of enterprise accounts was 5,786, up 15% compared to the fourth quarter of 2021.
- Average revenue per account (ARPA) of enterprise accounts was $38,708, up 13% compared to the fourth quarter of 2021.
- Revenue in the Americas grew by 12% compared to the fourth quarter of 2021.
- Revenue in EMEA grew by 22% and revenue in APAC declined by 6% compared to the fourth quarter of 2021.
Operating Income/(Loss)
- GAAP operating loss was ($34.7) million, compared to ($33.8) million in the fourth quarter of 2021.
- Non-GAAP operating loss was ($9.4) million, compared to ($11.6) million in the fourth quarter of 2021.
Net Income/(Loss) and Earnings Per Share
- GAAP net loss was ($33.0) million, compared to ($34.2) million in the fourth quarter of 2021.
- Non-GAAP net loss was ($7.7) million or (11%) of total revenue, compared to ($12.1) million or (19%) of total revenue in the first quarter of 2021.
- GAAP net loss per share was ($0.45) based on 73.8 million weighted-average shares of common stock outstanding, compared to ($0.48) based on 72.0 million weighted-average shares of common stock outstanding in the fourth quarter of 2021.
- Non-GAAP net loss per share was ($0.10) based on 73.8 million weighted-average shares of common stock outstanding, compared to ($0.17) based on 72.0 million weighted-average shares of common stock outstanding in the fourth quarter of 2021.
Adjusted EBITDA
- Adjusted EBITDA was ($8.6) million, compared to ($10.9) million in the fourth quarter of 2021. Note: In comparison to prior year, results also include the removal of Other Income and Expense from Adjusted EBITDA, which was $0.6 million for the three months ended December 31, 2022.
Cash
- Cash, cash equivalents, restricted cash, and marketable securities totaled $305.0 million as of December 31, 2022.
- For the three months ended December 31, 2022, net cash used in operating activities was ($2.7 million), compared to ($8.8) million for the same period in 2021. We reported free cash flow of ($3.7) million or a (5%) free cash flow margin.
- For the twelve months ended December 31, 2022, net cash used in operating activities was ($89.4) million, compared to ($40.3) million for the same period in 2021.
- For the twelve months ended December 31, 2022, free cash flow was ($94.6) million, compared to ($43.6) million for the same period in 2021.
- Included in our 2022 operating cash flow and free cash flow was the first annual payment to Feedonomics of $32.5M related to the contingent compensation arrangements entered into in connection with the 2021 acquisition.
Fiscal Year 2022 Financial Highlights:
- Total revenue was $279.1 million, up 27% compared to fiscal year 2021.
- Subscription revenue was $205.8 million, up 33% compared to fiscal year 2021.
- GAAP gross margin was 75%, compared to 78% in fiscal year 2021. Non-GAAP gross margin was 76%, compared to 79% in fiscal year 2021.
Operating Income/(Loss)
- GAAP operating loss was ($140.6) million, compared to ($75.9) million in fiscal year 2021.
- Non-GAAP operating loss was ($47.0) million, compared to ($22.8) million in fiscal year 2021.
Net Income/(Loss) and Earnings Per Share
- GAAP net loss was ($139.9) million, compared to ($76.7) million in fiscal year 2021.
- Non-GAAP net loss was ($46.3) million or (16.6%) of total revenue, compared to ($23.6) million or (10.7%) of total revenue in the fiscal year 2021.
- GAAP net loss per share was ($1.91) based on 73.2 million weighted-average shares of common stock outstanding, compared to ($1.08) based on 70.9 million weighted-average shares of common stock outstanding in fiscal year 2021.
- Non-GAAP net loss per share was ($0.63) based on 73.2 million weighted-average shares of common stock outstanding, compared to ($0.33) based on 70.9 million weighted-average shares of common stock outstanding in fiscal year 2021.
Adjusted EBITDA
- Adjusted EBITDA was ($43.6) million, compared to ($20.0) million in fiscal year 2021. Note: In comparison to prior year, results also include the removal of Other Income and Expense from Adjusted EBITDA, which was ($0.2) million for fiscal year 2022.
Business Highlights:
- Corporate Highlights:
In December, we announced our plan to reduce our cost structure and accelerate our path to profitability from mid to late 2024 to the fourth quarter of 2023. We also made two recent leadership additions. In October, we announced Rosie Rivel joined the company as our first chief information officer. In January, we announced ecommerce industry veteran Mark Adams will join the company as senior vice president and general manager for EMEA. In January, we announced the launch of our Omnichannel Certified Partner (OCP) Program, an enterprise-focused initiative designed to give partners new ways to generate revenue by helping merchants on leading ecommerce platforms to achieve omnichannel success. Over 100 partners have joined the program either the Omnichannel Certified Agency (OCA) Program or the Omnichannel Certified Technology (OCT) Partner Program. Each brings opportunities for partners to empower merchants to further innovate through specialized services such as optimized product feed management from Feedonomics, a BigCommerce company, and unprecedented access to partner initiatives.
- Product Highlights:
BigCommerce continues to release features and product enhancements that resonate with our target market of enterprise customers. In December, we launched StagingPro, a comprehensive staging and deployment suite that gives enterprise merchants and agency developers a collaborative, near-production level environment to easily test and deploy code to a BigCommerce store.
- Merchant Highlights:
FishUSA, a leading retailer for fishing tackle and supplies needs, launched a new store that takes advantage of integrations with its Netsuite ERP, Square's point of sale system, and customized workflows with Celigo to deliver a unified shopping experience both online and in-store. Norwall Power Systems launched on BigCommerce capitalizing on our integration with MiniBC, enabling Norwall to have a flexible payment processing working with integrations from both Acctivate and QuickBooks. The Fold London, an iconic fashion brand, launched its store on BigCommerce, taking advantage of our new StagingPro capabilities and leveraging our partner ecosystem and Open SaaS platform for several integrations and data migration. The Chair King, a family-owned business since 1950 with showrooms across Texas, is now selling on BigCommerce with a custom-built connector integrating seamlessly with their ERP. Skee-Ball, the brand behind the popular arcade game, launched on BigCommerce to sell its line of games designed specifically for the home, leveraging B2B Edition to sell both B2B and B2C.
- Partner Highlights:
In December, BigCommerce announced a new integration with Sage, a leader in accounting, financial, HR and payroll technology, to provide B2C and B2B merchants with an end-to-end commerce solution, integrating their online storefronts to their back-office. The integration of BigCommerce with Sage 100 ERP software empowers businesses to modernize their ecommerce presence and launch fully integrated B2C and B2B storefronts to reach new customers, increase operational efficiency and provide real-time updates and visibility for orders, customer information, invoices and more. BigCommerce is now one of the first enterprise ecommerce platforms to launch in Sage Business Cloud Marketplace for Sage 100 customers looking to sell online. In November, we launched Snapchat for BigCommerce, enabling US merchants of all sizes to directly integrate their store as a one-stop shop to sync product catalogs and create immersive Snapchat ad campaigns to broaden customer reach, open new revenue streams and ultimately scale their business to the next level. In January BigCommerce became the inaugural partner for the launch of Buy with Prime, which allows BigCommerce merchants to easily sync their existing catalog across Amazon and BigCommerce and deploy the Buy with Prime button on their sites. We also started a new partnership with Microsoft Ads and Listings, allowing BigCommerce merchants to create and manage ad campaigns across Microsoft’s extensive properties. Earlier this month, we announced a new strategic partnership with WPP to offer omnichannel solutions to help WPP clients drive growth and maximize sales across hundreds of advertising channels and marketplaces. This innovative partnership will give WPP priority access to new product tools on both BigCommerce and data feed management platform Feedonomics, in addition to providing APIs and data sets that will enable WPP agencies to develop unique insights for clients across product, trend and purchasing data.
Q1 and 2023 Financial Outlook:
For the first quarter of 2023, the Company currently expects:
- Total revenue between $69.7 million to $72.7 million, implying a year-over-year growth rate of 6% to 10%.
- Non-GAAP operating loss is expected to be between $8.2 million to $12.2 million.
For the full year 2023, the Company currently expects:
- Total revenue between $301 million and $313 million, translating into a year-over-year growth rate of 8% and 12%.
- Non-GAAP operating loss between $15.7 million and $22.7 million.
The Company’s first quarter and 2023 financial outlook is based on a number of assumptions that are subject to change and many of which are outside the Company’s control. If actual results vary from these assumptions, the Company’s expectations may change. There can be no assurance that the Company will achieve these results.
The Company does not provide guidance for operating loss, the most directly comparable GAAP measure to Non-GAAP operating loss, and similarly cannot provide a reconciliation between its forecasted Non-GAAP operating loss and Non-GAAP net loss per share and these comparable GAAP measures without unreasonable effort due to the unavailability of reliable estimates for certain items. These items are not within the Company’s control and may vary greatly between periods and could significantly impact future financial results.
Conference Call Information
BigCommerce will host a conference call and webcast at 4:00 p.m. CT (5:00 p.m. ET) on Thursday, February 23, 2023, to discuss its financial results and business highlights. The conference call can be accessed by dialing (833) 634-1254 from the United States and Canada or (412) 317-6012 internationally and requesting to join the “BigCommerce conference call.” The live webcast of the conference call and other materials related to BigCommerce’s financial performance can be accessed from BigCommerce’s investor relations website at http://investors.bigcommerce.com.
Following the completion of the call through 11:59 p.m. ET on Thursday, March 2, 2023, a telephone replay will be available by dialing (877) 344-7529 from the United States, (855) 669-9658 from Canada or (412) 317-0088 internationally with conference ID 6945940. A webcast replay will also be available at http://investors.bigcommerce.com for 12 months.
About BigCommerce
BigCommerce (Nasdaq: BIGC) is a leading open software-as-a-service (SaaS) ecommerce platform that empowers merchants of all sizes to build, innovate and grow their businesses online. BigCommerce provides merchants sophisticated enterprise-grade functionality, customization and performance with simplicity and ease-of-use. Tens of thousands of B2C and B2B companies across 150 countries and numerous industries use BigCommerce to create beautiful, engaging online stores, including Ben & Jerry’s, Molton Brown, S.C. Johnson, Skullcandy, SoloStove, Ted Baker and Vodafone. Headquartered in Austin, BigCommerce has offices in London, Kyiv, San Francisco, and Sydney. For more information, please visit www.bigcommerce.com or follow us on Twitter, LinkedIn, Instagram and Facebook.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “outlook,” “may,” “might,” “plan,” “project,” “will,” “would,” “should,” “could,” “can,” “predict,” “potential,” “strategy,” “target,” “explore,” “continue,” or the negative of these terms, and similar expressions intended to identify forward-looking statements. However, not all forward-looking statements contain these identifying words. These statements may relate to our market size and growth strategy, our estimated and projected costs, margins, revenue, expenditures and customer and financial growth rates, our Q1 and 2023 financial outlook, our plans and objectives for future operations, growth, initiatives or strategies. By their nature, these statements are subject to numerous uncertainties and risks, including factors beyond our control, that could cause actual results, performance or achievement to differ materially and adversely from those anticipated or implied in the forward-looking statements. These assumptions, uncertainties and risks include that, among others, our business would be harmed by any decline in new customers, renewals or upgrades, our limited operating history makes it difficult to evaluate our prospects and future results of operations, we operate in competitive markets, we may not be able to sustain our revenue growth rate in the future, our business would be harmed by any significant interruptions, delays or outages in services from our platform or certain social media platforms, and a cybersecurity-related attack, significant data breach or disruption of the information technology systems or networks could negatively affect our business. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our filings with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2022, and the future quarterly and current reports that we file with the SEC. Forward-looking statements speak only as of the date the statements are made and are based on information available to BigCommerce at the time those statements are made and/or management's good faith belief as of that time with respect to future events. BigCommerce assumes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.
Use of Non-GAAP Financial Measures
We have provided in this press release certain financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Our management uses these Non-GAAP financial measures internally in analyzing our financial results and believes that use of these Non-GAAP financial measures is useful to investors as an additional tool to evaluate ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar Non-GAAP financial measures. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable financial measures prepared in accordance with GAAP and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. A reconciliation of our historical Non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review these reconciliations.
Annual Revenue Run-Rate
We calculate annual revenue run-rate (“ARR”) at the end of each month as the sum of: (1) contractual monthly recurring revenue at the end of the period, which includes platform subscription fees, invoiced growth adjustments, feed management subscription fees, recurring professional services revenue, and other recurring revenue, multiplied by twelve to prospectively annualize recurring revenue, and (2) the sum of the trailing twelve-month non-recurring and variable revenue, which includes one-time partner integrations, one-time fees, payments revenue share, and any other revenue that is non-recurring and variable.
Accounts with Greater than $2,000 ACV
We track the total number of accounts with annual contract value (“ACV”) greater than $2,000 (the “ACV threshold”) as of the end of a monthly billing period. To define this $2,000 ACV cohort, we include only subscription plan revenue and exclude partner and services revenue and recurring services revenue. We consider all stores and brands added and subtracted as of the end of the monthly billing period. This metric includes accounts that may have either one single store or brand above the ACV threshold or multiple stores or brands that together exceed the ACV threshold.
Enterprise Account Metrics
To measure the effectiveness of our ability to execute against our growth strategy, particularly within the mid-market and enterprise business segments, we calculate ARR attributable to Enterprise Accounts. We define Enterprise Accounts as accounts with at least one unique Enterprise plan subscription or an enterprise level feed management subscription (collectively “Enterprise Accounts”). These accounts may have more than one Enterprise plan or a combination of Enterprise plans and Essentials plans.
Average Revenue Per Account
We calculate average revenue per account (ARPA) for accounts above the ACV threshold at the end of a period by including customer-billed revenue and an allocation of partner and services revenue, where applicable. We allocate partner revenue, where applicable, primarily based on each customer’s share of GMV processed through that partner’s solution. For partner revenue that is not directly linked to customer usage of a partner’s solution, we allocate such revenue based on each customer’s share of total platform GMV. Each account’s partner revenue allocation is calculated by taking the account’s trailing twelve-month partner revenue, then dividing by twelve to create a monthly average to apply to the applicable period in order to normalize ARPA for seasonality.
Adjusted EBITDA
We define Adjusted EBITDA as our net loss, excluding the impact of stock-based compensation expense and related payroll tax expense, third party acquisition-related costs, and other acquisition related expenses, including contingent compensation arrangements entered into in connection with acquisitions, depreciation, amortization of acquisition-related intangible assets, interest income, interest expense, changes in fair value of financial instruments, restructuring charges, other non-operating income and expense and our provision for income taxes. The most directly comparable GAAP measure is net loss.
Non-GAAP Operating Loss
We define Non-GAAP Operating Loss as our GAAP Loss from operations, excluding the impact of stock-based compensation expense and related payroll tax expense, third party acquisition-related costs, and other acquisition related expenses, including contingent compensation arrangements entered into in connection with acquisitions, amortization of acquisition-related intangible assets, and restructuring charges. The most directly comparable GAAP measure is our loss from operations.
Non-GAAP Net Loss
We define Non-GAAP Net Loss as our GAAP net loss, excluding the impact of stock-based compensation expense and related payroll tax expense, third party acquisition-related costs, and other acquisition related expenses, including contingent compensation arrangements entered into in connection with acquisitions, amortization of acquisition-related intangible assets restructuring charges and changes in fair value of financial instruments. The most directly comparable GAAP measure is our net loss.
Non-GAAP Net Loss per Share
We define Non-GAAP Net Loss per Share as our Non-GAAP Net Loss, defined above, divided by our basic and diluted GAAP weighted average shares outstanding. The most directly comparable GAAP measure is our net loss per share.
Free Cash Flow
We define Free Cash flow as our GAAP cash flow from operating activities plus our GAAP purchases of property and equipment (Capital Expenditures). The most directly comparable GAAP measure is our cash flow from operating activities.
Media Relations Contact Investor Relations Contact Brad Hem Daniel Lentz PR@BigCommerce.com InvestorRelations@BigCommerce.com
Consolidated Balance Sheet
(in thousands, except per share amounts)December 31, 2022 2021 Assets Current assets Cash and cash equivalents $ 91,573 $ 297,561 Restricted cash 1,457 1,143 Marketable securities 211,941 102,315 Accounts receivable, net 51,899 39,806 Prepaid expenses and other assets 11,206 9,710 Deferred commissions 6,171 4,013 Total current assets 374,247 454,548 Property and equipment, net 9,083 7,429 Right-of-use-asset 5,887 9,515 Prepaid expenses, net of current portion 470 831 Deferred commissions, net of current portion 7,037 5,673 Intangible assets, net 27,583 35,032 Goodwill 49,749 42,432 Total assets $ 474,056 $ 555,460 Liabilities and stockholders’ equity Current liabilities Accounts payable $ 7,013 $ 8,211 Accrued liabilities 2,937 2,941 Deferred revenue 17,783 12,752 Current portion of operating lease liabilities 2,609 2,653 Other current liabilities 48,444 36,254 Total current liabilities 78,786 62,811 Deferred revenue, net of current portion 1,759 1,359 Long-term debt 337,497 335,537 Operating lease liabilities, net of current portion 10,008 10,217 Other long-term liabilities, net of current portion 334 7,248 Total liabilities 428,384 417,172 Commitments and contingencies (Note 7) Stockholders’ equity Preferred stock $0.0001 par value; 10,000 shares authorized at
December 31, 2022 and December 31, 2021; 0 shares issued
and outstanding at December 31, 2022 and 2021.— — Common stock, $0.0001 par value; 500,000 shares Series 1 authorized at December 31, 2022 and December 31, 2021; 73,945, and 72,311 shares Series 1 issued and outstanding at December 31, 2022 and December 31, 2021, respectively. 7 7 Additional paid-in capital 576,851 528,540 Accumulated other comprehensive loss (1,199 ) (191 ) Accumulated deficit (529,987 ) (390,068 ) Total stockholders’ equity 45,672 138,288 Total liabilities and stockholders’ equity $ 474,056 $ 555,460
Consolidated Statement of Operations
(in thousands, except per share amounts)Year ended December 31, 2022 2021 2020 Revenue $ 279,075 $ 219,855 $ 152,368 Cost of revenue 69,980 48,479 34,126 Gross profit 209,095 171,376 118,242 Operating expenses: Sales and marketing 134,794 99,350 72,470 Research and development 88,253 64,547 48,332 General and administrative 75,989 56,839 36,137 Acquisition related expenses 35,216 23,299 — Restructuring charges 7,332 — — Amortization of intangible assets 8,078 3,284 — Total operating expenses 349,662 247,319 156,939 Loss from operations (140,567 ) (75,943 ) (38,697 ) Interest income 4,198 130 31 Interest expense (2,828 ) (828 ) (3,103 ) Change in fair value of financial instruments — — 4,413 Other expense (227 ) (70 ) (179 ) Loss before provision for income taxes (139,424 ) (76,711 ) (37,535 ) Provision for income taxes 495 (34 ) 25 Net loss (139,919 ) (76,677 ) (37,560 ) Dividends and accretion of issuance costs on Series F preferred stock $ — $ — $ (962 ) Net loss attributable to common stockholders $ (139,919 ) $ (76,677 ) $ (38,522 ) Basic and diluted net loss per share attributable to common stockholders $ (1.91 ) $ (1.08 ) $ (0.99 ) Weighted average shares used to compute basic and diluted net loss
per share attributable to common stockholders73,226 70,933 39,092
Consolidated Statement of Cash Flows
(in thousands)Year ended December 31, 2022 2021 2020 Cash flows from operating activities Net loss $ (139,919 ) $ (76,677 ) $ (37,560 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 11,421 6,151 3,084 Amortization of discount on debt 1,960 574 774 Stock-based compensation 42,332 25,424 11,058 Allowance for credit losses 8,244 3,474 1,594 Change in fair value of financial instrument — — (4,413 ) Restructuring charges 7,332 — — Changes in operating assets and liabilities: Accounts receivable (20,337 ) (17,279 ) (9,305 ) Prepaid expenses (1,134 ) (2,413 ) (2,704 ) Deferred commissions (3,463 ) (3,525 ) (2,396 ) Accounts payable (1,198 ) 2,137 1,907 Accrued and other current liabilities 100 20,437 9,610 Deferred revenue 5,305 1,397 1,822 Net cash used in operating activities (89,357 ) (40,300 ) (26,529 ) Cash flows from investing activities: Cash paid for acquisition (696 ) (81,067 ) — Purchase of marketable securities (214,184 ) (107,006 ) — Purchase of property and equipment (5,196 ) (3,304 ) (1,964 ) Maturity of marketable securities 103,550 4,500 — Net cash used in investing activities (116,526 ) (186,877 ) (1,964 ) Cash flows from financing activities: Payment of debt issuance costs — (10,037 ) — Purchase of capped calls — (35,570 ) Proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions and other offering costs — — 171,129 Proceeds from issuance of common stock upon secondary offering, net of underwriting discounts and commissions and other offerings costs — — 65,112 Payment of Series F dividends — — (12,814 ) Proceeds from exercise of stock options and warrants 209 5,881 3,279 Proceeds from issuance of convertible senior notes — 345,000 41,861 Repayment of debt — — (28,617 ) Net cash provided by financing activities 209 305,274 239,950 Net change in cash and cash equivalents and restricted cash (205,674 ) 78,097 211,457 Cash and cash equivalents and restricted cash, beginning of period 298,704 220,607 9,150 Cash and cash equivalents and restricted cash, end of period $ 93,030 $ 298,704 $ 220,607 Supplemental cash flow information: Cash paid for interest $ 903 $ — $ 2,285 Cash paid for taxes $ 32 $ — $ — Noncash investing and financing activities: Fair value of shares issued as consideration for acquisition 5,388 2,003 — Conversion of convertible preferred stock into common stock upon initial public offering — — 211,902 Conversion of convertible debt into common stock upon initial public offering — 50,173 Changes in capital additions, accrued but not paid $ 107 $ — $ — Reconciliation of cash, cash equivalents and restricted cash within the condensed consolidated balance sheet to the amounts shown in the statements of cash flows above: Cash and cash equivalents 91,573 297,561 219,447 Restricted cash 1,457 1,143 1,160 Total cash, cash equivalents and restricted cash $ 93,030 $ 298,704 $ 220,607
Disaggregated Revenue:Year ended December 31, (in thousands) 2022 2021 2020 Subscription solutions $ 205,800 $ 154,933 $ 103,706 Partner and services 73,275 64,922 48,662 Total revenue $ 279,075 $ 219,855 $ 152,368
Revenue by Geography:Year ended December 31, (in thousands) 2022 2021 2020 Revenue: Americas—U.S. $ 216,639 $ 169,737 $ 120,934 Americas—other 12,124 8,559 5,371 EMEA 27,743 20,783 12,396 APAC 22,569 20,776 13,667 Total revenue $ 279,075 $ 219,855 $ 152,368
Reconciliation of GAAP to Non-GAAP Results
(in thousands, except per share amounts)Reconciliation of operating loss to Non-GAAP operating loss:
Year ended December 31, 2022 2021 2020 (dollars in thousands) Operating loss $ (140,567 ) $ (75,943 ) $ (38,697 ) Less: stock-based compensation expense 42,332 25,424 11,058 Less: payroll tax associated with stock-based compensation expense 654 1,111 222 Less: third-party acquisition related costs 35,216 23,299 — Less: restructuring charges 7,332 — — Less: amortization of intangible assets 8,078 3,284 — Non-GAAP operating loss (46,955 ) (22,825 ) (27,417 ) Non-GAAP operating margin (16.8 )% (10.4 )% (18.0 )%
Reconciliation of net loss & net loss per share to Non-GAAP net loss & Non-GAAP net loss per share:Year ended December 31, 2022 2021 2020 (dollars in thousands) Net Loss $ (139,919 ) $ (76,677 ) $ (37,560 ) Less: stock-based compensation expense 42,332 25,424 11,058 Less: payroll tax associated with stock-based compensation expense 654 1,111 222 Less: third-party acquisition related costs 35,216 23,299 — Less: restructuring charges 7,332 — — Less: amortization of intangible assets 8,078 3,284 — Less: change in fair value of financial instruments — — (4,413 ) Non-GAAP net loss (46,307 ) (23,559 ) (30,693 ) Non-GAAP net loss per share (0.63 ) (0.33 ) (0.79 ) Weighted average shares used to compute basic and diluted net loss per share attributable to common stockholders 73,226 70,933 39,092 Non-GAAP net loss margin (16.6 )% (10.7 )% (20.1 )%
Reconciliation of net loss to adjusted EBITDA:Year ended December 31, 2022 2021 2020 (dollars in thousands) Net loss $ (139,919 ) $ (76,677 ) $ (37,560 ) Stock-based compensation expense 42,332 25,424 11,058 Payroll tax associated with stock based-compensation expense 654 1,111 222 Depreciation 3,344 2,867 3,084 Third-party acquisition related costs 35,216 23,299 — Restructuring charges 7,332 — — Amortization of intangible assets 8,078 3,284 — Interest income (4,198 ) (130 ) (31 ) Interest expense 2,828 828 3,103 Change in fair value of financial instrument — — (4,413 ) Other income/expense 227 70 179 Provision for income taxes 495 (34 ) 25 Adjusted EBITDA $ (43,611 ) $ (19,958 ) $ (24,333 ) Adjusted EBITDA margin (15.6 )% (9.1 )% (16.0 )%
Reconciliation of cost of revenue to Non-GAAP cost of revenue:Year ended December 31, 2022 2021 2020 (dollars in thousands) Cost of revenue $ 69,980 $ 48,479 $ 34,126 Less: share-based compensation expense 4,181 2,055 769 Less: payroll tax associated with share-based compensation expense 45 67 34 Non-GAAP cost of revenue 65,754 46,357 33,323 As of % of revenue 23.6 % 21.1 % 21.9 %
Reconciliation of sales and marketing expense to Non-GAAP sales and marketing expense:Year ended December 31, 2022 2021 2020 (dollars in thousands) Sales and marketing $ 134,794 $ 99,350 $ 72,470 Less: share-based compensation expense 11,905 7,761 3,310 Less: payroll tax associated with share-based compensation expense 132 483 155 Non-GAAP sales and marketing 122,757 91,106 69,005 As of % of revenue 44.0 % 41.4 % 45.3 %
Reconciliation of research and development expense to Non-GAAP research and development expense:Year ended December 31, 2022 2021 2020 (dollars in thousands) Research and development $ 88,253 $ 64,547 $ 48,332 Less: share-based compensation expense 12,292 5,901 2,500 Less: payroll tax associated with share-based compensation expense 96 269 — Non-GAAP research and development 75,865 58,377 45,832 As of % of revenue 27.2 % 26.6 % 30.1 %
Reconciliation of general and administrative expense to Non-GAAP general and administrative expense:Year ended December 31, 2022 2021 2020 (dollars in thousands) General and administrative $ 75,989 $ 56,839 $ 36,137 Less: share-based compensation expense 13,954 9,707 4,479 Less: payroll tax associated with share-based compensation expense 381 292 33 Non-GAAP general and administrative 61,654 46,840 31,625 As of % of revenue 22.1 % 21.3 % 20.8 %
Reconciliation of net cash used in operating activities to free cash flow:Year ended December 31, 2022 2021 2020 (dollars in thousands) Net cash used in operating activities $ (89,357 ) $ (40,300 ) $ (26,529 ) Capital expenditures $ (5,196 ) $ (3,304 ) $ (1,964 ) Free cash flow $ (94,553 ) $ (43,604 ) $ (28,493 )
YoY comparisons:Income Statement:
Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Revenue $ 72,431 $ 64,897 $ 279,075 $ 219,855 Cost of revenue 18,492 16,641 69,980 48,479 Gross profit 53,939 48,256 209,095 171,376 Operating expenses: Sales and marketing 33,871 30,284 134,794 99,350 Research and development 22,669 19,755 88,253 64,547 General and administrative 18,963 17,750 75,989 56,839 Acquisition related expenses 3,775 12,400 35,216 23,299 Restructuring charges 7,332 — 7,332 — Amortization of intangible assets 2,016 1,882 8,078 3,284 Total operating expenses 88,626 82,071 349,662 247,319 Loss from operations (34,687 ) (33,815 ) (140,567 ) (75,943 ) Interest income 2,068 65 4,198 130 Interest expense (708 ) (703 ) (2,828 ) (828 ) Change in fair value of financial instruments — — — — Other expense 601 (88 ) (227 ) (70 ) Loss before provision for income taxes (32,726 ) (34,541 ) (139,424 ) (76,711 ) Provision for income taxes 254 (297 ) 495 (34 ) Net loss $ (32,980 ) $ (34,244 ) $ (139,919 ) $ (76,677 ) Dividends and accretion of issuance costs on Series F
preferred stock$ — $ — $ — $ — Net loss attributable to common stockholders $ (32,980 ) $ (34,244 ) $ (139,919 ) $ (76,677 ) Basic and diluted net loss per share attributable to common
stockholders$ (0.45 ) $ (0.48 ) $ (1.91 ) $ (1.08 ) Weighted average shares used to compute basic and diluted net
loss per share attributable to common stockholders73,819 71,952 73,226 70,933
Cash Flow:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Cash flows from operating activities Net loss $ (32,980 ) $ (34,244 ) $ (139,919 ) $ (76,677 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 2,791 2,630 11,421 6,151 Amortization of discount on debt 492 487 1,960 574 Stock-based compensation 12,146 7,742 42,332 25,424 Allowance for credit losses 1,237 1,350 8,244 3,474 Change in fair value of financial instrument — — — — Restructuring charges 7,332 — 7,332 — Changes in operating assets and liabilities: — — Accounts receivable (5,072 ) (7,381 ) (20,337 ) (17,279 ) Prepaid expenses 2,817 4,094 (1,134 ) (2,413 ) Deferred commissions (949 ) (1,441 ) (3,463 ) (3,525 ) Accounts payable (204 ) 2,326 (1,198 ) 2,137 Accrued and other current liabilities 7,486 15,900 100 20,437 Deferred revenue 2,211 (280 ) 5,305 1,397 Net cash used in operating activities (2,693 ) (8,817 ) (89,357 ) (40,300 ) Cash flows from investing activities: Cash paid for acquisition — (115 ) (696 ) (81,067 ) Purchase of marketable securities (44,297 ) (63,539 ) (214,184 ) (107,006 ) Purchase of property and equipment (990 ) (1,017 ) (5,196 ) (3,304 ) Maturity of marketable securities 38,900 4,500 103,550 4,500 Net cash used in investing activities (6,387 ) (60,171 ) (116,526 ) (186,877 ) Cash flows from financing activities: Payment of debt issuance costs — — — (10,037 ) Purchase of capped calls — — — (35,570 ) Payment of Series F dividends — — — — Proceeds from exercise of stock options and warrants 145 1,642 209 5,881 Proceeds from issuance of convertible senior notes — — — 345,000 Repayment of debt — — — — Net cash provided by financing activities 145 1,642 209 305,274 Net change in cash and cash equivalents and restricted cash (8,935 ) (67,346 ) (205,674 ) 78,097 Cash and cash equivalents and restricted cash, beginning of period 101,965 366,050 298,704 220,607 Cash and cash equivalents and restricted cash, end of period $ 93,030 $ 298,704 $ 93,030 $ 298,704 Supplemental cash flow information: Cash paid for interest $ — $ — $ 903 $ — Cash paid for taxes $ — $ — $ 32 $ — Noncash investing and financing activities: Fair value of shares issued as consideration for acquisition 768 2,003 5,388 2,003 Changes in capital additions, accrued but not paid $ — $ — $ 107 $ — Reconciliation of cash, cash equivalents and restricted cash within the condensed consolidated balance sheet to the amounts shown in the statements of cash flows above: Cash and cash equivalents 91,573 297,561 91,573 297,561 Restricted cash 1,457 1,143 1,457 1,143 Total cash, cash equivalents and restricted cash $ 93,030 $ 298,704 $ 93,030 $ 298,704
Disaggregated Revenue:Three months ended
December 31,Twelve months ended
December 31,(in thousands) 2022 2021 2022 2021 Subscription solutions $ 53,297 $ 46,852 $ 205,800 $ 154,933 Partner and services 19,134 18,045 73,275 64,922 Total revenue $ 72,431 $ 64,897 $ 279,075 $ 219,855
Reconciliation of operating loss to Non-GAAP operating loss:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Operating loss $ (34,687 ) $ (33,815 ) $ (140,567 ) $ (75,943 ) Less: stock-based compensation expense 12,146 7,742 42,332 25,424 Less: payroll tax associated with stock-based compensation expense 13 144 654 1,111 Less: third-party acquisition related costs 3,775 12,400 35,216 23,299 Less: restructuring charges 7,332 — 7,332 — Less: amortization of intangible assets 2,016 1,882 8,078 3,284 Non-GAAP operating loss (9,405 ) (11,647 ) (46,955 ) (22,825 ) Non-GAAP operating margin (13.0 )% (17.9 )% (16.8 )% (10.4 )%
Reconciliation of net loss & Net Loss per share to Non-GAAP net loss & Non-GAAP net loss per share:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Net loss $ (32,980 ) $ (34,244 ) $ (139,919 ) $ (76,677 ) Less: stock-based compensation expense 12,146 7,742 42,332 25,424 Less: payroll tax associated with stock-based compensation expense 13 144 654 1,111 Less: third-party acquisition related costs 3,775 12,400 35,216 23,299 'Less: restructuring charges 7,332 — 7,332 — Less: amortization of intangible assets 2,016 1,882 8,078 3,284 Less: change in fair value of financial instruments — — — — Non-GAAP net loss (7,698 ) (12,076 ) (46,307 ) (23,559 ) Non-GAAP net loss per share (0.10 ) (0.17 ) (0.63 ) (0.33 ) Weighted average shares used to compute basic and diluted net loss per share attributable to common stockholders 73,819 71,952 73,226 70,933 Non-GAAP net loss margin (10.6 )% (18.6 )% (16.6 )% (10.7 )%
Reconciliation of net loss to adjusted EBITDA:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Net loss $ (32,980 ) $ (34,244 ) $ (139,919 ) $ (76,677 ) Stock-based compensation expense 12,146 7,742 42,332 25,424 Payroll tax associated with stock-based compensation expense 13 144 654 1,111 Depreciation 776 716 3,344 2,867 Third-party acquisition related costs 3,775 12,400 35,216 23,299 Restructuring charges 7,332 — 7,332 — Amortization of intangible assets 2,016 1,882 8,078 3,284 Interest income (2,068 ) (65 ) (4,198 ) (130 ) Interest expense 708 703 2,828 828 Change in fair value of financial instrument — — — — Other income/expense (601 ) 88 227 70 Provision for income taxes 254 (297 ) 495 (34 ) Adjusted EBITDA $ (8,629 ) $ (10,931 ) $ (43,611 ) $ (19,958 ) Adjusted EBITDA Margin (11.9 )% (16.8 )% (15.6 )% (9.1 )%
COR:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Cost of revenue $ 18,492 $ 16,641 $ 69,980 $ 48,479 Less: share-based compensation expense 1,278 849 4,181 2,055 Less: payroll tax associated with share-based compensation expense 2 3 45 67 Non-GAAP cost of revenue 17,212 15,789 65,754 46,357 As a % of revenue 23.8 % 24.3 % 23.6 % 21.1 %
Sales and marketing:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Sales and marketing $ 33,871 $ 30,284 $ 134,794 $ 99,350 Less: share-based compensation expense 3,328 2,410 11,905 7,761 Less: payroll tax associated with share-based compensation expense 4 67 132 483 Non-GAAP sales and marketing 30,539 27,807 122,757 91,106 As a % of revenue 42.2 % 42.8 % 44.0 % 41.4 %
Research and development:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 Research and development $ 22,669 $ 19,755 $ 88,253 $ 64,547 Less: share-based compensation expense 3,635 1,721 12,292 5,901 Less: payroll tax associated with share-based compensation expense 4 31 96 269 Non-GAAP research and development 19,030 18,003 75,865 58,377 As a % of revenue 26.3 % 27.7 % 27.2 % 26.6 %
General and administrative:Three months ended
December 31,Twelve months ended
December 31,2022 2021 2022 2021 General & administrative $ 18,963 $ 17,750 $ 75,989 $ 56,839 Less: share-based compensation expense 3,905 2,762 13,954 9,707 Less: payroll tax associated with share-based compensation expense 3 43 381 292 Non-GAAP general & administrative 15,055 14,945 61,654 46,840 As a % of revenue 20.8 % 23.0 % 22.1 % 21.3 %
Free cash flow (FCF):Three months ended
December 31,Twelve months ended
December 31,(in thousands) 2022 2021 2022 2021 Net cash used in operating activities $ (2,693 ) $ (8,816 ) $ (89,357 ) $ (40,300 ) Capital expenditures $ (990 ) $ (1,017 ) $ (5,196 ) $ (3,304 ) Free cash flow $ (3,683 ) $ (9,833 ) $ (94,553 ) $ (43,604 )