Attached files

file filename
8-K - FORM 8-K - BOX INCd173599d8k.htm

Exhibit 99.1

Box Announces Strong Second Quarter Fiscal 2016 Results

Surpassed 50,000 customers globally

LOS ALTOS, Calif. – September 9, 2015 – Box, Inc. [NYSE: BOX], the leading enterprise content management and collaboration platform, today announced financial results for the second quarter of fiscal 2016, which ended July 31, 2015. During the quarter, Box surpassed 50,000 customers globally, adding or expanding deployments with thousands of companies, including Airbnb, Alcoa, Cushman & Wakefield, Lionsgate, Limited Brands, Uber, and IBM.

“We delivered another strong quarter with year over year revenue growth of 43% and billings growth of 45% driven by new and expanding customer deployments,” said Aaron Levie, co-founder and CEO of Box. “We continue to invest in our core platform while adding new products like Enterprise Key Management and Governance that augment our ability to capture demand in the broader enterprise content management market. Later this month at BoxWorks, we’ll announce several more innovations and showcase how our customers are leveraging Box to transform their businesses.”

“We continued to execute on our path to profitability by delivering improved non-GAAP operating margin,” said Dylan Smith, co-founder and CFO of Box. “While we continue to invest in our large market opportunity and solidify our leadership position, our business model allows us to drive gains in operational efficiency as we scale.”

Fiscal Second Quarter Financial Highlights

 

  Revenue was $73.5 million for the second quarter of fiscal 2016, an increase of 43% from the second quarter of fiscal 2015.

 

  Billings in the second quarter of fiscal 2016 were $79.6 million, an increase of 45% from the second quarter of fiscal 2015.

 

  Non-GAAP operating loss in the second quarter of fiscal 2016 was $32.7 million, or 45% of revenue. This compares to non-GAAP operating loss of $29.4 million, or 57% of revenue, in the second quarter of fiscal 2015. GAAP operating loss in the second quarter of fiscal 2016 was $49.8 million, or 68% of revenue. This compares to GAAP operating loss of $38.3 million, or 74% of revenue, in the second quarter of fiscal 2015.

 

  Non-GAAP net loss per share attributable to common stockholders, basic and diluted, in the second quarter of fiscal 2016 was $0.28 on 120.4 million shares outstanding, compared to $2.01 in the second quarter of fiscal 2015 on 14.5 million shares outstanding. GAAP net loss per share attributable to common stockholders, basic and diluted, in the second quarter of fiscal 2016 was $0.42 on 120.4 million shares outstanding, compared to $2.71 in the second quarter of fiscal 2015 on 14.5 million shares outstanding.

 

  Net cash used in operating activities in the second quarter of fiscal 2016 totaled $21.7 million. This compares to net cash used in operating activities of $26.3 million in the second quarter of fiscal 2015.


  Cash, cash equivalents and marketable securities were $242.2 million as of July 31, 2015. In addition, we have restricted cash of $28.4 million primarily related to our leased facilities.

Business Highlights (through July 31, 2015, unless otherwise noted)

 

  Customer Growth:

 

    Added IBM to the growing list of leading global organizations such as GE, the Department of Justice, Schneider Electric and Procter & Gamble that have deployed Box.

 

    Added or expanded deployments with thousands of companies, surpassing 50,000 paying customers globally, including more than 52% of the Fortune 500 and 28% of the Global 2000.

 

    Surpassed 39 million registered users.

 

  Partner Momentum:

 

    Announced a major global partnership with IBM. Under the agreement, Box and IBM will:
  ¡   Integrate Box with IBM’s industry-leading enterprise content management, analytics, social collaboration, and security products, and jointly deliver solutions to market internationally.

 

  ¡   Incorporate Box technology into select IBM MobileFirst for iOS apps.

 

  ¡   Leverage IBM’s salesforce and Global Business Services professionals to help clients deploy and integrate Box capabilities with existing data and systems.

 

    Introduced Microsoft Office Online partnership to extend the reach of Box’s powerful integrations with Office 365 for the desktop, Office on iOS and Outlook.

 

  Technology and Market Leadership

 

    Announced on August 31, 2015 that Box was named a leader in “The Forrester Wave™: ECM Business Content Services, Q3 ’15” report. Of the 11 vendors that were evaluated by Forrester Research, Inc., Box received the highest score for its enterprise content management (ECM) strategy, with a 4.7 on a scale of 5.

 

    Named a leader in the Gartner Magic Quadrant for Enterprise File Synchronization and Sharing 2015. Box was also named a leader in the inaugural 2014 Magic Quadrant for Enterprise File Synchronization and Sharing.

 

  New Executive Leadership

 

    Announced in August 2015 that former CEO and General Manager of EMC’s Syncplicity business unit, Jeetu Patel, joined Box as SVP of Platform and Chief Strategy Officer to expand Box’s platform business.

 

    Welcomed Paul Chapman, previously Chief Information Officer (CIO) of HP Software, as Box’s CIO to drive the company’s global IT strategy and initiatives to further support the company’s growing workforce and customer base.


  Product Innovation:

 

    Introduced the general availability of Box Governance to offer customers a new approach to seamlessly manage the entire lifecycle of business documents, from creation to retention and disposition.

 

    Announced in August 2015 the availability of three new enhancements to Box’s metadata service, including metadata templates in the admin console, metadata APIs, and syncing metadata from third party systems.

 

  Continued Execution in Box for Industries:

 

    Marked the one-year anniversary of Box for Industries, which has driven new customers in all three initial industries, including Dignity Health, MD Anderson Cancer Center, and Mount Sinai Health System in Box for Healthcare; Viacom, Discovery Communications, and Legendary Pictures in Box for Media & Entertainment; and Barneys New York, Neiman Marcus, and Sephora in Box for Retail.

 

    Hired Adam Ross, previously of Nasdaq, as Box’s new Financial Services lead in August 2015 and launched FINRA and SEC compliance capabilities for Box for the Financial Services vertical.

 

    Announced that Box.org now powers over 3,000 nonprofits, sustaining strong partnerships with TechSoup Global, MemberPlanet and Exponent Partners.

 

    Launched Box for Education in August 2015 to deliver tailored solutions globally to the education industry.

Outlook

 

    Q3 FY16 Guidance: Revenue is expected to be in the range of $76 to $77 million, and non-GAAP operating margin is expected to be in the range of (49%) to (50%). Weighted average diluted shares outstanding is expected to be approximately 122 million.

 

    Full Year FY16 Guidance: Revenue is expected to be in the range of $295 to $297 million, compared to previous guidance of $286 to $290 million. Non-GAAP operating margin is expected to be in the range of (47%) to (49%), compared to previous guidance of (49%) to (51%). Weighted average diluted shares outstanding is expected to be approximately 122 million.

All forward-looking non-GAAP financial measures contained in this section “Outlook” exclude estimates for stock-based compensation expense, intangible assets amortization and, as applicable, other special items. While a reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis, Box has provided a reconciliation of GAAP to non-GAAP financial measures in the financial statement tables for its second quarter fiscal 2016 non-GAAP results included in this press release.


Webcast and Conference Call Information

Box’s management team will host a conference call today beginning at 2:00 PM (PT) / 5:00 PM (ET) to discuss Box’s financial results and business highlights. A live audio webcast of Box’s second quarter fiscal 2016 earnings call will be available through Box’s Investor Relations website at www.box.com/investors and will be archived for a period of 90 days.

The access details for the live conference call are:

+ 1-877-876-9177 (U.S. and Canada), conference ID: BOXQ216

+ 1-785-424-1666 (international), conference ID: BOXQ216

A telephonic replay of the call will be available approximately two hours after the call and will run for one week. The replay can be accessed by dialing:

+ 1-800-723-0479 (U.S. and Canada)

+ 1-402-220-2650 (international)

Box has used, and intends to continue to use, its Investor Relations website (www.box.com/investors), as well as certain Twitter accounts (@boxhq, @levie and @boxincir), as means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.

This press release, the financial tables, as well as other supplemental information including the reconciliations of certain non-GAAP measures to their nearest comparable GAAP measures, are also available on Box’s Investor Relations website. Box also provides investor information, including news and commentary about Box’s business and financial performance, Box’s filings with the Securities and Exchange Commission, notices of investor events and Box’s press and earnings releases, on Box’s Investor Relations website.

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding Box’s future profitability, cash flow, planned investments, planned product enhancements, as well as revenue, non-GAAP operating margin and weighted average diluted outstanding share count expectations for Box’s third fiscal quarter and fiscal year 2016 in the paragraphs under “Outlook” above. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: (1) adverse changes in general economic or market conditions; (2) delays or reductions in information technology spending; (3) factors related to Box’s intensely competitive market, including but not limited to pricing pressures, industry consolidation, entry of new competitors and new applications and marketing initiatives by Box’s current or future competitors; (4) the development of the cloud-based Enterprise Content Management market; (5) risks associated with Box’s ability to manage its rapid growth effectively; (6) Box’s limited operating history, which makes it difficult to predict future results; (7) the risk that Box’s customers do not renew their subscriptions or expand their use of Box’s services; (8) Box’s ability to provide successful enhancements, new features and modifications to its services; and (9) actual or perceived security vulnerabilities in Box’s services or any beaches of Box’s security controls.


Additional information on potential factors that could affect Box’s financial results is included in the reports on Forms 10-K, 10-Q and 8-K and in other filings Box makes with the Securities and Exchange Commission from time to time, including the Quarterly Report on Form 10-Q filed for the fiscal quarter ended April 30, 2015. These documents are available on the SEC Filings section of Box’s investor relations website located at www.box.com/investors. Box does not assume any obligation to update the forward-looking statements contained in this press release to reflect events that occur or circumstances that exist after the date on which they were made.

About Non-GAAP Financial Measures

To supplement Box’s consolidated financial statements, which are prepared and presented in accordance with GAAP, Box provides investors with certain non-GAAP financial measures, including non-GAAP operating loss, non-GAAP operating margin, non-GAAP net loss, non-GAAP net loss attributable to common stockholders, non-GAAP net loss per share attributable to common stockholders and billings (collectively, the “non-GAAP financial measures”). The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Reconciliation of GAAP to non-GAAP data” which are included at the end of this release.

Box uses these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Box’s management believes that these non-GAAP financial measures provide meaningful supplemental information regarding Box’s performance by excluding certain expenses that may not be indicative of Box’s recurring core business operating results. Box believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing Box’s performance and when planning, forecasting, and analyzing future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to Box’s historical performance as well as comparisons to Box’s competitors’ operating results. Box believes these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by Box’s institutional investors and the analyst community to help them analyze the health of Box’s business.

Non-GAAP operating loss and operating margin. Box defines non-GAAP operating loss as operating loss excluding expenses related to stock-based compensation (SBC), intangible assets amortization, and as applicable, other special items. Non-GAAP operating margin is defined as non-GAAP operating loss divided by revenue. Although stock-based compensation is an important aspect of the compensation of Box’s


employees and executives, determining the fair value of certain of the stock-based instruments Box utilizes involves a high degree of judgment and estimation and the expense recorded may bear little resemblance to the actual value realized upon the vesting or future exercise of the related stock-based awards. Furthermore, unlike cash compensation, the value of stock options, which is an element of Box’s ongoing stock-based compensation expense, is determined using a complex formula that incorporates factors, such as market volatility, that are beyond Box’s control. For restricted stock unit awards, the amount of stock-based compensation expenses is not reflective of the value ultimately received by the grant recipients. Management believes it is useful to exclude stock-based compensation in order to better understand the long-term performance of Box’s core business and to facilitate comparison of Box’s results to those of peer companies. Management also views amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company’s research and development efforts, trade names and customer relationships, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period. Box further excludes legal verdict amounts because they are considered by management to be special items outside Box’s core operating results.

Non-GAAP net loss, net loss attributable to common stock holders, and net loss per share attributable to common stockholders. Box defines non-GAAP net loss as net loss excluding expenses related to SBC, intangible assets amortization, remeasurement of redeemable convertible preferred stock warrant liability, and as applicable, other special items. Box defines non-GAAP net loss attributable to common stockholders as net loss attributable to common stockholders excluding expenses related to SBC, intangible assets amortization, remeasurement of redeemable convertible preferred stock warrant liability, accretion of redeemable convertible preferred stock, deemed dividend on the conversion of Series F redeemable convertible preferred stock, and as applicable, other special items. Box defines non-GAAP net loss per share attributable to common stockholders as non-GAAP net loss attributable to common stockholders divided by the weighted average outstanding shares. Box excludes remeasurement of redeemable convertible preferred stock warrant liability, accretion of redeemable convertible preferred stock, deemed dividend on the conversion of Series F redeemable convertible preferred stock, and as applicable, other special items because they are considered by management to be outside Box’s core operating results.

The accompanying tables have more details on the non-GAAP financial measures that are most directly comparable to GAAP financial measures and the related reconciliations between these financial measures.


About Box

Founded in 2005, Box [NYSE:BOX] is transforming the way people and organizations work so they can achieve their greatest ambitions. As the world’s the leading enterprise content management and collaboration platform, Box helps businesses of all sizes in every industry securely access and manage their critical information in the cloud. Box is headquartered in Los Altos, CA, with offices across the United States, Europe and Asia. To learn more about Box, visit www.box.com.

Contacts

Media:

Denis Roy, Box

+1 650-543-6926

press@box.com

Investors:

Alice Kousoum Lopatto, Box

+1 650-209-3467

ir@box.com


BOX, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     July 31,
2015
    January 31,
2015
 
     (unaudited)  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 140,119      $ 330,436   

Marketable securities

     102,120          

Accounts receivable, net

     54,047        54,174   

Prepaid expenses, restricted cash and other current assets

     37,465        12,132   

Deferred commissions

     9,598        9,487   
  

 

 

   

 

 

 

Total current assets

     343,349        406,229   

Property and equipment, net

     79,629        58,446   

Intangible assets, net

     6,836        6,343   

Goodwill

     14,301        11,242   

Restricted cash

     27,617        3,367   

Other long-term assets

     8,269        7,039   
  

 

 

   

 

 

 

TOTAL ASSETS

   $ 480,001      $ 492,666   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 22,980      $ 17,486   

Accrued compensation and benefits

     23,278        20,486   

Accrued expenses and other current liabilities

     21,918        16,862   

Capital lease obligations, current

     1,915        625   

Deferred revenue

     118,289        107,893   

Deferred rent

     1,087        2,701   
  

 

 

   

 

 

 

Total current liabilities

     189,467        166,053   

Debt, non-current

     40,000        40,000   

Capital lease obligations, non-current

     3,273        1,238   

Deferred revenue, non-current

     12,060        12,164   

Deferred rent, non-current

     32,841        3,890   

Other long-term liabilities

     1,718        1,192   
  

 

 

   

 

 

 

Total liabilities

     279,359        224,537   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Common stock

     12        12   

Additional paid-in capital

     828,749        798,743   

Treasury stock

     (1,177     (1,177

Accumulated other comprehensive loss

     (91     (56

Accumulated deficit

     (626,851     (529,393
  

 

 

   

 

 

 

Total stockholders’ equity

     200,642        268,129   
  

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 480,001      $ 492,666   
  

 

 

   

 

 

 


BOX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(unaudited)

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

Revenue

   $ 73,450      $ 51,423      $ 139,071      $ 96,753   

Cost of revenue 1, 2

     20,636        10,833        37,789        20,061   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     52,814        40,590        101,282        76,692   

Operating expenses:

        

Research and development 2

     26,453        16,345        49,587        31,243   

Sales and marketing 2

     58,460        49,657        114,955        97,097   

General and administrative 1, 2

     17,675        12,875        33,147        24,421   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     102,588        78,877        197,689        152,761   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (49,774     (38,287     (96,407     (76,069

Remeasurement of redeemable convertible preferred stock warrant liability

            461               194   

Interest expense, net

     (229     (382     (743     (787

Other expense, net

     (31     (71     (108     (64
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before provision (benefit) for income taxes

     (50,034     (38,279     (97,258     (76,726

Provision (benefit) for income taxes

     141        (717     200        (653
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (50,175     (37,562     (97,458     (76,073

Accretion of redeemable convertible preferred stock

            (1,791            (1,834
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (50,175   $ (39,353   $ (97,458   $ (77,907
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to common stockholders, basic and diluted

   $ (0.42   $ (2.71   $ (0.81   $ (5.51
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     120,399        14,533        119,897        14,140   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1         Includes intangible assets amortization as follows:

    
     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

Cost of revenue

   $ 1,472      $ 758      $ 2,579      $ 1,411   

General and administrative

     39        43        78        85   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total intangible assets amortization

   $ 1,511      $ 801      $ 2,657      $ 1,496   
  

 

 

   

 

 

   

 

 

   

 

 

 

2         Includes stock-based compensation expense as follows:

    
     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

Cost of revenue

   $ 1,041      $ 404      $ 1,892      $ 630   

Research and development

     6,303        3,005        11,566        5,013   

Sales and marketing

     4,742        3,119        9,025        5,184   

General and administrative

     2,642        1,551        4,960        3,004   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stock-based compensation

   $ 14,728      $ 8,079      $ 27,443      $ 13,831   
  

 

 

   

 

 

   

 

 

   

 

 

 


BOX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(unaudited)

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

CASH FLOWS FROM OPERATING ACTIVITIES:

        

Net loss

   $ (50,175   $ (37,562   $ (97,458   $ (76,073

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

        

Depreciation and amortization

     9,865        6,433        19,031        12,329   

Stock-based compensation expense

     14,728        8,079        27,443        13,831   

Amortization of deferred commissions

     3,922        2,974        7,528        5,832   

Remeasurement of redeemable convertible preferred stock warrant liability

            (461            (194

Release of deferred tax valuation allowance

            (825            (825

Other

     102        156        100        313   

Changes in operating assets and liabilities, net of effects of acquisitions:

        

Accounts receivable

     (15,496     (4,028     127        6,558   

Deferred commissions

     (5,354     (3,160     (8,167     (5,949

Prepaid expenses, restricted cash and other assets

     1,343        (2,245     (27,112     (4,528

Accounts payable

     8,602        (596     8,868        718   

Accrued expenses and other liabilities

     2,560        (246     1,563        (6,534

Deferred rent

     2,094        1,557        3,942        2,252   

Deferred revenue

     6,148        3,644        10,292        2,522   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in operating activities

     (21,661     (26,280     (53,843     (49,748
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

        

Purchases of marketable securities

     (6,202            (112,521       

Sales of marketable securities

     709               3,849          

Maturities of marketable securities

     6,653               6,653          

Purchases of property and equipment

     (17,943     (16,293     (27,844     (22,254

Acquisition and purchases of intangible assets, net of cash acquired

     (18     (102     (218     (102
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

   $ (16,801   $ (16,395   $ (130,081   $ (22,356
  

 

 

   

 

 

   

 

 

   

 

 

 


BOX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(In thousands)

(unaudited)

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

CASH FLOWS FROM FINANCING ACTIVITIES:

        

Payment of initial public offering costs

   $ (839   $ (1,013   $ (2,172   $ (2,748

Proceeds from borrowings, net of borrowing costs

            12,000               12,000   

Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs

            149,619               149,619   

Proceeds from exercise of stock options, net of repurchases of early exercised stock options

     1,618        528        2,414        2,105   

Employee payroll taxes paid related to net share settlement of restricted stock units

     (1,972            (6,187       

Payments of capital lease obligations

     (192            (420       
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (1,385     161,134        (6,365     160,976   

Effect of exchange rate changes on cash and cash equivalents

     (21     (7     (28     (5
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     (39,868     118,452        (190,317     88,867   

Cash and cash equivalents, beginning of period

     179,987        79,266        330,436        108,851   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 140,119      $ 197,718      $ 140,119      $ 197,718   
  

 

 

   

 

 

   

 

 

   

 

 

 


BOX, INC.

RECONCILIATION OF GAAP TO NON-GAAP DATA

(In thousands, except per share data)

(unaudited)

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

GAAP operating loss

   $ (49,774   $ (38,287   $ (96,407   $ (76,069

Stock-based compensation

     14,728        8,079        27,443        13,831   

Intangible assets amortization

     1,511        801        2,657        1,496   

Accrued interest related to a legal verdict

     569               569          

Amortization of capitalized legal verdict amount

     223               409          
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating loss

   $ (32,743   $ (29,407   $ (65,329   $ (60,742
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating margin

     (68 )%      (74 )%      (69 )%      (79 )% 

Stock-based compensation

     20        15        20        14   

Intangible assets amortization

     2        2        2        2   

Accrued interest related to a legal verdict

     1                        

Amortization of capitalized legal verdict amount

                            
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating margin

     (45 )%      (57 )%      (47 )%      (63 )% 
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net loss

   $ (50,175   $ (37,562   $ (97,458   $ (76,073

Stock-based compensation

     14,728        8,079        27,443        13,831   

Intangible assets amortization

     1,511        801        2,657        1,496   

Accrued interest related to a legal verdict

     569               569          

Amortization of capitalized legal verdict amount

     223               409          

Remeasurement of redeemable convertible preferred stock warrant liability

            (461            (194
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (33,144   $ (29,143   $ (66,380   $ (60,940
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net loss attributable to common stockholders

   $ (50,175   $ (39,353   $ (97,458   $ (77,907

Stock-based compensation

     14,728        8,079        27,443        13,831   

Intangible assets amortization

     1,511        801        2,657        1,496   

Accrued interest related to a legal verdict

     569               569          

Amortization of capitalized legal verdict amount

     223               409          

Remeasurement of redeemable convertible preferred stock warrant liability

            (461            (194

Accretion of redeemable convertible preferred stock

            1,791               1,834   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss attributable to common stockholders

   $ (33,144   $ (29,143   $ (66,380   $ (60,940
  

 

 

   

 

 

   

 

 

   

 

 

 


BOX, INC.

RECONCILIATION OF GAAP TO NON-GAAP DATA (CONTINUED)

(In thousands, except per share data)

(unaudited)

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

GAAP net loss per share attributable to common stockholders, basic and diluted

   $ (0.42   $ (2.71   $ (0.81   $ (5.51

Stock-based compensation

     0.13        0.55        0.24        0.97   

Intangible assets amortization

     0.01        0.06        0.02        0.11   

Accrued interest related to a legal verdict

                            

Amortization of capitalized legal verdict amount

                            

Remeasurement of redeemable convertible preferred stock warrant liability

            (0.03            (0.01

Accretion of redeemable convertible preferred stock

            0.12               0.13   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss per share attributable to common stockholders, basic and diluted

   $ (0.28   $ (2.01   $ (0.55   $ (4.31
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     120,399        14,533        119,897        14,140   
  

 

 

   

 

 

   

 

 

   

 

 

 


BOX, INC.

RECONCILIATION OF GAAP REVENUE TO BILLINGS

(In thousands)

(unaudited)

 

     Three Months Ended
July 31,
    Six Months Ended
July 31,
 
     2015     2014     2015     2014  

GAAP revenue

   $ 73,450      $ 51,423      $ 139,071      $ 96,753   

Deferred revenue, end of period

     130,349        92,594        130,349        92,594   

Less: deferred revenue, beginning of period

     (124,201     (88,950     (120,057     (90,072
  

 

 

   

 

 

   

 

 

   

 

 

 

Billings

   $ 79,598      $ 55,067      $ 149,363      $ 99,275