Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Coupa Software Inc | coup-20210907.htm |
Exhibit 99.1
Coupa Software Reports Second Quarter Fiscal 2022 Financial Results
•Record Quarterly Revenues of $179 Million, 42% Year-Over-Year Growth
•Quarterly Calculated Billings of $195 Million, 49% Year-Over-Year Growth
•Quarterly Operating Cash Flows and Adjusted Free Cash Flows of $41 Million and $37 Million, Respectively
SAN MATEO, Calif., September 7, 2021 — Coupa Software (NASDAQ: COUP) today announced financial results for its second fiscal quarter ended July 31, 2021.
“We are proud to report another fantastic quarter where we delivered record revenue, strong calculated billings growth, and our third year of consecutive quarterly non-GAAP profitability,” said Rob Bernshteyn, chairman and chief executive officer at Coupa. “Digitizing and optimizing back-office operations is being prioritized as a key strategic initiative for our customers, and the Coupa platform is critical for their ability to develop agility and adaptability in these rapidly changing times.”
Second Quarter Results:
•Total revenues were $179.2 million, an increase of 42% compared to the same period last year. Subscription revenues were $156.2 million, an increase of 40% compared to the same period last year.
•GAAP operating loss was $54.3 million, compared to $31.9 million for the same period last year. Non-GAAP operating income was $26.7 million, compared to $12.3 million for the same period last year.
•GAAP net loss attributable to Coupa Software Incorporated was $91.5 million, compared to $43.1 million for the same period last year. GAAP net loss per basic and diluted share attributable to Coupa Software Incorporated was $1.24, compared to $0.64 for the same period last year. Non-GAAP net income attributable to Coupa Software Incorporated was $20.3 million, compared to $15.2 million for the same period last year. Non-GAAP net income per diluted share attributable to Coupa Software Incorporated was $0.26, compared to $0.21 for the same period last year.
•Operating cash flows and adjusted free cash flows were positive $40.8 million and $36.9 million, respectively.
See the section titled “Non-GAAP Financial Measures” and the reconciliation tables below for important information regarding the non-GAAP financial measures used by Coupa.
Business Outlook:
The following forward-looking statements reflect Coupa’s expectations as of September 7, 2021.
Third quarter of fiscal 2022:
•Total revenues are expected to be $177.0 to $178.0 million.
•Subscription revenues are expected to be $158.0 to $159.0 million.
•Professional services and other revenues are expected to be approximately $19.0 million.
•Non-GAAP income from operations is expected to be $6.0 to $7.0 million.
•Non-GAAP net income per diluted share attributable to Coupa Software Incorporated is expected to be $0.01 to $0.03 per share.
1
•Diluted weighted average share count is expected to be approximately 77.0 million shares.
Full year fiscal 2022:
•Total revenues are expected to be $706.0 to $708.0 million.
•Non-GAAP income from operations is expected to be $40.0 to $41.0 million.
•Non-GAAP net income per diluted share attributable to Coupa Software Incorporated is expected to be $0.27 to $0.29 per share.
•Diluted weighted average share count is expected to be approximately 76.5 million shares.
Coupa has not reconciled its expectations for non-GAAP income from operations to GAAP loss from operations, or non-GAAP net income per diluted share attributable to Coupa Software Incorporated to GAAP net loss per share attributable to Coupa Software Incorporated because certain items excluded from non-GAAP income from operations and non-GAAP net income per diluted share attributable to Coupa Software Incorporated, such as charges related to stock-based compensation expenses, amortization of acquired intangible assets, amortization of debt discount and issuance costs, gain or loss on conversion of convertible senior notes, the adjustment attributable to non-controlling interests, and related tax effects, including non-recurring income tax adjustments, cannot be reasonably calculated or predicted at this time. In addition, the effect of the anti-dilutive impact of the capped call transactions entered into in connection with the company’s offerings of convertible notes in 2018, 2019 and 2020, respectively, cannot be reasonably calculated or predicted at this time. The effect of these items may be significant.
Recent Business Highlights:
•Welcomed many new customers into the Coupa community in Q2, including the following: Adastria Co., AR Holdings, Asklepios BioPharmaceutical, Cuprum, DiCE Molecules, Fairlead Integrated, FIFA, Foghorn Therapeutics, Garrett Motion, Greenstone Financial Services, Groupe Lapointe Dentaire, Imago BioSciences, JG Summit Holdings, JGC Holdings, Jubin Frères, mobilezone, Novelis, PACT Group, Progress Rail Services, ProSciento, Sasol, SCG Packaging, Schwan’s Company, Sumitomo Dainippon Pharma, Suzano, Unilab, Walker & Dunlop, WestJet Airlines, and Workato.
•Launched Coupa App Marketplace, connecting businesses with certified, pre-built solutions to tap into a global ecosystem.
•Reached a milestone of more than 100 issued and pending U.S. patents.
•Welcomed accounting workflow automation provider FloQast to its portfolio of Coupa Ventures investments.
•Released its inaugural Environmental, Social, and Governance (ESG) report.
•Hosted a Smarter Together virtual event, showcasing the resilience, agility, and adaptability of the Business Spend Management community.
•Named to Fortune's Best Places to Work for Millennials and Best Medium Workplaces lists1.
•Recognized by Spend Matters in its ESG vendor profile report, highlighting how Source-to-Pay (S2P) suites address sustainability efforts2.
•Awarded $75,000 to 15 students in North America through its Coupa Cares scholarship and mentorship program.
Conference Call Information:
Coupa will host a conference call and live webcast for analysts and investors at 4:30 p.m. Eastern time today.
The live webcast will be accessible on Coupa’s investor relations website at http://investors.coupa.com. A replay will be available through the same link.
2
Non-GAAP Financial Measures:
In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures, including non-GAAP operating (loss) income, non-GAAP net (loss) income attributable to Coupa Software Incorporated, non-GAAP net (loss) income per basic and diluted share attributable to Coupa Software Incorporated, and adjusted free cash flows. Coupa believes these non-GAAP measures are useful in evaluating its operating performance and Coupa’s management regularly reviews and uses these measures for business planning and other purposes.
Non-GAAP operating (loss) income and non-GAAP net (loss) income attributable to Coupa Software Incorporated exclude certain items from the corresponding GAAP measures, including: stock-based compensation expenses; amortization of acquired intangible assets; the change in fair value of contingent consideration related to an acquisition; amortization of debt discount and issuance costs; gain or loss on conversion of convertible senior notes; the adjustment attributable to non-controlling interests; and related tax effects, including non-recurring income tax adjustments. In addition, the weighted average diluted shares figure used to calculate non-GAAP net income per share attributable to Coupa Software Incorporated reflects the anti-dilutive impact of the capped call transactions entered into in connection with the company’s offerings of convertible notes.
Adjusted free cash flows is defined as net cash provided by operating activities, less purchases of property and equipment, plus repayments of convertible senior notes attributable to debt discount, plus one-time payout of legacy unvested equity awards accelerated in conjunction with a business combination. Coupa has the ability to settle obligations related to its senior notes through the use of cash, shares of its common stock, or a combination of both, at its election.
Coupa believes these non-GAAP measures are useful to investors and other users of its financial information because they provide a way to measure and evaluate Coupa’s underlying operating performance and the strength of its core business consistently across the periods presented. Coupa believes these non-GAAP measures are also useful for comparing its operating performance to that of other companies in its industry, because they eliminate the effects of certain items that may vary between companies for reasons unrelated to their operating performance. Coupa believes that adjusted free cash flows also provides a useful measure of the company’s capital strength and liquidity, although it is not intended to represent and should not be viewed as the amount of residual cash flow available for discretionary expenditures.
Coupa uses these non-GAAP measures in conjunction with GAAP measures as part of its overall assessment of its performance and liquidity, including the preparation of its annual operating budget and quarterly forecasts, to evaluate the effectiveness of its business strategies, and to communicate with its board of directors concerning its financial performance and liquidity. Coupa’s definitions of its non-GAAP measures may differ from those used by other companies for similarly-titled measures, and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Thus, Coupa’s non-GAAP measures should be considered in addition to, not as substitutes for, or in isolation from, the company’s GAAP results.
Coupa encourages investors and others to review its financial information in its entirety, not to rely on any single financial measure, and to view its non-GAAP measures in conjunction with GAAP financial measures. In addition, Coupa compensates for the limitations of its non-GAAP financial measures by providing a reconciliation of each non-GAAP measure to the most directly comparable GAAP financial measure. These reconciliations are included in the tables attached to this release.
Forward-Looking Statements:
This release includes forward-looking statements. All statements other than statements of historical facts, including the statements of management and statements in “Business Outlook,” are forward-looking statements. These forward-looking statements are based on Coupa’s current expectations and projections about future events and trends that Coupa believes may affect its financial condition, results of operations, strategy, short- and long-term business operations and objectives, cash flows, liquidity and financial needs.
3
These forward-looking statements are subject to a number of risks, uncertainties and assumptions that may cause actual results to differ materially from those projected, including, without limitation: the uncertain impact of the COVID-19 pandemic, including new variants such as the Delta variant; Coupa has a limited operating history at its current scale, which makes it difficult to predict its future operating results; Coupa may not be able to manage its recent rapid growth effectively; risks related to past and future business acquisitions, including their integration with Coupa’s existing business model, operations and culture; if Coupa is unable to attract new customers, the growth of its revenues will be adversely affected; because its platform is sold to large enterprises with complex operating environments, Coupa encounters long and unpredictable sales cycles; the markets in which Coupa participates are intensely competitive; Coupa’s business depends in part on its customers renewing their subscriptions and purchasing additional subscriptions; Coupa may not be successful in expanding its sales efforts or developing widespread brand awareness in a cost-effective manner; risks and liabilities related to breach of its security measures or unauthorized access to customer data; the impact of foreign currency exchange rates and global economic conditions; and risks relating to analyst coverage of its stock.
These and other risks and uncertainties that could affect Coupa’s future results are included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in Coupa’s quarterly report on Form 10-Q filed with the Securities and Exchange Commission (SEC) on June 8, 2021, which is available at investors.coupa.com and on the SEC’s website at www.sec.gov. Further information on potential risks that could affect actual results will be included in other periodic filings Coupa makes with the SEC.
The forward-looking statements in this release reflect Coupa’s expectations as of September 7, 2021. Coupa undertakes no obligation to update publicly any forward-looking statements for any reason after the date of this release to conform these statements to actual results or to changes in its expectations.
About Coupa Software
Coupa empowers companies around the world with the visibility and control they need to spend smarter and safer. To learn more about how Coupa can help you spend smarter, visit www.coupa.com. Read more on the Coupa Blog or follow @Coupa on Twitter.
Investor Relations:
Steven Horwitz
(650) 338-1340
ir@coupa.com
1 “Fortune, Best Workplaces for Millennials TM 2021”, and “Fortune Best Small & Medium Workplaces TM 2021”
2 Spend Matters, “ESG Vendor Profiles”, August 4, 2021
4
COUPA SOFTWARE INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
| Three Months Ended July 31, | Six Months Ended July 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Subscription | $ | 156,230 | $ | 111,581 | $ | 296,334 | $ | 217,316 | |||||||||||||||
| Professional services and other | 23,016 | 14,340 | 49,841 | 27,819 | |||||||||||||||||||
| Total revenues | 179,246 | 125,921 | 346,175 | 245,135 | |||||||||||||||||||
| Cost of revenues: | |||||||||||||||||||||||
| Subscription | 51,398 | 33,805 | 102,423 | 62,807 | |||||||||||||||||||
| Professional services and other | 27,822 | 14,634 | 56,524 | 28,470 | |||||||||||||||||||
| Total cost of revenues | 79,220 | 48,439 | 158,947 | 91,277 | |||||||||||||||||||
| Gross profit | 100,026 | 77,482 | 187,228 | 153,858 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Research and development | 41,799 | 30,212 | 85,636 | 56,931 | |||||||||||||||||||
| Sales and marketing | 76,279 | 50,488 | 154,122 | 96,627 | |||||||||||||||||||
| General and administrative | 36,248 | 28,705 | 75,625 | 37,849 | |||||||||||||||||||
| Total operating expenses | 154,326 | 109,405 | 315,383 | 191,407 | |||||||||||||||||||
| Loss from operations | (54,300) | (31,923) | (128,155) | (37,549) | |||||||||||||||||||
| Interest expense | (30,621) | (20,223) | (59,724) | (32,512) | |||||||||||||||||||
| Other income (expense), net | (1,983) | 4,759 | (1,448) | 8,087 | |||||||||||||||||||
| Loss before benefit from income taxes | (86,904) | (47,387) | (189,327) | (61,974) | |||||||||||||||||||
| Benefit from income taxes | (155) | (4,271) | (2,221) | (4,042) | |||||||||||||||||||
| Net loss | (86,749) | (43,116) | (187,106) | (57,932) | |||||||||||||||||||
| Net loss attributable to non-controlling interests | (517) | — | (517) | — | |||||||||||||||||||
| Adjustment attributable to non-controlling interests | 5,235 | — | 5,235 | — | |||||||||||||||||||
| Net loss attributable to Coupa Software Incorporated | $ | (91,467) | $ | (43,116) | $ | (191,824) | $ | (57,932) | |||||||||||||||
| Net loss per share, basic and diluted, attributable to Coupa Software Incorporated | $ | (1.24) | $ | (0.64) | $ | (2.62) | $ | (0.87) | |||||||||||||||
| Weighted-average number of shares used in computing net loss per share, basic and diluted | 73,526 | 67,597 | 73,200 | 66,545 | |||||||||||||||||||
5
COUPA SOFTWARE INCORPORATED
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
(unaudited)
| July 31, 2021 | January 31, 2021 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 432,009 | $ | 323,284 | |||||||
| Marketable securities | 201,555 | 283,036 | |||||||||
| Accounts receivable, net of allowances | 170,171 | 196,009 | |||||||||
| Prepaid expenses and other current assets | 35,422 | 36,381 | |||||||||
| Deferred commissions, current portion | 17,428 | 15,541 | |||||||||
| Total current assets | 856,585 | 854,251 | |||||||||
| Property and equipment, net | 29,578 | 28,266 | |||||||||
| Deferred commissions, net of current portion | 39,783 | 36,832 | |||||||||
| Goodwill | 1,515,477 | 1,480,847 | |||||||||
| Intangible assets, net | 577,146 | 632,173 | |||||||||
| Operating lease right-of-use assets | 38,296 | 41,305 | |||||||||
| Other assets | 34,980 | 31,491 | |||||||||
| Total assets | $ | 3,091,845 | $ | 3,105,165 | |||||||
| Liabilities, Redeemable Non-Controlling Interests, Other Temporary Equity and Stockholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 4,621 | $ | 4,831 | |||||||
| Accrued expenses and other current liabilities | 94,209 | 80,271 | |||||||||
| Deferred revenue, current portion | 351,933 | 356,115 | |||||||||
| Current portion of convertible senior notes, net | 626,819 | 609,068 | |||||||||
| Operating lease liabilities, current portion | 12,362 | 11,222 | |||||||||
| Total current liabilities | 1,089,944 | 1,061,507 | |||||||||
| Convertible senior notes, net | 933,439 | 897,525 | |||||||||
| Deferred revenue, net of current portion | 7,308 | 5,773 | |||||||||
| Operating lease liabilities, net of current portion | 27,717 | 31,845 | |||||||||
| Other liabilities | 67,819 | 67,915 | |||||||||
| Total liabilities | 2,126,227 | 2,064,565 | |||||||||
| Redeemable non-controlling interests | 6,952 | — | |||||||||
| Other temporary equity | 9 | 369 | |||||||||
| Stockholders’ equity: | |||||||||||
| Preferred stock, $0.0001 par value per share | — | — | |||||||||
| Common stock, $0.0001 par value per share | 7 | 7 | |||||||||
| Additional paid-in capital | 1,662,804 | 1,556,865 | |||||||||
| Accumulated other comprehensive income | 8,758 | 9,165 | |||||||||
| Accumulated deficit | (712,912) | (525,806) | |||||||||
| Total stockholders’ equity | 958,657 | 1,040,231 | |||||||||
Total liabilities, redeemable non-controlling interests, other temporary equity and stockholders’ equity | $ | 3,091,845 | $ | 3,105,165 | |||||||
6
COUPA SOFTWARE INCORPORATED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
| Six Months Ended July 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Net loss attributable to Coupa Software Incorporated | $ | (191,824) | $ | (57,932) | |||||||
| Net loss and adjustment attributable to redeemable non-controlling interests | 4,718 | — | |||||||||
| Net loss | (187,106) | (57,932) | |||||||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 73,146 | 22,920 | |||||||||
| Amortization of premium on marketable securities, net | 755 | 1,099 | |||||||||
| Amortization of deferred commissions | 8,554 | 6,437 | |||||||||
| Amortization of debt discount and issuance costs | 56,262 | 31,357 | |||||||||
| Stock-based compensation | 94,792 | 58,040 | |||||||||
| Loss (gain) on conversion of convertible senior notes | 129 | (3,202) | |||||||||
| Repayments of convertible senior notes attributable to debt discount | (517) | (26,336) | |||||||||
| Other | (3,176) | 3,300 | |||||||||
| Changes in operating assets and liabilities net of effects from acquisitions: | |||||||||||
| Accounts receivable | 30,444 | 19,583 | |||||||||
| Prepaid expenses and other current assets | 1,396 | 7,053 | |||||||||
| Other assets | 9,585 | 901 | |||||||||
| Deferred commissions | (13,394) | (6,051) | |||||||||
| Accounts payable | (248) | (1,741) | |||||||||
| Accrued expenses and other liabilities | 5,703 | 1,289 | |||||||||
| Deferred revenue | (3,432) | (17,920) | |||||||||
| Net cash provided by operating activities | 72,893 | 38,797 | |||||||||
| Cash flows from investing activities | |||||||||||
| Purchases of marketable securities | (72,392) | (246,586) | |||||||||
| Maturities of marketable securities | 69,523 | 284,090 | |||||||||
| Sales of marketable securities | 83,630 | 25,013 | |||||||||
| Acquisitions, net of cash acquired | (45,766) | (87,338) | |||||||||
| Purchases of other investments | (7,500) | — | |||||||||
| Purchases of property and equipment | (6,662) | (7,028) | |||||||||
| Net cash provided by (used in) investing activities | 20,833 | (31,849) | |||||||||
| Cash flows from financing activities | |||||||||||
| Investment from redeemable non-controlling interests | 2,223 | — | |||||||||
| Proceeds from issuance of convertible senior notes, net of issuance costs | — | 1,355,367 | |||||||||
| Purchase of capped calls | — | (192,786) | |||||||||
| Repayments of convertible senior notes | (2,446) | (549,278) | |||||||||
| Proceeds from the exercise of common stock options | 4,727 | 9,609 | |||||||||
| Proceeds from issuance of common stock for employee stock purchase plan | 10,477 | 7,391 | |||||||||
Net cash provided by financing activities | 14,981 | 630,303 | |||||||||
| Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash | (41) | 241 | |||||||||
| Net increase in cash, cash equivalents, and restricted cash | 108,666 | 637,492 | |||||||||
| Cash, cash equivalents, and restricted cash at beginning of year | 327,589 | 268,280 | |||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ | 436,255 | $ | 905,772 | |||||||
| Reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets | |||||||||||
| Cash and cash equivalents | $ | 432,009 | $ | 905,612 | |||||||
| Restricted cash included in other assets | 4,246 | 160 | |||||||||
| Total cash, cash equivalents, and restricted cash | $ | 436,255 | $ | 905,772 | |||||||
7
COUPA SOFTWARE INCORPORATED
Reconciliation of GAAP to Non-GAAP Financial Measures
Three Months Ended July 31, 2021
(in thousands, except percentages and per share amounts)
(unaudited)
| GAAP | Stock-Based Compensation Expenses | Amortization of Acquired Intangible Assets | Amortization of Debt Discount and Issuance Costs | Other (2) | Non-GAAP | ||||||||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||
| Costs of subscription | $ | 51,398 | $ | (3,596) | $ | (14,525) | $ | — | $ | — | $ | 33,277 | |||||||||||||||||||||||
| Costs of professional services and other | 27,822 | (4,357) | (5,852) | — | — | 17,613 | |||||||||||||||||||||||||||||
| Gross profit | 55.8 | % | 4.4 | % | 11.4 | % | 0.0 | % | 0.0 | % | 71.6 | % | |||||||||||||||||||||||
| Research and development | 41,799 | (11,055) | — | — | — | 30,744 | |||||||||||||||||||||||||||||
| Sales and marketing | 76,279 | (12,230) | (13,141) | — | — | 50,908 | |||||||||||||||||||||||||||||
| General and administrative | 36,248 | (16,262) | — | — | — | 19,986 | |||||||||||||||||||||||||||||
| Income (loss) from operations | (54,300) | 47,500 | 33,518 | — | — | 26,718 | |||||||||||||||||||||||||||||
| Operating margin | (30.3) | % | 26.5 | % | 18.7 | % | 0.0 | % | 0.0 | % | 14.9 | % | |||||||||||||||||||||||
| Interest expense | (30,621) | — | — | 28,872 | — | (1,749) | |||||||||||||||||||||||||||||
| Other income (expense), net | (1,983) | — | — | — | — | (1,983) | |||||||||||||||||||||||||||||
| Income (loss) before provision for (benefit from) income taxes | (86,904) | 47,500 | 33,518 | 28,872 | — | 22,986 | |||||||||||||||||||||||||||||
| Provision for (benefit from) income taxes | (155) | 769 | 1,889 | — | 746 | 3,249 | |||||||||||||||||||||||||||||
| Net income (loss) | (86,749) | 46,731 | 31,629 | 28,872 | (746) | 19,737 | |||||||||||||||||||||||||||||
| Net loss attributable to non-controlling interests | (517) | — | — | — | — | (517) | |||||||||||||||||||||||||||||
| Adjustment attributable to non-controlling interests | 5,235 | — | — | — | 5,235 | — | |||||||||||||||||||||||||||||
| Net income (loss) attributable to Coupa Software Incorporated | (91,467) | 46,731 | 31,629 | 28,872 | 4,489 | 20,254 | |||||||||||||||||||||||||||||
Net income (loss) per share, basic, attributable to Coupa Software Incorporated (1) | $ | (1.24) | $ | 0.28 | |||||||||||||||||||||||||||||||
Net income (loss) per share, diluted, attributable to Coupa Software Incorporated (1) | $ | (1.24) | $ | 0.26 | |||||||||||||||||||||||||||||||
(1)GAAP net loss per share attributable to Coupa Software Incorporated is calculated based upon 73,526 basic and diluted weighted-average shares of common stock. Non-GAAP net income per share attributable to Coupa Software Incorporated is calculated based upon 73,526 basic and 76,561 diluted weighted-average shares of common stock. The company uses the treasury stock method to calculate the non-GAAP diluted shares related to the convertible notes which reflects any anti-dilutive impact of the capped call transactions entered into in connection with the convertible notes.
(2)Other consists of the removal of a one-time income tax benefit associated with the remeasurement of foreign deferred tax assets and an adjustment attributable to non-controlling interests to its redemption amount.
8
COUPA SOFTWARE INCORPORATED
Reconciliation of GAAP to Non-GAAP Financial Measures
Three Months Ended July 31, 2020
(in thousands, except percentages and per share amounts)
(unaudited)
| GAAP | Stock-Based Compensation Expenses | Amortization of Acquired Intangible Assets | Amortization of Debt Discount and Issuance Costs | Gain on Conversion of Convertible Senior Notes | Other (2) | Non-GAAP | |||||||||||||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||||||||
| Costs of subscription | $ | 33,805 | $ | (2,647) | $ | (7,548) | $ | — | $ | — | $ | — | $ | 23,610 | |||||||||||||||||||||||||||
| Costs of professional services and other | 14,634 | (2,952) | (200) | — | — | — | 11,482 | ||||||||||||||||||||||||||||||||||
| Gross profit | 61.5 | % | 4.4 | % | 6.2 | % | 0.0 | % | 0.0 | % | 0.0 | % | 72.1 | % | |||||||||||||||||||||||||||
| Research and development | 30,212 | (7,316) | — | — | — | — | 22,896 | ||||||||||||||||||||||||||||||||||
| Sales and marketing | 50,488 | (9,255) | (2,614) | — | — | — | 38,619 | ||||||||||||||||||||||||||||||||||
| General and administrative | 28,705 | (11,673) | — | — | — | — | 17,032 | ||||||||||||||||||||||||||||||||||
| Income (loss) from operations | (31,923) | 33,843 | 10,362 | — | — | — | 12,282 | ||||||||||||||||||||||||||||||||||
| Operating margin | (25.4) | % | 26.9 | % | 8.2 | % | 0.0 | % | 0.0 | % | 0.0 | % | 9.8 | % | |||||||||||||||||||||||||||
| Interest expense | (20,223) | — | — | 19,407 | — | — | (816) | ||||||||||||||||||||||||||||||||||
| Other income (expense), net | 4,759 | — | — | — | (631) | — | 4,128 | ||||||||||||||||||||||||||||||||||
| Income (loss) before provision for income taxes | (47,387) | 33,843 | 10,362 | 19,407 | (631) | — | 15,594 | ||||||||||||||||||||||||||||||||||
| Provision for income taxes | (4,271) | 3,444 | (103) | 1,109 | — | 182 | 361 | ||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Coupa Software Incorporated | (43,116) | 30,399 | 10,465 | 18,298 | (631) | (182) | 15,233 | ||||||||||||||||||||||||||||||||||
Net income (loss) per share, basic, attributable to Coupa Software Incorporated (1) | $ | (0.64) | $ | 0.23 | |||||||||||||||||||||||||||||||||||||
Net income (loss) per share, diluted, attributable to Coupa Software Incorporated (1) | $ | (0.64) | $ | 0.21 | |||||||||||||||||||||||||||||||||||||
(1)GAAP net loss per share attributable to Coupa Software Incorporated is calculated based upon 67,597 basic and diluted weighted-average shares of common stock. Non-GAAP net income per share attributable to Coupa Software Incorporated is calculated based upon 67,597 basic and 73,019 diluted weighted-average shares of common stock. The company uses the treasury stock method to calculate the non-GAAP diluted shares related to the convertible notes which reflects any anti-dilutive impact of the capped call transactions entered into in connection with the convertible notes.
(2)Other consists of the release of valuation allowances against deferred tax assets.
9
COUPA SOFTWARE INCORPORATED
Reconciliation of GAAP to Non-GAAP Financial Measures
Six Months Ended July 31, 2021
(in thousands, except percentages and per share amounts)
(unaudited)
| GAAP | Stock-Based Compensation Expenses | Amortization of Acquired Intangible Assets | Amortization of Debt Discount and Issuance Costs | Loss on Conversion of Convertible Senior Notes | Other (2) | Non-GAAP | |||||||||||||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||||||||
| Costs of subscription | $ | 102,423 | $ | (6,901) | $ | (28,411) | $ | — | $ | — | $ | — | $ | 67,111 | |||||||||||||||||||||||||||
| Costs of professional services and other | 56,524 | (8,255) | (12,374) | — | — | — | 35,895 | ||||||||||||||||||||||||||||||||||
| Gross profit | 54.1 | % | 4.4 | % | 11.8 | % | 0.0 | % | 0.0 | % | 0.0 | % | 70.2 | % | |||||||||||||||||||||||||||
| Research and development | 85,636 | (21,718) | — | — | — | — | 63,918 | ||||||||||||||||||||||||||||||||||
| Sales and marketing | 154,122 | (23,451) | (26,273) | — | — | — | 104,398 | ||||||||||||||||||||||||||||||||||
| General and administrative | 75,625 | (34,467) | — | — | — | — | 41,158 | ||||||||||||||||||||||||||||||||||
| Income (loss) from operations | (128,155) | 94,792 | 67,058 | — | — | — | 33,695 | ||||||||||||||||||||||||||||||||||
| Operating margin | (37.0) | % | 27.4 | % | 19.4 | % | 0.0 | % | 0.0 | % | 0.0 | % | 9.7 | % | |||||||||||||||||||||||||||
| Interest expense | (59,724) | — | — | 56,262 | — | — | (3,462) | ||||||||||||||||||||||||||||||||||
| Other income (expense), net | (1,448) | — | — | — | 129 | — | (1,319) | ||||||||||||||||||||||||||||||||||
| Income (loss) before provision for (benefit from) income taxes | (189,327) | 94,792 | 67,058 | 56,262 | 129 | — | 28,914 | ||||||||||||||||||||||||||||||||||
| Provision for (benefit from) income taxes | (2,221) | 1,817 | 3,818 | — | — | 746 | 4,160 | ||||||||||||||||||||||||||||||||||
| Net income (loss) | (187,106) | 92,975 | 63,240 | 56,262 | 129 | (746) | 24,754 | ||||||||||||||||||||||||||||||||||
| Net loss attributable to non-controlling interests | (517) | — | — | — | — | — | (517) | ||||||||||||||||||||||||||||||||||
| Adjustment attributable to non-controlling interests | 5,235 | — | — | — | — | 5,235 | — | ||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Coupa Software Incorporated | (191,824) | 92,975 | 63,240 | 56,262 | 129 | 4,489 | 25,271 | ||||||||||||||||||||||||||||||||||
Net income (loss) per share, basic, attributable to Coupa Software Incorporated (1) | $ | (2.62) | $ | 0.35 | |||||||||||||||||||||||||||||||||||||
Net income (loss) per share, diluted, attributable to Coupa Software Incorporated (1) | $ | (2.62) | $ | 0.33 | |||||||||||||||||||||||||||||||||||||
(1)GAAP net loss per share attributable to Coupa Software Incorporated is calculated based upon 73,200 basic and diluted weighted-average shares of common stock. Non-GAAP net income per share attributable to Coupa Software Incorporated is calculated based upon 73,200 basic and 76,431 diluted weighted-average shares of common stock. The company uses the treasury stock method to calculate the non-GAAP diluted shares related to the convertible notes which reflects any anti-dilutive impact of the capped call transactions entered into in connection with the convertible notes.
(2)Other consists of the removal of a one-time income tax benefit associated with the remeasurement of foreign deferred tax assets and an adjustment attributable to non-controlling interests to its redemption amount.
10
COUPA SOFTWARE INCORPORATED
Reconciliation of GAAP to Non-GAAP Financial Measures
Six Months Ended July 31, 2020
(in thousands, except percentages and per share amounts)
(unaudited)
| GAAP | Stock-Based Compensation Expenses | Amortization of Acquired Intangible Assets | Change in Fair Value of Contingent Consideration Liability | Amortization of Debt Discount and Issuance Costs | Gain on Conversion of Convertible Senior Notes | Other (2) | Non-GAAP | ||||||||||||||||||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||
| Costs of subscription | $ | 62,807 | $ | (4,805) | $ | (14,158) | $ | — | $ | — | $ | — | $ | — | $ | 43,844 | |||||||||||||||||||||||||||||||
| Costs of professional services and other | 28,470 | (5,364) | (400) | — | — | — | — | 22,706 | |||||||||||||||||||||||||||||||||||||||
| Gross profit | 62.8 | % | 4.1 | % | 5.9 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 72.9 | % | |||||||||||||||||||||||||||||||
| Research and development | 56,931 | (13,440) | — | — | — | — | — | 43,491 | |||||||||||||||||||||||||||||||||||||||
| Sales and marketing | 96,627 | (16,768) | (4,670) | — | — | — | — | 75,189 | |||||||||||||||||||||||||||||||||||||||
| General and administrative | 37,849 | (17,663) | — | 12,500 | — | — | — | 32,686 | |||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | (37,549) | 58,040 | 19,228 | (12,500) | — | — | — | 27,219 | |||||||||||||||||||||||||||||||||||||||
| Operating margin | (15.3) | % | 23.7 | % | 7.8 | % | (5.1) | % | 0.0 | % | 0.0 | % | 0.0 | % | 11.1 | % | |||||||||||||||||||||||||||||||
| Interest expense | (32,512) | — | — | — | 31,357 | — | — | (1,155) | |||||||||||||||||||||||||||||||||||||||
| Other income (expense), net | 8,087 | — | — | — | — | (3,202) | — | 4,885 | |||||||||||||||||||||||||||||||||||||||
| Income (loss) before provision for (benefit from) income taxes | (61,974) | 58,040 | 19,228 | (12,500) | 31,357 | (3,202) | — | 30,949 | |||||||||||||||||||||||||||||||||||||||
| Provision for (benefit from) income taxes | (4,042) | 4,031 | (152) | — | 1,109 | — | 310 | 1,256 | |||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Coupa Software Incorporated | (57,932) | 54,009 | 19,380 | (12,500) | 30,248 | (3,202) | (310) | 29,693 | |||||||||||||||||||||||||||||||||||||||
Net income (loss) per share, basic, attributable to Coupa Software Incorporated (1) | $ | (0.87) | $ | 0.45 | |||||||||||||||||||||||||||||||||||||||||||
Net income (loss) per share, diluted, attributable to Coupa Software Incorporated (1) | $ | (0.87) | $ | 0.41 | |||||||||||||||||||||||||||||||||||||||||||
(1)GAAP net loss per share attributable to Coupa Software Incorporated is calculated based upon 66,545 basic and diluted weighted-average shares of common stock. Non-GAAP net income per share attributable to Coupa Software Incorporated is calculated based upon 66,545 basic and 71,603 diluted weighted-average shares of common stock. The Company uses the treasury stock method to calculate the non-GAAP diluted shares related to the convertible notes which reflects any anti-dilutive impact of the capped call transactions entered into in connection with the convertible notes.
(2)Other consists of the release of valuation allowances against deferred tax assets.
11
COUPA SOFTWARE INCORPORATED
Reconciliation of GAAP Cash Flows from Operations to Adjusted Free Cash Flows and Adjusted Free Cash Flows Margin
(Non-GAAP Financial Measures)
(in thousands, except percentages)
(unaudited)
| Three Months Ended July 31, | Six Months Ended July 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net cash provided by operating activities | $ | 40,811 | $ | 23,389 | $ | 72,893 | $ | 38,797 | |||||||||||||||
| Less: purchases of property and equipment | (3,908) | (3,429) | (6,662) | (7,028) | |||||||||||||||||||
| Add: repayments of convertible senior notes attributable to debt discount | — | 15,732 | 517 | 26,336 | |||||||||||||||||||
| Adjusted free cash flows | $ | 36,903 | $ | 35,692 | $ | 66,748 | $ | 58,105 | |||||||||||||||
Trailing Twelve Months Ended July 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| Net cash provided by operating activities | $ | 112,298 | $ | 86,908 | |||||||
| Less: purchases of property and equipment | (11,126) | (12,825) | |||||||||
| Add: repayments of convertible senior notes attributable to debt discount | 1,589 | 26,336 | |||||||||
Add: one-time payout of legacy unvested equity awards accelerated in conjunction with a business combination | 19,428 | — | |||||||||
| Adjusted free cash flows | 122,189 | 100,419 | |||||||||
Divided by: total revenues | $ | 642,683 | $ | 458,371 | |||||||
Adjusted free cash flows margin | 19.0 | % | 21.9 | % | |||||||
12