REDWOOD CITY, Calif.--(BUSINESS WIRE)--Box, Inc. (NYSE:BOX), a leading enterprise content management platform,
today announced financial results for the first quarter of fiscal 2017,
which ended April 30, 2016.
“First quarter revenue was strong at $90 million, representing 37%
growth year-over-year. We also continued to drive operational
efficiency, with GAAP and non-GAAP EPS improving by 9 and 10 cents,
respectively, year-over-year,” said Aaron Levie, co-founder and CEO of
Box. “We won more than 5,000 new customers and added or expanded
deployments with leading enterprises like Airbnb, Brooks Brothers and
The Whirlpool Corporation. We also introduced Box Zones, achieved
FedRAMP certification and launched strategic partnerships with Adobe,
Cognizant and others, continuing to expand our addressable market.”
“In the first quarter, we achieved a marked improvement in cash flow
from operations of negative $4.2 million and, excluding a payment
related to a litigation settlement, would have achieved near breakeven
cash flow from operations of negative $500,000,” said Dylan Smith,
co-founder and CFO of Box. “We are confident in our growth opportunity,
driven by our product differentiation and expanding market, and we
remain committed to achieving positive free cash flow in the fourth
quarter of this fiscal year.”
Fiscal First Quarter Financial Highlights
-
Revenue for the first quarter of fiscal 2017 was a record $90.2
million, an increase of 37% from the first quarter of fiscal 2016.
-
Deferred revenue for the first quarter of fiscal 2017 ended at $172.2
million, an increase of 39% from the first quarter of fiscal 2016.
-
Billings in the first quarter of fiscal 2017 were $75.9 million, an
increase of 9% from the first quarter of fiscal 2016. As previously
announced, billings were impacted by increasing seasonality in the
business and the focus on annual payment durations from multi-year
prepayments, beginning this fiscal year.
-
GAAP operating loss in the first quarter of fiscal 2017 was $38.6
million, or 43% of revenue. This compares to GAAP operating loss of
$46.6 million, or 71% of revenue, in the first quarter of fiscal 2016.
Non-GAAP operating loss in the first quarter of fiscal 2017 was $22.7
million, or 25% of revenue. This compares to non-GAAP operating loss
of $32.6 million, or 50% of revenue, in the first quarter of fiscal
2016.
-
GAAP net loss per share, basic and diluted, in the first quarter of
fiscal 2017 was $0.31 on 124.9 million shares outstanding, compared to
$0.40 in the first quarter of fiscal 2016 on 119.4 million shares
outstanding. Non-GAAP net loss per share, basic and diluted, in the
first quarter of fiscal 2017 was $0.18, compared to $0.28 in the first
quarter of fiscal 2016.
-
Net cash used in operating activities in the first quarter of fiscal
2017 totaled $4.2 million, and excluding the $3.8 million payment
related to the settlement of the previously announced Open Text
litigation, net cash used in operating activities would have been $0.5
million. In the first quarter of fiscal 2016, net cash used in
operating activities was $32.2 million, and excluding $25.0 million in
restricted cash used to secure a line of credit for the newly leased
Redwood City headquarters, net cash used in operating activities would
have been $7.2 million.
-
Free cash flow in the first quarter of fiscal 2017 was negative $16.2
million, and includes the $3.8 million payment related to the
settlement of the previously announced Open Text litigation. In the
first quarter of 2016, free cash flow was negative $17.3 million, and
excludes $25.0 million in restricted cash used to secure a line of
credit for the newly leased Redwood City headquarters.
-
Cash, cash equivalents, marketable securities, and restricted cash
were $211.4 million as of April 30, 2016, of which $28.0 million was
restricted.
For more information on the non-GAAP financial measures and key metrics
discussed in this press release, please see “About Non-GAAP Financial
Measures and Other Key Metrics” and “Reconciliation of GAAP to Non-GAAP
Data” below.
Business Highlights Since Last Earnings Release
Customer Growth and Momentum:
-
Added over 5,000 new paying customers, and added or significantly
expanded deployments with leading enterprises like Airbnb, Brooks
Brothers, Daniel J. Edelman, Los Angeles International Airport and The
Whirlpool Corporation.
-
Grew paying customer base to 62,000 businesses, including 59% of the
Fortune 500.
-
Announced that Box was named a Leader in The
Forrester Wave™: Enterprise File Sync and Share Platforms, Cloud
Solutions, Q1 2016 report by Forrester Research.
Product Innovation:
-
Launched Box
Zones to enable businesses around the globe to adopt Box, while
providing the choice to store data in Europe or Asia.
-
Announced that Box
achieved FedRAMP certification for all government agencies,
sponsored by the Department of Defense as part of Box's new Box
for Government initiative.
-
Announced that document
watermarking and device trust are now generally available as part
of Box Governance.
-
Announced general availability of Box
KeySafe with AWS Key Management Service, which enables
all businesses ranging from the largest enterprise to the smallest IT
shops to take advantage of the benefits of Box KeySafe.
-
Announced general availability of private network integration with
Japan’s NTT Communications for Japanese customers.
Strategic Partnerships:
-
Deepened the IBM partnership by extending it to Box Platform with the
announcement of IBM's
new MobileFirst for iOS application, Expert
Seller, built on Box Platform. This new app improves productivity
of salespeople on the go.
-
Expanded alliance with Adobe to make it easier for businesses to work
with digital documents in the cloud by allowing them to access
and edit PDFs and execute workflows with Adobe Document Cloud and
Adobe Sign directly in Box on both desktop and mobile.
-
Announced a collaboration
with Cognizant, a preferred systems integrator for Box Platform,
to deliver custom solutions for vertical industries to go digital,
drive productivity and replace legacy infrastructure by moving
enterprises to the cloud.
Outlook
-
Q2 FY17 Guidance: Revenue is expected to be in the range of
$94 million to $95 million. GAAP and non-GAAP earnings per share is
expected to be in the range of ($0.37) to ($0.36) and ($0.20) to
($0.19), respectively. Weighted average diluted shares outstanding is
expected to be approximately 127 million.
-
Full Year FY17 Guidance: Revenue is expected to be in the
range of $391 million to $395 million. GAAP and non-GAAP earnings per
share is expected to be in the range of ($1.43) to ($1.40) and ($0.78)
to ($0.75), respectively. Weighted average diluted shares outstanding
is expected to be approximately 128 million.
All forward-looking non-GAAP financial measures contained in this
section titled “Outlook” exclude estimates for stock-based compensation
expense, intangible assets amortization and certain legal settlement
costs. Box has provided a reconciliation of GAAP to non-GAAP EPS outlook
elsewhere 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, business
highlights and future outlook. A live audio webcast of Box’s first
quarter of fiscal 2017 earnings call will be available through Box’s
Investor Relations website at www.box.com/investors
and will be available before being archived for a period of 90 days.
The access details for the live conference call are:
+
1-888-632-3384, (U.S. and Canada), conference ID: BOXQ117
+
1-785-424-1675 (international), conference ID: BOXQ117
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
+ 1-800-688-4915 (U.S. and Canada)
+
1-402-220-1319 (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. Information on or
that can be accessed through Box’s Investor Relations website, these
Twitter accounts, or that is contained in any website to which a
hyperlink is provided herein is not part of this press release, and the
inclusion of Box’s Investor Relations website address, these Twitter
accounts, and any hyperlinks are only inactive textual references.
This press release, the financial tables, as well as other supplemental
information including the reconciliations of certain key metrics and
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
expectations regarding the size of its market opportunity, its ability
to achieve positive free cash flow, profitability, planned product
enhancements and success of strategic partnerships, as well as revenue,
GAAP and non-GAAP earnings per share, the related components of GAAP and
non-GAAP earnings per share, and weighted average basic and diluted
outstanding share count expectations for Box’s fiscal second quarter and
full fiscal year 2017 in the section titled “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 platform and services; (9) actual or
perceived security vulnerabilities in Box’s services or any breaches of
Box’s security controls; and (10) Box’s ability to realize the expected
benefits of its third-party partnerships.
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 Annual Report on Form 10-K
filed for the fiscal year ended January 31, 2016. 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 and Other Key Metrics
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 and other key metrics,
including non-GAAP operating loss, non-GAAP operating margin, non-GAAP
net loss, non-GAAP net loss per share, billings and free cash flow. The
presentation of these non-GAAP financial measures and key metrics 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 and key metrics, 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 and key metrics 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 and key metrics 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
and key metrics in assessing Box’s performance and when planning,
forecasting, and analyzing future periods. These non-GAAP financial
measures and key metrics 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 and key metrics 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.
A limitation of non-GAAP financial measures and key metrics is that they
do not have uniform definitions. Box’s definitions will likely differ
from the definitions used by other companies, including peer companies,
and therefore comparability may be limited. Thus, Box’s non-GAAP
measures and key metrics should be considered in addition to, not as a
substitute for, or in isolation from, measures prepared in accordance
with GAAP. Additionally, in the case of stock-based expense, if Box did
not pay a portion of compensation in the form of stock-based expense,
the cash salary expense included in costs of revenue and operating
expenses would be higher which would affect Box’s cash position.
Non-GAAP operating loss and non-GAAP 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 developed technology and trade names, 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 expenses related to certain litigation
because they are considered by management to be special items outside
Box’s core operating results.
Non-GAAP net loss, non-GAAP net loss, and non-GAAP net loss per
share. 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 as net
loss 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 as non-GAAP net loss 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.
Billings. Billings reflect, in any particular period, (1) sales
to new customers, plus (2) subscription renewals and (3) expansion
within existing customers, and represent amounts invoiced for all
products and professional services. Box calculates billings for a period
by adding changes in deferred revenue in that period to revenue.
Billings help investors better understand sales activity for a
particular period, which is not necessarily reflected in revenue as a
result of the fact that Box recognizes subscription revenue ratably over
the subscription term. Box considers billings a significant performance
measure and after adjusting for any shifts in relative payment
frequencies, a leading indicator of future revenue. Box monitors
billings to manage the business, make planning decisions, evaluate
performance and allocate resources. Box believes that billings offers
valuable supplemental information regarding the performance of the
business and will help investors better understand the sales volumes and
performance of the business. Although Box considers Billings to be a
significant performance measure, Box does not consider it to be a
non-GAAP financial measure given that it is calculated using exclusively
revenue and deferred revenue, both of which are financial measures
calculated in accordance with GAAP.
Free cash flow. Box defines free cash flow as cash provided
by (used in ) operating activities less purchases of property and
equipment, principal payments of capital lease obligations, and
other items that did not or are not expected to require cash settlement
and which management considers to be outside of Box’s core business.
Box specifically identifies adjusting items in the reconciliation of
GAAP to non-GAAP financial measures. Historically, these items
have included restricted cash used to guarantee a significant letter of
credit for Box's Redwood City headquarters. Box considers free cash flow
to be a profitability and liquidity measure that provides useful
information to management and investors about the amount of cash
generated by the business that can possibly be used for investing in
Box's business and strengthening its balance sheet; but it is not
intended to represent the residual cash flow available for discretionary
expenditures. The presentation of non-GAAP free cash flow is also not
meant to be considered in isolation or as an alternative to cash flows
from operating activities as a measure of liquidity.
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 a
leading enterprise content management platform company, Box helps more
than 62,000 businesses, including Eli Lilly and Company, General
Electric, KKR & Co., P&G and The GAP securely access and manage their
critical information in the cloud. Box is headquartered in Redwood City,
CA, with offices across the United States, Europe and Asia. To learn
more about Box, visit www.box.com.
|
|
|
|
|
|
|
BOX, INC.
Condensed Consolidated Balance Sheets
(In thousands)
|
|
|
|
|
|
|
|
|
|
April 30, 2016
|
|
January 31, 2016
|
|
|
|
(unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
182,690
|
|
|
$
|
185,741
|
|
|
Marketable securities
|
|
|
710
|
|
|
|
7,379
|
|
|
Accounts receivable, net
|
|
|
57,615
|
|
|
|
99,542
|
|
|
Prepaid expenses and other current assets
|
|
|
15,359
|
|
|
|
14,729
|
|
|
Deferred commissions
|
|
|
10,977
|
|
|
|
12,603
|
|
|
Total current assets
|
|
|
267,351
|
|
|
|
319,994
|
|
|
Property and equipment, net
|
|
|
112,144
|
|
|
|
120,492
|
|
|
Intangible assets, net
|
|
|
2,436
|
|
|
|
3,895
|
|
|
Goodwill
|
|
|
14,301
|
|
|
|
14,301
|
|
|
Restricted cash
|
|
|
27,952
|
|
|
|
27,952
|
|
|
Other long-term assets
|
|
|
10,009
|
|
|
|
10,854
|
|
|
TOTAL ASSETS
|
|
$
|
434,193
|
|
|
$
|
497,488
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
8,538
|
|
|
$
|
9,862
|
|
|
Accrued compensation and benefits
|
|
|
14,970
|
|
|
|
35,631
|
|
|
Accrued expenses and other current liabilities
|
|
|
14,629
|
|
|
|
31,926
|
|
|
Capital lease obligations, current
|
|
|
6,878
|
|
|
|
4,698
|
|
|
Deferred revenue
|
|
|
155,415
|
|
|
|
168,051
|
|
|
Deferred rent
|
|
|
290
|
|
|
|
298
|
|
|
Total current liabilities
|
|
|
200,720
|
|
|
|
250,466
|
|
|
Debt, non-current
|
|
|
40,000
|
|
|
|
40,000
|
|
|
Capital lease obligations, non-current
|
|
|
9,136
|
|
|
|
7,316
|
|
|
Deferred revenue, non-current
|
|
|
16,769
|
|
|
|
18,362
|
|
|
Deferred rent, non-current
|
|
|
44,192
|
|
|
|
41,674
|
|
|
Other long-term liabilities
|
|
|
1,801
|
|
|
|
1,769
|
|
|
Total liabilities
|
|
|
312,618
|
|
|
|
359,587
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock
|
|
|
12
|
|
|
|
12
|
|
|
Additional paid-in capital
|
|
|
893,624
|
|
|
|
871,491
|
|
|
Treasury stock
|
|
|
(1,177
|
)
|
|
|
(1,177
|
)
|
|
Accumulated other comprehensive (loss) income
|
|
|
32
|
|
|
|
(84
|
)
|
|
Accumulated deficit
|
|
|
(770,916
|
)
|
|
|
(732,341
|
)
|
|
Total stockholders’ equity
|
|
|
121,575
|
|
|
|
137,901
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
$
|
434,193
|
|
|
$
|
497,488
|
|
|
|
|
|
|
|
|
|
|
|
|
BOX, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
April 30,
|
|
|
|
2016
|
|
2015
|
|
Revenue
|
|
$
|
90,155
|
|
|
$
|
65,621
|
|
|
Cost of revenue 1, 2
|
|
|
27,859
|
|
|
|
17,153
|
|
|
Gross profit
|
|
|
62,296
|
|
|
|
48,468
|
|
|
Operating expenses:
|
|
|
|
|
|
Research and development 2
|
|
|
26,907
|
|
|
|
23,134
|
|
|
Sales and marketing 2
|
|
|
59,472
|
|
|
|
56,495
|
|
|
General and administrative 1, 2
|
|
|
14,509
|
|
|
|
15,472
|
|
|
Total operating expenses
|
|
|
100,888
|
|
|
|
95,101
|
|
|
Loss from operations
|
|
|
(38,592
|
)
|
|
|
(46,633
|
)
|
|
Interest expense, net
|
|
|
(176
|
)
|
|
|
(514
|
)
|
|
Other income (expense), net
|
|
|
441
|
|
|
|
(77
|
)
|
|
Loss before provision for income taxes
|
|
|
(38,327
|
)
|
|
|
(47,224
|
)
|
|
Provision for income taxes
|
|
|
248
|
|
|
|
59
|
|
|
Net loss
|
|
|
(38,575
|
)
|
|
|
(47,283
|
)
|
|
Net loss per share, basic and diluted
|
|
$
|
(0.31
|
)
|
|
$
|
(0.40
|
)
|
|
Weighted-average shares used to compute net loss per share, basic
and diluted
|
|
|
124,932
|
|
|
|
119,379
|
|
|
|
|
|
|
|
|
__________________________________________________________
|
|
|
|
|
|
1 Includes intangible assets amortization as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
April 30,
|
|
|
|
2016
|
|
2015
|
|
Cost of revenue
|
|
$
|
1,420
|
|
|
$
|
1,107
|
|
|
General and administrative
|
|
|
39
|
|
|
|
39
|
|
|
Total intangible assets amortization
|
|
$
|
1,459
|
|
|
$
|
1,146
|
|
|
|
|
|
|
|
|
2 Includes stock-based compensation expense as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
April 30,
|
|
|
|
2016
|
|
2015
|
|
Cost of revenue
|
|
$
|
1,512
|
|
|
$
|
851
|
|
|
Research and development
|
|
|
6,524
|
|
|
|
5,263
|
|
|
Sales and marketing
|
|
|
5,230
|
|
|
|
4,283
|
|
|
General and administrative
|
|
|
2,823
|
|
|
|
2,318
|
|
|
Total stock-based compensation
|
|
$
|
16,089
|
|
|
$
|
12,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BOX, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
April 30,
|
|
|
|
2016
|
|
2015
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net loss
|
|
$
|
(38,575
|
)
|
|
$
|
(47,283
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
12,084
|
|
|
|
9,166
|
|
|
Stock-based compensation expense
|
|
|
16,089
|
|
|
|
12,715
|
|
|
Amortization of deferred commissions
|
|
|
4,771
|
|
|
|
3,606
|
|
|
Other
|
|
|
108
|
|
|
|
(2
|
)
|
|
Changes in operating assets and liabilities, net of effects of
acquisitions:
|
|
|
|
|
|
Accounts receivable
|
|
|
41,927
|
|
|
|
15,623
|
|
|
Deferred commissions
|
|
|
(2,257
|
)
|
|
|
(2,813
|
)
|
|
Prepaid expenses, restricted cash and other assets
|
|
|
(227
|
)
|
|
|
(28,455
|
)
|
|
Accounts payable
|
|
|
266
|
|
|
|
266
|
|
|
Accrued expenses and other liabilities
|
|
|
(26,698
|
)
|
|
|
(997
|
)
|
|
Deferred rent
|
|
|
2,510
|
|
|
|
1,848
|
|
|
Deferred revenue
|
|
|
(14,229
|
)
|
|
|
4,144
|
|
|
Net cash used in operating activities
|
|
|
(4,231
|
)
|
|
|
(32,182
|
)
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Purchases of marketable securities
|
|
|
—
|
|
|
|
(106,319
|
)
|
|
Sales of marketable securities
|
|
|
—
|
|
|
|
3,140
|
|
|
Maturities of marketable securities
|
|
|
6,586
|
|
|
|
—
|
|
|
Purchases of property and equipment
|
|
|
(10,976
|
)
|
|
|
(9,901
|
)
|
|
Proceeds from sale of property and equipment
|
|
|
4
|
|
|
|
—
|
|
|
Acquisition and purchases of intangible assets, net of cash acquired
|
|
|
—
|
|
|
|
(200
|
)
|
|
Net cash used in investing activities
|
|
$
|
(4,386
|
)
|
|
$
|
(113,280
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BOX, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
(In thousands)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
April 30,
|
|
|
|
2016
|
|
2015
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
Proceeds from initial public offering, net of offering costs
|
|
$
|
—
|
|
|
$
|
(1,333
|
)
|
|
Payments of borrowing costs
|
|
|
(93
|
)
|
|
|
—
|
|
|
Proceeds from exercise of stock options, net of repurchases of early
exercised stock options
|
|
|
2,246
|
|
|
|
796
|
|
|
Proceeds from issuances of common stock under employee stock
purchase plan
|
|
|
9,016
|
|
|
|
—
|
|
|
Employee payroll taxes paid related to net share settlement of
restricted stock units
|
|
|
(4,768
|
)
|
|
|
(4,215
|
)
|
|
Payments of capital lease obligations
|
|
|
(949
|
)
|
|
|
(228
|
)
|
|
Net cash provided by (used in) financing activities
|
|
|
5,452
|
|
|
|
(4,980
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
114
|
|
|
|
(7
|
)
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(3,051
|
)
|
|
|
(150,449
|
)
|
|
Cash and cash equivalents, beginning of period
|
|
|
185,741
|
|
|
|
330,436
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
182,690
|
|
|
$
|
179,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BOX, INC.
RECONCILIATION OF GAAP TO NON-GAAP DATA
(In thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
April 30,
|
|
|
|
2016
|
|
2015
|
|
GAAP loss from operations
|
|
$
|
(38,592
|
)
|
|
$
|
(46,633
|
)
|
|
Stock-based compensation
|
|
|
16,089
|
|
|
|
12,715
|
|
|
Intangible assets amortization
|
|
|
1,459
|
|
|
|
1,146
|
|
|
Expense (income) related to a legal verdict 3
|
|
|
(1,664
|
)
|
|
|
186
|
|
|
Non-GAAP loss from operations
|
|
$
|
(22,708
|
)
|
|
$
|
(32,586
|
)
|
|
|
|
|
|
|
|
GAAP operating margin
|
|
|
(43
|
)%
|
|
|
(71
|
)%
|
|
Stock-based compensation
|
|
|
18
|
|
|
|
19
|
|
|
Intangible assets amortization
|
|
|
2
|
|
|
|
2
|
|
|
Expense (income) related to a legal verdict 3
|
|
|
(2
|
)
|
|
|
—
|
|
|
Non-GAAP operating margin
|
|
|
(25
|
)%
|
|
|
(50
|
)%
|
|
GAAP net loss
|
|
$
|
(38,575
|
)
|
|
$
|
(47,283
|
)
|
|
Stock-based compensation
|
|
|
16,089
|
|
|
|
12,715
|
|
|
Intangible assets amortization
|
|
|
1,459
|
|
|
|
1,146
|
|
|
Expense (income) related to a legal verdict 3
|
|
|
(1,664
|
)
|
|
|
186
|
|
|
Non-GAAP net loss
|
|
$
|
(22,691
|
)
|
|
$
|
(33,236
|
)
|
|
|
|
|
|
|
|
|
|
|
3 Included in general and administrative expenses in the
condensed consolidated statements of operations.
|
|
|
|
|
|
|
|
|
BOX, INC.
RECONCILIATION OF GAAP TO NON-GAAP DATA (CONTINUED)
(In thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
April 30,
|
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
GAAP net loss per share, basic and diluted
|
|
$
|
(0.31
|
)
|
|
$
|
(0.40
|
)
|
|
Stock-based compensation
|
|
|
0.13
|
|
|
|
0.11
|
|
|
Intangible assets amortization
|
|
|
0.01
|
|
|
|
0.01
|
|
|
Expense (income) related to a legal verdict 3
|
|
|
(0.01
|
)
|
|
|
—
|
|
|
Non-GAAP net loss per share, basic and diluted
|
|
$
|
(0.18
|
)
|
|
$
|
(0.28
|
)
|
|
Weighted-average shares outstanding, basic and diluted
|
|
|
124,932
|
|
|
|
119,379
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net cash used in operating activities
|
|
$
|
(4,231
|
)
|
|
$
|
(32,182
|
)
|
|
Restricted cash used to guarantee a letter of credit for Redwood
City Headquarters
|
|
|
—
|
|
|
|
25,000
|
|
|
Purchases of property and equipment
|
|
|
(10,976
|
)
|
|
|
(9,901
|
)
|
|
Payments of capital lease obligations
|
|
|
(949
|
)
|
|
|
(228
|
)
|
|
Non-GAAP free cash flow
|
|
$
|
(16,156
|
)
|
|
$
|
(17,311
|
)
|
|
|
|
|
|
|
|
|
|
|
3 Included in general and administrative expenses in the
condensed consolidated statements of operations.
|
|
|
|
|
|
|
|
|
BOX, INC.
RECONCILIATION OF GAAP REVENUE TO BILLINGS
(In thousands)
(unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
April 30,
|
|
|
|
2016
|
|
2015
|
|
GAAP revenue
|
|
$
|
90,155
|
|
|
$
|
65,621
|
|
|
Deferred revenue, end of period
|
|
|
172,184
|
|
|
|
124,201
|
|
|
Less: deferred revenue, beginning of period
|
|
|
(186,413
|
)
|
|
|
(120,057
|
)
|
|
Billings
|
|
$
|
75,926
|
|
|
$
|
69,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BOX, INC.
RECONCILIATION OF GAAP NET LOSS TO NON-GAAP NET LOSS PER SHARE
TARGETS
(In thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended July 31, 2016
|
|
For the Year Ended January, 31, 2017
|
|
GAAP net loss per share range, basic and diluted
|
|
$
|
(0.37-0.36
|
)
|
|
$
|
(1.43-1.40
|
)
|
|
Stock-based compensation
|
|
|
0.16
|
|
|
|
0.63
|
|
|
Intangible assets amortization
|
|
|
0.01
|
|
|
|
0.03
|
|
|
Expense (income) related to a legal verdict 3
|
|
|
—
|
|
|
|
(0.01
|
)
|
|
Non-GAAP net loss per share range, basic and diluted
|
|
$
|
(0.20-0.19
|
)
|
|
$
|
(0.78-0.75
|
)
|
|
Weighted average shares outstanding, basic and diluted
|
|
|
127,041
|
|
|
|
127,924
|
|
|
|
|
|
|
|
|
|
|
|
3 Included in general and administrative expenses in the
condensed consolidated statements of operations.
