CAMBRIDGE, Mass., Aug. 1, 2018 /PRNewswire/
-- HubSpot, Inc. (NYSE: HUBS), a leading growth platform, today announced financial results for the second quarter
ended June 30, 2018.
Financial Highlights:
Revenue
- Total revenue was $122.6 million, up 38% compared to the second quarter of 2017.
- Subscription revenue was $116.6 million, up 38% compared to the second quarter of 2017.
- Professional services and other revenue was $6.0 million, up 27% compared to the second
quarter of 2017.
Operating Income (Loss)
- GAAP operating margin was (11.5%) for the quarter, compared to (11.9%) in the second quarter of 2017.
- Non-GAAP operating margin was 5.3% for the quarter, an improvement of approximately 2.6 percentage points from 2.7% in the
second quarter of 2017.
- GAAP operating loss was ($14.1) million for the quarter, compared to ($10.6) million in the second quarter of 2017.
- Non-GAAP operating income was $6.5 million for the quarter, compared to $2.4 million in the second quarter of 2017. Non-GAAP operating income and margin excludes stock-based
compensation expense, amortization of acquired intangible assets, and acquisition related expenses.
Net Income (Loss)
- GAAP net loss was ($18.2) million, or ($0.48) per basic and
diluted share for the quarter, compared to ($9.5) million, or ($0.26) per basic and diluted share, in the second quarter of 2017.
- Non-GAAP net income was $7.4 million, or $0.19 per basic and
$0.18 per diluted share for the quarter, compared to $2.6 million,
or $0.07 per basic and diluted share, in the second quarter of 2017. Non-GAAP net income
per share excludes stock-based compensation expense, amortization of acquired intangible assets, acquisition related expenses,
non-cash interest expense for amortization of debt discount and debt issuance costs, and the deferred income tax benefit from
convertible notes.
- Second quarter weighted average basic and diluted shares outstanding for GAAP net loss per share was 38.4 million, compared
to 36.7 million basic and diluted shares in the second quarter of 2017.
- Second quarter weighted average basic and diluted shares outstanding for non-GAAP net income per share was 38.4 million and
41.8 million respectively, compared to 36.7 million and 39.2 million, respectively, in the second quarter of 2017.
Balance Sheet and Cash Flow
- The company's cash, cash equivalents and investments balance was $566.6 million as of
June 30, 2018.
- During the second quarter, the company generated $5.2 million of free cash flow compared to
$1.8 million during the second quarter of 2017.
Additional Recent Business Highlights
- Grew total customers to 48,091 at June 30, 2018, up 40% from June 30,
2017.
- Total average subscription revenue per customer was $10,004 during the second quarter of 2018
down 2% compared to the second quarter of 2017.
"Q2 was another strong quarter for HubSpot and I'm really pleased with our results," said Brian
Halligan, co-founder and CEO. "We're starting to see the fruits of our investment in R&D and we're excited about
the progress we've made towards building out our suite of products. We also added a great new CFO in Kate
Bueker. I've never been more excited about the future of HubSpot."
Business Outlook
Based on information available as of August 1, 2018, HubSpot is issuing guidance for the third
quarter of 2018 and raising guidance for full year 2018 as indicated below.
Third Quarter 2018:
- Total revenue is expected to be in the range of $125.6 million to $126.6 million.
- Non-GAAP operating income is expected to be in the range of $1.0 million to $2.0 million. This excludes stock-based compensation expense of approximately $19.2
million, amortization of acquired intangible assets of approximately $500 thousand, and
acquisition related expenses of approximately $800 thousand.
- Non-GAAP net income per common share is expected to be in the range of $0.03 to $0.05. This excludes stock-based compensation expense of approximately $19.2
million, amortization of acquired intangible assets of approximately $500 thousand,
acquisition related expenses of approximately $800 thousand, and non-cash interest expense for
the amortization of debt discount and debt issuance costs of approximately $5.1 million.
This assumes approximately 43.1 million weighted average diluted shares outstanding.
Full Year 2018:
- Total revenue is expected to be in the range of $496.8 million to $498.8 million, up from our previously guided range of $489 million to
$492 million.
- Non-GAAP operating income is expected to in be in the range of $24.3 million to $26.3 million, up from our previously guided range of $22 million to
$25 million. This excludes stock-based compensation expense of approximately $75 million, amortization of acquired intangible assets of approximately $1.4
million, and acquisition related expenses of approximately $2.7 million.
- Non-GAAP net income per common share is expected to be in the range of $0.63 to $0.67, up from our previously guided range of $0.59 to $0.65. This excludes stock-based compensation expense of approximately $75
million, amortization of acquired intangible assets of approximately $1.4 million,
acquisition related expenses of approximately $2.7 million, and non-cash interest expense for the
amortization of debt discount and debt issuance costs of approximately $20.3 million. This
assumes approximately 42.5 million weighted average diluted shares outstanding.
HubSpot's estimates of stock-based compensation, amortization of acquired intangible assets, acquisition-related
expenses, and non-cash interest expense for amortization of debt discount and debt issuance costs in future periods assume, among
other things, the occurrence of no additional acquisitions, investments or restructurings, and no further revisions to
stock-based compensation and related expenses.
Conference Call Information
HubSpot will host a conference call on Wednesday, August 1, 2018 at 4:30 p.m. Eastern Time (ET) to discuss the company's second quarter financial results and its business
outlook. To access this call, dial (866) 393-4306 (domestic) or (734) 385-2616 (international). The conference ID is
8395876. Additionally, a live webcast of the conference call will be available in the "Investors" section of HubSpot's website at
www.hubspot.com.
Following the conference call, a replay will be available at (855) 859-2056 (domestic) or (404) 537-3406 (international). The
replay pass code is 8395876. An archived webcast of this conference call will also be available in the "Investors" section of
HubSpot's website at www.hubspot.com.
The company has used, and intends to continue to use, the investor relations portion of its website as a means of disclosing
material non-public information and for complying with disclosure obligations under Regulation FD.
About HubSpot
HubSpot is a leading growth platform. Over 48,000 total customers in over 100 countries use HubSpot's award-winning software,
services, and support to create an inbound experience that will attract, engage, and delight customers. Learn more at www.hubspot.com.
The tables at the end of this press release include a reconciliation of GAAP to non-GAAP operating income (loss), operating
margin, subscription margin, expense, expense as a percentage of revenue, net income (loss), and free cash flow for the
three and six months ended June 30, 2018 and 2017. An explanation of these measures is also
included below under the heading "Non-GAAP Financial Measures."
Cautionary Language Concerning Forward-Looking Statements
This press release includes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform
Act of 1995, including statements regarding management's expectations of future financial and operational performance and
operational expenditures, expected growth, and business outlook, including our financial guidance for the third fiscal quarter
and full year 2018; statements regarding our plans to build out our product suite; and statements regarding our ability to
achieve continued success into the future. These forward-looking statements include, but are not limited to, plans,
objectives, expectations and intentions and other statements contained in this press release that are not historical facts and
statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of
similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations,
strategies and prospects, which are based on the information currently available to us and on assumptions we have made.
Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those
forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will
be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking
statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, our
history of losses, our ability to retain existing customers and add new customers, the continued growth of the market for an
inbound platform; our ability to differentiate our platform from competing products and technologies; our ability to manage our
growth effectively to maintain our high level of service; our ability to maintain and expand relationships with our marketing
agency partners; our ability to successfully acquire and integrate companies and assets; our ability to successfully recruit and
retain highly-qualified personnel; the price volatility of our common stock, and other risks set forth under the caption "Risk
Factors" in our Quarterly Report on Form 10-Q filed on May 10, 2018 and our other SEC
filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new
information, future events or otherwise.
Consolidated Balance Sheets
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2018
|
|
|
2017
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
98,426
|
|
|
$
|
87,680
|
|
Short-term investments
|
|
|
451,830
|
|
|
|
416,663
|
|
Accounts receivable — net of allowance for doubtful accounts of $931
and $638 at June 30, 2018 and December 31, 2017, respectively
|
|
|
53,496
|
|
|
|
60,676
|
|
Deferred commission expense
|
|
|
15,220
|
|
|
|
13,343
|
|
Restricted cash
|
|
|
5,175
|
|
|
|
4,757
|
|
Prepaid hosting costs
|
|
|
1,568
|
|
|
|
4,964
|
|
Prepaid expenses and other current assets
|
|
|
21,305
|
|
|
|
14,418
|
|
Total current assets
|
|
|
647,020
|
|
|
|
602,501
|
|
Long-term investments
|
|
|
16,375
|
|
|
|
31,394
|
|
Property and equipment, net
|
|
|
49,311
|
|
|
|
43,294
|
|
Capitalized software development costs, net
|
|
|
11,477
|
|
|
|
8,760
|
|
Restricted cash
|
|
|
13,293
|
|
|
|
—
|
|
Other assets
|
|
|
6,183
|
|
|
|
4,964
|
|
Intangible assets
|
|
|
6,212
|
|
|
|
6,312
|
|
Goodwill
|
|
|
14,950
|
|
|
|
14,950
|
|
Total assets
|
|
$
|
764,821
|
|
|
$
|
712,175
|
|
Liabilities and stockholders ' equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
5,716
|
|
|
$
|
4,657
|
|
Accrued compensation costs
|
|
|
14,931
|
|
|
|
16,329
|
|
Other accrued expenses
|
|
|
25,692
|
|
|
|
20,430
|
|
Deferred revenue
|
|
|
151,906
|
|
|
|
136,880
|
|
Total current liabilities
|
|
|
198,245
|
|
|
|
178,296
|
|
Deferred rent, net of current portion
|
|
|
24,219
|
|
|
|
18,868
|
|
Deferred revenue, net of current portion
|
|
|
1,891
|
|
|
|
2,277
|
|
Other long-term liabilities
|
|
|
4,418
|
|
|
|
3,927
|
|
Convertible senior notes
|
|
|
308,409
|
|
|
|
298,447
|
|
Total liabilities
|
|
|
537,182
|
|
|
|
501,815
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
39
|
|
|
|
38
|
|
Additional paid-in capital
|
|
|
542,543
|
|
|
|
496,461
|
|
Accumulated other comprehensive loss
|
|
|
(714)
|
|
|
|
(57)
|
|
Accumulated deficit
|
|
|
(314,229)
|
|
|
|
(286,082)
|
|
Total stockholders' equity
|
|
|
227,639
|
|
|
|
210,360
|
|
Total liabilities and stockholders ' equity
|
|
$
|
764,821
|
|
|
$
|
712,175
|
|
Consolidated Statements of Operations
|
(in thousands, except per share data)
|
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription
|
$
|
116,566
|
|
|
$
|
84,363
|
|
|
$
|
225,168
|
|
|
$
|
161,866
|
|
Professional services and other
|
|
6,010
|
|
|
|
4,730
|
|
|
|
11,964
|
|
|
|
9,479
|
|
Total revenue
|
|
122,576
|
|
|
|
89,093
|
|
|
|
237,132
|
|
|
|
171,345
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription
|
|
16,964
|
|
|
|
12,492
|
|
|
|
32,199
|
|
|
|
23,901
|
|
Professional services and other
|
|
7,887
|
|
|
|
6,099
|
|
|
|
15,029
|
|
|
|
11,762
|
|
Total cost of revenues
|
|
24,851
|
|
|
|
18,591
|
|
|
|
47,228
|
|
|
|
35,663
|
|
Gross profit
|
|
97,725
|
|
|
|
70,502
|
|
|
|
189,904
|
|
|
|
135,682
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
28,485
|
|
|
|
15,889
|
|
|
|
54,837
|
|
|
|
29,259
|
|
Sales and marketing
|
|
65,281
|
|
|
|
50,708
|
|
|
|
125,191
|
|
|
|
97,380
|
|
General and administrative
|
|
18,011
|
|
|
|
14,482
|
|
|
|
35,252
|
|
|
|
27,620
|
|
Total operating expenses
|
|
111,777
|
|
|
|
81,079
|
|
|
|
215,280
|
|
|
|
154,259
|
|
Loss from operations
|
|
(14,052)
|
|
|
|
(10,577)
|
|
|
|
(25,376)
|
|
|
|
(18,577)
|
|
Other expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
2,092
|
|
|
|
734
|
|
|
|
3,916
|
|
|
|
1,037
|
|
Interest expense
|
|
(5,326)
|
|
|
|
(2,832)
|
|
|
|
(10,500)
|
|
|
|
(2,884)
|
|
Other expense
|
|
(527)
|
|
|
|
(97)
|
|
|
|
(810)
|
|
|
|
(225)
|
|
Total other expense
|
|
(3,761)
|
|
|
|
(2,195)
|
|
|
|
(7,394)
|
|
|
|
(2,072)
|
|
Loss before income tax (expense) benefit
|
|
(17,813)
|
|
|
|
(12,772)
|
|
|
|
(32,770)
|
|
|
|
(20,649)
|
|
Income tax (expense) benefit
|
|
(412)
|
|
|
|
3,251
|
|
|
|
(903)
|
|
|
|
3,053
|
|
Net loss
|
$
|
(18,225)
|
|
|
$
|
(9,521)
|
|
|
$
|
(33,673)
|
|
|
$
|
(17,596)
|
|
Net loss per share, basic and diluted
|
$
|
(0.48)
|
|
|
$
|
(0.26)
|
|
|
$
|
(0.88)
|
|
|
$
|
(0.48)
|
|
Weighted average common shares used in
computing basic and diluted net loss per share:
|
|
38,350
|
|
|
|
36,654
|
|
|
|
38,093
|
|
|
|
36,431
|
|
Consolidated Statements of Cash Flows
|
(in thousands)
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
Operating Activities:
|
|
Net loss
|
$
|
(18,225)
|
|
|
$
|
(9,521)
|
|
|
$
|
(33,673)
|
|
|
$
|
(17,596)
|
|
Adjustments to reconcile net loss to net cash and cash
equivalents provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
5,429
|
|
|
|
3,648
|
|
|
|
10,539
|
|
|
|
6,977
|
|
Stock-based compensation
|
|
19,675
|
|
|
|
13,006
|
|
|
|
35,721
|
|
|
|
22,309
|
|
(Provision) benefit for deferred income taxes
|
|
47
|
|
|
|
(3,517)
|
|
|
|
47
|
|
|
|
(3,544)
|
|
Amortization of debt discount and issuance costs
|
|
5,054
|
|
|
|
2,683
|
|
|
|
9,962
|
|
|
|
2,683
|
|
Accretion of bond discount
|
|
(1,477)
|
|
|
|
(132)
|
|
|
|
(2,641)
|
|
|
|
(55)
|
|
Noncash rent expense
|
|
811
|
|
|
|
1,332
|
|
|
|
1,605
|
|
|
|
2,999
|
|
Unrealized currency translation
|
|
100
|
|
|
|
(149)
|
|
|
|
136
|
|
|
|
(195)
|
|
Changes in assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
(218)
|
|
|
|
(3,015)
|
|
|
|
6,645
|
|
|
|
1,161
|
|
Prepaid expenses and other assets
|
|
(6,592)
|
|
|
|
(8,979)
|
|
|
|
(4,712)
|
|
|
|
(7,918)
|
|
Deferred commission expense
|
|
(5,021)
|
|
|
|
(1,437)
|
|
|
|
(10,089)
|
|
|
|
(1,901)
|
|
Accounts payable
|
|
588
|
|
|
|
923
|
|
|
|
754
|
|
|
|
(327)
|
|
Accrued expenses
|
|
3,957
|
|
|
|
6,047
|
|
|
|
5,631
|
|
|
|
6,969
|
|
Deferred rent
|
|
3,954
|
|
|
|
3,636
|
|
|
|
3,906
|
|
|
|
3,602
|
|
Deferred revenue
|
|
5,419
|
|
|
|
4,202
|
|
|
|
16,392
|
|
|
|
12,655
|
|
Net cash and cash equivalents provided by operating
activities
|
|
13,501
|
|
|
|
8,727
|
|
|
|
40,223
|
|
|
|
27,819
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments
|
|
(155,406)
|
|
|
|
(288,910)
|
|
|
|
(366,292)
|
|
|
|
(305,277)
|
|
Maturities of investments
|
|
92,300
|
|
|
|
21,200
|
|
|
|
348,550
|
|
|
|
37,060
|
|
Purchases of property and equipment
|
|
(5,071)
|
|
|
|
(5,237)
|
|
|
|
(11,310)
|
|
|
|
(11,072)
|
|
Capitalization of software development costs
|
|
(3,190)
|
|
|
|
(1,730)
|
|
|
|
(5,806)
|
|
|
|
(3,340)
|
|
Purchases of strategic investments
|
|
-
|
|
|
|
(600)
|
|
|
|
(250)
|
|
|
|
(600)
|
|
Net cash and cash equivalents used in investing
activities
|
|
(71,367)
|
|
|
|
(275,277)
|
|
|
|
(35,108)
|
|
|
|
(283,229)
|
|
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee taxes paid related to the net share settlement of
stock-based awards
|
|
(1,701)
|
|
|
|
(944)
|
|
|
|
(4,045)
|
|
|
|
(2,097)
|
|
Proceeds related to the issuance of common stock under stock
plans
|
|
5,499
|
|
|
|
3,145
|
|
|
|
11,612
|
|
|
|
7,485
|
|
Repayments of capital lease obligations
|
|
(205)
|
|
|
|
(278)
|
|
|
|
(417)
|
|
|
|
(518)
|
|
Proceeds of the issuance of convertible notes, net of issuance
costs paid $10,755 in 2017
|
|
—
|
|
|
|
389,245
|
|
|
|
—
|
|
|
|
389,245
|
|
Purchase of note hedge related to convertible notes
|
|
—
|
|
|
|
(78,920)
|
|
|
|
—
|
|
|
|
(78,920)
|
|
Proceeds from the issuance of warrants related to convertible
notes, net of issuance costs of $200 in 2017
|
|
—
|
|
|
|
58,880
|
|
|
|
—
|
|
|
|
58,880
|
|
Net cash and cash equivalents provided by financing
activities
|
|
3,593
|
|
|
|
371,128
|
|
|
|
7,150
|
|
|
|
374,075
|
|
Effect of exchange rate changes on cash, cash equivalents, and
restricted cash
|
|
(1,675)
|
|
|
|
1,418
|
|
|
|
(998)
|
|
|
|
1,872
|
|
Net increase in cash, cash equivalents, and restricted cash
|
|
(55,948)
|
|
|
|
105,996
|
|
|
|
11,267
|
|
|
|
120,537
|
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
159,999
|
|
|
|
74,726
|
|
|
|
92,784
|
|
|
|
60,185
|
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
104,051
|
|
|
$
|
180,722
|
|
|
$
|
104,051
|
|
|
$
|
180,722
|
|
|
Reconciliation of non-GAAP operating income and operating
margin
(in thousands, except percentages)
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
GAAP operating loss
|
$
|
(14,052)
|
|
$
|
(10,577)
|
|
|
$
|
(25,376)
|
|
$
|
(18,577)
|
|
Stock-based compensation
|
|
19,675
|
|
|
13,006
|
|
|
|
35,721
|
|
|
22,309
|
|
Amortization of acquired intangible assets
|
|
50
|
|
|
—
|
|
|
|
100
|
|
|
16
|
|
Acquisition related expenses
|
|
802
|
|
|
—
|
|
|
|
1,604
|
|
|
—
|
|
Non-GAAP operating income
|
$
|
6,475
|
|
$
|
2,429
|
|
|
$
|
12,049
|
|
$
|
3,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating margin
|
|
(11.5%)
|
|
|
(11.9%)
|
|
|
|
(10.7%)
|
|
|
(10.8%)
|
|
Non-GAAP operating margin
|
|
5.3%
|
|
|
2.7%
|
|
|
|
5.1%
|
|
|
2.2%
|
|
Reconciliation of non-GAAP net income
(in thousands, except per share amounts)
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
GAAP net loss
|
$
|
(18,225)
|
|
$
|
(9,521)
|
|
|
$
|
(33,673)
|
|
$
|
(17,596)
|
|
Stock-based compensation
|
|
19,675
|
|
|
13,006
|
|
|
|
35,721
|
|
|
22,309
|
|
Amortization of acquired intangibles
|
|
50
|
|
|
—
|
|
|
|
100
|
|
|
16
|
|
Acquisition related expenses
|
|
802
|
|
|
—
|
|
|
|
1,604
|
|
|
—
|
|
Amortization of debt discount and debt issuance costs
|
|
5,054
|
|
|
2,683
|
|
|
|
9,962
|
|
|
2,683
|
|
Deferred income tax benefit from convertible notes and business
combination
|
|
—
|
|
|
(3,541)
|
|
|
|
—
|
|
|
(3,541)
|
|
Non-GAAP net income
|
$
|
7,356
|
|
$
|
2,627
|
|
|
$
|
13,714
|
|
$
|
3,871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.19
|
|
$
|
0.07
|
|
|
$
|
0.36
|
|
$
|
0.11
|
|
Diluted
|
$
|
0.18
|
|
$
|
0.07
|
|
|
$
|
0.34
|
|
$
|
0.10
|
|
Shares used in non-GAAP per share calculations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
38,350
|
|
|
36,654
|
|
|
|
38,093
|
|
|
36,431
|
|
Diluted
|
|
41,788
|
|
|
39,170
|
|
|
|
40,892
|
|
|
38,680
|
|
Reconciliation of non-GAAP expense and expense as a percentage of
revenue
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
2018
|
|
|
2017
|
|
|
COS,
Subscription
|
|
COS,
Prof.
services
& other
|
|
R&D
|
|
S&M
|
|
G&A
|
|
|
COS,
Subscription
|
|
COS,
Prof.
services
& other
|
|
R&D
|
|
S&M
|
|
G&A
|
|
GAAP expense
|
$
|
16,964
|
|
$
|
7,887
|
|
$
|
28,485
|
|
$
|
65,281
|
|
$
|
18,011
|
|
|
$
|
12,492
|
|
$
|
6,099
|
|
$
|
15,889
|
|
$
|
50,708
|
|
$
|
14,482
|
|
Stock -based compensation
|
|
(317)
|
|
|
(846)
|
|
|
(6,111)
|
|
|
(7,937)
|
|
|
(4,464)
|
|
|
|
(178)
|
|
|
(666)
|
|
|
(3,461)
|
|
|
(5,113)
|
|
|
(3,588)
|
|
Amortization of acquired intangibles
|
|
(50)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Acquisition related expenses
|
|
—
|
|
|
—
|
|
|
(802)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Non-GAAP expense
|
$
|
16,597
|
|
$
|
7,041
|
|
$
|
21,572
|
|
$
|
57,344
|
|
$
|
13,547
|
|
|
$
|
12,314
|
|
$
|
5,433
|
|
$
|
12,428
|
|
$
|
45,595
|
|
$
|
10,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP expense as a percentage of revenue
|
|
13.8
|
%
|
|
6.4
|
%
|
|
23.2
|
%
|
|
53.3
|
%
|
|
14.7
|
%
|
|
|
14.0
|
%
|
|
6.8
|
%
|
|
17.8
|
%
|
|
56.9
|
%
|
|
16.3
|
%
|
Non-GAAP expense as a percentage of
revenue
|
|
13.5
|
%
|
|
5.7
|
%
|
|
17.6
|
%
|
|
46.8
|
%
|
|
11.1
|
%
|
|
|
13.8
|
%
|
|
6.1
|
%
|
|
13.9
|
%
|
|
51.2
|
%
|
|
12.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
|
2017
|
|
|
COS,
Subscription
|
|
COS,
Prof.
services
& other
|
|
R&D
|
|
S&M
|
|
G&A
|
|
|
COS,
Subscription
|
|
COS,
Prof.
services
& other
|
|
R&D
|
|
S&M
|
|
G&A
|
|
GAAP expense
|
$
|
32,199
|
|
$
|
15,029
|
|
$
|
54,837
|
|
$
|
125,191
|
|
$
|
35,252
|
|
|
$
|
23,901
|
|
$
|
11,762
|
|
$
|
29,259
|
|
$
|
97,380
|
|
$
|
27,620
|
|
Stock -based compensation
|
|
(594)
|
|
|
(1,536)
|
|
|
(10,875)
|
|
|
(14,429)
|
|
|
(8,287)
|
|
|
|
(293)
|
|
|
(1,115)
|
|
|
(5,903)
|
|
|
(8,874)
|
|
|
(6,124)
|
|
Amortization of acquired intangibles
|
|
(100)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
(9)
|
|
|
—
|
|
|
—
|
|
|
(7)
|
|
|
—
|
|
Acquisition related expenses
|
|
—
|
|
|
—
|
|
|
(1,604)
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Non-GAAP expense
|
$
|
31,505
|
|
$
|
13,493
|
|
$
|
42,358
|
|
$
|
110,762
|
|
$
|
26,965
|
|
|
$
|
23,599
|
|
$
|
10,647
|
|
$
|
23,356
|
|
$
|
88,499
|
|
$
|
21,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP expense as a percentage of revenue
|
|
13.6
|
%
|
|
6.3
|
%
|
|
23.1
|
%
|
|
52.8
|
%
|
|
14.9
|
%
|
|
|
13.9
|
%
|
|
6.9
|
%
|
|
17.1
|
%
|
|
56.8
|
%
|
|
16.1
|
%
|
Non-GAAP expense as a percentage of
revenue
|
|
13.3
|
%
|
|
5.7
|
%
|
|
17.9
|
%
|
|
46.7
|
%
|
|
11.4
|
%
|
|
|
13.8
|
%
|
|
6.2
|
%
|
|
13.6
|
%
|
|
51.6
|
%
|
|
12.5
|
%
|
Reconciliation of non-GAAP subscription margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
GAAP subscription margin
|
|
$
|
99,602
|
|
$
|
71,871
|
|
|
$
|
192,969
|
|
$
|
137,965
|
|
Stock -based compensation
|
|
|
317
|
|
|
178
|
|
|
|
594
|
|
|
293
|
|
Amortization of acquired intangible assets
|
|
|
50
|
|
|
-
|
|
|
|
100
|
|
|
9
|
|
Non-GAAP subscription margin
|
|
$
|
99,969
|
|
$
|
72,049
|
|
|
$
|
193,663
|
|
$
|
138,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription margin percentage
|
|
|
85.4
|
%
|
|
85.2
|
%
|
|
|
85.7
|
%
|
|
85.2
|
%
|
Non-GAAP subscription margin percentage
|
|
|
85.8
|
%
|
|
85.4
|
%
|
|
|
86.0
|
%
|
|
85.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
GAAP net cash and cash equivalents provided by
operating activities
|
|
$
|
13,501
|
|
$
|
8,727
|
|
|
$
|
40,223
|
|
$
|
27,819
|
Purchases of property and equipment
|
|
|
(5,071)
|
|
|
(5,237)
|
|
|
|
(11,310)
|
|
|
(11,072)
|
Capitalization of software development costs
|
|
|
(3,190)
|
|
|
(1,730)
|
|
|
|
(5,806)
|
|
|
(3,340)
|
Free cash flow
|
|
$
|
5,240
|
|
$
|
1,760
|
|
|
$
|
23,107
|
|
$
|
13,407
|
Non-GAAP Financial Measures
We report our financial results in accordance with accounting principles generally accepted in the
United States of America, or GAAP. However, management believes that, in order to properly understand our short-term and
long-term financial and operational trends, investors may wish to consider the impact of certain non-cash or non-recurring items
when used as a supplement to financial performance measures in accordance with GAAP. These items result from facts and
circumstances that vary in frequency and impact on continuing operations. In this release, HubSpot's non-GAAP operating income,
operating margin, subscription margin, expense, expense as a percentage of revenue, net income, and free cash flow are not
presented in accordance with GAAP and are not intended to be used in lieu of GAAP presentations of results of operations.
Management believes that these non-GAAP financial measures provide additional means of evaluating period-over-period operating
performance. Specifically, these non-GAAP financial measures provide management with additional means to understand and evaluate
the operating results and trends in our ongoing business by eliminating certain non-cash expenses and other items that management
believes might otherwise make comparisons of our ongoing business with prior periods more difficult, obscure trends in ongoing
operations, or reduce management's ability to make useful forecasts. In addition, management understands that some investors and
financial analysts find this information helpful in analyzing our financial and operational performance and comparing this
performance to our peers and competitors. However, these non-GAAP financial measures have limitations as an analytical tool and
are not intended to be an alternative to financial measures prepared in accordance with GAAP. In addition, it should be noted
that these non-GAAP financial measures may be different from non-GAAP measures used by other companies. We intend to provide
these non-GAAP financial measures as part of our future earnings discussions and, therefore, the inclusion of these non-GAAP
financial measures will provide consistency in our financial reporting. Management may, however, utilize other measures to
illustrate performance in the future. Investors are encouraged to review the reconciliation of these non-GAAP measures to their
most directly comparable GAAP financial measures. A reconciliation of our non-GAAP financial measures to their most directly
comparable GAAP measures has been provided in the financial statement tables included above in this press release.
These non-GAAP measures exclude share-based compensation, amortization of acquired intangible assets, acquisition related
expenses, non-cash interest expense for the amortization of debt discount debt issuance costs, and the deferred income tax
benefit from convertible notes. We believe investors may want to exclude the effects of these items in order to compare our
financial performance with that of other companies and between time periods:
- Stock-based compensation is a non-cash expense accounted for in accordance with FASB ASC Topic 718. We believe that the
exclusion of stock-based compensation expense allows for financial results that are more indicative of our operational
performance and provide for a useful comparison of our operating results to prior periods and to our peer companies because
stock-based compensation expense varies from period to period and company to company due to such things as differing valuation
methodologies and changes in stock price.
- Expense for the amortization of acquired intangible assets is a non-cash item, and we believe that the exclusion of this
amortization expense provides for a useful comparison of our operating results to prior periods and to our peer companies.
- Acquisition related expenses, such as transaction costs and retention payments, are expenses that are not necessarily
reflective of operational performance during a period. We believe that the exclusion of this these expenses provides for a
useful comparison of our operating results to prior periods and to our peer companies.
- In May 2017, the Company issued $400 million of convertible
notes due in 2022 with a coupon interest rate of 0.25%. The imputed interest rate of the convertible senior notes was
approximately 6.95%. This is a result of the debt discount recorded for the conversion feature that is required to be
separately accounted for as equity, and debt issuance costs, which reduce the carrying value of the convertible debt
instrument. The debt discount is amortized as interest expense together with the issuance costs of the debt. The expense for
the amortization of debt discount and debt issuance costs is a non-cash item, and we believe the exclusion of this interest
expense provides for a useful comparison of our operating results to prior periods and to our peer companies.
- The deferred income tax benefit from the convertible notes issued in May 2017 is a non-cash
item created by the difference in the carrying amount and tax basis of the convertible notes. This taxable temporary difference
resulted in the Company recognizing a $9.4 million deferred tax liability which was recorded as
an adjustment to additional paid-in capital on the consolidated balance sheet. The creation of the deferred tax liability is
recognized as a component of equity and represents a source of future taxable income which supports the realization of a
portion of the income tax benefit associated with the current year loss from operations. The deferred income tax benefit from
the convertible notes is a non-cash item that is unique to the issuance of the Company's convertible notes, and we believe the
exclusion of this deferred tax benefit provides for a useful comparison of our operating results to prior periods and to our
peer companies. The deferred income tax benefit from
View original content with multimedia:http://www.prnewswire.com/news-releases/hubspot-reports-q2-2018-results-300690492.html
SOURCE HubSpot, Inc.