Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

PagerDuty Announces Fourth Quarter and Full Year Fiscal 2023 Financial Results

PD

Fourth quarter revenue increased 29% year-over-year to $101.0 million

Fourth quarter GAAP operating loss of $26.5 million, non-GAAP operating income of $6.1 million

PagerDuty, Inc. (NYSE: PD), a leader in digital operations management, today announced financial results for the fourth quarter and full year fiscal 2023, ended January 31, 2023.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20230315005778/en/

PagerDuty Q4 and FY23 Infographic (Graphic: PagerDuty)

PagerDuty Q4 and FY23 Infographic (Graphic: PagerDuty)

“PagerDuty had another strong year where we grew revenue 32% year-over-year and achieved non-GAAP profitability a year ahead of plan,” said Jennifer Tejada, Chairperson and CEO at PagerDuty. “In Q4 PagerDuty achieved our first-ever $100 million quarter and surpassed $400 million in annual recurring revenue. We continue to combine durable growth with operating margin expansion and innovation.”

Fourth Quarter Fiscal 2023 Financial Highlights

  • Revenue was $101.0 million, an increase of 28.6% year over year.
  • GAAP operating loss was $26.5 million; GAAP operating margin of (26.2)%.
  • Non-GAAP operating income was $6.1 million; non-GAAP operating margin of 6.1%.
  • GAAP net loss per share attributable to PagerDuty, Inc. was $0.27; non-GAAP net income per diluted share attributable to PagerDuty, Inc. was $0.08.
  • Operating cash flow was $17.6 million, with free cash flow of $15.6 million.
  • Cash, cash equivalents and current investments were $477.0 millionas of January 31, 2023.

Full Year Fiscal 2023 Financial Highlights

  • Revenue was $370.8 million, an increase of 31.8% year over year.
  • GAAP operating loss was $129.4 million; GAAP operating margin of (34.9)%.
  • Non-GAAP operating income was $3.5 million; non-GAAP operating margin of 0.9%.
  • GAAP net loss per share attributable to PagerDuty, Inc. was $1.45; non-GAAP net income per diluted share attributable to PagerDuty, Inc. was $0.07.
  • Operating cash flow was $17.0 million, with free cash flow of $8.5 million.

The section titled “Non-GAAP Financial Measures” below contains a description of the non-GAAP financial measures and reconciliations between historical GAAP and non-GAAP information.

Fourth Quarter and Recent Highlights

Financial Outlook

For the first quarter of fiscal 2024, PagerDuty currently expects:

  • Total revenue of $102.0 million - $104.0 million, representing a growth rate of 19% - 22% year over year
  • Non-GAAP net income per diluted share attributable to PagerDuty, Inc. of $0.09 - $0.10 assuming approximately 104 million shares

For the full fiscal year 2024, PagerDuty currently expects:

  • Total revenue of $446.0 million - $452.0 million, representing a growth rate of 20% - 22% year over year
  • Non-GAAP net income per diluted share attributable to PagerDuty, Inc. of $0.45 - $0.50 assuming approximately 105 million shares

These statements are forward-looking and actual results may differ materially. Please refer to the Forward-Looking Statements section below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

PagerDuty has not reconciled its expectations as to non-GAAP net income (loss) per share attributable to PagerDuty, Inc. to GAAP net loss per share attributable to PagerDuty, Inc. because certain items are out of its control or cannot be reasonably predicted. Accordingly, a reconciliation for forward-looking non-GAAP net income (loss) per share is not available without unreasonable effort.

Conference Call Information:

PagerDuty will host a conference call and live webcast for analysts and investors at 2:00 p.m. Pacific Time on March 15, 2023. This news release with the financial results will be accessible from PagerDuty’s website at investor.pagerduty.com prior to the conference call. A live webcast of the conference call will be accessible from the PagerDuty investor relations website at investor.pagerduty.com.

Supplemental Financial and Other Information:

Supplemental financial and other information can be accessed through PagerDuty’s investor relations website at investor.pagerduty.com. PagerDuty uses the investor relations section on its website as the means of complying with its disclosure obligations under Regulation FD. Accordingly, we recommend that investors monitor PagerDuty’s investor relations website in addition to following PagerDuty’s press releases, SEC filings, social media, including PagerDuty’s LinkedIn account (https://www.linkedin.com/company/482819), Twitter account (twitter.com/pagerduty), the Twitter account @jenntejada and Facebook page (facebook.com/pagerduty), and public conference calls and webcasts.

Non-GAAP Financial Measures:

This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss) attributable to PagerDuty, Inc., non-GAAP net income (loss) per share attributable to PagerDuty, Inc., and free cash flow.

PagerDuty believes that non-GAAP financial measures, when taken collectively, may be helpful to investors because they provide consistency and comparability with past financial performance and can assist in comparisons with other companies, some of which use similar non-GAAP financial measures to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly-titled non-GAAP measures used by other companies.

The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in PagerDuty’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by PagerDuty’s management about which expenses and income are excluded or included in determining these non-GAAP financial measures. A reconciliation is provided below for each historical non-GAAP financial measure to the most directly comparable financial measure presented in accordance with GAAP.

Specifically, PagerDuty excludes the following from its historical and prospective non-GAAP financial measures, as applicable:

Stock-based Compensation: PagerDuty utilizes stock-based compensation to attract and retain employees. It is principally aimed at aligning their interests with those of its stockholders and at long-term retention, rather than to address operational performance for any particular period. As a result, stock-based compensation expenses vary for reasons that are generally unrelated to financial and operational performance in any particular period.

Employer Taxes Related to Employee Stock Transactions: PagerDuty views the amount of employer taxes related to its employee stock transactions as an expense that is dependent on its stock price, employee exercise and other award disposition activity, and other factors that are beyond PagerDuty’s control. As a result, employer taxes related to employee stock transactions vary for reasons that are generally unrelated to financial and operational performance in any particular period.

Amortization of Acquired Intangible Assets: PagerDuty views amortization of acquired intangible assets as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are evaluated for impairment regularly, amortization of the cost of purchased intangibles is an expense that is not typically affected by operations during any particular period.

Acquisition-Related Expenses: PagerDuty views acquisition-related expenses, such as transaction costs, acquisition-related retention payments, and acquisition-related asset impairment, as events that are not necessarily reflective of operational performance during a period. In particular, PagerDuty believes the consideration of measures that exclude such expenses can assist in the comparison of operational performance in different periods which may or may not include such expenses.

Amortization of Debt Issuance Costs: The imputed interest rate of the Convertible Senior Notes (the "Notes") was approximately 1.93%. This is a result of the debt issuance costs, which reduce the carrying value of the convertible debt instruments. The debt issuance costs are amortized as interest expense. The expense for the amortization of the debt issuance costs is a non-cash item, and we believe the exclusion of this interest expense will provide for a more useful comparison of our operational performance in different periods.

Restructuring costs: PagerDuty views restructuring costs as events that are not necessarily reflective of operational performance during a period. In particular, PagerDuty believes the consideration of measures that exclude such expenses can assist in the comparison of operational performance in different periods which may or may not include such expenses.

Income Tax Effect of Non-GAAP Adjustments: PagerDuty excludes the related income tax effect of the non-GAAP adjustments described above and eliminates the impact of non-recurring and period-specific items, which can vary in size and frequency. In particular, PagerDuty believes the consideration of measures that exclude such impacts can assist in the comparison of operational performance in different periods which may or may not include items such as acquisition-related income tax benefits.

PagerDuty defines non-GAAP gross profit as gross profit adjusted for stock-based compensation expense, employer taxes related to employee stock transactions, amortization of acquired intangible assets, and restructuring costs. PagerDuty defines non-GAAP gross margin as non-GAAP gross profit as a percentage of revenue.

PagerDuty defines non-GAAP operating income (loss) as GAAP loss from operations excluding stock-based compensation expense, employer taxes related to employee stock transactions, amortization of acquired intangible assets, acquisition-related expenses, and restructuring costs. PagerDuty defines non-GAAP net income (loss) attributable to PagerDuty, Inc. (which is used in calculating non-GAAP net income (loss) per share attributable to PagerDuty, Inc.) as GAAP net loss attributable to PagerDuty, Inc. excluding stock-based compensation expense, employer taxes related to employee stock transactions, amortization of debt issuance costs, amortization of acquired intangible assets, acquisition-related expenses, which include transaction costs and acquisition-related retention payments, which are not necessarily reflective of operational performance during a given period, restructuring costs, and the associated tax impact of these items, where applicable. There are a number of limitations related to the use of these non-GAAP measures as compared to GAAP operating loss and net loss, including that the non-GAAP measures exclude stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in PagerDuty’s business and an important part of its compensation strategy.

PagerDuty defines free cash flow as net cash provided by (used in) operating activities, less cash used for purchases of property and equipment and capitalized internal-use software costs. In addition to the reasons stated above, PagerDuty believes that free cash flow is useful to investors as a liquidity measure because it measures PagerDuty’s ability to generate or use cash in excess of its capital investments in property and equipment to strengthen its balance sheet and further invest in its business and potential strategic initiatives. PagerDuty uses free cash flow in conjunction with traditional GAAP measures as part of its overall assessment of its liquidity, including the preparation of PagerDuty’s annual operating budget and quarterly forecasts, to evaluate the effectiveness of its business strategies, and to assess its liquidity.

There are a number of limitations related to the use of free cash flow as compared to net cash provided by (used in) operating activities, including that free cash flow includes capital expenditures, the benefits of which are realized in periods subsequent to those when expenditures are made.

PagerDuty encourages investors to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate PagerDuty’s business.

Please see the reconciliation tables at the end of this release for the reconciliation of GAAP and non-GAAP results.

Forward-Looking Statements:

This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our future financial performance and outlook and market positioning. Words such as “expect,” “extend,” “anticipate,” “should,” “believe,” “hope,” “target,” “project,” “accelerate,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “might,” “could,” “intend,” “shall” and variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, risks and other factors detailed in our Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") on March 17, 2022 and our Quarterly Reports on Form 10-Qs filed with the SEC on June 3, 2022, September 2, 2022, and December 2, 2022. Additional information will be made available in our Annual Report on Form 10-K for the fiscal year ended January 31, 2023 and other filings and reports that we may file from time to time with the SEC. In particular, the following risks and uncertainties, among others, could cause results to differ materially from those expressed or implied by such forward-looking statements: the effect of uncertainties related to the COVID-19 pandemic on U.S. and global markets, our business, operations, revenue results, cash flow, operating expenses, demand for our solutions, sales cycles, customer retention and our customers’ businesses; our ability to achieve and maintain future profitability; our ability to attract new customers and retain and sell additional functionality and services to our existing customers; our ability to sustain and manage our growth; our dependence on revenue from a single product; our ability to compete effectively in an increasingly competitive market; and general global market, political, economic, and business conditions.

Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent our views as of the date of this press release. We anticipate that subsequent events and developments will cause our views to change. We undertake no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

About PagerDuty

PagerDuty, Inc. (NYSE:PD) is a leader in digital operations management. In an always-on world, organizations of all sizes trust PagerDuty to help them deliver a better digital experience to their customers, every time. Teams use PagerDuty to identify issues and opportunities in real time and bring together the right people to fix problems faster and prevent them in the future. Notable customers include Cisco, Genentech, Electronic Arts, Cox Automotive, Shopify, Zoom, DoorDash, and more. To learn more and try PagerDuty for free, visit www.pagerduty.com. Follow our blog and connect with us on Twitter, LinkedIn, YouTube and Facebook. We’re also hiring, visit https://www.pagerduty.com/careers/ to learn more.

PagerDuty, Inc.

Consolidated Statements of Operations

(in thousands, except per share data)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2023

2022

2023

2022

Revenue

$

100,966

$

78,509

$

370,793

$

281,396

Cost of revenue(1)

18,344

13,928

70,434

48,361

Gross profit

82,622

64,581

300,359

233,035

Operating expenses:

Research and development(1)

34,569

27,628

134,876

95,690

Sales and marketing(1)

52,621

43,400

195,622

161,624

General and administrative(1)

21,922

20,752

99,238

77,432

Total operating expenses

109,112

91,780

429,736

334,746

Loss from operations

(26,490

)

(27,199

)

(129,377

)

(101,711

)

Interest income

2,005

640

4,765

2,946

Interest expense

(1,361

)

(1,353

)

(5,433

)

(5,398

)

Other income (expense), net

1,307

(826

)

(19

)

(2,757

)

Loss before (provision for) benefit from income taxes

(24,539

)

(28,738

)

(130,064

)

(106,920

)

(Provision for) benefit from income taxes

(463

)

(157

)

839

(535

)

Net loss

$

(25,002

)

$

(28,895

)

$

(129,225

)

$

(107,455

)

Net loss attributable to redeemable non-controlling interest

(440

)

(802

)

Net loss attributable to PagerDuty, Inc.

(24,562

)

(28,895

)

(128,423

)

(107,455

)

Net loss per share, basic and diluted, attributable to PagerDuty, Inc.

$

(0.27

)

$

(0.34

)

$

(1.45

)

$

(1.27

)

Weighted-average shares used in calculating net loss per share, basic and diluted

90,269

86,101

88,721

84,514

(1) Includes stock-based compensation expense as follows:

Three Months Ended January 31,

Year Ended January 31,

2023

2022

2023

2022

Cost of revenue

$

1,879

$

1,191

$

6,827

$

3,751

Research and development

8,946

7,534

39,012

23,764

Sales and marketing

7,271

6,051

29,804

19,012

General and administrative

5,333

7,391

34,264

23,506

Total

$

23,429

$

22,167

$

109,907

$

70,033

PagerDuty, Inc.

Consolidated Balance Sheets

(in thousands)

As of January 31,

2023

2022

(unaudited)

Assets

Current assets:

Cash and cash equivalents

$

274,019

$

349,785

Investments

202,948

193,571

Accounts receivable, net of allowance for credit losses of $2,014 and $1,809 as of January 31, 2023 and January 31, 2022, respectively

91,345

75,279

Deferred contract costs, current

18,674

16,672

Prepaid expenses and other current assets

13,350

9,777

Total current assets

600,336

645,084

Property and equipment, net

18,390

18,229

Deferred contract costs, non-current

27,715

26,159

Lease right-of-use assets

13,982

20,227

Goodwill

118,862

72,126

Intangible assets, net

37,224

23,133

Other assets

1,364

1,490

Total assets

$

817,873

$

806,448

Liabilities and stockholders’ equity

Current liabilities:

Accounts payable

$

7,398

$

9,505

Accrued expenses and other current liabilities

11,804

13,640

Accrued compensation

41,834

35,327

Deferred revenue, current

204,137

162,881

Lease liabilities, current

5,904

5,637

Total current liabilities

271,077

226,990

Convertible senior notes, net

282,908

281,069

Deferred revenue, non-current

4,914

7,343

Lease liabilities, non-current

12,704

20,912

Other liabilities

4,184

3,159

Total liabilities

575,787

539,473

Redeemable non-controlling interest

1,108

Stockholders’ equity:

Common stock

Additional paid-in-capital

719,816

616,467

Accumulated other comprehensive loss

(1,592

)

(669

)

Accumulated deficit

(477,246

)

(348,823

)

Total stockholders’ equity

240,978

266,975

Total liabilities, redeemable non-controlling interest, and stockholders’ equity

$

817,873

$

806,448

PagerDuty, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2023

2022

2023

2022

Cash flows from operating activities

Net loss attributable to PagerDuty, Inc.

(24,562

)

(28,895

)

(128,423

)

(107,455

)

Net loss attributable to redeemable non-controlling interest

(440

)

(802

)

Net loss

$

(25,002

)

$

(28,895

)

$

(129,225

)

$

(107,455

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

Depreciation and amortization

4,651

2,196

17,429

8,356

Amortization of deferred contract costs

5,069

4,272

19,247

14,923

Amortization of debt issuance costs

463

455

1,839

1,805

Stock-based compensation

23,429

22,167

109,907

70,033

Non-cash lease expense

1,160

1,133

4,073

4,464

Tax benefit related to release of valuation allowance

(1,330

)

Other

155

1,178

1,841

3,770

Changes in operating assets and liabilities:

Accounts receivable

(19,634

)

(21,954

)

(16,586

)

(21,594

)

Deferred contract costs

(6,482

)

(9,325

)

(22,805

)

(26,167

)

Prepaid expenses and other assets

91

2,136

(2,843

)

1,279

Accounts payable

(356

)

(935

)

(1,473

)

2,901

Accrued expenses and other liabilities

(94

)

(20

)

(1,444

)

(99

)

Accrued compensation

6,771

3,006

6,147

6,766

Deferred revenue

29,336

27,374

37,971

40,252

Lease liabilities

(1,985

)

(1,443

)

(5,768

)

(5,255

)

Net cash provided by (used in) operating activities

17,572

1,345

16,980

(6,021

)

Cash flows from investing activities

Purchases of property and equipment

(882

)

(2,081

)

(4,637

)

(3,457

)

Capitalization of internal-use software costs

(1,111

)

(652

)

(3,836

)

(3,353

)

Business acquisitions, net of cash acquired

(66,262

)

(160

)

Asset acquisition

(1,845

)

Purchases of available-for-sale investments

(56,900

)

(46,485

)

(212,210

)

(197,093

)

Proceeds from maturities of available-for-sale investments

53,000

37,443

202,625

194,059

Proceeds from sales of available-for-sale investments

27,380

Net cash (used in) provided by investing activities

(5,893

)

(11,775

)

(86,165

)

17,376

Cash flows from financing activities

Investment from redeemable non-controlling interest holder

1,908

Proceeds from employee stock purchase plan

4,139

2,853

9,875

7,742

Proceeds from issuance of common stock upon exercise of stock options

2,022

2,591

10,481

15,108

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

(6,490

)

(4,967

)

(28,677

)

(23,586

)

Net cash (used in) provided by financing activities

(329

)

477

(6,413

)

(736

)

Effects of foreign currency exchange rates on cash, cash equivalents, and restricted cash

336

(168

)

Net increase (decrease) in cash, cash equivalents, and restricted cash

11,686

(9,953

)

(75,766

)

10,619

Cash, cash equivalents, and restricted cash at beginning of period

262,333

359,738

349,785

339,166

Cash, cash equivalents, and restricted cash at end of period

$

274,019

$

349,785

$

274,019

$

349,785

PagerDuty, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2023

2022

2023

2022

Reconciliation of gross profit and gross margin

GAAP gross profit

$

82,622

$

64,581

$

300,359

$

233,035

Plus: Stock-based compensation

1,879

1,191

$

6,827

$

3,751

Plus: Employer taxes related to employee stock transactions

84

53

163

131

Plus: Amortization of acquired intangible assets

2,087

280

7,401

1,120

Plus: Restructuring costs

357

357

Non-GAAP gross profit

$

87,029

$

66,105

$

315,107

$

238,037

GAAP gross margin

81.8

%

82.3

%

81.0

%

82.8

%

Non-GAAP adjustments

4.4

%

1.9

%

4.0

%

1.8

%

Non-GAAP gross margin

86.2

%

84.2

%

85.0

%

84.6

%

Reconciliation of operating expenses

GAAP research and development

$

34,569

$

27,628

$

134,876

$

95,690

Less: Stock-based compensation

(8,946

)

(7,534

)

$

(39,012

)

$

(23,764

)

Less: Employer taxes related to employee stock transactions

(383

)

(311

)

(942

)

(929

)

Less: Acquisition-related expenses

(5

)

(441

)

(3,105

)

(1,789

)

Less: Amortization of acquired intangible assets

(87

)

(232

)

Less: Restructuring costs

(2,004

)

(2,004

)

Non-GAAP research and development

$

23,144

$

19,342

$

89,581

$

69,208

GAAP sales and marketing

$

52,621

$

43,400

$

195,622

$

161,624

Less: Stock-based compensation

(7,271

)

(6,051

)

(29,804

)

(19,012

)

Less: Employer taxes related to employee stock transactions

(424

)

(232

)

(892

)

(765

)

Less: Amortization of acquired intangible assets

(610

)

(595

)

(2,546

)

(2,380

)

Less: Restructuring costs

(2,200

)

(2,200

)

Non-GAAP sales and marketing

$

42,116

$

36,522

$

160,180

$

139,467

GAAP general and administrative

$

21,922

$

20,752

$

99,238

$

77,432

Less: Stock-based compensation

(5,333

)

(7,391

)

(34,264

)

(23,506

)

Less: Employer taxes related to employee stock transactions

(449

)

(335

)

(1,099

)

(1,192

)

Less: Acquisition-related expenses

(311

)

(1,454

)

(319

)

Less: Amortization of acquired intangible assets

(22

)

(58

)

Less: Restructuring costs

(474

)

(474

)

Non-GAAP general and administrative

$

15,644

$

12,715

$

61,889

$

52,415

PagerDuty, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except percentages and per share data)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2023

2022

2023

2022

Reconciliation of operating income (loss) and operating margin

GAAP operating loss

$

(26,490

)

$

(27,199

)

$

(129,377

)

$

(101,711

)

Plus: Stock-based compensation

23,429

22,167

109,907

70,033

Plus: Employer taxes related to employee stock transactions

1,340

931

3,096

3,017

Plus: Amortization of acquired intangible assets

2,806

875

10,237

3,500

Plus: Acquisition-related expenses

5

752

4,559

2,108

Plus: Restructuring costs

5,035

5,035

Non-GAAP operating income (loss)

$

6,125

$

(2,474

)

$

3,457

$

(23,053

)

GAAP operating margin

(26.2

) %

(34.6

) %

(34.9

) %

(36.1

) %

Non-GAAP adjustments

32.3

%

31.4

%

35.8

%

27.9

%

Non-GAAP operating margin

6.1

%

(3.2

) %

0.9

%

(8.2

) %

Reconciliation of net income (loss)

GAAP net loss attributable to PagerDuty, Inc.

$

(24,562

)

$

(28,895

)

$

(128,423

)

$

(107,455

)

Plus: Stock-based compensation

23,429

22,167

109,907

70,033

Plus: Employer taxes related to employee stock transactions

1,340

931

3,096

3,017

Plus: Amortization of debt issuance costs

463

455

1,839

1,805

Plus: Amortization of acquired intangible assets

2,806

875

10,237

3,500

Plus: Acquisition-related expenses

5

752

4,559

2,108

Plus: Restructuring costs

5,035

5,035

Plus: Income tax effect of non-GAAP adjustments

(1,226

)

(2,556

)

Non-GAAP net income (loss) attributable to PagerDuty, Inc.

$

7,290

$

(3,715

)

$

3,694

$

(26,992

)

Reconciliation of net income (loss) per share, basic

GAAP net loss per share, basic, attributable to PagerDuty, Inc.

$

(0.27

)

$

(0.34

)

$

(1.45

)

$

(1.27

)

Non-GAAP adjustments to net loss attributable to PagerDuty, Inc.

0.35

0.30

1.49

0.95

Non-GAAP net income (loss) per share, basic, attributable to PagerDuty, Inc.

$

0.08

$

(0.04

)

$

0.04

$

(0.32

)

Reconciliation of net income (loss) per share, diluted(1)

GAAP net loss per share, diluted, attributable to PagerDuty, Inc.

$

(0.27

)

$

(0.34

)

$

(1.45

)

$

(1.27

)

Non-GAAP adjustments to net loss attributable to PagerDuty, Inc.

0.35

0.30

1.52

0.95

Non-GAAP net income (loss) per share, diluted, attributable to PagerDuty, Inc.

$

0.08

$

(0.04

)

$

0.07

$

(0.32

)

Weighted-average shares used in calculating GAAP net loss per share, basic and diluted

90,269

86,101

88,721

84,514

Weighted-average shares used in calculating non-GAAP net income (loss) per share

Basic

90,269

86,101

88,721

84,514

Diluted

101,747

86,101

100,862

84,514

Note: Certain figures may not sum due to rounding.

(1) The company uses the if-converted method to calculate the non-GAAP net income per diluted share attributable to PagerDuty, Inc. related to the convertible notes. Approximately 7.2 million shares related to the convertible notes were therefore included in the non-GAAP diluted share number, while the numerator used to compute this measure was increased by $0.9 million and $3.6 million for after-tax interest expense savings related to our convertible notes for the three and twelve months ended January 31, 2023.

PagerDuty, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except percentages and per share data)

(unaudited)

Free Cash Flow

Three Months Ended January 31,

Year Ended January 31,

2023

2022

2023

2022

Net cash provided by (used in) operating activities

$

17,572

$

1,345

$

16,980

$

(6,021

)

Less:

Purchases of property and equipment

(882

)

(2,081

)

(4,637

)

(3,457

)

Capitalization of internal-use software costs

(1,111

)

(652

)

(3,836

)

(3,353

)

Free cash flow

$

15,579

$

(1,388

)

$

8,507

$

(12,831

)

Net cash (used in) provided by investing activities

$

(5,893

)

$

(11,775

)

$

(86,165

)

$

17,376

Net cash (used in) provided by financing activities

$

(329

)

$

477

$

(6,413

)

$

(736

)

Free cash flow margin

15.4

%

(1.8

) %

2.3

%

(4.6

) %

Tags: