Investor Relations

Press Release

View printer-friendly version << Back

05/08/18 - 04:05 pm
Rapid7 Announces First Quarter 2018 Financial Results
  • Revenue of $54.5 million under ASC 606

  • Revenue growth of 29% year-over-year under ASC 605

  • Annualized recurring revenue of $177.8 million, an increase of 38% year-over-year

  • Raised revenue and ARR growth guidance for full-year 2018

BOSTON, May 08, 2018 (GLOBE NEWSWIRE) -- Rapid7, Inc. (NASDAQ:RPD), a leading provider of analytics solutions for security and IT operations, today announced its financial results for the first quarter of 2018.

“Rapid7 had a strong start to 2018, putting us in a great position to achieve our 2018 goals, our long term aspirations and our overall SecOps vision," said Corey Thomas, President and CEO of Rapid7. "Enterprises are prioritizing cyber security in their IT budgets, and products that provide visibility, analytics and automation continue to outgrow the overall market for security software.  With a broad set of solutions, our SecOps portfolio and platform are resonating with our customers and the broader market."

"The highlight of our first quarter was our Annualized Recurring Revenue, which accelerated to 38% year over year growth, which is evidence that our shift to subscription is gaining traction. Based on the strength of our business so far this year, we are raising our guidance for growth in both ARR and revenue for 2018, maintaining our guidance for 2018 non-GAAP operating loss, as we continue to invest in the business to drive meaningful growth, and reiterating our goal of achieving non-GAAP profitability in 2019."

First Quarter 2018 Financial Results (under ASC 606)

  • Total revenue for the first quarter of 2018 was $54.5 million.

  • For the first quarter of 2018, GAAP loss from operations was $(16.6) million and non-GAAP loss from operations was $(8.9) million.

  • Adjusted EBITDA was $(7.4) million in the first quarter of 2018.

  • For the first quarter of 2018, GAAP net loss was $(16.4) million or a GAAP loss per share of $(0.36) and non-GAAP net loss was $(8.6) million or a non-GAAP net loss per share of $(0.19).

  • For the first quarter of 2018, total revenue from North America was $46.4 million and comprised 85% of total revenue. Total revenue from international was $8.1 million and comprised 15% of total revenue in the first quarter of 2018.

  • Cash provided by operating activities was $7.3 million for the first quarter of 2018.

First Quarter 2018 Financial Results (under ASC 605)

  • Total revenue for the first quarter of 2018 was $58.2 million, an increase of 29% year-over-year.

  • For the first quarter of 2018, GAAP loss from operations was $(14.6) million, compared to GAAP loss from operations of $(10.5) million in the first quarter of 2017. For the first quarter of 2018, non-GAAP loss from operations was $(6.9) million, compared to non-GAAP loss from operations of $(5.7) million in the first quarter of 2017.

  • Adjusted EBITDA was $(5.4) million in the first quarter of 2018, compared to an adjusted EBITDA of $(4.6) million in in the first quarter of 2017.

  • For the first quarter of 2018, GAAP net loss was $(14.4) million or a GAAP loss per share of $(0.32), compared to a GAAP net loss of $(10.5) million or a GAAP loss per share of $(0.25) for the first quarter of 2017. For the first quarter of 2018, non-GAAP net loss was $(6.7) million or a non-GAAP net loss per share of $(0.15), compared to a non-GAAP net loss of $(5.8) million or a non-GAAP net loss per share of $(0.14) for the first quarter of 2017.

  • For the first quarter of 2018, total revenue from North America increased 30% year-over-year to $49.3 million and comprised 85% of total revenue. Total revenue from international increased 22% year-over-year to $8.9 million and comprised 15% of total revenue for the first quarter of 2018.

  • Cash provided by operating activities was $7.3 million for the first quarter of 2018, compared to $3.3 million for the first quarter of 2017.

For the first quarter of 2018, we recognized revenue under ASC 606. For the first quarter of 2017, however, we recognized revenue under ASC 605. Therefore, the periods are not directly comparable. In addition, since we adopted ASC 606 using the modified retrospective method, we have presented in the table below, for the first quarter of 2018, a summary of certain consolidated financial statement line items impacted by the adoption of ASC 606 with a comparison of these line items to ASC 605.

 
    Three Months Ended March 31, 2018    
    Under ASC 606   Under ASC 605   Difference
            (in thousands)
       
Products   $ 35,279     $ 37,766     $ (2,487 )
Maintenance and support    10,753     11,682     (929 )
Professional services   8,483     8,753     (270 )
Total revenue    54,515     58,201     (3,686 )
             
Cost of revenue - GAAP   16,594     16,616     (22 )
Gross margin - GAAP   70.0 %   71.4 %    
             
Cost of revenue - non-GAAP   15,312     15,334     (22 )
Gross margin - non-GAAP   71.9 %   73.7 %    
             
Sales and marketing - GAAP   29,052     30,743     (1,691 )
Sales and marketing - non-GAAP   27,450     29,141     (1,691 )
             
GAAP loss from operations    (16,585 )   (14,612 )   (1,973 )
Non-GAAP loss from operations    (8,872 )   (6,899 )   (1,973 )
             
Deferred revenue, current portion    140,448     152,336     (11,888 )
Deferred revenue, non-current portion    78,450     61,730     16,720  
Total deferred revenue   218,898     214,066     4,832  
                   

Recent Business Metrics and Highlights

  • Annualized recurring revenue for the first quarter of 2018 was $177.8 million, an increase of 38% year-over-year.

  • In March, InsightVM was recognized by Forrester Research, Inc. as a Leader in The Forrester Wave™: Vulnerability Risk Management, Q1 2018 report. Among the vendors included in the report, Rapid7 received the highest scores in both the “Strategy” and “Current Offering” categories.  “Rapid7 has already implemented what VRM will look like in the future,” wrote Forrester report author Josh Zelonis. The report also states: “Rapid7 leverages the same agent for endpoint detection and response as well as VRM to ease deployment, management, and, most importantly, to marry all your endpoint data at the point of collection.”

  • Our renewal rate for the first quarter of 2018, which includes upsells and cross-sells of additional products and services, was 120%. The expiring renewal rate, which excludes upsells and cross-sells of additional products and services, was 89% in the first quarter of 2018.

  • 77% (under ASC 606) and 75% (under ASC 605) of total revenue in the first quarter of 2018 was recurring revenue, which is comprised of content subscriptions, maintenance and support, cloud-based subscriptions, managed services subscriptions, and term licenses, up from 69% in the first quarter of 2017.

  • 85% (under ASC 606) and 89% (under ASC 605) of total revenue for the first quarter of 2018 came from deferred revenue on the balance sheet at the beginning of the quarter.

  • Ended the first quarter of 2018 with over 7,100 customers, an increase of 12% year-over-year.

  • Calculated billings were $48.0 million (under ASC 606) and $47.8 million (under ASC 605) for the first quarter of 2018, an increase of 9% year-over-year.   Growth in calculated billings was depressed by an anticipated decrease in weighted average contract lengths from 23 months to 18 months year-over-year as we shift the business towards ARR, and a decrease in professional services growth.  As we transition to a more subscription-based model, we believe calculated billings will be a less meaningful metric for our operations.

  • On January 30, 2018, we closed on a public offering of 5.95 million shares, of which 1.5 million were sold by us, resulting in net proceeds to us of approximately $30.9 million. On March 15, 2018, we closed on a public offering of 2.0 million shares, all which were sold by certain existing stockholders. We did not receive any of the proceeds from the sale of shares by the selling stockholders.

  • Please see investors.rapid7.com for our Financial Metrics spreadsheet.

  • For additional details on the reconciliation of non-GAAP measures and certain other business metrics to their nearest comparable GAAP measures, please refer to the accompanying financial data tables posted in this press release.

Second Quarter and Full-Year 2018 Guidance

Rapid7 anticipates total revenue, non-GAAP loss from operations, and non-GAAP net loss per share to be in the following ranges:

             
Second Quarter 2018 Guidance (in millions, except per share data)            
                   
              Impact of Adoption
  Under ASC 606   Under ASC 605   of ASC 606
Revenue  $ 54.3   to $ 55.7     $ 57.6   to $ 59.0     $ (3.3 ) to $ (3.3 )
Year-over-year growth         21 % to 24 %        
Non-GAAP loss from operations  $ (9.8 ) to $ (8.4 )   $ (8.7 ) to $ (7.8 )   $ (1.1 ) to $ (0.6 )
Non-GAAP net loss per share $ (0.21 ) to $ (0.18 )                
Weighted average shares outstanding     46.5                  
                       
Full-Year 2018 Guidance (in millions, except per share data)            
                   
              Impact of Adoption
  Under ASC 606   Under ASC 605   of ASC 606
Revenue  $ 231.0   to $ 236.5     $ 244.5   to $ 249.0     $ (13.5 ) to $ (12.5 )
Year-over-year growth         22 % to 24 %        
Non-GAAP loss from operations  $ (26.0 ) to $ (20.0 )   $ (25.0 ) to $ (21.0 )   $ (1.0 ) to $ 1.0  
Non-GAAP net loss per share $ (0.55 ) to $ (0.42 )                
Weighted average shares outstanding     46.7                  
                         

Guidance for the second quarter and full-year 2018 does not include any potential impact of foreign exchange gains or losses.

Non-GAAP guidance excludes estimates for stock-based compensation expense, amortization of acquired intangible assets, acquisition-related expenses and certain non-recurring items. Rapid7 has provided a reconciliation of historical non-GAAP financial measures to the most comparable GAAP measures in the financial statement tables included in this press release. A reconciliation of non-GAAP guidance measures to the most comparable GAAP measures is not available on a forward-looking basis.

Conference Call and Webcast Information

Rapid7 will host a conference call today, May 8, 2018, to discuss its results at 4:30 p.m. Eastern Time. The call will be accessible by telephone at 888-223-6884 (domestic) or 303-223-4373 (international). The call will also be available live via webcast on the Company’s website at http://investors.rapid7.com. A telephone replay of the conference call will be available at 800-633-8284 or 402-977-9140 (access code 21886771) until May 15, 2018. A webcast replay will be available at http://investors.rapid7.com.

About Rapid7

Rapid7 (NASDAQ:RPD) powers the practice of SecOps by delivering shared visibility, analytics, and automation that unites security, IT, and DevOps teams. The Rapid7 Insight platform empowers these teams to jointly manage and reduce risk, detect and contain attackers, and analyze and optimize operations. Rapid7 technology, services, and research drive vulnerability management, application security, incident detection and response (SIEM), orchestration and automation, and log management for more than 7,100 organizations across more than 120 countries, including 55% of the Fortune 100.  To learn more about Rapid7 or join our threat research, visit www.rapid7.com.

Non-GAAP Financial Measures and Other Business Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States, or GAAP, we provide investors with certain non-GAAP financial measures and other business metrics, which we believe are helpful to our investors. We use these non-GAAP financial measures and other business metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We also use certain non-GAAP financial measures as performance measures under our executive bonus plan. We believe that these non-GAAP financial measures and other business metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

The presentation of non-GAAP financial information and other business metrics is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP.  While our non-GAAP financial measures and other business metrics are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, we urge investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate our business.

Adjusted EBITDA. We define adjusted EBITDA as net loss before (1) interest income (expense), net, (2) other income (expense), net, (3) provision for income taxes, (4) depreciation expense, (5) amortization of intangible assets, (6) stock-based compensation expense, and (7) certain non-recurring items.  We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. Adjusted EBITDA should not be considered as a substitute for other measures of financial performance reported in accordance with GAAP. There are limitations to using this non-GAAP financial measure, including that other companies may calculate this measure differently than we do, that it does not reflect our capital expenditures or future requirements for capital expenditures and that it does not reflect changes in, or cash requirements for, our working capital and excludes some items that are cash based.

We also monitor operating measures of non-GAAP gross profit, non-GAAP operating loss, non-GAAP net loss and non-GAAP net loss per share.  These non-GAAP financial measures exclude the effect of stock-based compensation expense, amortization of acquired intangible assets, and certain non-recurring items such as secondary public offering costs and litigation-related expenses.  We believe that these non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making. While our non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, you should review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate our business.

Annualized Recurring Revenue (ARR). ARR is a non-GAAP measure that we define as the annual value of all recurring revenue related contracts in place at the end of the quarter. ARR should be viewed independently of revenue and deferred revenue as ARR is a performance metric and is not intended to be combined with any of these items.

Calculated Billings (non-GAAP). Calculated billings is a non-GAAP measure that we define as total revenue recognized in accordance with GAAP plus the change in deferred revenue from the beginning to the end of the period. Historically, we have considered calculated billings to be a useful metric for management and investors, as a supplement to the corresponding GAAP measure of total revenue, because billings drive deferred revenue, which is an important indicator of the health and visibility of trends in our business. With the expansion of our subscription, cloud-based product offerings (InsightVM, InsightIDR, InsightAppSec, and InsightOps) on the Insight platform, the shift of our other products to subscription pricing, and the shift of our sales compensation plans to Annualized Recurring Revenue, we believe calculated billings will be a less meaningful metric for our operations. Our use of calculated billings has limitations as an analytical tool and should not be considered in isolation or as a substitute for revenue recognition or revenue measurement, or an analysis of our results as reported under GAAP. Also, it is important to note that other companies, including companies in our industry, may not use calculated billings as a measure of their business, may calculate billings differently, may have different billing frequencies, or may use other financial measures to evaluate their performance, all of which could reduce the usefulness of calculated billings as a comparative measure.

While a reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis as a result of the uncertainty regarding, and the potential variability of, many of these costs and expenses that we may incur in the future, we have provided a reconciliation of historical non-GAAP financial measures and other business metrics to the nearest comparable GAAP measures in the accompanying financial statement tables included in this press release.

Cautionary Language Concerning Forward-Looking Statements

This press release includes forward-looking statements. All statements contained in this press release other than statements of historical facts, including, without limitation, statements regarding our market opportunity, demand for our product and service offerings, expectations regarding our reoccurring revenue and our future financial and business performance for the second quarter and full-year 2018, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “may,” “will” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of risks and uncertainties, including, without limitation, risks related to our rapid growth and ability to sustain our revenue growth rate, the ability of our products and professional services to correctly detect vulnerabilities, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our ability to operate in compliance with applicable laws as well as other risks and uncertainties set forth in the “Risk Factors” section of our Annual Report on Form 10-K filed with the Securities and Exchange Commission for the year ended December 31, 2017 filed with the Securities and Exchange Commission on March 8, 2018, and subsequent reports that we file with the Securities and Exchange Commission.  Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements or events and circumstances reflected in the forward-looking statements will occur. We are under no duty to update any of these forward-looking statements after the date of this press release to conform these statements to actual results or revised expectations, except as required by law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Investor contact:

Jeff Bray, CFA
Vice President, Investor Relations
investors@rapid7.com
(857) 990-4074

Press contact:

Caitlin Doherty
press@rapid7.com
(857) 990-4136


 
RAPID7, INC.
Consolidated Balance Sheets (Unaudited)
(in thousands)
 
    March 31, 2018   December 31,
2017
    Under ASC 606   Under ASC 605   Under ASC 605
Assets            
Current assets:            
Cash and cash equivalents    $ 99,646     $ 99,646     $ 51,562  
Short-term investments   29,630     29,630     39,178  
Accounts receivable, net    38,718     38,718     73,661  
Deferred contract acquisition and fulfillment costs, current portion   8,583          
Prepaid expenses and other current assets   12,232     11,949     8,877  
   Total current assets   188,809     179,943     173,278  
Long-term investments   1,096     1,096     1,102  
Property and equipment, net   9,238     9,238     8,589  
Goodwill    83,164     83,164     83,164  
Intangible assets, net   16,316     16,316     16,640  
Deferred contract acquisition and fulfillment costs, non-current portion    20,295          
Other assets    1,552     1,552     1,363  
   Total assets   $ 320,470     $ 291,309     $ 284,136  
Liabilities and Stockholders’ Equity            
Current liabilities:            
Accounts payable    $ 5,669     $ 5,669     $ 2,240  
Accrued expenses   18,372     18,372     29,728  
Deferred revenue, current portion   140,448     152,336     155,811  
Other current liabilities    1,702     1,702     1,706  
   Total current liabilities   166,191     178,079     189,485  
Deferred revenue, non-current portion    78,450     61,730     68,689  
Other long-term liabilities   1,907     1,478     1,809  
   Total liabilities   246,548     241,287     259,983  
Stockholders’ equity:            
Common stock   462     462     441  
Treasury stock   (4,764 )   (4,764 )   (4,764 )
Additional paid-in-capital   503,669     503,669     463,428  
Accumulated other comprehensive loss   (44 )   (44 )   (39 )
Accumulated deficit    (425,401 )   (449,301 )   (434,913 )
   Total stockholders’ equity   73,922     50,022     24,153  
   Total liabilities and stockholders’ equity   $ 320,470     $ 291,309     $ 284,136  
 



 
RAPID7, INC.
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
 
    Three Months Ended March 31,
    2018   2018   2017
    Under ASC 606   Under ASC 605   Under ASC 605
Revenue:            
Products    $ 35,279     $ 37,766     $ 25,942  
Maintenance and support   10,753     11,682     10,802  
Professional services   8,483     8,753     8,501  
   Total revenue    54,515     58,201     45,245  
Cost of revenue:            
Products    8,436     8,464     4,710  
Maintenance and support   1,849     1,849     1,878  
Professional services   6,309     6,303     5,676  
   Total cost of revenue    16,594     16,616     12,264  
   Total gross profit   37,921     41,585     32,981  
Operating expenses:            
Research and development   16,722     16,722     11,393  
Sales and marketing   29,052     30,743     24,810  
General and administrative   8,732     8,732     7,248  
   Total operating expenses   54,506     56,197     43,451  
Loss from operations   (16,585 )   (14,612 )   (10,470 )
Other income (expense), net:            
Interest income (expense), net   241     241     169  
Other income (expense), net   78     78     (115 )
Loss before income taxes    (16,266 )   (14,293 )   (10,416 )
Provision for income taxes   95     95     129  
Net loss   $ (16,361 )   $ (14,388 )   $ (10,545 )
Net loss per share, basic and diluted   $ (0.36 )   $ (0.32 )   $ (0.25 )
Weighted-average common shares outstanding, basic and diluted   45,210,250     45,210,250     42,016,831  
 



 
RAPID7, INC.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
    Three Months Ended March 31,
    2018   2018   2017
    Under ASC 606   Under ASC 605   Under ASC 605
Cash flows from operating activities:            
Net loss   $ (16,361 )   $ (14,388 )   $ (10,545 )
Adjustments to reconcile net loss to cash provided by operating activities:            
Depreciation and amortization    2,399     2,399     1,624  
Stock-based compensation expense    6,225     6,225     4,279  
Provision for doubtful accounts   156     156     316  
Foreign currency re-measurement loss   147     147     44  
Other non-cash (income) expense    (52 )   (52 )   97  
Changes in operating assets and liabilities:            
Accounts receivable    34,722     34,722     15,182  
Deferred contract acquisition and fulfillment costs   (1,713 )        
Prepaid expenses and other assets   (3,190 )   (2,936 )   1,466  
Accounts payable   3,219     3,219     (244 )
Accrued expenses   (11,317 )   (11,317 )   (7,216 )
Deferred revenue   (6,495 )   (10,435 )   (1,416 )
Other liabilities   (444 )   (444 )   (266 )
   Net cash provided by operating activities    7,296     7,296     3,321  
Cash flows from investing activities:            
Purchases of property and equipment    (2,147 )   (2,147 )   (1,335 )
Capitalization of internal-use software costs   (693 )   (693 )    
Purchases of investments    (4,460 )   (4,460 )   (7,401 )
Sale and maturities of investments    14,062     14,062     900  
   Net cash provided by (used in) investing activities    6,762     6,762     (7,836 )
Cash flows from financing activities:            
Proceeds from secondary public offering, net of offering costs paid of $284   31,231     31,231      
Taxes paid related to net share settlement of equity awards   (462 )   (462 )   (169 )
Proceeds from employee stock purchase plan    1,632     1,632     1,499  
Proceeds from stock option exercises   1,961     1,961     775  
   Net cash provided by financing activities    34,362     34,362     2,105  
Effects of exchange rates on cash, cash equivalents and restricted cash   (36 )   (36 )   (76 )
   Net increase (decrease) in cash, cash equivalents and restricted cash   48,384     48,384     (2,486 )
Cash, cash equivalents and restricted cash, beginning of period   51,762     51,762     53,148  
Cash, cash equivalents and restricted cash, end of period   $ 100,146     $ 100,146     $ 50,662  
 



 
RAPID7, INC.
GAAP to Non-GAAP Reconciliation (Unaudited)
(in thousands, except share and per share data)
 
    Three Months Ended March 31,
    2018   2018   2017
    Under ASC 606   Under ASC 605   Under ASC 605
Total gross profit (GAAP)   $ 37,921     $ 41,585     $ 32,981  
Add: Stock-based compensation expense1   374     374     202  
Add: Amortization of acquired intangible assets2    908     908     439  
Total gross profit (non-GAAP)   $ 39,203     $ 42,867     $ 33,622  
Gross margin (non-GAAP)   72 %   74 %   74 %
Gross profit (GAAP) - Products   $ 26,843     $ 29,302     $ 21,232  
Add: Stock-based compensation expense    125     125     60  
Add: Amortization of acquired intangible assets    908     908     439  
Total gross profit (non-GAAP) - Products   $ 27,876     $ 30,335     $ 21,731  
Gross margin (non-GAAP) - Products   79 %   80 %   84 %
Gross profit (GAAP) - Maintenance and support   $ 8,904     $ 9,833     $ 8,924  
Add: Stock-based compensation expense    28     28     60  
Total gross profit (non-GAAP) - Maintenance and support   $ 8,932     $ 9,861     $ 8,984  
Gross margin (non-GAAP) - Maintenance and support    83 %   84 %   83 %
Gross profit (GAAP) - Professional services   $ 2,174     $ 2,450     $ 2,825  
Add: Stock-based compensation expense    221     221     82  
Total gross profit (non-GAAP) - Professional services   $ 2,395     $ 2,671     $ 2,907  
Gross margin (non-GAAP) - Professional services    28 %   31 %   34 %
Loss from operations (GAAP)   $ (16,585 )   $ (14,612 )   $ (10,470 )
Add: Stock-based compensation expense1   6,225     6,225     4,279  
Add: Amortization of acquired intangible assets2    948     948     486  
Add: Secondary public offering costs3   140     140      
Add: Litigation-related expenses4   400     400      
Loss from operations (non-GAAP)   $ (8,872 )   $ (6,899 )   $ (5,705 )
Net loss (GAAP)   $ (16,361 )   $ (14,388 )   $ (10,545 )
Add: Stock-based compensation expense1   6,225     6,225     4,279  
Add: Amortization of acquired intangible assets2    948     948     486  
Add: Secondary public offering costs3   140     140      
Add: Litigation-related expenses4   400     400      
Net loss (non-GAAP)   $ (8,648 )   $ (6,675 )   $ (5,780 )
Net loss per share, basic and diluted (non-GAAP)   $ (0.19 )   $ (0.15 )   $ (0.14 )
Weighted-average common shares outstanding, basic and diluted   45,210,250     45,210,250     42,016,831  
1 Includes stock-based compensation expense as follows:            
Cost of revenue   $ 374     $ 374     $ 202  
Research and development    2,566     2,566     1,513  
Sales and marketing   1,563     1,563     1,403  
General and administrative   1,722     1,722     1,161  
2 Includes amortization of acquired intangible assets as follows:            
Cost of revenue   $ 908     $ 908     $ 439  
Sales and marketing   39     39     38  
General and administrative   1     1     9  
3 Includes secondary public offering costs as follows:            
General and administrative   $ 140     $ 140     $  
4 Includes litigation-related expenses as follows:            
General and administrative   $ 400     $ 400     $  
                         



 
RAPID7, INC.
Reconciliation of Total Revenue to Calculated Billings (Unaudited)
(in thousands)
 
    Three Months Ended March 31,
    2018   2018   2017
    Under ASC 606   Under ASC 605   Under ASC 605
Total revenue   $ 54,515     $ 58,201     $ 45,245  
Add: Deferred revenue, end of period   218,898     214,066     167,647  
Less: Deferred revenue, beginning of period   225,393     224,500     169,063  
Calculated billings   $ 48,020     $ 47,767     $ 43,829  
 



 
Reconciliation of Net Loss to Adjusted EBITDA (Unaudited)
(in thousands)
 
    Three Months Ended March 31,
    2018   2018   2017
    Under ASC 606   Under ASC 605   Under ASC 605
Net loss   $ (16,361 )   $ (14,388 )   $ (10,545 )
Interest (income) expense, net   (241 )   (241 )   (169 )
Other (income) expense, net   (78 )   (78 )   115  
Provision for income taxes   95     95     129  
Depreciation expense   1,383     1,383     1,138  
Amortization of intangible assets    1,016     1,016     486  
Stock-based compensation expense   6,225     6,225     4,279  
Secondary public offering costs   140     140      
Litigation-related expenses    400     400      
Adjusted EBITDA    $ (7,421 )   $ (5,448 )   $ (4,567 )
 



 
RAPID7, INC.
Adjusted Opening Consolidated Balance Sheet Under ASC 606 (Unaudited)
(in thousands)
 
  Adjusted under
ASC 606
  January 1, 2018
   
Cash and cash equivalents $ 51,562  
Short-term investments 39,178  
Accounts receivable, net 73,661  
Deferred contract acquisition and fulfillment costs, current portion 7,844  
Prepaid expenses and other current assets  8,907  
Long-term investments  1,102  
Property and equipment, net 8,589  
Goodwill  83,164  
Intangible assets, net 16,640  
Deferred contract acquisition and fulfillment costs, non-current portion 19,321  
Other assets  1,363  
Total assets $ 311,331  
Accounts payable  $ 2,240  
Accrued expenses 29,728  
Deferred revenue, current portion 142,020  
Other current liabilities 1,706  
Deferred revenue, non-current portion 83,373  
Other long-term liabilities 2,238  
Total liabilities 261,305  
Common stock  441  
Treasury stock (4,764 )
Additional paid-in-capital 463,428  
Accumulated other comprehensive loss  (39 )
Accumulated deficit  (409,040 )
Total stockholders’ equity 50,026  
Total liabilities and stockholders’ equity $ 311,331  

 

Primary Logo

Source: Rapid7