Sumo Logic (NASDAQ: SUMO), the SaaS analytics platform to enable
reliable and secure cloud-native applications, today announced
financial results for the fourth quarter and fiscal year 2022,
ended January 31, 2022.
“We delivered 24% growth in the fourth quarter
and were able to execute on our plan to reaccelerate revenue growth
in the back half of fiscal 2022. Across the markets we serve,
digital transformation and cloud migration initiatives remain high
priority, and were key drivers of the strength and contribution we
saw across our customer base this quarter,” said Ramin Sayar,
president and CEO of Sumo Logic. “Our highly differentiated SaaS
analytics platform positions us well for continued revenue growth
in the upcoming year.”
Fourth Quarter Fiscal 2022 Financial
Highlights
- Revenue was $67.0 million, an
increase of 24% year-over-year
- Revenue, excluding our largest
revenue customer, was $62.4 million, an increase of 23%
year-over-year
- GAAP gross margin was 66%; non-GAAP
gross margin was 72%
- GAAP operating loss was $30.5
million; GAAP operating margin was (45)%
- Non-GAAP operating loss was $11.1
million; non-GAAP operating margin was (17)%
- GAAP net loss was $33.6 million or
$0.30 per share
- Non-GAAP net loss was $14.2 million
or $0.13 per share
- Net cash used in operating
activities was $10.5 million; free cash flow was $(11.2)
million
- Cash and cash equivalents and
marketable securities were $356.5 million as of
January 31, 2022
Full Year Fiscal 2022 Financial
Highlights
- Revenue was $242.1 million, an
increase of 19% year-over-year
- GAAP gross margin was 68%; non-GAAP
gross margin was 73%
- GAAP operating loss was $121.3
million; GAAP operating margin was (50)%
- Non-GAAP operating loss was $48.2
million; non-GAAP operating margin was (20)%
- GAAP net loss was $123.4 million or
$1.13 per share
- Non-GAAP net loss was $50.3 million
or $0.46 per share
- Net cash used by operating
activities was $30.5 million; free cash flow was $(32.9)
million
Recent Highlights
- Sumo Logic created a Log4j
Response Center along with webinars and blogs on how to
best discover potential threats and mitigate risks.
- Announced new features to Sumo
Logic Cloud SOAR with War Room and App Central, which help expedite
manual processes and provide customers with critical resources to
boost necessary automation allowing faster response to
incidents.
- Sumo Logic saw substantial growth
in usage of our service during fiscal 2022 as adoption of our
platform expanded. Our scalable, multi-tenant platform ingested an
average of 790 terabytes of data per day, scanned an average of 1.5
exabytes of data per day, and scanned approximately 3 quadrillion
events on average per day during January 2022, which is more than
double the ingest and scans compared to the month of January
2021.
Financial Outlook
For the first quarter of fiscal 2023,
Sumo Logic expects:
- Total revenue between $65.5 million
and $66.5 million, representing 21% to 23% growth
year-over-year
- Non-GAAP operating margin of (28)%
to (27)%
- Non-GAAP net
loss per share of $0.17 on approximately 114.0 million weighted
average shares outstanding
For the full fiscal year 2023, Sumo
Logic expects:
- Total revenue between $288.0
million and $292.0 million, representing 19% to 21% growth
year-over-year
- Non-GAAP operating margin of (27)%
to (26)%
- Non-GAAP net
loss per share of $0.68 to $0.66 on approximately 116.5 million
weighted average shares outstanding
These statements are forward-looking and actual
results may differ materially. Please refer to the Forward-Looking
Statements safe harbor below for information on the factors that
could cause our actual results to differ materially from these
forward-looking statements.
Guidance for non-GAAP financial measures
excludes stock-based compensation expense and amortization of
acquired intangible assets. We have not provided the most directly
comparable GAAP measures because certain items are out of our
control or cannot be reasonably predicted. Accordingly, a
reconciliation for forward-looking non-GAAP operating loss and
non-GAAP net loss per share is not available without unreasonable
effort. Please refer to Non-GAAP Financial Measures below.
Conference Call Details
The company will host a conference call and live
webcast on Tuesday, March 8, 2022, at 1:30 p.m. Pacific time (4:30
p.m. Eastern time). The news release with the financial results
will be accessible on Sumo Logic’s investor relations website at
investor.sumologic.com prior to the conference call. To access
the conference call, dial (877) 407-0784 from the United States or
(201) 689-8560 internationally and reference the company name and
conference title. Following the completion of the call, a replay
will be available for approximately two weeks. The replay can be
accessed by dialing (844) 512-2921 from the United States or (412)
317-6671 internationally and using the recording passcode 13727163.
A live webcast and replay of the conference call can also be
accessed from the Sumo Logic Investor Relations website at
investor.sumologic.com.
Supplemental Financial and Other
Information
Supplemental financial and other information can
be accessed through Sumo Logic’s investor relations website at
investor.sumologic.com. Sumo Logic 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 should monitor Sumo Logic’s investor
relations website in addition to following Sumo Logic’s press
releases, SEC filings, and social media.
Non-GAAP Financial Measures
In addition to our financial information
presented in accordance with GAAP, we believe the following
non-GAAP financial measures are useful in evaluating our operating
performance. We use the following non-GAAP financial measures,
collectively, to evaluate our ongoing operations and for internal
planning and forecasting purposes, including the preparation of our
annual operating budget and quarterly forecasts, to evaluate the
effectiveness of our business strategies, and to communicate with
our board of directors concerning our financial performance. We
believe that non-GAAP financial measures, when taken together with
the corresponding GAAP financial measures, may be helpful to
investors because they provide consistency and comparability with
past financial performance and meaningful supplemental information
regarding our performance by excluding certain items that may not
be indicative of our business, results of operations, or outlook.
The non-GAAP financial measures are presented for supplemental
informational purposes only, have limitations as analytical tools,
and should not be considered in isolation or as a substitute for
financial information presented in accordance with GAAP and may be
different from similarly-titled non-GAAP financial measures used by
other companies. In addition, other companies, including companies
in our industry, may calculate similarly-titled non-GAAP financial
measures differently or may use other measures to evaluate their
performance, all of which could reduce the usefulness of our
non-GAAP financial measures as tools for comparison. Investors are
encouraged to review the related GAAP financial measures and the
reconciliation of these non-GAAP financial measures to their most
directly comparable GAAP financial measures, and not to rely on any
single financial measure to evaluate our business, which it
includes in press releases announcing quarterly financial results,
including this press release.
Non-GAAP gross profit, non-GAAP gross
margin, non-GAAP operating expenses, non-GAAP loss from operations,
non-GAAP operating margin, non-GAAP net loss, and non-GAAP net loss
per share: We define these non-GAAP financial measures as
their respective GAAP measures, excluding expenses related to
stock-based compensation expense and related employer taxes on
equity, amortization of acquired intangibles, and
acquisition-related expenses. We use these non-GAAP financial
measures as part of our overall assessment of our performance,
including the preparation of our annual operating budget and
quarterly forecasts, to evaluate the effectiveness of our business
strategies, and to communicate with our board of directors
concerning our financial performance.
Free cash flows: We define free
cash flow as cash used in operating activities less purchases of
property and equipment and capitalized internal-use software costs.
We believe free cash flow is a useful indicator of liquidity that
provides our management, board of directors, and investors with
information about our future ability to generate or use cash to
enhance the strength of our balance sheet and further invest in our
business and pursue potential strategic initiatives.
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 express and implied
forward-looking statements including but not limited to, statements
regarding our GAAP and non-GAAP guidance for the first fiscal
quarter and full fiscal year 2023, expectations regarding the
benefits of our offerings, our growth strategy and investments, our
market opportunity, and our ability to achieve success.
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 our ability to
realize the anticipated benefits from our acquisitions, 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 ability to successfully add new features and
functionality to our platform, our ability to compete effectively
in an increasingly competitive market, and general market,
political, economic, and business conditions, including the impact
of COVID-19, and other risks detailed in our Form 10-Q filed with
the Securities and Exchange Commission (SEC) on December 8, 2021
and in our Annual Form 10-K for the year ended January 31,
2022 that will be filed with the SEC, which should be read in
conjunction with this press release and the financial results
included herein.
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. 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. We anticipate that subsequent events and
developments could cause our views to change. We undertake no
obligation to update or revise any forward-looking statements,
whether as a result of new information, future events or otherwise,
except as required by law.
About Sumo Logic
Sumo Logic, Inc. (NASDAQ: SUMO) empowers the
people who power modern, digital business. Through its SaaS
analytics platform, Sumo Logic enables customers to deliver
reliable and secure cloud-native applications. The Sumo Logic
Continuous Intelligence Platform™ helps practitioners and
developers ensure application reliability, secure and protect
against modern security threats, and gain insights into their cloud
infrastructures. Customers around the world rely on Sumo Logic to
get powerful real-time analytics and insights across observability
and security solutions for their cloud-native applications. For
more information, visit www.sumologic.com.
For more information, please contact:
Investor Relations ContactBryan
LiberatorIR@sumologic.com
Media ContactCarmen
Harrischarris@sumologic.com(650) 414-1584
Sumo Logic,
Inc.Condensed Consolidated Statements of
Operations(in thousands, except per share
data)(unaudited
|
Three Months Ended January 31, |
|
Year Ended January 31, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
$ |
67,049 |
|
|
$ |
54,152 |
|
|
$ |
242,125 |
|
|
$ |
202,637 |
|
Cost of revenue |
|
22,751 |
|
|
|
14,352 |
|
|
|
78,308 |
|
|
|
56,492 |
|
Gross profit |
|
44,298 |
|
|
|
39,800 |
|
|
|
163,817 |
|
|
|
146,145 |
|
Operating expenses: |
|
|
|
|
|
|
|
Research and development |
|
24,884 |
|
|
|
18,450 |
|
|
|
94,652 |
|
|
|
70,206 |
|
Sales and marketing |
|
36,011 |
|
|
|
28,656 |
|
|
|
131,311 |
|
|
|
109,190 |
|
General and administrative |
|
13,871 |
|
|
|
12,312 |
|
|
|
59,129 |
|
|
|
44,408 |
|
Total operating expenses |
|
74,766 |
|
|
|
59,418 |
|
|
|
285,092 |
|
|
|
223,804 |
|
Loss from operations |
|
(30,468 |
) |
|
|
(19,618 |
) |
|
|
(121,275 |
) |
|
|
(77,659 |
) |
Interest and other income (expense), net |
|
(24 |
) |
|
|
(170 |
) |
|
|
10 |
|
|
|
(419 |
) |
Interest expense |
|
(41 |
) |
|
|
(49 |
) |
|
|
(174 |
) |
|
|
(703 |
) |
Loss before provision for
income taxes |
|
(30,533 |
) |
|
|
(19,837 |
) |
|
|
(121,439 |
) |
|
|
(78,781 |
) |
Provision (benefit) for income taxes |
|
3,033 |
|
|
|
752 |
|
|
|
1,926 |
|
|
|
1,516 |
|
Net loss |
$ |
(33,566 |
) |
|
$ |
(20,589 |
) |
|
$ |
(123,365 |
) |
|
$ |
(80,297 |
) |
|
|
|
|
|
|
|
|
Net loss per share, basic and
diluted |
$ |
(0.30 |
) |
|
$ |
(0.20 |
) |
|
$ |
(1.13 |
) |
|
$ |
(1.65 |
) |
|
|
|
|
|
|
|
|
Weighted-average shares used
to compute net loss per share, basic and diluted |
|
112,303 |
|
|
|
101,700 |
|
|
|
108,695 |
|
|
|
48,805 |
|
Sumo Logic,
Inc.Condensed Consolidated Balance
Sheets(in thousands)(unaudited)
|
January 31,2022 |
|
January 31,2021 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
79,986 |
|
|
$ |
404,140 |
|
Marketable securities, current |
|
210,645 |
|
|
|
— |
|
Accounts receivable, net |
|
49,451 |
|
|
|
44,761 |
|
Prepaid expenses |
|
9,792 |
|
|
|
10,509 |
|
Deferred sales commissions, current |
|
17,110 |
|
|
|
12,790 |
|
Other current assets |
|
2,865 |
|
|
|
3,110 |
|
Total current assets |
|
369,849 |
|
|
|
475,310 |
|
Marketable securities,
noncurrent |
|
65,866 |
|
|
|
— |
|
Property and equipment,
net |
|
4,960 |
|
|
|
4,156 |
|
Operating lease right-of-use
assets |
|
6,110 |
|
|
|
— |
|
Goodwill |
|
94,967 |
|
|
|
50,672 |
|
Acquired intangible assets,
net |
|
26,221 |
|
|
|
10,656 |
|
Deferred sales commissions,
noncurrent |
|
32,689 |
|
|
|
27,857 |
|
Other assets |
|
1,469 |
|
|
|
1,856 |
|
Total assets |
$ |
602,131 |
|
|
$ |
570,507 |
|
Liabilities and
stockholders’ equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
7,755 |
|
|
$ |
4,832 |
|
Accrued expenses and other current liabilities |
|
25,425 |
|
|
|
23,316 |
|
Operating lease liabilities, current |
|
4,619 |
|
|
|
— |
|
Deferred revenue, current |
|
131,329 |
|
|
|
102,625 |
|
Total current liabilities |
|
169,128 |
|
|
|
130,773 |
|
Operating lease liabilities,
noncurrent |
|
2,346 |
|
|
|
— |
|
Deferred revenue,
noncurrent |
|
5,944 |
|
|
|
4,076 |
|
Other liabilities |
|
5,744 |
|
|
|
4,246 |
|
Total liabilities |
|
183,162 |
|
|
|
139,095 |
|
|
|
|
|
Stockholders’ equity: |
|
|
|
Common stock |
|
11 |
|
|
|
10 |
|
Additional paid-in-capital |
|
944,447 |
|
|
|
829,238 |
|
Accumulated other comprehensive loss |
|
(4,333 |
) |
|
|
(45 |
) |
Accumulated deficit |
|
(521,156 |
) |
|
|
(397,791 |
) |
Total stockholders’ equity |
|
418,969 |
|
|
|
431,412 |
|
Total liabilities and
stockholders’ equity |
$ |
602,131 |
|
|
$ |
570,507 |
|
Sumo Logic,
Inc.Condensed Consolidated Statement of Cash
Flows(in thousands)(unaudited)
|
Three Months Ended January 31, |
|
Year Ended January 31, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Cash flows from
operating activities |
|
|
|
|
|
|
|
Net loss |
$ |
(33,566 |
) |
|
$ |
(20,589 |
) |
|
$ |
(123,365 |
) |
|
$ |
(80,297 |
) |
Adjustments to reconcile net
loss to net cash used in operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
4,292 |
|
|
|
2,146 |
|
|
|
14,181 |
|
|
|
8,298 |
|
Amortization of deferred sales commissions |
|
4,494 |
|
|
|
3,328 |
|
|
|
15,847 |
|
|
|
11,476 |
|
Accretion (amortization) of marketable securities purchased at a
premium (discount) |
|
914 |
|
|
|
— |
|
|
|
3,070 |
|
|
|
— |
|
Stock-based compensation, net of amounts capitalized |
|
15,019 |
|
|
|
12,285 |
|
|
|
54,146 |
|
|
|
40,951 |
|
Non-cash lease cost |
|
1,046 |
|
|
|
— |
|
|
|
4,178 |
|
|
|
— |
|
Other |
|
2,326 |
|
|
|
449 |
|
|
|
474 |
|
|
|
635 |
|
Changes in operating assets and liabilities, net of impact of
acquisitions: |
|
|
|
|
|
|
|
Accounts receivable |
|
(6,104 |
) |
|
|
(3,092 |
) |
|
|
(4,194 |
) |
|
|
(17,809 |
) |
Prepaid expenses |
|
847 |
|
|
|
(1,923 |
) |
|
|
714 |
|
|
|
(4,199 |
) |
Other assets |
|
(254 |
) |
|
|
(1,955 |
) |
|
|
850 |
|
|
|
(2,574 |
) |
Deferred sales commissions |
|
(8,747 |
) |
|
|
(8,053 |
) |
|
|
(24,999 |
) |
|
|
(25,771 |
) |
Accounts payable |
|
(1,458 |
) |
|
|
(1,196 |
) |
|
|
2,825 |
|
|
|
(1,345 |
) |
Accrued expenses and other current liabilities |
|
(217 |
) |
|
|
2,340 |
|
|
|
1,589 |
|
|
|
4,121 |
|
Deferred revenue |
|
13,022 |
|
|
|
16,321 |
|
|
|
29,458 |
|
|
|
18,016 |
|
Operating lease liabilities |
|
(1,142 |
) |
|
|
— |
|
|
|
(4,513 |
) |
|
|
— |
|
Other liabilities |
|
(1,017 |
) |
|
|
(1,035 |
) |
|
|
(752 |
) |
|
|
1,319 |
|
Net cash used in operating activities |
|
(10,545 |
) |
|
|
(974 |
) |
|
|
(30,491 |
) |
|
|
(47,179 |
) |
Cash flows from
investing activities |
|
|
|
|
|
|
|
Purchases of marketable
securities |
|
(65,137 |
) |
|
|
— |
|
|
|
(424,724 |
) |
|
|
— |
|
Maturities of marketable
securities |
|
44,550 |
|
|
|
— |
|
|
|
102,508 |
|
|
|
— |
|
Sales of marketable
securities |
|
26,251 |
|
|
|
— |
|
|
|
41,731 |
|
|
|
— |
|
Purchases of property and
equipment |
|
(459 |
) |
|
|
(780 |
) |
|
|
(2,258 |
) |
|
|
(1,138 |
) |
Capitalized internal-use
software costs |
|
(182 |
) |
|
|
— |
|
|
|
(182 |
) |
|
|
(1,205 |
) |
Cash paid for acquisitions,
net of cash and restricted cash acquired |
|
— |
|
|
|
— |
|
|
|
(40,340 |
) |
|
|
— |
|
Net cash used in investing activities |
|
5,023 |
|
|
|
(780 |
) |
|
|
(323,265 |
) |
|
|
(2,343 |
) |
Cash flows from
financing activities |
|
|
|
|
|
|
|
Proceeds from initial public
offering, net of underwriting discounts |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
349,166 |
|
Proceeds from borrowings |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
24,250 |
|
Repayment of borrowings |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(24,250 |
) |
Payments of deferred offering
costs |
|
— |
|
|
|
(3,041 |
) |
|
|
(93 |
) |
|
|
(4,362 |
) |
Proceeds from employee stock
purchase plan |
|
3,252 |
|
|
|
— |
|
|
|
7,977 |
|
|
|
— |
|
Proceeds from exercise of
common stock options |
|
4,352 |
|
|
|
1,169 |
|
|
|
22,326 |
|
|
|
7,282 |
|
Cash paid for holdback
consideration in connection with acquisition |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(100 |
) |
Net cash (used in) provided by financing activities |
|
7,604 |
|
|
|
(1,872 |
) |
|
|
30,210 |
|
|
|
351,986 |
|
Effect of exchange rate
changes on cash and cash equivalents |
|
(434 |
) |
|
|
297 |
|
|
|
(608 |
) |
|
|
163 |
|
Change in cash and cash equivalents and restricted cash |
|
1,648 |
|
|
|
(3,329 |
) |
|
|
(324,154 |
) |
|
|
302,627 |
|
Cash and cash equivalents and
restricted cash: |
|
|
|
|
|
|
|
Beginning of period |
|
78,638 |
|
|
|
407,769 |
|
|
|
404,440 |
|
|
|
101,813 |
|
End of period |
$ |
80,286 |
|
|
$ |
404,440 |
|
|
$ |
80,286 |
|
|
$ |
404,440 |
|
Sumo Logic,
Inc.Reconciliation of GAAP to Non-GAAP Financial
Measures(in thousands, except per share data and
percentages)(unaudited)
|
Three Months Ended January 31, |
|
Year Ended January 31, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Reconciliation of
gross profit and gross margin |
|
|
|
|
|
|
|
GAAP gross
profit |
$ |
44,298 |
|
|
$ |
39,800 |
|
|
$ |
163,817 |
|
|
$ |
146,145 |
|
Add: Stock-based compensation expense and related employer payroll
taxes |
|
296 |
|
|
|
196 |
|
|
|
854 |
|
|
|
510 |
|
Add: Amortization of acquired intangible assets |
|
3,596 |
|
|
|
1,642 |
|
|
|
11,753 |
|
|
|
6,759 |
|
Add: Acquisition-related expenses |
|
79 |
|
|
|
— |
|
|
|
230 |
|
|
|
— |
|
Non-GAAP gross
profit |
$ |
48,269 |
|
|
$ |
41,638 |
|
|
$ |
176,654 |
|
|
$ |
153,414 |
|
GAAP gross
margin |
|
66 |
% |
|
|
73 |
% |
|
|
68 |
% |
|
|
72 |
% |
Non-GAAP gross
margin |
|
72 |
% |
|
|
77 |
% |
|
|
73 |
% |
|
|
76 |
% |
|
|
|
|
|
|
|
|
Reconciliation of
operating expenses |
|
|
|
|
|
|
|
GAAP research and
development |
$ |
24,884 |
|
|
$ |
18,450 |
|
|
$ |
94,652 |
|
|
$ |
70,206 |
|
Less: Stock-based compensation expense and related employer payroll
taxes |
|
(6,864 |
) |
|
|
(4,122 |
) |
|
|
(24,363 |
) |
|
|
(13,728 |
) |
Less: Acquisition-related expenses |
|
(242 |
) |
|
|
— |
|
|
|
(777 |
) |
|
|
— |
|
Non-GAAP research and
development |
$ |
17,778 |
|
|
$ |
14,328 |
|
|
$ |
69,512 |
|
|
$ |
56,478 |
|
|
|
|
|
|
|
|
|
GAAP sales and
marketing |
$ |
36,011 |
|
|
$ |
28,656 |
|
|
$ |
131,311 |
|
|
$ |
109,190 |
|
Less: Stock-based compensation expense and related employer payroll
taxes |
|
(4,590 |
) |
|
|
(3,669 |
) |
|
|
(16,397 |
) |
|
|
(11,532 |
) |
Less: Amortization of acquired intangible assets |
|
(150 |
) |
|
|
— |
|
|
|
(383 |
) |
|
|
— |
|
Less: Acquisition-related expenses |
|
(97 |
) |
|
|
— |
|
|
|
(278 |
) |
|
|
— |
|
Non-GAAP sales and
marketing |
$ |
31,174 |
|
|
$ |
24,987 |
|
|
$ |
114,253 |
|
|
$ |
97,658 |
|
|
|
|
|
|
|
|
|
GAAP general and
administrative |
$ |
13,871 |
|
|
$ |
12,312 |
|
|
$ |
59,129 |
|
|
$ |
44,408 |
|
Less: Stock-based compensation expense and related employer payroll
taxes |
|
(3,458 |
) |
|
|
(4,298 |
) |
|
|
(14,279 |
) |
|
|
(15,181 |
) |
Less: Acquisition-related expenses |
|
— |
|
|
|
— |
|
|
|
(3,756 |
) |
|
|
— |
|
Non-GAAP general and
administrative |
$ |
10,413 |
|
|
$ |
8,014 |
|
|
$ |
41,094 |
|
|
$ |
29,227 |
|
|
|
|
|
|
|
|
|
Reconciliation of
operating loss and operating margin |
|
|
|
|
|
|
|
GAAP loss from
operation |
$ |
(30,468 |
) |
|
$ |
(19,618 |
) |
|
$ |
(121,275 |
) |
|
$ |
(77,659 |
) |
Add: Stock-based compensation expense and related employer payroll
taxes |
|
15,208 |
|
|
|
12,285 |
|
|
|
55,893 |
|
|
|
40,951 |
|
Add: Amortization of acquired intangible assets |
|
3,746 |
|
|
|
1,642 |
|
|
|
12,136 |
|
|
|
6,759 |
|
Add: Acquisition-related expenses |
|
418 |
|
|
|
— |
|
|
|
5,041 |
|
|
|
— |
|
Non-GAAP operating
loss |
$ |
(11,096 |
) |
|
$ |
(5,691 |
) |
|
$ |
(48,205 |
) |
|
$ |
(29,949 |
) |
GAAP operating
margin |
(45 |
)% |
|
(36 |
)% |
|
(50 |
)% |
|
(38 |
)% |
Non-GAAP operating
margin |
(17 |
)% |
|
(11 |
)% |
|
(20 |
)% |
|
(15 |
)% |
|
|
|
|
|
|
|
|
Reconciliation of net
loss |
|
|
|
|
|
|
|
GAAP net
loss |
$ |
(33,566 |
) |
|
$ |
(20,589 |
) |
|
$ |
(123,365 |
) |
|
$ |
(80,297 |
) |
Add: Stock-based compensation expense and related employer payroll
taxes |
|
15,208 |
|
|
|
12,285 |
|
|
|
55,893 |
|
|
|
40,951 |
|
Add: Amortization of acquired intangible assets |
|
3,746 |
|
|
|
1,642 |
|
|
|
12,136 |
|
|
|
6,759 |
|
Add: Acquisition-related expenses |
|
418 |
|
|
|
— |
|
|
|
5,041 |
|
|
|
— |
|
Non-GAAP net
loss |
$ |
(14,194 |
) |
|
$ |
(6,662 |
) |
|
$ |
(50,295 |
) |
|
$ |
(32,587 |
) |
GAAP net loss per share |
$ |
(0.30 |
) |
|
$ |
(0.20 |
) |
|
$ |
(1.13 |
) |
|
$ |
(1.65 |
) |
Non-GAAP net loss per
share |
$ |
(0.13 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.46 |
) |
|
$ |
(0.67 |
) |
Weighted average shares
outstanding, basic and diluted |
|
112,303 |
|
|
|
101,700 |
|
|
|
108,695 |
|
|
|
48,805 |
|
|
|
|
|
|
|
|
|
Reconciliation of cash
used in operating activities to free cash flow |
|
|
|
|
|
|
|
GAAP cash used in
operating activities |
$ |
(10,545 |
) |
|
$ |
(974 |
) |
|
$ |
(30,491 |
) |
|
$ |
(47,179 |
) |
Less: Purchases of property and equipment |
|
(459 |
) |
|
|
(780 |
) |
|
|
(2,258 |
) |
|
|
(1,138 |
) |
Less: Capitalized internal-use software |
|
(182 |
) |
|
|
— |
|
|
|
(182 |
) |
|
|
(1,205 |
) |
Free cash
flow |
$ |
(11,186 |
) |
|
$ |
(1,754 |
) |
|
$ |
(32,931 |
) |
|
$ |
(49,522 |
) |
Sumo Logic (NASDAQ:SUMO)
Historical Stock Chart
From Mar 2024 to Apr 2024
Sumo Logic (NASDAQ:SUMO)
Historical Stock Chart
From Apr 2023 to Apr 2024