Stocks TradingCharts.com

stocks prices, charts & quotes

Free Stock Prices, Charts & Stock Price Quotes

Search
Symbol Search Browse Symbols My Charts Menu
QUICK QUOTE
QUICK CHART
F.A.Questions Suggestion Box Advertising Info Commodity Charts Forex Markets

Stocks & Financial News

Breaking financial news 24/7 courtesy of TradingCharts.com Inc. / TFC Commodity Charts

HubSpot Reports Q1 2024 Results

CAMBRIDGE, Mass., May 8, 2024 (BUSINESS WIRE) --
HubSpot, Inc. (NYSE: HUBS), the customer platform for scaling companies, today announced financial results for the first quarter ended March 31, 2024.

Financial Highlights:

Revenue

Total revenue was $617.4 million, up 23% compared to Q1'23. Subscription revenue was $603.8 million, up 23% compared to Q1'23. Professional services and other revenue was $13.6 million, up 15% compared to Q1'23.

Operating Income (Loss)

GAAP operating margin was (3.8%), compared to (8.6%) in Q1'23. Non-GAAP operating margin was 15.0%, compared to 13.8% in Q1'23. GAAP operating loss was ($23.2) million, compared to ($43.1) million in Q1'23. Non-GAAP operating income was $92.6 million, compared to $69.4 million in Q1'23.

Net Income (Loss)

GAAP net income was $5.9 million, or $0.12 per basic and diluted share, compared to net loss of ($36.6) million, or ($0.74) per basic and diluted share in Q1'23. Non-GAAP net income was $89.1 million, or $1.76 per basic and $1.68 per diluted share, compared to $63.0 million, or $1.28 per basic and $1.22 per diluted share in Q1'23. Weighted average basic and diluted shares outstanding for GAAP net loss per share was 50.7 million, compared to 49.4 million basic and diluted shares in Q1'23. Weighted average basic and diluted shares outstanding for non-GAAP net income per share was 50.7 million and 53.1 million respectively, compared to 49.4 million and 51.5 million, respectively in Q1'23.

Balance Sheet and Cash Flow

The company's cash, cash equivalents, and short-term and long-term investments balance was $1.8 billion as of March 31, 2024. During the first quarter, the company generated $127.1 million of cash from operating cash flow, compared to $81.1 million during Q1'23. During the first quarter, the company generated $131.3 million of cash from non-GAAP operating cash flow and $103.8 million of non-GAAP free cash flow, compared to $103.6 million of cash from non-GAAP operating cash flow and $85.2 million of non-GAAP free cash flow during Q1'23.

Additional Recent Business Highlights

Grew Customers to 216,840 at March 31, 2024, up 22% from March 31, 2023. Average Subscription Revenue Per Customer was $11,447 during the first quarter of 2024, up 1% compared to the first quarter of 2023.

"We kicked off the year with solid revenue growth and another good quarter of operating margin expansion. Customers across all segments are consolidating on HubSpot because it is easy to use, easy to scale and delivers fast time to value," said Yamini Rangan, Chief Executive Officer at HubSpot. "While the macro environment remains challenging, the pace of innovation has accelerated in our industry with AI. We are setting that pace for scaling companies and are becoming the de facto standard which gives me confidence in our ability to drive long-term durable growth."

Business Outlook

Based on information available as of May 8, 2024, HubSpot is issuing guidance for the second quarter of 2024 and full year 2024 as indicated below.

Second Quarter 2024:

Total revenue is expected to be in the range of $617.0 million to $619.0 million. Foreign exchange rates are expected to be a 1 point headwind to second quarter 2024 revenue growth(1). Non-GAAP operating income is expected to be in the range of $92.0 million to $93.0 million. Non-GAAP net income per common share is expected to be in the range of $1.62 to $1.64. This assumes approximately 53.3 million weighted average diluted shares outstanding.

Full Year 2024:

Total revenue is expected to be in the range of $2.55 billion to $2.56 billion. Foreign exchange rates are expected to be a 1 point headwind to full year 2024 revenue growth(1). Non-GAAP operating income is expected to be in the range of $426.0 million to $430.0 million. Non-GAAP net income per common share is expected to be in the range of $7.30 to $7.38. This assumes approximately 53.5 million weighted average diluted shares outstanding.

(1) Foreign exchange rates impact on revenue is calculated by comparing current period rates with prior period average rates.

Use of Non-GAAP Financial Measures

In our earnings press releases, conference calls, slide presentations, and webcasts, we may use or discuss non-GAAP financial measures, as defined by Regulation G. The GAAP financial measure most directly comparable to each non-GAAP financial measure used or discussed, and a reconciliation of the differences between each non-GAAP financial measure and the comparable GAAP financial measure, are included in this press release after the consolidated financial statements. Our earnings press releases containing such non-GAAP reconciliations can be found in the Investors section of our website ir.hubspot.com.

Conference Call Information

HubSpot will host a conference call on Wednesday, May 8, 2024 at 4:30 p.m. Eastern Time (ET) to discuss the company's first quarter 2024 financial results and its business outlook. To register for this conference call, please use this dial in registration link or visit HubSpot's Investor Relations website at ir.hubspot.com. After registering, a confirmation email will be sent, including dial-in details and a unique code for entry. Participants who wish to register for the conference call webcast please use this link.

Following the conference call, a replay will be available at (866) 813-9403 (domestic) or +44 204-525-0658 (international). The replay passcode is 545107. An archived webcast of this conference call will also be available on HubSpot's Investor Relations website at ir.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 the customer platform that helps businesses connect and grow better. HubSpot delivers seamless connection for customer-facing teams with a unified platform that includes AI-powered engagement hubs, a Smart CRM, and a connected ecosystem with over 1,500 App Marketplace integrations, a community network, and educational content. Learn more at www.hubspot.com.

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, foreign currency movement, and business outlook, including our financial guidance for the second fiscal quarter of and full year 2024 and our long-term financial framework; statements regarding our positioning for future growth and market leadership; statements regarding the economic environment; and statements regarding expected market trends, future priorities and related investments, and market opportunities. 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, risks associated with our history of losses; our ability to retain existing customers and add new customers; the continued growth of the market for a customer platform; our ability to develop new products and technologies and differentiate our platform from competing products and technologies, including artificial intelligence and machine learning technologies; our ability to manage our growth effectively over the long-term to maintain our high level of service; our ability to maintain and expand relationships with our solutions partners; the price volatility of our common stock; the impact of geopolitical conflicts, inflation, foreign currency movement, and macroeconomic instability on our business, the broader economy, our workforce and operations, the markets in which we and our partners and customers operate, and our ability to forecast our future financial performance; regulatory and legislative developments on the use of artificial intelligence and machine learning; and other risks set forth under the caption "Risk Factors" in our 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)
                                                                              
                                                           March 31,                         December 31,           
                                                             2024                              2023 (1)             
                                                                                     ------------------------------                                            ------------------------------
Assets                                                                                           
Current assets:                                                                                  
                                                                  $                       447,793     $                       387,987  
   Cash and cash equivalents
                                                                     1,070,872        1,000,245  
   Short-term investments
                                                                       266,862          295,303  
   Accounts receivable
                                                                       107,424           99,326  
   Deferred commission expense
                                                                        92,301           88,679  
   Prepaid expenses and other current assets
                                                                                     -------------------- ----------                                           -------------------- ----------
Total current assets                                                 1,985,252        1,871,540  
Long-term investments                                                  311,526          325,703  
Property and equipment, net                                            103,362          103,331  
Capitalized software development costs, net                            119,554          106,229  
Right-of-use assets                                                    243,279          251,071  
Deferred commission expense, net of current portion                    128,580          122,194  
Other assets                                                            88,058           75,247  
Intangible assets, net                                                  39,825           42,316  
Goodwill                                                               173,667          173,761  
                                                                                     -------------------- ----------                                           -------------------- ----------
Total assets                                                      $                     3,193,103     $                     3,071,392  
                                                                                     ==================== ==========                                           ==================== ==========
Liabilities and stockholders' equity                                  
Current liabilities:                                                                             
                                                                  $                         7,928     $                         9,106  
   Accounts payable
                                                                        68,752           53,462  
   Accrued compensation costs
                                                                        67,355           78,169  
   Accrued commissions
                                                                        85,852           94,074  
   Accrued expenses and other current liabilities
                                                                        32,869           35,047  
   Operating lease liabilities
                                                                       696,878          672,150  
   Deferred revenue
                                                                                     -------------------- ----------                                           -------------------- ----------
                                                                       959,634          942,008  
   Total current liabilities
Operating lease liabilities, net of current portion                    284,489          296,561  
Deferred revenue, net of current portion                                 4,916            5,810  
Other long-term liabilities                                             38,243           36,459  
Convertible senior notes, net of current portion                       456,704          456,206  
                                                                                     -------------------- ----------                                           -------------------- ----------
Total liabilities                                                    1,743,986        1,737,044  
                                                                                     -------------------- ----------                                           -------------------- ----------
Stockholders' equity:                                                 
                                                                            51               50  
   Common stock
                                                                     2,250,549        2,136,908  
   Additional paid-in capital
                                                                        (2,980 )                             1,827  
   Accumulated other comprehensive income (loss)
                                                                      (798,503 )                          (804,437 )
   Accumulated deficit
                                                                                     -------------------- ----------                                           -------------------- ----------
                                                                     1,449,117        1,334,348  
   Total stockholders' equity
                                                                                     -------------------- ----------                                           -------------------- ----------
(1) In connection with the quarter close, we discovered an immaterial error in our calculation of Cost of Revenues--Subscription related to how we calculate contractual credits in one of our third-party vendor agreements. As a result, we have revised the Consolidated Statement of Operations for the period ending March 31, 2023 by reducing Cost of Revenues- Subscription by $1.7 million to reflect the revised impact of the credits on that period. We have also revised the balance sheet as of December 31, 2023 to reflect the cumulative impact of the error on prior periods, resulting in a decrease to accrued expenses and other current liabilities and a decrease to accumulated deficit totaling $14.2 million. Lastly, we have updated certain line items within the operating section of the statement of cash flows for the period ending March 31, 2023 but note no net impact to cash flows provided by operating activities. In conjunction with the revisions, we plan to also correct for certain other previously identified immaterial errors. All amounts are preliminary. We plan to revise our financial statements to correct this matter in our Form 10-Q for the three months ended March 31, 2024 ("Form 10-Q"), which we expect to file on May 10, 2024. Refer to our Form 10-Q for additional information.
Consolidated Statements of Operations
(in thousands, except per share data)
                                                                                                                                                         
                                                                                                    For the Three Months Ended March 31,                                    
                                                                                    ----------------------------------------------------------------------------------------------------
                                                                               2024                              2023 (1)             
                                                                                    ------------------------------                                            ------------------------------
Revenues:                                                                                                          
                                                                                    $                       603,798     $                       489,743  
   Subscription
                                                                                          13,616           11,877  
   Professional services and other
                                                                                    -------------------- ----------                                           -------------------- ----------
                                                                                         617,414          501,620  
         Total revenue
                                                                                    -------------------- ----------                                           -------------------- ----------
Cost of revenues:                                                                                                  
                                                                                          80,725           66,622  
   Subscription
                                                                                          14,363           13,707  
   Professional services and other
                                                                                    -------------------- ----------                                           -------------------- ----------
                                                                                          95,088           80,329  
         Total cost of revenues
                                                                                    -------------------- ----------                                           -------------------- ----------
Gross profit                                                                             522,326          421,291  
                                                                                    -------------------- ----------                                           -------------------- ----------
Operating expenses:                                                                                                
                                                                                         175,637          127,683  
   Research and development
                                                                                         300,282          250,683  
   Sales and marketing
                                                                                          68,858           57,405  
   General and administrative
                                                                                             782           28,570  
   Restructuring
                                                                                    -------------------- ----------                                           -------------------- ----------
                                                                                         545,559          464,341  
      Total operating expenses
                                                                                    -------------------- ----------                                           -------------------- ----------
Loss from operations                                                                     (23,233 )                           (43,050 )
                                                                                    -------------------- ----------                                           -------------------- ----------
Other expense:                                                                                                     
                                                                                          18,727           10,472  
   Interest income
                                                                                            (935 )                              (930 )
   Interest expense
                                                                                          13,161             (794 )
   Other expense
                                                                                    -------------------- ----------                                           -------------------- ----------
                                                                                          30,953            8,748  
      Total other income
                                                                                    -------------------- ----------                                           -------------------- ----------
Income (loss) before income tax expense                                                    7,720          (34,302 )
                                                                                          (1,786 )                            (2,263 )
      Income tax expense
                                                                                    -------------------- ----------                                           -------------------- ----------
Net income (loss)                                                                   $                         5,934     $                       (36,565 )
                                                                                    ==================== ==========                                           ==================== ==========
Net income (loss) per share, basic                                                  $                          0.12     $                         (0.74 )
Net income (loss) per share, diluted                                                $                          0.12     $                         (0.74 )
Weighted average common shares used in computing basic net income (loss) per share:       50,689           49,395  
(1) In connection with the quarter close, we discovered an immaterial error in our calculation of Cost of Revenues--Subscription related to how we calculate contractual credits in one of our third-party vendor agreements. As a result, we have revised the Consolidated Statement of Operations for the period ending March 31, 2023 by reducing Cost of Revenues- Subscription by $1.7 million to reflect the revised impact of the credits on that period. We have also revised the balance sheet as of December 31, 2023 to reflect the cumulative impact of the error on prior periods, resulting in a decrease to accrued expenses and other current liabilities and a decrease to accumulated deficit totaling $14.2 million. Lastly, we have updated certain line items within the operating section of the statement of cash flows for the period ending March 31, 2023 but note no net impact to cash flows provided by operating activities. In conjunction with the revisions, we plan to also correct for certain other previously identified immaterial errors. All amounts are preliminary. We plan to revise our financial statements to correct this matter in our Form 10-Q for the three months ended March 31, 2024 ("Form 10-Q"), which we expect to file on May 10, 2024. Refer to our Form 10-Q for additional information.
Consolidated Statements of Cash Flows
(in thousands)
                                                                                                                                                                            
                                                                                                                       For the Three Months Ended March 31,                                    
                                                                                                       ----------------------------------------------------------------------------------------------------
                                                                                                  2024                              2023 (1)             
                                                                                                       ------------------------------                                            ------------------------------
Operating Activities:                                                                                                                 
                                                                                                       $                         5,934     $                       (36,565 )
   Net income (loss)
                                                                                                                                      
   Adjustments to reconcile net loss to net cash and cash equivalents provided by operating activities
                                                                                                             21,234           16,570  
      Depreciation and amortization
                                                                                                            111,122           83,037  
      Stock-based compensation
                                                                                                                        --            2,281  
      Restructuring charges
                                                                                                            (16,353 )                                       --  
      Gain on strategic investments
                                                                                                              3,615                      --  
      Impairment of strategic investments
                                                                                                               (167 )                                47  
      (Benefit from) provision for deferred income taxes
                                                                                                                500              484  
      Amortization of debt discount and issuance costs
                                                                                                            (12,563 )                            (8,008 )
      Accretion of bond discount
                                                                                                                538             (358 )
      Unrealized currency translation
                                                                                                                                      
      Changes in assets and liabilities
                                                                                                             25,423           30,615  
         Accounts receivable
                                                                                                             (5,473 )                           (20,417 )
         Prepaid expenses and other assets
                                                                                                            (17,001 )                           (18,539 )
         Deferred commission expense
                                                                                                              6,390            8,483  
         Right-of-use assets
                                                                                                             (1,300 )                           (17,873 )
         Accounts payable
                                                                                                            (13,281 )                            22,504  
         Accrued expenses and other liabilities
                                                                                                            (12,743 )                            (9,829 )
         Operating lease liabilities
                                                                                                             31,213           28,638  
         Deferred revenue
                                                                                                       -------------------- ----------                                           -------------------- ----------
                                                                                                            127,088           81,070  
            Net cash and cash equivalents provided by operating activities
                                                                                                       -------------------- ----------                                           -------------------- ----------
Investing Activities:                                                                                                                 
                                                                                                           (399,378 )                          (362,246 )
   Purchases of investments
                                                                                                            352,790          287,967  
   Maturities of investments
                                                                                                             (5,882 )                            (3,310 )
   Purchases of property and equipment
                                                                                                                (27 )                            (6,000 )
   Purchases of strategic investments
                                                                                                            (21,634 )                           (15,122 )
   Capitalization of software development costs
                                                                                                       -------------------- ----------                                           -------------------- ----------
                                                                                                            (74,131 )                           (98,711 )
            Net cash and cash equivalents used in investing activities
                                                                                                       -------------------- ----------                                           -------------------- ----------
Financing Activities:                                                                                                                 
                                                                                                             (8,788 )                            (1,198 )
   Employee taxes paid related to the net share settlement of stock-based awards
                                                                                                             19,943           11,254  
   Proceeds related to the issuance of common stock under stock plans
                                                                                                       -------------------- ----------                                           -------------------- ----------
                                                                                                             11,155           10,056  
            Net cash and cash equivalents provided by financing activities
                                                                                                       -------------------- ----------                                           -------------------- ----------
Effect of exchange rate changes on cash, cash equivalents and restricted cash                                (4,306 )                             1,722  
                                                                                                       -------------------- ----------                                           -------------------- ----------
Net increase (decrease) in cash, cash equivalents and restricted cash                                        59,806           (5,863 )
Cash, cash equivalents and restricted cash, beginning of period                                             392,040          334,175  
                                                                                                       -------------------- ----------                                           -------------------- ----------
(1) In connection with the quarter close, we discovered an immaterial error in our calculation of Cost of Revenues--Subscription related to how we calculate contractual credits in one of our third-party vendor agreements. As a result, we have revised the Consolidated Statement of Operations for the period ending March 31, 2023 by reducing Cost of Revenues- Subscription by $1.7 million to reflect the revised impact of the credits on that period. We have also revised the balance sheet as of December 31, 2023 to reflect the cumulative impact of the error on prior periods, resulting in a decrease to accrued expenses and other current liabilities and a decrease to accumulated deficit totaling $14.2 million. Lastly, we have updated certain line items within the operating section of the statement of cash flows for the period ending March 31, 2023 but note no net impact to cash flows provided by operating activities. In conjunction with the revisions, we plan to also correct for certain other previously identified immaterial errors. All amounts are preliminary. We plan to revise our financial statements to correct this matter in our Form 10-Q for the three months ended March 31, 2024 ("Form 10-Q"), which we expect to file on May 10, 2024. Refer to our Form 10-Q for additional information.
Reconciliation of non-GAAP operating income and operating margin
(in thousands, except percentages)
                                                                                                                                          
                                                                                       Three Months Ended March 31,                                          
                                                                 --------------------------------------------------------------------------------------------------------
                                                            2024                                  2023                 
                                                                 ------------------------------                                            ----------------------------------
GAAP operating loss                                              $                       (23,233 )                      $                           (43,050 )
Stock-based compensation                                              111,122               83,037  
Amortization of acquired intangible assets                              2,344                  845  
Acquisition related expense                                             1,552       --  
Restructuring charges                                                     782               28,570  
                                                                 -------------------- ----------                                           -------------------- --------------
Non-GAAP operating income                                        $                        92,567     $                            69,402  
                                                                 ==================== ==========                                           ==================== ==============
                                                                                 
GAAP operating margin                                                    (3.8 %)                                 (8.6 %)
Reconciliation of non-GAAP net income
(in thousands, except per share amounts)
                                                                                                                                       
                                                                                      Three Months Ended March 31,                                        
                                                                  ----------------------------------------------------------------------------------------------------
                                                             2024                                2023               
                                                                  ------------------------------                                            ------------------------------
GAAP net income (loss)                                            $                         5,934     $                       (36,565 )
Stock-based compensation                                               111,122           83,037  
Acquisition related expense                                              1,552                      --  
Amortization of acquired intangibles assets                              2,344              845  
Restructuring charges                                                      782           28,570  
Non-cash interest expense for amortization of debt issuance costs          500              484  
Gain on strategic investments                                          (12,738 )                                       --  
Loss on equity method investment                                            65              122  
Income tax effects of non-GAAP items                                   (20,483 )                           (13,488 )
                                                                  -------------------- ----------                                           -------------------- ----------
Non-GAAP net income                                               $                        89,078     $                        63,005  
                                                                  ==================== ==========                                           ==================== ==========
                                                                              
Non-GAAP net income per share:                                                                   
                                                                  $                          1.76     $                          1.28  
   Basic
                                                                  $                          1.68     $                          1.22  
   Diluted
Shares used in non-GAAP per share calculations                                                   
                                                                        50,689           49,395  
   Basic
(1) The non-GAAP diluted share count includes shares related to our 2025 notes using the if converted method. The GAAP diluted share count excludes shares related to our 2025 notes using the if converted method because inclusion of those shares would be anti-dilutive.
Reconciliation of non-GAAP expense and expense as a percentage of revenue
(in thousands, except percentages)
                                                                                                                                                                                                                                                               
                                                                                                                                                                                                                                                             Three Months Ended March 31,                                                                                                                                                                                                                                           
                                           ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                                        2024                                                                                                                                                                                                                                                                      2023                                                                                                                                   
                                           ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------                                                        ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
                                        COS,                                  COS,                                   R&D                                   S&M                                 G&A                                  COS,                                  COS,                                   R&D                                   S&M                                   G&A                 
                                                           Subs-                                                    Prof.                                                                                                                                                                                                                                                Subs-                                                    Prof.
                                                         cription                                                services &                                                                                                                                                                                                                                            cription                                                services &
                                                                                                                    other                                                                                                                                                                                                                                                                                                         other
GAAP expense                               $                            80,725   $                            14,363   $                           175,637   $                           300,282   $                        68,858     $                            66,622   $                            13,707   $                           127,683   $                           250,683   $                            57,405  
Stock -based compensation                            (4,960 )                              (1,086 )                             (50,627 )                             (35,157 )                         (19,292 )                                (2,745 )                              (1,087 )                             (33,324 )                             (30,169 )                             (15,712 )
Amortization of acquired intangible assets           (1,882 )                      --     --               (357 )                            (105 )                                  (399 )                      --     --               (446 )                      --  
Acquisition/disposition related expense      --     --             (1,046 )                      --           (506 )                        --     --     --     --     --  
                                           -------------------- --------------                      -------------------- --------------                      -------------------- --------------                      -------------------- --------------                      -------------------- ----------                                           -------------------- --------------                      -------------------- --------------                      -------------------- --------------                      -------------------- --------------                      -------------------- --------------
Non-GAAP expense                           $                            73,883   $                            13,277   $                           123,964   $                           264,768   $                        48,955     $                            63,478   $                            12,620   $                            94,359   $                           220,068   $                            41,693  
                                           ==================== ==============                      ==================== ==============                      ==================== ==============                      ==================== ==============                      ==================== ==========                                           ==================== ==============                      ==================== ==============                      ==================== ==============                      ==================== ==============                      ==================== ==============
                                                                                                                                                                                                                   
GAAP expense as a percentage of revenue                13.1 %                                 2.3 %                                28.4 %                                48.6 %                            11.2 %                                  13.3 %                                 2.7 %                                25.5 %                                50.0 %                                11.4 %
Reconciliation of non-GAAP subscription margin
(in thousands, except percentages)
                                                                                             
                                                      Three Months Ended March 31,                              
                                                                --------------------------------------------------------------------------------
                                        2024                              2023               
                                                                ------------------------------                       ------------------------------
GAAP subscription margin                     $                       523,073   $                       423,121  
Stock-based compensation                            4,960          2,745  
Amortization of acquired intangible assets          1,882            399  
                                                                -------------------- ----------                      -------------------- ----------
Non-GAAP subscription margin                 $                       529,915   $                       426,265  
                                                                ==================== ==========                      ==================== ==========
                                                       
GAAP subscription margin percentage                  86.6 %                            86.4 %
Reconciliation of free cash flow
(in thousands)                                                                                     
                                                                                
                                                                               Three Months Ended March 31,                              
                                                                                         --------------------------------------------------------------------------------
                                                                 2024                              2023               
                                                                                         ------------------------------                       ------------------------------
GAAP net cash and cash equivalents provided by operating activities   $                       127,088   $                        81,070  
Purchases of property and equipment                                         (5,882 )                          (3,310 )
Capitalization of software development costs                               (21,634 )                         (15,122 )
Payment of restructuring charges                                             4,190         22,513  
                                                                                         -------------------- ----------                      -------------------- ----------
Reconciliation of operating cash flow
(in thousands)
                                                                                                               
                                                                            Three Months Ended March 31,                          
                                                                                         -------------------------------------------------------------------------
                                                               2024                           2023             
                                                                                         ---------------------------                       --------------------------
GAAP net cash and cash equivalents provided by operating activities   $                    127,088   $                    81,070  
Payment of restructuring charges                                          4,190     22,513  
                                                                                         -------------------- -------                      -------------------- ------
Reconciliation of forecasted non-GAAP operating income           
(in thousands, except percentages)
                                     Three Months Ended            Year Ended       
                                                           June 30, 2024                                                 December 31, 2024
                                                       --------------------                                           ---------------------
GAAP operating income range                             ($57,657)-($56,807)     ($138,799)-($135,399)  
Stock-based compensation                                            145,357                   547,396  
Amortization of acquired intangible assets                            2,350                     9,403  
Acquisition related expense                                           1,000                     4,200  
Restructuring charges                                             950-1,100               3,800-4,400  
                                                       --------------------                                           ---------------------
Reconciliation of forecasted non-GAAP net income and non-GAAP net income per share
(in thousands, except per share amounts)
                                                                              
                                                                          Three Months Ended         Year Ended
                                                                                                June 30, 2024                           December 31, 2024
                                                                                            --------------------                      --------------------
GAAP net loss range                                                                          ($39,628)-($38,528)    ($85,490)-($80,465)
Stock-based compensation                                                                                 145,357                547,396
Amortization of acquired intangible assets                                                                 2,350                  9,403
Acquisition related expense                                                                                1,000                  4,200
Non-cash interest expense for amortization of debt issuance costs                                            500                  2,017
Gain on strategic investments                                                                           (12,738)               (12,738)
Loss on equity method investment                                                                              65                     65
Restructuring charges                                                                                  950-1,100            3,800-4,400
Income tax effects of non-GAAP items                                                           (11,256)-(11,506)      (78,153)-(79,278)
                                                                                            --------------------                      --------------------
Non-GAAP net income range                                                                        $86,600-$87,600      $390,500-$395,000
                                                                                            ====================                      ====================
                                                                              
GAAP net income per basic and diluted share                                                      ($0.78)-($0.76)        ($1.67)-($1.57)
Non-GAAP net income per diluted share                                                                $1.62-$1.64            $7.30-$7.38
                                                                              
                                                                              
Weighted average common shares used in computing GAAP basic and diluted net loss per share:               50,998                 51,187

HubSpot's estimates of stock-based compensation, amortization of acquired intangible assets, non-cash interest expense for amortization of debt issuance costs, gain on or impairment of strategic investments, loss of equity method investment, restructuring charges, and income tax effects of non-GAAP items assume, among other things, the occurrence of no additional acquisitions, and no further revisions to stock-based compensation and related expenses.

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, operating 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. Non-GAAP operating cash flow is defined as cash and cash equivalents provided by or used in operating activities plus payment of restructuring charges. Non-GAAP free cash flow is defined as cash and cash equivalents provided by or used in operating activities less purchases of property and equipment and capitalization of software development costs, plus payment of restructuring charges. Although non-GAAP operating cash flow and non-GAAP free cash flow are not residual cash flow available for our discretionary expenditures, we believe information regarding non-GAAP operating cash flow and non-GAAP free cash flow provide useful information to investors in understanding and evaluating the strength of our liquidity and provides a comparable framework for assessing how our business performed when compared to prior periods which were not impacted by restructuring charges paid from operating cash flow.

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 stock-based compensation, amortization of acquired intangible assets, acquisition related expenses, disposition related income, non-cash interest expense for the amortization of debt issuance costs, gain or impairment losses on strategic investments, gain or loss on equity method investment, restructuring charges and account for the income tax effects of the exclusion of these non-GAAP items. We believe investors may want to incorporate the effects of these items in order to compare our financial performance with that of other companies and between time periods:

A.                   A.                   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.                                                                                                                                                                                                                                     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.
                                                                                                                                                                                                                                           
B.                   B.                   Expense for the amortization of acquired intangible assets is excluded from non-GAAP expense and income measures as HubSpot views amortization of these assets as 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 a non-cash expense that is not typically affected by operations during any particular period. Valuation and subsequent amortization of intangible assets can also be inconsistent in amount and frequency because they can significantly vary based on the timing and size of acquisitions and the inherently subjective nature of the degree to which a purchase price is allocated to intangible assets. We believe that the exclusion of this amortization expense provides for a useful comparison of our operating results to prior periods, for which we have historically excluded amortization expense, and to our peer companies, which commonly exclude acquired intangible asset amortization. It is important to note that although we exclude amortization of acquired intangible assets from our non-GAAP expense and income measures, revenue generated from such intangibles is included within our non-GAAP income measures. The use of these intangible assets contributed to our revenues earned during the periods presented and will contribute to future periods as well.                                                                                                                                                                                                                                     Expense for the amortization of acquired intangible assets is excluded from non-GAAP expense and income measures as HubSpot views amortization of these assets as 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 a non-cash expense that is not typically affected by operations during any particular period. Valuation and subsequent amortization of intangible assets can also be inconsistent in amount and frequency because they can

Do not sell my personal information

Copyright © 2024. All market data is provided by Barchart Solutions. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice. To see all exchange delays and terms of use, please see disclaimer.