Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / CBLK - Carbon Black Announces Second Quarter 2019 Financial Results


CBLK - Carbon Black Announces Second Quarter 2019 Financial Results

Total revenue of $60.9 million up 19% year-over-year

Cloud revenue of $22.9 million up 68% year-over-year

Cloud ARR surpasses $100 million, up 66% year-over-year

WALTHAM, Mass., Aug. 01, 2019 (GLOBE NEWSWIRE) -- Carbon Black, Inc. (NASDAQ: CBLK), a leader in cloud-native endpoint protection, today announced its financial results for the second quarter ended June 30, 2019.

“Carbon Black’s second quarter results demonstrated the company’s successful transition to a cloud first company powered by our leading, cloud-native endpoint protection platform (EPP), the Predictive Security Cloud® (PSC),” said Patrick Morley, President and Chief Executive Officer of Carbon Black. “We reached an important milestone in the quarter with cloud ARR exceeding $100 million, which reflects growing customer demand for a cloud EPP solution that can successfully protect against today’s increasingly sophisticated cyberattacks.”

Morley continued, “Our cloud EPP, which includes highly differentiated products like CB ThreatHunter and CB LiveOps™, is extending the boundaries of the EPP market.  Customer reaction to our expanded product portfolio remains very positive and gives us confidence Carbon Black can drive strong cloud growth for the foreseeable future.”

Second Quarter 2019 Financial Highlights

  • Revenue: Total revenue was $60.9 million in the second quarter fiscal 2019, an increase of 19% year-over-year. Subscription, license and support revenue was $58.6 million, an increase of 22% year-over-year, and services revenue was $2.2 million, a decrease of 28% year-over-year.
  • Gross Profit: Gross profit was $47.7 million in the second quarter fiscal 2019, representing a 78% gross margin, consistent with the year-ago period. Non-GAAP gross profit was $48.1 million, representing a 79% non-GAAP gross margin, consistent with the year-ago period.
  • Loss from Operations: Loss from operations was $15.2 million in the second quarter fiscal 2019, compared to $19.2 million in the year-ago period. Non-GAAP loss from operations was $10.3 million in the second quarter fiscal 2019, compared to $15.3 million in the year-ago period.
  • Net Loss: Net loss was $14.6 million in the second quarter fiscal 2019. Net loss attributable to common stockholders was $14.6 million, or $0.20 per share based on 72.4 million weighted-average shares outstanding, in the second quarter fiscal 2019. In the year-ago period, net loss was $25.3 million and net loss attributable to common stockholders was $184.7 million, or $4.13 per share based on 44.8 million weighted-average shares outstanding.  Non-GAAP net loss was $9.6 million, or $0.13 per share based on 72.4 million weighted-average shares outstanding. This compares to a non-GAAP net loss of $15.4 million, or $0.35 per share based on 44.8 million weighted-average shares outstanding, in the year-ago period.
  • Cash and Cash Flow: As of June 30, 2019, Carbon Black had $148.1 million in cash, cash equivalents and short-term investments. During the three months ended June 30, 2019, Carbon Black used ($13.8) million of cash in operations and ($1.4) million in capital expenditures and capitalized software development costs, leading to negative free cash flow of ($15.2) million, compared to negative free cash flow of ($17.3) million in the year-ago period.

A reconciliation of each of non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share and free cash flow to the most directly comparable GAAP measure has been provided in the tables at the end of this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Second Quarter 2019 and Recent Business Highlights

  • ARR, which we define as the annualized value of all active subscription contracts as of the end of a period, was $237.6 million at the end of the second quarter fiscal 2019, a 22% increase from the year-ago period.  The portion of ARR related to our cloud-based subscription contracts was $101.4 million, a 66% increase from the year-ago period.
  • Continued to grow our customer base, ending the quarter with 5,680 total customers, up 32% from the year-ago period, and 3,496 cloud customers, up 62% from the year-ago period. Growth was driven by demand for the CB Predictive Security Cloud and customer acquisition across a broad range of industries and geographies.
  • Announced the release of a third-generation cloud architecture, including plans for ‘Bring Your Own Key (BYOK)’ encryption capabilities.
  • Added Amazon Web Services (AWS) and container protection to the company’s cloud EPP.
  • Hosted our sold-out, annual user conference, CB Connect, in San Diego, attended by more than 600 customers, prospects and partners. 
  • Released a Global Incident Response Threat Report, collaborating with more than 40 leading incident response (IR) firms and detailing the latest attack trends seen during investigations.
  • Released a threat report detailing recent cyberattacks targeting the healthcare industry, “Healthcare Cyber Heists in 2019.

Business Outlook

  • Based on information as of today, August 1, 2019, Carbon Black is issuing the following financial guidance for the third quarter and full year fiscal 2019:
 
Third Quarter Fiscal 2019
Full Year Fiscal 2019
Total Revenue
$ 61.3 million to $62.3 million
$ 243.0 million to $ 245.0 million
Non-GAAP Loss from Operations
($9.3) million to ($8.3) million
($45.0) million to ($43.0) million
Non-GAAP Net Loss per Share
($0.12) to ($0.10)
($0.61) to ($0.58)

Carbon Black’s forward-looking non-GAAP loss from operations and non-GAAP net loss per share exclude estimates for stock-based compensation expense and amortization of acquired intangibles. Reconciliation of non-GAAP loss from operations and non-GAAP net loss per share guidance to the most directly comparable GAAP measures is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures, particularly with respect to stock-based compensation expense. Stock-based compensation expense is directly impacted by unpredictable fluctuations in our stock price and by future hiring, turnover and retention needs, all of which are difficult to predict and subject to change. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP loss from operations and GAAP net loss per share.

Conference Call Information

Carbon Black will host a conference call today, August 1, 2019, at 5:00 p.m. (Eastern Time) to discuss its financial results, business outlook and other matters. A live webcast of the conference call will be available on the “Events” page of the Carbon Black investor relations website at https://investors.carbonblack.com/. To access the call by phone, dial (866) 394-4596 (domestic) or (210) 874-7849 (international). A replay of this conference call will be available for a limited time at (855) 859-2056 (domestic) or (404) 537-3406 (international) with passcode 8478928. A replay of the webcast will also be available for a limited time at https://investors.carbonblack.com/.

About Carbon Black

Carbon Black (NASDAQ: CBLK) is a leader in cloud endpoint protection dedicated to keeping the world safe from cyberattacks. The CB Predictive Security Cloud® (PSC) consolidates endpoint security and IT operations into an endpoint protection platform (EPP) that prevents advanced threats, provides actionable insight and enables businesses of all sizes to simplify operations. By analyzing billions of security events per day across the globe, Carbon Black has key insights into attackers’ behaviors, enabling customers to detect, respond to and stop emerging attacks.

More than 5,600 global customers, including approximately one third of the Fortune 100, trust Carbon Black to protect their organizations from cyberattacks. The company’s partner ecosystem features more than 500 MSSPs, VARs, distributors and technology integrations, as well as many of the world’s leading IR firms, who use Carbon Black’s technology in more than 500 breach investigations per year.

Carbon Black, CB Predictive Security Cloud and CB LiveOps are registered trademarks or trademarks of Carbon Black, Inc. in the United States and/or other jurisdictions.

Forward-Looking Statements

This press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements concerning our financial guidance for the third quarter and full year fiscal 2019, our predictions about the endpoint security market transition toward the cloud, our position to execute on our go-to-market strategy, our introduction of product enhancements and the potential advantages of those enhancements, and our ability to expand our leadership position and drive revenue growth. 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 “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “will,” “would” or the negative or plural of these words or similar expressions or variations. 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 are subject to a variety of assumptions, uncertainties, risks and factors that are beyond our control including, without limitation: our history of losses; failure (or the perceived failure) of our products to detect cyber attacks; our investments in new products and our ability to introduce new features, services or enhancements; the intense competition that we face in our market; our ability to effectively expand our sales and marketing organization; our ability to add new customers or increase sales to our existing customers; our ability to maintain, protect, enforce and enhance our intellectual property; the growth in the market for next-generation endpoint security solutions and adjacent security markets and our ability to penetrate those markets; our ability to manage our growth effectively and successfully recruit additional highly-qualified personnel; the price volatility of our common stock; and other risks detailed under the caption “Risk Factors” in our Annual Report on Form 10-K filed on March 8, 2019, as updated by our subsequently filed quarterly reports on Form 10-Q  and our other SEC filings. Except as required by law, we undertake no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events, changes in expectations or otherwise.

Non-GAAP Financial Measures

This press release includes the following financial measures defined as non-GAAP financial measures by the SEC: non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share and free cash flow. Non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations and non-GAAP net loss exclude stock-based compensation expense, amortization of acquired intangibles, legal settlement amount, and, in the case of non-GAAP net loss, change in fair value of warrant liability and accretion of preferred stock to redemption value. Non-GAAP net loss per share is calculated by dividing non-GAAP net loss by the weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted. Carbon Black uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Carbon Black’s ongoing operational performance. Carbon Black believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in Carbon Black’s industry, many of which present similar non-GAAP financial measures to investors.

Free cash flow represents net cash used in operating activities less capital expenditures and capitalized software development costs, if any. Carbon Black uses free cash flow to understand and evaluate its liquidity and to generate future operating plans. The exclusion of capital expenditures and amounts capitalized for software development facilitates comparisons of Carbon Black’s liquidity on a period-to-period basis and excludes items that it does not consider to be indicative of its liquidity. Carbon Black believes that free cash flow is a measure of liquidity that provides useful information to investors in understanding and evaluating the strength of its liquidity and future ability to generate cash that can be used for strategic opportunities or investing in its business.

Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. In particular, other companies may report non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share, free cash flow or similarly titled measures but calculate them differently, which reduces their usefulness as comparative measures. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, as presented below. This earnings press release and any future releases containing such non-GAAP reconciliations can also be found on the Investor Relations page of Carbon Black’s website at http://investors.carbonblack.com/.

Investor Relations Contact

Brian Denyeau
ICR for Carbon Black
646-277-1251
investorrelations@carbonblack.com 

Media Relations Contact
Ryan Murphy
Carbon Black
Director of Global Communications
917-693-2788
rmurphy@carbonblack.com

 
 
CARBON BLACK, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
 
(Dollars in thousands, except share amounts)
 
June 30, 2019
 
December 31,
2018
Assets:
 
 
 
 
 
Current assets:
 
 
 
 
 
 
Cash and cash equivalents
 
$
  58,855
 
 
$
67,868
 
Short-term investments
 
 
  89,256
 
 
 
92,770
 
Accounts receivable, net of allowances of $180 and $300, as
of June 30, 2019 and December 31, 2018, respectively
 
 
  52,318
 
 
 
62,555
 
Prepaid expenses and other current assets
 
 
  9,302
 
 
 
8,751
 
Deferred commissions, current portion
 
 
  14,293
 
 
 
13,078
 
Total current assets
 
 
  224,024
 
 
 
245,022
 
Deferred commissions, net of current portion
 
 
  26,165
 
 
 
25,076
 
Property and equipment, net
 
 
  12,963
 
 
 
14,370
 
Operating lease right-of-use assets
 
 
  13,852
 
 
 
 
Intangible assets, net
 
 
  1,936
 
 
 
2,529
 
Goodwill
 
 
  119,656
 
 
 
119,656
 
Deferred tax assets
 
 
  483
 
 
 
483
 
Other long-term assets
 
 
  558
 
 
 
601
 
Total assets
 
$
  399,637
 
 
$
407,737
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
Accounts payable
 
$
  4,967
 
 
$
4,663
 
Accrued expenses
 
 
  15,927
 
 
 
20,669
 
Deferred revenue
 
 
  149,294
 
 
 
152,522
 
Deferred rent
 
 
 
 
 
 
1,216
 
Operating lease short-term liability
 
 
  5,316
 
 
 
 
Total current liabilities
 
 
  175,504
 
 
 
179,070
 
Deferred revenue, net of current portion
 
 
  35,787
 
 
 
40,371
 
Deferred rent, net of current portion
 
 
 
 
 
 
2,651
 
Operating lease long-term liability
 
 
  12,039
 
 
 
 
Deferred tax liability
 
 
  49
 
 
 
49
 
Other long-term liabilities
 
 
  24
 
 
 
42
 
Total liabilities
 
 
  223,403
 
 
 
222,183
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
Common stock, $0.001 par value per share, 500,000,000 shares authorized:
 
 
 
 
 
 
 
73,392,066 and 69,738,599 shares issued, and 73,336,662 and
69,683,195 shares outstanding, as of June 30, 2019 and
December 31, 2018, respectively
 
 
  73
 
 
 
70
 
Treasury stock, at cost, 55,404 shares as of June 30, 2019 and
December 31, 2018, respectively
 
 
  (6
)
 
 
(6
)
Additional paid-in capital
 
 
  747,928
 
 
 
723,051
 
Accumulated other comprehensive income (loss)
 
 
  57
 
 
 
(49
)
Accumulated deficit
 
 
  (571,818
)
 
 
(537,512
)
Total stockholders’ equity
 
 
  176,234
 
 
 
185,554
 
Total liabilities and stockholders' equity
 
$
  399,637
 
 
$
407,737
 
 
 
 
 
 
 
 
 
 
 

 

CARBON BLACK, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 
 
Six Months Ended June 30, 
(In thousands, except share and per share amounts)
2019
 
2018
 
2019
 
2018
Revenue:
 
 
 
 
 
 
 
 
 
 
 
Subscription, license and support
 $ 
  58,631
 
 
$
47,891
 
 
 $ 
  114,925
 
 
$
93,282
 
Services
   
  2,226
 
 
 
3,101
 
 
   
  4,488
 
 
 
6,144
 
Total revenue
   
  60,857
 
 
 
50,992
 
 
   
  119,413
 
 
 
99,426
 
Cost of revenue:
 
 
 
 
 
 
 
 
 
 
 
Subscription, license and support
   
  11,291
 
 
 
8,051
 
 
   
  21,793
 
 
 
15,263
 
Services
   
  1,879
 
 
 
3,053
 
 
   
  4,402
 
 
 
6,056
 
Total cost of revenue
   
  13,170
 
 
 
11,104
 
 
   
  26,195
 
 
 
21,319
 
Gross profit
   
  47,687
 
 
 
39,888
 
 
   
  93,218
 
 
 
78,107
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Sales and marketing
   
  35,571
 
 
 
35,161
 
 
   
  74,981
 
 
 
65,839
 
Research and development
   
  19,250
 
 
 
16,084
 
 
   
  37,627
 
 
 
31,006
 
General and administrative
   
  8,108
 
 
 
7,850
 
 
   
  16,196
 
 
 
18,276
 
Total operating expenses
   
  62,929
 
 
 
59,095
 
 
   
  128,804
 
 
 
115,121
 
Loss from operations
   
  (15,242
)
 
 
(19,207
)
 
   
  (35,586
)
 
 
(37,014
)
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
  841
 
 
 
439
 
 
 
  1,700
 
 
 
507
 
Interest expense
 
  (38
)
 
 
(28
)
 
 
  (69
)
 
 
(51
)
Change in fair value of warrant liability
   
 
 
 
 
(5,957
)
 
   
 
 
 
 
(8,838
)
Other income (expense), net
   
  (109
)
 
 
(494
)
 
   
  (214
)
 
 
(374
)
Total other income (expense), net
 
  694
 
 
 
(6,040
)
 
 
  1,417
 
 
 
(8,756
)
Loss before income taxes
   
  (14,548
)
 
 
(25,247
)
 
   
  (34,169
)
 
 
(45,770
)
Provision for income taxes
   
  71
 
 
 
34
 
 
   
  137
 
 
 
105
 
Net loss
   
  (14,619
)
 
 
(25,281
)
 
   
  (34,306
)
 
 
(45,875
)
Accretion of preferred stock to redemption value
   
 
 
 
 
(159,453
)
 
   
 
 
 
 
(199,492
)
Net loss attributable to common stockholders
 $ 
  (14,619
)
 
$
(184,734
)
 
 $ 
  (34,306
)
 
$
(245,367
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss per share attributable to common stockholders—basic and diluted
 $ 
  (0.20
)
 
$
(4.13
)
 
 $ 
  (0.48
)
 
$
(8.73
)
Weighted-average common shares outstanding—basic and diluted
   
 72,375,825
 
 
 
44,759,435
 
 
   
 71,430,435
 
 
 
28,104,372
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

CARBON BLACK, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
 
 
 
 
 
 
 
Three Months Ended June 30, 
 
Six Months Ended June 30, 
(In thousands)
2019
 
2018
 
2019
 
2018
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net loss
$
  (14,619
)
 
$
(25,281
)
 
$
  (34,306
)
 
$
(45,875
)
Adjustments to reconcile net loss to net cash used in operating activities:
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense
 
  2,039
 
 
 
1,970
 
 
 
  4,163
 
 
 
3,875
 
Stock-based compensation expense
 
  4,709
 
 
 
3,487
 
 
 
  8,913
 
 
 
5,876
 
Provisions for doubtful accounts
 
  (16
)
 
 
99
 
 
 
  (57
)
 
 
118
 
Non-cash interest expense
 
  24
 
 
 
13
 
 
 
  40
 
 
 
22
 
Change in fair value of warrant liability
 
 
 
 
 
5,957
 
 
 
 
 
 
 
8,838
 
Deferred income taxes
 
 
 
 
 
 
 
 
 
 
 
 
4
 
Other non-cash income
 
  (351
)
 
 
 
 
 
  (734
)
 
 
 
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
 
Accounts receivable
 
  (8,432
)
 
 
(6,931
)
 
 
  10,294
 
 
 
17,100
 
Prepaid expenses and other assets
 
  (109
)
 
 
(432
)
 
 
  (1,002
)
 
 
(2,293
)
Deferred commissions
 
  (1,381
)
 
 
(1,468
)
 
 
  (2,304
)
 
 
(1,962
)
Accounts payable
 
  16
 
 
 
1,762
 
 
 
  252
 
 
 
1,787
 
Accrued expenses
 
  2,721
 
 
 
(468
)
 
 
  (4,761
)
 
 
(2,773
)
Deferred revenue
 
  1,874
 
 
 
7,275
 
 
 
  (7,812
)
 
 
572
 
Deferred rent
 
 
 
 
 
105
 
 
 
 
 
 
 
23
 
Operating leases right-of-use assets
 
  1,080
 
 
 
 
 
 
  2,168
 
 
 
 
Operating leases liability
 
  (1,330
)
 
 
 
 
 
  (2,532
)
 
 
 
Other long-term liabilities
 
  (5
)
 
 
 
 
 
  (18
)
 
 
(1
)
Net cash used in operating activities
 
  (13,780
)
 
 
(13,912
)
 
 
  (27,696
)
 
 
(14,689
)
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Purchases of short-term investments
 
  (63,774
)
 
 
 
 
 
  (79,671
)
 
 
 
Maturities of short-term investments
 
  55,325
 
 
 
 
 
 
  84,025
 
 
 
 
Purchases of property and equipment
 
  (566
)
 
 
(2,702
)
 
 
  (1,143
)
 
 
(4,197
)
Capitalization of internal-use software costs
 
  (809
)
 
 
(698
)
 
 
  (969
)
 
 
(991
)
Net cash provided by (used in) investing activities
 
  (9,824
)
 
 
(3,400
)
 
 
  2,242
 
 
 
(5,188
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Proceeds from exercise of stock options
 
  9,054
 
 
 
1,666
 
 
 
  15,600
 
 
 
2,731
 
Payments of deferred financing costs
 
 
 
 
 
 
 
 
  (47
)
 
 
(47
)
Taxes paid related to net share settlement of equity awards
 
  (112
)
 
 
 
 
 
  (463
)
 
 
 
Proceeds from employee stock purchase plan
 
  637
 
 
 
 
 
 
  1,351
 
 
 
 
Proceeds from initial public offering, net of offering costs
 
 
 
 
 
160,457
 
 
 
 
 
 
 
159,617
 
Net cash provided by financing activities
 
  9,579
 
 
 
162,123
 
 
 
  16,441
 
 
 
162,301
 
Net (decrease) increase in cash and cash equivalents
 
  (14,025
)
 
 
144,811
 
 
 
  (9,013
)
 
 
142,424
 
Cash and cash equivalents at beginning of period
 
  72,880
 
 
 
33,686
 
 
 
  67,868
 
 
 
36,073
 
Cash and cash equivalents at end of period
$
  58,855
 
 
$
178,497
 
 
$
  58,855
 
 
$
178,497
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

CARBON BLACK, INC.
RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 
 
Six Months Ended June 30, 
 
2019
 
2018
 
2019
 
2018
(In thousands, except share and per share amounts)
Amount
 
% of
Revenue
 
Amount
 
% of
Revenue
 
Amount
 
% of
Revenue
 
Amount
 
% of
Revenue
GAAP total revenue
$
  60,857
 
 
  100.0
 
 % 
 
$
50,992
 
 
100.0
 
%
 
$
  119,413
 
 
  100.0
 
 % 
 
$
99,426
 
 
100.0
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of cost of revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP cost of subscription, license and support
$
  11,291
 
 
  18.6
 
 % 
 
$
8,051
 
 
15.8
 
%
 
$
  21,793
 
 
  18.3
 
 % 
 
$
15,263
 
 
15.4
 
%
Less: Stock-based compensation
 
  (165
)
 
  (0.3
)
 
 
 
(137
)
 
(0.3
)
 
 
 
  (332
)
 
  (0.3
)
 
 
 
(273
)
 
(0.3
)
 
Less: Amortization of acquired intangibles
 
  (230
)
 
  (0.4
)
 
 
 
(330
)
 
(0.6
)
 
 
 
  (505
)
 
  (0.4
)
 
 
 
(660
)
 
(0.7
)
 
Non-GAAP cost of subscription, license and support
$
  10,896
 
 
  17.9
 
 
 
$
7,584
 
 
14.9
 
 
 
$
  20,956
 
 
  17.5
 
 
 
$
14,330
 
 
14.4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP cost of services
$
  1,879
 
 
  3.1
 
 
 
$
3,053
 
 
6.0
 
 
 
$
  4,402
 
 
  3.7
 
 
 
$
6,056
 
 
6.1
 
 
Less: Stock-based compensation
 
  (51
)
 
  (0.1
)
 
 
 
(73
)
 
(0.1
)
 
 
 
  (115
)
 
  (0.1
)
 
 
 
(130
)
 
(0.1
)
 
Non-GAAP cost of services
$
  1,828
 
 
  3.0
 
 % 
 
$
2,980
 
 
5.8
 
%
 
$
  4,287
 
 
  3.6
 
 % 
 
$
5,926
 
 
6.0
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of gross profit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP gross profit
$
  47,687
 
 
  78.4
 
 % 
 
$
39,888
 
 
78.2
 
%
 
$
  93,218
 
 
  78.1
 
 % 
 
$
78,107
 
 
78.6
 
%
Plus: Stock-based compensation
 
  216
 
 
  0.4
 
 
 
 
210
 
 
0.4
 
 
 
 
  447
 
 
  0.4
 
 
 
 
403
 
 
0.4
 
 
Plus: Amortization of acquired intangibles
 
  230
 
 
  0.4
 
 
 
 
330
 
 
0.6
 
 
 
 
  505
 
 
  0.4
 
 
 
 
660
 
 
0.7
 
 
Non-GAAP gross profit
$
  48,133
 
 
  79.1
 
 % 
 
$
40,428
 
 
79.3
 
%
 
$
  94,170
 
 
  78.9
 
 % 
 
$
79,170
 
 
79.6
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP sales and marketing
$
  35,571
 
 
  58.5
 
 % 
 
$
35,161
 
 
69.0
 
%
 
$
  74,981
 
 
  62.8
 
 % 
 
$
65,839
 
 
66.2
 
%
Less: Stock-based compensation
 
  (2,193
)
 
  (3.6
)
 
 
 
(1,228
)
 
(2.4
)
 
 
 
  (4,031
)
 
  (3.4
)
 
 
 
(2,164
)
 
(2.2
)
 
Less: Amortization of acquired intangibles
 
  - 
 
 
  - 
 
 
 
 
(22
)
 
-
 
 
 
 
  (10
)
 
  (0.0
)
 
 
 
(44
)
 
(0.0
)
 
Non-GAAP sales and marketing
$
  33,378
 
 
  54.8
 
 
 
$
33,911
 
 
66.5
 
 
 
$
  70,940
 
 
  59.4
 
 
 
$
63,631
 
 
64.0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP research and development
$
  19,250
 
 
  31.6
 
 
 
$
16,084
 
 
31.5
 
 
 
$
  37,627
 
 
  31.5
 
 
 
$
31,006
 
 
31.2
 
 
Less: Stock-based compensation
 
  (1,256
)
 
  (2.1
)
 
 
 
(894
)
 
(1.8
)
 
 
 
  (2,300
)
 
  (1.9
)
 
 
 
(1,458
)
 
(1.5
)
 
Less: Amortization of acquired intangibles
 
  (38
)
 
  (0.1
)
 
 
 
(39
)
 
(0.1
)
 
 
 
  (78
)
 
  (0.1
)
 
 
 
(78
)
 
(0.1
)
 
Non-GAAP research and development
$
  17,956
 
 
  29.5
 
 
 
$
15,151
 
 
29.7
 
 
 
$
  35,249
 
 
  29.5
 
 
 
$
29,470
 
 
29.6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP general and administrative
$
  8,108
 
 
  13.3
 
 
 
$
7,850
 
 
15.4
 
 
 
$
  16,196
 
 
  13.6
 
 
 
$
18,276
 
 
18.4
 
 
Less: Stock-based compensation
 
  (1,044
)
 
  (1.7
)
 
 
 
(1,155
)
 
(2.3
)
 
 
 
  (2,135
)
 
  (1.8
)
 
 
 
(1,851
)
 
(1.9
)
 
Less: Legal settlement
 
  - 
 
 
  - 
 
 
 
 
-
 
 
-
 
 
 
 
  - 
 
 
  - 
 
 
 
 
(3,900
)
 
(3.9
)
 
Non-GAAP general and administrative
$
  7,064
 
 
  11.6
 
 % 
 
$
6,695
 
 
13.1
 
%
 
$
  14,061
 
 
  11.8
 
 % 
 
$
12,525
 
 
12.6
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of loss from operations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP loss from operations
$
  (15,242
)
 
  (25.0
)
 % 
 
$
(19,207
)
 
(37.7
)
%
 
$
  (35,586
)
 
  (29.8
)
 % 
 
$
(37,014
)
 
(37.2
)
%
Plus: Stock-based compensation
 
  4,709
 
 
  7.7
 
 
 
 
3,487
 
 
6.8
 
 
 
 
  8,913
 
 
  7.5
 
 
 
 
5,876
 
 
5.9
 
 
Plus: Legal settlement
 
  - 
 
 
  - 
 
 
 
 
-
 
 
-
 
 
 
 
  - 
 
 
  - 
 
 
 
 
3,900
 
 
3.9
 
 
Plus: Amortization of acquired intangibles
 
  268
 
 
  0.4
 
 
 
 
391
 
 
0.8
 
 
 
 
  593
 
 
  0.5
 
 
 
 
782
 
 
0.8
 
 
Non-GAAP loss from operations
$
  (10,265
)
 
  (16.9
)
 % 
 
$
(15,329
)
 
(30.1
)
%
 
$
  (26,080
)
 
  (21.8
)
 % 
 
$
(26,456
)
 
(26.6
)
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of net loss
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP net loss attributable to common stockholders
$
  (14,619
)
 
  (24.0
)
 % 
 
$
(184,734
)
 
(362.3
)
%
 
$
  (34,306
)
 
  (28.7
)
 % 
 
$
(245,367
)
 
(246.8
)
%
Plus: Accretion of preferred stock to redemption value
 
  - 
 
 
  - 
 
 
 
 
159,453
 
 
312.7
 
 
 
 
  - 
 
 
  - 
 
 
 
 
199,492
 
 
200.6
 
 
GAAP net loss
 
  (14,619
)
 
  (24.0
)
 
 
 
(25,281
)
 
(49.6
)
 
 
 
  (34,306
)
 
  (28.7
)
 
 
 
(45,875
)
 
(46.1
)
 
Plus: Stock-based compensation
 
  4,709
 
 
  7.7
 
 
 
 
3,487
 
 
6.8
 
 
 
 
  8,913
 
 
  7.5
 
 
 
 
5,876
 
 
5.9
 
 
Plus: Legal settlement
 
  - 
 
 
  - 
 
 
 
 
-
 
 
-
 
 
 
 
  - 
 
 
  - 
 
 
 
 
3,900
 
 
3.9
 
 
Plus: Amortization of acquired intangibles
 
  268
 
 
  0.4
 
 
 
 
391
 
 
0.8
 
 
 
 
  593
 
 
  0.5
 
 
 
 
782
 
 
0.8
 
 
Plus: Change in fair value of warrant liability
 
  - 
 
 
  - 
 
 
 
 
5,957
 
 
11.7
 
 
 
 
  - 
 
 
  - 
 
 
 
 
8,838
 
 
8.9
 
 
Non-GAAP net loss
$
  (9,642
)
 
  (15.8
)
 % 
 
$
(15,446
)
 
(30.3
)
%
 
$
  (24,800
)
 
  (20.8
)
 % 
 
$
(26,479
)
 
(26.6
)
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of net loss per share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss per share attributable to common stockholders, basic and diluted
$
  (0.20
)
 
 
 
 
$
(4.13
)
 
 
 
 
$
  (0.48
)
 
 
 
 
$
(8.73
)
 
 
 
Plus: Accretion of preferred stock to redemption value
  - 
 
 
 
 
 
 
3.56
 
 
 
 
 
 
  - 
 
 
 
 
 
 
7.10
 
 
 
 
Plus: Stock-based compensation
 
  0.07
 
 
 
 
 
 
0.08
 
 
 
 
 
 
  0.12
 
 
 
 
 
 
0.21
 
 
 
 
Plus: Legal settlement
 
  - 
 
 
 
 
 
 
-
 
 
 
 
 
 
  - 
 
 
 
 
 
 
0.14
 
 
 
 
Plus: Amortization of acquired intangibles
 
  - 
 
 
 
 
 
 
0.01
 
 
 
 
 
 
  - 
 
 
 
 
 
 
0.03
 
 
 
 
Plus: Change in fair value of warrant liability
 
  - 
 
 
 
 
 
 
0.13
 
 
 
 
 
 
  - 
 
 
 
 
 
 
0.31
 
 
 
 
Non-GAAP net loss per share, basic and diluted
$
  (0.13
)
 
 
 
 
$
(0.35
)
 
 
 
 
$
  (0.36
)
 
 
 
 
$
(0.94
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average shares used in GAAP and non-GAAP net loss per share, basic and diluted
 
  72,375,825
 
 
 
 
 
 
44,759,435
 
 
 
 
 
 
  71,430,435
 
 
 
 
 
 
28,104,372
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Computation of free cash flow
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net cash used in operating activities
$
  (13,780
)
 
 
 
 
$
(13,912
)
 
 
 
 
$
  (27,696
)
 
 
 
 
$
(14,689
)
 
 
 
Less: Purchases of property and equipment
 
  (566
)
 
 
 
 
 
(2,702
)
 
 
 
 
 
  (1,143
)
 
 
 
 
 
(4,197
)
 
 
 
Less: Capitalization of internal-use software costs
 
  (809
)
 
 
 
 
 
(698
)
 
 
 
 
 
  (969
)
 
 
 
 
 
(991
)
 
 
 
Free cash flow
$
  (15,155
)
 
 
 
 
$
(17,312
)
 
 
 
 
$
  (29,808
)
 
 
 
 
$
(19,877
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Stock Information

Company Name: Carbon Black Inc.
Stock Symbol: CBLK
Market: NASDAQ
Website: carbonblack.com

Menu

CBLK CBLK Quote CBLK Short CBLK News CBLK Articles CBLK Message Board
Get CBLK Alerts

News, Short Squeeze, Breakout and More Instantly...