SAN JOSE, Calif.--(BUSINESS WIRE)--Outset Medical, Inc. (Nasdaq: OM) (“Outset” or the “Company”), a medical technology company pioneering a first-of-its-kind technology to reduce the cost and complexity of dialysis, today announced clearance by the Food and Drug Administration of its previously disclosed 510(k) submission and resumption of Tablo® Hemodialysis System shipments for home use.
The Company also reported financial results for the second quarter ended June 30, 2022 and provided financial guidance for 2022. Revenue for the second quarter totaled $25.1 million, in line with guidance provided on June 13, 2022. Gross margin for the second quarter was 15.1%, compared to 4.2% in the second quarter of 2021 and 14.5% in the first quarter of 2022.
“We are pleased to begin supporting new patients in the home again and helping them achieve autonomy and control over where and when they dialyze,” said Leslie Trigg, Chair and Chief Executive Officer. “As we look to the second half of the year, we see no change in underlying demand for Tablo. However, we have reflected in our guidance the staffing and inflationary pressures our provider customers are facing, as well as the work we need to do to regain commercial momentum following release of the Tablo ship hold.”
Second Quarter 2022 Financial Results
Revenue for the second quarter of 2022 was $25.1 million, compared to $25.2 million in the second quarter of 2021. Product revenue for the second quarter of 2022 was $19.6 million, representing a decrease of 4.9% compared to $20.6 million in the second quarter of 2021. Service and other revenue for the second quarter of 2022 was $5.4 million, representing an increase of 18.5% compared to $4.6 million in the second quarter of 2021.
Total gross profit for the second quarter of 2022 was $3.8 million, compared to $1.1 million for the second quarter of 2021. Total gross margin for the second quarter of 2022 was 15.1%, compared to 4.2% in the second quarter of 2021. On a non-GAAP basis, gross margin for the second quarter of 2022 improved to 15.9% from 4.4% in the second quarter of 2021. Product gross profit for the second quarter of 2022 was $1.9 million, compared to ($1.4) million of product gross loss in the second quarter of 2021. Product gross margin for the second quarter of 2022 was 9.7%, compared to (7.0)% in the second quarter of 2021. Service and other gross profit for the second quarter of 2022 was $1.9 million, compared to $2.5 million of service and other gross profit in the second quarter of 2021. Service and other gross margin for the second quarter of 2022 was 34.6%, compared to 54.5% in the second quarter of 2021.
Operating expenses for the second quarter of 2022 were $47.5 million, including research and development (R&D) expenses of $13.5 million, sales and marketing (S&M) expenses of $23.2 million, and general and administrative (G&A) expenses of $10.8 million. This compared to operating expenses of $31.0 million, including R&D expenses of $8.0 million, S&M expenses of $13.2 million, and G&A expenses of $9.7 million in the second quarter of 2021.
Excluding stock-based compensation expense, non-GAAP operating expenses for the second quarter of 2022 were $40.3 million, including R&D expenses of $11.7 million, S&M expenses of $20.3 million, and G&A expenses of $8.2 million.
Second quarter 2022 net loss was ($43.8) million, or ($0.92) per share, compared to net loss of ($30.2) million, or ($0.66) per share, for the same period in 2021. On a non-GAAP basis, net loss for the second quarter of 2022 was ($36.4) million, or ($0.77) per share, compared to non-GAAP net loss of ($26.3) million, or ($0.57) per share for the same period in 2021.
Total cash, including restricted cash, cash equivalents and short-term investments, was $295.4 million as of June 30, 2022.
Full Year 2022 Financial Guidance
Outset now projects revenue for 2022 of $105 million to $110 million, which represents 2% to 7% growth over 2021.
Webcast and Conference Call Details
Outset will host a conference call today, August 1, 2022, at 2:00 p.m. PT / 5:00 p.m. ET to provide a business update and discuss its second quarter 2022 financial results. The dial-in numbers are 877-451-6152 for domestic callers and 201-389-0879 for international callers. The conference ID is 13731999. A live webcast of the conference call will be available on the Investor Relations section of the Company's website at https://investors.outsetmedical.com. The webcast will be archived on the website following the completion of the call.
Use of Non-GAAP Financial Measures
The Company may report non‐GAAP results for gross profit/loss, gross margin, operating expenses, operating margins, net income/loss, basic and diluted net income/loss per share, other income/loss, and cash flows. These non-GAAP financial measures are in addition to, and not a substitute for, or superior to, financial measures calculated in accordance with GAAP. The Company’s financial measures under GAAP include stock-based compensation expense, as listed in the itemized reconciliations between GAAP and non‐GAAP financial measures included in this press release. Management has excluded the effects of this non-cash expense item in non‐GAAP measures to assist investors in analyzing and assessing past and future operating performance and period-to-period comparisons. There are limitations related to the use of non-GAAP financial measures because they are not prepared in accordance with GAAP, may exclude significant expenses required by GAAP to be recognized in the Company’s financial statements, and may not be comparable to non-GAAP financial measures used by other companies. The Company encourages investors to carefully consider its results under GAAP, as well as its supplemental non‐GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between GAAP and non‐GAAP results are presented in the Appendix A of this press release.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements are based on management’s current assumptions and expectations of future events and trends, which affect or may affect the Company’s business, strategy, operations or financial performance, and actual results and other events may differ materially from those expressed or implied in such statements due to numerous risks and uncertainties. Forward-looking statements include, but are not limited to, statements about the Company’s possible or assumed future results of operations and financial position, including expectations regarding projected revenues (including sales into the home market and such sales as a percentage of revenues), gross margin, operating expenses, capital expenditures, profitability and outlook; statements regarding the Company’s overall business strategy, plans and objectives of management; the Company’s expectations regarding the market sizes and growth potential for Tablo and the total addressable market opportunities for Tablo; continued execution of the Company’s initiatives designed to reduce the cost of producing and shipping Tablo devices and its ability to achieve projected cost reductions at the level or within the timeframe estimated; the Company’s expectations with respect to anticipated benefits of the TPNIES approval, as well as the Company’s expectations regarding the impact of the COVID-19 pandemic and other macroeconomic factors on the Company as well as the impact on its customers and suppliers. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Factors that could cause actual results or other events to differ materially from those contemplated in this press release can be found in the Risk Factors section of Outset’s public filings with the Securities and Exchange Commission, including Outset’s latest annual and quarterly reports. Because forward-looking statements are inherently subject to risks and uncertainties, you should not rely on these forward-looking statements as predictions of future events. These forward-looking statements speak only as of their date and, except to the extent required by law, the Company undertakes no obligation to update these statements, whether as a result of any new information, future developments or otherwise.
About Outset Medical, Inc.
Outset is a medical technology company pioneering a first-of-its-kind technology to reduce the cost and complexity of dialysis. The Tablo® Hemodialysis System, FDA cleared for use from the hospital to the home, represents a significant technological advancement that transforms the dialysis experience for patients and operationally simplifies it for providers. Tablo serves as a single enterprise solution that can be utilized across the continuum of care, allowing dialysis to be delivered anytime, anywhere and by anyone. The integration of water purification and on-demand dialysate production enables Tablo to serve as a dialysis clinic on wheels, with 2-way wireless data transmission and a proprietary data analytics platform powering a new holistic approach to dialysis care. Tablo is a registered trademark of Outset Medical, Inc.
Outset Medical, Inc. |
||||||||||||||||||||
Condensed Statements of Operations |
||||||||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
June 30, |
|
|
|
June 30, |
|
|
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product revenue |
|
$ |
19,621 |
|
|
|
$ |
20,628 |
|
|
|
$ |
45,285 |
|
|
|
$ |
38,838 |
|
|
Service and other revenue |
|
|
5,436 |
|
|
|
|
4,588 |
|
|
|
|
10,322 |
|
|
|
|
9,294 |
|
|
Total revenue |
|
|
25,057 |
|
|
|
|
25,216 |
|
|
|
|
55,607 |
|
|
|
|
48,132 |
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of product revenue (2) |
|
|
17,718 |
|
|
|
|
22,077 |
|
|
|
|
40,828 |
|
|
|
|
42,654 |
|
|
Cost of service and other revenue |
|
|
3,557 |
|
|
|
|
2,087 |
|
|
|
|
6,555 |
|
|
|
|
4,137 |
|
|
Total cost of revenue |
|
|
21,275 |
|
|
|
|
24,164 |
|
|
|
|
47,383 |
|
|
|
|
46,791 |
|
|
Gross profit (1) |
|
|
3,782 |
|
|
|
|
1,052 |
|
|
|
|
8,224 |
|
|
|
|
1,341 |
|
|
Gross margin (1) |
|
|
15.1 |
|
% |
|
|
4.2 |
|
% |
|
|
14.8 |
|
% |
|
|
2.8 |
|
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development (2) |
|
|
13,521 |
|
|
|
|
8,032 |
|
|
|
|
24,352 |
|
|
|
|
15,602 |
|
|
Sales and marketing (2) |
|
|
23,198 |
|
|
|
|
13,204 |
|
|
|
|
43,575 |
|
|
|
|
26,353 |
|
|
General and administrative (2) |
|
|
10,784 |
|
|
|
|
9,722 |
|
|
|
|
20,493 |
|
|
|
|
18,968 |
|
|
Total operating expenses |
|
|
47,503 |
|
|
|
|
30,958 |
|
|
|
|
88,420 |
|
|
|
|
60,923 |
|
|
Loss from operations |
|
|
(43,721 |
) |
|
|
|
(29,906 |
) |
|
|
|
(80,196 |
) |
|
|
|
(59,582 |
) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income and other income, net |
|
|
459 |
|
|
|
|
164 |
|
|
|
|
579 |
|
|
|
|
276 |
|
|
Interest expense |
|
|
(481 |
) |
|
|
|
(431 |
) |
|
|
|
(903 |
) |
|
|
|
(853 |
) |
|
Loss before provision for income taxes |
|
|
(43,743 |
) |
|
|
|
(30,173 |
) |
|
|
|
(80,520 |
) |
|
|
|
(60,159 |
) |
|
Provision for income taxes |
|
|
96 |
|
|
|
|
35 |
|
|
|
|
211 |
|
|
|
|
74 |
|
|
Net loss |
|
$ |
(43,839 |
) |
|
|
$ |
(30,208 |
) |
|
|
$ |
(80,731 |
) |
|
|
$ |
(60,233 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss per share, basic and diluted |
|
$ |
(0.92 |
) |
|
|
$ |
(0.66 |
) |
|
|
$ |
(1.69 |
) |
|
|
$ |
(1.36 |
) |
|
Shares used in computing net loss per share, basic and diluted |
|
|
47,882 |
|
|
|
|
45,680 |
|
|
|
|
47,686 |
|
|
|
|
44,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Gross profit and gross margin by source consisted of the following: |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
June 30, |
|
|
|
June 30, |
|
|
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product revenue |
|
$ |
1,903 |
|
|
|
$ |
(1,449 |
) |
|
|
$ |
4,457 |
|
|
|
$ |
(3,816 |
) |
|
Service and other revenue |
|
|
1,879 |
|
|
|
|
2,501 |
|
|
|
|
3,767 |
|
|
|
|
5,157 |
|
|
Total gross profit |
|
$ |
3,782 |
|
|
|
$ |
1,052 |
|
|
|
$ |
8,224 |
|
|
|
$ |
1,341 |
|
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product revenue |
|
|
9.7 |
|
% |
|
|
(7.0 |
) |
% |
|
|
9.8 |
|
% |
|
|
(9.8 |
) |
% |
Service and other revenue |
|
|
34.6 |
|
% |
|
|
54.5 |
|
% |
|
|
36.5 |
|
% |
|
|
55.5 |
|
% |
Total gross margin |
|
|
15.1 |
|
% |
|
|
4.2 |
|
% |
|
|
14.8 |
|
% |
|
|
2.8 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(2) Include stock-based compensation expense as follows: |
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||
|
|
June 30, |
|
|
|
June 30, |
|
|
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
||||
Cost of revenue |
|
$ |
190 |
|
|
|
$ |
62 |
|
|
|
$ |
283 |
|
|
|
$ |
137 |
|
|
Research and development |
|
|
1,808 |
|
|
|
|
643 |
|
|
|
|
2,966 |
|
|
|
|
1,808 |
|
|
Sales and marketing |
|
|
2,864 |
|
|
|
|
1,052 |
|
|
|
|
4,570 |
|
|
|
|
2,794 |
|
|
General and administrative |
|
|
2,552 |
|
|
|
|
2,180 |
|
|
|
|
4,601 |
|
|
|
|
5,050 |
|
|
Total stock-based compensation expense |
|
$ |
7,414 |
|
|
|
$ |
3,937 |
|
|
|
$ |
12,420 |
|
|
|
$ |
9,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Outset Medical, Inc. |
||||||||
Condensed Balance Sheets |
||||||||
(in thousands, except per share amounts) |
||||||||
|
|
June 30, |
|
December 31, |
||||
|
|
2022 |
|
2021 |
||||
|
|
(Unaudited) |
|
|
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
75,497 |
|
|
$ |
182,348 |
|
Short-term investments |
|
|
186,565 |
|
|
|
157,140 |
|
Accounts receivable, net |
|
|
24,627 |
|
|
|
25,600 |
|
Inventories |
|
|
53,689 |
|
|
|
39,185 |
|
Prepaid expenses and other current assets |
|
|
5,399 |
|
|
|
5,529 |
|
Total current assets |
|
|
345,777 |
|
|
|
409,802 |
|
Restricted cash |
|
|
33,311 |
|
|
|
33,311 |
|
Property and equipment, net |
|
|
15,245 |
|
|
|
12,964 |
|
Operating lease right-of-use assets |
|
|
6,687 |
|
|
|
7,231 |
|
Other assets |
|
|
216 |
|
|
|
156 |
|
Total assets |
|
$ |
401,236 |
|
|
$ |
463,464 |
|
Liabilities and stockholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
2,753 |
|
|
$ |
1,763 |
|
Accrued compensation and related benefits |
|
|
15,795 |
|
|
|
24,948 |
|
Accrued expenses and other current liabilities |
|
|
23,261 |
|
|
|
13,789 |
|
Accrued warranty liability |
|
|
3,444 |
|
|
|
3,704 |
|
Deferred revenue, current |
|
|
7,752 |
|
|
|
6,340 |
|
Operating lease liabilities, current |
|
|
1,235 |
|
|
|
1,151 |
|
Term loan, current |
|
|
1,000 |
|
|
|
— |
|
Total current liabilities |
|
|
55,240 |
|
|
|
51,695 |
|
Accrued interest, noncurrent |
|
|
960 |
|
|
|
721 |
|
Deferred revenue, noncurrent |
|
|
205 |
|
|
|
312 |
|
Operating lease liabilities, noncurrent |
|
|
6,261 |
|
|
|
6,893 |
|
Term loan, noncurrent |
|
|
28,806 |
|
|
|
29,762 |
|
Total liabilities |
|
|
91,472 |
|
|
|
89,383 |
|
Commitments and contingencies |
|
|
|
|
||||
Stockholders' equity: |
|
|
|
|
||||
Preferred stock, $0.001 par value; 5,000 shares authorized, and no shares issued and outstanding as of June 30, 2022 and December 31, 2021 |
|
|
— |
|
|
|
— |
|
Common stock, $0.001 par value; 300,000 shares authorized as of June 30, 2022 and December 31, 2021; 47,997 and 47,241 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively |
|
|
48 |
|
|
|
47 |
|
Additional paid-in capital |
|
|
1,017,396 |
|
|
|
1,000,212 |
|
Accumulated other comprehensive loss |
|
|
(955 |
) |
|
|
(184 |
) |
Accumulated deficit |
|
|
(706,725 |
) |
|
|
(625,994 |
) |
Total stockholders' equity |
|
|
309,764 |
|
|
|
374,081 |
|
Total liabilities and stockholders' equity |
|
$ |
401,236 |
|
|
$ |
463,464 |
|
Outset Medical, Inc. |
||||||||
Condensed Statements of Cash Flows |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
|
Six Months Ended June 30, |
||||||
|
|
2022 |
|
2021 |
||||
Net cash used in operating activities |
|
$ |
(76,910 |
) |
|
$ |
(69,457 |
) |
Net cash used in investing activities |
|
|
(34,706 |
) |
|
|
(104,267 |
) |
Net cash provided by financing activities |
|
|
4,765 |
|
|
|
153,026 |
|
Net decrease in cash, cash equivalents and restricted cash |
|
|
(106,851 |
) |
|
|
(20,698 |
) |
Cash, cash equivalents and restricted cash at beginning of the period |
|
|
215,659 |
|
|
|
328,283 |
|
Cash, cash equivalents and restricted cash at end of the period (1) |
|
$ |
108,808 |
|
|
$ |
307,585 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
(1) The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the accompanying condensed balance sheets that sum to the total of the amounts shown in the accompanying condensed statements of cash flows (in thousands): |
||||||||
|
||||||||
|
|
June 30, |
||||||
|
|
2022 |
|
2021 |
||||
Cash and cash equivalents |
|
$ |
75,497 |
|
|
$ |
274,274 |
|
Restricted cash |
|
|
33,311 |
|
|
|
33,311 |
|
Total cash, cash equivalents and restricted cash* |
|
$ |
108,808 |
|
|
$ |
307,585 |
|
|
|
|
|
|
||||
* The total cash, including restricted cash, cash equivalents and investment securities as of June 30, 2022 was $295.4 million; compared to $429.5 million as of June 30, 2021. |
||||||||
|
||||||||
Appendix A |
||||||||||||||||||||
Outset Medical, Inc. |
||||||||||||||||||||
Results of Operations – Non-GAAP |
||||||||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Reconciliation between GAAP and non-GAAP net loss per share: |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||||||
GAAP net loss per share, diluted |
|
$ |
(0.92 |
) |
|
|
$ |
(0.66 |
) |
|
|
$ |
(1.69 |
) |
|
|
$ |
(1.36 |
) |
|
Stock-based compensation expense |
|
|
0.15 |
|
|
|
|
0.09 |
|
|
|
|
0.26 |
|
|
|
|
0.22 |
|
|
Non-GAAP net loss per share, diluted |
|
$ |
(0.77 |
) |
|
|
$ |
(0.57 |
) |
|
|
$ |
(1.43 |
) |
|
|
$ |
(1.14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation between GAAP and non-GAAP net loss: |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||||||
GAAP net loss, diluted |
|
$ |
(43,839 |
) |
|
|
$ |
(30,208 |
) |
|
|
$ |
(80,731 |
) |
|
|
$ |
(60,233 |
) |
|
Stock-based compensation expense |
|
|
7,414 |
|
|
|
|
3,937 |
|
|
|
|
12,420 |
|
|
|
|
9,789 |
|
|
Non-GAAP net loss, diluted |
|
$ |
(36,425 |
) |
|
|
$ |
(26,271 |
) |
|
|
$ |
(68,311 |
) |
|
|
$ |
(50,444 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation between GAAP and non-GAAP results of operations: |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||||||
GAAP gross profit |
|
$ |
3,782 |
|
|
|
$ |
1,052 |
|
|
|
$ |
8,224 |
|
|
|
$ |
1,341 |
|
|
Stock-based compensation expense |
|
|
190 |
|
|
|
|
62 |
|
|
|
|
283 |
|
|
|
|
137 |
|
|
Non-GAAP gross profit |
|
$ |
3,972 |
|
|
|
$ |
1,114 |
|
|
|
$ |
8,507 |
|
|
|
$ |
1,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross margin |
|
|
15.1 |
|
% |
|
|
4.2 |
|
% |
|
|
14.8 |
|
% |
|
|
2.8 |
|
% |
Stock-based compensation expense |
|
|
0.8 |
|
|
|
|
0.2 |
|
|
|
|
0.5 |
|
|
|
|
0.3 |
|
|
Non-GAAP gross margin |
|
|
15.9 |
|
% |
|
|
4.4 |
|
% |
|
|
15.3 |
|
% |
|
|
3.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP research and development expense |
|
$ |
13,521 |
|
|
|
$ |
8,032 |
|
|
|
$ |
24,352 |
|
|
|
$ |
15,602 |
|
|
Stock-based compensation expense |
|
|
(1,808 |
) |
|
|
|
(643 |
) |
|
|
|
(2,966 |
) |
|
|
|
(1,808 |
) |
|
Non-GAAP research and development expense |
|
$ |
11,713 |
|
|
|
$ |
7,389 |
|
|
|
$ |
21,386 |
|
|
|
$ |
13,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing expense |
|
$ |
23,198 |
|
|
|
$ |
13,204 |
|
|
|
$ |
43,575 |
|
|
|
$ |
26,353 |
|
|
Stock-based compensation expense |
|
|
(2,864 |
) |
|
|
|
(1,052 |
) |
|
|
|
(4,570 |
) |
|
|
|
(2,794 |
) |
|
Non-GAAP sales and marketing expense |
|
$ |
20,334 |
|
|
|
$ |
12,152 |
|
|
|
$ |
39,005 |
|
|
|
$ |
23,559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative expense |
|
$ |
10,784 |
|
|
|
$ |
9,722 |
|
|
|
$ |
20,493 |
|
|
|
$ |
18,968 |
|
|
Stock-based compensation expense |
|
|
(2,552 |
) |
|
|
|
(2,180 |
) |
|
|
|
(4,601 |
) |
|
|
|
(5,050 |
) |
|
Non-GAAP general and administrative expense |
|
$ |
8,232 |
|
|
|
$ |
7,542 |
|
|
|
$ |
15,892 |
|
|
|
$ |
13,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP total operating expense |
|
$ |
47,503 |
|
|
|
$ |
30,958 |
|
|
|
$ |
88,420 |
|
|
|
$ |
60,923 |
|
|
Stock-based compensation expense |
|
|
(7,224 |
) |
|
|
|
(3,875 |
) |
|
|
|
(12,137 |
) |
|
|
|
(9,652 |
) |
|
Non-GAAP total operating expense |
|
$ |
40,279 |
|
|
|
$ |
27,083 |
|
|
|
$ |
76,283 |
|
|
|
$ |
51,271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
