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 reported financial results for the second quarter ended June 30, 2024.
“During the quarter, the number of treatments performed each month on Tablo continued at record levels, as utilization remained high and gross margin materially expanded as it has each quarter for more than 3 years,” said Leslie Trigg, Chair and Chief Executive Officer. “These results reflect the strength and differentiation of Tablo and the positive impact it is having on the lives of patients and providers.
“At the same time, new console placements were below our expectations and will be lower than we originally forecasted for the year. We are taking clear steps to improve our execution and grow the business over the long term to bring the benefits of Tablo to even more providers and dialysis patients.”
Second Quarter 2024 Financial Results
Revenue for the second quarter was $27.4 million compared to $36.0 million in the second quarter of 2023, driven by a decline in product revenue to $19.2 million. Service and other revenue was $8.2 million, an increase of 21.5% compared to $6.7 million in the second quarter of 2023. Recurring revenue from the sale of Tablo cartridges and service increased by 24% as compared to the prior-year period.
Total gross profit was $9.8 million, compared to $7.7 million for the second quarter of 2023. Total gross margin was 35.7%, compared to 21.4% in the second quarter of 2023. On a non-GAAP basis, gross margin improved to 37.3% from 22.5% in the second quarter of 2023. Product gross profit was $8.7 million, compared to $7.1 million in the second quarter of 2023. Product gross margin was 45.1%, compared to 24.3% in the second quarter of 2023. Service and other gross profit was $1.1 million, compared to $0.6 million in the second quarter of 2023. Service and other gross margin was 13.6%, compared to 8.7% in the second quarter of 2023.
Operating expenses declined 21% from the prior-year period to $40.5 million, including research and development (R&D) expenses of $9.7 million, sales and marketing (S&M) expenses of $18.1 million, and general and administrative (G&A) expenses of $12.7 million. This compared to operating expenses of $51.2 million in the second quarter of 2023, including R&D expenses of $14.9 million, S&M expenses of $25.0 million, and G&A expenses of $11.3 million.
Excluding stock-based compensation expense and severance and related charges, net of adjustments to compensation accrual, non-GAAP operating expenses were $31.2 million, including R&D expenses of $7.5 million, S&M expenses of $15.5 million, and G&A expenses of $8.2 million.
Net loss was $34.5 million, or $(0.66) per share, compared to net loss of $44.0 million, or $(0.90) per share, for the same period in 2023. On a non-GAAP basis, net loss was $24.7 million, or $(0.47) per share, compared to non-GAAP net loss of $33.9 million, or $(0.69) per share for the same period in 2023.
Total cash, including restricted cash, cash equivalents and short-term investments, was $198.2 million as of June 30, 2024.
Full Year 2024 Financial Guidance
Outset now expects 2024 revenue to be approximately $110 million, revised from a prior range of $145 million to $153 million, and non-GAAP gross margin to be in the low-to-mid 30% range, revised from prior guidance in the low-30% range for 2024 and exiting the year in the mid-30% range for the fourth quarter.
Webcast and Conference Call Details
Outset will host a conference call today, August 7, 2024, at 2:00 p.m. PT / 5:00 p.m. ET to discuss its second quarter 2024 financial results. Those interested in listening to the conference call may do so by registering online. Once registered, participants will receive dial-in numbers and a unique pin to join the call. Participants are encouraged to register more than 15 minutes before the start of the call. 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. As listed in the itemized reconciliations between GAAP and non-GAAP financial measures included in this press release, the Company’s GAAP financial measures include stock-based compensation expense, as well as severance and related charges net of the reversal of compensation accruals for impacted employees. Stock-based compensation is a non-cash expense, and severance and related charges arise outside the ordinary course of continuing operations and are not reflective of the Company's current operating performance. As such, management has excluded the effects of these items 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, gross margin, operating expenses, capital expenditures, cash burn, cash position, profitability and outlook; statements regarding the anticipated impacts and benefits of the Company’s cost reduction actions, initiatives to optimize the commercial organization and restructurings; 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 expand gross margins; the Company’s ability to respond to and resolve any reports, observations or other actions by the Food and Drug Administration or other regulators in a timely and effective manner; as well as the Company’s expectations regarding the impact of macroeconomic factors on the Company, 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 the Company’s public filings with the Securities and Exchange Commission, including its 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, |
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Product revenue |
|
$ |
19,238 |
|
|
|
$ |
29,330 |
|
|
|
$ |
39,666 |
|
|
|
$ |
57,109 |
|
|
Service and other revenue |
|
|
8,150 |
|
|
|
|
6,710 |
|
|
|
|
15,890 |
|
|
|
|
12,398 |
|
|
Total revenue |
|
|
27,388 |
|
|
|
|
36,040 |
|
|
|
|
55,556 |
|
|
|
|
69,507 |
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cost of product revenue (2) |
|
|
10,567 |
|
|
|
|
22,212 |
|
|
|
|
23,148 |
|
|
|
|
43,029 |
|
|
Cost of service and other revenue |
|
|
7,039 |
|
|
|
|
6,125 |
|
|
|
|
14,411 |
|
|
|
|
12,347 |
|
|
Total cost of revenue |
|
|
17,606 |
|
|
|
|
28,337 |
|
|
|
|
37,559 |
|
|
|
|
55,376 |
|
|
Gross profit (1) |
|
|
9,782 |
|
|
|
|
7,703 |
|
|
|
|
17,997 |
|
|
|
|
14,131 |
|
|
Gross margin (1) |
|
|
35.7 |
|
% |
|
|
21.4 |
|
% |
|
|
32.4 |
|
% |
|
|
20.3 |
|
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Research and development (2) |
|
|
9,734 |
|
|
|
|
14,906 |
|
|
|
|
22,369 |
|
|
|
|
28,699 |
|
|
Sales and marketing (2) |
|
|
18,128 |
|
|
|
|
24,985 |
|
|
|
|
39,176 |
|
|
|
|
49,318 |
|
|
General and administrative (2) |
|
|
12,684 |
|
|
|
|
11,290 |
|
|
|
|
24,128 |
|
|
|
|
23,077 |
|
|
Total operating expenses |
|
|
40,546 |
|
|
|
|
51,181 |
|
|
|
|
85,673 |
|
|
|
|
101,094 |
|
|
Loss from operations |
|
|
(30,764 |
) |
|
|
|
(43,478 |
) |
|
|
|
(67,676 |
) |
|
|
|
(86,963 |
) |
|
Interest income and other income, net |
|
|
2,471 |
|
|
|
|
2,668 |
|
|
|
|
5,569 |
|
|
|
|
5,316 |
|
|
Interest expense |
|
|
(6,010 |
) |
|
|
|
(3,103 |
) |
|
|
|
(11,978 |
) |
|
|
|
(6,045 |
) |
|
Loss before provision for income taxes |
|
|
(34,303 |
) |
|
|
|
(43,913 |
) |
|
|
|
(74,085 |
) |
|
|
|
(89,059 |
) |
|
Provision for income taxes |
|
|
151 |
|
|
|
|
133 |
|
|
|
|
313 |
|
|
|
|
325 |
|
|
Net loss |
|
$ |
(34,454 |
) |
|
|
$ |
(44,046 |
) |
|
|
$ |
(74,398 |
) |
|
|
$ |
(89,384 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net loss per share, basic and diluted |
|
$ |
(0.66 |
) |
|
|
$ |
(0.90 |
) |
|
|
$ |
(1.45 |
) |
|
|
$ |
(1.79 |
) |
|
Shares used in computing net loss per share, basic and diluted |
|
|
51,880 |
|
|
|
|
48,951 |
|
|
|
|
51,391 |
|
|
|
|
49,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1) Gross profit and gross margin by source consisted of the following: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Product revenue |
|
$ |
8,671 |
|
|
|
$ |
7,118 |
|
|
$ |
16,518 |
|
|
$ |
14,080 |
|
|||
Service and other revenue |
|
|
1,111 |
|
|
|
|
585 |
|
|
|
|
1,479 |
|
|
|
|
51 |
|
|
Total gross profit |
|
$ |
9,782 |
|
|
|
$ |
7,703 |
|
|
|
$ |
17,997 |
|
|
|
$ |
14,131 |
|
|
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Product revenue |
|
|
45.1 |
|
% |
|
|
24.3 |
|
% |
|
|
41.6 |
|
% |
|
|
24.7 |
|
% |
Service and other revenue |
|
|
13.6 |
|
% |
|
|
8.7 |
|
% |
|
|
9.3 |
|
% |
|
|
0.4 |
|
% |
Total gross margin |
|
|
35.7 |
|
% |
|
|
21.4 |
|
% |
|
|
32.4 |
|
% |
|
|
20.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(2) Include stock-based compensation expense and severance and related charges, net as follows: |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
Stock-based compensation expense |
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
Cost of revenue |
|
$ |
531 |
|
|
|
$ |
403 |
|
|
|
$ |
796 |
|
|
|
$ |
761 |
|
|
Research and development |
|
|
2,293 |
|
|
|
|
2,824 |
|
|
|
|
4,625 |
|
|
|
|
5,439 |
|
|
Sales and marketing |
|
|
2,494 |
|
|
|
|
3,545 |
|
|
|
|
3,953 |
|
|
|
|
6,143 |
|
|
General and administrative |
|
|
4,502 |
|
|
|
|
3,333 |
|
|
|
|
8,649 |
|
|
|
|
6,300 |
|
|
Total stock-based compensation expense |
|
$ |
9,820 |
|
|
|
$ |
10,105 |
|
|
|
$ |
18,023 |
|
|
|
$ |
18,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
Severance and related charges, net* |
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2024† |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
Cost of revenue |
|
$ |
(78 |
) |
|
|
$ |
— |
|
|
|
$ |
201 |
|
|
|
$ |
— |
|
|
Research and development |
|
|
(29 |
) |
|
|
|
— |
|
|
|
|
963 |
|
|
|
|
— |
|
|
Sales and marketing |
|
|
99 |
|
|
|
|
— |
|
|
|
|
892 |
|
|
|
|
— |
|
|
General and administrative |
|
|
(41 |
) |
|
|
|
— |
|
|
|
|
370 |
|
|
|
|
— |
|
|
Total severance and related charges, net |
|
$ |
(49 |
) |
|
|
$ |
— |
|
|
|
$ |
2,426 |
|
|
|
$ |
— |
|
|
* Net of adjustments to compensation accrual |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
† These amounts represent the change in estimated accrual from March 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Outset Medical, Inc. Condensed Balance Sheets (in thousands, except per share amounts) |
||||||||
|
|
June 30, |
|
December 31, |
||||
|
|
2024 |
|
2023 |
||||
|
|
(Unaudited) |
|
|
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
37,859 |
|
|
$ |
68,509 |
|
Short-term investments |
|
|
156,989 |
|
|
|
134,815 |
|
Accounts receivable, net |
|
|
34,121 |
|
|
|
32,980 |
|
Inventories |
|
|
61,599 |
|
|
|
49,215 |
|
Prepaid expenses and other current assets |
|
|
4,569 |
|
|
|
5,700 |
|
Total current assets |
|
|
295,137 |
|
|
|
291,219 |
|
Restricted cash |
|
|
3,329 |
|
|
|
3,329 |
|
Property and equipment, net |
|
|
10,873 |
|
|
|
13,273 |
|
Operating lease right-of-use assets |
|
|
4,675 |
|
|
|
5,375 |
|
Other assets |
|
|
520 |
|
|
|
605 |
|
Total assets |
|
$ |
314,534 |
|
|
$ |
313,801 |
|
Liabilities and stockholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
5,255 |
|
|
$ |
5,827 |
|
Accrued compensation and related benefits |
|
|
11,431 |
|
|
|
19,005 |
|
Accrued expenses and other current liabilities |
|
|
9,747 |
|
|
|
13,459 |
|
Accrued warranty liability |
|
|
2,199 |
|
|
|
3,712 |
|
Deferred revenue, current |
|
|
13,108 |
|
|
|
11,727 |
|
Operating lease liabilities, current |
|
|
1,693 |
|
|
|
1,593 |
|
Total current liabilities |
|
|
43,433 |
|
|
|
55,323 |
|
Accrued interest |
|
|
1,762 |
|
|
|
896 |
|
Deferred revenue |
|
|
130 |
|
|
|
101 |
|
Operating lease liabilities |
|
|
3,616 |
|
|
|
4,482 |
|
Term loans |
|
|
196,994 |
|
|
|
130,113 |
|
Total liabilities |
|
|
245,935 |
|
|
|
190,915 |
|
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, 2024 and December 31, 2023 |
|
|
— |
|
|
|
— |
|
Common stock, $0.001 par value; 300,000 shares authorized as of June 30, 2024 and December 31, 2023; 52,084 and 50,317 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively |
|
|
52 |
|
|
|
50 |
|
Additional paid-in capital |
|
|
1,104,994 |
|
|
|
1,084,515 |
|
Accumulated other comprehensive income (loss) |
|
|
(302 |
) |
|
|
68 |
|
Accumulated deficit |
|
|
(1,036,145 |
) |
|
|
(961,747 |
) |
Total stockholders' equity |
|
|
68,599 |
|
|
|
122,886 |
|
Total liabilities and stockholders' equity |
|
$ |
314,534 |
|
|
$ |
313,801 |
|
Outset Medical, Inc. Condensed Statements of Cash Flows (in thousands) (unaudited) |
||||||||
|
|
Six Months Ended June 30, |
||||||
|
|
2024 |
|
2023 |
||||
Net cash used in operating activities |
|
$ |
(79,247 |
) |
|
$ |
(72,932 |
) |
Net cash (used in) provided by investing activities |
|
|
(20,090 |
) |
|
|
29,796 |
|
Net cash provided by financing activities |
|
|
68,687 |
|
|
|
6,320 |
|
Net decrease in cash, cash equivalents and restricted cash |
|
|
(30,650 |
) |
|
|
(36,816 |
) |
Cash, cash equivalents and restricted cash at beginning of the period |
|
|
71,838 |
|
|
|
76,533 |
|
Cash, cash equivalents and restricted cash at end of the period (1) |
|
$ |
41,188 |
|
|
$ |
39,717 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
(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, |
||||||
|
|
2024 |
|
2023 |
||||
Cash and cash equivalents |
|
$ |
37,859 |
|
|
$ |
36,388 |
|
Restricted cash |
|
|
3,329 |
|
|
|
3,329 |
|
Total cash, cash equivalents and restricted cash* |
|
$ |
41,188 |
|
|
$ |
39,717 |
|
|
|
|
|
|
||||
* The total cash, including restricted cash, cash equivalents and investment securities as of June 30, 2024 was $198.2 million; compared to $226.1 million as of June 30, 2023. |
||||||||
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, |
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
GAAP net loss per share, diluted |
|
$ |
(0.66 |
) |
|
|
$ |
(0.90 |
) |
|
|
$ |
(1.45 |
) |
|
|
$ |
(1.79 |
) |
|
Stock-based compensation expense |
|
|
0.19 |
|
|
|
|
0.21 |
|
|
|
|
0.35 |
|
|
|
|
0.38 |
|
|
Severance and related charges, net |
|
|
— |
|
|
|
|
— |
|
|
|
|
0.05 |
|
|
|
|
— |
|
|
Non-GAAP net loss per share, diluted |
|
$ |
(0.47 |
) |
|
|
$ |
(0.69 |
) |
|
|
$ |
(1.05 |
) |
|
|
$ |
(1.41 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation between GAAP and non-GAAP net loss: |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
GAAP net loss, diluted |
|
$ |
(34,454 |
) |
|
|
$ |
(44,046 |
) |
|
|
$ |
(74,398 |
) |
|
|
$ |
(89,384 |
) |
|
Stock-based compensation expense |
|
|
9,820 |
|
|
|
|
10,105 |
|
|
|
|
18,023 |
|
|
|
|
18,643 |
|
|
Severance and related charges, net |
|
|
(49 |
) |
|
|
|
— |
|
|
|
|
2,426 |
|
|
|
|
— |
|
|
Non-GAAP net loss, diluted |
|
$ |
(24,683 |
) |
|
|
$ |
(33,941 |
) |
|
|
$ |
(53,949 |
) |
|
|
$ |
(70,741 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation between GAAP and non-GAAP results of operations: |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
GAAP gross profit |
|
$ |
9,782 |
|
|
|
$ |
7,703 |
|
|
|
$ |
17,997 |
|
|
|
$ |
14,131 |
|
|
Stock-based compensation expense |
|
|
531 |
|
|
|
|
403 |
|
|
|
|
796 |
|
|
|
|
761 |
|
|
Severance and related charges, net |
|
|
(78 |
) |
|
|
|
— |
|
|
|
|
201 |
|
|
|
|
— |
|
|
Non-GAAP gross profit |
|
$ |
10,235 |
|
|
|
$ |
8,106 |
|
|
|
$ |
18,994 |
|
|
|
$ |
14,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross margin |
|
|
35.7 |
|
% |
|
|
21.4 |
|
% |
|
|
32.4 |
|
% |
|
|
20.3 |
|
% |
Stock-based compensation expense |
|
|
1.9 |
|
|
|
|
1.1 |
|
|
|
|
1.4 |
|
|
|
|
1.1 |
|
|
Severance and related charges, net |
|
|
(0.3 |
) |
|
|
|
— |
|
|
|
|
0.4 |
|
|
|
|
— |
|
|
Non-GAAP gross margin |
|
|
37.3 |
|
% |
|
|
22.5 |
|
% |
|
|
34.2 |
|
% |
|
|
21.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP research and development expense |
|
$ |
9,734 |
|
|
|
$ |
14,906 |
|
|
|
$ |
22,369 |
|
|
|
$ |
28,699 |
|
|
Stock-based compensation expense |
|
|
(2,293 |
) |
|
|
|
(2,824 |
) |
|
|
|
(4,625 |
) |
|
|
|
(5,439 |
) |
|
Severance and related charges, net |
|
|
29 |
|
|
|
|
— |
|
|
|
|
(963 |
) |
|
|
|
— |
|
|
Non-GAAP research and development expense |
|
$ |
7,470 |
|
|
|
$ |
12,082 |
|
|
|
$ |
16,781 |
|
|
|
$ |
23,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing expense |
|
$ |
18,128 |
|
|
|
$ |
24,985 |
|
|
|
$ |
39,176 |
|
|
|
$ |
49,318 |
|
|
Stock-based compensation expense |
|
|
(2,494 |
) |
|
|
|
(3,545 |
) |
|
|
|
(3,953 |
) |
|
|
|
(6,143 |
) |
|
Severance and related charges, net |
|
|
(99 |
) |
|
|
|
— |
|
|
|
|
(892 |
) |
|
|
|
— |
|
|
Non-GAAP sales and marketing expense |
|
$ |
15,535 |
|
|
|
$ |
21,440 |
|
|
|
$ |
34,331 |
|
|
|
$ |
43,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative expense |
|
$ |
12,684 |
|
|
|
$ |
11,290 |
|
|
|
$ |
24,128 |
|
|
|
$ |
23,077 |
|
|
Stock-based compensation expense |
|
|
(4,502 |
) |
|
|
|
(3,333 |
) |
|
|
|
(8,649 |
) |
|
|
|
(6,300 |
) |
|
Severance and related charges, net |
|
|
41 |
|
|
|
|
— |
|
|
|
|
(370 |
) |
|
|
|
— |
|
|
Non-GAAP general and administrative expense |
|
$ |
8,223 |
|
|
|
$ |
7,957 |
|
|
|
$ |
15,109 |
|
|
|
$ |
16,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP total operating expense |
|
$ |
40,546 |
|
|
|
$ |
51,181 |
|
|
|
$ |
85,673 |
|
|
|
$ |
101,094 |
|
|
Stock-based compensation expense |
|
|
(9,289 |
) |
|
|
|
(9,702 |
) |
|
|
|
(17,227 |
) |
|
|
|
(17,882 |
) |
|
Severance and related charges, net |
|
|
(29 |
) |
|
|
|
— |
|
|
|
|
(2,225 |
) |
|
|
|
— |
|
|
Non-GAAP total operating expense |
|
$ |
31,228 |
|
|
|
$ |
41,479 |
|
|
|
$ |
66,221 |
|
|
|
$ |
83,212 |
|
|
