SAN FRANCISCO ,
Dec. 5,
2024 /PRNewswire/ -- Docusign, Inc. (NASDAQ: DOCU)
today announced results for its fiscal quarter ended
October 31, 2024. Prepared remarks and the news release with
the financial results will be accessible on Docusign's website at
investor.docusign.com prior to its webcast.
"Docusign delivered powerful new innovation for customers
highlighted by new capabilities to its Intelligent Agreement
Management ("IAM") platform," said Allan
Thygesen, CEO of Docusign. "In Q3, early IAM momentum
outpaced expectations, and we continued to drive improvement in our
core business with strong revenue growth and operating profit."
Third Quarter Financial Highlights
- Total revenue was $754.8
million, an 8% year-over-year increase. Subscription revenue
was $734.7 million, an 8%
year-over-year increase. Professional services and other revenue
was $20.1 million, an 11%
year-over-year increase.
- Billings were $752.3
million, a 9% year-over-year increase.
- GAAP gross margin was 79.3% compared to 79.6% in the
same period last year. Non-GAAP gross margin was 82.5% compared to
83.0% in the same period last year.
- GAAP net income per basic share was $0.31 on 204 million shares outstanding compared
to $0.19 on 204 million shares
outstanding in the same period last year.
- GAAP net income per diluted share was $0.30 on 209 million shares outstanding compared
to $0.19 on 208 million shares
outstanding in the same period last year.
- Non-GAAP net income per diluted share was $0.90 on 209 million shares outstanding compared
to $0.79 on 208 million shares
outstanding in the same period last year.
- Net cash provided by operating activities was
$234.3 million compared to
$264.2 million in the same period
last year.
- Free cash flow was $210.7
million compared to $240.3
million in the same period last year.
- Cash, cash equivalents, restricted cash and
investments were $1.1 billion at
the end of the quarter.
- Repurchases of common stock were $172.7 million compared to $75.0 million in the same period last year.
A reconciliation of GAAP to non-GAAP financial measures has been
provided in the tables included in this press release. An
explanation of these measures is also included below under the
heading "Non-GAAP Financial Measures and Other Key Metrics."
Key Business Highlights:
IAM Product Releases and Highlights: Docusign
announced new product capabilities to its IAM platform. Highlights
from recent product releases include:
- Docusign Navigator: Lexion's AI capabilities were
released to the IAM platform, including the ability to surface
insights from a more extensive array of agreement types.
Additionally, Navigator now includes the ability to import
documents from third-party partners including Box, Dropbox, Google
Drive, and Microsoft OneDrive. Also, Navigator now has an upgraded
search experience that includes predictive type-ahead
functionality, more filters, and the ability to export results.
- Docusign IAM with Maestro and App Center Global
Expansion: IAM with Docusign Maestro and IAM App
Center availability expanded globally in the third fiscal quarter
after the initial launch in the US, Canada, and Australia in May.
Contract Lifecycle Management ("CLM") Product Releases and
Highlights:
- Docusign CLM Connector for SAP Ariba: Docusign Connector
for SAP Ariba automates workflows to help businesses accelerate
time to value and eliminate friction in source-to-pay agreement
processes.
- AI-assisted Contract Review for CLM: Incorporating
Lexion's AI technology, AI-assisted review was launched with
availability for Microsoft Word allowing for AI-generated markups,
language recommendations, and generative Q&A.
- 2024 Gartner Magic Quadrant Leader: For the fifth year
in a row, Docusign was named a Leader in the 2024 Magic Quadrant
for Contract Life Cycle Manager report by Gartner, Inc.
Developer Ecosystem:
- Docusign Discover 2024: On November 20, Docusign held its first-ever
agreement management ecosystem event, connecting customers,
partners, and developers. Discover showcased Docusign IAM
integrations with Microsoft, SAP, and Workday, and provided
workshops and a virtual hackathon for developers to build across
the entire agreement lifecycle. Docusign for Developers was also
introduced as a suite of developer tools that partners will use to
build apps powered by the IAM platform.
- Copilot for Microsoft 365 Integration: Integration
with Microsoft 365 allows agreements to be searchable by Copilot,
the AI-powered chatbot available to Microsoft customers. Users
across HR, Sales, Procurement, Legal, and more can use the Copilot
for M365 integration to ask Copilot for outstanding agreements or
agreement status using AI-powered chat experiences.
Guidance
The company currently expects the following guidance:
- Quarter ending January 31, 2025 (in
millions, except percentages):
|
Total
revenue
|
$758
|
to
|
$762
|
Subscription
revenue
|
$741
|
to
|
$745
|
Billings
|
$870
|
to
|
$880
|
Non-GAAP gross
margin
|
81.0 %
|
to
|
82.0 %
|
Non-GAAP operating
margin
|
27.5 %
|
to
|
28.5 %
|
Non-GAAP diluted
weighted-average shares outstanding
|
209
|
to
|
214
|
- Fiscal Year ending January 31, 2025
(in millions, except percentages):
|
Total
revenue
|
$2,959
|
to
|
$2,963
|
Subscription
revenue
|
$2,885
|
to
|
$2,889
|
Billings
|
$3,056
|
to
|
$3,066
|
Non-GAAP gross
margin
|
81.9 %
|
to
|
82.1 %
|
Non-GAAP operating
margin
|
29.5 %
|
to
|
29.7 %
|
Non-GAAP diluted
weighted-average shares outstanding
|
210
|
to
|
212
|
A reconciliation of non-GAAP guidance measures to corresponding
GAAP guidance measures is not available on a forward-looking basis
without unreasonable effort due to the uncertainty regarding, and
the potential variability of, expenses that may be incurred in the
future. Stock-based compensation-related charges, including
employer payroll tax-related items on employee stock transactions,
are impacted by many factors, including the timing of employee
stock transactions, the future fair market value of our common
stock, and our future hiring and retention needs, all of which are
difficult to predict and subject to constant change. We have
provided a reconciliation of GAAP to non-GAAP financial measures in
the financial statement tables for our historical non-GAAP
financial results included in this release.
Webcast Conference Call Information
The company will host a conference call on December 5, 2024
at 2:00 p.m. PT (5:00 p.m.
ET) to discuss its financial results. A live
webcast of the event will be available on the Docusign Investor
Relations website at investor.docusign.com. Prepared remarks
and the news release with the financial results will also be
accessible on Docusign's website prior to the webcast. A live
dial-in will be available domestically at 877-407-0784 or
internationally at 201-689-8560. A replay will be available
domestically at 844-512-2921 or internationally at 412-317-6671
until midnight (EST) December 19,
2024 using the passcode 13750095.
About Docusign
Docusign brings agreements to life. Over 1.6 million customers
and more than a billion people in over 180 countries use Docusign
solutions to accelerate the process of doing business and simplify
people's lives. With intelligent agreement management, Docusign
unleashes business critical data that is trapped inside of
documents. Until now, these were disconnected from business systems
of record, costing businesses time, money, and opportunity. Using
Docusign's IAM platform, companies can create, commit, and manage
agreements with solutions created by the #1 company in e-signature
and CLM. Learn more at www.docusign.com.
Copyright 2024. Docusign, Inc. is the owner of DOCUSIGN® and all
its other marks (www.docusign.com/IP).
Investor Relations:
Docusign Investor Relations
investors@docusign.com
Media Relations:
Docusign Corporate Communications
media@docusign.com
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, that are based on our management's beliefs and assumptions
and on information currently available to management, and which
statements involve substantial risk and uncertainties. All
statements contained in this press release other than statements of
historical fact, including statements regarding our future
operating results and financial position, our business strategy and
plans, market growth and trends, objectives for future operations,
and the impact of such assumptions on our financial condition and
results of operations are forward-looking statements.
Forward-looking statements in this press release also include,
among other things, statements under "Guidance" above and any other
statements about expected financial metrics, such as revenue,
billings, non-GAAP gross margin, non-GAAP operating margin,
non-GAAP diluted weighted-average shares outstanding, and
non-financial metrics, as well as statements related to our
expectations regarding the benefits, rollout and customer demand of
the Docusign IAM platform. Forward-looking statements generally
relate to future events or our future financial or operating
performance. In some cases, you can identify forward-looking
statements because they contain words such as "may," "will,"
"should," "expects," "plans," "anticipates," "could," "intends,"
"target," "projects," "contemplates," "believes," "estimates,"
"predicts," "potential," or "continue" or the negative of these
words or other similar terms or expressions that concern our
expectations, strategy, plans or intentions.
Forward-looking statements contained in this press release
include, but are not limited to, statements about: our expectations
regarding global macro-economic conditions, including the effects
of inflation, volatile interest rates, and market volatility on the
global economy; our ability to estimate the size and growth of our
total addressable market; our ability to compete effectively in an
evolving and competitive market; the impact of any data breaches,
cyberattacks or other malicious activity on our technology systems;
our ability to effectively sustain and manage our growth and future
expenses and maintain or increase future profitability; our ability
to attract new customers and maintain and expand our existing
customer base; our ability to effectively implement and execute our
restructuring plans; our ability to scale and update our platform
to respond to customers' needs and rapid technological change,
including our ability to successfully incorporate generative
artificial intelligence into our existing and future products; our
ability to successfully execute our technical developments,
go-to-market and sales strategy for our IAM platform; our ability
to expand use cases within existing customers and vertical
solutions; our ability to expand our operations and increase
adoption of our platform internationally; our ability to strengthen
and foster our relationships with developers; our ability to retain
our direct sales force, customer success team and strategic
partnerships around the world; our ability to identify targets for
and execute potential acquisitions and to successfully integrate
and realize the anticipated benefits of such acquisitions; our
ability to maintain, protect and enhance our brand; the sufficiency
of our cash, cash equivalents and capital resources to satisfy our
liquidity needs; limitations on us due to obligations we have under
our credit facility or other indebtedness; our ability to realize
the anticipated benefits of our stock repurchase program; our
failure or the failure of our software to comply with applicable
industry standards, laws and regulations; our ability to maintain,
protect and enhance our intellectual property; our ability to
successfully defend litigation against us; our ability to attract
large organizations as users; our ability to maintain our corporate
culture; our ability to offer high-quality customer support; our
ability to hire, retain and motivate qualified personnel, including
executive level management; our ability to successfully manage and
integrate executive management transitions; uncertainties regarding
the impact of general economic and market conditions, including as
a result of regional and global conflicts; and our ability to
maintain proper and effective internal controls.
Additional risks and uncertainties that could affect our
financial results are included in the sections titled "Risk
Factors" and "Management's Discussion and Analysis of Financial
Condition and Results of Operations" in our annual report on Form
10-K for the fiscal year ended January 31,
2024 filed on March 21, 2024,
our quarterly report on Form 10-Q for the quarter ended
October 31, 2024, which we expect to
file on December 6, 2024 with the
Securities and Exchange Commission (the "SEC"), and other filings
that we make from time to time with the SEC. The forward-looking
statements made in this press release relate only to events as of
the date on which such statements are made. We undertake no
obligation to update any forward-looking statements after the date
of this press release or to conform such statements to actual
results or revised expectations, except as required by law.
Non-GAAP Financial Measures and Other Key Metrics
To supplement our consolidated financial statements, which are
prepared and presented in accordance with GAAP, we use certain
non-GAAP financial measures, as described below, to understand and
evaluate our core operating performance. These non-GAAP financial
measures, which may be different than similarly-titled measures
used by other companies, are presented to enhance investors'
overall understanding of our financial performance and should not
be considered a substitute for, or superior to, the financial
information prepared and presented in accordance with GAAP.
We believe that these non-GAAP financial measures provide useful
information about our financial performance, enhance the overall
understanding of our past performance and future prospects, and
allow for greater transparency with respect to important metrics
used by our management for financial and operational
decision-making. We present these non-GAAP measures to assist
investors in seeing our financial performance using a management
view, and because we believe that these measures provide an
additional tool for investors to use in comparing our core
financial performance over multiple periods with other companies in
our industry. However, these non-GAAP measures are not intended to
be considered in isolation from, a substitute for, or superior to
our GAAP results.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP
operating expenses, non-GAAP income from operations, non-GAAP
operating margin, non-GAAP net income and non-GAAP net income per
share: We define these non-GAAP financial measures as the
respective GAAP measures, excluding expenses related to stock-based
compensation, employer payroll tax on employee stock transactions,
amortization of acquisition-related intangibles, amortization of
debt discount and issuance costs, fair value adjustments to
strategic investments, acquisition-related expenses, lease-related
impairment and lease-related charges, restructuring and other
related charges, as these costs are not reflective of ongoing
operations and, as applicable, other special items. The amount of
employer payroll tax-related items on employee stock transactions
is dependent on our stock price and other factors that are beyond
our control and do not correlate to the operation of the business.
When evaluating the performance of our business and making
operating plans, we do not consider these items (for example, when
considering the impact of equity award grants, we place a greater
emphasis on overall stockholder dilution rather than the accounting
charges associated with such grants). We believe it is useful to
exclude these expenses in order to better understand the long-term
performance of our core business and to facilitate comparison of
our results to those of peer companies and over multiple periods.
In addition to these exclusions, we subtract an assumed provision
for income taxes to calculate non-GAAP net income. We utilize a
fixed long-term projected tax rate in our computation of the
non-GAAP income tax provision to provide better consistency across
the reporting periods. For fiscal 2024 and fiscal 2025, we have
determined the projected non-GAAP tax rate to be 20%.
Free cash flow: We define free cash flow as net cash
provided by operating activities less purchases of property and
equipment. We believe free cash flow is an important liquidity
measure of the cash that is available (if any), after purchases of
property and equipment, for operational expenses, investment in our
business, and to make acquisitions. Free cash flow is useful to
investors as a liquidity measure because it measures our ability to
generate or use cash in excess of our capital investments in
property and equipment. Once our business needs and obligations are
met, cash can be used to maintain a strong balance sheet and invest
in future growth.
Billings: We define billings as total revenues plus the
change in our contract liabilities and refund liability less
contract assets and unbilled accounts receivable in a given period.
Billings reflects sales to new customers plus subscription renewals
and additional sales to existing customers. Only amounts invoiced
to a customer in a given period are included in billings. We
believe billings can be used to measure our periodic performance,
when taking into consideration the timing aspects of customer
renewals, which represents a large component of our business. Given
that most of our customers pay in annual installments one year in
advance, but we typically recognize a majority of the related
revenue ratably over time, we use billings to measure and monitor
our ability to provide our business with the working capital
generated by upfront payments from our customers.
For a reconciliation of these non-GAAP financial measures to the
most directly comparable GAAP financial measure, please see
"Reconciliation of GAAP to Non-GAAP Financial Measures" below.
CONDENSED
CONSOLIDATED STATEMENTS OF
OPERATIONS (Unaudited)
|
|
Three Months Ended
October 31,
|
|
Nine Months Ended
October 31,
|
(in thousands,
except per share data)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
Subscription
|
$
734,693
|
|
$
682,352
|
|
$ 2,143,542
|
|
$ 1,991,026
|
Professional services
and other
|
20,127
|
|
18,069
|
|
56,945
|
|
58,470
|
Total
revenue
|
754,820
|
|
700,421
|
|
2,200,487
|
|
2,049,496
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Subscription
|
134,587
|
|
114,227
|
|
393,561
|
|
339,354
|
Professional services
and other
|
21,950
|
|
28,418
|
|
67,887
|
|
85,360
|
Total cost of
revenue
|
156,537
|
|
142,645
|
|
461,448
|
|
424,714
|
Gross
profit
|
598,283
|
|
557,776
|
|
1,739,039
|
|
1,624,782
|
Operating
expenses:
|
|
|
|
|
|
|
|
Sales and
marketing
|
290,597
|
|
292,473
|
|
859,705
|
|
867,916
|
Research and
development
|
151,101
|
|
136,640
|
|
432,992
|
|
387,964
|
General and
administrative
|
97,555
|
|
108,215
|
|
277,162
|
|
316,910
|
Restructuring and
other related charges
|
—
|
|
710
|
|
29,721
|
|
30,293
|
Total operating
expenses
|
539,253
|
|
538,038
|
|
1,599,580
|
|
1,603,083
|
Income from
operations
|
59,030
|
|
19,738
|
|
139,459
|
|
21,699
|
Interest
expense
|
(462)
|
|
(1,577)
|
|
(1,150)
|
|
(5,135)
|
Interest income and
other income, net
|
13,006
|
|
17,673
|
|
41,745
|
|
47,373
|
Income before
provision for (benefit from) income taxes
|
71,574
|
|
35,834
|
|
180,054
|
|
63,937
|
Provision for (benefit
from) income taxes
|
9,151
|
|
(2,971)
|
|
(804,340)
|
|
17,198
|
Net
income
|
$ 62,423
|
|
$ 38,805
|
|
$
984,394
|
|
$ 46,739
|
Net income per share
attributable to common stockholders:
|
|
|
|
|
Basic
|
$
0.31
|
|
$
0.19
|
|
$
4.81
|
|
$
0.23
|
Diluted
|
$
0.30
|
|
$
0.19
|
|
$
4.69
|
|
$
0.23
|
Weighted-average
shares used in computing net income per share:
|
|
|
|
|
Basic
|
203,567
|
|
204,456
|
|
204,674
|
|
203,609
|
Diluted
|
208,706
|
|
208,054
|
|
209,755
|
|
208,317
|
|
|
|
|
|
|
|
|
Stock-based
compensation expense included in costs and expenses:
|
|
|
|
|
Cost of
revenue—subscription
|
$ 14,862
|
|
$ 13,705
|
|
$ 44,636
|
|
$ 38,143
|
Cost of
revenue—professional services and other
|
4,765
|
|
7,343
|
|
14,465
|
|
21,359
|
Sales and
marketing
|
49,347
|
|
53,715
|
|
154,396
|
|
150,604
|
Research and
development
|
53,184
|
|
48,310
|
|
150,816
|
|
129,458
|
General and
administrative
|
31,070
|
|
36,337
|
|
91,239
|
|
111,271
|
Restructuring and
other related charges
|
—
|
|
8
|
|
4,836
|
|
4,996
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
(in
thousands)
|
October 31,
2024
|
|
January 31,
2024
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
610,870
|
|
$
797,060
|
Investments—current
|
331,506
|
|
248,402
|
Accounts receivable,
net
|
300,444
|
|
439,299
|
Contract
assets—current
|
13,645
|
|
15,922
|
Prepaid expenses and
other current assets
|
75,412
|
|
66,984
|
Total current
assets
|
1,331,877
|
|
1,567,667
|
Investments—noncurrent
|
112,805
|
|
121,977
|
Property and equipment,
net
|
278,623
|
|
245,173
|
Operating lease
right-of-use assets
|
113,365
|
|
123,188
|
Goodwill
|
455,678
|
|
353,138
|
Intangible assets,
net
|
83,307
|
|
50,905
|
Deferred contract
acquisition costs—noncurrent
|
445,987
|
|
409,627
|
Deferred tax
assets—noncurrent
|
816,538
|
|
2,031
|
Other
assets—noncurrent
|
132,028
|
|
97,584
|
Total
assets
|
$
3,770,208
|
|
$
2,971,290
|
Liabilities and
Equity
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
18,144
|
|
$
19,029
|
Accrued expenses and
other current liabilities
|
94,591
|
|
104,037
|
Accrued
compensation
|
158,779
|
|
195,266
|
Contract
liabilities—current
|
1,307,749
|
|
1,320,059
|
Operating lease
liabilities—current
|
19,507
|
|
22,230
|
Total current
liabilities
|
1,598,770
|
|
1,660,621
|
Contract
liabilities—noncurrent
|
22,931
|
|
21,980
|
Operating lease
liabilities—noncurrent
|
111,132
|
|
120,823
|
Deferred tax
liability—noncurrent
|
19,303
|
|
16,795
|
Other
liabilities—noncurrent
|
28,695
|
|
21,332
|
Total
liabilities
|
1,780,831
|
|
1,841,551
|
Stockholders'
equity
|
|
|
|
Common
stock
|
20
|
|
21
|
Treasury
stock
|
(2,871)
|
|
(2,164)
|
Additional paid-in
capital
|
3,225,481
|
|
2,821,461
|
Accumulated other
comprehensive loss
|
(23,682)
|
|
(19,360)
|
Accumulated
deficit
|
(1,209,571)
|
|
(1,670,219)
|
Total stockholders'
equity
|
1,989,377
|
|
1,129,739
|
Total liabilities
and equity
|
$
3,770,208
|
|
$
2,971,290
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH
FLOWS (Unaudited)
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in
thousands)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
$ 62,423
|
|
$ 38,805
|
|
$
984,394
|
|
$ 46,739
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
27,569
|
|
23,324
|
|
79,097
|
|
71,429
|
Amortization of
deferred contract acquisition and fulfillment costs
|
61,264
|
|
49,399
|
|
172,731
|
|
147,781
|
Amortization of debt
discount and transaction costs
|
138
|
|
1,227
|
|
415
|
|
3,722
|
Non-cash operating
lease costs
|
4,601
|
|
4,768
|
|
14,463
|
|
16,499
|
Stock-based
compensation expense
|
153,228
|
|
159,418
|
|
460,388
|
|
455,831
|
Deferred income
taxes
|
6,675
|
|
3,845
|
|
(817,886)
|
|
7,265
|
Other
|
1,149
|
|
(571)
|
|
6,472
|
|
(1,353)
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
7,120
|
|
53,099
|
|
130,691
|
|
152,902
|
Prepaid expenses and
other current assets
|
8,767
|
|
6,463
|
|
(8,300)
|
|
(7,957)
|
Deferred contract
acquisition and fulfillment costs
|
(83,293)
|
|
(63,154)
|
|
(214,548)
|
|
(176,510)
|
Other
assets
|
(1,060)
|
|
(5,586)
|
|
(16,118)
|
|
(14,019)
|
Accounts
payable
|
10,061
|
|
11,205
|
|
(1,514)
|
|
(9,089)
|
Accrued expenses and
other liabilities
|
1,014
|
|
(7,792)
|
|
(7,146)
|
|
2,372
|
Accrued
compensation
|
(21,226)
|
|
(1,056)
|
|
(41,128)
|
|
(4,368)
|
Contract
liabilities
|
95
|
|
(3,582)
|
|
(16,431)
|
|
36,876
|
Operating lease
liabilities
|
(4,199)
|
|
(5,635)
|
|
(16,220)
|
|
(19,292)
|
Net cash provided by
operating activities
|
234,326
|
|
264,177
|
|
709,360
|
|
708,828
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Cash paid for
acquisition, net of acquired cash
|
—
|
|
—
|
|
(143,611)
|
|
—
|
Purchases of marketable
securities
|
(110,296)
|
|
(28,974)
|
|
(333,537)
|
|
(203,346)
|
Maturities of
marketable securities
|
90,211
|
|
87,500
|
|
265,834
|
|
251,517
|
Purchases of strategic
and other investments
|
—
|
|
(400)
|
|
(625)
|
|
(520)
|
Purchases of property
and equipment
|
(23,613)
|
|
(23,841)
|
|
(68,646)
|
|
(70,277)
|
Net cash provided by
(used in) investing activities
|
(43,698)
|
|
34,285
|
|
(280,585)
|
|
(22,626)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Repayments of
convertible senior notes
|
—
|
|
(37,083)
|
|
—
|
|
(37,083)
|
Repurchases of common
stock
|
(172,665)
|
|
(75,035)
|
|
(521,803)
|
|
(145,515)
|
Settlement of capped
calls, net of related costs
|
—
|
|
—
|
|
—
|
|
23,688
|
Payment of tax
withholding obligation on net RSU settlement and ESPP
purchase
|
(51,051)
|
|
(35,615)
|
|
(132,134)
|
|
(98,296)
|
Proceeds from exercise
of stock options
|
10,257
|
|
12,375
|
|
11,346
|
|
13,207
|
Proceeds from employee
stock purchase plan
|
15,124
|
|
14,604
|
|
35,314
|
|
32,994
|
Net cash used in
financing activities
|
(198,335)
|
|
(120,754)
|
|
(607,277)
|
|
(211,005)
|
Effect of foreign
exchange on cash, cash equivalents and restricted cash
|
438
|
|
(7,187)
|
|
(2,239)
|
|
(4,897)
|
Net increase (decrease)
in cash, cash equivalents and restricted cash
|
(7,269)
|
|
170,521
|
|
(180,741)
|
|
470,300
|
Cash, cash equivalents
and restricted cash at beginning of period
(1)
|
628,027
|
|
1,022,980
|
|
801,499
|
|
723,201
|
Cash, cash equivalents
and restricted cash at end of period (1)
|
$
620,758
|
|
$
1,193,501
|
|
$
620,758
|
|
$
1,193,501
|
(1) Cash, cash equivalents and
restricted cash included restricted cash of $9.9 million and
$4.4 million at October 31, 2024 and January 31,
2024.
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL
MEASURES (Unaudited)
Reconciliation of
gross profit (loss) and gross margin:
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in
thousands)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
GAAP gross
profit
|
$
598,283
|
|
$
557,776
|
|
$
1,739,039
|
|
$
1,624,782
|
Add: Stock-based
compensation
|
19,627
|
|
21,048
|
|
59,101
|
|
59,502
|
Add: Amortization of
acquisition-related intangibles
|
3,566
|
|
2,070
|
|
8,703
|
|
6,787
|
Add: Employer payroll
tax on employee stock transactions
|
894
|
|
537
|
|
2,733
|
|
1,925
|
Add: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
721
|
Non-GAAP gross
profit
|
$
622,370
|
|
$
581,431
|
|
$
1,809,576
|
|
$
1,693,717
|
GAAP gross
margin
|
79.3 %
|
|
79.6 %
|
|
79.0 %
|
|
79.3 %
|
Non-GAAP
adjustments
|
3.2 %
|
|
3.4 %
|
|
3.2 %
|
|
3.3 %
|
Non-GAAP gross
margin
|
82.5 %
|
|
83.0 %
|
|
82.2 %
|
|
82.6 %
|
|
|
|
|
|
|
|
|
GAAP subscription gross
profit
|
$
600,106
|
|
$
568,125
|
|
$
1,749,981
|
|
$
1,651,672
|
Add: Stock-based
compensation
|
14,862
|
|
13,705
|
|
44,636
|
|
38,143
|
Add: Amortization of
acquisition-related intangibles
|
3,566
|
|
2,070
|
|
8,703
|
|
6,787
|
Add: Employer payroll
tax on employee stock transactions
|
574
|
|
301
|
|
1,961
|
|
1,232
|
Add: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
505
|
Non-GAAP subscription
gross profit
|
$
619,108
|
|
$
584,201
|
|
$
1,805,281
|
|
$
1,698,339
|
GAAP subscription gross
margin
|
81.7 %
|
|
83.3 %
|
|
81.6 %
|
|
83.0 %
|
Non-GAAP
adjustments
|
2.6 %
|
|
2.3 %
|
|
2.6 %
|
|
2.3 %
|
Non-GAAP subscription
gross margin
|
84.3 %
|
|
85.6 %
|
|
84.2 %
|
|
85.3 %
|
|
|
|
|
|
|
|
|
GAAP professional
services and other gross loss
|
$
(1,823)
|
|
$
(10,349)
|
|
$
(10,942)
|
|
$
(26,890)
|
Add: Stock-based
compensation
|
4,765
|
|
7,343
|
|
14,465
|
|
21,359
|
Add: Employer payroll
tax on employee stock transactions
|
320
|
|
236
|
|
772
|
|
693
|
Add: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
216
|
Non-GAAP professional
services and other gross profit
|
$ 3,262
|
|
$
(2,770)
|
|
$ 4,295
|
|
$
(4,622)
|
GAAP professional
services and other gross margin
|
(9.1) %
|
|
(57.3) %
|
|
(19.2) %
|
|
(46.0) %
|
Non-GAAP
adjustments
|
25.3 %
|
|
42.0 %
|
|
26.7 %
|
|
38.1 %
|
Non-GAAP professional
services and other gross margin
|
16.2 %
|
|
(15.3) %
|
|
7.5 %
|
|
(7.9) %
|
Reconciliation of
operating expenses:
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in
thousands)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
GAAP sales and
marketing
|
$
290,597
|
|
$
292,473
|
|
$
859,705
|
|
$
867,916
|
Less: Stock-based
compensation
|
(49,347)
|
|
(53,715)
|
|
(154,396)
|
|
(150,604)
|
Less: Amortization of
acquisition-related intangibles
|
(3,354)
|
|
(2,629)
|
|
(9,096)
|
|
(7,888)
|
Less: Employer payroll
tax on employee stock transactions
|
(1,618)
|
|
(875)
|
|
(5,351)
|
|
(3,945)
|
Less: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
(2,171)
|
Non-GAAP sales and
marketing
|
$
236,278
|
|
$
235,254
|
|
$
690,862
|
|
$
703,308
|
GAAP sales and
marketing as a percentage of revenue
|
38.4 %
|
|
41.8 %
|
|
39.1 %
|
|
42.3 %
|
Non-GAAP sales and
marketing as a percentage of revenue
|
31.3 %
|
|
33.6 %
|
|
31.4 %
|
|
34.3 %
|
|
|
|
|
|
|
|
|
GAAP research and
development
|
$
151,101
|
|
$
136,640
|
|
$
432,992
|
|
$
387,964
|
Less: Stock-based
compensation
|
(53,184)
|
|
(48,310)
|
|
(150,816)
|
|
(129,458)
|
Less: Employer payroll
tax on employee stock transactions
|
(1,273)
|
|
(876)
|
|
(5,592)
|
|
(3,671)
|
Less: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
(873)
|
Non-GAAP research and
development
|
$ 96,644
|
|
$ 87,454
|
|
$
276,584
|
|
$
253,962
|
GAAP research and
development as a percentage of revenue
|
20.0 %
|
|
19.5 %
|
|
19.7 %
|
|
18.9 %
|
Non-GAAP research and
development as a percentage of revenue
|
12.8 %
|
|
12.4 %
|
|
12.6 %
|
|
12.4 %
|
|
|
|
|
|
|
|
|
GAAP general and
administrative
|
$ 97,555
|
|
$
108,215
|
|
$
277,162
|
|
$
316,910
|
Less: Stock-based
compensation
|
(31,070)
|
|
(36,337)
|
|
(91,239)
|
|
(111,271)
|
Less: Employer payroll
tax on employee stock transactions
|
(489)
|
|
(564)
|
|
(1,774)
|
|
(1,541)
|
Less:
Acquisition-related expenses
|
376
|
|
—
|
|
(4,340)
|
|
—
|
Less: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
(695)
|
Non-GAAP general and
administrative
|
$ 66,372
|
|
$ 71,314
|
|
$
179,809
|
|
$
203,403
|
GAAP general and
administrative as a percentage of revenue
|
12.9 %
|
|
15.4 %
|
|
12.6 %
|
|
15.4 %
|
Non-GAAP general and
administrative as a percentage of revenue
|
8.8 %
|
|
10.2 %
|
|
8.1 %
|
|
9.9 %
|
Reconciliation of
income from operations and operating margin:
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in
thousands)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
GAAP income from
operations
|
$ 59,030
|
|
$ 19,738
|
|
$
139,459
|
|
$ 21,699
|
Add: Stock-based
compensation
|
153,228
|
|
159,410
|
|
455,552
|
|
450,835
|
Add: Amortization of
acquisition-related intangibles
|
6,920
|
|
4,699
|
|
17,799
|
|
14,675
|
Add: Employer payroll
tax on employee stock transactions
|
4,274
|
|
2,852
|
|
15,450
|
|
11,082
|
Add:
Acquisition-related expenses
|
(376)
|
|
—
|
|
4,340
|
|
—
|
Add: Restructuring and
other related charges
|
—
|
|
710
|
|
29,721
|
|
30,293
|
Add: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
4,460
|
Non-GAAP income from
operations
|
$
223,076
|
|
$
187,409
|
|
$
662,321
|
|
$
533,044
|
GAAP operating
margin
|
7.8 %
|
|
2.8 %
|
|
6.3 %
|
|
1.1 %
|
Non-GAAP
adjustments
|
21.8 %
|
|
24.0 %
|
|
23.8 %
|
|
24.9 %
|
Non-GAAP operating
margin
|
29.6 %
|
|
26.8 %
|
|
30.1 %
|
|
26.0 %
|
Reconciliation of
net income and net income per share, basic and
diluted:
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in thousands,
except per share data)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
GAAP net
income
|
$ 62,423
|
|
$ 38,805
|
|
$
984,394
|
|
$ 46,739
|
Add: Stock-based
compensation
|
153,228
|
|
159,410
|
|
455,552
|
|
450,835
|
Add: Amortization of
acquisition-related intangibles
|
6,920
|
|
4,699
|
|
17,799
|
|
14,675
|
Add: Employer payroll
tax on employee stock transactions
|
4,274
|
|
2,852
|
|
15,450
|
|
11,082
|
Add:
Acquisition-related expenses
|
(376)
|
|
—
|
|
4,340
|
|
—
|
Add: Restructuring and
other related charges
|
—
|
|
710
|
|
29,721
|
|
30,293
|
Add: Amortization of
debt discount and issuance costs
|
—
|
|
1,250
|
|
—
|
|
4,149
|
Add: Fair value
adjustments to strategic investments
|
—
|
|
—
|
|
—
|
|
119
|
Add: Lease-related
impairment and lease-related charges
|
—
|
|
—
|
|
—
|
|
4,460
|
Add: Income tax and
other tax adjustments
|
(37,973)
|
|
(43,922)
|
|
(944,923)
|
|
(98,712)
|
Non-GAAP net
income
|
$
188,496
|
|
$
163,804
|
|
$
562,333
|
|
$
463,640
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Non-GAAP net
income
|
$
188,496
|
|
$
163,804
|
|
$
562,333
|
|
$
463,640
|
Add: Interest expense
on convertible senior notes
|
—
|
|
22
|
|
—
|
|
425
|
Non-GAAP net income
attributable to common stockholders, diluted
|
$
188,496
|
|
$
163,826
|
|
$
562,333
|
|
$
464,065
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted-average common
shares outstanding, basic
|
203,567
|
|
204,456
|
|
204,674
|
|
203,609
|
Effect of dilutive
securities
|
5,139
|
|
3,598
|
|
5,081
|
|
4,708
|
Non-GAAP
weighted-average common shares outstanding, diluted
|
208,706
|
|
208,054
|
|
209,755
|
|
208,317
|
|
|
|
|
|
|
|
|
GAAP net income per
share, basic
|
$
0.31
|
|
$
0.19
|
|
$
4.81
|
|
$
0.23
|
GAAP net income per
share, diluted
|
$
0.30
|
|
$
0.19
|
|
$
4.69
|
|
$
0.23
|
Non-GAAP net income per
share, basic
|
$
0.93
|
|
$
0.80
|
|
$
2.75
|
|
$
2.28
|
Non-GAAP net income per
share, diluted
|
$
0.90
|
|
$
0.79
|
|
$
2.68
|
|
$
2.23
|
Computation of free
cash flow:
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in
thousands)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$
234,326
|
|
$
264,177
|
|
$
709,360
|
|
$
708,828
|
Less: Purchases of
property and equipment
|
(23,613)
|
|
(23,841)
|
|
(68,646)
|
|
(70,277)
|
Non-GAAP free cash
flow
|
$
210,713
|
|
$
240,336
|
|
$
640,714
|
|
$
638,551
|
Net cash provided by
(used in) investing activities
|
$
(43,698)
|
|
$ 34,285
|
|
$
(280,585)
|
|
$
(22,626)
|
Net cash used in
financing activities
|
$
(198,335)
|
|
$
(120,754)
|
|
$
(607,277)
|
|
$
(211,005)
|
Computation of
billings:
|
|
Three Months
Ended
October 31,
|
|
Nine Months
Ended
October 31,
|
(in
thousands)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$
754,820
|
|
$
700,421
|
|
$ 2,200,487
|
|
$ 2,049,496
|
Add: Contract
liabilities and refund liability, end of period
|
1,332,828
|
|
1,228,174
|
|
1,332,828
|
|
1,228,174
|
Less: Contract
liabilities and refund liability, beginning of period
|
(1,334,461)
|
|
(1,233,894)
|
|
(1,343,792)
|
|
(1,191,269)
|
Add: Contract assets
and unbilled accounts receivable, beginning of period
|
17,461
|
|
22,358
|
|
20,189
|
|
16,615
|
Less: Contract assets
and unbilled accounts receivable, end of period
|
(18,341)
|
|
(25,253)
|
|
(18,341)
|
|
(25,253)
|
Add: Contract assets
and unbilled accounts receivable by acquisitions
|
—
|
|
—
|
|
53
|
|
—
|
Less: Contract
liabilities and refund liability contributed by
acquisitions
|
—
|
|
—
|
|
(5,071)
|
|
—
|
Non-GAAP
billings
|
$
752,307
|
|
$
691,806
|
|
$ 2,186,353
|
|
$ 2,077,763
|
View original
content:https://www.prnewswire.com/news-releases/docusign-announces-third-quarter-fiscal-2025-financial-results-302324214.html
SOURCE Docusign, Inc.