Zscaler, Inc. (Nasdaq: ZS), the leader in cloud security,
today announced financial results for its second quarter of fiscal
year 2024
, ended January 31, 2024.
"We delivered strong Q2 results, with billings,
revenue and operating profit all coming in above our guidance as
customer interest in the Zscaler Zero Trust Exchange platform
remains high," said Jay Chaudhry, Chairman and CEO of Zscaler. “An
increasing number of customers are realizing the shortcomings of
traditional firewall-based security and are engaging with us to
transform their legacy security to Zero Trust architecture".
Second Quarter
Fiscal 2024 Financial
Highlights
-
Revenue: $525.0 million, an increase
of 35% year-over-year.
-
Income (loss) from operations: GAAP loss from
operations was $45.5 million, or 9% of revenue,
compared to $65.2 million, or 17% of revenue, in
the second quarter of fiscal 2023. Non-GAAP income from
operations was $103.2 million, or 20% of revenue,
compared to $48.8 million, or 13% of revenue, in
the second quarter of fiscal 2023.
-
Net income (loss): GAAP net loss was $28.5
million, compared to $57.5 million in the second
quarter of fiscal 2023. Non-GAAP net income was $121.1
million, compared to $57.6 million in the second quarter
of fiscal 2023.
-
Net income (loss) per share: GAAP net loss per
share was $0.19, compared to $0.40 in
the second quarter of fiscal 2023. Non-GAAP net
income per share was $0.76, compared to $0.37 in the second quarter
of fiscal 2023.
- Cash flows: Cash provided by operations
was $142.1 million, or 27% of revenue, compared to $89.5
million, or 23% of revenue, in the second quarter of
fiscal 2023. Free cash flow was $100.8 million,
or 19% of revenue, compared to $62.8 million, or 16% of
revenue, in the second quarter of fiscal 2023.
-
Deferred revenue: $1,502.2 million as of January
31, 2024, an increase of 35% year-over-year.
-
Cash, cash equivalents and short-term investments:
$2,459.8 million as of January 31, 2024, an increase of
$359.6 million from July 31, 2023.
Recent Business Highlights
- Introduced Zscaler Zero Trust SASE,
the industry’s first single-vendor SASE solution built on Zero
Trust. This solution pairs Zscaler’s leading SSE with our new Zero
Trust SD-WAN, which eliminates the security risks, costs, and
complexity of traditional SD-WAN.
- Announced the availability of
Business Insights, a new addition to Zscaler’s enhanced Business
Analytics portfolio, which enables IT leaders to improve the
employee experience, reduce cyber risk, and optimize SaaS spend and
office utilization, all with their current Zscaler deployment.
- Positioned as the only leader in
the calendar Q4 2023 Forrester Wave for SaaS Security Posture
Management. Additionally, Zscaler received the highest scores
possible across 12 criteria including Data Protection, Scale, and
Shadow-IT detection.
- Appointed Steve McMahon as Chief
Customer Success Officer to scale Zscaler’s customer success
organization, optimize the customer engagement model, and exceed
the expectations of our global customers.
- Released the findings of the 2023
ThreatLabz State of Encrypted Attacks Report, which revealed that
86% of all cyber threats, including malware, ransomware, and
phishing attacks, are delivered over encrypted channels.
- For the second year in a row, named
to Built In’s annual Best Places to Work list. This year, in
addition to being named as a U.S. Best Large Place to Work, Zscaler
was also recognized as a Best Place to Work and a Best Large Place
to Work in five cities across the country.
Financial Outlook
For the third quarter of fiscal 2024, we expect:
- Revenue of $534
million to $536 million
- Non-GAAP income from operations of $98 million to $100
million
- Non-GAAP net income
per share of approximately $0.64 to $0.65,
assuming approximately 161 million fully diluted shares
outstanding
For the full year fiscal 2024, we expect:
- Revenue
of approximately $2.118 billion to $2.122 billion
- Calculated billings
of $2.55 billion to $2.57 billion
- Non-GAAP income from
operations of $395 million to $400 million
- Non-GAAP net income
per share of $2.73 to $2.77, assuming approximately 161
million fully diluted shares outstanding
These statements are forward-looking and actual
results may differ materially. Refer to the Forward-Looking
Statements safe harbor below for information on the factors that
could cause our actual results to differ materially from these
forward-looking statements.
In August 2023, we completed an assessment of
the useful lives of our servers and networking equipment, which
resulted in an extension of their useful lives from four to five
years. This change was effective beginning in fiscal year 2024.
Based on the carrying amount of these assets as of July 31, 2023,
the impact for each of the three and six months ended January 31,
2024 was approximate a 60 basis point, benefit to our gross
margin.
Guidance for non-GAAP income from operations
excludes stock-based compensation expense and related employer
payroll taxes, amortization of debt issuance costs, and
amortization expense of acquired intangible assets. We have not
reconciled our expectations of non-GAAP income from operations and
non-GAAP net income per share to their most directly
comparable GAAP measures because certain items are out of our
control or cannot be reasonably predicted. For those reasons, we
are also unable to address the probable significance of the
unavailable information, the variability of which may have a
significant impact on future results. Accordingly, a reconciliation
for the guidance for non-GAAP income from operations and non-GAAP
net income per share is not available without unreasonable
effort.
For further information regarding why we believe
that these non-GAAP measures provide useful information to
investors, the specific manner in which management uses these
measures, and some of the limitations associated with the use of
these measures, please refer to the "Explanation of Non-GAAP
Financial Measures" section of this press release.
Conference Call and Webcast Information
Zscaler will host a conference call for analysts and investors
to discuss its second quarter of fiscal 2024 and outlook for its
third quarter of fiscal 2024 and full year fiscal 2024 today at
1:30 p.m. Pacific time (4:30 p.m. Eastern time).
Date: |
Thursday, February 29, 2024 |
Time: |
1:30 p.m. PT |
Webcast: |
https://ir.zscaler.com |
Dial-in: |
To join by phone, register at the
following link:
(https://register.vevent.com/register/BI45a87c0b9073459091dc36cc599cf993).
After registering, you will be provided with a dial-in number and a
personal PIN that you will need to join the call. |
|
|
Upcoming Conferences
Third quarter of fiscal 2024 investor conference participation
schedule:
- JMP Technology ConferenceMonday, March 4, 2024
- Morgan Stanley TMT ConferenceWednesday, March 6, 2024
Sessions which offer a webcast will be available on the Investor
Relations section of the Zscaler website at
https://ir.zscaler.com/
Forward-Looking Statements
This press release contains forward-looking
statements that involve risks and uncertainties, including, but not
limited to, statements regarding our future financial and operating
performance, including our financial outlook for the third quarter
of fiscal 2024 and full year fiscal 2024. There are a significant
number of factors that could cause actual results to differ
materially from statements made in this press release, including
but not limited to: macroeconomic influences and instability,
including the ongoing effects of inflation, geopolitical events,
operations and financial results and the economy in general; risks
related to the use of AI in our platform; the impact of a
government default or shut-down; our limited operating history;
our ability to identify and effectively implement the
necessary changes to address execution challenges; risks associated
with managing our rapid growth, including fluctuations from period
to period; our limited experience with new products and
subscriptions and support introductions and the risks associated
with new products and subscription and support offerings, including
the discovery of software bugs; our ability to attract and retain
new customers; the failure to timely develop and achieve market
acceptance of new products and subscriptions as well as existing
products and subscription and support; rapidly evolving
technological developments in the market for network security
products and subscription and support offerings and our ability to
remain competitive; length of sales cycles; useful lives of our
assets and other estimates; and general market, political, economic
and business conditions.
Additional risks and uncertainties that could
affect our financial results are included under the captions “Risk
Factors” and “Management’s Discussion and Analysis of Financial
Condition and Results of Operations” set forth from time to time in
our filings and reports with the Securities and Exchange Commission
(SEC), including our Quarterly Report on Form 10-Q for the fiscal
quarter ended October 31, 2023 filed on December 6, 2023 and our
Annual Report on Form 10-K for the fiscal year ended July 31, 2023
filed on September 14, 2023, as well as future filings and reports
by us, copies of which are available on our website at
ir.zscaler.com and on the SEC’s website at www.sec.gov. You should
not rely on these forward-looking statements, as actual outcomes
and results may differ materially from those contemplated by these
forward-looking statements as a result of such risks and
uncertainties. Additional information will also be set forth in
other filings that we make with the SEC from time to time. All
forward-looking statements in this press release are based on
information available to us as of the date hereof, and we do not
assume any obligation to update the forward-looking statements
provided to reflect events that occur or circumstances that exist
after the date on which they were made.
Use of Non-GAAP Financial Information
We believe that the presentation of non-GAAP
financial information provides important supplemental information
to management and investors regarding financial and business trends
relating to our financial condition and results of operations. For
further information regarding why we believe that these non-GAAP
measures provide useful information to investors, the specific
manner in which management uses these measures, and some of the
limitations associated with the use of these measures, please refer
to the “Explanation of Non-GAAP Financial Measures” section of this
press release.
About Zscaler
Zscaler (Nasdaq: ZS) accelerates digital
transformation so customers can be more agile, efficient,
resilient, and secure. The Zscaler Zero Trust Exchange™ platform
protects thousands of customers from cyberattacks and data loss by
securely connecting users, devices, and applications in any
location. Distributed across more than 150 data centers globally,
the SSE-based Zero Trust Exchange is the world’s largest in-line
cloud security platform.
Zscaler™ and the other trademarks listed at
https://www.zscaler.com/legal/trademarks are either (i) registered
trademarks or service marks or (ii) trademarks or service marks of
Zscaler, Inc. in the United States and/or other countries. Any
other trademarks are the properties of their respective owners.
Investor Relations Contacts
Bill Choi, CFA SVP, Investor Relations and Strategic
Finance(408) 816-1478ir@zscaler.com
Natalia WodeckiMedia Relations Contactpress@zscaler.com
ZSCALER, INC. |
Condensed Consolidated Statements of
Operations |
(in thousands, except per share amounts) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
January 31, |
|
January 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue |
$ |
524,999 |
|
|
$ |
387,598 |
|
|
$ |
1,021,702 |
|
|
$ |
743,146 |
|
Cost of revenue(1) (2) |
|
117,199 |
|
|
|
87,604 |
|
|
|
228,593 |
|
|
|
164,301 |
|
Gross profit |
|
407,800 |
|
|
|
299,994 |
|
|
|
793,109 |
|
|
|
578,845 |
|
Operating expenses: |
|
|
|
|
|
|
|
Sales and marketing(1) (2) |
|
276,481 |
|
|
|
235,945 |
|
|
|
543,592 |
|
|
|
464,781 |
|
Research and development(1) (2) |
|
122,181 |
|
|
|
85,765 |
|
|
|
235,720 |
|
|
|
160,711 |
|
General and administrative(1) |
|
54,595 |
|
|
|
43,522 |
|
|
|
105,311 |
|
|
|
87,678 |
|
Total operating expenses |
|
453,257 |
|
|
|
365,232 |
|
|
|
884,623 |
|
|
|
713,170 |
|
Loss from operations |
|
(45,457 |
) |
|
|
(65,238 |
) |
|
|
(91,514 |
) |
|
|
(134,325 |
) |
Interest income |
|
28,385 |
|
|
|
12,669 |
|
|
|
54,327 |
|
|
|
20,534 |
|
Interest expense(3) |
|
(3,605 |
) |
|
|
(1,333 |
) |
|
|
(6,764 |
) |
|
|
(2,664 |
) |
Other income (expense), net |
|
172 |
|
|
|
141 |
|
|
|
(1,040 |
) |
|
|
(722 |
) |
Loss before income taxes |
|
(20,505 |
) |
|
|
(53,761 |
) |
|
|
(44,991 |
) |
|
|
(117,177 |
) |
Provision for income taxes(4) |
|
7,964 |
|
|
|
3,692 |
|
|
|
16,961 |
|
|
|
8,438 |
|
Net loss |
$ |
(28,469 |
) |
|
$ |
(57,453 |
) |
|
$ |
(61,952 |
) |
|
$ |
(125,615 |
) |
Net loss per share, basic and
diluted |
$ |
(0.19 |
) |
|
$ |
(0.40 |
) |
|
$ |
(0.42 |
) |
|
$ |
(0.87 |
) |
Weighted-average shares used in computing net loss per share, basic
and diluted |
|
148,951 |
|
|
|
144,511 |
|
|
|
148,287 |
|
|
|
144,001 |
|
(1) Includes stock-based compensation expense and related
payroll taxes as follows:
Cost of revenue |
$ |
13,434 |
|
|
$ |
9,595 |
|
|
$ |
26,389 |
|
|
$ |
18,256 |
|
Sales and marketing |
|
65,855 |
|
|
|
55,213 |
|
|
|
124,523 |
|
|
|
110,682 |
|
Research and development |
|
44,120 |
|
|
|
29,380 |
|
|
|
85,163 |
|
|
|
54,613 |
|
General and
administrative |
|
22,127 |
|
|
|
17,330 |
|
|
|
42,190 |
|
|
|
36,603 |
|
Total |
$ |
145,536 |
|
|
$ |
111,518 |
|
|
$ |
278,265 |
|
|
$ |
220,154 |
|
(2) Includes amortization expense of acquired intangible
assets as follows:
Cost of revenue |
$ |
2,717 |
|
|
$ |
2,175 |
|
|
$ |
5,434 |
|
|
$ |
4,114 |
|
Sales and marketing |
|
226 |
|
|
|
178 |
|
|
|
452 |
|
|
|
356 |
|
Research and development |
|
140 |
|
|
|
198 |
|
|
|
233 |
|
|
|
633 |
|
Total |
$ |
3,083 |
|
|
$ |
2,551 |
|
|
$ |
6,119 |
|
|
$ |
5,103 |
|
(3)Includes amortization of debt issuance costs as follows: |
$ |
978 |
|
|
$ |
973 |
|
|
$ |
1,955 |
|
|
$ |
1,945 |
|
(4)Includes tax expense associated with the integration of a
business acquisition as follows: |
$ |
— |
|
|
$ |
— |
|
|
$ |
3,259 |
|
|
$ |
— |
|
ZSCALER, INC. |
Condensed Consolidated Balance Sheets |
(in thousands) |
(unaudited) |
|
January 31, |
|
July 31, |
|
|
2024 |
|
|
|
2023 |
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
1,438,586 |
|
|
$ |
1,262,206 |
|
Short-term investments |
|
1,021,218 |
|
|
|
838,026 |
|
Accounts receivable, net |
|
479,611 |
|
|
|
582,636 |
|
Deferred contract acquisition costs |
|
125,591 |
|
|
|
115,827 |
|
Prepaid expenses and other current assets |
|
77,702 |
|
|
|
91,619 |
|
Total current assets |
|
3,142,708 |
|
|
|
2,890,314 |
|
Property and equipment,
net |
|
294,495 |
|
|
|
242,355 |
|
Operating lease right-of-use
assets |
|
87,804 |
|
|
|
70,671 |
|
Deferred contract acquisition
costs, noncurrent |
|
255,883 |
|
|
|
259,407 |
|
Acquired intangible assets,
net |
|
22,540 |
|
|
|
25,859 |
|
Goodwill |
|
92,415 |
|
|
|
89,192 |
|
Other noncurrent assets |
|
38,381 |
|
|
|
30,519 |
|
Total assets |
$ |
3,934,226 |
|
|
$ |
3,608,317 |
|
|
|
|
|
Liabilities and Stockholders’
Equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
17,137 |
|
|
$ |
18,481 |
|
Accrued expenses and other current liabilities |
|
68,217 |
|
|
|
64,975 |
|
Accrued compensation |
|
137,362 |
|
|
|
136,800 |
|
Deferred revenue |
|
1,316,416 |
|
|
|
1,281,143 |
|
Operating lease liabilities |
|
44,773 |
|
|
|
34,469 |
|
Total current liabilities |
|
1,583,905 |
|
|
|
1,535,868 |
|
Convertible senior notes,
net |
|
1,141,011 |
|
|
|
1,134,159 |
|
Deferred revenue,
noncurrent |
|
185,759 |
|
|
|
158,533 |
|
Operating lease liabilities,
noncurrent |
|
47,906 |
|
|
|
41,917 |
|
Other noncurrent
liabilities |
|
16,789 |
|
|
|
12,728 |
|
Total liabilities |
|
2,975,370 |
|
|
|
2,883,205 |
|
Stockholders’ Equity |
|
|
|
Common stock |
|
150 |
|
|
|
147 |
|
Additional paid-in
capital |
|
2,114,041 |
|
|
|
1,816,915 |
|
Accumulated other
comprehensive loss |
|
(3,009 |
) |
|
|
(1,576 |
) |
Accumulated deficit |
|
(1,152,326 |
) |
|
|
(1,090,374 |
) |
Total stockholders’ equity |
|
958,856 |
|
|
|
725,112 |
|
Total liabilities and stockholders’ equity |
$ |
3,934,226 |
|
|
$ |
3,608,317 |
|
ZSCALER, INC. |
Condensed Consolidated Statements of Cash
Flows |
(in thousands) |
(unaudited) |
|
Six Months Ended |
|
January 31, |
|
|
2024 |
|
|
|
2023 |
|
Cash Flows from Operating Activities |
|
|
|
Net loss |
$ |
(61,952 |
) |
|
$ |
(125,615 |
) |
Adjustments to reconcile net
loss to cash provided by operating activities: |
|
|
|
Depreciation and amortization expense |
|
29,361 |
|
|
|
25,241 |
|
Amortization expense of acquired intangible assets |
|
6,119 |
|
|
|
5,103 |
|
Amortization of deferred contract acquisition costs |
|
61,504 |
|
|
|
46,053 |
|
Amortization of debt issuance costs |
|
1,955 |
|
|
|
1,945 |
|
Non-cash operating lease costs |
|
21,633 |
|
|
|
14,988 |
|
Stock-based compensation expense |
|
269,570 |
|
|
|
214,911 |
|
Accretion of investments purchased at a discount |
|
(9,582 |
) |
|
|
(1,433 |
) |
Unrealized (gains) losses on hedging transactions |
|
2,841 |
|
|
|
(696 |
) |
Deferred income taxes |
|
(1,437 |
) |
|
|
9 |
|
Other |
|
1,403 |
|
|
|
(784 |
) |
Changes in operating assets
and liabilities, net of effects of business combinations |
|
|
|
Accounts receivable |
|
102,374 |
|
|
|
40,800 |
|
Deferred contract acquisition costs |
|
(67,744 |
) |
|
|
(64,202 |
) |
Prepaid expenses, other current and noncurrent assets |
|
2,660 |
|
|
|
(7,800 |
) |
Accounts payable |
|
(2,412 |
) |
|
|
5,228 |
|
Accrued expenses, other current and noncurrent liabilities |
|
6,020 |
|
|
|
5,899 |
|
Accrued compensation |
|
562 |
|
|
|
(17,651 |
) |
Deferred revenue |
|
62,477 |
|
|
|
90,862 |
|
Operating lease liabilities |
|
(22,477 |
) |
|
|
(14,920 |
) |
Net cash provided by operating activities |
|
402,875 |
|
|
|
217,938 |
|
Cash Flows from Investing Activities |
|
|
|
Purchases of property, equipment and other assets |
|
(59,553 |
) |
|
|
(43,883 |
) |
Capitalized internal-use software |
|
(17,816 |
) |
|
|
(15,623 |
) |
Payments for business acquisitions, net of cash acquired |
|
(4,377 |
) |
|
|
— |
|
Purchase of strategic investments |
|
(2,000 |
) |
|
|
(1,200 |
) |
Purchases of short-term investments |
|
(761,796 |
) |
|
|
(513,743 |
) |
Proceeds from maturities of short-term investments |
|
594,687 |
|
|
|
586,801 |
|
Proceeds from sale of short-term investments |
|
2,105 |
|
|
|
— |
|
Net cash provided by (used in) investing
activities |
|
(248,750 |
) |
|
|
12,352 |
|
Cash Flows from Financing Activities |
|
|
|
Proceeds from issuance of common stock upon exercise of stock
options |
|
3,848 |
|
|
|
2,104 |
|
Proceeds from issuance of common stock under the employee stock
purchase plan |
|
18,407 |
|
|
|
11,410 |
|
Other |
|
— |
|
|
|
(2 |
) |
Net cash provided by financing activities |
|
22,255 |
|
|
|
13,512 |
|
Net increase in cash and cash
equivalents |
|
176,380 |
|
|
|
243,802 |
|
Cash and cash equivalents at
beginning of period |
|
1,262,206 |
|
|
|
1,013,210 |
|
Cash and cash equivalents at
end of period |
$ |
1,438,586 |
|
|
$ |
1,257,012 |
|
ZSCALER, INC. |
Reconciliation of GAAP to Non-GAAP Financial
Measures |
(in thousands, except percentages) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
January 31, |
|
January 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
Revenue |
$ |
524,999 |
|
|
$ |
387,598 |
|
|
$ |
1,021,702 |
|
|
$ |
743,146 |
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Profit
and Non-GAAP Gross Margin |
|
|
|
|
|
|
|
GAAP gross profit |
$ |
407,800 |
|
|
$ |
299,994 |
|
|
$ |
793,109 |
|
|
$ |
578,845 |
|
Add: Stock-based compensation expense and related payroll
taxes |
|
13,434 |
|
|
|
9,595 |
|
|
|
26,389 |
|
|
|
18,256 |
|
Add: Amortization expense of acquired intangible assets |
|
2,717 |
|
|
|
2,175 |
|
|
|
5,434 |
|
|
|
4,114 |
|
Non-GAAP gross profit |
$ |
423,951 |
|
|
$ |
311,764 |
|
|
$ |
824,932 |
|
|
$ |
601,215 |
|
GAAP gross margin |
|
78 |
% |
|
|
77 |
% |
|
|
78 |
% |
|
|
78 |
% |
Non-GAAP gross margin |
|
81 |
% |
|
|
80 |
% |
|
|
81 |
% |
|
|
81 |
% |
|
|
|
|
|
|
|
|
Non-GAAP Income from
Operations and Non-GAAP Operating Margin |
|
|
|
|
|
|
|
GAAP loss from operations |
$ |
(45,457 |
) |
|
$ |
(65,238 |
) |
|
$ |
(91,514 |
) |
|
$ |
(134,325 |
) |
Add: Stock-based compensation expense and related payroll
taxes |
|
145,536 |
|
|
|
111,518 |
|
|
|
278,265 |
|
|
|
220,154 |
|
Add: Amortization expense of acquired intangible assets |
|
3,083 |
|
|
|
2,551 |
|
|
|
6,119 |
|
|
|
5,103 |
|
Non-GAAP income from
operations |
$ |
103,162 |
|
|
$ |
48,831 |
|
|
$ |
192,870 |
|
|
$ |
90,932 |
|
GAAP operating margin |
|
(9 |
)% |
|
|
(17 |
)% |
|
|
(9 |
)% |
|
|
(18 |
)% |
Non-GAAP operating margin |
|
20 |
% |
|
|
13 |
% |
|
|
19 |
% |
|
|
12 |
% |
ZSCALER, INC. |
Reconciliation of GAAP to Non-GAAP Financial
Measures |
(in thousands, except per share amounts) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
January 31, |
|
January 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Non-GAAP Net Income
per Share, Diluted |
|
|
|
|
|
|
|
GAAP net loss |
$ |
(28,469 |
) |
|
$ |
(57,453 |
) |
|
$ |
(61,952 |
) |
|
$ |
(125,615 |
) |
Stock-based compensation expense and related payroll taxes |
|
145,536 |
|
|
|
111,518 |
|
|
|
278,265 |
|
|
|
220,154 |
|
Amortization expense of acquired intangible assets |
|
3,083 |
|
|
|
2,551 |
|
|
|
6,119 |
|
|
|
5,103 |
|
Amortization of debt issuance costs |
|
978 |
|
|
|
973 |
|
|
|
1,955 |
|
|
|
1,945 |
|
Provision for income taxes(1) |
|
— |
|
|
|
— |
|
|
|
3,259 |
|
|
|
— |
|
Non-GAAP net income |
$ |
121,128 |
|
|
$ |
57,589 |
|
|
$ |
227,646 |
|
|
$ |
101,587 |
|
|
|
|
|
|
|
|
|
Add: Non-GAAP interest expense
related to the convertible senior notes |
|
359 |
|
|
|
360 |
|
|
|
718 |
|
|
|
719 |
|
Numerator used in computing
non-GAAP net income per share, diluted |
$ |
121,487 |
|
|
$ |
57,949 |
|
|
$ |
228,364 |
|
|
$ |
102,306 |
|
|
|
|
|
|
|
|
|
GAAP net loss per share,
diluted |
$ |
(0.19 |
) |
|
$ |
(0.40 |
) |
|
$ |
(0.42 |
) |
|
$ |
(0.87 |
) |
Stock-based compensation expense and related payroll taxes |
|
0.91 |
|
|
|
0.72 |
|
|
|
1.75 |
|
|
|
1.42 |
|
Amortization expense of acquired intangible assets |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.03 |
|
Amortization of debt issuance costs |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
Provision for income taxes(1) |
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
Non-GAAP interest expense related to the convertible senior
notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjustment to total fully diluted earnings per share(2) |
|
0.01 |
|
|
|
0.02 |
|
|
|
0.04 |
|
|
|
0.07 |
|
Non-GAAP net income per share,
diluted |
$ |
0.76 |
|
|
$ |
0.37 |
|
|
$ |
1.44 |
|
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|
Weighted-average shares used
in computing GAAP net loss per share, diluted |
|
148,951 |
|
|
|
144,511 |
|
|
|
148,287 |
|
|
|
144,001 |
|
Add: Outstanding equity incentive awards |
|
4,670 |
|
|
|
2,605 |
|
|
|
4,226 |
|
|
|
3,229 |
|
Add: Convertible senior notes |
|
7,626 |
|
|
|
7,626 |
|
|
|
7,626 |
|
|
|
7,626 |
|
Less: Antidilutive impact of capped call transactions(3) |
|
(2,093 |
) |
|
|
— |
|
|
|
(1,254 |
) |
|
|
— |
|
Weighted-average shares used
in computing non-GAAP net income per share, diluted |
|
159,154 |
|
|
|
154,742 |
|
|
|
158,885 |
|
|
|
154,856 |
|
___________
(1) We use our GAAP provision for income taxes
for purposes of determining our non-GAAP income tax expense. The
difference between our GAAP and non-GAAP provision for income taxes
represents primarily the effects of stock-based compensation
expense and income tax effects associated with business
acquisitions. The income tax benefit related to stock-based
compensation expense included in the GAAP provision for income
taxes was not material for all periods presented. In the fiscal
quarter ended October 31, 2023, we recognized a tax expense of $3.3
million associated with the integration of a business
acquisition.
(2) The sum of the fully diluted earnings per
share impact of individual reconciling items may not total to fully
diluted non-GAAP net income per share due to the weighted-average
shares used in computing the GAAP net loss per share differs from
the weighted-average shares used in computing the non-GAAP net
income per share, and due to rounding of the individual reconciling
items. The GAAP net loss per share calculation uses a lower share
count as it excludes potentially dilutive shares, which are
included in calculating the non-GAAP net income per share.
(3) We exclude the in-the-money portion of the
convertible senior notes for non-GAAP weighted-average diluted
shares as they are covered by our capped call transactions. Our
outstanding capped call transactions are antidilutive under GAAP
but are expected to mitigate the dilutive effect of the convertible
senior notes, and therefore are included in the calculation of
non-GAAP diluted shares outstanding.
ZSCALER, INC. |
Reconciliation of GAAP to Non-GAAP Financial
Measures |
(in thousands, except percentages) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
January 31, |
|
January 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Calculated
Billings |
|
|
|
|
|
|
|
Revenue |
$ |
524,999 |
|
|
$ |
387,598 |
|
|
$ |
1,021,702 |
|
|
$ |
743,146 |
|
Add: Total deferred revenue, end of period |
|
1,502,175 |
|
|
|
1,111,880 |
|
|
|
1,502,175 |
|
|
|
1,111,880 |
|
Less: Total deferred revenue, beginning of period |
|
(1,399,544 |
) |
|
|
(1,005,713 |
) |
|
|
(1,439,676 |
) |
|
|
(1,021,123 |
) |
Calculated billings |
$ |
627,630 |
|
|
$ |
493,765 |
|
|
$ |
1,084,201 |
|
|
$ |
833,903 |
|
|
|
|
|
|
|
|
|
Free Cash
Flow |
|
|
|
|
|
|
|
Net cash provided by operating
activities |
$ |
142,069 |
|
|
$ |
89,481 |
|
|
$ |
402,875 |
|
|
$ |
217,938 |
|
Less: Purchases of property, equipment and other assets |
|
(30,894 |
) |
|
|
(18,681 |
) |
|
|
(59,553 |
) |
|
|
(43,883 |
) |
Less: Capitalized internal-use software |
|
(10,387 |
) |
|
|
(7,982 |
) |
|
|
(17,816 |
) |
|
|
(15,623 |
) |
Free cash flow |
$ |
100,788 |
|
|
$ |
62,818 |
|
|
$ |
325,506 |
|
|
$ |
158,432 |
|
|
|
|
|
|
|
|
|
Free Cash Flow
Margin |
|
|
|
|
|
|
|
Net cash provided by operating
activities, as a percentage of revenue |
|
27 |
% |
|
|
23 |
% |
|
|
39 |
% |
|
|
29 |
% |
Less: Purchases of property, equipment and other assets, as a
percentage of revenue |
|
(6 |
)% |
|
|
(5 |
)% |
|
|
(6 |
)% |
|
|
(6 |
)% |
Less: Capitalized internal-use software, as a percentage of
revenue |
|
(2 |
)% |
|
|
(2 |
)% |
|
|
(2 |
)% |
|
|
(2 |
)% |
Free cash flow margin |
|
19 |
% |
|
|
16 |
% |
|
|
32 |
% |
|
|
21 |
% |
ZSCALER, INC.Explanation
of Non-GAAP Financial Measures
In addition to our results determined in
accordance with generally accepted accounting principles in the
United States of America (GAAP), we believe the following non-GAAP
measures are useful in evaluating our operating performance. We use
the following non-GAAP financial information to evaluate our
ongoing operations and for internal planning and forecasting
purposes. We believe that non-GAAP financial information, when
taken collectively, may be helpful to investors because it provides
consistency and comparability with past financial performance.
However, non-GAAP financial information is presented for
supplemental informational purposes only, has limitations as an
analytical tool and should not be considered in isolation or as a
substitute for financial information presented in accordance with
GAAP. In particular, free cash flow is not a substitute for cash
provided by operating activities. Additionally, the utility of free
cash flow as a measure of our liquidity is further limited as it
does not represent the total increase or decrease in our cash
balance for a given period. In addition, other companies, including
companies in our industry, may calculate similarly-titled non-GAAP
measures differently or may use other measures to evaluate their
performance, all of which could reduce the usefulness of our
non-GAAP financial measures as tools for comparison. A
reconciliation of our historical non-GAAP financial measures to
their most directly comparable financial measures stated in
accordance with GAAP has been included in this press release.
Investors are cautioned that there are a number of limitations
associated with the use of non-GAAP financial measures and key
metrics as analytical tools. Investors are encouraged to review
these reconciliations, and not to rely on any single financial
measure to evaluate our business.
Expenses Excluded from Non-GAAP
Measures
Stock-based compensation expense is excluded
primarily because it is a non-cash expense that management believes
is not reflective of our ongoing operational performance. Employer
payroll taxes related to stock-based compensation, which is a cash
expense, are excluded because these are tied to the timing and size
of the exercise or vesting of the underlying equity awards and the
price of our common stock at the time of vesting or exercise, which
may vary from period to period independent of the operating
performance of our business. Amortization expense of acquired
intangible assets from business acquisitions is excluded because it
is considered by management to be outside of our core business
operating performance. Amortization of debt issuance costs from the
convertible senior notes are excluded because these are non-cash
expenses and are not reflective of our ongoing operational
performance. We estimate the tax effect of these items on our
non-GAAP results and may adjust our GAAP provision for income
taxes, if such effects have a material impact to our non-GAAP
results.
Non-GAAP Financial Measures
Non-GAAP Gross Profit and Non-GAAP Gross
Margin. We define non-GAAP gross profit as GAAP gross
profit excluding stock-based compensation expense and related
employer payroll taxes and amortization expense of acquired
intangible assets. We define non-GAAP gross margin as non-GAAP
gross profit as a percentage of revenue.
Non-GAAP Income from Operations and
Non-GAAP Operating Margin. We define non-GAAP income from
operations as GAAP loss from operations excluding stock-based
compensation expense and related employer payroll taxes, and
amortization expense of acquired intangible assets. We define
non-GAAP operating margin as non-GAAP income from operations as a
percentage of revenue.
Non-GAAP Net Income per Share,
Diluted. We define non-GAAP net income as GAAP net loss
excluding stock-based compensation expense and related employer
payroll taxes, amortization expense of acquired intangible assets,
amortization of debt issuance costs, and the tax effects of these
items on our non-GAAP net income, if such effects have a material
impact. We define non-GAAP net income per share, diluted, as
non-GAAP net income plus the non-GAAP interest expense divided by
the weighted-average diluted shares outstanding, which includes the
effect of potentially diluted common stock equivalents outstanding
during the period and the anti-dilutive impact of the capped call
transactions entered into in connection with the convertible senior
notes.
Calculated Billings. We define
calculated billings as revenue plus the change in deferred revenue
in a period. Calculated billings in any particular period aims to
reflect amounts invoiced for subscriptions to access our cloud
platform, together with related support services for our new and
existing customers. We typically invoice our customers annually in
advance, and to a lesser extent quarterly in advance, monthly in
advance or multi-year in advance.
Free Cash Flow and Free Cash Flow
Margin. We define free cash flow as net cash provided by
operating activities less purchases of property, equipment and
other assets and capitalized internal-use software. We define free
cash flow margin as free cash flow divided by revenue. We believe
that free cash flow and free cash flow margin are useful indicators
of liquidity that provide information to management and investors
about the amount of cash generated from our operations that, after
the investments in property, equipment and other assets and
capitalized internal-use software, can be used for strategic
initiatives.
Zscaler (NASDAQ:ZS)
Gráfico Histórico do Ativo
De Jan 2025 até Fev 2025
Zscaler (NASDAQ:ZS)
Gráfico Histórico do Ativo
De Fev 2024 até Fev 2025