8-K
false000188995600018899562024-11-072024-11-07

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 07, 2024

 

 

OneStream, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-42187

87-3199478

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

191 N. Chester Street

 

Birmingham, Michigan

 

48009

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (248) 650-1490

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Class A common stock, par value $0.0001 per share

 

OS

 

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


Item 2.02 Results of Operations and Financial Condition.

On November 7, 2024, OneStream, Inc. (the “Company”) issued a press release announcing its results for the quarter ended September 30, 2024. A copy of this press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K (the “Current Report”).

 

The information in Item 2.02 of this Current Report, including the accompanying Exhibit 99.1, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of Section 18. The information in Item 2.02 of this Current Report, including the accompanying Exhibit 99.1, shall not be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language contained in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit No.

 

Description

99.1

 

Press Release dated November 7, 2024

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

OneStream, Inc.

 

 

 

 

Date:

November 7, 2024

By:

/s/ Holly Koczot

 

 

 

Holly Koczot
General Counsel and Secretary

 


EX-99.1

 

Exhibit 99.1

https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

OneStream Announces Third Quarter 2024 Financial Results

BIRMINGHAM, Mich., Nov. 7, 2024 /PRNewswire/ -- OneStream, Inc. (Nasdaq: OS), the leading enterprise Finance management platform that modernizes the Office of the CFO by unifying core finance and operational functions -- including financial close, consolidation, reporting, planning and forecasting, today announced financial results for its third quarter ended September 30, 2024.

Third Quarter 2024 Financial Highlights

Total Revenue: $129.1 million, an increase of 21% year-over-year.
Subscription Revenue: $110.7 million, an increase of 39% year-over-year.
GAAP Loss / Income from Operations and Operating Margin: GAAP operating loss was $255.2 million compared to income of $7.0 million for the third quarter of 2023, and GAAP operating margin was (198)% compared to 7% for the third quarter of 2023. This included equity-based compensation expense of $260.0 million, compared to $1.4 million for the third quarter of 2023.
Non-GAAP Operating Income and Non-GAAP Operating Margin: Non-GAAP operating income was $5.5 million compared to income of $8.4 million for the third quarter of 2023, and non-GAAP operating margin was 4% compared to 8% for the third quarter of 2023.
Net Cash Provided by / Used in Operating Activities: Net cash provided by operating activities was $2.4 million compared to net cash used in operating activities of $4.4 million for the third quarter of 2023.
Free Cash Flow: Positive free cash flow of $1.3 million compared to negative free cash flow of $5.3 million for the third quarter of 2023.

“We posted strong third quarter results, led by 39 percent year-over-year growth in subscription revenue and positive free cash flow,” said Tom Shea, CEO, OneStream. "The market is ripe for what we do. As evidenced in our Finance 2035 initiative, CFOs are realizing that legacy technology and data overload are holding them back from becoming more strategic. Finance leaders are looking to OneStream to help them digitally transform, laying the foundation for our future growth.”

 

Recent Developments and Business Highlights

Splash EMEA User Conference. OneStream took its annual Splash User Conference to Copenhagen, where three new innovations were introduced: OneStream Navigation Center, which builds upon the advanced Narrative Reporting capabilities and streamlines access to reports and bookmarks critical audit and narrative documents in one place; OneStream AI-Powered Anomaly Detection , which is a pre-packaged AI method that helps finance leaders detect anomalies for data cleansing, consolidation, and reporting; and OneStream Solution Exchange offerings to support Tax Pillar 2 regulatory reporting.

 


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

Launched the Finance 2035 Initiative. Earlier this month OneStream launched the Finance 2035 Initiative (www.finance2035.com), a report and platform to foster dialogue on how the Office of the CFO is evolving and how CFOs can become more strategic. Through a partnership with academia, economists, and a survey of 2,000 global CFOs, CEOs, line of business executives and investors, the report examines what the next 10 years hold for businesses at large, and how external forces are both elevating and impacting the critical role played by CFOs in shaping that future.
Leadership in IDC’s Record to Report MarketScape. IDC, a premier global market intelligence analyst group, recognized OneStream as a Leader in its inaugural Record to Report MarketScape report. The record-to-report process is a fundamental aspect of the financial reporting cycle; it is crucial for CFOs, investors, and shareholders as they provide a detailed and accurate account of a company's financial activities. OneStream was recognized as a Leader based on our capabilities, including reporting such as Microsoft Power BI, the OneStream Solution Exchange, a robust AI roadmap and Strategies among 9 vendors who were evaluated.
Initial Public Offering. On July 25, 2024, the Company completed its initial public offering (the "IPO") of 28,175,000 shares of Class A common stock, including shares sold by the Company and the selling stockholders, and the full exercise of the underwriters' option to purchase additional shares. Net proceeds to OneStream from the offering were $352.9 million after deducting underwriting discounts and commissions.

Financial Outlook

OneStream is providing the following guidance for the fourth quarter of 2024 and the full year 2024:

 

Q4'24

 

FY24

Total Revenue

$127M - $129M

 

$484M - $486M

Non-GAAP Operating Margin

0% - 2%

 

(2)% - (1)%

Non-GAAP Net Income per Share

$0.01 - $0.03

 

$0.06 - $0.08

Equity-Based Compensation

$50M - $55M

 

$315M - $320M


OneStream has not provided a reconciliation of its forward outlook for non-GAAP operating margin and non-GAAP net loss per share to their most directly comparable GAAP financial measures in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K. OneStream is unable to predict with reasonable certainty the amount and timing of adjustments that are used to calculate these non-GAAP financial measures, particularly related to equity-based compensation and its related tax effects.

Earnings Webcast Information

OneStream will host a conference call for analysts and investors to discuss its financial results for the third quarter of 2024 and its outlook for the fourth quarter of 2024 and full year 2024 today at 4:30 p.m. Eastern time / 1:30 p.m. Pacific time. A webcast replay will be available on the Investor Relations Section of OneStream's website following the call.

2


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

Date:

Thursday, November 7, 2024

Time:

4:30 p.m. ET / 1:30 p.m. PT

Webcast:

https://investor.onestream.com

Sessions offering a webcast will be available on the Investor Relations section of the OneStream website at https://investor.onestream.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts contained in this press release may be forward-looking statements. In some cases, you can identify forward-looking statements by terms such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "targets," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions. Forward-looking statements contained in this press release include, but are not limited to, statements regarding our business strategy and future growth, and our guidance for total revenue, non-GAAP operating margin, non-GAAP net income per share and equity-based compensation for the fourth quarter ending December 31, 2024 and the year ending December 31, 2024. Forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other factors. Some of these risks are described in greater detail in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2024, which we expect to file with the SEC on or around the date of this press release. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause our actual results to differ materially from those contained in any forward-looking statements we may make. These factors may cause our actual results, performance or achievements to differ materially and adversely from those anticipated or implied by our forward-looking statements. Furthermore, if our forward-looking statements prove to be inaccurate, the inaccuracy may be material. In light of the significant uncertainties in these forward-looking statements, you should not rely on these statements or regard these statements as a representation or warranty by us or any other person that we will achieve our objectives and plans in any specified timeframe, or at all. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Non-GAAP Financial Measures

In addition to GAAP financial measures, this press release includes non-GAAP financial measures that we use to help us evaluate our business, identify trends affecting our business, formulate business plans and make strategic decisions. These non-GAAP financial measures include non-GAAP operating income, non-GAAP operating margin, non-GAAP net income per share and free cash flow, and their respective definitions are presented below.

There are limitations to the non-GAAP financial measures included in this press release, and they may not be comparable to similarly titled measures of other companies. The non-GAAP financial

3


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

measures included in this press release should not be considered in isolation from or as a substitute for their most directly comparable GAAP financial measures. Our management believes that our non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses that may not be indicative of our ongoing core operating performance. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when analyzing historical performance and liquidity and when planning, forecasting and analyzing future periods.

For a reconciliation of the non-GAAP financial measures presented for historical periods to their most directly comparable GAAP financial measures, please see the tables captioned "Reconciliation of Non-GAAP Financial Measures" included at the end of this press release. We encourage you to review the reconciliation in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future periods, we may exclude similar items, may incur income and expenses similar to these excluded items and may include other expenses, costs and non-recurring items.

Non-GAAP Operating Income

We define non-GAAP operating income as income from operations adjusted for non-cash, non-operational and non-recurring items, including equity-based compensation expense, employer taxes on employee stock transactions, and amortization of acquired intangible assets.

Non-GAAP Operating Margin

We define non-GAAP operating margin as non-GAAP operating income as a percentage of total revenue.

Non-GAAP Net Income Per Share

We define non-GAAP net income as net (loss) / income adjusted for non-cash, non-operational and non-recurring items, including equity-based compensation expense, employer taxes on employee stock transactions, and amortization of acquired intangible assets. We define non-GAAP net income per share as non-GAAP net income divided by weighted-average shares outstanding.

Free Cash Flow

We define free cash flow as net cash provided by (used in) operating activities less purchases of property and equipment.

About OneStream

OneStream is how today's Finance teams can go beyond just reporting on the past and Take Finance Further by steering the business to the future. It's the leading enterprise finance platform that unifies financial and operational data, embeds AI for better decisions and productivity, and empowers the CFO to become a critical driver of business strategy and execution.

We deliver a comprehensive cloud-based platform to modernize the Office of the CFO. Our Digital Finance Cloud unifies core financial and broader operational data and processes and embeds AI for better planning and forecasting, with an extensible architecture, so customers can adopt and develop new solutions, achieving greater value as their business needs evolve.

4


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

With over 1,500 customers, including 15% of the Fortune 500, more than 250 go-to-market, implementation, and development partners and over 1,400 employees, our vision is to be the operating system for modern finance. To learn more, visit onestream.com.

Investor Relations Contacts

INVESTOR CONTACT

Anne Leschin
VP, Investor Relations and Strategic Finance
OneStream
investors@onestreamsoftware.com

MEDIA CONTACT

Victoria Borges
Media Relations Contact
OneStream
media@onestreamsoftware.com

 

5


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_1.jpg

CONDENSED Consolidated Balance SheetS

(in thousands)

(Unaudited)

 

 

As of

 

 

September 30, 2024

 

 

December 31, 2023

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

495,458

 

 

$

117,087

 

Accounts receivable, net

 

 

113,525

 

 

 

107,308

 

Unbilled accounts receivable

 

 

23,753

 

 

 

31,519

 

Deferred commissions

 

 

19,238

 

 

 

17,225

 

Prepaid expenses and other current assets

 

 

11,504

 

 

 

13,098

 

Total current assets

 

 

663,478

 

 

 

286,237

 

Unbilled accounts receivable, noncurrent

 

 

1,291

 

 

 

2,009

 

Deferred commissions, noncurrent

 

 

42,421

 

 

 

41,030

 

Operating lease right-of-use assets

 

 

17,953

 

 

 

18,559

 

Property and equipment, net

 

 

10,513

 

 

 

10,266

 

Intangible assets, net

 

 

2,842

 

 

 

 

Goodwill

 

 

9,277

 

 

 

 

Other noncurrent assets

 

 

2,334

 

 

 

3,458

 

Total assets

 

$

750,109

 

 

$

361,559

 

Liabilities and stockholders' / members' equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

19,246

 

 

$

8,274

 

Accrued compensation

 

 

23,333

 

 

 

22,436

 

Accrued commissions

 

 

6,702

 

 

 

10,158

 

Deferred revenue, current

 

 

205,801

 

 

 

177,465

 

Operating lease liabilities, current

 

 

3,318

 

 

 

2,505

 

Other accrued expenses and current liabilities

 

 

12,607

 

 

 

11,532

 

Total current liabilities

 

 

271,007

 

 

 

232,370

 

Deferred revenue, noncurrent

 

 

4,157

 

 

 

5,141

 

Operating lease liabilities, noncurrent

 

 

16,538

 

 

 

17,522

 

Other noncurrent liabilities

 

 

199

 

 

 

 

Total liabilities

 

 

291,901

 

 

 

255,033

 

Stockholders' / members' equity:

 

 

 

 

 

 

Members' interest

 

 

 

 

 

107,151

 

Preferred stock

 

 

 

 

 

 

Class A common stock

 

 

3

 

 

 

 

Class B common stock

 

 

 

 

 

 

Class C common stock

 

 

7

 

 

 

 

Class D common stock

 

 

13

 

 

 

 

Additional paid-in capital

 

 

630,354

 

 

 

 

Accumulated other comprehensive loss

 

 

(450

)

 

 

(625

)

Accumulated deficit

 

 

(299,885

)

 

 

 

Total stockholders' equity attributable to OneStream, Inc. / members' equity

 

 

330,042

 

 

 

106,526

 

Non-controlling interests

 

 

128,166

 

 

 

 

Total stockholders' / members' equity

 

 

458,208

 

 

 

106,526

 

Total liabilities and stockholders' / members’ equity

 

$

750,109

 

 

$

361,559

 

 

6


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

 

CONDENSED Consolidated StatementS of Operations

(in thousands, except share and per share amounts)

(Unaudited)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Subscription

 

$

110,722

 

 

$

79,419

 

 

$

309,542

 

 

$

215,340

 

License

 

 

11,734

 

 

 

19,495

 

 

 

24,818

 

 

 

32,939

 

Professional services and other

 

 

6,684

 

 

 

8,090

 

 

 

22,572

 

 

 

24,048

 

Total revenue

 

 

129,140

 

 

 

107,004

 

 

 

356,932

 

 

 

272,327

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Subscription(2)

 

 

32,386

 

 

 

19,366

 

 

 

82,007

 

 

 

53,247

 

Professional services and other(2)

 

 

32,015

 

 

 

10,159

 

 

 

53,397

 

 

 

30,769

 

Total cost of revenue

 

 

64,401

 

 

 

29,525

 

 

 

135,404

 

 

 

84,016

 

Gross profit

 

 

64,739

 

 

 

77,479

 

 

 

221,528

 

 

 

188,311

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing(2)

 

 

162,700

 

 

 

42,226

 

 

 

263,225

 

 

 

136,241

 

Research and development(2)

 

 

83,040

 

 

 

13,859

 

 

 

119,916

 

 

 

39,614

 

General and administrative(2)

 

 

74,170

 

 

 

14,391

 

 

 

110,509

 

 

 

43,176

 

Total operating expenses

 

 

319,910

 

 

 

70,476

 

 

 

493,650

 

 

 

219,031

 

Loss from operations

 

 

(255,171

)

 

 

7,003

 

 

 

(272,122

)

 

 

(30,720

)

Interest income, net

 

 

5,022

 

 

 

1,133

 

 

 

8,319

 

 

 

2,702

 

Other income (expense), net

 

 

772

 

 

 

(1,072

)

 

 

2,263

 

 

 

(2,894

)

(Loss) income before income taxes

 

 

(249,377

)

 

 

7,064

 

 

 

(261,540

)

 

 

(30,912

)

(Benefit) provision for income taxes

 

 

(32

)

 

 

300

 

 

 

614

 

 

 

770

 

Net (loss) income

 

$

(249,345

)

 

$

6,764

 

 

$

(262,154

)

 

$

(31,682

)

Less: Net loss attributable to non-controlling interests

 

 

(77,402

)

 

 

 

 

 

(77,402

)

 

 

 

Net (loss) income attributable to OneStream, Inc.

 

$

(171,943

)

 

$

6,764

 

 

$

(184,752

)

 

$

(31,682

)

Net loss per share of Class A and Class D common stock–basic and diluted(1)

 

 

(1.06

)

 

 

 

 

 

(1.06

)

 

 

 

Weighted-average shares of Class A and Class D common stock outstanding–basic and diluted(1)

 

 

160,300

 

 

 

 

 

 

160,300

 

 

 

 

 

(1) Represents net loss per share of Class A common stock and Class D common stock and weighted-average shares of Class A common stock and Class D common stock outstanding for the period following OneStream Inc.’s IPO and related reorganization transactions.

(2) Includes equity-based compensation expense as follows:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cost of subscription

 

$

4,981

 

 

$

 

 

$

4,981

 

 

$

 

Cost of professional services and other

 

 

21,886

 

 

 

 

 

 

21,886

 

 

 

15

 

Sales and marketing

 

 

114,713

 

 

 

459

 

 

 

115,987

 

 

 

3,582

 

Research and development

 

 

62,251

 

 

 

104

 

 

 

63,505

 

 

 

413

 

General and administrative

 

 

56,152

 

 

 

864

 

 

 

57,456

 

 

 

3,077

 

Total equity-based compensation

 

$

259,983

 

 

$

1,427

 

 

$

263,815

 

 

$

7,087

 

 

7


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

 

CONDENSED Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

 

 

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$

(262,154

)

 

$

(31,682

)

Adjustments to reconcile net loss to net cash provided by (used in)
   operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

2,586

 

 

 

2,230

 

Noncash operating lease expense

 

 

2,303

 

 

 

1,669

 

Amortization of deferred commissions

 

 

15,206

 

 

 

12,661

 

Equity-based compensation

 

 

263,815

 

 

 

7,087

 

Other noncash operating activities, net

 

 

(1,402

)

 

 

3,180

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net

 

 

967

 

 

 

(8,499

)

Deferred commissions

 

 

(18,610

)

 

 

(15,708

)

Prepaid expenses and other assets

 

 

(1,395

)

 

 

(6,407

)

Accounts payable

 

 

15,720

 

 

 

(6,359

)

Deferred revenue

 

 

27,349

 

 

 

33,298

 

Accrued and other liabilities

 

 

(8,371

)

 

 

3,000

 

Net cash provided by (used in) operating activities

 

 

36,014

 

 

 

(5,530

)

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(2,177

)

 

 

(2,367

)

Acquisition of business, net of cash acquired

 

 

(7,594

)

 

 

 

Sales of marketable securities

 

 

 

 

 

87,339

 

Net cash (used in) provided by investing activities

 

 

(9,771

)

 

 

84,972

 

Cash flows from financing activities:

 

 

 

 

 

 

Principal payments on finance lease obligation

 

 

 

 

 

(46

)

Proceeds from initial public offering, net of underwriting discounts and commissions

 

 

409,598

 

 

 

 

Repurchase of LLC Units

 

 

(56,663

)

 

 

 

Payments of deferred offering costs

 

 

(4,943

)

 

 

 

Proceeds from option exercises

 

 

3,941

 

 

 

247

 

Repayments of borrowings on revolving credit facility

 

 

 

 

 

(3,500

)

Net cash provided by (used in) financing activities

 

 

351,933

 

 

 

(3,299

)

Effect of exchange rate changes on cash and cash equivalents

 

 

195

 

 

 

(94

)

Net increase in cash and cash equivalents

 

 

378,371

 

 

 

76,049

 

Cash and cash equivalents - Beginning of period

 

 

117,087

 

 

 

14,687

 

Cash and cash equivalents - End of period

 

$

495,458

 

 

$

90,736

 

 

8


https://cdn.kscope.io/de40f69b0bf50291967bd57ca16eb110-img174825659_0.jpg

 

Reconciliation of non-GAAP FINANCIAL MEASURES

(Unaudited)

 

Non-GAAP Operating Income

 

 

Three Months Ended September 30,

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

(Loss) income from operations

 

$

(255,171

)

 

$

7,003

 

Equity-based compensation expense

 

 

259,983

 

 

 

1,427

 

Employer taxes on employee stock transactions

 

 

393

 

 

 

 

Amortization of acquired intangible assets

 

 

275

 

 

 

 

Non-GAAP operating income

 

$

5,480

 

 

$

8,430

 

 

 

Non-GAAP Operating Margin

 

 

Three Months Ended September 30,

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Operating margin

 

 

(198

)%

 

 

7

%

Equity-based compensation expense

 

 

201

%

 

 

1

%

Employer taxes on employee stock transactions

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

 

 

 

 

Non-GAAP operating margin(1)

 

 

4

%

 

 

8

%

 

(1) Non-GAAP operating margin may not foot due to rounding.

 

 

Free Cash Flow

 

 

Three Months Ended September 30,

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Net cash provided by (used in) operating activities

 

$

2,360

 

 

$

(4,372

)

Purchases of property and equipment

 

 

(1,077

)

 

 

(923

)

Free cash flow

 

 

1,283

 

 

 

(5,295

)

Net cash used in investing activities

 

$

(1,077

)

 

$

(831

)

Net cash provided by financing activities

 

$

352,978

 

 

$

 

 

9