StockSelector.com
  Research, Select, & Monitor Sunday, September 23, 2018 11:18:24 PM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
MuleSoft, Inc.$44.57($.01)(.02%)

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 MuleSoft Announces Financial Results for the Second Quarter 2017
   Thursday, July 27, 2017 4:10:10 PM ET

--Subscription and Support Revenue of $55.1 Million, Up 54% Year-over-Year

MuleSoft, Inc. (MULE ), provider of the leading platform for building application networks, today announced financial results for its second quarter of fiscal 2017 ended June 30, 2017.

"We delivered strong growth performance in the second quarter and continue to be excited about our market opportunity," said Greg Schott, chairman and CEO of MuleSoft. "The convergence of major technology forces, such as mobile, cloud, big data, and the Internet of Things, is driving the shift to composability and creating disruption across almost every industry. By making it easy to connect nearly every technology in a standardized way, our customers can speed innovation to deliver differentiated customer experiences, new revenue channels, and entirely new business models."

Second Quarter 2017 Financial Highlights:

-- Revenue: Total revenue was $69.2 million, an increase of 57% year-over-year. Subscription and support revenue was $55.1 million, an increase of 54% year-over-year. Professional services and other revenue was $14.2 million, an increase of 70% year-over-year.

-- Gross margin: GAAP gross margin was 73.5%, an increase of 40 basis points compared to 73.1% in Q2 2016. Non-GAAP gross margin was 75.1% for Q2 2017, an increase of 160 basis points compared to 73.5% in the year-ago period.

-- Operating loss: GAAP operating loss was $19.0 million, compared to a GAAP operating loss of $11.8 million for Q2 2016. Non-GAAP operating loss for Q2 2017 was $12.1 million, compared to a non-GAAP operating loss of $10.4 million in the year-ago period.

-- Net loss per share: GAAP net loss per share was $0.15 based on 128.8 million weighted average shares outstanding in Q2 2017, compared to GAAP net loss per share of $0.60 based on 20.0 million weighted average shares outstanding in Q2 2016. Non-GAAP net loss per share was $0.10 based on 128.8 million non-GAAP weighted average shares outstanding in Q2 2017, compared to non-GAAP net loss per share of $0.10 based on 110.3 million non-GAAP weighted average shares outstanding in Q2 2016.

-- Deferred revenue: Total deferred revenue was $144.4 million at the end of Q2 2017, an increase of 50% year-over-year. Short-term deferred revenue was $138.9 million at the end of Q2 2017, an increase of 49% year-over-year.

-- Cash: Cash from operating activities was ($2.0) million, compared to ($6.0) million for Q2 2016. Free cash flow, which is a non-GAAP measure that reflects cash from operating activities less cash used for capital expenditures, was ($3.0) million for Q2 2017, compared to ($6.8) million in the year-ago period. Cash, cash equivalents, and investments totaled $337.1 million at the end of Q2 2017.

Other Recent Highlights:

-- Launching Crowd - Next Major Release of Anypoint Platform(TM): General availability of the newest major release of Anypoint Platform is scheduled for July 29. The Crowd release introduces a set of powerful collaboration capabilities to make creating, discovering, and reusing composable IT assets, such as APIs and best practice templates, both easy and natural for platform users. With the Crowd release, MuleSoft is making its Anypoint Platform more accessible to a broader set of users.

-- Availability of Anypoint Platform on G-Cloud 9: MuleSoft announced that Anypoint Platform is available on the UK government’s latest G-Cloud framework, G-Cloud 9. The framework provides UK public sector organizations with a way to buy cloud-based services as commodities to accelerate cloud adoption in a timely and cost-effective manner. The availability of Anypoint Platform on G-Cloud 9 enables all UK government agencies to easily purchase the product and is a sign of MuleSoft’s commitment to enabling digital transformation in the public sector.

-- #1 Top Place to Work in Bay Area: MuleSoft was ranked the #1 Top Workplace for mid-sized companies by the Bay Area News Group, owner of the San Jose Mercury News. It is the fifth consecutive year that MuleSoft has been named a top employer on the list. In addition, MuleSoft was named one of the Best Places to Work for a third time by the San Francisco Business Times and Silicon Valley Business Journal. For both awards, companies were evaluated solely on employee satisfaction surveys, with prestigious honors given to the most outstanding companies.

Financial Outlook:

MuleSoft is providing guidance for its third quarter ending September 30, 2017 as follows:

-- Total revenue between $71 million and $72 million

-- Non-GAAP operating loss between $14 million and $15 million

-- Non-GAAP net loss per share of approximately $0.12

-- Weighted average shares outstanding of approximately 129 million

The company is also updating guidance for the fiscal year 2017 ending December 31, 2017 as follows:

-- Total revenue between $279 million and $281 million

-- Non-GAAP operating loss between $47 million and $49 million

-- Non-GAAP net loss per share between $0.38 and $0.40

-- Non-GAAP weighted average shares outstanding of approximately 126 million

All forward-looking non-GAAP measures exclude estimates for stock-based compensation ("SBC") expenses. We do not provide reconciliations of our forward-looking non-GAAP financial measures to the corresponding GAAP measures due to the high variability and difficulty in making accurate forecasts and projections with respect to SBC expenses, which is excluded from these non-GAAP measures. SBC expenses are impacted by future hiring and retention needs, as well as the future fair market value of our common stock, all of which are difficult to predict and subject to change. The actual amounts of the excluded SBC expenses will have a significant impact on our GAAP operating loss and GAAP net income (loss) per share. Accordingly, reconciliations of our forward-looking non-GAAP financial measures to the corresponding GAAP measures are not available.

Conference Call Information:

MuleSoft will host a conference call at 2 p.m. Pacific Time (or 5 p.m. Eastern Time) today, July 27, 2017, to discuss its financial results. A live webcast of the call will be available on the MuleSoft website at investors.mulesoft.com. A live dial-in will be available at (866) 807-9684 for domestic participants and at (412) 317-5415 for international participants.

About MuleSoft

MuleSoft’s mission is to help organizations change and innovate faster by making it easy to connect the world’s applications, data and devices. With its API-led approach to connectivity, MuleSoft’s market-leading Anypoint Platform(TM) is enabling over 1,000 organizations in approximately 60 countries to build application networks. For more information, visit https://www.mulesoft.com.

Forward-Looking Statements

This press release and the accompanying conference call contain forward-looking statements including, among others, statements about demand for our products and being adopted as an enterprise standard; our expectations regarding benefits we expect our customers to receive from our platform and recently announced enhancements; our current estimates of third quarter and full year 2017 revenue, non-GAAP operating loss, non-GAAP net loss per share, and GAAP and non-GAAP weighted average shares outstanding; statements regarding our business and growth strategy; our expectations relating to our continued investment in our business, and the continued strength of the market we serve.

These forward-looking statements involve risks and uncertainties. If any of these risks or uncertainties materialize, or if any of our assumptions prove incorrect, our actual results could differ materially from the results expressed or implied by these forward-looking statements. These risks and uncertainties include risks associated with: our limited operating history in a new and unproven market; engagement of our customers, including through renewals of subscriptions and expanded use of our platform, and our ability to attract new customers; our ability to continue to successfully enhance our platform and develop new services to meet the needs of our customers and address future advances in technology; risks associated with managing our rapid growth, including our ability to maintain our rate of revenue growth and manage our expenses and investment plans; execution of our plans and strategies, including our strategy to target larger organizations for sales of our platform; our ability to maintain and continually develop our technology and network infrastructure to ensure that customers can access our platform at any time and within an acceptable amount of time; increasing competition; our ability to recruit and retain our employees; general economic, market and business conditions; and the risks described in the other filings we make with the Securities and Exchange Commission from time to time, including the risks described under the heading "Risk Factors" in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, which was filed with the Securities and Exchange Commission on May 10, 2017, should be read in conjunction with our financial results and forward-looking statements, and is available on the SEC filings section of the Investor Relations page of our website at https://investors.mulesoft.com/.

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.

Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, MuleSoft provides investors with certain non-GAAP financial measures, including non-GAAP gross margin, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss per share, non-GAAP share count, and non-GAAP free cash flow. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the reconciliation of these non-GAAP financial measures to their nearest comparable GAAP measures at the end of this press release.

We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding MuleSoft’s performance by excluding certain expenses that may not be indicative of our recurring core business operating results. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing MuleSoft’s performance and when planning, forecasting, and analyzing future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to our historical performance as well as comparisons to our competitors’ operating results. We believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to measures used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business.

A limitation of non-GAAP financial measures is that they do not have uniform definitions. Further, our definitions will likely differ from the definitions used by other companies, including peer companies, and therefore comparability may be limited. Thus, our non-GAAP financial measures should be considered in addition to, and not as a substitute for, or in isolation from, measures prepared in accordance with GAAP. Additionally, in the case of SBC expense, if we did not pay a portion of compensation in the form of SBC expense, the cash salary expense included in cost of revenue and operating expenses would be higher, which would affect our cash position.

Non-GAAP gross margin and non-GAAP operating loss. We define non-GAAP gross margin and non-GAAP operating loss as gross margin and operating loss, respectively, excluding expenses related to SBC. Although SBC is an important aspect of the compensation of our employees and executives, determining the fair value of certain of the stock-based instruments we utilize involves a high degree of judgment and estimation and the expense recorded may bear little resemblance to the actual value realized upon the vesting or future exercise of the related stock-based awards. Furthermore, unlike cash compensation, the value of stock options, which is an element of our ongoing SBC expense, is determined using a complex formula that incorporates factors, such as market volatility, that are beyond our control. For restricted stock unit awards, the amount of SBC expenses may not reflect the value ultimately received by the grant recipients. Management believes it is useful to exclude SBC 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.

Non-GAAP net loss and non-GAAP net loss per share. We define non-GAAP net loss as net loss excluding expenses related to SBC. We define non-GAAP net loss per share as non-GAAP net loss divided by the non-GAAP weighted average outstanding shares. The accompanying tables have more details on the reconciliations of non-GAAP financial measures to their nearest comparable GAAP measures.

MuleSoft is a registered trademark of MuleSoft, Inc. All other marks are those of respective owners.

                                                                                                                                                                                         
                                                                                                                           MULESOFT, INC.
                                                                                                                     Consolidated Balance Sheets
                                                                                                                           (in thousands)
                                                                                                                             (unaudited)
                                                                                                                    June 30,                                      December 31,
                                         Assets                                                                                                             2017                                                                                  2016
                                                                                                                 ------------------------------------------------------------------------------------------                         --------------------------------
Current assets:
   Cash and cash equivalents                                                                                   $                                      203,989                                                                     $     35,101
   Investments                                                                                                                                         51,959                                                                           63,361
   Trade receivables, net of allowance for doubtful accounts of $654                                                                                   66,966                                                                           72,324
   and $446 as of June 30, 2017 and December 31, 2016
   Prepaid expenses and other current assets                                                                                                           11,665                                                        18,854  
                                                                                                                 -------------------------------------------- --------------------------------------------                          ---------- --------------------
                  Total current assets                                                                                                                334,579                                                                          189,640
   Investments, noncurrent                                                                                                                             81,108                                                                            4,151
   Property and equipment, net                                                                                                                          6,339                                                                            5,231
   Restricted cash                                                                                                                                        709                                                                              671
   Goodwill                                                                                                                                               772                                                                              787
   Intangible assets, net                                                                                                                               1,164                                                                            1,797
   Other assets                                                                                                                                         2,348                                                           661  
                                                                                                                 -------------------------------------------- --------------------------------------------                          ---------- --------------------
                  Total assets                                                                                 $                                      427,019                                                  $    202,938  
                                                                                                                 ============================================ ============================================                          ========== ====================
                                                                                                                                                                                                                                     
             Liabilities and Stockholders’ Equity
Current liabilities:
   Accounts payable                                                                                            $                                        2,368                                                                     $      1,879
   Accrued expenses                                                                                                                                    10,085                                                                            7,797
   Accrued compensation and related expenses                                                                                                           12,854                                                                           16,369
   Deferred revenue                                                                                                                                   138,912                                                       130,045  
                                                                                                                 -------------------------------------------- --------------------------------------------                          ---------- --------------------
                  Total current liabilities                                                                                                           164,219                                                                          156,090
Deferred revenue, noncurrent                                                                                                                            5,532                                                                            5,569
Other liabilities                                                                                                                                       1,571                                                         1,176  
                                                                                                                 -------------------------------------------- --------------------------------------------                          ---------- --------------------
                  Total liabilities                                                                                                                   171,322                                                       162,835  
                                                                                                                 -------------------------------------------- --------------------------------------------                          ---------- --------------------
Stockholders’ equity:
   Convertible preferred stock                                                                                                                              -                                                                          255,946
   Class A and class B common stock                                                                                                                         3                                                                                1
   Additional paid-in capital                                                                                                                         523,551                                                                           22,241
   Accumulated deficit                                                                                                                               (266,013 )                                                                       (236,230 )
   Accumulated other comprehensive loss                                                                                                                (1,844 )                                                                         (1,855 )
                                                                                                                 -------------------------------------------- --------------------------------------------                          ---------- --------------------
                  Total stockholders’ equity                                                                               255,697                                                                           40,103
                                                                                                                                                                                                                  
                                                                                                                 ------------------------------------------------------------------------------------------                         --------------------------------
                  Total liabilities and stockholders’ equity                        $                                      427,019                                                  $    202,938  
                                                                                                                 ============================================ ============================================                          ========== ====================
                                                                                                                                                                                                                                                
                                                                                                                                               MULESOFT, INC.
                                                                                                                               Condensed Consolidated Statements of Operations
                                                                                                                             (in thousands, except share and per share amounts)
                                                                                                                                                 (unaudited)
                                                                                                                                                                                            
                                                                                                                                      Three Months Ended,                                                                                               Six Months Ended,
                                                                                                                                           June 30,                                                                                                         June 30,
                                                                                                  ------------------------------------------------------------------------------------------                        ----------------------------------------------------------------------------------------
                                                                                                                2017                                                      2016                                                    2017                                                    2016
                                                                                                  ---------------------------------                         --------------------------------                        --------------------------------                        --------------------------------
Revenue:
      Subscription and support                                                                  $      55,077                                             $     35,649                                            $    105,671                                            $     66,900
      Professional services and other                                                                  14,156                                 8,345                               24,467                               16,125  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
            Total revenue                                                                              69,233                                                   43,994                                                 130,138                                                  83,025
Cost of revenue:(1)
      Subscription and support                                                                          4,649                                                    3,371                                                   8,697                                                   5,951
      Professional services and other                                                                  13,699                                 8,461                               24,890                               15,633  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
            Total cost of revenue                                                                      18,348                                11,832                               33,587                               21,584  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
            Gross profit                                                                               50,885                                                   32,162                                                  96,551                                                  61,441
Operating expenses:(1)
      Research and development                                                                         15,140                                                    7,332                                                  27,929                                                  14,192
      Sales and marketing                                                                              43,817                                                   29,815                                                  76,943                                                  53,520
      General and administrative                                                                       10,950                                 6,843                               20,611                               14,126  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
            Total operating expenses                                                                   69,907                                43,990                              125,483                               81,838  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
            Loss from operations                                                                      (19,022 )                                                (11,828 )                                               (28,932 )                                               (20,397 )
Interest income                                                                                           357                                                      107                                                     515                                                     204
Other income (expense), net                                                                              (191 )                                                   (107 )                                                  (267 )                                                  (106 )
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
            Net loss before provision for income taxes                                                (18,856 )                                                (11,828 )                                               (28,684 )                                               (20,299 )
Provision for income taxes                                                                                779                                   268                                1,092                                  548  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
                                                                                                $     (19,635 )                                           $    (12,096 )                                          $    (29,776 )                                          $    (20,847 )
            Net loss attributable to common stockholders
                                                                                                  =========== ====================                          ========== ====================                         ========== ====================                         ========== ====================
      Net loss per share attributable to common stockholders, basic and                         $       (0.15 )                                           $      (0.60 )                                          $      (0.36 )                                          $      (1.06 )
      diluted
                                                                                                  =========== ====================                          ========== ====================                         ========== ====================                         ========== ====================
      Weighted-average shares used in computing net loss per share, basic                         128,825,841                            19,995,314                           83,370,758                           19,678,429  
      and diluted
                                                                                                  =========== ====================                          ========== ====================                         ========== ====================                         ========== ====================
                                                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                             
         (1) Includes stock-based compensation as follows (in
         thousands):
         Cost of subscription and support revenue                                               $         236                                             $         55                                            $        337                                            $         88
         Cost of professional services and other revenue                                                  847                                                      119                                                   1,160                                                     211
         Research and development                                                                       1,529                                                      329                                                   2,445                                                     538
         Sales and marketing                                                                            3,229                                                      586                                                   4,653                                                   1,094
         General and administrative                                                                     1,039                                   327                                1,568                                  527  
                                                                                                  ----------- --------------------                          ---------- --------------------                         ---------- --------------------                         ---------- --------------------
           Total stock-based compensation expenses                                              $       6,880                          $      1,416                         $     10,163                         $      2,458  
                                                                                                  =========== ====================                          ========== ====================                         ========== ====================                         ========== ====================
                                                                                                                                                                                                                                                                                        
                                                                                                                                         MULESOFT, INC.
                                                                                                                              Consolidated Statements of Cash Flows
                                                                                                                                         (in thousands)
                                                                                                                                           (unaudited)
                                                                                                               Three Months Ended,                                                                      Six Months Ended,
                                                                                                                                       June 30,                                                                                                   June 30,
                                                                                                 ------------------------------------------------------------------------------------                        -----------------------------------------------------------------------------------
                                                                                                              2017                               2016                                                  2017                              2016
                                                                                                 ------------------------------                         -----------------------------                        ------------------------------                        -----------------------------
Cash flows from operating activities:
   Net loss                                                                                    $  (19,635 )                                           $ (12,096 )                                          $  (29,776 )                                          $ (20,847 )
   Adjustments to reconcile net loss to net cash provided by (used in)
   operating activities:
      Stock-based compensation                                                                      6,880                                                 1,416                                                10,163                                                2,458
      Depreciation and amortization                                                                   987                                                   397                                                 1,829                                                  756
      Amortization of investment premiums                                                             110                                                   118                                                   222                                                  307
      Provision for doubtful accounts                                                                  72                                                   374                                                   208                                                  312
      Loss on disposal of property and equipment                                                        4                                                     3                                                    36                                                    3
      Other                                                                                             -                                                     -                                                     -                                                   13
      Changes in assets and liabilities:
         Trade receivables                                                                         (4,761 )                                             (14,380 )                                               5,112                                               (6,252 )
         Prepaid expenses and other current assets                                                  5,322                                                 2,316                                                 5,211                                                1,792
         Other assets                                                                              (1,224 )                                                 133                                                (1,687 )                                                 67
         Accounts payable                                                                            (714 )                                                 382                                                   395                                                1,044
         Accrued expenses                                                                             708                                                 1,752                                                 2,480                                                3,152
         Accrued compensation and related expenses                                                  1,850                                                 1,680                                                (5,824 )                                             (2,925 )
         Other liabilities                                                                            672                                                   121                                                   394                                                  141
         Deferred revenue                                                                           7,731                             11,757                              9,024                            13,982  
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
            Net cash used in operating activities                                                  (1,998 )                                              (6,027 )                                              (2,213 )                                             (5,997 )
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
Cash flows from investing activities:
   Purchases of investments                                                                      (101,355 )                                              (6,450 )                                            (101,355 )                                             (8,405 )
   Sales of investments                                                                             2,425                                                     -                                                 2,425                                               20,786
   Maturities of investments                                                                       16,776                                                 2,345                                                32,856                                                7,095
   Purchases of property and equipment                                                               (973 )                                                (727 )                                              (2,334 )                                               (980 )
   Business combinations, net of cash acquired                                                       (600 )                                                   -                               (106 )                                                  -  
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
            Net cash provided by (used in) investing activities                                   (83,727 )                                              (4,832 )                                             (68,514 )                                             18,496  
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
Cash flows from financing activities:
   Net proceeds from issuance of common stock in initial public offering                                -                                                     -                                               236,360                                                    -
   Proceeds from employee stock purchase plan                                                       2,309                                                     -                                                 2,309                                                    -
   Note receivable                                                                                      -                                                     -                                                     -                                                 (250 )
   Repurchase of common shares                                                                          -                                                  (259 )                                                   -                                                 (351 )
   Proceeds from issuance of common stock upon exercise of options and                                386                                                   367                                                 2,464                                                  941
   warrants
   Payments of costs related to initial public offering                                            (1,031 )                                                   -                             (1,823 )                                                  -  
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
            Net cash provided by financing activities                                               1,664                                108                            239,310                               340  
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
Impact of foreign exchange on cash and cash equivalents                                                97                               (331 )                                                 343                              (461 )
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
            Net increase (decrease) in cash                                                       (83,964 )                                             (11,082 )                                             168,926                                               12,378
Cash, cash equivalents and restricted cash, Beginning of period                                   288,662                             45,843                             35,772                            22,383  
                                                                                                 -------- --------------------                          ------- --------------------                         -------- --------------------                         ------- --------------------
Cash, cash equivalents and restricted cash, End of period                                      $  204,698                          $  34,761                         $  204,698                         $  34,761  
                                                                                                 ======== ====================                          ======= ====================                         ======== ====================                         ======= ====================
Supplemental disclosures of cash flow information:
   Cash paid for income taxes                                                                  $      474                          $     120                         $      617                         $     270  
                                                                                                 ======== ====================                          ======= ====================                         ======== ====================                         ======= ====================
Supplemental disclosures of non-cash investing and financing
information:
   Costs related to the initial public offering, accrued but unpaid                            $       89                          $       -                         $       89                         $       -  
                                                                                                 ======== ====================                          ======= ====================                         ======== ====================                         ======= ====================
   Liability for purchase of property and equipment                                            $      171                          $     334                         $      171                         $     334  
                                                                                                 ======== ====================                          ======= ====================                         ======== ====================                         ======= ====================
                                                                                                                                                                                                                                                                            
                                                                                                                                               MULESOFT, INC.
                                                                                                                            Reconciliation of GAAP to Non-GAAP Financial Measures
                                                                                                                             (in thousands, except share and per share amounts)
                                                                                                                                                 (unaudited)
                                                                                                                                                                                          
                                                                                                                                 Three Months Ended,                                                                                                  Six Months Ended,
                                                                                                                                      June 30,                                                                                                            June 30,
                                                                                             -------------------------------------------------------------------------------------------                         -------------------------------------------------------------------------------------------
                                                                                                           2017                                                      2016                                                      2017                                                      2016
                                                                                             ---------------------------------                         ---------------------------------                         ---------------------------------                         ---------------------------------
                                                                                                                                                                                                                                                                            
Cost of subscription and support revenue on a GAAP basis                                   $       4,649                                             $       3,371                                             $       8,697                                             $       5,951
Stock-based compensation expenses                                                                   (236 )                                                     (55 )                                                    (337 )                                                     (88 )
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Cost of subscription services revenue on a non-GAAP basis                                  $       4,413                          $       3,316                          $       8,360                          $       5,863  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Gross margin on subscription and support revenue on a GAAP basis                                    91.6 %                                                    90.5 %                                                    91.8 %                                                    91.1 %
Stock-based compensation expenses                                                                    0.4 %                                                     0.2 %                                                     0.3 %                                                     0.1 %
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Gross margin on subscription services revenue on a non-GAAP basis                                   92.0 %                                                    90.7 %                                                    92.1 %                                                    91.2 %
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Cost of professional services and other revenue on a GAAP basis                            $      13,699                                             $       8,461                                             $      24,890                                             $      15,633
Stock-based compensation expenses                                                                   (847 )                                                    (119 )                                                  (1,160 )                                                    (211 )
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Cost of professional services and other revenue on a non-GAAP basis                        $      12,852                          $       8,342                          $      23,730                          $      15,422  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Gross margin on professional services and other revenue on a GAAP                                    3.2 %                                                    (1.4 )%                                                   (1.7 )%                                                    3.1 %
basis
Stock-based compensation expenses                                                                    6.0 %                                                     1.4 %                                                     4.7 %                                                     1.3 %
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Gross margin on professional services and other revenue on a                                         9.2 %                                                     0.0 %                                                     3.0 %                                                     4.4 %
non-GAAP basis
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Gross profit on a GAAP basis                                                               $      50,885                                             $      32,162                                             $      96,551                                             $      61,441
Stock-based compensation expenses                                                                  1,083                                    174                                  1,497                                    299  
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Gross profit on a non-GAAP basis                                                           $      51,968                          $      32,336                          $      98,048                          $      61,740  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Gross margin on total revenue on a GAAP basis                                                       73.5 %                                                    73.1 %                                                    74.2 %                                                    74.0 %
Stock-based compensation expenses                                                                    1.6 %                                                     0.4 %                                                     1.1 %                                                     0.4 %
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Gross margin on total revenue on a non-GAAP basis                                                   75.1 %                                                    73.5 %                                                    75.3 %                                                    74.4 %
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Research and development expenses on a GAAP basis                                          $      15,140                                             $       7,332                                             $      27,929                                             $      14,192
Stock-based compensation expenses                                                                 (1,529 )                                                    (329 )                                                  (2,445 )                                                    (538 )
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Research and development expenses on a non-GAAP basis                                      $      13,611                          $       7,003                          $      25,484                          $      13,654  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Sales and marketing expenses on a GAAP basis                                               $      43,817                                             $      29,815                                             $      76,943                                             $      53,520
Stock-based compensation expenses                                                                 (3,229 )                                                    (586 )                                                  (4,653 )                                                  (1,094 )
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Sales and marking expenses on a non-GAAP basis                                             $      40,588                          $      29,229                          $      72,290                          $      52,426  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
General and administrative expenses on a GAAP basis                                        $      10,950                                             $       6,843                                             $      20,611                                             $      14,126
Stock-based compensation expenses                                                                 (1,039 )                                                    (327 )                                                  (1,568 )                                                    (527 )
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
General and administrative expenses on a non-GAAP basis                                    $       9,911                          $       6,516                          $      19,043                          $      13,599  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Total operating expenses on a GAAP basis                                                   $      69,907                                             $      43,990                                             $     125,483                                             $      81,838
Stock-based compensation expenses                                                                 (5,797 )                                                  (1,242 )                                                  (8,666 )                                                  (2,159 )
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Total operating expenses on a non-GAAP basis                                               $      64,110                          $      42,748                          $     116,817                          $      79,679  
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Operating loss on a GAAP basis                                                             $     (19,022 )                                           $     (11,828 )                                           $     (28,932 )                                           $     (20,397 )
Stock-based compensation expenses                                                                  6,880                                  1,416                                 10,163                                  2,458  
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Operating loss on a non-GAAP basis                                                         $     (12,142 )                                           $     (10,412 )                                           $     (18,769 )                                           $     (17,939 )
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Net loss attributable to common stockholders on a GAAP basis                               $     (19,635 )                                           $     (12,096 )                                           $     (29,776 )                                           $     (20,847 )
Stock-based compensation expenses                                                                  6,880                                  1,416                                 10,163                                  2,458  
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Net loss attributable to common stockholders on a non-GAAP basis                           $     (12,755 )                                           $     (10,680 )                                           $     (19,613 )                                           $     (18,389 )
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Net loss per share attributable to common stockholders, basic and                          $       (0.15 )                                           $       (0.60 )                                           $       (0.36 )                                           $       (1.06 )
diluted:
Stock-based compensation expenses                                                                   0.05                                                      0.07                                                      0.12                                                      0.12
Convertible preferred stock                                                                            -                                   0.43                                   0.08                                   0.77  
                                                                                             ----------- --------------------                          ----------- --------------------                          ----------- --------------------                          ----------- --------------------
Net loss per share attributable to common stockholders, basic and                          $       (0.10 )                                           $       (0.10 )                                           $       (0.16 )                                           $       (0.17 )
diluted, on a non-GAAP basis
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
GAAP weighted-average shares used to compute net loss per share                              128,825,841                             19,995,314                             83,370,758                             19,678,429  
attributable to common stockholders, basic and diluted
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Convertible preferred shares issued and outstanding at beginning of                                    -                             90,262,270                             38,500,043                             90,262,270  
the period
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                            
Non-GAAP weighted-average shares used to compute non-GAAP net loss                           128,825,841                            110,257,584                            121,870,801                            109,940,699  
per share attributable to common stockholders, basic and diluted
                                                                                             =========== ====================                          =========== ====================                          =========== ====================                          =========== ====================
                                                                                                                                                                                                                                                                                        
                                                                                                  MULESOFT, INC.
                                                                               Reconciliation of GAAP to Non-GAAP Financial Measures
                                                                                                  (in thousands)
                                                                                                    (unaudited)
                                                                                                 
The following table presents a reconciliation of free cash flow to
net cash used in operating activities, the most directly
comparable financial measure calculated in accordance with
generally accepted accounting principles, or GAAP:
                                                                                                                                                                                   
                                                                                    Three Months Ended,                                                                 Six Months Ended,
                                                                                         June 30,                                                                           June 30,
                                                                      -----------------------------------------------                         --------------------------------------------------------------------
                                                                         2017                                2016                                2017                                           2016
                                                                      ---------                           ---------                           ---------                           ------------------------------
                                                                                                                                                                                   
Net cash used in operating activities                               $ (1,998 )                          $ (6,027 )                          $ (2,213 )                          $     (5,997 )
   Less: Purchases of property and equipment                            (973 )                              (727 )                            (2,334 )                                  (980 )
                                                                      ------ ---                          ------ ---                          ------ ---                          ---------- --------------------
Free cash flow                                                      $ (2,971 )                          $ (6,754 )                          $ (4,547 )                          $     (6,977 )
                                                                      ====== ===                          ====== ===                          ====== ===                          ========== ====================
                                                                                                                                                                                              

http://cts.businesswire.com/ct/CT?id=bwnews&sty=20170727006298r1&sid=cmtx6&distro=nx&

View source version on businesswire.com: http://www.businesswire.com/news/home/20170727006298/en/

SOURCE: MuleSoft, Inc.

MuleSoft 
Media Contact 
Melissa Czapiga, 415-294-0161 
press@mulesoft.com 
or 
Investor Contact 
Carla Cooper, 415-656-8831 
investorrelations@mulesoft.com


Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results

StockSelector.com, the StockSelector.com logo, and News Selects are trademarks of StockSelector.com.
Copyright © 1998 - 2018 StockSelector.com. All rights reserved.