Freshworks Reports Third Quarter 2024 Results

GlobeNewswire Inc.

November 06, 2024 9:14PM GMT

SAN MATEO, Calif., Nov. 06, 2024 (GLOBE NEWSWIRE) -- Freshworks Inc. (NASDAQ: FRSH), the provider of people-first AI service software, today announced financial results for its third quarter ended September 30, 2024.

“Freshworks delivered a strong third quarter, with revenue growing 22% year over year to $186.6 million, net cash provided by operating activities margin improving to 23%, and free cash flow margin improving to 21%,” said Dennis Woodside, CEO & President of Freshworks. “We continue to see mid-market and enterprise companies choose Freshworks as the AI-powered service platform that enables them to scale with exceptional customer and employee experiences.”

Third Quarter 2024 Financial Summary Results

  • Revenue: Total revenue was $186.6 million, representing growth of 22% compared to total revenue of $153.6 million in the third quarter of 2023, and 22% adjusting for constant currency.
  • GAAP (Loss) from Operations: GAAP (loss) from operations was $(38.9) million, compared to $(38.7) million in the third quarter of 2023.
  • Non-GAAP Income from Operations: Non-GAAP income from operations was $24.0 million, compared to $17.4 million in the third quarter of 2023.
  • GAAP Net (Loss) Per Share: GAAP basic and diluted net (loss) per share was $(0.10) based on 302.1 million weighted-average shares outstanding, compared to $(0.11) based on 294.1 million weighted-average shares outstanding in the third quarter of 2023.
  • Non-GAAP Net Income Per Share: Non-GAAP diluted net income per share was $0.11 based on 302.7 million weighted-average shares outstanding, compared to $0.08 based on 302.6 million weighted-average shares outstanding in the third quarter of 2023.
  • Net Cash Provided by Operating Activities: Net cash provided by operating activities was $42.3 million, compared to $23.9 million in the third quarter of 2023.
  • Free Cash Flow: Free cash flow was $40.1 million, compared to $22.1 million in the third quarter of 2023.
  • Cash, Cash Equivalents and Marketable Securities: Cash, cash equivalents, and marketable securities were $1.05 billion as of September 30, 2024.

All financial numbers for 2024 include the results of Device42, Inc. for the period after the closing of the acquisition. A description of non-GAAP financial measures is contained in the section titled “Explanation of Non-GAAP Financial Measures” below and a reconciliation of GAAP to non-GAAP financial measures is contained in the tables below.

Third Quarter Key Metrics and Recent Business Highlights

  • Number of customers contributing more than $5,000 in ARR was 22,359, an increase of 14% year-over-year and 14% adjusting for constant currency.
  • Net dollar retention rate was 107% (105% adjusting for constant currency), compared to 106% in the second quarter of 2024 and 108% in the third quarter of 2023. Adjusted for constant currency, net dollar retention rate was 106% in the second quarter of 2024 and 106% in the third quarter of 2023.
  • Welcomed more customers to the Freshworks community including Republic Airways, City of Bellevue, ChampionX, University of Oxford, Sparebank 1, TechStyle Fashion Group and many more.
  • Unveiled Freddy AI Agent for Customer Experience (CX) and Employee Experience (EX) optimized for speed to value and increased productivity.
  • Appointed Murali Swaminathan as our Chief Technology Officer.

Share Repurchase Program Authorization

Freshworks announced that its Board of Directors authorized a stock repurchase program of up to $400 million of the company’s outstanding Class A common stock. Freshworks may repurchase shares from time to time in the open market, through privately negotiated transactions and/or other means in compliance with the Securities Exchange Act of 1934 and the rules and regulations thereunder. Open market repurchases may be structured to occur in accordance with the requirements of Rule 10b-18 under the Exchange Act. The Company may also, from time to time, enter into Rule 10b5-1 plans to facilitate repurchases of shares of common stock under this authorization. The timing, manner, price, and amount of any repurchases will be determined by Freshworks at its discretion, and will depend on a variety of factors, including business, economic and market conditions, prevailing stock prices, corporate and regulatory requirements, and other considerations. The repurchase program may be suspended or discontinued at any time.
Financial Outlook

We are providing estimates for the fourth quarter and full year 2024 based on current market conditions and expectations. The revenue growth rates are adjusted for constant currency to provide better visibility into the underlying business trends. We emphasize that these estimates are subject to various important cautionary factors referenced in the section entitled “Forward-Looking Statements” below.

We are raising our full year 2024 revenue, non-GAAP income from operations and non-GAAP net income per share guidance. For the fourth quarter and full year 2024, we currently expect the following results:

($ in millions, except per share data)

Fourth Quarter 2024

Full Year 2024

Revenue

(1)

$187.8 – $190.8

$713.6 – $716.6

Year-over-year growth

17% – 19%

20%

 

 

 

Non-GAAP income from operations

(1)

$22.0 – $24.0

$80.8 – $82.8

 

 

 

Non-GAAP net income per share

(2)

$0.09 – $0.10

$0.38 – $0.39

 

(1)

Revenue and non-GAAP income from operations are based on exchange rates as of November 1, 2024 for currencies other than USD.

(2)

Non-GAAP net income per share was estimated assuming 302.1 million and 305.0 million weighted-average shares outstanding for the fourth quarter and full year 2024, respectively.

 

These statements are forward-looking and actual results may differ materially. Refer to the “Forward-Looking Statements” safe harbor section below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

Estimates for fourth quarter 2024 and full year 2024 include the estimates of Device42, Inc. We have not reconciled our estimates for non-GAAP financial measures to GAAP due to the uncertainty and potential variability of expenses that may be incurred in the future. As a result, a reconciliation is not available without unreasonable effort and we are unable to address the probable significance of the unavailable information. We have provided a reconciliation of other GAAP to non-GAAP financial measures in the financial statement tables for our third quarter and first nine months of 2024 and 2023 non-GAAP results included in this press release.

Webcast and Conference Call Information

We will host a conference call for investors on November 6, 2024 at 2:00 p.m. Pacific Time / 5:00 p.m. Eastern Time to discuss the company’s financial results and business highlights. Investors are invited to listen to a live audio webcast of the conference call by visiting the investor relations website at ir.freshworks.com. A replay of the audio webcast will be available shortly after the call on the Freshworks Investor Relations website and will be available for twelve months thereafter.

Explanation of Non-GAAP Financial Measures

In addition to financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), this press release and the accompanying tables contain non-GAAP financial measures, including revenue adjusted for constant currency, non-GAAP gross profit, non-GAAP gross margin, non-GAAP sales and marketing expense, non-GAAP research and development expense, non-GAAP general and administrative expense, non-GAAP income from operations, non-GAAP operating margin, non-GAAP net income per share, non-GAAP net income attributable to common stockholders, free cash flow, and free cash flow margin. This press release and the accompanying tables also contain certain non-GAAP metrics, including annual recurring revenue, net dollar retention rates, revenue growth rates, and related presentation thereof adjusted for constant currency.

We adjust revenue and related growth rates for constant currency to provide a framework for assessing business performance excluding the effect of foreign currency rate fluctuations. To present this information, current period results for currencies other than USD are converted into USD at the average exchange rates in effect during the comparison period (for Q3 2023, the average exchange rates in effect for our major currencies were 1 USD to 1.09 EUR and 1 USD to 1.27 GBP), rather than the actual average exchange rates in effect during the current period (for Q3 2024, the average exchange rates in effect for our major currencies were 1 USD to 1.10 EUR and 1 USD to 1.30 GBP).

We use these non-GAAP measures in conjunction with GAAP measures as part of our overall assessment of our performance, including the preparation of our annual operating budget and quarterly forecasts, to evaluate the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance. We believe these non-GAAP measures provide investors consistency and comparability with our past financial performance and facilitate period-to-period comparisons of our operating results. We believe these non-GAAP measures are useful in evaluating our operating performance compared to that of other companies in our industry, as they generally eliminate the effects of certain items that may vary for different companies for reasons unrelated to overall operating performance.

Investors, however, are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. The non-GAAP measures we use may be different from non-GAAP financial measures used by other companies, limiting their usefulness for comparison purposes. We compensate for these limitations by providing specific information regarding the GAAP items excluded from these non-GAAP financial measures.

We exclude the following items from one or more of our non-GAAP financial measures, including the related income tax effect of these adjustments:

  • Stock-based compensation expense. We exclude stock-based compensation, which is a non-cash expense, from certain of our non-GAAP financial measures because we believe that excluding this expense provides meaningful supplemental information regarding operational performance. In particular, stock-based compensation expense is not comparable across companies given the variety of valuation methodologies and assumptions.
  • Employer payroll taxes on employee stock transactions. We exclude the amount of employer payroll taxes on equity awards from certain of our non-GAAP financial measures because they are dependent on our stock price at the time of vesting or exercise and other factors that are beyond our control and do not believe these expenses have a direct correlation to the operation of our business.
  • Amortization of acquired intangibles. We exclude amortization of acquired intangibles, which is a non-cash expense, from certain of our non-GAAP financial measures. Our expenses for amortization of acquired intangibles are inconsistent in amount and frequency because they are significantly affected by the timing, size of acquisitions, and the allocation of purchase price. We exclude these amortization expenses because we do not believe these expenses have a direct correlation to the operation of our business.

We define free cash flow as net cash provided by operating activities, less purchases of property and equipment and capitalized internal-use software. We believe that free cash flow is a useful indicator of liquidity as it measures our ability to generate cash from our core operations after purchases of property and equipment. Free cash flow is a measure to determine, among other things, cash available for strategic initiatives, including further investments in our business and potential acquisitions of businesses. We define free cash flow margin as free cash flow as a percentage of revenue. We believe that free cash flow margin is a useful indicator of how efficiently we convert revenue into free cash flow.

Operating Metrics

Number of Customers Contributing More Than $5,000 in ARR. We define ARR as the sum total of subscription, software license, and maintenance revenue we would contractually expect to recognize over the next 12 months from all customers at a point in time, assuming no increases, reductions or cancellations in their subscriptions, and assuming that revenues are recognized ratably over the term of the contract. We define our total customers contributing more than $5,000 in ARR as of a particular date as the number of business entities or individuals, represented by a unique domain or a unique email address, with one or more paid subscriptions to one or more of our products that contributed more than $5,000 in ARR.

Net Dollar Retention Rate. To calculate net dollar retention rate as of a given date, we first determine Entering ARR, which is ARR from the population of our customers as of 12 months prior to the end of the reporting period. We then calculate the Ending ARR from the same set of customers as of the end of the reporting period. We then divide the Ending ARR by the Entering ARR to arrive at our net dollar retention rate. Ending ARR includes upsells, cross-sells, renewals and expansion as a result of acquisitions during the measurement period and is net of any contraction or attrition over this period.

We also adjust the above operating metrics, growth rates of customers contributing more than $5,000 in ARR and related presentation thereof for constant currency to provide a framework for assessing our business performance excluding the effects of foreign currency rates fluctuations. To present this information, the Ending ARR of the current period in currencies other than USD is converted into USD at the exchange rates in effect at the end of the comparison period (for Q3 2023, the period end exchange rates in effect for our major currencies were 1 USD to 1.06 EUR and 1 USD to 1.22 GBP), rather than the actual exchange rates in effect at the end of the current period (for Q3 2024, the period end exchange rates in effect for our major currencies were 1 USD to 1.12 EUR and 1 USD to 1.34 GBP).

Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to, among other things, our GAAP and non-GAAP estimates for the fourth quarter and full year 2024, our financial outlook, the value of our products to customers, the timing and amount of future repurchases of our Class A common stock, and the usefulness of the measures by which we evaluate our business, among other things. These forward-looking statements are based on our current expectations, estimates and projections about our business and industry, including our financial outlook and macroeconomic uncertainties, management’s beliefs and certain assumptions made by the company, all of which are subject to change. Forward-looking statements generally can be identified by the use of forward-looking terminology such as, “future,” “believe,” “expect,” “may,” “will,” “intend” “estimate,” “continue,” “anticipate,” “could,” “would,” “projects,” “plans,” “targets” or similar expressions or the negative of those terms or expressions. Such statements involve risks and uncertainties, many of which involve factors or circumstances that are beyond our control, which could cause actual results to vary materially from those expressed in or indicated by the forward-looking statements. Factors that may cause actual results to differ materially include our ability to achieve our long-term plans and key initiatives; our ability to sustain or manage any future growth effectively; our ability to attract and retain customers or expand sales to existing customers; delays in product development or deployments or the success of such products; the failure to deliver competitive service offerings and lack of market acceptance of any offerings delivered; the impact to the economy, our customers and our business due to global economic conditions, including market volatility, foreign exchange rates, and impact of inflation; the timeframes for and severity of the impact of any weakened global economic conditions on our customers’ purchasing and renewal decisions, which may extend the length of our sales cycles or adversely affect our industry; our history of net losses and ability to achieve or sustain profitability, as well as the other potential factors described under “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2023 as such factors may be updated from time to time in our periodic and other documents of Freshworks Inc. filed with the Securities and Exchange Commission from time to time (available at www.sec.gov).

We caution you not to place undue reliance on forward-looking statements, which speak only as of the date hereof and are based on information available to us at the time the statements are made and/or management’s good faith belief as of that time with respect to future events. We assume no obligation to update any forward-looking statements in order to reflect events or circumstances that may arise after the date of this release, except as required by law.

About Freshworks Inc.

Freshworks Inc. (NASDAQ: FRSH) provides people-first AI service software that organizations use to deliver exceptional customer and employee experiences. More than 68,000 companies, including American Express, Bridgestone, Databricks, Fila, Nucor, and Sony choose Freshworks’ uncomplicated solutions to increase efficiency and loyalty. For the latest company news and customer stories, visit www.freshworks.com and follow us on Facebook, LinkedIn, and X.

© 2024 Freshworks Inc. All Rights Reserved. Freshworks and its associated logo is a trademark of Freshworks Inc. All other company, brand and product names may be trademarks or registered trademarks of their respective companies. Nothing in this press release should be construed to the contrary, or as an approval, endorsement or sponsorship by any third parties of Freshworks Inc. or any aspect of this press release.

Investor Relations Contact:
Joon Huh
IR@freshworks.com

Media Relations Contact:
Jayne Gonzalez
PR@freshworks.com

 

FRESHWORKS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenue

 

$

186,575

 

 

$

153,550

 

 

$

525,849

 

 

$

436,321

 

Cost of revenue

(1)

 

 

29,806

 

 

 

26,263

 

 

 

83,871

 

 

 

76,360

 

Gross profit

 

 

156,769

 

 

 

127,287

 

 

 

441,978

 

 

 

359,961

 

Operating expense:

 

 

 

 

 

 

 

 

Research and development

(1)

 

 

47,885

 

 

 

34,885

 

 

 

123,562

 

 

 

101,922

 

Sales and marketing

(1)

 

 

101,253

 

 

 

90,673

 

 

 

300,143

 

 

 

265,458

 

General and administrative

(1)

 

 

46,495

 

 

 

40,464

 

 

 

133,091

 

 

 

122,712

 

Total operating expenses

 

 

195,633

 

 

 

166,022

 

 

 

556,796

 

 

 

490,092

 

Loss from operations

 

 

(38,864

)

 

 

(38,735

)

 

 

(114,818

)

 

 

(130,131

)

Interest and other income, net

 

 

13,929

 

 

 

10,993

 

 

 

39,971

 

 

 

31,688

 

Loss before income taxes

 

 

(24,935

)

 

 

(27,742

)

 

 

(74,847

)

 

 

(98,443

)

Provision for (benefit from) income taxes

 

 

5,024

 

 

 

3,291

 

 

 

(1,379

)

 

 

10,912

 

Net loss

 

 

(29,959

)

 

 

(31,033

)

 

 

(73,468

)

 

 

(109,355

)

Net loss per share – basic and diluted

 

$

(0.10

)

 

$

(0.11

)

 

$

(0.24

)

 

$

(0.37

)

Weighted average shares used in computing net loss per share – basic and diluted

 

 

302,096

 

 

 

294,146

 

 

 

299,931

 

 

 

292,103

 

__________________________

(1) Includes stock-based compensation expense as follows (in thousands):

 

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Cost of revenue

 

$

1,830

 

 

$

1,710

 

 

$

5,033

 

 

$

5,137

 

Research and development

 

 

13,454

 

 

 

9,623

 

 

 

32,475

 

 

 

28,662

 

Sales and marketing

 

 

15,303

 

 

 

18,757

 

 

 

50,980

 

 

 

51,786

 

General and administrative

 

 

28,122

 

 

 

25,035

 

 

 

77,802

 

 

 

74,482

 

Total stock-based compensation expense, net of amounts capitalized

 

$

58,709

 

 

$

55,125

 

 

$

166,290

 

 

$

160,067

 

FRESHWORKS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

 

 

September 30,2024

 

December 31,
2023

 

 

(unaudited)

 

 

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

391,101

 

 

$

488,121

 

Marketable securities

 

 

663,883

 

 

 

699,506

 

Accounts receivable, net

 

 

99,169

 

 

 

97,179

 

Deferred contract acquisition costs

 

 

25,056

 

 

 

22,908

 

Prepaid expenses and other current assets

 

 

53,575

 

 

 

47,832

 

Total current assets

 

 

1,232,784

 

 

 

1,355,546

 

Property and equipment, net

 

 

26,150

 

 

 

22,747

 

Operating lease right-of-use assets

 

 

29,862

 

 

 

32,749

 

Deferred contract acquisition costs, noncurrent

 

 

21,654

 

 

 

19,764

 

Intangible assets, net

 

 

94,432

 

 

 

 

Goodwill

 

 

147,014

 

 

 

6,181

 

Deferred tax assets

 

 

9,527

 

 

 

10,013

 

Other assets

 

 

13,761

 

 

 

9,772

 

Total assets

 

$

1,575,184

 

 

$

1,456,772

 

Liabilities and Stockholders' Equity

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

6,956

 

 

$

3,485

 

Accrued liabilities

 

 

73,733

 

 

 

56,608

 

Deferred revenue

 

 

296,089

 

 

 

266,399

 

Income tax payable

 

 

1,152

 

 

 

722

 

Total current liabilities

 

 

377,930

 

 

 

327,214

 

Operating lease liabilities, non-current

 

 

25,531

 

 

 

26,795

 

Other liabilities

 

 

36,697

 

 

 

30,501

 

Total liabilities

 

 

440,158

 

 

 

384,510

 

Stockholders' equity:

 

 

 

 

Common stock

 

 

3

 

 

 

3

 

Additional paid-in capital

 

 

4,847,178

 

 

 

4,713,522

 

Accumulated other comprehensive loss

 

 

1,822

 

 

 

(754

)

Accumulated deficit

 

 

(3,713,977

)

 

 

(3,640,509

)

Total stockholders' equity

 

 

1,135,026

 

 

 

1,072,262

 

Total liabilities and stockholders' equity

 

$

1,575,184

 

 

$

1,456,772

 

FRESHWORKS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(29,959

)

 

$

(31,033

)

 

$

(73,468

)

 

$

(109,355

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

6,339

 

 

 

2,984

 

 

 

13,052

 

 

 

9,098

 

Amortization of deferred contract acquisition costs

 

 

7,129

 

 

 

6,131

 

 

 

20,667

 

 

 

17,600

 

Non-cash lease expense

 

 

2,208

 

 

 

1,965

 

 

 

6,607

 

 

 

5,692

 

Stock-based compensation

 

 

58,709

 

 

 

55,125

 

 

 

166,290

 

 

 

160,067

 

Discount amortization on marketable securities

 

 

(4,251

)

 

 

(4,286

)

 

 

(12,972

)

 

 

(12,108

)

Deferred income taxes

 

 

 

 

 

 

 

 

(13,801

)

 

 

113

 

Other

 

 

552

 

 

 

119

 

 

 

321

 

 

 

110

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

1,654

 

 

 

(6,404

)

 

 

6,602

 

 

 

(10,003

)

Deferred contract acquisition costs

 

 

(7,803

)

 

 

(6,391

)

 

 

(24,705

)

 

 

(19,147

)

Prepaid expenses and other assets

 

 

(557

)

 

 

(5,222

)

 

 

(7,733

)

 

 

(11,793

)

Accounts payable

 

 

(2,859

)

 

 

1,002

 

 

 

3,122

 

 

 

(3,219

)

Accrued and other liabilities

 

 

1,315

 

 

 

2,331

 

 

 

10,188

 

 

 

(3,150

)

Deferred revenue

 

 

9,740

 

 

 

11,727

 

 

 

26,959

 

 

 

40,459

 

Operating lease liabilities

 

 

112

 

 

 

(4,135

)

 

 

(1,845

)

 

 

(9,052

)

Net cash provided by operating activities

 

 

42,329

 

 

 

23,913

 

 

 

119,284

 

 

 

55,312

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,056

)

 

 

(278

)

 

 

(4,110

)

 

 

(990

)

Proceeds from sale of property and equipment

 

 

23

 

 

 

33

 

 

 

86

 

 

 

91

 

Capitalized internal-use software

 

 

(1,168

)

 

 

(1,564

)

 

 

(3,574

)

 

 

(5,075

)

Purchases of marketable securities

 

 

(173,455

)

 

 

(161,261

)

 

 

(566,638

)

 

 

(653,679

)

Maturities and redemptions of marketable securities

 

 

225,806

 

 

 

265,214

 

 

 

617,796

 

 

 

805,933

 

Business combination, net of cash acquired

 

 

 

 

 

 

 

 

(213,905

)

 

 

 

Net cash provided by (used in) investing activities

 

 

50,150

 

 

 

102,144

 

 

 

(170,345

)

 

 

146,280

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock under

 

 

 

 

 

 

 

 

3,630

 

 

 

4,312

 

Proceeds from exercise of stock options

 

 

3

 

 

 

16

 

 

 

39

 

 

 

61

 

Payment of withholding taxes on net share settlement of equity awards

 

 

(11,643

)

 

 

(24,045

)

 

 

(49,627

)

 

 

(51,782

)

Net cash used in financing activities

 

 

(11,640

)

 

 

(24,029

)

 

 

(45,958

)

 

 

(47,409

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

80,839

 

 

 

102,028

 

 

 

(97,019

)

 

 

154,183

 

Cash, cash equivalents and restricted cash, beginning of period

 

 

310,358

 

 

 

356,313

 

 

 

488,216

 

 

 

304,158

 

Cash, cash equivalents and restricted cash, end of period

 

$

391,197

 

 

$

458,341

 

 

$

391,197

 

 

$

458,341

 

FRESHWORKS INC.

RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES

(in thousands, except percentages and per share data)

(unaudited)

 

 

 

Three Months EndedSeptember 30,

 

 

 

 

 

2024

 

 

 

2023

 

 

Growth Rates

Revenue

 

 

 

 

 

 

GAAP revenue

 

$

186,575

 

 

$

153,550

 

 

22%

Effects of foreign currency rate fluctuations

 

 

83

 

 

 

 

 

Revenue adjusted for constant currency

 

$

186,658

 

 

$

153,550

 

 

22%

FRESHWORKS INC.

RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES

(in thousands, except percentages and per share data)

(unaudited)

 

 

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Reconciliation of gross profit and gross margin:

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

156,769

 

 

$

127,287

 

 

$

441,978

 

 

$

359,961

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

1,830

 

 

 

1,710

 

 

 

5,033

 

 

 

5,137

 

Employer payroll taxes on employee stock transactions

 

 

20

 

 

 

40

 

 

 

110

 

 

 

113

 

Amortization of acquired intangibles

 

 

1,289

 

 

 

 

 

 

1,639

 

 

 

158

 

Non-GAAP gross profit

 

$

159,908

 

 

$

129,037

 

 

$

448,760

 

 

$

365,369

 

GAAP gross margin

 

 

84.0

%

 

 

82.9

%

 

 

84.1

%

 

 

82.5

%

Non-GAAP gross margin

 

 

85.7

%

 

 

84.0

%

 

 

85.3

%

 

 

83.7

%

 

 

 

 

 

 

 

 

 

Reconciliation of operating expenses:

 

 

 

 

 

 

 

 

GAAP research and development

 

$

47,885

 

 

$

34,885

 

 

$

123,562

 

 

$

101,922

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(13,454

)

 

 

(9,623

)

 

 

(32,475

)

 

 

(28,662

)

Employer payroll taxes on employee stock transactions

 

 

(36

)

 

 

(47

)

 

 

(260

)

 

 

(236

)

Non-GAAP research and development

 

$

34,395

 

 

$

25,215

 

 

$

90,827

 

 

$

73,024

 

GAAP research and development as percentage of revenue

 

 

25.7

%

 

 

22.7

%

 

 

23.5

%

 

 

23.4

%

Non-GAAP research and development as percentage of revenue

 

 

18.4

%

 

 

16.4

%

 

 

17.3

%

 

 

16.7

%

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

101,253

 

 

$

90,673

 

 

$

300,143

 

 

$

265,458

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(15,303

)

 

 

(18,757

)

 

 

(50,980

)

 

 

(51,786

)

Employer payroll taxes on employee stock transactions

 

 

(289

)

 

 

(661

)

 

 

(1,639

)

 

 

(1,673

)

Amortization of acquired intangibles

 

 

(2,303

)

 

 

 

 

 

(2,929

)

 

 

(145

)

Non-GAAP sales and marketing

 

$

83,358

 

 

$

71,255

 

 

$

244,595

 

 

$

211,854

 

GAAP sales and marketing as percentage of revenue

 

 

54.3

%

 

 

59.1

%

 

 

57.1

%

 

 

60.8

%

Non-GAAP sales and marketing as percentage of revenue

 

 

44.7

%

 

 

46.4

%

 

 

46.5

%

 

 

48.6

%

 

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

46,495

 

 

$

40,464

 

 

$

133,091

 

 

$

122,712

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(28,122

)

 

 

(25,035

)

 

 

(77,802

)

 

 

(74,482

)

Employer payroll taxes on employee stock transactions

 

 

(178

)

 

 

(260

)

 

 

(780

)

 

 

(744

)

Non-GAAP general and administrative

 

$

18,195

 

 

$

15,169

 

 

$

54,509

 

 

$

47,486

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative as percentage of revenue

 

 

24.9

%

 

 

26.4

%

 

 

25.3

%

 

 

28.1

%

Non-GAAP general and administrative as percentage of revenue

 

 

9.8

%

 

 

9.9

%

 

 

10.4

%

 

 

10.9

%

 

 

 

 

 

 

 

 

 

Reconciliation of operating loss and operating margin:

 

 

 

 

 

 

 

 

GAAP loss from operations

 

$

(38,864

)

 

$

(38,735

)

 

$

(114,818

)

 

$

(130,131

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

58,709

 

 

 

55,125

 

 

 

166,290

 

 

 

160,067

 

Employer payroll taxes on employee stock transactions

 

 

523

 

 

 

1,008

 

 

 

2,789

 

 

 

2,766

 

Amortization of acquired intangibles

 

 

3,592

 

 

 

 

 

 

4,568

 

 

 

303

 

Non-GAAP income from operations

 

$

23,960

 

 

$

17,398

 

 

$

58,829

 

 

$

33,005

 

GAAP operating margin

 

 

(20.8

)%

 

 

(25.2

)%

 

 

(21.8

)%

 

 

(29.8

)%

Non-GAAP operating margin

 

 

12.8

%

 

 

11.3

%

 

 

11.2

%

 

 

7.6

%

 

 

 

 

 

 

 

 

 

Reconciliation of net loss:

 

 

 

 

 

 

 

 

GAAP net loss – basic and diluted

 

$

(29,959

)

 

$

(31,033

)

 

$

(73,468

)

 

$

(109,355

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

58,709

 

 

 

55,125

 

 

 

166,290

 

 

 

160,067

 

Employer payroll taxes on employee stock transactions

 

 

523

 

 

 

1,008

 

 

 

2,789

 

 

 

2,766

 

Amortization of acquired intangibles

 

 

3,592

 

 

 

 

 

 

4,568

 

 

 

303

 

Income tax adjustments

 

 

708

 

 

 

479

 

 

 

(12,672

)

 

 

1,617

 

Non-GAAP net income – basic and diluted

 

$

33,573

 

 

$

25,579

 

 

$

87,507

 

 

$

55,398

 

 

 

 

 

 

 

 

 

 

Reconciliation of net loss per share – diluted:

 

 

 

 

 

 

 

 

GAAP net loss per share – diluted

 

$

(0.10

)

 

$

(0.11

)

 

$

(0.24

)

 

$

(0.37

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

0.19

 

 

 

0.19

 

 

 

0.54

 

 

 

0.55

 

Employer payroll taxes on employee stock transactions

 

 

0.01

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Amortization of acquired intangibles

 

 

0.01

 

 

 

 

 

 

0.02

 

 

 

 

Income tax adjustments

 

 

 

 

 

 

 

 

(0.04

)

 

 

0.01

 

Non-GAAP net income per share – diluted

 

$

0.11

 

 

$

0.08

 

 

$

0.29

 

 

$

0.19

 

Weighted-average shares used in computing GAAP net loss per share - diluted

 

 

302,096

 

 

 

294,146

 

 

 

299,931

 

 

 

292,103

 

Weighted-average shares used in computing non-GAAP net income per share - diluted

(1)

 

 

302,720

 

 

 

302,597

 

 

 

304,137

 

 

 

298,821

 

 

 

 

 

 

 

 

 

 

Computation of free cash flow:

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

42,329

 

 

$

23,913

 

 

$

119,284

 

 

$

55,312

 

Less:

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,056

)

 

 

(278

)

 

 

(4,110

)

 

 

(990

)

Capitalized internal-use software

 

 

(1,168

)

 

 

(1,564

)

 

 

(3,574

)

 

 

(5,075

)

Free cash flow

 

$

40,105

 

 

$

22,071

 

 

$

111,600

 

 

$

49,247

 

Net cash provided by (used in) investing activities

 

$

50,150

 

 

$

102,144

 

 

$

(170,345

)

 

$

146,280

 

Net cash used in financing activities

 

$

(11,640

)

 

$

(24,029

)

 

$

(45,958

)

 

$

(47,409

)

 

(1) Diluted net income (loss) per share attributable to common stockholders is determined by giving effect to all potential common equivalents during the reporting period, unless including them yields an antidilutive result. The company considers its stock options and RSUs as potential common stock equivalents but excluded them from the computation of GAAP diluted net loss per share attributable to common stockholders, as their effect was antidilutive. For the three months ended September 30, 2024 and 2023, potentially dilutive shares of 0.6 million and 8.5 million shares, respectively, were included in the weighted average shares used in computing non-GAAP net income per share. For the nine months ended September 30, 2024 and 2023, potentially dilutive shares of 4.2 million and 6.7 million shares were included in the weighted average shares used in computing non-GAAP net income per share.