U.S. Markets closed

Box Reports Revenue of $177.2 Million for Fiscal Third Quarter 2020, Up 14 Percent Year-Over-Year

REDWOOD CITY, Calif.--(BUSINESS WIRE)--

  • GAAP Operating Margin Up 3 Percentage Points and Non-GAAP Operating Margin Up 5 Percentage Points Year-Over-Year
  • Strong Add-On Product Attach Rates of Over 80% Across Six-Figure Deals
  • Launched Box Shield to expand Box’s Cloud Content Management Platform

Box, Inc. (BOX), a leader in cloud content management, today announced financial results for the third quarter of fiscal year 2020, which ended October 31, 2019.

“With these solid results and our delivery of key product and go-to-market initiatives, we are in a strong position to continue to improve our balance between growth and profitability,” said Aaron Levie, co-founder and CEO of Box. “In Q3, we launched Box Shield, major new Relay enhancements, and deeper integrations with IBM, Microsoft Teams, and Slack. These new products and capabilities will enable our customers to expand their use of Box for frictionless security and compliance, seamless internal and external collaboration and workflows, and a more productive workplace by leveraging a best-of-breed IT stack. And with Box Suites, we are making it easier than ever for customers to adopt the full power of Box.”

“We continue to build the foundation to drive more profitable growth,” said Dylan Smith, co-founder and CFO of Box. “In Q3, we delivered operational efficiencies on our path to achieving our first full year of non-GAAP profitability in FY20, and we are committed to delivering significant improvements in operating margin in FY21 and beyond.”

Adoption of the New Lease Standard - ASC Topic 842

Box adopted the new lease standard, Accounting Standards Codification Topic 842 (“ASC 842”), on a modified retrospective basis, effective February 1, 2019. Financial results for reporting periods in Box’s fiscal year ending January 31, 2020 are presented in compliance with the new lease standard. Historical financial results for reporting periods prior to fiscal year 2020 are presented in conformity with amounts previously disclosed under the prior lease standard, Accounting Standards Codification Topic 840 (“ASC 840”). The adoption of ASC 842 did not have a material effect on Box’s condensed consolidated statements of operations and cash flows, however, did materially increase Box’s assets and liabilities on the condensed consolidated balance sheet.

Fiscal Third Quarter Financial Highlights

  • Revenue for the third quarter of fiscal year 2020 was $177.2 million, an increase of 14% from the third quarter of fiscal year 2019.
  • Remaining performance obligations as of October 31, 2019 were $636.0 million, an increase of 5% from the third quarter of fiscal year 2019.
  • Deferred revenue as of October 31, 2019 was $325.6 million, an increase of 8% from the third quarter of fiscal year 2019.
  • Billings for the third quarter of fiscal year 2020 were $171.9 million, an increase of 10% from the third quarter of fiscal year 2019.
  • GAAP operating loss in the third quarter of fiscal year 2020 was $39.2 million, or 22% of revenue. This compares to a GAAP operating loss of $39.5 million, or 25% of revenue, in the third quarter of fiscal year 2019.
  • Non-GAAP operating loss in the third quarter of fiscal year 2020 was $0.5 million, or 0% of revenue. This compares to a non-GAAP operating loss of $7.7 million, or 5% of revenue, in the third quarter of fiscal year 2019.
  • GAAP net loss per share, basic and diluted, in the third quarter of fiscal year 2020 was $0.28 on 148.6 million weighted-average shares outstanding. This compares to a GAAP net loss per share of $0.28 in the third quarter of fiscal year 2019 on 142.4 million weighted-average shares outstanding.
  • Non-GAAP net loss per share, basic and diluted, in the third quarter of fiscal year 2020 was $0.01. This compares to a non-GAAP net loss per share of $0.06 in the third quarter of fiscal year 2019.
  • Net cash provided by operating activities in the third quarter of fiscal year 2020 totaled $8.9 million. This compares to net cash provided by operating activities of $6.8 million in the third quarter of fiscal year 2019.
  • Free cash flow in the third quarter of fiscal year 2020 was negative $1.7 million. This compares to negative $4.1 million in the third quarter of fiscal year 2019.

For more information on the non-GAAP financial measures and key metrics discussed in this press release, please see the section titled, “About Non-GAAP Financial Measures and Other Key Metrics,” and the reconciliations of non-GAAP financial measures and certain key metrics to their nearest comparable GAAP financial measures at the end of this press release.

Business Highlights since Last Earnings Release

  • Delivered wins and expansions with leading organizations such as Asahi Kasei Homes, Epic Games, Impossible Foods, Los Angeles World Airports, NHL, D.C. Office of the Attorney General, Police Service of Northern Ireland, and Vistra Energy.
  • Announced the general availability of Box Shield, helping customers reduce risk and prevent data breaches through classification-based security controls and intelligent threat detection.
  • Launched new enhancements to Box Relay, enabling enterprises to streamline routine, collaborative business processes in Box.
  • Hosted the company’s ninth annual BoxWorks, attracting thousands of attendees from the Fortune 1,000 and including speakers from enterprises such as Intuit, the NBA, and Uber as well as CEOs from best-of-breed partners at Okta, PagerDuty, Slack, and Zoom.
  • Announced new best-of-breed integrations with Adobe Acrobat, Microsoft Teams, and Slack, providing customers with a tightly integrated experience to ensure seamless and secure collaboration.
  • Announced the commitment to build a new integration between Splunk and Box Shield to power automated threat detection and response, giving customers deeper visibility into content access patterns.
  • Announced two new integrations with IBM, including IBM X-Force and QRadar with Box Shield for advanced threat intelligence and IBM’s Watson Knowledge Catalog InstaScan tool to give joint customers the ability to identify sensitive data throughout their Box folders.
  • Recognized as a Leader in the IDC MarketScape: Worldwide SaaS and Cloud-Enabled Content Applications 2019 Vendor Assessment.
  • Recognized as a Leader in the Gartner Magic Quadrant for Content Services Platforms 2019.

Outlook

  • Q4 FY20 Guidance: Revenue is expected to be in the range of $181.0 million to $182.0 million. GAAP basic and diluted net loss per share are expected to be in the range of $0.22 to $0.21. Non-GAAP basic and diluted net income per share are expected to be in the range of $0.04 to $0.05. Weighted-average basic and diluted shares outstanding are expected to be approximately 150 million and 155 million, respectively.
  • Full Year FY20 Guidance: Revenue is expected to be in the range of $693.7 million to $694.7 million. GAAP basic and diluted net loss per share are expected to be approximately $1.01. Non-GAAP basic and diluted net income per share are expected to be approximately $0.01. The weighted-average basic and diluted shares outstanding are expected to be approximately 148 million and 154 million, respectively.

All forward-looking non-GAAP financial measures contained in this section titled “Outlook” exclude estimates for stock-based compensation expense, intangible assets amortization, and as applicable, other special items. Box has provided a reconciliation of GAAP to non-GAAP net income (loss) per share guidance at the end of this press release.

Webcast and Conference Call Information

Box’s management team will host a conference call today beginning at 2:00 PM (PT) / 5:00 PM (ET) to discuss Box’s financial results, business highlights and future outlook. A live audio webcast of this call will be available through Box’s Investor Relations website at www.box.com/investors for a period of 90 days after the date of the call.

The access details for the live conference call are:
+ 1-833-231-7240 (U.S. and Canada), conference ID: 1470208
+ 1-647-689-4084 (international), conference ID: 1470208

A telephonic replay of the call will be available approximately two hours after the call and will run for one week. The replay can be accessed by dialing:
+ 1-800-585-8367 (U.S. and Canada), conference ID: 1470208
+ 1-416-621-4642 (international), conference ID: 1470208

Box has used, and intends to continue to use, its Investor Relations website (www.box.com/investors), as well as certain Twitter accounts (@box, @levie and @boxincir), as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Information on or that can be accessed through Box’s Investor Relations website, these Twitter accounts, or that is contained in any website to which a hyperlink is provided herein is not part of this press release, and the inclusion of Box’s Investor Relations website address, these Twitter accounts, and any hyperlinks are only inactive textual references.

This press release, the financial tables, as well as other supplemental information including the reconciliations of non-GAAP financial measures and certain key metrics to their nearest comparable GAAP financial measures, are also available on Box’s Investor Relations website. Box also provides investor information, including news and commentary about Box’s business and financial performance, Box’s filings with the Securities and Exchange Commission, notices of investor events and Box’s press and earnings releases, on Box’s Investor Relations website.

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding Box’s expectations regarding the size of its market opportunity, expectations regarding its leadership position in the cloud content management market, the demand for its products, its ability to scale its business and drive operating efficiencies, its ability to achieve revenue targets, expectations regarding its ability to achieve profitability on a quarterly or ongoing basis, its expectations regarding free cash flow, its ability to continue to grow unrecognized revenue and remaining performance obligations, the timing of recent and planned product introductions, enhancements and integrations, the short- and long-term success, market adoption and retention, capabilities, and benefits of such product introductions and enhancements, and the success of strategic partnerships, as well as expectations regarding its revenue, gross margin, GAAP and non-GAAP net income (loss) per share, non-GAAP operating margins for future periods, the related components of GAAP and non-GAAP net income (loss) per share, and weighted-average outstanding share count expectations for Box’s fiscal fourth quarter and full fiscal year 2020 in the section titled “Outlook” above. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: (1) adverse changes in general economic or market conditions; (2) delays or reductions in information technology spending; (3) factors related to Box’s highly competitive market, including but not limited to pricing pressures, industry consolidation, entry of new competitors and new applications and marketing initiatives by Box’s current or future competitors; (4) the development of the cloud content management market; (5) the risk that Box’s customers do not renew their subscriptions, expand their use of Box’s services, or adopt new products offered by Box on a timely basis, or at all; (6) Box’s ability to provide timely and successful enhancements, integrations, new features and modifications to its platform and services; (7) actual or perceived security vulnerabilities in Box’s services or any breaches of Box’s security controls; and (8) Box’s ability to realize the expected benefits of its third-party partnerships.

Additional information on potential factors that could affect Box’s financial results is included in the reports on Forms 10-K, 10-Q and 8-K and in other filings Box makes with the Securities and Exchange Commission from time to time, including the Quarterly Report on Form 10-Q filed for the fiscal quarter ended July 31, 2019. These documents are available on the SEC Filings section of Box’s Investor Relations website located at www.box.com/investors. Box does not assume any obligation to update the forward-looking statements contained in this press release to reflect events that occur or circumstances that exist after the date on which they were made.

About Non-GAAP Financial Measures and Other Key Metrics

To supplement Box’s consolidated financial statements, which are prepared and presented in accordance with GAAP, Box provides investors with certain non-GAAP financial measures and other key metrics, including non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, billings, remaining performance obligations, and free cash flow. The presentation of these non-GAAP financial measures and key metrics 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 and key metrics, please see the reconciliation of these non-GAAP financial measures and certain key metrics to their nearest comparable GAAP financial measures at the end of this press release.

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

A limitation of non-GAAP financial measures and key metrics is that they do not have uniform definitions. Further, Box’s definitions will likely differ from the definitions used by other companies, including peer companies, and therefore comparability may be limited. Thus, Box’s non-GAAP financial measures and key metrics 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 stock-based compensation expense, if Box did not pay a portion of compensation in the form of stock-based compensation expense, the cash salary expense included in cost of revenue and operating expenses would be higher, which would affect Box’s cash position.

Non-GAAP operating income (loss) and non-GAAP operating margin. Box defines non-GAAP operating income (loss) as operating loss excluding expenses related to stock-based compensation (“SBC”), intangible assets amortization, and as applicable, other special items. Non-GAAP operating margin is defined as non-GAAP operating income (loss) divided by revenue. Although SBC is an important aspect of the compensation of Box’s employees and executives, determining the fair value of certain of the stock-based instruments Box utilizes 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 Box’s ongoing stock-based compensation expense, is determined using a complex formula that incorporates factors, such as market volatility, that are beyond Box’s control. For restricted stock unit awards, the amount of stock-based compensation expenses is not reflective of 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 Box’s core business and to facilitate comparison of Box’s results to those of peer companies. Management also views amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company’s developed technology and trade names, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period. Box further excludes expenses related to shareholder activism, which include directly applicable third party advisory and professional service fees, as well as expenses related to certain litigation, because they are considered by management to be special items outside of Box’s core operating results. There are no expenses related to litigation excluded from non-GAAP operating income (loss) in any of the periods presented.

Non-GAAP net income (loss) and non-GAAP net income (loss) per share. Box defines non-GAAP net income (loss) as GAAP net income (loss) excluding expenses related to SBC, intangible assets amortization, and as applicable, other special items as described in the preceding paragraph. Box defines non-GAAP net income (loss) per share as non-GAAP net income (loss) divided by the weighted-average outstanding shares.

Billings. Billings reflect, in any particular period, (1) sales to new customers, plus (2) subscription renewals and (3) expansion within existing customers, and represent amounts invoiced for all products and professional services. Box calculates billings for a period by adding changes in deferred revenue and contract assets in that period to revenue. Box believes that billings help investors better understand sales activity for a particular period, which is not necessarily reflected in revenue as a result of the fact that Box recognizes subscription revenue ratably over the subscription term. Box considers billings a significant performance measure. Box monitors billings to manage the business, make planning decisions, evaluate performance and allocate resources. Box believes that billings offers valuable supplemental information regarding the performance of the business and will help investors better understand the sales volumes and performance of the business. Although Box considers billings to be a significant performance measure, Box does not consider it to be a non-GAAP financial measure given that it is calculated using exclusively revenue, deferred revenue, and contract assets, all of which are financial measures calculated in accordance with GAAP.

Remaining performance obligations. Remaining performance obligations (“RPO”) represent, at a point in time, contracted revenue that has not yet been recognized. RPO consists of deferred revenue and backlog, offset by contract assets. Backlog is defined as non-cancellable contracts deemed certain to be invoiced and recognized as revenue in future periods. Future invoicing is determined to be certain when we have an executed non-cancellable contract and invoicing is not dependent on a future event such as the delivery of a specific new product or feature, or the achievement of contractual contingencies. While Box believes RPO is a leading indicator of revenue as it represents sales activity not yet recognized in revenue, it is not necessarily indicative of future revenue growth as it is influenced by several factors, including seasonality, contract renewal timing, average contract terms and foreign currency exchange rates. Box monitors RPO to manage the business and evaluate performance. Box considers RPO to be a significant performance measure. Box does not consider RPO to be a non-GAAP financial measure as it is calculated in accordance with GAAP, specifically under ASC Topic 606.

Free cash flow. Box defines free cash flow as cash flows from operating activities less purchases of property and equipment, principal payments of finance lease liabilities, capitalized internal-use software costs, and other items that did not or are not expected to require cash settlement and that management considers to be outside of Box’s core business. Box specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Box considers free cash flow to be a profitability and liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can possibly be used for investing in Box's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.

The accompanying tables have more details on the reconciliations of non-GAAP financial measures and certain key metrics to their nearest comparable GAAP financial measures.

About Box

Box (BOX) is a leading Cloud Content Management platform that enables organizations to accelerate business processes, power workplace collaboration and protect their most valuable information, all while working with a best-of-breed enterprise IT stack. Founded in 2005, Box works with 69 percent of the Fortune 500, including AstraZeneca, General Electric, JLL, and Nationwide, to drive business outcomes. Box is headquartered in Redwood City, California, with offices across the United States, Europe and Asia. To learn more about Box, visit http://www.box.com.

BOX, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands)

 

 

 

October 31,

 

 

January 31,

 

 

 

 

2019

 

*

2019

 

**

 

 

(Unaudited)

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

200,890

 

 

$

217,518

 

 

Accounts receivable, net

 

 

108,393

 

 

 

175,130

 

 

Prepaid expenses and other current assets

 

 

18,559

 

 

 

14,223

 

 

Deferred commissions

 

 

27,249

 

 

 

21,683

 

 

Total current assets

 

 

355,091

 

 

 

428,554

 

 

Property and equipment, net

 

 

189,865

 

 

 

137,703

 

 

Operating lease right-of-use assets, net

 

 

203,926

 

 

 

 

 

Goodwill

 

 

18,740

 

 

 

18,740

 

 

Restricted cash

 

 

 

 

 

238

 

 

Deferred commissions, non-current

 

 

56,525

 

 

 

53,880

 

 

Other long-term assets

 

 

19,771

 

 

 

11,046

 

 

Total assets

 

$

843,918

 

 

$

650,161

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

15,543

 

 

$

15,431

 

 

Accrued compensation and benefits

 

 

18,718

 

 

 

34,484

 

 

Accrued expenses and other current liabilities

 

 

31,229

 

 

 

31,378

 

 

Finance lease liabilities

 

 

49,306

 

 

 

28,317

 

 

Operating lease liabilities

 

 

40,335

 

 

 

 

 

Deferred revenue

 

 

312,375

 

 

 

353,590

 

 

Total current liabilities

 

 

467,506

 

 

 

463,200

 

 

Debt, non-current

 

 

40,000

 

 

 

40,000

 

 

Finance lease liabilities, non-current

 

 

82,637

 

 

 

44,597

 

 

Operating lease liabilities, non-current

 

 

213,369

 

 

 

 

 

Deferred revenue, non-current

 

 

13,272

 

 

 

21,451

 

 

Other long-term liabilities

 

 

6,359

 

 

 

49,508

 

 

Total liabilities

 

 

823,143

 

 

 

618,756

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common stock (1)

 

 

15

 

 

 

14

 

 

Additional paid-in capital

 

 

1,269,904

 

 

 

1,166,443

 

 

Treasury stock

 

 

(1,177

)

 

 

(1,177

)

 

Accumulated other comprehensive (loss) income

 

 

(111

)

 

 

23

 

 

Accumulated deficit

 

 

(1,247,856

)

 

 

(1,133,898

)

 

Total stockholders’ equity

 

 

20,775

 

 

 

31,405

 

 

Total liabilities and stockholders’ equity

 

$

843,918

 

 

$

650,161

 

 

(1)

As of October 31, 2019, there were 149,478 shares of Box’s Class A common stock outstanding.

*

As reported and disclosed under ASC Topic 842

**

As reported and disclosed under ASC Topic 840

BOX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands, Except Per Share Data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

October 31,

 

 

 

October 31,

 

 

 

 

2019

 

*

 

2018

 

**

 

2019

 

*

 

2018

 

**

Revenue

 

$

177,156

 

 

 

$

155,944

 

 

 

$

512,679

 

 

 

$

444,673

 

 

Cost of revenue (2)

 

 

56,302

 

 

 

 

44,724

 

 

 

 

158,858

 

 

 

 

126,397

 

 

Gross profit

 

 

120,854

 

 

 

 

111,220

 

 

 

 

353,821

 

 

 

 

318,276

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development (2)

 

 

50,652

 

 

 

 

42,310

 

 

 

 

146,589

 

 

 

 

122,388

 

 

Sales and marketing (1)(2)

 

 

82,939

 

 

 

 

84,490

 

 

 

 

242,164

 

 

 

 

238,472

 

 

General and administrative (1)(2)

 

 

26,496

 

 

 

 

23,884

 

 

 

 

75,959

 

 

 

 

69,959

 

 

Total operating expenses

 

 

160,087

 

 

 

 

150,684

 

 

 

 

464,712

 

 

 

 

430,819

 

 

Loss from operations

 

 

(39,233

)

 

 

 

(39,464

)

 

 

 

(110,891

)

 

 

 

(112,543

)

 

Interest expense, net

 

 

(738

)

 

 

 

(47

)

 

 

 

(1,141

)

 

 

 

(208

)

 

Other loss, net

 

 

(653

)

 

 

 

(321

)

 

 

 

(840

)

 

 

 

(1,243

)

 

Loss before provision for income taxes

 

 

(40,624

)

 

 

 

(39,832

)

 

 

 

(112,872

)

 

 

 

(113,994

)

 

Provision for income taxes

 

 

272

 

 

 

 

364

 

 

 

 

1,086

 

 

 

 

924

 

 

Net loss

 

$

(40,896

)

 

 

$

(40,196

)

 

 

$

(113,958

)

 

 

$

(114,918

)

 

Net loss per share, basic and diluted

 

$

(0.28

)

 

 

$

(0.28

)

 

 

$

(0.78

)

 

 

$

(0.82

)

 

Weighted-average shares used to compute net loss per share,

basic and diluted

 

 

148,555

 

 

 

 

142,366

 

 

 

 

146,997

 

 

 

 

140,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Intangible assets amortization was not material for the periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

October 31,

 

 

 

October 31,

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

 

Cost of revenue

 

$

4,428

 

 

 

$

3,598

 

 

 

$

12,399

 

 

 

$

10,280

 

 

Research and development

 

 

16,653

 

 

 

 

12,043

 

 

 

 

44,878

 

 

 

 

33,668

 

 

Sales and marketing

 

 

9,250

 

 

 

 

9,708

 

 

 

 

28,644

 

 

 

 

27,701

 

 

General and administrative

 

 

7,427

 

 

 

 

6,441

 

 

 

 

21,004

 

 

 

 

17,437

 

 

Total stock-based compensation

 

$

37,758

 

 

 

$

31,790

 

 

 

$

106,925

 

 

 

$

89,086

 

 

*

As reported and disclosed under ASC Topic 842

**

As reported and disclosed under ASC Topic 840

null

BOX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

October 31,

 

 

 

October 31,

 

 

 

 

2019

 

*

 

2018

 

**

 

2019

 

*

 

2018

 

**

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(40,896

)

 

 

$

(40,196

)

 

 

$

(113,958

)

 

 

$

(114,918

)

 

Adjustments to reconcile net loss to net cash provided by operating

activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

16,038

 

 

 

 

11,433

 

 

 

 

42,102

 

 

 

 

34,677

 

 

Stock-based compensation expense

 

 

37,758

 

 

 

 

31,790

 

 

 

 

106,925

 

 

 

 

89,086

 

 

Amortization of deferred commissions

 

 

6,650

 

 

 

 

4,516

 

 

 

 

18,360

 

 

 

 

12,231

 

 

Loss (gain) on disposal of property and equipment

 

 

 

 

 

 

586

 

 

 

 

(2

)

 

 

 

586

 

 

Others

 

 

7

 

 

 

 

(18

)

 

 

 

(113

)

 

 

 

(13

)

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

9,510

 

 

 

 

9,065

 

 

 

 

66,737

 

 

 

 

57,001

 

 

Deferred commissions

 

 

(11,617

)

 

 

 

(9,753

)

 

 

 

(26,571

)