DOCUSIGN, INC. |
|||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Reconciliation of gross profit and gross margin: |
|||||||||||||||
Three Months Ended January 31, |
Year Ended January 31, |
||||||||||||||
(in thousands) |
2020 |
2019 |
2020 |
2019 |
|||||||||||
GAAP gross profit |
$ |
206,820 |
$ |
147,039 |
$ |
730,737 |
$ |
508,548 |
|||||||
Add: Stock-based compensation |
7,777 |
5,654 |
28,585 |
42,040 |
|||||||||||
Add: Amortization of acquisition-related intangibles |
1,348 |
1,778 |
5,704 |
6,081 |
|||||||||||
Add: Employer payroll tax on employee stock transactions |
668 |
1,949 |
2,577 |
1,949 |
|||||||||||
Add: Acquisition-related expenses |
— |
— |
— |
108 |
|||||||||||
Non-GAAP gross profit |
$ |
216,613 |
$ |
156,420 |
$ |
767,603 |
$ |
558,726 |
|||||||
GAAP gross margin |
75 |
% |
74 |
% |
75 |
% |
73 |
% |
|||||||
Non-GAAP adjustments |
4 |
% |
4 |
% |
4 |
% |
7 |
% |
|||||||
Non-GAAP gross margin |
79 |
% |
78 |
% |
79 |
% |
80 |
% |
|||||||
GAAP subscription gross profit |
$ |
209,960 |
$ |
154,012 |
$ |
754,532 |
$ |
545,893 |
|||||||
Add: Stock-based compensation |
3,951 |
2,241 |
12,882 |
16,182 |
|||||||||||
Add: Amortization of acquisition-related intangibles |
1,348 |
1,778 |
5,704 |
6,081 |
|||||||||||
Add: Employer payroll tax on employee stock transactions |
285 |
830 |
1,054 |
830 |
|||||||||||
Non-GAAP subscription gross profit |
$ |
215,544 |
$ |
158,861 |
$ |
774,172 |
$ |
568,986 |
|||||||
GAAP subscription gross margin |
81 |
% |
82 |
% |
82 |
% |
82 |
% |
|||||||
Non-GAAP adjustments |
3 |
% |
3 |
% |
2 |
% |
4 |
% |
|||||||
Non-GAAP subscription gross margin |
84 |
% |
85 |
% |
84 |
% |
86 |
% |
|||||||
GAAP professional services and other gross loss |
$ |
(3,140) |
$ |
(6,973) |
$ |
(23,795) |
$ |
(37,345) |
|||||||
Add: Stock-based compensation |
3,826 |
3,413 |
15,703 |
25,858 |
|||||||||||
Add: Acquisition-related expenses |
— |
— |
— |
108 |
|||||||||||
Add: Employer payroll tax on employee stock transactions |
383 |
1,119 |
1,523 |
1,119 |
|||||||||||
Non-GAAP professional services and other gross profit (loss) |
$ |
1,069 |
$ |
(2,441) |
$ |
(6,569) |
$ |
(10,260) |
|||||||
GAAP professional services and other gross margin |
(19) |
% |
(57) |
% |
(43) |
% |
(100) |
% |
|||||||
Non-GAAP adjustments |
25 |
% |
37 |
% |
31 |
% |
73 |
% |
|||||||
Non-GAAP professional services and other gross margin |
6 |
% |
(20) |
% |
(12) |
% |
(27) |
% |