Stock-based compensation expense includes the net effects of capitalization and amortization of stock-based compensation expense related to capitalized software and cloud-computing arrangement implementation costs. Stock-based compensation expense has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of the compensation provided to our employees. Because of varying available valuation methodologies, subjective assumptions, and the variety of equity instruments that can impact a company’s non-cash expenses, we believe that providing non-GAAP financial measures that exclude stock-based compensation expense allows for meaningful comparisons between its operating results from period to period. The expense related to amortization of acquired intangible assets is dependent upon estimates and assumptions, which can vary significantly and are unique to each asset acquired; therefore, Procore believes non-GAAP measures that adjust for the amortization of acquired intangible assets provide investors a consistent basis for comparison across accounting periods. The amount of employer payroll tax-related items on employee stock transactions is dependent on restricted stock unit settlements, option exercises, related stock price, and other factors that are beyond Procore’s control and that do not correlate to the operation of the business. When evaluating the performance of its business and making operating plans, Procore does not consider these items (for example, when considering the impact of equity award grants, the company places a greater emphasis on overall stockholder dilution than the accounting charges associated with such grants). Since the amount of employer payroll tax-related items on employee stock transactions is highly variable due to factors outside our control, and unrelated to Procore’s core operations, operating results, revenue-generating activities, business strategy, industry, or regulatory environment, management does not consider employer payroll tax on employee stock transactions in the evaluation of the business or in making operating plans. Accordingly, Procore believes this adjustment in arriving at our non-GAAP measures provides investors with a better understanding of the performance of its core business in a manner that is consistent with management’s view of the business. Acquisition-related expenses include external and incremental transaction costs, such as legal and due diligence costs and retention payments. These expenses are unpredictable and generally would not have otherwise been incurred in the periods presented as part of our continuing operations. In addition, the size and complexity of an acquisition, which often drives the magnitude of acquisition-related expenses, may not be indicative of such future costs. Procore believes that excluding acquisition-related expenses facilitates the comparison of its financial results to its historical operating results and to other companies in its industry. Overall, Procore believes it is useful to exclude these expenses in order to better understand the long-term performance of its core business and to facilitate comparison of its results period-over-period and to those of peer companies. All of these non-GAAP financial measures are important tools for financial and operational decision-making and for evaluating Procore's own operating results over different periods of time.
Non-GAAP financial measures may not provide information that is directly comparable to information provided by other companies in Procore's industry, as other companies in the industry may calculate non-GAAP financial measures differently. In addition, there are limitations in using non-GAAP financial measures because non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies, and exclude expenses that may have a material impact on Procore's reported financial results. Unlike stock-based compensation expense, employer payroll tax related to employee stock transactions is a cash expense that we will continue to incur in the future. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Investors should review the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate Procore's business.
Free Cash Flow: Procore defines free cash flow as net cash provided by operating activities, less purchases of property and equipment and capitalized software development costs. Procore believes free cash flow is an important liquidity measure of the cash (if any) that is available, after our operating activities and capital expenditures. Procore uses free cash flow in conjunction with traditional GAAP measures to assess its liquidity and evaluate the effectiveness of its business strategies. Once Procore’s business needs and obligations are met, cash can be used to maintain a strong balance sheet, invest in future growth, and execute our stock repurchase program.
Other Metrics
Customer Count: The aforementioned customer count excludes customers acquired from business combinations that do not have standard Procore annual contracts.
About Procore
Procore Technologies, Inc. (NYSE: PCOR) creates software for people who build the world. With a focus on providing timely and accurate data for all, Procore transforms the construction industry one project at a time - from hospitals and skyscrapers to airports and stadiums. Beyond its connected, innovative technology, Procore empowers the industry and its communities through Procore.org. For more information, visit www.procore.com.
PROCORE-IR
Category: Earnings
Procore Technologies, Inc. Condensed Consolidated Statements of Operations (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands, except share and per share amounts) |
||||||||||||||
Revenue |
$ |
295,885 |
|
|
$ |
247,907 |
|
|
$ |
849,660 |
|
|
$ |
689,969 |
|
Cost of revenue (1)(2)(3) |
|
54,954 |
|
|
|
44,125 |
|
|
|
148,778 |
|
|
|
126,631 |
|
Gross profit |
|
240,931 |
|
|
|
203,782 |
|
|
|
700,882 |
|
|
|
563,338 |
|
Operating expenses |
|
|
|
|
|
|
|
||||||||
Sales and marketing (1)(2)(3)(4) |
|
141,370 |
|
|
|
129,672 |
|
|
|
390,286 |
|
|
|
372,397 |
|
Research and development (1)(2)(3)(4) |
|
80,791 |
|
|
|
72,708 |
|
|
|
223,698 |
|
|
|
225,960 |
|
General and administrative (1)(3)(4) |
|
55,267 |
|
|
|
51,753 |
|
|
|
157,077 |
|
|
|
143,324 |
|
Total operating expenses |
|
277,428 |
|
|
|
254,133 |
|
|
|
771,061 |
|
|
|
741,681 |
|
Loss from operations |
|
(36,497 |
) |
|
|
(50,351 |
) |
|
|
(70,179 |
) |
|
|
(178,343 |
) |
Interest income |
|
5,962 |
|
|
|
4,721 |
|
|
|
17,714 |
|
|
|
14,612 |
|
Interest expense |
|
(488 |
) |
|
|
(490 |
) |
|
|
(1,439 |
) |
|
|
(1,477 |
) |
Accretion income, net |
|
3,816 |
|
|
|
2,952 |
|
|
|
10,665 |
|
|
|
6,615 |
|
Other expense, net |
|
466 |
|
|
|
(486 |
) |
|
|
(26 |
) |
|
|
(1,009 |
) |
Loss before (benefit from) provision for income taxes |
|
(26,741 |
) |
|
|
(43,654 |
) |
|
|
(43,265 |
) |
|
|
(159,602 |
) |
(Benefit from) provision for income taxes |
|
(353 |
) |
|
|
193 |
|
|
|
400 |
|
|
|
573 |
|
Net loss |
$ |
(26,388 |
) |
|
$ |
(43,847 |
) |
|
$ |
(43,665 |
) |
|
$ |
(160,175 |
) |
Net loss per share attributable to common stockholders, basic and diluted |
$ |
(0.18 |
) |
|
$ |
(0.31 |
) |
|
$ |
(0.30 |
) |
|
$ |
(1.13 |
) |
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted |
|
148,134,585 |
|
|
142,828,406 |
|
|
146,854,541 |
141,249,446 |
||||||
(1) | Includes stock-based compensation expense and amortization of capitalized stock-based compensation as follows: |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
||||
|
(in thousands) |
||||||||||||||
Cost of revenue |
$ |
4,188 |
|
$ |
2,981 |
|
$ |
11,056 |
|
$ |
8,357 |
||||
Sales and marketing |
|
14,034 |
|
|
14,390 |
|
|
42,725 |
|
|
41,964 |
||||
Research and development |
|
18,321 |
|
|
16,350 |
|
|
49,684 |
|
|
52,401 |
||||
General and administrative |
|
13,912 |
|
|
12,253 |
|
|
39,602 |
|
|
32,637 |
||||
Total stock-based compensation expense* |
$ |
50,455 |
|
$ |
45,974 |
|
$ |
143,067 |
|
$ |
135,359 |
||||
*Includes amortization of capitalized stock-based compensation of $2.3 million and $1.2 million, respectively, for the three months ended September 30, 2024 and 2023; and $5.5 million and $3.1 million , respectively, for the nine months ended September 30, 2024 and 2023; which was initially capitalized as capitalized software and cloud-computing arrangement implementation costs. |
|||||||||||||||
(2) | Includes amortization of acquired intangible assets as follows: |
|
Three Months Ended
|
|
|
Nine Months Ended
|
|||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||
Cost of revenue |
$ |
6,698 |
|
$ |
5,506 |
|
$ |
18,739 |
|
$ |
16,492 |
||||
Sales and marketing |
|
3,224 |
|
|
3,106 |
|
|
9,475 |
|
|
9,319 |
||||
Research and development |
|
668 |
|
|
678 |
|
|
2,008 |
|
|
2,087 |
||||
Total amortization of acquired intangible assets |
$ |
10,590 |
|
$ |
9,290 |
|
$ |
30,222 |
|
$ |
27,898 |
||||
(3) | Includes employer payroll tax on employee stock transactions as follows: |
|
Three Months Ended
|
|
|
Nine Months Ended
|
|||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||
Cost of revenue |
$ |
113 |
|
$ |
133 |
|
$ |
485 |
|
$ |
439 |
||||
Sales and marketing |
|
815 |
|
|
766 |
|
|
2,867 |
|
|
2,383 |
||||
Research and development |
|
521 |
|
|
638 |
|
|
3,089 |
|
|
2,885 |
||||
General and administrative |
|
281 |
|
|
501 |
|
|
1,820 |
|
|
1,636 |
||||
Total employer payroll tax on employee stock transaction |
$ |
1,730 |
$ |
2,038 |
$ |
8,261 |
$ |
7,343 |
|||||||
(4) | Includes acquisition-related expenses as follows: |
|
Three Months Ended
|
|
|
Nine Months Ended
|
|||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||
Sales and marketing |
$ |
— |
|
$ |
548 |
|
$ |
1,448 |
|
$ |
2,002 |
||||
Research and development |
|
— |
|
|
136 |
|
|
— |
|
|
6,324 |
||||
General and administrative |
|
51 |
|
|
19 |
|
|
614 |
|
|
19 |
||||
Total acquisition-related expenses |
$ |
51 |
|
$ |
703 |
|
$ |
2,062 |
|
$ |
8,345 |
||||
Procore Technologies, Inc. Condensed Consolidated Balance Sheets (unaudited) |
|||||||
|
September 30,
|
|
December 31,
|
||||
|
(in thousands) |
||||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
439,298 |
|
|
$ |
357,790 |
|
Marketable securities, current |
|
317,650 |
|
|
|
320,161 |
|
Accounts receivable, net |
|
173,386 |
|
|
|
206,644 |
|
Contract cost asset, current |
|
32,150 |
|
|
|
28,718 |
|
Prepaid expenses and other current assets |
|
54,248 |
|
|
|
42,421 |
|
Total current assets |
|
1,016,732 |
|
|
|
955,734 |
|
Marketable securities, non-current |
|
52,283 |
|
|
|
— |
|
Capitalized software development costs, net |
|
102,449 |
|
|
|
83,045 |
|
Property and equipment, net |
|
35,952 |
|
|
|
36,258 |
|
Right of use assets - finance leases |
|
32,391 |
|
|
|
34,375 |
|
Right of use assets - operating leases |
|
32,676 |
|
|
|
44,141 |
|
Contract cost asset, non-current |
|
44,593 |
|
|
|
44,564 |
|
Intangible assets, net |
|
131,754 |
|
|
|
137,546 |
|
Goodwill |
|
550,221 |
|
|
|
539,354 |
|
Other assets |
|
19,686 |
|
|
|
18,551 |
|
Total assets |
$ |
2,018,737 |
|
|
$ |
1,893,568 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
25,006 |
|
|
$ |
13,177 |
|
Accrued expenses |
|
91,227 |
|
|
|
100,075 |
|
Deferred revenue, current |
|
501,599 |
|
|
|
501,903 |
|
Other current liabilities |
|
31,187 |
|
|
|
27,275 |
|
Total current liabilities |
|
649,019 |
|
|
|
642,430 |
|
Deferred revenue, non-current |
|
4,822 |
|
|
|
7,692 |
|
Finance lease liabilities, non-current |
|
41,853 |
|
|
|
43,581 |
|
Operating lease liabilities, non-current |
|
32,070 |
|
|
|
37,923 |
|
Other liabilities, non-current |
|
5,324 |
|
|
|
6,332 |
|
Total liabilities |
|
733,088 |
|
|
|
737,958 |
|
Stockholders’ equity |
|
|
|
||||
Common stock |
|
15 |
|
|
|
15 |
|
Additional paid-in capital |
|
2,468,450 |
|
|
|
2,295,807 |
|
Accumulated other comprehensive loss |
|
(314 |
) |
|
|
(1,375 |
) |
Accumulated deficit |
|
(1,182,502 |
) |
|
|
(1,138,837 |
) |
Total stockholders’ equity |
|
1,285,649 |
|
|
|
1,155,610 |
|
Total liabilities and stockholders’ equity |
$ |
2,018,737 |
|
|
$ |
1,893,568 |
|