UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_______________________________________________________
FORM 8-K
_______________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 3, 2019
_______________________________________________________
UPWORK INC.
(Exact name of Registrant as Specified in Its Charter)
_______________________________________________________
Delaware | 001-38678 | 46-4337682 |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
441 Logue Avenue Mountain View, California | 94043 | |
(Address of Principal Executive Offices) | (Zip Code) | |
Registrant’s Telephone Number, Including Area Code: (650) 316-7500
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
_______________________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ý
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered |
Common Stock, $0.0001 par value per share | UPWK | The Nasdaq Stock Market LLC |
Item 2.02 Results of Operations and Financial Condition.
On May 8, 2019, Upwork Inc. (“Upwork”) issued a press release and will hold a conference call regarding its financial results for the quarter ended March 31, 2019. A copy of the press release is furnished as Exhibit 99.1 to this report.
The information furnished with this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.
Upwork is making reference to non-GAAP financial information in both the press release and the conference call. A reconciliation of GAAP to non-GAAP results is provided in the attached Exhibit 99.1 press release.
Upwork uses its Investor Relations website (https://investors.upwork.com/), its Twitter handle (https://twitter.com/Upwork), and Stephane Kasriel’s Twitter handle (https://twitter.com/skasriel) and LinkedIn profile (http://www.linkedin.com/in/kasriel) as means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.
Item 5.02. Compensatory Arrangements of Certain Officers.
The Board of Directors (the “Board”) of Upwork recently ratified the appointment of Hayden Brown to the position of Chief Marketing and Product Officer of Upwork, which promotion was effective April 1, 2019.
Ms. Brown previously served as Upwork’s Senior Vice President, Product and Design, from January 2016 to April 2019, Vice President, Head of Product, from January 2015 to January 2016, and Vice President and Senior Director Marketplace, from Upwork’s inception in March 2014 to January 2015. Prior to that, Ms. Brown served in numerous product leadership roles, starting when she joined oDesk Corporation as a Director of Marketplace in December 2011.
In connection with Ms. Brown’s promotion, the Compensation Committee of the Board, on May 3, 2019 approved an increase in Ms. Brown’s annual base salary to an annualized rate of $462,250 and an increase in her target bonus eligibility to 50%, both of which are effective retroactive to April 1, 2019 and contingent upon Ms. Brown continuing to lead Upwork’s marketing and product departments. Additionally, Ms. Brown was granted an award of restricted stock units (“RSUs”) covering 61,760 shares of Upwork’s common stock in accordance with the terms of Upwork’s 2018 Equity Incentive Plan. The RSUs will vest at a rate of 6.25% quarterly over the next sixteen quarters for so long as Ms. Brown remains employed by Upwork and continues to lead Upwork’s marketing and product departments, and are subject to Ms. Brown’s existing severance and change of control agreement.
The foregoing description is qualified in its entirety by reference to the offer letter addendum entered into between Upwork and Ms. Brown, a copy of which will be filed as an exhibit to Upwork’s Quarterly Report on Form 10-Q for the quarter ending June 30, 2019.
Ms. Brown’s severance and change of control agreement and offer letter, filed as Exhibits 10.8 and 10.11, respectively, to Upwork’s Registration Statement on Form S-1 filed with the Securities and Exchange Commission on September 6, 2018, as amended (File No. 001-38678), remain unchanged
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number | Description | |
99.1 | ||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
UPWORK INC. | ||
Date: May 8, 2019 | By: | /s/ Brian Kinion |
Brian Kinion | ||
Chief Financial Officer | ||
EXHIBIT 99.1
Upwork Reports First Quarter 2019 Financial Results
• | Gross services volume (GSV) increased by 21% year-over-year to $487 million for the first quarter of 2019 |
• | Revenue increased by 16% year-over-year to $68.9 million for the first quarter of 2019 |
• | Core clients grew 22% year-over-year to approximately 111,000 as of March 31, 2019 |
• | Client spend retention increased to 107% as of March 31, 2019, up from 103% as of March 31, 2018 |
Mountain View, CA - May 8, 2019 - Upwork Inc. (Nasdaq: UPWK), the largest freelancing website, as measured by GSV, today announced its first quarter 2019 financial results.
“We are off to a solid start to the year,” said Stephane Kasriel, CEO of Upwork. “During the quarter we made significant progress with the launch of several new products, features and enhancements to support our increasingly diverse and expanding online talent marketplace. We are confident in the strategic initiatives we’ve set and pleased with our progress against them as well as the results they’re driving.”
First Quarter 2019 Financial Results
• | Revenue: Total revenue increased by 16% to $68.9 million compared to the first quarter of 2018, and marketplace revenue increased by 17% to $60.9 million compared to the first quarter of 2018 and represented 88% of total revenue for the first quarter of 2019. |
• | Take Rate: Take rate, which we define as total revenue divided by GSV, was 14.2%, compared to 14.3% in the fourth quarter of 2018 and 14.7% in the first quarter of 2018. |
• | Gross Profit/Gross Margin: Gross profit increased by 21% to $47.8 million compared to the first quarter of 2018, and gross margin was 69%, up from 67% in the first quarter of 2018. |
• | Net Loss: Net loss was $(4.7) million, or $(0.04) per share, compared to a net loss of $(6.8) million, or $(0.20) per share, in the first quarter of 2018. Non-GAAP net income was $0.5 million, or break-even per share, compared to a non-GAAP net loss of $(3.9) million, or $(0.11) per share, in the first quarter of 2018. |
• | Adjusted EBITDA: Adjusted EBITDA was $1.2 million compared to $(3.1) million in the first quarter of 2018. |
A reconciliation of GAAP to non-GAAP financial measures has been provided at the end of this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”
Recent Highlights
• | Launch of Upwork Plus and Upwork Business: Expanded from two to four marketplace products in order to better address the needs of small and mid-market businesses. |
• | Announcement of Updated Connects: Changes in Connects are aimed at helping skilled professionals win more projects, and ensuring clients get only highly relevant proposals. |
• | Specialized and Visual Profiles: For freelancers marketing multiple skills and more visual skills, improvements have been made in the way profiles are showcased. One account can now house multiple profiles for varied skills, and portfolios are now more prominent and searchable. |
Guidance
As of May 8, 2019, Upwork is providing revenue and adjusted EBITDA guidance for its second quarter and full year 2019 as follows:
For the second quarter of 2019, Upwork expects to report:
• | Revenue in the range of $72.5 million to $73.5 million |
• | Adjusted EBITDA in the range of break-even to 1% of revenue |
For the full year 2019, Upwork expects to report:
• | Revenue in the range of $299 million to $304 million |
• | Adjusted EBITDA in the range of break-even to 1% of revenue |
We have not reconciled our adjusted EBITDA guidance to GAAP net income (loss) because certain items that impact adjusted EBITDA, such as stock-based compensation expense, are uncertain or out of our control, or cannot be reasonably predicted. In
particular, stock-based compensation expense is impacted by our future hiring and retention needs, as well as the future fair market value of our common stock, all of which is difficult to predict and subject to constant change, and none of which is within our control. The actual amount of these expenses during 2019 will have a significant impact on our future GAAP financial results. Accordingly, a reconciliation of adjusted EBITDA to net income (loss) is not available without unreasonable effort.
First Quarter 2019 Financial Results Conference Call and Webcast
Upwork will host a conference call today at 2 p.m. Pacific Time/5 p.m. Eastern Time to discuss the company’s first quarter 2019 financial results. An audio webcast archive will be available following the live event for approximately one year at investors.upwork.com. The prepared remarks corresponding to the information reviewed on today’s conference call will also be available on our Investor Relations website, once the call has concluded.
Upwork uses its Investor Relations website (investors.upwork.com), its Twitter handle (twitter.com/Upwork), and Stephane Kasriel’s Twitter handle (twitter.com/skasriel) and LinkedIn profile (linkedin.com/in/kasriel) as a means of disseminating or providing notification of, among other things, news or announcements regarding its business or financial performance, investor events, press releases and earnings releases and as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.
Safe Harbor Statement
This press release includes forward-looking statements, which are statements other than statements of historical facts, and statements in the future tense. These statements include, but are not limited to, statements regarding the future performance of Upwork and its market opportunity, including expected financial results for the second quarter of 2019 and full year 2019. Forward-looking statements are based upon various estimates and assumptions, as well as information known to Upwork as of the date of this press release, and are subject to risks and uncertainties. Accordingly, actual results could differ materially or such uncertainties could cause adverse effects on our results, including: our ability to attract and retain a community of freelancers and clients; our limited operating history under our current platform and pricing model; if the market for freelancers and the services they offer develops more slowly than we expect; our ability to develop and release new products and services, and develop and release successful enhancements, features, and modifications to our existing products and services; changes in the amount and mix of services facilitated through our platform in a period; our ability to generate revenue from our marketplace offerings; the impact of new and existing laws and regulations; competition; our ability to develop, maintain, and enhance our brand and reputation cost-effectively; challenges to contractor classification or employment status of freelancers on our platform; the market for information technology; future changes to our pricing model; payment and fraud risks; security breaches; our ability to sell to large enterprise clients; privacy; litigation and related costs; and other general market, political, economic and business conditions. Actual results could differ materially from those predicted or implied, and reported results should not be considered as an indication of future performance.
Additional risks and uncertainties that could affect our financial results are included under the caption “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on March 7, 2019 and our other SEC filings, which are available on the Investor Relations page of our website at investors.upwork.com and on the SEC website at www.sec.gov. Additional information will also be set forth in our Quarterly Report on Form 10-Q for the three months ended March 31, 2019 when filed. All forward-looking statements contained herein are based on information available to us as of the date hereof and we do not assume any obligation to update these statements as a result of new information or future events.
Undue reliance should not be placed on the forward-looking statements in this press release. These statements are based on information available to Upwork on the date hereof, and Upwork assumes no obligation to update such statements.
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared in accordance with GAAP, we present non-GAAP gross profit, non-GAAP gross margin, non-GAAP net income (loss), non-GAAP operating expenses and adjusted EBITDA in this press release. Our use of non-GAAP financial measures has limitations as an analytical tool, and these measures should not be considered in isolation or as a substitute for analysis of financial results as reported under GAAP.
We use these non-GAAP financial measures in conjunction with financial measures prepared in accordance with GAAP for planning purposes and as a measure of financial performance. These measures provide consistency and comparability with past financial performance, facilitate period-to-period comparisons of core operating results, and also facilitate comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results. We exclude the following items from one or more of our non-GAAP financial measures:
• | Stock-based compensation expense: We exclude stock-based compensation expense, which is a non-cash expense, from certain of our non-GAAP financial measures because we believe that excluding this item provides |
meaningful supplemental information regarding operational performance. In particular, companies calculate stock-based compensation expense using a variety of valuation methodologies and subjective assumptions.
• | Depreciation and amortization: We exclude depreciation and amortization, which are non-cash expenses. |
• | Change in fair value of redeemable preferred stock warrant liability: We exclude the change in fair value of redeemable preferred stock warrant liability, which is a non-cash charge that will not recur in the periods following the fourth quarter of 2018. |
• | Change in fair value of our Tides Foundation common stock warrant: We exclude the change in fair value of this common stock warrant, which is a non-cash expense included in general and administrative expenses. |
Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, stock-based compensation expense, depreciation and amortization, and the change in fair value of our common stock warrant issued to the Tides Foundation are recurring and will be reflected in our financial results for the foreseeable future. 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. A reconciliation of these non-GAAP measures has been provided in the financial statement tables included in this press release and investors are encouraged to review the reconciliation.
About Upwork
Upwork is the largest freelancing website, as measured by GSV, for businesses to find and work with highly-skilled freelancers-a sought after, critical, and expanding component of the global workforce. As an increasingly connected and independent workforce goes online, knowledge work-like software, shopping, and content before it-is shifting online as well. This shift is making it easier for clients to connect and work with talent in near real-time and is freeing professionals everywhere to work where and how they want. Upwork’s mission is to create economic opportunities so people have better lives. Upwork is headquartered in Mountain View, California, with offices in San Francisco and Chicago. For more information, visit Upwork’s website at www.upwork.com, or its Investor Relations website at investors.upwork.com, or join Upwork on Twitter, Facebook, and LinkedIn.
Upwork is a registered trademark of Upwork Inc. All other product and brand names may be trademarks or registered trademarks of their respective owners.
UPWORK INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except for per share data)
(Unaudited)
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
Revenue | |||||||
Marketplace | $ | 60,903 | $ | 51,959 | |||
Managed services | 8,021 | 7,259 | |||||
Total revenue | 68,924 | 59,218 | |||||
Cost of revenue | 21,125 | 19,617 | |||||
Gross profit | 47,799 | 39,601 | |||||
Operating expenses | |||||||
Research and development | 15,800 | 13,491 | |||||
Sales and marketing | 20,518 | 19,673 | |||||
General and administrative | 15,677 | 11,176 | |||||
Provision for transaction losses | 637 | 1,270 | |||||
Total operating expenses | 52,632 | 45,610 | |||||
Loss from operations | (4,833 | ) | (6,009 | ) | |||
Interest expense | 373 | 529 | |||||
Other (income) expense, net | (479 | ) | 249 | ||||
Loss before income taxes | (4,727 | ) | (6,787 | ) | |||
Income tax benefit (provision) | (1 | ) | 3 | ||||
Net loss | $ | (4,728 | ) | $ | (6,784 | ) | |
Net loss per share, basic and diluted | $ | (0.04 | ) | $ | (0.20 | ) | |
Weighted-average shares used to compute net loss per share, basic and diluted | 106,639 | 34,193 | |||||
UPWORK INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
March 31, 2019 | December 31, 2018 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 49,220 | $ | 129,128 | |||
Marketable securities | 71,999 | — | |||||
Funds held in escrow, including funds in transit | 120,085 | 98,186 | |||||
Trade and client receivables, net | 48,265 | 22,315 | |||||
Prepaid expenses and other current assets | 6,681 | 6,253 | |||||
Total current assets | 296,250 | 255,882 | |||||
Property and equipment, net | 12,604 | 10,815 | |||||
Goodwill | 118,219 | 118,219 | |||||
Intangible assets, net | 5,337 | 6,004 | |||||
Other assets, noncurrent | 1,389 | 653 | |||||
Total assets | $ | 433,799 | $ | 391,573 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities | |||||||
Accounts payable | $ | 1,542 | $ | 2,073 | |||
Escrow funds payable | 120,085 | 98,186 | |||||
Debt, current | 32,569 | 5,671 | |||||
Accrued expenses and other current liabilities | 15,606 | 20,948 | |||||
Deferred revenue | 891 | 722 | |||||
Total current liabilities | 170,693 | 127,600 | |||||
Debt, noncurrent | 16,354 | 18,239 | |||||
Other liabilities, noncurrent | 2,780 | 1,989 | |||||
Total liabilities | 189,827 | 147,828 | |||||
Stockholders’ equity | |||||||
Common stock | 11 | 11 | |||||
Additional paid-in capital | 392,188 | 387,233 | |||||
Accumulated deficit | (148,227 | ) | (143,499 | ) | |||
Total stockholders' equity | 243,972 | 243,745 | |||||
Total liabilities and stockholders' equity | $ | 433,799 | $ | 391,573 | |||
UPWORK INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net loss | $ | (4,728 | ) | $ | (6,784 | ) | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||
Provision for transaction losses | 415 | 1,270 | |||||
Depreciation and amortization | 1,532 | 1,064 | |||||
Amortization of debt issuance costs | 13 | 39 | |||||
Amortization of discount on purchases of marketable securities | (283 | ) | — | ||||
Change in fair value of redeemable convertible preferred stock warrant liability | — | 318 | |||||
Change in fair value of Tides Foundation common stock warrant | 252 | — | |||||
Stock-based compensation expense | 4,295 | 1,888 | |||||
Loss on disposal of fixed assets | — | 29 | |||||
Changes in operating assets and liabilities: | |||||||
Trade and client receivables | (26,431 | ) | (7,660 | ) | |||
Prepaid expenses and other assets | (991 | ) | (1,111 | ) | |||
Accounts payable | (596 | ) | 51 | ||||
Accrued expenses and other liabilities | (3,042 | ) | 15,805 | ||||
Deferred revenue | 169 | 91 | |||||
Net cash provided by (used in) operating activities | (29,395 | ) | 5,000 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of marketable securities | (71,713 | ) | — | ||||
Decrease (increase) in restricted cash | 250 | (101 | ) | ||||
Purchases of property and equipment | (3,604 | ) | (462 | ) | |||
Internal-use software and platform development costs | (1,210 | ) | (626 | ) | |||
Net cash used in investing activities | (76,277 | ) | (1,189 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Changes in funds held in escrow, including funds in transit | (21,899 | ) | 5,654 | ||||
Changes in escrow funds payable | 21,899 | (5,654 | ) | ||||
Proceeds from exercises of stock options and common stock warrants | 764 | 1,218 | |||||
Proceeds from borrowings on debt | 25,000 | — | |||||
Payments of costs related to the initial public offering | — | (163 | ) | ||||
Net cash provided by financing activities | 25,764 | 1,055 | |||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (79,908 | ) | 4,866 | ||||
Cash and cash equivalents, beginning of period | 129,128 | 21,595 | |||||
Cash and cash equivalents, end of period | $ | 49,220 | $ | 26,461 | |||
UPWORK INC.
COST OF REVENUE AND GROSS MARGIN
(In thousands, except percentages)
(Unaudited)
Three Months Ended March 31, | Change | |||||||||||||
2019 | 2018 | $ | % | |||||||||||
Cost of revenue | $ | 21,125 | $ | 19,617 | $ | 1,508 | 8 | % | ||||||
Components of cost of revenue: | ||||||||||||||
Cost of freelancer services to deliver managed services | 6,763 | 5,996 | 767 | 13 | % | |||||||||
Other components of cost of revenue | 14,362 | 13,621 | 741 | 5 | % | |||||||||
Total gross margin | 69 | % | 67 | % | ||||||||||
UPWORK INC.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(In thousands, except for percentages and per share data)
(Unaudited)
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
GAAP Net Loss | $ | (4,728 | ) | $ | (6,784 | ) | |
Add back (deduct): | |||||||
Stock-based compensation expense | 4,295 | 1,888 | |||||
Depreciation and amortization | 1,532 | 1,064 | |||||
Interest expense | 373 | 529 | |||||
Other (income) expense, net | (479 | ) | 249 | ||||
Income tax (benefit) provision | 1 | (3 | ) | ||||
Change in fair value of Tides Foundation common stock warrant | 252 | — | |||||
Non-GAAP Adjusted EBITDA | $ | 1,246 | $ | (3,057 | ) | ||
Cost of Revenue Reconciliation: | |||||||
Cost of revenue, GAAP | $ | 21,125 | $ | 19,617 | |||
Stock-based compensation | (144 | ) | (52 | ) | |||
Cost of revenue, Non-GAAP | $ | 20,981 | $ | 19,565 | |||
% of revenue, Non-GAAP | 30 | % | 33 | % | |||
Gross Profit and Gross Margin Reconciliation: | |||||||
Gross profit, GAAP | $ | 47,799 | $ | 39,601 | |||
Stock-based compensation | 144 | 52 | |||||
Gross margin, Non-GAAP | $ | 47,943 | $ | 39,653 | |||
% of revenue, Non-GAAP | 70 | % | 67 | % | |||
Operating Expenses Reconciliation: | |||||||
Research and development, GAAP | $ | 15,800 | $ | 13,491 | |||
Stock-based compensation | (1,380 | ) | (550 | ) | |||
Research and development, Non-GAAP | $ | 14,420 | $ | 12,941 | |||
% of revenue, Non-GAAP | 21 | % | 22 | % | |||
Sales and marketing, GAAP | $ | 20,518 | $ | 19,673 | |||
Stock-based compensation | (642 | ) | (340 | ) | |||
Sales and marketing, Non-GAAP | $ | 19,876 | $ | 19,333 | |||
% of revenue, Non-GAAP | 29 | % | 33 | % | |||
General and administrative, GAAP | $ | 15,677 | $ | 11,176 | |||
Stock-based compensation | (2,129 | ) | (946 | ) | |||
Amortization of intangible assets | (667 | ) | (667 | ) | |||
Change in fair value of Tides Foundation common stock warrant | (252 | ) | — | ||||
General and administrative, Non-GAAP | $ | 12,629 | $ | 9,563 | |||
% of revenue, Non-GAAP | 18 | % | 16 | % | |||
Loss from Operations Reconciliation: | |||||||
Loss from operations, GAAP | $ | (4,833 | ) | $ | (6,009 | ) | |
Stock-based compensation | 4,295 | 1,888 | |||||
Amortization of intangible assets | 667 | 667 | |||||
Change in fair value of Tides Foundation common stock warrant | 252 | — | |||||
Income (loss) from operations, Non-GAAP | $ | 381 | $ | (3,454 | ) | ||
% of revenue, Non-GAAP | 1 | % | -6 | % | |||
Net Loss Reconciliation: | |||||||
Net loss, GAAP | $ | (4,728 | ) | $ | (6,784 | ) | |
Stock-based compensation | 4,295 | 1,888 | |||||
Amortization of intangible assets | 667 | 667 | |||||
Change in fair value of Tides Foundation common stock warrant | 252 | — | |||||
Change in fair value of redeemable convertible preferred stock warrant liability | — | 318 | |||||
Net income (loss), Non-GAAP | $ | 486 | $ | (3,911 | ) | ||
% of revenue, Non-GAAP | 1 | % | -7 | % | |||
Net Loss per Share Reconciliation: | |||||||
Weighted-average shares outstanding | 106,639 | 34,193 | |||||
Net loss per share, GAAP | $ | (0.04 | ) | $ | (0.20 | ) | |
Net income (loss) per share, Non-GAAP | $ | — | $ | (0.11 | ) | ||