EX-99.1 2 q22019smarearnings.htm EXHIBIT 99.1 Q2 2019 SMAR Earnings

Smartsheet Inc. Announces Second Quarter Fiscal Year 2019 Results

•
Second quarter total revenue grew 59% year-over-year to $42.4 million
•
Second quarter GAAP operating loss was $13.0 million, non-GAAP operating loss was $8.7 million
•
Net operating cash flow was negative $1.1 million, net free cash flow was negative $4.2 million

BELLEVUE, Wash. - September 4, 2018 - Smartsheet Inc. (NYSE: SMAR), a leading cloud-based platform for work execution, today announced financial results for its second fiscal quarter ended July 31, 2018.

"Q2 was a strong quarter with revenue growing 59% year-over-year and net dollar retention rate reaching a record 131%," said Mark Mader, CEO of Smartsheet. "We continue to drive better business outcomes for our customers by empowering everyone to improve the way they work, connect, innovate, and execute."

Second Quarter Fiscal 2019 Financial Highlights

•
Revenue: Total revenue was $42.4 million, an increase of 59% year-over-year. Subscription revenue was $37.5 million, an increase of 57% year-over-year. Professional services revenue was $4.9 million, an increase of 71% year-over-year.

•
Operating Loss: GAAP operating loss was $13.0 million, or 31% of total revenue, compared to GAAP operating loss of $22.7 million, or 85% of total revenue, in the second quarter of fiscal 2018. Non-GAAP operating loss was $8.7 million, or 21% of total revenue, compared to non-GAAP operating loss of $6.7 million, or 25% of total revenue, in the second quarter of fiscal 2018.(1)

•
Net Loss: GAAP net loss attributable to common shareholders was $12.3 million, compared to $27.4 million in the second quarter of fiscal 2018. GAAP net loss per share was $0.12, compared to GAAP net loss per share of $1.52 in the second quarter of fiscal 2018. Non-GAAP net loss was $8.1 million, compared to non-GAAP net loss of $6.6 million in the second quarter of fiscal 2018. Non-GAAP net loss per share was $0.08, compared to non-GAAP net loss per share of $0.08 in the second quarter of fiscal 2018.(1) 

•
Cash Flow: Net operating cash flow was negative $1.1 million, compared to net operating cash flow of positive $0.7 million in the second quarter of fiscal 2018. Net free cash flow was negative $4.2 million, compared to negative $2.4 million in the second quarter of fiscal 2018.


The section titled “Use of non-GAAP Financial Measures” below contains a description of the non-GAAP financial measures with a reconciliation between GAAP and non-GAAP information. The section titled "Definitions of Business Metrics" contains definitions of certain non-financial metrics provided within this earnings release.


(1)
Our GAAP operating loss and GAAP net loss attributable to common shareholders in the second quarter of fiscal 2018 were impacted by the 2017 Tender Offer as defined in the prospectus filed with the SEC pursuant to Rule 424(b) under the Securities Act of 1933, on April 27, 2018.



Second Quarter Fiscal 2019 Business Highlights

•
Ended the quarter with 76,693 domain-based customers
•
The number of all customers with annualized contract values (ACV) of $50,000 or more grew to 298, an increase of 146% year-over-year
•
Average ACV per domain-based customer increased to $2,002, a 49% growth year-over-year
•
Dollar-based net retention rate was 131%

Financial Outlook

For the third quarter of fiscal 2019, the Company currently expects:
•
Total revenue of $43.5 million to $44.5 million representing year-over-year growth of 48% to 51%
•
Non-GAAP operating loss of $17 million to $16 million
•
Non-GAAP net loss per share of $0.16 to $0.15, assuming basic and diluted weighted average shares outstanding of approximately 102.8 million

For the full fiscal year 2019, the Company currently expects:
•
Total revenue of $167 million to $169 million representing year-over-year growth of 50% to 52%
•
Non-GAAP operating loss of $57 million to $53 million
•
Non-GAAP net loss per share of $0.56 to $0.52, assuming basic and diluted weighted average shares outstanding of approximately 99.2 million
•
Billings of $201 million to $204 million representing year-over-year growth of 48% to 50%
•
Net free cash flow of up to negative $24 million

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

We have not reconciled net free cash flow guidance to net cash from operating activities for the full fiscal year 2019 because we do not provide guidance on the reconciling items between net cash from operating activities and net free cash flow, due to the uncertainty regarding, and the potential variability of, these items. The actual amount of such reconciling items will have a significant impact on our net free cash flow and, accordingly, a reconciliation of net cash from operating activities to net free cash flow for the full fiscal year 2019 is not available without unreasonable effort. We do not provide reconciliation of calculated billings guidance as its components are solely revenues and deferred revenues, and guidance for revenues is already provided.



Conference Call Information

Smartsheet will host a conference call and live webcast for analysts and investors at 1:30 p.m. Pacific Time on September 4, 2018. A live webcast and accompanying presentation can be accessed on the Investor Relations section of the Company website at: https://investors.smartsheet.com. The conference call can also be accessed by dialing (877) 274-9243, or +1 (647) 689-5417 (outside of the US). The conference ID is 4757427. A replay of the call via webcast will be available at https://investors.smartsheet.com or by dialing (800) 585-8367 or +1 (416) 621-4642 (outside of the US). The dial-in replay will be available until the end of day on September 11, 2018. The webcast replay will be available for one year.

Forward-Looking Statements
This press release contains “forward-looking” statements that are based on our management’s beliefs and assumptions and on information currently available to management. Forward-looking statements include, but are not limited to, statements about Smartsheet’s outlook for the fiscal quarter ending October 31, 2018 and the full fiscal year ending January 31, 2019, and Smartsheet’s expectations regarding possible or assumed business strategies, potential growth and innovation opportunities, new products, and potential market opportunities.
Forward-looking statements generally relate to future events or our future financial or operating performance. Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “believe,” “continue,” “could,” “potential,” “remain,” “will,” “would” or similar expressions and the negatives of those terms. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks include, but are not limited to, risks and uncertainties related to: our ability to achieve future growth and sustain our growth rate, our ability to attract and retain customers and increase sales to our customers, our ability to develop and release new products and services and to scale our platform, our ability to increase adoption of our platform through our self-service model, our ability to maintain and grow our relationships with strategic partners, the highly competitive and rapidly evolving market in which we participate, our ability to identify targets for, execute on, or realize the benefits of, potential acquisitions, and our international expansion strategies. Further information on risks that could cause actual results to differ materially from forecasted results is included in our filings with the SEC, including our Quarterly Report on Form 10-Q for the period ended July 31, 2018 to be filed with the SEC by September 14, 2018. Any forward-looking statements contained in this press release are based on assumptions that we believe to be reasonable as of this date. Except as required by law, we assume no obligation to update these forward-looking statements, or to update the reasons if actual results differ materially from those anticipated in the forward-looking statements.



Use of Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of the non-GAAP financial measures to such GAAP measures can be found in the accompanying financial statements included with this press release.
We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We are presenting these non-GAAP financial metrics to assist investors in seeing our financial performance through the eyes of management, and because we believe that these measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.
We define non-GAAP operating loss as GAAP loss from operations excluding share-based compensation expense, amortization of acquisition-related intangible assets, and one-time costs associated with mergers and acquisitions. Non-GAAP net loss, which is used in calculating non-GAAP net loss per share, also excludes expense associated with revaluation of convertible preferred stock warrant liability. There are a number of limitations related to the use of these non-GAAP measures as compared to GAAP operating loss and net loss, including that the non-GAAP measures exclude share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense in our business and an important part of our compensation strategy.
We use the non-GAAP financial measure of net free cash flow, which is defined as GAAP net cash flows from operating activities, reduced by cash used for purchases of property and equipment (inclusive of spend on internal-use software) and principal payments on capital lease obligations. We believe net free cash flow is an important liquidity measure of the cash that is available, after capital expenditures and operational expenses, for investment in our business and to make acquisitions. Net free cash flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash. Once our business needs and obligations are met, cash can be used to maintain a strong balance sheet and invest in future growth. There are a number of limitations related to the use of net free cash flow as compared to net cash from operating activities, including that net free cash flow includes capital expenditures, the benefits of which are realized in periods subsequent to those when expenditures are made.
Definitions of Business Metrics

Number of domain-based customers

We define domain-based customers as organizations with a unique email domain name such as @cisco and @paypal. All other customers, which we designate as ISP customers, are typically small teams or individuals who register for our services with an email address hosted on a widely used domain such as @gmail, @outlook, or @yahoo.



Average ACV per domain-based customer

We define average ACV per domain-based customer as total outstanding ACV for domain-based subscriptions as of the end of the reporting period divided by the number of domain-based customers as of the same date.

Dollar-based net retention rate

We calculate dollar-based net retention rate as of a period end by starting with the ACV from the cohort of all customers as of the 12 months prior to such period end, or Prior Period ACV. We then calculate the ACV from these same customers as of the current period end, or Current Period ACV. Current Period ACV includes any upsells and is net of contraction or attrition over the trailing 12 months, but excludes subscription revenue from new customers in the current period. We then divide the total Current Period ACV by the total Prior Period ACV to arrive at the dollar-based net retention rate.

About Smartsheet

Smartsheet is a leading cloud-based platform for work execution, enabling teams and organizations to plan, capture, manage, automate, and report on work at scale, resulting in more efficient processes and better business outcomes. Today over 93,000 customers, including more than 75,000 domain-based customers, rely on Smartsheet to implement, manage, and automate processes across a broad array of departments and use cases.

Disclosure of Material Information

Smartsheet announces material information to its investors using SEC filings, press releases, public conference calls, and on its investor relations page of the company’s website at https://investors.smartsheet.com.


SMARTSHEET INC.
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Revenue
 
 
 
 
 
 
 
Subscription
$
37,470

 
$
23,796

 
$
69,528

 
$
44,171

Professional services
4,914

 
2,871

 
9,175

 
4,732

Total revenue
42,384

 
26,667

 
78,703

 
48,903

Cost of revenue
 
 
 
 
 
 
 
Subscription
4,588

 
3,433

 
8,824

 
6,422

Professional services
3,567

 
1,944

 
6,654

 
3,452

Total cost of revenue
8,155

 
5,377

 
15,478

 
9,874

Gross profit
34,229

 
21,290

 
63,225

 
39,029

Operating expenses
 
 
 
 
 
 
 
Research and development
14,412

 
12,588

 
27,257

 
19,096

Sales and marketing
24,255

 
17,367

 
46,639

 
32,116

General and administrative
8,524

 
14,046

 
15,322

 
17,725

Total operating expenses
47,191

 
44,001

 
89,218

 
68,937

Loss from operations
(12,962
)
 
(22,711
)
 
(25,993
)
 
(29,908
)
Interest income (expense) and other, net
749

 
(139
)
 
(550
)
 
(126
)
Net loss before provision (benefit) for income taxes
$
(12,213
)
 
$
(22,850
)
 
$
(26,543
)
 
$
(30,034
)
Provision (benefit) for income taxes
$
88

 
$
—

 
$
88

 
$
—

Net loss
$
(12,301
)
 
$
(22,850
)
 
$
(26,631
)
 
$
(30,034
)
Deemed dividend
$
—

 
$
(4,558
)
 
—

 
$
(4,558
)
Net loss attributable to common shareholders
$
(12,301
)
 
$
(27,408
)
 
$
(26,631
)
 
$
(34,592
)
Net loss per share attributable to common shareholders, basic and diluted
$
(0.12
)
 
$
(1.52
)
 
$
(0.43
)
 
$
(2.00
)
Weighted-average shares outstanding used to compute net loss per share attributable to common shareholders, basic and diluted
102,569

 
18,013

 
62,464

 
17,258


Share-based compensation expense included in the condensed consolidated statements of operations was as follows (in thousands):
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
Cost of subscription revenue
$
84

 
$
62

 
$
118

 
$
71

Cost of professional services revenue
150

 
20

 
197

 
32

Research and development
1,378

 
5,259

 
2,043

 
5,407

Sales and marketing
1,370

 
772

 
1,884

 
970

General and administrative
1,116

 
9,878

 
1,698

 
10,056

Total share-based compensation
$
4,098

 
$
15,991

 
$
5,940

 
$
16,536




SMARTSHEET INC.

Condensed Consolidated Balance Sheets
(in thousands, except share data)
 
July 31, 2018
 
January 31, 2018
 
(unaudited)
 
 
Assets
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
211,111

 
$
58,158

Accounts receivable, net of allowances of $687 and $457 at July 31, 2018 and January 31, 2018, respectively
23,597

 
14,870

Prepaid expenses and other current assets
5,879

 
4,628

Total current assets
240,587

 
77,656

Long-term assets
 
 
 
Restricted cash
2,297

 
2,901

Deferred commissions
20,722

 
15,291

Property and equipment, net
19,750

 
17,237

Intangible assets, net
1,292

 
1,547

Goodwill
532

 
445

Other long-term assets
21

 
1,527

Total assets
$
285,201

 
$
116,604

Liabilities, convertible preferred stock, and shareholders’ deficit
 
 
 
Current liabilities
 
 
 
Accounts payable
$
2,721

 
$
2,641

Accrued compensation and related benefits
16,442

 
13,253

Other accrued liabilities
5,125

 
3,061

Capital lease payable
3,711

 
2,833

Deferred revenue
76,024

 
57,102

Total current liabilities
104,023

 
78,890

Capital lease payable, non-current
3,890

 
3,713

Deferred revenue, non-current
133

 
179

Convertible preferred stock warrant liability
—

 
1,272

Other long-term liabilities
728

 
604

Total liabilities
108,774

 
84,658




Convertible preferred stock
 
 
 
Convertible preferred stock, no par value; no shares authorized, issued, or outstanding as of July 31, 2018; 67,756,647 shares authorized, 67,619,377 shares issued and outstanding with aggregate liquidation preference of $113,217 as of January 31, 2018
—

 
112,687

Shareholders’ equity (deficit):
 
 
 
Preferred stock, no par value; 10,000,000 shares authorized, no shares issued and outstanding as of July 31, 2018; no shares authorized, issued, or outstanding as of January 31, 2018
—

 
—

Common stock, no par value; no shares authorized, no shares issued and outstanding as of July 31, 2018; 107,679,381 shares authorized, 20,280,741 shares issued and outstanding as of January 31, 2018
—

 
—

Class A common stock, no par value; 500,000,000 shares authorized, 13,379,008 shares issued and outstanding as of July 31, 2018; no shares authorized, no shares issued and outstanding as of January 31, 2018
—

 
—

Class B common stock, no par value; 500,000,000 shares authorized, 89,273,987 shares issued and outstanding as of July 31, 2018; no shares authorized, no shares issued and outstanding as of January 31, 2018
—

 
—

Additional paid-in capital
309,690

 
25,892

Accumulated deficit
(133,263
)
 
(106,633
)
Total shareholders’ equity (deficit)
176,427

 
(80,741
)
Total liabilities, convertible preferred stock and shareholders’ equity (deficit)
$
285,201

 
$
116,604



























SMARTSHEET INC.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
 
Six Months Ended July 31,
 
2018
 
2017
Cash flows from operating activities
 
 
 
Net loss
$
(26,631
)
 
$
(30,034
)
Adjustments to reconcile net loss to net cash used in operating activities:
 
 
 
Share-based compensation expense
5,940

 
16,536

Remeasurement of convertible preferred stock warrant liability
1,326

 
211

Depreciation of property and equipment
3,173

 
1,623

Amortization of deferred commission costs
4,452

 
1,925

Unrealized foreign currency (gain) loss
66

 
—

Gain/loss on disposal of assets
—

 
2

Amortization of intangible assets
255

 
6

Amortization of premiums, accretion of discounts, and gain on investments
—

 
26

Changes in operating assets and liabilities:
 
 
 
Accounts receivable
(8,747
)
 
(7,042
)
Prepaid expenses and other current assets
(1,767
)
 
(918
)
Other long-term assets
50

 
(16
)
Accounts payable
597

 
614

Other accrued liabilities
1,825

 
1,725

Accrued compensation and related benefits
1,070

 
1,498

Deferred commissions
(9,882
)
 
(6,073
)
Other long-term liabilities
124

 
268

Deferred revenue
18,876

 
15,050

Net cash used in operating activities
(9,273
)
 
(4,599
)
Cash flows from investing activities
 
 
 
Purchases of property and equipment
(2,214
)
 
(3,099
)
Capitalized internal-use software development costs
(849
)
 
(1,477
)
Proceeds from sales of investments
—

 
900

Proceeds from maturity of investments
—

 
9,222

Proceeds from sale of computer equipment
—

 
1

Net cash provided by (used in) investing activities
(3,063
)
 
5,547

Cash flows from financing activities
 
 
 
Proceeds from initial public offering, net of underwriters' discounts and commissions
163,844

 
—

Payments on principal of capital lease
(1,584
)
 
(976
)
Payments of deferred offering costs
(2,263
)
 
—

Proceeds from issuance of convertible preferred stock
—

 
51,927

Proceeds from exercise of stock options
2,614

 
1,575

Proceeds from Employee Stock Purchase Plan
2,118

 
—

Net cash provided by financing activities
164,729

 
52,526

Effect of foreign exchange on cash, cash equivalents, and restricted cash
(44
)
 
—

Net increase in cash, cash equivalents, and restricted cash
152,349

 
53,474

Cash, cash equivalents, and restricted cash
 
 
 
Beginning of period
61,059

 
24,013

End of period
$
213,408

 
$
77,488



 
 
 
 
Supplemental disclosures


 


Cash paid for interest
$
161

 
$
150

Purchases of fixed assets under capital lease
2,639

 
789

Accrued purchases of property and equipment
362

 
257

Deemed dividends on convertible preferred stock
—

 
(4,558
)
Deferred offering costs, accrued but not yet paid
340

 
—






















































SMARTSHEET INC.
Reconciliation from GAAP to Non-GAAP Financial Measures
(unaudited)

Reconciliation from GAAP to non-GAAP gross profit and gross margin
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(dollars in thousands)
Gross profit
$
34,229

 
$
21,290

 
$
63,225

 
$
39,029

Add:
 
 
 
 
 
 
 
Share-based compensation expense
234

 
82

 
315

 
103

Amortization of acquisition-related intangible assets
114

 
—

 
228

 
—

Non-GAAP gross profit
$
34,577

 
$
21,372

 
$
63,768

 
$
39,132

 
 
 
 
 
 
 
 
Gross margin
81
%
 
80
%
 
80
%
 
80
%
Non-GAAP gross margin
82
%
 
80
%
 
81
%
 
80
%


Reconciliation from GAAP to non-GAAP operating loss and operating margin
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(dollars in thousands)
Loss from operations
$
(12,962
)
 
$
(22,711
)
 
$
(25,993
)
 
$
(29,908
)
Add:
 
 
 
 
 
 
 
Share-based compensation expense
4,098

 
15,991

 
5,940

 
16,536

Amortization of acquisition-related intangible assets
120

 
—

 
240

 
—

One-time costs of acquisition
10

 
—

 
57

 
—

Non-GAAP operating loss
$
(8,734
)
 
$
(6,720
)
 
$
(19,756
)
 
$
(13,372
)
 
 
 
 
 
 
 
 
Operating margin
(31
)%
 
(85
)%
 
(33
)%
 
(61
)%
Non-GAAP operating margin
(21
)%
 
(25
)%
 
(25
)%
 
(27
)%


Reconciliation from GAAP to non-GAAP net loss
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Net loss
$
(12,301
)
 
$
(22,850
)
 
$
(26,631
)
 
$
(30,034
)
Add:
 
 
 
 
 
 
 
Share-based compensation expense
4,098

 
15,991

 
5,940

 
16,536

Amortization of acquisition-related intangible assets
120

 
—

 
240

 
—

One-time costs of acquisition
10

 
—

 
57

 
—

Remeasurement of convertible preferred stock warrant liability
—

 
211

 
1,326

 
211

Non-GAAP net loss
$
(8,073
)
 
$
(6,648
)
 
$
(19,068
)
 
$
(13,287
)



SMARTSHEET INC.
Reconciliation from GAAP to Non-GAAP Financial Measures
(unaudited)

Reconciliation from GAAP to non-GAAP weighted average shares outstanding (basic and diluted)
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
GAAP weighted-average shares outstanding used in computing net loss per share attributable to common shareholders, basic and diluted
102,569

 
18,013

 
62,464

 
17,258

Add: common shares that would have resulted from conversion of convertible preferred stock at the beginning of the period, or when granted (if later), on a weighted average basis
—

 
67,192

 
33,673

 
64,710

Non-GAAP weighted-average shares outstanding used in computing net loss per share attributable to common shareholders, basic and diluted
102,569

 
85,205

 
96,137

 
81,968



Anti-dilutive shares

 
July 31,
2018
 
2017
 
(in thousands)
Convertible preferred shares (as converted)
—

 
68,420

Convertible preferred stock warrant
—

 
137

Shares subject to outstanding common stock awards
15,466

 
11,934

Shares issuable pursuant to the ESPP
166

 
—

Total potentially dilutive shares
15,632

 
80,491



Reconciliation from net operating cash flow to net free cash flow

 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Net cash provided by (used in) operating activities
$
(1,119
)
 
$
652

 
$
(9,273
)
 
$
(4,599
)
Less:
 
 
 
 
 
 
 
Purchases of property and equipment(1)
(2,253
)
 
(2,562
)
 
(3,063
)
 
(4,576
)
Payments on capital lease obligations
(825
)
 
(491
)
 
(1,584
)
 
(976
)
Free cash flow
$
(4,197
)
 
$
(2,401
)
 
$
(13,920
)
 
$
(10,151
)

(1)
Includes amounts related to capitalized internal-use software development costs.







SMARTSHEET INC.
Reconciliation from GAAP to Non-GAAP Financial Measures
(unaudited)

Reconciliation from revenue to calculated billings
 
Three Months Ended July 31,
 
Six Months Ended July 31,
 
2018
 
2017
 
2018
 
2017
 
(in thousands)
Total revenue
$
42,384

 
$
26,667

 
$
78,703

 
$
48,903

Add:
 
 
 
 
 
 
 
Deferred revenue (end of period)
76,157

 
47,762

 
76,157

 
47,762

Less:
 
 
 
 
 
 
 
Deferred revenue (beginning of period)
66,341

 
40,812

 
57,281

 
32,712

Calculated billings
$
52,200

 
$
33,617

 
$
97,579

 
$
63,953



Reconciliation from GAAP to non-GAAP operating loss guidance
 
Q3'19
 
FY 2019
 
Low
High
 
Low
High
 
(in millions)
Loss from operations
$
(21.6
)
$
(20.6
)
 
$
(72.6
)
$
(68.6
)
Add:
 
 
 
 
 
Share-based compensation expense
4.5

4.5

 
15.0

15.0

Amortization of acquisition-related intangible assets
0.1

0.1

 
0.5

0.5

One-time costs of acquisition
—

—

 
0.1

0.1

Non-GAAP operating loss
$
(17.0
)
$
(16.0
)
 
$
(57.0
)
$
(53.0
)


Reconciliation from GAAP to non-GAAP net loss guidance
 
Q3'19
 
FY 2019
 
Low
High
 
Low
High
 
(in millions)
Net loss
$
(21.1
)
$
(20.1
)
 
$
(72.4
)
$
(68.4
)
Add:
 
 
 
 
 
Share-based compensation expense
4.5

4.5

 
15.0

15.0

Amortization of acquisition-related intangible assets
0.1

0.1

 
0.5

0.5

One-time costs of acquisition
—

—

 
0.1

0.1

Remeasurement of convertible preferred stock warrant liability
—

—

 
1.3

1.3

Non-GAAP net loss
$
(16.5
)
$
(15.5
)
 
$
(55.5
)
$
(51.5
)








SMARTSHEET INC.
Reconciliation from GAAP to Non-GAAP Financial Measures
(unaudited)

Reconciliation from GAAP to non-GAAP weighted average shares outstanding (basic and diluted) guidance
 
Q3'19
 
FY 2019
 
Low
High
 
Low
High
 
(in millions)
GAAP weighted-average shares outstanding used in computing net loss per share attributable to common shareholders, basic and diluted
102.8

102.8

 
82.5

82.5

Add: common shares that would have resulted from conversion of convertible preferred stock at the beginning of the period, or when granted (if later), on a weighted average basis
—

—

 
16.7

16.7

Non-GAAP weighted-average shares outstanding used in computing net loss per share attributable to common shareholders, basic and diluted
102.8

102.8

 
99.2

99.2




Source: Smartsheet Inc.

Smartsheet Inc.
Investor Relations Contact:
Aaron Turner
investorrelations@smartsheet.com

or
Media Contact
Dan Benelisha
pr@smartsheet.com