Rapid7 Announces Second Quarter 2018 Financial Results


  • Revenue of $58.4 million under ASC 606

  • Revenue growth of 30% year-over-year under ASC 605

  • Annualized recurring revenue of $198.6 million, an increase of 44% year-over-year

BOSTON, Aug. 06, 2018 (GLOBE NEWSWIRE) -- Rapid7, Inc. (NASDAQ: RPD), powering SecOps through its visibility, analytics and automation cloud, today announced its financial results for the second quarter of 2018.

“Rapid7 had a great second quarter, with strong performance around the world and across our solutions,” said Corey Thomas, President and CEO of Rapid7.  “For the fourth quarter in a row, ARR growth accelerated, reaching 44%, driven by new customer growth, upsells and cross-sells, and the success of our shift towards recurring revenue.  As a result, we are raising our guidance for 2018 ARR growth to over 40%.”

“Rapid7’s cloud-based solutions that provide visibility, analytics and automation are powering SecOps and addressing the fastest growing markets in security. Our customers appreciate that our solutions are easy-to-install and easy-to-use, and they increasingly view these solutions as strategic to their success, as evidenced by increasing adoption of our cloud-based Insight platform.”

Second Quarter 2018 Financial Results (under ASC 606)

  • Total revenue for the second quarter of 2018 was $58.4 million.

  • For the second quarter of 2018, GAAP loss from operations was $(14.3) million and non-GAAP loss from operations was $(6.0) million.

  • For the second quarter of 2018, GAAP net loss was $(14.3) million or a GAAP loss per share of $(0.31) and non-GAAP net loss was $(6.0) million or a non-GAAP net loss per share of $(0.13).

  • Adjusted EBITDA was $(4.2) million in the second quarter of 2018.

  • For the second quarter of 2018, total revenue from North America was $49.5 million and comprised 85% of total revenue. Total revenue from the rest of world was $8.9 million and comprised 15% of total revenue in the second quarter of 2018.

  • Cash flow from operating activities was $(9.1) million for the second quarter of 2018, compared to $(4.0) for the second quarter of 2017. Cash flow from operating activities was $(1.8) million in the first six months of 2018, compared to $(0.7) million in the first six months of 2017.

Second Quarter 2018 Financial Results (under ASC 605)

  • Total revenue for the second quarter of 2018 was $61.6 million, an increase of 30% year-over-year.

  • For the second quarter of 2018, GAAP loss from operations was $(14.0) million, compared to GAAP loss from operations of $(11.9) million in the second quarter of 2017. For the second quarter of 2018, non-GAAP loss from operations was $(5.7) million, compared to non-GAAP loss from operations of $(6.2) million in the second quarter of 2017.

  • For the second quarter of 2018, GAAP net loss was $(14.0) million or a GAAP loss per share of $(0.30), compared to a GAAP net loss of $(11.6) million or a GAAP loss per share of $(0.27) for the second quarter of 2017. For the second quarter of 2018, non-GAAP net loss was $(5.7) million or a non-GAAP net loss per share of $(0.12), compared to a non-GAAP net loss of $(5.9) million or a non-GAAP net loss per share of $(0.14) for the second quarter of 2017.

  • Adjusted EBITDA was $(3.9) million in the second quarter of 2018, compared to adjusted EBITDA of $(5.0) million in the second quarter of 2017.

  • For the second quarter of 2018, total revenue from North America increased 29% year-over-year to $52.0 million and comprised 84% of total revenue. Total revenue from the rest of the world increased 33% year-over-year to $9.6 million and comprised 16% of total revenue for the second quarter of 2018.

Recent Business Metrics and Highlights

  • Annualized recurring revenue (ARR) for the second quarter of 2018 was $198.6 million, an increase of 44% year-over-year.

  • Our renewal rate for the second quarter of 2018, which includes upsells and cross-sells of additional products and services, was 122%. The expiring renewal rate, which excludes upsells and cross-sells of additional products and services, was 89% in the second quarter of 2018.

  • 79% (under ASC 606) and 77% (under ASC 605) of total revenue in the second quarter of 2018 was recurring revenue, which is comprised of content subscriptions, maintenance and support, cloud-based subscriptions, managed services subscriptions, and term licenses, up from 70% (under ASC 605) in the second quarter of 2017, an increase of 43% year-over-year.

  • 83% (under ASC 606) and 87% (under ASC 605) of total revenue for the second quarter of 2018 came from deferred revenue on the balance sheet at the beginning of the quarter.

  • Ended the second quarter of 2018 with over 7,200 customers, an increase of 10% year-over-year.

  • Calculated billings were $63.9 million (under ASC 606) and $64.0 million (under ASC 605) for the second quarter of 2018, an increase of 6% year-over-year.   Growth in calculated billings was depressed by an anticipated decrease in weighted average contract lengths from 23 months to 17 months year-over-year as we shift the business towards recurring revenue, and a decrease in professional services growth.  During the transition to a more subscription-based model, we believe calculated billings will be a less meaningful metric for our operations.

  • On May 14, 2018, we closed on a public offering of 3.0 million shares, all which were sold by certain existing stockholders. We did not receive any of the proceeds from the sale of shares by the selling stockholders.

  • Rapid7 introduced Canada and Australia instances of our Security Analytics and Automation Platform. By expanding the platform’s global presence, Rapid7 will give customers in both countries, in addition to our other instances in North America, Europe, and Asia, the ability to better address data governance requirements and the flexibility to keep security data local.

  • We announced integration between Rapid7’s Insight platform and Microsoft Azure. This integration provides modern vulnerability management, analytics-driven incident detection for hybrid environments, and simplified agent deployment within the Azure infrastructure. Rapid7 customers utilizing Azure now have, through InsightVM and InsightIDR, increased visibility into security vulnerability and attacks within their cloud and hybrid environments.

  • Announced a new capability, Attacker Behavior Analytics (ABA), in our InsightIDR solution. Attacker Behavior Analytics are detections that reveal unknown variants of successful attacker techniques, and are continually crafted by Rapid7’s global security analysts and threat intelligence teams. With ABA, InsightIDR customers directly benefit from this stream of intelligence from Rapid7 SOCs, resulting in earlier attack chain detection and faster possible response to evolving attacks.

  • Rapid7 won the Best Security Company Award at SC Awards Europe, based on “an extensive product and services portfolio with good customer service capability, research capability, and community involvement”.

  • Our research team published several reports, including 2018 National Exposure Index Research Report: Internet Security Posture by Country; Rapid7 Quarterly Threat Report: 2018 Q1; and, Off the Chain! A Research Paper Observing Bitcoin Nodes on the Public Internet.

  • Please see investors.rapid7.com for our Financial Metrics spreadsheet.

  • For additional details on the reconciliation of non-GAAP measures to their nearest comparable GAAP measures, please refer to the accompanying financial data tables contained in this press release.

Third Quarter and Full-Year 2018 Guidance

Rapid7 anticipates total revenue, non-GAAP loss from operations, and non-GAAP net loss per share to be in the following ranges:

       
Third Quarter 2018 Guidance (in millions, except per share data)      
          
       Impact of Adoption
 Under ASC 606 Under ASC 605 of ASC 606
Revenue$58.6 to$60.0  $61.7 to$63.1  $(3.1)to$(3.1)
Year-over-year growth    22%to25%    
Non-GAAP loss from operations$(7.3)to$(5.9) $(6.6)to$(5.2) $(0.7)to$(0.7)
Non-GAAP net loss per share$(0.15)to$(0.12)        
Weighted average shares outstanding  47.1         
            
Full-Year 2018 Guidance (in millions, except per share data)      
          
       Impact of Adoption
 Under ASC 606 Under ASC 605 of ASC 606
Revenue$237.0 to$240.0  $250.0 to$253.0  $(13.0)to$(13.0)
Year-over-year growth    24%to26%    
Non-GAAP loss from operations$(25.0)to$(22.0) $(24.5)to$(21.5) $(0.5)to$(0.5)
Non-GAAP net loss per share$(0.52)to$(0.45)        
Weighted average shares outstanding  46.6         
ARR year-over-year growth    greater than 40%    
          

Guidance for the third quarter and full-year 2018 does not include any potential impact of foreign exchange gains or losses.

Non-GAAP guidance excludes estimates for stock-based compensation expense, amortization of acquired intangible assets, and certain non-recurring items. Rapid7 has provided a reconciliation of historical non-GAAP financial measures to the most comparable GAAP measures in the financial statement tables included in this press release. A reconciliation of non-GAAP guidance measures to the most comparable GAAP measures is not available on a forward-looking basis.

For the second quarter of 2018, we recognized revenue under ASC 606. For the second quarter of 2017, however, we recognized revenue under ASC 605. Therefore, the periods are not directly comparable. In addition, since we adopted ASC 606 using the modified retrospective method, we have presented in the table below, for the second quarter of 2018, a summary of certain consolidated financial statement line items impacted by the adoption of ASC 606 with a comparison of these line items to ASC 605.

     
  Three Months Ended June 30, 2018  
  Under ASC 606 Under ASC 605 Difference
            
  (in thousands)
Products $39,043  41,043  $(2,000)
Maintenance and support 10,610  11,558  (948)
Professional services 8,788  8,976  (188)
Total revenue 58,441  61,577  (3,136)
       
Cost of revenue - GAAP 17,393  17,367  26 
Gross margin - GAAP 70.2% 71.8%  
       
Cost of revenue - non-GAAP 16,031  16,005  26 
Gross margin - non-GAAP 72.6% 74.0%  
       
Sales and marketing - GAAP 31,157  34,001  (2,844)
Sales and marketing - non-GAAP 29,064  31,908  (2,844)
       
GAAP loss from operations (14,340) (14,022) (318)
Non-GAAP loss from operations (5,992) (5,674) (318)
       
Deferred revenue, current portion 153,634  163,121  (9,487)
Deferred revenue, non-current portion 70,766  53,378  17,388 
Total deferred revenue 224,400  216,499  7,901 
          

Conference Call and Webcast Information

Rapid7 will host a conference call today, August 6, 2018, to discuss its results at 4:30 p.m. Eastern Time. The call will be accessible by telephone at 877-357-4230 (domestic) or 629-228-0721 (international). The call will also be available live via webcast on the Company’s website at https://investors.rapid7.com. A telephone replay of the conference call will be available at 855-859-2056 or 404-537-3406 (access code 4169935) until August 13, 2018. A webcast replay will be available at https://investors.rapid7.com.

About Rapid7

Rapid7 (NASDAQ:RPD) powers the practice of SecOps by delivering shared visibility, analytics, and automation so that security, IT, and Development teams can work together more effectively. The Rapid7 Insight platform empowers these teams to jointly manage and reduce risk, detect and contain attackers, and analyze and optimize operations. Rapid7 technology, services, and research drive vulnerability management, application security, incident detection and response (SIEM), orchestration and automation, and log management for more than 7,200 organizations across more than 120 countries, including 54% of the Fortune 100.  To learn more about Rapid7 or join our threat research, visit www.rapid7.com.

Non-GAAP Financial Measures and Other Business Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States, or GAAP, we provide investors with certain non-GAAP financial measures and other business metrics, which we believe are helpful to our investors. We use these non-GAAP financial measures and other business metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We also use certain non-GAAP financial measures as performance measures under our executive bonus plan. We believe that these non-GAAP financial measures and other business metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making. 

The presentation of non-GAAP financial information and other business metrics is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP.  While our non-GAAP financial measures and other business metrics are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, we urge investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate our business.

Adjusted EBITDA. We define adjusted EBITDA as net loss before (1) interest income (expense), net, (2) other income (expense), net, (3) provision for income taxes, (4) depreciation expense, (5) amortization of intangible assets, (6) stock-based compensation expense, and (7) certain non-recurring items.  We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. Adjusted EBITDA should not be considered as a substitute for other measures of financial performance reported in accordance with GAAP. There are limitations to using this non-GAAP financial measure, including that other companies may calculate this measure differently than we do, that it does not reflect our capital expenditures or future requirements for capital expenditures and that it does not reflect changes in, or cash requirements for, our working capital and excludes some items that are cash based.

We also monitor operating measures of non-GAAP gross profit, non-GAAP operating loss, non-GAAP net loss and non-GAAP net loss per share.  These non-GAAP financial measures exclude the effect of stock-based compensation expense, amortization of acquired intangible assets, and certain non-recurring items such as acquisition-related expenses, secondary public offering costs and litigation-related expenses.  We believe that these non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making. While our non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, you should review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate our business.

Annualized Recurring Revenue (ARR). ARR is a financial measure that we define as the annual value of all recurring revenue related contracts in place at the end of the quarter. ARR should be viewed independently of revenue and deferred revenue as ARR is a performance metric and is intended as a supplemental metric, not a replacement for these items.

Calculated Billings (non-GAAP). Calculated billings is a non-GAAP measure that we define as total revenue recognized in accordance with GAAP plus the change in deferred revenue from the beginning to the end of the period. Historically, we have considered calculated billings to be a useful metric for management and investors, as a supplement to the corresponding GAAP measure of total revenue, because billings drive deferred revenue, which is an important indicator of the health and visibility of trends in our business. With the expansion of our subscription, cloud-based product offerings (InsightVM, InsightIDR, InsightAppSec, and InsightOps) on the Insight platform, the shift of our other products to subscription pricing, and the shift of our sales compensation plans to Annualized Recurring Revenue, we believe calculated billings will be a less meaningful metric for our operations. Our use of calculated billings has limitations as an analytical tool and should not be considered in isolation or as a substitute for revenue recognition or revenue measurement, or an analysis of our results as reported under GAAP. Also, it is important to note that other companies, including companies in our industry, may not use calculated billings as a measure of their business, may calculate billings differently, may have different billing frequencies, or may use other financial measures to evaluate their performance, all of which could reduce the usefulness of calculated billings as a comparative measure.

While a reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis as a result of the uncertainty regarding, and the potential variability of, many of these costs and expenses that we may incur in the future, we have provided a reconciliation of historical non-GAAP financial measures and other business metrics to the nearest comparable GAAP measures in the accompanying financial statement tables included in this press release.

Cautionary Language Concerning Forward-Looking Statements

This press release includes forward-looking statements. All statements contained in this press release other than statements of historical facts, including, without limitation, statements regarding demand for our product and service offerings, guidance for the third quarter and full-year 2018 and the potential benefits of the integration with Microsoft Azure and ABA, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “may,” “will” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of risks and uncertainties, including, without limitation, risks related to our rapid growth and ability to sustain our revenue growth rate, the ability of our products and professional services to correctly detect vulnerabilities, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our ability to operate in compliance with applicable laws as well as other risks and uncertainties set forth in the “Risk Factors” section of our Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission for the quarter ended March 31, 2018 filed with the Securities and Exchange Commission on May 9, 2018, and subsequent reports that we file with the Securities and Exchange Commission.  Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements or events and circumstances reflected in the forward-looking statements will occur. We are under no duty to update any of these forward-looking statements after the date of this press release to conform these statements to actual results or revised expectations, except as required by law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Investor contact:

Jeff Bray, CFA
Vice President, Investor Relations
investors@rapid7.com
(857) 990-4074

Press contact:

Caitlin Doherty
press@rapid7.com
(857) 990-4136

RAPID7, INC.
Consolidated Balance Sheets (Unaudited)
(in thousands)

     
  June 30, 2018 December 31, 2017
  Under ASC 606 Under ASC 605 Under ASC 605
Assets      
Current assets:      
Cash and cash equivalents $100,731  $100,731  $51,562 
Short-term investments 13,983  13,983  39,178 
Accounts receivable, net 48,476  48,476  73,661 
Deferred contract acquisition and fulfillment costs, current portion 9,481     
Prepaid expenses and other current assets 13,212  12,995  8,877 
Total current assets 185,883  176,185  173,278 
Long-term investments 3,929  3,929  1,102 
Property and equipment, net 11,184  11,184  8,589 
Goodwill 83,164  83,164  83,164 
Intangible assets, net 16,002  16,002  16,640 
Deferred contract acquisition and fulfillment costs, non-current portion 22,214     
Other assets 1,395  1,395  1,363 
Total assets $323,771  $291,859  $284,136 
Liabilities and Stockholders’ Equity      
Current liabilities:      
Accounts payable $4,612  $4,612  $2,240 
Accrued expenses 21,832  21,832  29,728 
Deferred revenue, current portion 153,634  163,121  155,811 
Other current liabilities 1,079  1,079  1,706 
Total current liabilities 181,157  190,644  189,485 
Deferred revenue, non-current portion 70,766  53,378  68,689 
Other long-term liabilities 2,305  1,876  1,809 
Total liabilities 254,228  245,898  259,983 
Stockholders’ equity:      
Common stock 467  467  441 
Treasury stock (4,764) (4,764) (4,764)
Additional paid-in-capital 513,598  513,598  463,428 
Accumulated other comprehensive loss (24) (24) (39)
Accumulated deficit (439,734) (463,316) (434,913)
Total stockholders’ equity 69,543  45,961  24,153 
Total liabilities and stockholders’ equity $323,771  $291,859  $284,136 
             


RAPID7, INC.

Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)

     
  Three Months Ended June 30, Six Months Ended June 30,
  2018 2018 2017 2018 2018 2017
  Under ASC 606 Under ASC 605 Under ASC 605 Under ASC 606 Under ASC 605 Under ASC 605
Revenue:            
Products $39,043  $41,043  $27,168  $74,322  $78,809  $53,110 
Maintenance and support 10,610  11,558  11,338  21,363  23,240  22,140 
Professional services 8,788  8,976  8,937  17,271  17,729  17,438 
Total revenue 58,441  61,577  47,443  112,956  119,778  92,688 
Cost of revenue:            
Products 9,650  9,626  5,557  18,086  18,090  10,267 
Maintenance and support 2,007  2,007  1,850  3,856  3,856  3,728 
Professional services 5,736  5,734  5,672  12,045  12,036  11,348 
Total cost of revenue 17,393  17,367  13,079  33,987  33,982  25,343 
Total gross profit 41,048  44,210  34,364  78,969  85,796  67,345 
Operating expenses:            
Research and development 16,082  16,082  11,873  32,804  32,804  23,266 
Sales and marketing 31,157  34,001  27,132  60,209  64,745  51,942 
General and administrative 8,149  8,149  7,256  16,881  16,881  14,504 
Total operating expenses 55,388  58,232  46,261  109,894  114,430  89,712 
Loss from operations (14,340) (14,022) (11,897) (30,925) (28,634) (22,367)
Other income (expense), net:            
Interest income (expense), net 464  464  218  705  705  387 
Other income (expense), net (326) (326) 229  (248) (248) 114 
Loss before income taxes (14,202) (13,884) (11,450) (30,468) (28,177) (21,866)
Provision for income taxes 131  131  187  226  226  316 
Net loss $(14,333) $(14,015) $(11,637) $(30,694) $(28,403) $(22,182)
Net loss per share, basic and diluted $(0.31) $(0.30) $(0.27) $(0.67) $(0.62) $(0.52)
Weighted-average common shares outstanding, basic and diluted 46,279,947  46,279,947  42,681,287  45,746,513  45,746,513  42,395,450 
                   


RAPID7, INC.

Consolidated Statements of Cash Flows (Unaudited)
(in thousands)

     
  Three Months Ended June 30, Six Months Ended June 30,
  2018 2018 2017 2018 2018 2017
  Under ASC 606 Under ASC 605 Under ASC 605 Under ASC 606 Under ASC 605 Under ASC 605
Cash flows from operating activities:            
Net loss $(14,333) $(14,015) $(11,637) $(30,694) $(28,403) $(22,182)
Adjustments to reconcile net loss to net cash used in operating activities:            
Depreciation and amortization 2,678  2,678  1,613  5,077  5,077  3,237 
Stock-based compensation expense 7,350  7,350  5,171  13,575  13,575  9,450 
Provision for doubtful accounts 300  300  162  456  456  478 
Foreign currency re-measurement loss (gain) 324  324  (282) 471  471  (238)
Other non-cash (income) expense (19) (19) 78  (71) (71) 175 
Changes in operating assets and liabilities:            
Accounts receivable (10,136) (10,136) (13,942) 24,586  24,586  1,240 
Deferred contract acquisition and fulfillment costs (2,818)     (4,531)    
Prepaid expenses and other assets (412) (481) (1,054) (3,602) (3,417) 412 
Accounts payable (828) (828) (1,413) 2,391  2,391  (1,657)
Accrued expenses 3,511  3,511  5,094  (7,806) (7,806) (2,122)
Deferred revenue 5,494  2,427  12,782  (1,001) (8,008) 11,366 
Other liabilities (225) (225) (553) (669) (669) (819)
Net cash used in operating activities (9,114) (9,114) (3,981) (1,818) (1,818) (660)
Cash flows from investing activities:            
Purchases of property and equipment (3,503) (3,503) (1,243) (5,650) (5,650) (2,578)
Capitalization of internal-use software costs (720) (720) (316) (1,413) (1,413) (316)
Purchases of investments (6,195) (6,195) (8,427) (10,655) (10,655) (15,828)
Sales/maturities of investments 19,066  19,066  13,705  33,128  33,128  14,605 
Net cash provided by (used in) investing activities 8,648  8,648  3,719  15,410  15,410  (4,117)
Cash flows from financing activities:            
Proceeds from secondary public offering, net of offering costs of $608 (324) (324)   30,907  30,907   
Deferred business acquisition payment     (796)     (796)
Taxes paid related to net share settlement of equity awards (543) (543) (92) (1,005) (1,005) (261)
Proceeds from employee stock purchase plan       1,632  1,632  1,499 
Proceeds from stock option exercises 2,696  2,696  3,336  4,657  4,657  4,111 
Net cash provided by financing activities 1,829  1,829  2,448  36,191  36,191  4,553 
Effect of exchange rate changes on cash, cash equivalents and restricted cash (278) (278) 220  (314) (314) 144 
Net increase (decrease) in cash, cash equivalents and restricted cash 1,085  1,085  2,406  49,469  49,469  (80)
Cash, cash equivalents and restricted cash, beginning of period 100,146  100,146  50,662  51,762  51,762  53,148 
Cash, cash equivalents and restricted cash, end of period $101,231  $101,231  $53,068  $101,231  $101,231  $53,068 
                         


RAPID7, INC.

GAAP to Non-GAAP Reconciliation (Unaudited)
(in thousands, except share and per share data)

     
  Three Months Ended June 30, Six Months Ended June 30,
  2018 2018 2017 2018 2018 2017
  Under ASC 606 Under ASC 605 Under ASC 605 Under ASC 606 Under ASC 605 Under ASC 605
Total gross profit (GAAP) $41,048  $44,210  $34,364  $78,969  $85,796  $67,345 
Add: Stock-based compensation expense1 469  469  308  843  843  510 
Add: Amortization of acquired intangible assets2 893  893  439  1,801  1,801  878 
Total gross profit (non-GAAP) $42,410  $45,572  $35,111  $81,613  $88,440  $68,733 
Gross margin (non-GAAP) 72.6% 74.0% 74.0% 72.3% 73.8% 74.2%
Gross profit (GAAP) - Products $29,393  $31,417  $21,611  $56,236  $60,719  $42,843 
Add: Stock-based compensation expense 157  157  90  282  282  150 
Add: Amortization of acquired intangible assets 893  893  439  1,801  1,801  878 
Total gross profit (non-GAAP) - Products $30,443  $32,467  $22,140  $58,319  $62,802  $43,871 
Gross margin (non-GAAP) - Products 78.0% 79.1% 81.5% 78.5% 79.7% 82.6%
Gross profit (GAAP) - Maintenance and support $8,603  $9,551  $9,488  $17,507  $19,384  $18,412 
Add: Stock-based compensation expense 60  60  81  88  88  141 
Total gross profit (non-GAAP) - Maintenance and support $8,663  $9,611  $9,569  $17,595  $19,472  $18,553 
Gross margin (non-GAAP) - Maintenance and support 81.6% 83.2% 84.4% 82.4% 83.8% 83.8%
Gross profit (GAAP) - Professional services $3,052  $3,242  $3,265  $5,226  $5,693  $6,090 
Add: Stock-based compensation expense 252  252  137  473  473  219 
Total gross profit (non-GAAP) - Professional services $3,304  $3,494  $3,402  $5,699  $6,166  $6,309 
Gross margin (non-GAAP) - Professional services 37.6% 38.9% 38.1% 33.0% 34.8% 36.2%
Loss from operations (GAAP) $(14,340) $(14,022) $(11,897) $(30,925) $(28,634) $(22,367)
Add: Stock-based compensation expense1 7,350  7,350  5,171  13,575  13,575  $9,450 
Add: Amortization of acquired intangible assets2 933  933  483  1,881  1,881  $968 
Add: Acquisition-related expenses3     80      80 
Add: Secondary public offering costs4 65  65    205  205   
Add: Litigation-related expenses5       400  400   
Loss from operations (non-GAAP) $(5,992) $(5,674) $(6,163) $(14,864) $(12,573) $(11,869)
Net loss (GAAP) $(14,333) $(14,015) $(11,637) $(30,694) $(28,403) $(22,182)
Add: Stock-based compensation expense1 7,350  7,350  5,171  13,575  13,575  9,450 
Add: Amortization of acquired intangible assets2 933  933  483  1,881  1,881  968 
Add: Acquisition-related expenses3     80      80 
Add: Secondary public offering costs4 65  65    205  205   
Add: Litigation-related expenses5       400  400   
Net loss (non-GAAP) $(5,985) $(5,667) $(5,903) $(14,633) $(12,342) $(11,684)
Net loss per share, basic and diluted (non-GAAP) $(0.13) $(0.12) $(0.14) $(0.32) $(0.27) $(0.28)
Weighted-average common shares outstanding, basic and diluted 46,279,947  46,279,947  42,681,287  45,746,513  45,746,513  42,395,450 
1 Includes stock-based compensation expense as follows:            
Cost of revenue $469  $469  $308  $843  $843  $510 
Research and development 2,850  2,850  1,689  5,416  5,416  3,202 
Sales and marketing 2,055  2,055  1,779  3,618  3,618  3,182 
General and administrative 1,976  1,976  1,395  3,698  3,698  2,556 
2 Includes amortization of acquired intangible assets as follows:            
Cost of revenue $893  $893  $439  $1,801  $1,801  $878 
Sales and marketing 38  38  39  77  77  76 
General and administrative 2  2  5  3  3  14 
3 Includes acquisition-related expenses as follows:            
General and administrative $  $  $80  $  $  $80 
4 Includes secondary public offering costs as follows:            
General and administrative $65  $65  $  $205  $205  $ 
5 Includes litigation-related expenses as follows:            
General and administrative $  $  $  $400  $400  $ 
                         


RAPID7, INC.

Reconciliation of Total Revenue to Calculated Billings (Unaudited)
(in thousands)

     
  Three Months Ended June 30, Six Months Ended June 30,
  2018 2018 2017 2018 2018 2017
  Under ASC 606 Under ASC 605 Under ASC 605 Under ASC 606 Under ASC 605 Under ASC 605
Total revenue $58,441  $61,577  $47,443  $112,956  $119,778  $92,688 
Add: Deferred revenue, end of period 224,400  216,499  180,429  224,400  216,499  180,429 
Less: Deferred revenue, beginning of period 218,898  214,066  167,647  225,393  224,500  169,063 
Calculated billings $63,943  $64,010  $60,225  $111,963  $111,777  $104,054 
                         

Reconciliation of Net Loss to Adjusted EBITDA (Unaudited)
(in thousands)

     
  Three Months Ended June 30, Six Months Ended June 30,
  2018 2018 2017 2018 2018 2017
  Under ASC 606 Under ASC 605 Under ASC 605 Under ASC 606 Under ASC 605 Under ASC 605
Net loss $(14,333) $(14,015) $(11,637) $(30,694) $(28,403) $(22,182)
Interest (income) expense, net (464) (464) (218) (705) (705) (387)
Other (income) expense, net 326  326  (229) 248  248  (114)
Provision for income taxes 131  131  187  226  226  316 
Depreciation expense 1,642  1,642  1,130  3,025  3,025  2,268 
Amortization of intangible assets 1,036  1,036  483  2,052  2,052  968 
Stock-based compensation expense 7,350  7,350  5,171  13,575  13,575  9,450 
Acquisition-related expenses     80      80 
Secondary public offering costs 65  65    205  205   
Litigation-related expenses       400  400   
Adjusted EBITDA $(4,247) $(3,929) $(5,033) $(11,668) $(9,377) $(9,601)
                         


RAPID7, INC.

Adjusted Opening Consolidated Balance Sheet Under ASC 606 (Unaudited)
(in thousands)

  
 Adjusted under ASC 606
 January 1, 2018
  
Cash and cash equivalents$51,562 
Short-term investments39,178 
Accounts receivable, net73,661 
Deferred contract acquisition and fulfillment costs, current portion7,844 
Prepaid expenses and other current assets8,907 
Long-term investments1,102 
Property and equipment, net8,589 
Goodwill83,164 
Intangible assets, net16,640 
Deferred contract acquisition and fulfillment costs, non-current portion19,321 
Other assets1,363 
Total assets$311,331 
Accounts payable$2,240 
Accrued expenses29,728 
Deferred revenue, current portion142,020 
Other current liabilities1,706 
Deferred revenue, non-current portion83,373 
Other long-term liabilities2,238 
Total liabilities261,305 
Common stock441 
Treasury stock(4,764)
Additional paid-in-capital463,428 
Accumulated other comprehensive loss(39)
Accumulated deficit(409,040)
Total stockholders’ equity50,026 
Total liabilities and stockholders’ equity$311,331