Upgrade to SI Premium - Free Trial

CrowdStrike Reports Fourth Quarter and Fiscal Year 2024 Financial Results

March 5, 2024 4:05 PM

AUSTIN, Texas--(BUSINESS WIRE)-- CrowdStrike Holdings, Inc. (Nasdaq: CRWD), a global cybersecurity leader that provides cloud-delivered protection of endpoints, cloud workloads, identity and data, today announced financial results for the fourth quarter and fiscal year 2024, ended January 31, 2024.

"CrowdStrike delivered an exceptionally strong and record fourth quarter with net new ARR growth accelerating to 27% year-over-year, reaching a new high of $282 million and ending ARR growing 34% year-over-year to reach $3.44 billion,” said George Kurtz, CrowdStrike's president, chief executive officer and co-founder. “Customers favor our single platform approach, standardizing on CrowdStrike for cloud security, identity protection, and LogScale next-gen SIEM solutions, together representing more than $850 million of ending ARR. CrowdStrike is cybersecurity’s consolidator of choice, innovator of choice, and platform of choice to stop breaches.”

Commenting on the company's financial results, Burt Podbere, CrowdStrike's chief financial officer, added, “Highlights of the fiscal year included, ending ARR growing 34%, four consecutive quarters of GAAP net income, 104% non-GAAP net income growth and free cash flow margin of 31%, exceeding our target for the year. Our achievements in fiscal 2024 represent another high-water mark for CrowdStrike and we remain relentlessly focused on profitably scaling the business to $10 billion ARR and beyond."

Fourth Quarter Fiscal 2024 Financial Highlights

Full Year Fiscal 2024 Financial Highlights

Recent Highlights

Financial Outlook

CrowdStrike is providing the following guidance for the first quarter of fiscal 2025 (ending April 30, 2024) and guidance for fiscal year 2025 (ending January 31, 2025).

Guidance for non-GAAP financial measures excludes stock-based compensation expense, amortization expense of acquired intangible assets (including purchased patents), amortization of debt issuance costs and discount, mark-to-market adjustments on deferred compensation liabilities, legal reserve and settlement charges or benefits, acquisition-related provision (benefit) for income taxes, losses (gains) and other income from strategic investments, acquisition-related expenses (credits), and losses (gains) from deferred compensation assets. The company has not provided the most directly comparable GAAP measures because certain items are out of the company's control or cannot be reasonably predicted. Accordingly, a reconciliation for non-GAAP income from operations, non-GAAP net income attributable to CrowdStrike, and non-GAAP net income per share attributable to CrowdStrike common stockholders is not available without unreasonable effort.

Q1 FY25
Guidance

Full Year FY25
Guidance

Total revenue

$902.2 - $905.8 million

$3,924.9 - $3,989.0 million

Non-GAAP income from operations

$188.1 - $190.8 million

$863.6 - $913.0 million

Non-GAAP net income attributable to CrowdStrike

$220.4 - $223.1 million

$940.3 - $989.7 million

Non-GAAP net income per share attributable to CrowdStrike common stockholders, diluted

$0.89 - $0.90

$3.77 - $3.97

Weighted average shares used in computing Non-GAAP net income per share attributable to common stockholders, diluted

248 million

250 million

These statements are forward-looking and actual results may differ materially as a result of many factors. Refer to the Forward-Looking Statements safe harbor below for information on the factors that could cause the company's actual results to differ materially from these forward-looking statements.

Conference Call Information

CrowdStrike will host a conference call for analysts and investors to discuss its earnings results for the fourth quarter of fiscal 2024 and outlook for its fiscal first quarter and fiscal year 2025 today at 2:00 p.m. Pacific time (5:00 p.m. Eastern time). A recorded webcast of the event will also be available for one year on the CrowdStrike Investor Relations website ir.crowdstrike.com.

Date:

March 5, 2024

Time:

2:00 p.m. Pacific time / 5:00 p.m. Eastern time

Pre-registration link for dial-in access:

register.vevent.com/register/BIdbe3c03664f8419b8b69111638e9c60b

Webcast:

ir.crowdstrike.com

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding CrowdStrike’s future growth, and future financial and operating performance, including CrowdStrike’s financial outlook for the fiscal first quarter and fiscal year 2025, and beyond. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: risks associated with managing CrowdStrike’s rapid growth; CrowdStrike’s ability to identify and effectively implement necessary changes to address execution challenges; risks associated with new products and subscription and support offerings, including the risk of defects, errors, or vulnerabilities; CrowdStrike's ability to respond to an intensely competitive market; length and unpredictability of sales cycles; CrowdStrike’s ability to attract new and retain existing customers; CrowdStrike’s ability to successfully integrate acquisitions; the failure to timely develop and achieve market acceptance of new products and subscriptions as well as existing products and subscriptions and support; CrowdStrike’s ability to collaborate and integrate its products with offerings from other parties to deliver benefits to customers; industry trends; rapidly evolving technological developments in the market for security products and subscription and support offerings; and general market, political, economic, and business conditions, including those related to a deterioration in macroeconomic conditions, inflation, geopolitical uncertainty and conflicts, public health crises and volatility in the banking and financial services sector.

Additional risks and uncertainties that could affect CrowdStrike’s financial results are included in the filings CrowdStrike makes with the Securities and Exchange Commission (“SEC”) from time to time, particularly under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” including CrowdStrike’s most recently filed Annual Report on Form 10-K, most recently filed Quarterly Report on Form 10-Q, and subsequent filings.

You should not rely on these forward-looking statements, as actual outcomes and results may differ materially from those contemplated by these forward-looking statements as a result of such risks and uncertainties. All forward-looking statements in this press release are based on information available to CrowdStrike as of the date hereof, and CrowdStrike does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

Use of Non-GAAP Financial Information

CrowdStrike believes that the presentation of non-GAAP financial information provides important supplemental information to management and investors regarding financial and business trends relating to CrowdStrike’s financial condition and results of operations. For further information regarding these non-GAAP measures, including the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, please refer to the financial tables below, as well as the “Explanation of Non-GAAP Financial Measures” section of this press release.

Channels for Disclosure of Information

CrowdStrike intends to announce material information to the public through the CrowdStrike Investor Relations website ir.crowdstrike.com, SEC filings, press releases, public conference calls, and public webcasts. CrowdStrike uses these channels, as well as social media and its blog, to communicate with its investors, customers, and the public about the company, its offerings, and other issues. It is possible that the information CrowdStrike posts on social media and its blog could be deemed to be material information. As such, CrowdStrike encourages investors, the media, and others to follow the channels listed above, including the social media channels listed on CrowdStrike’s investor relations website, and to review the information disclosed through such channels. Any updates to the list of disclosure channels through which CrowdStrike will announce information will be posted on the investor relations page on CrowdStrike’s website.

Definition of Module Adoption Rates

1. Beginning in the fourth quarter of fiscal 2023, module adoption rates are calculated by taking the total number of customers with five or more, six or more, and seven or more modules, respectively, divided by the total number of subscription customers (excluding Falcon Go customers). Falcon Go customers are defined as customers who have subscribed with the Falcon Go bundle, a package designed for organizations with 100 endpoints or less.

Reports Referenced and Disclaimers

2. Gartner, Magic Quadrant for Endpoint Protection Platforms, 31 December 2023, Evgeny Mirolyubov, Max Taggett, Franz Hinner, Nikul Patel.

3. Gartner, Voice of the Customer for Vulnerability Assessment, 30 January 2024, Peer Contributors

4. The Forrester Wave™: Cloud Workload Security, Q1 2024

The Forrester Wave™: Managed Detection And Response Services In Europe, Q4 2023

Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.

Gartner is a registered trademark and service mark and Magic Quadrant is a registered trademark of Gartner, Inc. and/or its affiliates in the U.S. and internationally and are used herein with permission. All rights reserved.

Gartner and Peer Insights™ are trademarks of Gartner, Inc. and/or its affiliates. All rights reserved.

Gartner Peer Insights content consists of the opinions of individual end users based on their own experiences, and should not be construed as statements of fact, nor do they represent the views of Gartner or its affiliates. Gartner does not endorse any vendor, product or service depicted in this content nor makes any warranties, expressed or implied, with respect to this content, about its accuracy or completeness, including any warranties of merchantability or fitness for a particular purpose.

The Gartner content described herein, (the "Gartner Content") represents(s) research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. ("Gartner"), and are not representations of fact. Gartner Content speaks as of its original publication date (and not as of the date of this press release) and the opinions expressed in the Gartner Content are subject to change without notice.

About CrowdStrike Holdings

CrowdStrike Holdings, Inc. is a global cybersecurity leader that provides cloud-delivered protection of endpoints, cloud workloads, identity and data.

Powered by the CrowdStrike Security Cloud and advanced artificial intelligence, the CrowdStrike Falcon® platform delivers better outcomes to customers through rapid and scalable deployment, superior protection and performance, reduced complexity and immediate time-to-value.

CrowdStrike Falcon leverages a single lightweight-agent architecture with integrated cloud modules spanning multiple security markets, including corporate workload security, managed security services, security and vulnerability management, IT operations management, threat intelligence services, identity protection and log management.

For more information, please visit: ir.crowdstrike.com

CrowdStrike, the CrowdStrike logo, and other CrowdStrike marks are trademarks and/or registered trademarks of CrowdStrike, Inc., or its affiliates or licensors. Other words, symbols, and company product names may be trademarks of the respective companies with which they are associated.

CROWDSTRIKE HOLDINGS, INC.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Revenue

Subscription

$

795,947

$

598,263

$

2,870,557

$

2,111,660

Professional services

49,388

39,104

184,998

129,576

Total revenue

845,335

637,367

3,055,555

2,241,236

Cost of revenue

Subscription (1)(2)

175,509

149,426

630,745

511,684

Professional services (1)

33,063

26,178

124,978

89,547

Total cost of revenue

208,572

175,604

755,723

601,231

Gross profit

636,763

461,763

2,299,832

1,640,005

Operating expenses

Sales and marketing (1)(2)(4)

290,357

246,439

1,140,566

904,409

Research and development (1)(2)(3)(4)

213,998

191,845

768,497

608,364

General and administrative (1)(2)(3)(4)(5)

102,737

84,979

392,764

317,344

Total operating expenses

607,092

523,263

2,301,827

1,830,117

Income (loss) from operations

29,671

(61,500

)

(1,995

)

(190,112

)

Interest expense(6)

(6,422

)

(6,352

)

(25,756

)

(25,319

)

Interest income

41,685

27,016

148,930

52,495

Other income (expense),net(7)(8)

3,616

(2,782

)

1,638

3,053

Income (loss) before provision for income taxes

68,550

(43,618

)

122,817

(159,883

)

Provision for income taxes(9)

13,609

5,314

32,232

22,402

Net income (loss)

54,941

(48,932

)

90,585

(182,285

)

Net income (loss) attributable to non-controlling interest

1,242

(1,451

)

1,258

960

Net income (loss) attributable to CrowdStrike

$

53,699

$

(47,481

)

$

89,327

$

(183,245

)

Net income (loss) per share attributable to CrowdStrike common stockholders:

Basic

$

0.22

$

(0.20

)

$

0.37

$

(0.79

)

Diluted

$

0.22

$

(0.20

)

$

0.37

$

(0.79

)

Weighted-average shares used in computing net income (loss) per share attributable to CrowdStrike common stockholders:

Basic

240,856

235,027

238,637

233,139

Diluted

247,936

235,027

243,635

233,139

(1) Includes stock-based compensation expense as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Subscription cost of revenue

$

13,311

$

10,134

$

43,886

$

32,091

Professional services cost of revenue

6,282

5,096

22,302

15,692

Sales and marketing

46,083

42,747

175,808

151,919

Research and development

62,142

54,364

205,896

174,711

General and administrative

48,454

40,006

183,627

152,091

Total stock-based compensation expense

$

176,272

$

152,347

$

631,519

$

526,504

(2) Includes amortization of acquired intangible assets, including purchased patents, as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Subscription cost of revenue

$

4,819

$

3,571

$

15,560

$

13,907

Sales and marketing

602

619

2,085

2,557

Research and development

468

General and administrative

82

36

303

101

Total amortization of acquired intangible assets

$

5,503

$

4,226

$

18,416

$

16,565

(3) Includes acquisition-related expenses as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Research and development

$

$

$

750

$

General and administrative

428

477

3,632

2,664

Total acquisition-related expenses

$

428

$

477

$

4,382

$

2,664

(4) Includes mark-to-market adjustments on deferred compensation liabilities as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Sales and marketing

$

125

$

$

92

$

Research and development

81

61

General and administrative

31

1

23

1

Total mark-to-market adjustments on deferred compensation liabilities

$

237

$

1

$

176

$

1

(5) Includes legal reserve and settlement charges as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

General and administrative

$

1,000

$

$

7,797

$

Total legal reserve and settlement charges

$

1,000

$

$

7,797

$

(6) Includes amortization of debt issuance costs and discount as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Interest expense

$

546

$

548

$

2,186

$

2,187

Total amortization of debt issuance costs and discount

$

546

$

548

$

2,186

$

2,187

(7) Includes gains (losses) and other income from strategic investments as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Other income (expense), net

$

2,485

$

(2,904

)

$

2,516

$

1,920

Total gains (losses) and other income from strategic investments

$

2,485

$

(2,904

)

$

2,516

$

1,920

(8) Includes gains on deferred compensation assets as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Other income, net

$

237

$

1

$

176

$

1

Total gains on deferred compensation assets

$

237

$

1

$

176

$

1

(9) Includes provision (benefit) for income taxes related to acquisitions as follows (in thousands):

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

Provision (benefit) for income taxes

$

$

$

(615

)

$

4,658

Total provision (benefit) for income taxes

$

$

$

(615

)

$

4,658

CROWDSTRIKE HOLDINGS, INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

January 31,

January 31,

2024

2023

Assets

Current assets:

Cash and cash equivalents

$

3,375,069

$

2,455,369

Short-term investments

99,591

250,000

Accounts receivable, net of allowance for credit losses

853,105

626,181

Deferred contract acquisition costs, current

246,370

186,855

Prepaid expenses and other current assets

183,172

121,862

Total current assets

4,757,307

3,640,267

Strategic investments

56,244

47,270

Property and equipment, net

620,172

492,335

Operating lease right-of-use assets

48,211

39,936

Deferred contract acquisition costs, noncurrent

335,933

260,233

Goodwill

638,041

430,645

Intangible assets, net

114,518

86,889

Other long-term assets

76,094

28,965

Total assets

$

6,646,520

$

5,026,540

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

$

28,180

$

45,372

Accrued expenses

125,896

137,884

Accrued payroll and benefits

234,624

168,767

Operating lease liabilities, current

14,150

13,046

Deferred revenue

2,270,757

1,727,484

Other current liabilities

23,672

16,519

Total current liabilities

2,697,279

2,109,072

Long-term debt

742,494

741,005

Deferred revenue, noncurrent

783,342

627,629

Operating lease liabilities, noncurrent

36,230

29,567

Other liabilities, noncurrent

50,086

31,833

Total liabilities

4,309,431

3,539,106

Commitments and contingencies

Stockholders’ Equity

Common stock, Class A and Class B

121

118

Additional paid-in capital

3,364,328

2,612,705

Accumulated deficit

(1,058,836

)

(1,148,163

)

Accumulated other comprehensive loss

(1,663

)

(1,019

)

Total CrowdStrike Holdings, Inc. stockholders’ equity

2,303,950

1,463,641

Non-controlling interest

33,139

23,793

Total stockholders’ equity

2,337,089

1,487,434

Total liabilities and stockholders’ equity

$

6,646,520

$

5,026,540

CROWDSTRIKE HOLDINGS, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

Year Ended January 31,

2024

2023

Operating activities

Net income (loss)

$

90,585

$

(182,285

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization

126,838

77,245

Amortization of intangible assets

18,416

16,565

Amortization of deferred contract acquisition costs

238,901

170,808

Non-cash operating lease costs

13,398

9,440

Stock-based compensation expense

631,519

526,504

Deferred income taxes

(3,387

)

1,306

Realized gains on strategic investments

(3,936

)

Accretion of short-term investments purchased at a discount

(2,285

)

Non-cash interest expense

3,173

2,813

Change in fair value of strategic investments

1,459

(1,830

)

Changes in operating assets and liabilities, net of impact of acquisitions

Accounts receivable, net

(217,699

)

(258,109

)

Deferred contract acquisition costs

(371,649

)

(298,716

)

Prepaid expenses and other assets

(102,520

)

(46,807

)

Accounts payable

(18,898

)

(15,463

)

Accrued expenses and other liabilities

14,586

58,923

Accrued payroll and benefits

65,102

65,226

Operating lease liabilities

(14,035

)

(10,364

)

Deferred revenue

696,639

825,751

Net cash provided by operating activities

1,166,207

941,007

Investing activities

Purchases of property and equipment

(176,529

)

(235,019

)

Capitalized internal-use software and website development costs

(49,457

)

(29,095

)

Purchases of strategic investments

(17,177

)

(21,808

)

Proceeds from sales of strategic investments

2,000

Business acquisitions, net of cash acquired

(239,030

)

(18,349

)

Purchases of intangible assets

(11,126

)

(2,323

)

Purchases of short-term investments

(195,581

)

(250,000

)

Proceeds from maturities and sales of short-term investments

348,281

Purchases of deferred compensation investments

(2,031

)

(64

)

Net cash used in investing activities

(340,650

)

(556,658

)

Financing activities

Repayment of loan payable

(1,591

)

Proceeds from issuance of common stock upon exercise of stock options

8,695

8,655

Proceeds from issuance of common stock under the employee stock purchase plan

76,375

59,419

Capital contributions from non-controlling interest holders

8,088

10,954

Net cash provided by financing activities

93,158

77,437

Effect of foreign exchange rates on cash, cash equivalents and restricted cash

1,958

(1,495

)

Net increase in cash, cash equivalents and restricted cash

920,673

460,291

Cash, cash equivalents and restricted cash, beginning of period

2,456,924

1,996,633

Cash, cash equivalents and restricted cash, end of period

$

3,377,597

$

2,456,924

CROWDSTRIKE HOLDINGS, INC.

GAAP to Non-GAAP Reconciliations

(in thousands, except percentages)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

GAAP subscription revenue

$

795,947

$

598,263

$

2,870,557

$

2,111,660

GAAP professional services revenue

49,388

39,104

184,998

129,576

GAAP total revenue

$

845,335

$

637,367

$

3,055,555

$

2,241,236

GAAP subscription gross profit

$

620,438

$

448,837

$

2,239,812

$

1,599,976

Stock based compensation expense

13,311

10,134

43,886

32,091

Amortization of acquired intangible assets

4,819

3,571

15,560

13,907

Non-GAAP subscription gross profit

$

638,568

$

462,542

$

2,299,258

$

1,645,974

GAAP subscription gross margin

78

%

75

%

78

%

76

%

Non-GAAP subscription gross margin

80

%

77

%

80

%

78

%

GAAP professional services gross profit

$

16,325

$

12,926

$

60,020

$

40,029

Stock based compensation expense

6,282

5,096

22,302

15,692

Non-GAAP professional services gross profit

$

22,607

$

18,022

$

82,322

$

55,721

GAAP professional services gross margin

33

%

33

%

32

%

31

%

Non-GAAP professional services gross margin

46

%

46

%

44

%

43

%

Total GAAP gross margin

75

%

72

%

75

%

73

%

Total Non-GAAP gross margin

78

%

75

%

78

%

76

%

GAAP sales and marketing operating expenses

$

290,357

$

246,439

$

1,140,566

$

904,409

Stock based compensation expense

(46,083

)

(42,747

)

(175,808

)

(151,919

)

Amortization of acquired intangible assets

(602

)

(619

)

(2,085

)

(2,557

)

Mark-to-market adjustments on deferred compensation liabilities

(125

)

(92

)

Non-GAAP sales and marketing operating expenses

$

243,547

$

203,073

$

962,581

$

749,933

GAAP sales and marketing operating expenses as a percentage of revenue

34

%

39

%

37

%

40

%

Non-GAAP sales and marketing operating expenses as a percentage of revenue

29

%

32

%

32

%

33

%

GAAP research and development operating expenses

$

213,998

$

191,845

$

768,497

$

608,364

Stock based compensation expense

(62,142

)

(54,364

)

(205,896

)

(174,711

)

Amortization of acquired intangible assets

(468

)

Acquisition-related expenses, net

(750

)

Mark-to-market adjustments on deferred compensation liabilities

(81

)

(61

)

Non-GAAP research and development operating expenses

$

151,775

$

137,481

$

561,322

$

433,653

GAAP research and development operating expenses as a percentage of revenue

25

%

30

%

25

%

27

%

Non-GAAP research and development operating expenses as a percentage of revenue

18

%

22

%

18

%

19

%

GAAP general and administrative operating expenses

$

102,737

$

84,979

$

392,764

$

317,344

Stock based compensation expense

(48,454

)

(40,006

)

(183,627

)

(152,091

)

Acquisition-related expenses, net

(428

)

(477

)

(3,632

)

(2,664

)

Amortization of acquired intangible assets

(82

)

(36

)

(303

)

(101

)

Mark-to-market adjustments on deferred compensation liabilities

(31

)

(1

)

(23

)

(1

)

Legal reserve and settlement charges

(1,000

)

(7,797

)

Non-GAAP general and administrative operating expenses

$

52,742

$

44,459

$

197,382

$

162,487

GAAP general and administrative operating expenses as a percentage of revenue

12

%

13

%

13

%

14

%

Non-GAAP general and administrative operating expenses as a percentage of revenue

6

%

7

%

6

%

7

%

CROWDSTRIKE HOLDINGS, INC.

GAAP to Non-GAAP Reconciliations (continued)

(in thousands, except per share amounts)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

GAAP income (loss) from operations

$

29,671

$

(61,500

)

$

(1,995

)

$

(190,112

)

Stock based compensation expense

176,272

152,347

631,519

526,504

Amortization of acquired intangible assets

5,503

4,226

18,416

16,565

Acquisition-related expenses, net

428

477

4,382

2,664

Mark-to-market adjustments on deferred compensation liabilities

237

1

176

1

Legal reserve and settlement charges

1,000

7,797

Non-GAAP income from operations

$

213,111

$

95,551

$

660,295

$

355,622

GAAP operating margin

4

%

(10

)%

%

(8

)%

Non-GAAP operating margin

25

%

15

%

22

%

16

%

GAAP net income (loss) attributable to CrowdStrike

$

53,699

$

(47,481

)

$

89,327

$

(183,245

)

Stock based compensation expense

176,272

152,347

631,519

526,504

Amortization of acquired intangible assets

5,503

4,226

18,416

16,565

Acquisition-related expenses, net

428

477

4,382

2,664

Amortization of debt issuance costs and discount

546

548

2,186

2,187

Mark-to-market adjustments on deferred compensation liabilities

237

1

176

1

Legal reserve and settlement charges

1,000

7,797

Provision (benefit) for income taxes(1)

(615

)

4,658

Losses (gains) and other income from strategic investments attributable to CrowdStrike

(1,242

)

1,451

(1,258

)

(960

)

Gains on deferred compensation assets

(237

)

(1

)

(176

)

(1

)

Non-GAAP net income attributable to CrowdStrike

$

236,206

$

111,568

$

751,754

$

368,373

Weighted-average shares used in computing basic net income (loss) per share attributable to CrowdStrike common stockholders (GAAP)

240,856

235,027

238,637

233,139

GAAP basic net income (loss) per share attributable to CrowdStrike common stockholders

$

0.22

$

(0.20

)

$

0.37

$

(0.79

)

GAAP diluted net income (loss) per share attributable to CrowdStrike common stockholders

$

0.22

$

(0.20

)

$

0.37

$

(0.79

)

Stock-based compensation

0.71

0.64

2.59

2.20

Amortization of acquired intangible assets

0.02

0.02

0.08

0.07

Acquisition-related expenses, net

0.02

0.01

Amortization of debt issuance costs and discount

0.01

0.01

Mark-to-market adjustments on deferred compensation liabilities

Legal reserve and settlement charges

0.03

Provision (benefit) for income taxes (1)

0.02

Adjustment to fully diluted earnings per share (2)

0.01

0.02

Losses (gains) and other income from strategic investments attributable to CrowdStrike

(0.01

)

0.01

(0.01

)

Gains on deferred compensation assets

Non-GAAP diluted net income per share attributable to CrowdStrike common stockholders

$

0.95

$

0.47

$

3.09

$

1.54

Weighted-average shares used in diluted net income (loss) per share attributable to CrowdStrike common stockholders calculation:

GAAP

240,856

235,027

238,637

233,139

Non-GAAP

247,936

239,501

243,635

239,098

____________________________

(1)

CrowdStrike uses its GAAP provision for income taxes for the purpose of determining its non-GAAP income tax expense. The tax costs for intellectual property integration relating to acquisitions are included in the GAAP provision for income taxes. The income tax benefits related to stock-based compensation, amortization of acquired intangibles assets, including purchased patents, acquisition related expenses, amortization of debt issuance costs and discount, gains and other income from strategic investments attributable to CrowdStrike and legal reserve and settlement charges or benefits included in the GAAP provision for income taxes were not material for all periods presented.

(2)

For periods in which we had diluted non-GAAP net income per share attributable to CrowdStrike common stockholders, the sum of the impact of individual reconciling items may not total to diluted Non-GAAP net income per share attributable to CrowdStrike common stockholders because of rounding differences or because the basic share counts used to calculate GAAP net loss per share attributable to CrowdStrike common stockholders differ from the diluted share counts used to calculate non-GAAP net income per share attributable to CrowdStrike common stockholders. The GAAP net loss per share attributable to CrowdStrike common stockholders calculation uses a lower share count as it excludes dilutive shares which are included in calculating the non-GAAP net income per share attributable to CrowdStrike common stockholders.

CROWDSTRIKE HOLDINGS, INC.

GAAP to Non-GAAP Reconciliations (continued)

(in thousands, except percentages)

(unaudited)

Three Months Ended January 31,

Year Ended January 31,

2024

2023

2024

2023

GAAP net cash provided by operating activities

$

347,016

$

273,293

$

1,166,207

$

941,007

Purchases of property and equipment

(52,584

)

(55,410

)

(176,529

)

(235,019

)

Capitalized internal-use software and website development costs

(10,852

)

(8,356

)

(49,457

)

(29,095

)

Purchases of deferred compensation investments

(569

)

(64

)

(2,031

)

(64

)

Free cash flow

$

283,011

$

209,463

$

938,190

$

676,829

GAAP net cash provided by (used in) investing activities

$

20,395

$

(319,140

)

$

(340,650

)

$

(556,658

)

GAAP net cash provided by financing activities

$

33,460

$

29,134

$

93,158

$

77,437

GAAP net cash provided by operating activities as a percentage of revenue

41

%

43

%

38

%

42

%

Purchases of property and equipment as a percentage of revenue

(6

)%

(9

)%

(6

)%

(10

)%

Capitalized internal-use software and website development costs as a percentage of revenue

(1

)%

(1

)%

(2

)%

(1

)%

Purchases of deferred compensation investments as a percentage of revenue

%

%

%

%

Free cash flow margin

33

%

33

%

31

%

30

%

Explanation of Non-GAAP Financial Measures

In addition to determining results in accordance with U.S. generally accepted accounting principles (“GAAP”), CrowdStrike believes the following non-GAAP measures are useful in evaluating its operating performance. CrowdStrike uses the following non-GAAP financial information to evaluate its ongoing operations and for internal planning and forecasting purposes. CrowdStrike believes that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance and facilitates period-to-period comparisons of operations, as these measures eliminate the effects of certain variables unrelated to CrowdStrike’s overall operating performance. However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP.

Other companies, including companies in CrowdStrike’s industry, may calculate similarly titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of CrowdStrike’s non-GAAP financial measures as tools for comparison.

Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures and not rely on any single financial measure to evaluate CrowdStrike’s business.

Non-GAAP Subscription Gross Profit and Non-GAAP Subscription Gross Margin

CrowdStrike defines non-GAAP subscription gross profit and non-GAAP subscription gross margin as GAAP subscription gross profit and GAAP subscription gross margin, respectively, excluding stock-based compensation expense, and amortization of acquired intangible assets.

Non-GAAP Income from Operations

CrowdStrike defines non-GAAP income from operations as GAAP income (loss) from operations excluding stock-based compensation expense, amortization of acquired intangible assets (including purchased patents), acquisition-related expenses (credits), mark-to-market adjustments on deferred compensation liabilities, and legal reserve and settlement charges.

Non-GAAP Net Income Attributable to CrowdStrike

The company defines non-GAAP net income attributable to CrowdStrike as GAAP net income (loss) attributable to CrowdStrike excluding stock-based compensation expense, amortization of acquired intangible assets (including purchased patents), acquisition-related expenses (credits), net, amortization of debt issuance costs and discount, mark-to-market adjustments on deferred compensation liabilities, legal reserve and settlement charges or benefits, acquisition-related provision (benefit) for income taxes, losses (gains) and other income from strategic investments, and losses (gains) on deferred compensation assets.

Non-GAAP Net Income per Share Attributable to CrowdStrike Common Stockholders, Diluted

CrowdStrike defines non-GAAP net income per share attributable to CrowdStrike common stockholders, as non-GAAP net income attributable to CrowdStrike divided by the weighted-average shares outstanding, which includes the dilutive effect of potentially dilutive common stock equivalents outstanding during the period.

Free Cash Flow

Free cash flow is a non-GAAP financial measure that CrowdStrike defines as net cash provided by operating activities less purchases of property and equipment, capitalized internal-use software and website development costs, and purchases of deferred compensation investments. CrowdStrike monitors free cash flow as one measure of its overall business performance, which enables CrowdStrike to analyze its future performance without the effects of non-cash items and allow CrowdStrike to better understand the cash needs of its business. While CrowdStrike believes that free cash flow is useful in evaluating its business, free cash flow is a non-GAAP financial measure that has limitations as an analytical tool, and free cash flow should not be considered as an alternative to, or substitute for, net cash provided by operating activities in accordance with GAAP. The utility of free cash flow as a measure of CrowdStrike’s liquidity is further limited as it does not represent the total increase or decrease in CrowdStrike’s cash balance for any given period. In addition, other companies, including companies in our industry, may calculate free cash flow differently or not at all, which reduces the usefulness of free cash flow as a tool for comparison.

Explanation of Operational Measures

Annual Recurring Revenue

ARR is calculated as the annualized value of CrowdStrike’s customer subscription contracts as of the measurement date, assuming any contract that expires during the next 12 months is renewed on its existing terms. To the extent that CrowdStrike is negotiating a renewal with a customer after the expiration of the subscription, CrowdStrike continues to include that revenue in ARR if CrowdStrike is actively in discussion with such an organization for a new subscription or renewal, or until such organization notifies CrowdStrike that it is not renewing its subscription.

Magic Number

Magic Number is calculated by performing the following calculation for the most recent four quarters and taking the average: annualizing the difference between a quarter’s Subscription Revenue and the prior quarter’s Subscription Revenue, and then dividing the resulting number by the previous quarter’s Non-GAAP Sales & Marketing Expense. Magic Number = Average of previous four quarters: ((Quarter Subscription Revenue – Prior Quarter Subscription Revenue) x 4) / Prior Quarter Non-GAAP Sales & Marketing Expense.

Free Cash Flow Rule of 40

Free cash flow rule of 40 is calculated by taking the current quarter total revenue year-over-year growth rate percentage and summing it with the current quarter free cash flow margin percentage.

Investor Relations Contact

CrowdStrike Holdings, Inc.

Maria Riley, Vice President of Investor Relations

[email protected]

669-721-0742



Press Contact

CrowdStrike Holdings, Inc.

Kevin Benacci, Sr. Director, Corporate Communications

[email protected]

216-409-5055

Source: CrowdStrike Holdings, Inc.

Categories

Business Wire Press Releases

Next Articles