Document
 
 
 
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 
 
 
Date of Report (Date of earliest event reported): November 9, 2017
REDFIN CORPORATION
(Exact name of registrant as specified in its charter)
 
 
 
Delaware
 
001-38160
 
74-3064240
(State or Other Jurisdiction
of Incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
 
 
 
 
 
 
 
1099 Stewart Street, Suite 600
Seattle, Washington 98101
 
 
 
 
(Address of Principal Executive Offices) (Zip Code)
 
 
 
 
 
 
 
 
 
 
(206) 576-8333
 
 
 
 
(Registrant’s telephone number, including area code)
 
 
 
 
(Former name or former address, if changed since last report)
 
 


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

1



Item 2.02.
Results of Operations and Financial Condition.

On November 9, 2017, Redfin Corporation (the “Company”) reported its financial results for the quarter ended September 30, 2017. A copy of the press release issued by the Company is furnished as Exhibit 99.1 to this report.
The information furnished with Item 2.02 of this report, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Exchange Act or under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.

Item 9.01.
Financial Statements and Exhibits.

Exhibit
Number
 
Description
 
 
99.1
 

2




SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
 
REDFIN CORPORATION
 
 
 
Date: November 9, 2017
 
By:
 
/s/ Chris Nielsen
 
 
 
 
Chris Nielsen
 
 
 
 
Chief Financial Officer






3
Exhibit




http://api.tenkwizard.com/cgi/image?quest=1&rid=23&ipage=11883357&doc=3
Redfin Third-Quarter 2017 Revenue up 35% Year-over-Year to $109.5 Million

SEATTLE - November 9, 2017 - Redfin Corporation (NASDAQ: RDFN), the technology-powered residential real estate brokerage, today announced financial results for the third quarter ended September 30, 2017. All financial measures, unless otherwise noted, are presented on a GAAP basis and include stock-based compensation.

Revenue increased 35% year-over-year to $109.5 million during the third quarter, including $3.4 million from Redfin Now(1). Gross profit was $39.3 million, an increase of 27% from $30.9 million in the third quarter of 2016. Gross margin was 36%, compared to 38% in the third quarter of 2016. Operating expenses were $29.1 million, an increase of 15% from $25.3 million in the third quarter of 2016. Operating expenses were 27% of revenue, down from 31% in the third quarter of 2016.

Net income was $10.6 million, compared to $5.7 million in the third quarter of 2016. Stock-based compensation was $2.7 million, up from $2.2 million in the third quarter of 2016. Depreciation and amortization was $1.8 million, up from $1.6 million in the third quarter of 2016.

GAAP net loss per diluted share reflects either accretion income or expense for changes in the fair value of our redeemable convertible preferred stock, which was outstanding prior to its conversion to common stock following our initial public offering ("IPO"). GAAP net loss per diluted share of common stock was $0.50, compared to GAAP net income per diluted share of common stock of $0.03 in the third quarter of 2016.

Adjusted net income per diluted share(2), which excludes accretion income or expense for changes in the fair value of our redeemable convertible preferred stock and assumes its conversion to common stock in connection with our IPO as of the first day of the reporting period, was $0.12 in the third quarter of 2017. This compares to $0.08 in the third quarter of 2016.

“Redfin’s brokerage market-share gains accelerated again in the third quarter, with strong traffic growth and steadily increasing sales in all of our new businesses,” said Redfin CEO Glenn Kelman. “We also invested in making our service better and more efficient over the coming years while delivering better-than-expected earnings in the quarter, pairing long-term thinking with financial discipline.”

Third-Quarter Highlights
Accelerated market-share gains, serving 0.71% of U.S. existing home sales by value in the third quarter of 2017, an increase of 0.14 percentage points from the same period in 2016. The year-over-year gains were 0.11 percentage points for the second quarter of 2017, and 0.10 percentage points for the first quarter.(3) 
Continued to drive strong traffic growth, with visitors to our website and mobile application increasing by 38% over the third quarter of 2016, to more than 24 million monthly average visitors. Redfin continues to be the fastest-growing top-10 real estate website.
Saved customers more than $37 million in fees in the third quarter compared to what they would have paid with an aggregate 5% commission, while delivering a level of customer satisfaction that

1



is significantly higher than traditional brokers’, as measured by a study we commissioned in May 2017.
Added a new level of automation to tour scheduling that confirms the availability of the home being toured, which lets Redfin instantly and completely confirm the entire tour. Previously, we automated three of the four components: the availability of the Redfin agent at the time requested by the customer, the tour’s duration, and order of homes to be seen.
Introduced new offer-writing software to Redfin agents in Washington, D.C. and Virginia, with additional markets planned in the coming months. This technology, known as Redfin Fast Offers, should make our agents more productive, and helps Redfin customers get offers in faster, which is not only convenient, but we believe can also be the difference between winning or losing in many competitive markets that Redfin serves.
Hired two experienced executives, the first with a background in process optimization, to develop more efficient ways to activate listings, schedule tours and close sales; and a second to manage field-support personnel who respond to customer inquiries, coordinate closings and prepare paperwork; for both hires, the goal over time is to deliver better service at lower costs.

(1) Redfin Now is an experimental new service where we buy homes directly from homeowners and resell them to homebuyers. Revenue earned from selling homes previously purchased by Redfin Now is recorded at closing on a gross basis, representing the sales price of the home. For Redfin Now, cost of revenue includes the cost of homes such as the purchase price and capitalized improvements. There was no revenue from Redfin Now in any period prior to the three months ended June 30, 2017.

(2) "Adjusted net income per diluted share" is a "non-GAAP financial measure" as defined by the Securities and Exchange Commission ("SEC"). A reconciliation of GAAP to non-GAAP financial measures is provided below in the tables included in this press release. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures".

(3) We calculate the aggregate value of U.S. home sales by multiplying the total number of U.S. home sales by the mean sale price of these sales, each as reported by the National Association of REALTORS®. We calculate our market share by aggregating the home value of real estate transactions conducted by our lead agents or our partner agents. Then, in order to account for both the sell- and buy-side components of each transaction, we divide that value by two-times the estimated aggregate value of U.S. home sales.

Business Outlook
The following forward-looking statements reflect Redfin's expectations as of November 9, 2017, and are subject to substantial uncertainty.

For the fourth quarter of 2017 we expect:
Revenue between $89.2 million and $93.2 million, representing year-over-year growth between 34% and 40% compared to the fourth quarter of 2016. Redfin Now revenue between $2.2 million and $3.2 million is included in the guidance provided.
Net loss between $6.0 million and $3.9 million, compared to net loss of $5.3 million in the fourth quarter of 2016. This guidance includes approximately $3.2 million of stock-based compensation and $1.7 million of depreciation and amortization. Stock-based compensation was $2.5 million and depreciation and amortization was $1.8 million in the fourth quarter of 2016.

Conference Call
Redfin will webcast a conference call to discuss the results at 1:30 p.m. Pacific Time today. The webcast will be open to the public at http://investors.redfin.com. The webcast will remain available on the investor relations website for approximately three months following the conference call.

2




Forward-Looking Statements
This press release contains certain forward-looking statements within the meaning of federal securities laws, including statements regarding our future operating results and financial position, business strategy and plans, product, service, and technology offerings, market conditions, growth and trends, and objectives for future operations, future expansion of our Redfin Fast Offers technology, the ability of our two new executive hires to serve our goals of delivering better service at lower costs, technology driving long-term efficiency gains and service improvements, and statements under the header Business Outlook. We believe our expectations related to these forward-looking statements are reasonable, but actual results may turn out to be materially different. Please see our filings with the SEC for more information on the risks and uncertainties that could cause actual results to differ materially from the forward-looking statements in this press release. These risks include, among other things: that we operate in a seasonal and cyclical industry and may be affected by industry downturns; we have a history of losses; and our business is concentrated in certain geographic markets. Moreover, we operate in a very competitive and rapidly changing environment, and new risks and uncertainties may emerge that could impact the forward-looking statements in this press release. Additional risks and uncertainties that could affect our financial results are included under the caption “Risk Factors” in our Quarterly Report on Form 10-Q for the three months ended September 30, 2017 filed with the SEC on November 9, 2017, which will be available on our Investor Relations website at http://investors.redfin.com and on the SEC website at www.sec.gov. All forward-looking statements reflect our beliefs and assumptions only as of the date of this press release. We undertake no obligation to update forward-looking statements to reflect future events or circumstances.

Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we have used a non-GAAP financial measure, specifically adjusted net income per share, in this press release. The presentation of this financial measures is not intended to be considered in isolation or as a substitute of, or superior to, financial information prepared and presented in accordance with GAAP.

We use adjusted net income per share to internally evaluate and analyze financial results. We believe this non-GAAP financial measure provides investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and enable comparison of our financial results with other public companies, many of which present similar non-GAAP financial measures.

There are limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, the adjustments to our GAAP financial measures reflect the exclusion of certain items, specifically the accretion income (expense) and the undistributed earnings to participating securities, both of which are related to our redeemable convertible preferred stock that converted into common stock upon the completion of our IPO on August 2, 2017. Included in weighted-average shares outstanding, basic and diluted, are shares of redeemable convertible preferred stock as if all such shares were converted to common stock on the first date of each period presented. These measures may be different from non-GAAP financial measures used by other companies, limiting their usefulness for comparison purposes. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

About Redfin
Redfin Corporation (www.redfin.com) is a technology-powered, residential real estate brokerage. Founded by software engineers, we run the country's #1 most-visited brokerage website and offer a host

3



of online tools to consumers, including the Redfin Estimate. We represent people buying and selling homes in over 80 markets throughout the United States. Our mission is to redefine real estate in the consumer’s favor. In a commission-driven industry, we put the customer first. We do this by pairing our own agents with our own technology to create a service that is faster, better, and costs less. Since our launch in 2006 through 2016, we have helped customers buy or sell more than 75,000 homes worth more than $40 billion.

Contacts

Investor Relations
Elena Perron, 206-576-8333
ir@redfin.com

Public Relations
Jani Strand or Rachel Musiker, 206-588-6863
press@redfin.com








4



Redfin Corporation and Subsidiaries
Condensed Consolidated Statements of Operations
(in thousands, except share and per share amounts, unaudited)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Revenue
$
81,064

 
$
109,479

 
$
200,414

 
$
274,282

Cost of revenue
50,147

 
70,166

 
138,955

 
191,633

Gross profit
30,917

 
39,313

 
61,459

 
82,649

Operating expenses:
 
 
 
 
 
 
 
Technology and development
9,781

 
11,483

 
25,739

 
31,245

Marketing
5,436

 
5,588

 
23,133

 
26,179

General and administrative
10,037

 
11,995

 
29,948

 
38,828

Total operating expenses
25,254

 
29,066

 
78,820

 
96,252

Income (loss) from operations
5,663

 
10,247

 
(17,361
)
 
(13,603
)
Interest income and other income, net:
 
 
 
 
 
 
 
Interest income
37

 
311

 
133

 
387

Other income, net

 

 
37

 
13

Total interest income and other income, net
37

 
311

 
170

 
400

Net income (loss)
$
5,700

 
$
10,558

 
$
(17,191
)
 
$
(13,203
)
Accretion of redeemable convertible preferred stock
(3,050
)
 
(40,224
)
 
56,819

 
(175,915
)
Undistributed earnings attributable to participating securities
(2,105
)
 

 
(31,483
)
 

Net income (loss) attributable to common stock—basic
$
545

 
$
(29,666
)
 
$
8,145

 
$
(189,118
)
Net income (loss) attributable to common stock—diluted
$
545

 
$
(29,666
)
 
$
(17,191
)
 
$
(189,118
)
Net income (loss) per share attributable to common stock—basic
$
0.04

 
$
(0.50
)
 
$
0.57

 
$
(6.37
)
Net income (loss) per share attributable to common stock—diluted
$
0.03

 
$
(0.50
)
 
$
(0.25
)
 
$
(6.37
)
Weighted average shares used to compute net income (loss) per share attributable to common stock—basic
14,441,246

 
58,868,903

 
14,339,820

 
29,678,082

Weighted average shares used to compute net income (loss) per share attributable to common stock—diluted
17,855,205

 
58,868,903

 
69,761,822

 
29,678,082


(1) Includes stock-based compensation as follows:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Cost of revenue
$
546

 
$
715

 
$
1,589

 
$
2,129

Technology and development
555

 
819

 
1,653

 
2,301

Marketing
114

 
121

 
336

 
362

General and administrative
940

 
1,054

 
2,312

 
3,236

Total
$
2,155

 
$
2,709

 
$
5,890

 
$
8,028



5



Redfin Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share amounts, unaudited)
 
December 31,
 
September 30,
 
2016
 
2017
 
 
 
 
Assets:
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
64,030

 
$
212,436

Restricted cash
3,815

 
10,101

Short-term investments
1,749

 
1,258

Prepaid expenses
4,388

 
4,472

Accrued revenue, net of allowance for doubtful accounts of $150 and $147 at December 31, 2016 and September 30, 2017, respectively
10,625

 
13,336

Other current assets
8,781

 
5,623

Loans held for sale

 
726

Total current assets
93,388

 
247,952

Property and equipment, net
19,226

 
21,600

Intangible assets, net
3,782

 
3,416

Goodwill
9,186

 
9,186

Deferred offering costs
720

 

Other assets
7,175

 
6,931

Total assets:
$
133,477

 
$
289,085

Liabilities, redeemable convertible preferred stock and stockholders' equity/(deficit):
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
5,385

 
$
3,343

Accrued liabilities
22,253

 
30,202

Other payables
3,793

 
9,858

Loan facility

 
705

Current portion of deferred rent
1,512

 
1,104

Total current liabilities
32,943

 
45,212

Deferred rent, net of current portion
8,852

 
10,365

Total liabilities
41,795

 
55,577

Commitments and contingencies (Note 10)
 
 
 
Redeemable convertible preferred stock—par value $0.001 per share; As of December 31, 2016: 166,266,114 shares authorized; 55,422,002 issued and outstanding; and aggregate liquidation preference of $167,488. As of September 30, 2017: no shares authorized, issued, and outstanding.
655,416

 

Stockholders’ equity/(deficit):
 
 
 
Common stock—par value $0.001 per share; 290,081,638 and 500,000,000 shares authorized, respectively; 14,687,024 and 81,385,310 shares issued and outstanding, respectively
15

 
81

Preferred stock—par value $0.001 per share; As of December 31, 2016: no shares authorized, issued and outstanding. As of September 30, 2017: 10,000,000 shares authorized and no shares issued and outstanding.

 

Additional paid-in capital

 
360,631

Accumulated deficit
(563,749
)
 
(127,204
)
Total stockholders’ equity/(deficit)
(563,734
)
 
233,508

Total liabilities, redeemable convertible preferred stock and stockholders’ equity/(deficit):
$
133,477

 
$
289,085







6





Redfin Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)
 
Nine Months Ended September 30,
 
2016
 
2017
 
 
 
 
Operating activities
 
Net income (loss)
$
(17,191
)
 
$
(13,203
)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
 
 
 
Depreciation and amortization
4,532

 
5,326

Stock-based compensation
5,890

 
8,028

Change in assets and liabilities:
 
 
 
Restricted cash
(3,371
)
 
(6,286
)
Prepaid expenses
2,755

 
(84
)
Accrued revenue
(5,423
)
 
(2,712
)
Other current assets
(1,838
)
 
3,157

Other long-term assets
(5,953
)
 
244

Accounts payable
1,858

 
1,227

Accrued expenses
7,086

 
8,513

Other payables
3,362

 
6,065

Deferred lease liability
1,770

 
1,001

Origination of loans held for sale

 
(5,755
)
Proceeds from sale of loans originated as held for sale

 
5,030

Net cash provided by (used in) operating activities
(6,523
)
 
10,551

Investing activities
 
 
 
Maturities and sales of short-term investments
1,744

 
1,484

Purchases of short-term investments
(1,744
)
 
(993
)
Purchases of property and equipment
(5,116
)
 
(10,499
)
Net cash used in investing activities
(5,116
)
 
(10,008
)
Financing activities
 
 
 
Proceeds from exercise of stock options
1,069

 
2,519

Payment of initial public offering costs

 
(3,449
)
Proceeds from initial public offering, net of underwriting discounts

 
148,088

Borrowings from warehouse credit facilities

 
5,603

Repayments of warehouse credit facilities

 
(4,898
)
Net cash provided by financing activities
1,069

 
147,863

Net change in cash and cash equivalents
(10,570
)
 
148,406

Cash and cash equivalents:
 
 
 
Beginning of period
85,597

 
64,030

End of period
$
75,027

 
$
212,436

Supplemental disclosure of non-cash investing and financing activities
 
 
 
Accretion of redeemable convertible preferred stock
$
56,819

 
$
(175,915
)
Stock-based compensation capitalized in property and equipment
$
(57
)
 
$
(194
)
Initial public offering cost accruals
$

 
$
(200
)
Leasehold improvements paid directly by lessor
$

 
$
(104
)







7





Redfin Corporation and Subsidiaries
Supplemental Financial Information and Business Metrics
(unaudited)
 
Three Months Ended
 
Sep. 30, 2015
 
Dec. 31, 2015
 
Mar. 31, 2016
 
Jun. 30, 2016
 
Sep. 30, 2016
 
Dec. 31, 2016
 
Mar. 31, 2017
 
Jun. 30, 2017
 
Sep. 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Monthly average visitors (in thousands)
13,060

 
11,142

 
13,987

 
17,021

 
17,795

 
16,058

 
20,162

 
24,400

 
24,518

Real estate transactions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brokerage
5,653

 
4,510

 
4,005

 
7,497

 
7,934

 
6,432

 
5,692

 
10,221

 
10,527

Partner
2,718

 
2,273

 
1,936

 
2,602

 
2,663

 
2,281

 
2,041

 
2,874

 
3,101

Total
8,371

 
6,783

 
5,941

 
10,099

 
10,597

 
8,713

 
7,733

 
13,095

 
13,628

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate revenue per real estate transaction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brokerage
$
9,343

 
$
9,242

 
$
9,485

 
$
9,524

 
$
9,333

 
$
9,428

 
$
9,570

 
$
9,301

 
$
9,289

Partner
$
1,191

 
$
1,177

 
$
1,224

 
$
1,633

 
$
1,932

 
$
1,991

 
$
1,911

 
$
1,945

 
$
1,960

Aggregate
$
6,696

 
$
6,539

 
$
6,793

 
$
7,491

 
$
7,474

 
$
7,481

 
$
7,548

 
$
7,687

 
$
7,621

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Aggregate home value of real estate transactions (in millions)
$
3,837

 
$
2,984

 
$
2,599

 
$
4,684

 
$
4,898

 
$
4,018

 
$
3,470

 
$
6,119

 
$
6,341

U.S. market share by value
0.46
%
 
0.46
%
 
0.48
%
 
0.53
%
 
0.57
%
 
0.56
%
 
0.58
%
 
0.64
%
 
0.71
%
Revenue from top-10 Redfin markets as a percentage of real
estate revenue
76
%
 
73
%
 
71
%
 
74
%
 
72
%
 
71
%
 
68
%
 
69
%
 
69
%
Average number of lead agents
621

 
667

 
743

 
756

 
756

 
796

 
935

 
1,010

 
1,028


















8



Redfin Corporation and Subsidiaries
Supplemental Financial Information
(in thousands, unaudited)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Revenue by segment:
 
 
 
 
 
 
 
Brokerage revenue
$
74,052

 
$
97,787

 
$
183,440

 
$
247,327

Partner revenue
5,146

 
6,077

 
11,763

 
15,567

Total real estate revenue
79,198

 
103,864

 
195,203

 
262,894

Other revenue
1,866

 
5,615

 
5,211

 
11,388

Total revenue
$
81,064

 
$
109,479

 
$
200,414

 
$
274,282

 
 
 
 
 
 
 
 
Cost of revenue by segment:
 
 
 
 
 
 
 
Real estate cost of revenue
$
47,966

 
$
64,258

 
$
132,990

 
$
178,850

Other cost of revenue
2,181

 
5,908

 
5,965

 
12,783

Total cost of revenue
$
50,147

 
$
70,166

 
$
138,955

 
$
191,633

 
 
 
 
 
 
 
 
Gross profit by segment:
 
 
 
 
 
 
 
Real estate gross profit
$
31,232

 
$
39,606

 
$
62,213

 
$
84,044

Other gross profit
(315
)
 
(293
)
 
(754
)
 
(1,395
)
Total gross profit
$
30,917

 
$
39,313

 
$
61,459

 
$
82,649
































9



Redfin Corporation and Subsidiaries
Reconciliation of GAAP to non-GAAP Financial Measures
(in thousands, except share and per share amounts, unaudited)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Net income (loss) attributable to common stock, as reported
$
545

 
$
(29,666
)
 
$
8,145

 
$
(189,118
)
Adjustments:
 
 
 
 
 
 
 
Add-back: Accretion of redeemable convertible preferred stock
3,050

 
40,224

 
(56,819
)
 
175,915

Add-back: Undistributed earnings attributable to participating securities
2,105

 

 
31,483

 

Net income (loss) attributable to common stock, adjusted
$
5,700

 
$
10,558

 
$
(17,191
)
 
$
(13,203
)
Non-GAAP net income (loss) per share - basic
$
0.08

 
$
0.14

 
$
(0.25
)
 
$
(0.18
)
Non-GAAP net income (loss) per share - diluted
$
0.08

 
$
0.12

 
$
(0.25
)
 
$
(0.18
)
Weighted-average shares used to compute non-GAAP net income per share — basic
69,863,248

 
78,146,121

 
69,761,822

 
72,919,424

Weighted-average shares used to compute non-GAAP net income per share — diluted
73,277,207

 
86,447,910

 
69,761,822

 
72,919,424

 
 
 
 
 
 
 
 
Reconciliation of weighted-average shares used to compute net income (loss) per share attributable to common stockholders, from GAAP to non-GAAP —basic and diluted:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average shares used to compute GAAP net income (loss) per share attributable to common stockholders — basic
14,441,246

 
58,868,903

 
14,339,820

 
29,678,082

Adjustments:
 
 
 
 
 
 
 
Conversion of redeemable convertible preferred stock as of beginning of period presented
55,422,002

 
19,277,218

 
55,422,002

 
43,241,342

Weighted-average shares used to compute non-GAAP net income per share — basic
69,863,248

 
78,146,121

 
69,761,822

 
72,919,424

 
 
 
 
 
 
 
 
Weighted-average shares used to compute GAAP net income (loss) per share attributable to common stockholders — diluted
17,855,205

 
58,868,903

 
69,761,822

 
29,678,082

Adjustments:
 
 
 
 
 
 
 
Conversion of redeemable convertible preferred stock as of beginning of period presented
55,422,002

 
19,277,218

 

 
43,241,342

Incremental options to purchase common stock

 
8,301,789

 

 

Weighted-average shares used to compute non-GAAP net income per share — diluted
73,277,207

 
86,447,910

 
69,761,822

 
72,919,424



10