SANTA CLARA,
Calif., Feb. 25, 2025 /PRNewswire/ -- Couchbase,
Inc. (NASDAQ: BASE), the developer data platform for critical
applications in our AI world, today announced financial results for
its fourth quarter and fiscal year ended January 31,
2025.
"We finished fiscal 2025 on a strong note,
including the highest quarterly free cash flow and net new ARR
results in company history," said Matt
Cain, Chair, President and CEO of Couchbase. "We delivered
top- and bottom-line outcomes that exceeded the high end of our
outlook, saw robust expansions and migrations, and made further
progress with Capella uptake. I'm pleased with the team's execution
in the quarter and confident in our ability to continue our
momentum in fiscal 2026."
Fourth Quarter Fiscal 2025 Financial
Highlights
- Revenue: Total revenue for the quarter was $54.9 million, an increase of 10% year-over-year.
Subscription revenue for the quarter was $52.8 million, an increase of 10%
year-over-year.
- Annual recurring revenue (ARR): Total ARR as of
January 31, 2025 was $237.9 million, an increase of 17% year-over-year
as reported and on a constant currency basis. Relative to currency
rates underpinning the quarter and full year guidance, total ARR
was $239.8 million. See the section
titled "Key Business Metrics" below for details.
- Gross margin: Gross margin for the quarter was 88.6%,
compared to 89.7% for the fourth quarter of fiscal 2024. Non-GAAP
gross margin for the quarter was 89.4%, compared to 90.4% for the
fourth quarter of fiscal 2024. See the section titled "Use of
Non-GAAP Financial Measures" and the tables titled "Reconciliation
of GAAP to Non-GAAP Results" below for details.
- Loss from operations: Loss from operations for the
quarter was $15.8 million, compared
to $22.6 million for the fourth
quarter of fiscal 2024. Non-GAAP operating loss for the quarter was
$0.1 million, compared to
$4.1 million for the fourth quarter
of fiscal 2024.
- Cash flow: Cash flow provided by operating activities
for the quarter was $4.4 million,
compared to cash flow used in operating activities of $6.5 million in the fourth quarter of fiscal
2024. Capital expenditures were $0.4
million during the quarter, leading to free cash flow of
$4.0 million, compared to negative
free cash flow of $7.7 million in the
fourth quarter of fiscal 2024.
- Remaining performance obligations (RPO): RPO as of
January 31, 2025 was $251.1 million, an increase of 4%
year-over-year.
Full Year Fiscal 2025 Financial
Highlights
- Revenue: Total revenue for the year was $209.5 million, an increase of 16%
year-over-year. Subscription revenue for the year was $200.4 million, an increase of 17%
year-over-year.
- Gross margin: Gross margin for the year was 88.1%,
compared to 87.7% for fiscal 2024. Non-GAAP gross margin for the
year was 88.9%, compared to 88.5% for fiscal 2024.
- Loss from operations: Loss from operations for the year
was $78.7 million, compared to
$84.5 million for fiscal 2024.
Non-GAAP operating loss for the year was $14.4 million, compared to $31.3 million for fiscal 2024.
- Cash flow: Cash flow used in operating activities for
the year was $15.8 million, compared
to cash flow used in operating activities of $26.9 million in fiscal 2024. Capital
expenditures were $3.0 million during
the year, leading to negative free cash flow of $18.8 million, compared to negative free cash
flow of $31.6 million in fiscal
2024.
Recent Business Highlights
- Launched the private preview of Capella AI Services to help
customers build and deploy secure agentic applications while
reducing development complexity and operational costs. The offering
empowers developers to more easily build agents by giving them
control over RAG workflows, access to AI models, and management of
agent transcripts and metadata for data governance. With simplified
workflows and integrated AI models, everything developers need is
available in a single platform.
- Announced that Couchbase is helping enterprises accelerate the
development of agentic AI applications with NVIDIA AI. Capella AI
Model Services have integrated with NVIDIA NIM microservices, part
of the NVIDIA AI Enterprise software platform, to offer a safe and
fast way for organizations to build, deploy and evolve AI-powered
applications. This integration gives customers the flexibility to
run their preferred generative AI models while delivering optimized
performance, security, support and reliability for AI
workloads.
- Introduced the availability of Capella Analytics Services on
Google Cloud, empowering enterprises to analyze operational JSON
data at scale, driving faster, smarter decisions in an AI world.
Built on Google's C4A instances with Arm-based processors and
Titanium SSDs, Capella Analytics Services addresses the
historical challenges of incorporating JSON data into analytics,
machine learning, and AI, better enabling developers to build
cutting-edge AI-powered applications.
- Earned prestigious industry recognition, including placement
among CRN's 20 Coolest Cloud Software Companies of 2025 and
multiple product awards for Capella, highlighted by SiliconANGLE
Media's Most Innovative Database, UK IT Industry's Cloud Innovation
of the Year award, and a DEVIES award for best innovation in data
storage and management.
Financial Outlook
For the first quarter and full year of fiscal
2026, Couchbase expects:
|
|
Q1 FY2026
Outlook
|
|
FY2026
Outlook
|
Total
Revenue
|
|
$55.1-55.9
million
|
|
$228.0-232.0
million
|
Total ARR
|
|
$242.9-245.9
million
|
|
$273.6-278.6
million
|
Non-GAAP Operating
Loss
|
|
$5.4-4.4
million
|
|
$13.4-8.4
million
|
|
|
|
|
|
The guidance provided above is based on several
assumptions that are subject to change and many of which are
outside our control. If actual results vary from these assumptions,
our expectations may change. There can be no assurance that we will
achieve these results.
Couchbase is not able, at this time, to provide
GAAP targets for operating loss for the first quarter or full year
of fiscal 2026 because of the difficulty of estimating certain
items excluded from non-GAAP operating loss that cannot be
reasonably predicted, such as charges related to stock-based
compensation expense. The effect of these excluded items may be
significant.
Conference Call Information
Couchbase will host a live webcast at
1:30 p.m. Pacific Time (or
4:30 p.m. Eastern Time) on Tuesday,
February 25, 2025, to discuss its financial results and
business highlights. The conference call can be accessed by dialing
877-407-8029 from the United
States, or +1 201-689-8029 from international locations. The
live webcast and a webcast replay can be accessed from the investor
relations page of Couchbase's website at
investors.couchbase.com.
About Couchbase
As industries race to embrace AI, traditional
database solutions fall short of rising demands for versatility,
performance and affordability. Couchbase is seizing the opportunity
to lead with Capella, the developer data platform architected for
critical applications in our AI world. By uniting transactional,
analytical, mobile and AI workloads into a seamless, fully-managed
solution, Couchbase empowers developers and enterprises to build
and scale applications and AI agents with complete flexibility –
delivering exceptional performance, scalability and cost-efficiency
from cloud to edge and everything in between. Couchbase enables
organizations to unlock innovation, accelerate AI transformation
and redefine customer experiences wherever they happen. Discover
why Couchbase is the foundation of critical everyday applications
by visiting www.couchbase.com and following us on LinkedIn and
X.
Couchbase has used, and intends to continue
using, its investor relations website and the corporate blog at
blog.couchbase.com to disclose material non-public information and
to comply with its disclosure obligations under Regulation FD.
Accordingly, you should monitor our investor relations website and
the corporate blog in addition to following our press releases, SEC
filings and public conference calls and webcasts.
Use of Non-GAAP Financial Measures
In addition to our financial information
presented in accordance with GAAP, we believe certain non-GAAP
financial measures are useful to investors in evaluating our
operating performance. We use certain non-GAAP financial measures,
collectively, to evaluate our ongoing operations and for internal
planning and forecasting purposes. We believe that non-GAAP
financial measures, when taken together with the corresponding GAAP
financial measures, may be helpful to investors because they
provide consistency and comparability with past financial
performance and meaningful supplemental information regarding our
performance by excluding certain items that may not be indicative
of our business, results of operations or outlook. Non-GAAP
financial measures are presented for supplemental informational
purposes only, have limitations as analytical tools and should not
be considered in isolation or as a substitute for financial
information presented in accordance with GAAP, and may be different
from similarly-titled non-GAAP financial measures used by other
companies. In addition, other companies, including companies in our
industry, may calculate similarly-titled non-GAAP financial
measures differently or may use other measures to evaluate their
performance, all of which could reduce the usefulness of our
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 (provided in the
financial statement tables included in this press release), and not
to rely on any single financial measure to evaluate our
business.
Non-GAAP gross profit, non-GAAP gross
margin, non-GAAP operating loss, non-GAAP operating margin,
non-GAAP net income (loss) and non-GAAP net income (loss) per
share: We define these non-GAAP financial measures as their
respective GAAP measures, excluding expenses related to stock-based
compensation expense, employer payroll taxes on employee stock
transactions, restructuring charges and impairment of capitalized
internal-use software. We use these non-GAAP financial measures in
conjunction with GAAP measures to assess our performance, including
in the preparation of our annual operating budget and quarterly
forecasts, to evaluate the effectiveness of our business strategies
and to communicate with our board of directors concerning our
financial performance.
For the fourth quarter of fiscal 2024, we
excluded the impairment of capitalized internal-use software, a
non-cash operating expense, from our non-GAAP results as it is not
reflective of ongoing operating results. This impairment charge
related to certain previously capitalized internal-use software
that we determined would no longer be placed into service. Prior
period non-GAAP financial measures have not been adjusted to
reflect this change as we did not incur impairment of capitalized
internal-use software in any prior period presented.
Free cash flow: We define free cash
flow as cash provided by or used in operating activities less
additions to property and equipment, which includes capitalized
internal-use software costs. We believe free cash flow is a useful
indicator of liquidity that provides our management, board of
directors and investors with information about our future ability
to generate or use cash to enhance the strength of our balance
sheet and further invest in our business and pursue potential
strategic initiatives.
Please see the reconciliation tables at the end
of this press release for the reconciliation of GAAP and non-GAAP
results.
Key Business Metrics
We review a number of operating and financial
metrics, including ARR, to evaluate our business, measure our
performance, identify trends affecting our business, formulate
business plans and make strategic decisions.
We define ARR as of a given date as the
annualized recurring revenue that we would contractually receive
from our customers in the month ending 12 months following such
date. Based on historical experience with customers, we assume all
contracts will be renewed at the same levels unless we receive
notification of non-renewal and are no longer in negotiations prior
to the measurement date. For Capella products, ARR in a customer's
initial year is calculated as the greater of: (i) initial year
contract revenue as described above or (ii) annualized prior 90
days of actual consumption; and ARR for subsequent years is
calculated with method (ii). ARR excludes services revenue.
Prior to fiscal 2025, ARR excluded on-demand
revenue and, for Capella products in a customer's initial year, ARR
was calculated solely on the basis of initial year contract
revenue. The reason for these changes is to better reflect ARR
where usage rates or timing of purchases may be uneven and to
better align with how ARR is used to measure the performance of the
business. ARR for prior periods has not been adjusted to reflect
this change as it is not material to any period previously
presented.
ARR should be viewed independently of revenue,
and does not represent our revenue under GAAP on an annualized
basis, as it is an operating metric that can be impacted by
contract start and end dates and renewal dates. ARR is not intended
to be a replacement for forecasts of revenue. Although we seek to
increase ARR as part of our strategy of targeting large enterprise
customers, this metric may fluctuate from period to period based on
our ability to acquire new customers, expand within our existing
customers and consumption dynamics. We believe that ARR is an
important indicator of the growth and performance of our
business.
We also attempt to represent the changes in the
underlying business operations by eliminating fluctuations caused
by changes in foreign currency exchange rates within the current
period. We calculate constant currency growth rates by applying the
applicable prior period exchange rates to current period
results.
Forward-Looking Statements
This press release contains "forward-looking"
statements within the meaning of the Private Securities Litigation
Reform Act of 1995 that are based on management's beliefs and
assumptions and on information currently available to management.
Forward-looking statements include, but are not limited to,
quotations of management, the section titled "Financial Outlook"
above and statements about the expected client demand for and
benefits of our offerings, the impact of our recently-released and
planned products and services and our market position, strategies
and potential market opportunities. Forward-looking statements
generally relate to future events or our future financial or
operating performance. Forward-looking statements include all
statements that are not historical facts and, in some cases, can be
identified by terms such as "anticipate," "expect," "intend,"
"plan," "believe," "continue," "could," "potential," "remain,"
"may," "might," "will," "would" or similar expressions and the
negatives of those terms. However, not all forward-looking
statements contain these identifying words. Forward-looking
statements involve known and unknown risks, uncertainties and other
factors, including factors beyond our control, which may cause our
actual results, performance or achievements to be materially
different from any future results, performance or achievements
expressed or implied by the forward-looking statements. These risks
include, but are not limited to: our history of net losses and
ability to achieve or maintain profitability in the future; our
ability to continue to grow on pace with historical rates; our
ability to manage our growth effectively; intense competition and
our ability to compete effectively; cost-effectively acquiring new
customers or obtaining renewals, upgrades or expansions from our
existing customers; the market for our products and services being
highly competitive and evolving, and our future success depending
on the growth and expansion of this market; our ability to innovate
in response to changing customer needs, new technologies or other
market requirements, including new capabilities, programs and
partnerships and their impact on our customers and our business;
our limited operating history, which makes it difficult to predict
our future results of operations; the significant fluctuation of
our future results of operations and ability to meet the
expectations of analysts or investors; our significant reliance on
revenue from subscriptions, which may decline and, the recognition
of a significant portion of revenue from subscriptions over the
term of the relevant subscription period, which means downturns or
upturns in sales are not immediately reflected in full in our
results of operations; and the impact of geopolitical and
macroeconomic factors. Further information on risks that could
cause actual results to differ materially from forecasted results
are included in our filings with the Securities and Exchange
Commission that we may file from time to time, including those more
fully described in our Quarterly Report on Form 10-Q for the fiscal
quarter ended October 31, 2024.
Additional information will be made available in our Annual Report
on Form 10-K for the fiscal year ended January 31, 2025 that will be filed with the
Securities and Exchange Commission, which should be read in
conjunction with this press release and the financial results
included herein. Any forward-looking statements contained in this
press release are based on assumptions that we believe to be
reasonable as of this date. Except as required by law, we assume no
obligation to update these forward-looking statements, or to update
the reasons if actual results differ materially from those
anticipated in the forward-looking statements.
Couchbase,
Inc.
|
Condensed
Consolidated Statements of Operations
|
(in thousands,
except per share data)
|
(unaudited)
|
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Revenue:
|
|
|
|
|
|
|
|
License
|
$
6,464
|
|
$
7,196
|
|
$
22,908
|
|
$
21,514
|
Support and
other
|
46,317
|
|
40,865
|
|
177,502
|
|
150,040
|
Total subscription
revenue
|
52,781
|
|
48,061
|
|
200,410
|
|
171,554
|
Services
|
2,141
|
|
2,028
|
|
9,056
|
|
8,483
|
Total revenue
|
54,922
|
|
50,089
|
|
209,466
|
|
180,037
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Subscription(1)
|
4,838
|
|
3,580
|
|
18,116
|
|
14,647
|
Services(1)
|
1,420
|
|
1,560
|
|
6,843
|
|
7,435
|
Total cost of
revenue
|
6,258
|
|
5,140
|
|
24,959
|
|
22,082
|
Gross profit
|
48,664
|
|
44,949
|
|
184,507
|
|
157,955
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development(1)
|
17,873
|
|
16,491
|
|
70,576
|
|
64,069
|
Sales and
marketing(1)
|
33,818
|
|
34,055
|
|
141,937
|
|
130,558
|
General and
administrative(1)
|
12,806
|
|
11,840
|
|
50,649
|
|
42,663
|
Impairment of
capitalized internal-use software
|
—
|
|
5,156
|
|
—
|
|
5,156
|
Restructuring(1)
|
—
|
|
—
|
|
—
|
|
46
|
Total operating
expenses
|
64,497
|
|
67,542
|
|
263,162
|
|
242,492
|
Loss from
operations
|
(15,833)
|
|
(22,593)
|
|
(78,655)
|
|
(84,537)
|
Interest
expense
|
(14)
|
|
—
|
|
(60)
|
|
(43)
|
Other income,
net
|
802
|
|
1,766
|
|
5,864
|
|
5,752
|
Loss before income
taxes
|
(15,045)
|
|
(20,827)
|
|
(72,851)
|
|
(78,828)
|
Provision for income
taxes
|
566
|
|
575
|
|
1,802
|
|
1,355
|
Net loss
|
$
(15,611)
|
|
$
(21,402)
|
|
$
(74,653)
|
|
$
(80,183)
|
Net loss per share,
basic and diluted
|
$
(0.30)
|
|
$
(0.44)
|
|
$
(1.45)
|
|
$
(1.70)
|
Weighted-average shares
used in computing net loss per share, basic and diluted
|
52,766
|
|
48,513
|
|
51,310
|
|
47,175
|
|
(1) Includes stock-based compensation
expense as follows:
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Cost of revenue -
subscription
|
$
315
|
|
$
148
|
|
$
1,200
|
|
$
707
|
Cost of revenue -
services
|
101
|
|
116
|
|
455
|
|
529
|
Research and
development
|
4,430
|
|
3,422
|
|
17,134
|
|
12,920
|
Sales and
marketing
|
5,283
|
|
4,310
|
|
21,910
|
|
15,771
|
General and
administrative
|
5,097
|
|
4,630
|
|
20,598
|
|
15,846
|
Restructuring
|
—
|
|
—
|
|
—
|
|
1
|
Total stock-based
compensation expense
|
$
15,226
|
|
$
12,626
|
|
$
61,297
|
|
$
45,774
|
Couchbase,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(in
thousands)
|
(unaudited)
|
|
|
As of January 31,
2025
|
|
As of January 31,
2024
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
30,536
|
|
$
41,351
|
Short-term
investments
|
116,635
|
|
112,281
|
Accounts receivable,
net
|
49,242
|
|
44,848
|
Deferred
commissions
|
16,774
|
|
15,421
|
Prepaid expenses and
other current assets
|
15,206
|
|
10,385
|
Total current
assets
|
228,393
|
|
224,286
|
Property and equipment,
net
|
7,214
|
|
5,327
|
Operating lease
right-of-use assets
|
3,935
|
|
4,848
|
Deferred commissions,
noncurrent
|
19,602
|
|
11,400
|
Other assets
|
1,454
|
|
1,891
|
Total
assets
|
$
260,598
|
|
$
247,752
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
2,186
|
|
$
4,865
|
Accrued compensation
and benefits
|
21,091
|
|
18,116
|
Other accrued
expenses
|
8,443
|
|
4,581
|
Operating lease
liabilities
|
1,356
|
|
3,208
|
Deferred
revenue
|
94,252
|
|
81,736
|
Total current
liabilities
|
127,328
|
|
112,506
|
Operating lease
liabilities, noncurrent
|
2,960
|
|
2,078
|
Deferred revenue,
noncurrent
|
2,694
|
|
2,747
|
Total
liabilities
|
132,982
|
|
117,331
|
Stockholders'
equity
|
|
|
|
Preferred
stock
|
—
|
|
—
|
Common
stock
|
—
|
|
—
|
Additional paid-in capital
|
692,812
|
|
621,024
|
Accumulated other
comprehensive income
|
116
|
|
56
|
Accumulated
deficit
|
(565,312)
|
|
(490,659)
|
Total stockholders'
equity
|
127,616
|
|
130,421
|
Total liabilities and
stockholders' equity
|
$
260,598
|
|
$
247,752
|
Couchbase,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(in
thousands)
|
(unaudited)
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
Net loss
|
$
(15,611)
|
|
$
(21,402)
|
|
$
(74,653)
|
|
$
(80,183)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
760
|
|
390
|
|
2,280
|
|
2,424
|
Stock-based
compensation, net of amounts capitalized
|
15,226
|
|
12,626
|
|
61,297
|
|
45,774
|
Amortization of
deferred commissions
|
4,788
|
|
4,886
|
|
17,443
|
|
18,628
|
Non-cash lease
expense
|
910
|
|
762
|
|
3,303
|
|
3,075
|
Impairment of
capitalized internal-use software
|
—
|
|
5,156
|
|
—
|
|
5,156
|
Foreign currency
transaction losses
|
626
|
|
116
|
|
857
|
|
765
|
Other
|
(379)
|
|
(973)
|
|
(2,248)
|
|
(3,553)
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
(20,953)
|
|
(14,496)
|
|
(4,746)
|
|
(5,382)
|
Deferred
commissions
|
(13,382)
|
|
(10,937)
|
|
(26,998)
|
|
(24,829)
|
Prepaid expenses and
other assets
|
(4,672)
|
|
(3,111)
|
|
(4,835)
|
|
(2,274)
|
Accounts
payable
|
(2,952)
|
|
1,712
|
|
(3,101)
|
|
3,447
|
Accrued compensation
and benefits
|
8,820
|
|
8,989
|
|
3,030
|
|
5,472
|
Other Accrued
Expenses
|
4,016
|
|
1,481
|
|
3,541
|
|
(1,516)
|
Operating lease
liabilities
|
(959)
|
|
(828)
|
|
(3,460)
|
|
(3,389)
|
Deferred
revenue
|
28,120
|
|
9,179
|
|
12,462
|
|
9,492
|
Net cash provided by
(used in) operating activities
|
4,358
|
|
(6,450)
|
|
(15,828)
|
|
(26,893)
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
Purchases of
short-term investments
|
(25,362)
|
|
(40,704)
|
|
(100,976)
|
|
(131,160)
|
Maturities of
short-term investments
|
18,000
|
|
39,322
|
|
99,144
|
|
151,296
|
Additions to property
and equipment
|
(375)
|
|
(1,285)
|
|
(3,020)
|
|
(4,710)
|
Net cash (used in)
provided by investing activities
|
(7,737)
|
|
(2,667)
|
|
(4,852)
|
|
15,426
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
Proceeds from exercise
of stock options
|
1,172
|
|
3,580
|
|
6,423
|
|
10,933
|
Proceeds from issuance
of common stock under ESPP
|
—
|
|
—
|
|
3,515
|
|
2,000
|
Net cash provided by
financing activities
|
1,172
|
|
3,580
|
|
9,938
|
|
12,933
|
Effect of exchange
rate changes on cash, cash equivalents and restricted
cash
|
(288)
|
|
(19)
|
|
(616)
|
|
(561)
|
Net (decrease) increase
in cash, cash equivalents and restricted cash
|
(2,495)
|
|
(5,556)
|
|
(11,358)
|
|
905
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
33,031
|
|
47,450
|
|
41,894
|
|
40,989
|
Cash, cash equivalents,
and restricted cash at end of period
|
$
30,536
|
|
$
41,894
|
|
$
30,536
|
|
$
41,894
|
|
|
|
|
|
|
|
|
Reconciliation of
cash, cash equivalents, and restricted cash within the consolidated
balance sheets to the amounts shown above:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
30,536
|
|
$
41,351
|
|
$
30,536
|
|
$
41,351
|
Restricted cash
included in other assets
|
—
|
|
543
|
|
—
|
|
543
|
Total cash, cash
equivalents and restricted cash
|
$
30,536
|
|
$
41,894
|
|
$
30,536
|
|
$
41,894
|
Couchbase,
Inc.
|
Reconciliation of
GAAP to Non-GAAP Results
|
(in thousands,
except per share data)
|
(unaudited)
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Reconciliation of
GAAP gross profit to non-GAAP gross profit:
|
|
|
|
|
|
|
|
Total
revenue
|
$
54,922
|
|
$
50,089
|
|
$
209,466
|
|
$
180,037
|
Gross profit
|
$
48,664
|
|
$
44,949
|
|
$
184,507
|
|
$
157,955
|
Add: Stock-based
compensation expense
|
416
|
|
264
|
|
1,655
|
|
1,236
|
Add: Employer taxes on
employee stock transactions
|
13
|
|
61
|
|
133
|
|
147
|
Non-GAAP gross
profit
|
$
49,093
|
|
$
45,274
|
|
$
186,295
|
|
$
159,338
|
Gross margin
|
88.6 %
|
|
89.7 %
|
|
88.1 %
|
|
87.7 %
|
Non-GAAP gross
margin
|
89.4 %
|
|
90.4 %
|
|
88.9 %
|
|
88.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Reconciliation of
GAAP operating expenses to non-GAAP operating
expenses:
|
|
|
|
|
|
|
|
GAAP research and
development
|
$
17,873
|
|
$
16,491
|
|
$
70,576
|
|
$
64,069
|
Less: Stock-based
compensation expense
|
(4,430)
|
|
(3,422)
|
|
(17,134)
|
|
(12,920)
|
Less: Employer taxes
on employee stock transactions
|
(122)
|
|
(181)
|
|
(707)
|
|
(611)
|
Non-GAAP research
and development
|
$
13,321
|
|
$
12,888
|
|
$
52,735
|
|
$
50,538
|
|
|
|
|
|
|
|
|
GAAP sales and
marketing
|
$
33,818
|
|
$
34,055
|
|
$
141,937
|
|
$
130,558
|
Less: Stock-based
compensation expense
|
(5,283)
|
|
(4,310)
|
|
(21,910)
|
|
(15,771)
|
Less: Employer taxes
on employee stock transactions
|
(269)
|
|
(377)
|
|
(1,647)
|
|
(1,154)
|
Non-GAAP sales and
marketing
|
$
28,266
|
|
$
29,368
|
|
$
118,380
|
|
$
113,633
|
|
|
|
|
|
|
|
|
GAAP general and
administrative
|
$
12,806
|
|
$
11,840
|
|
$
50,649
|
|
$
42,663
|
Less: Stock-based
compensation expense
|
(5,097)
|
|
(4,630)
|
|
(20,598)
|
|
(15,846)
|
Less: Employer taxes
on employee stock transactions
|
(59)
|
|
(77)
|
|
(450)
|
|
(341)
|
Non-GAAP general and
administrative
|
$
7,650
|
|
$
7,133
|
|
$
29,601
|
|
$
26,476
|
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Reconciliation of
GAAP loss from operations to non-GAAP loss from
operations:
|
|
|
|
|
|
|
|
Total
revenue
|
$
54,922
|
|
$
50,089
|
|
$
209,466
|
|
$
180,037
|
Loss from
operations
|
$
(15,833)
|
|
$
(22,593)
|
|
$
(78,655)
|
|
$
(84,537)
|
Add: Stock-based
compensation expense
|
15,226
|
|
12,626
|
|
61,297
|
|
45,773
|
Add: Employer taxes on
employee stock transactions
|
463
|
|
696
|
|
2,937
|
|
2,253
|
Add: Impairment of
capitalized internal-use software
|
—
|
|
5,156
|
|
—
|
|
5,156
|
Add:
Restructuring(2)
|
—
|
|
—
|
|
—
|
|
46
|
Non-GAAP loss from
operations
|
$
(144)
|
|
$
(4,115)
|
|
$
(14,421)
|
|
$
(31,309)
|
Operating
margin
|
(29) %
|
|
(45) %
|
|
(38) %
|
|
(47) %
|
Non-GAAP operating
margin
|
— %
|
|
(8) %
|
|
(7) %
|
|
(17) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Reconciliation of
GAAP net loss to non-GAAP net income (loss):
|
|
|
|
|
|
|
|
Net loss
|
$
(15,611)
|
|
$
(21,402)
|
|
$
(74,653)
|
|
$
(80,183)
|
Add: Stock-based
compensation expense
|
15,226
|
|
12,626
|
|
61,297
|
|
45,773
|
Add: Employer taxes on
employee stock transactions
|
463
|
|
696
|
|
2,937
|
|
2,253
|
Add: Impairment of
capitalized internal-use software
|
—
|
|
5,156
|
|
—
|
|
5,156
|
Add:
Restructuring(2)
|
—
|
|
—
|
|
—
|
|
46
|
Non-GAAP net income
(loss)
|
$
78
|
|
$
(2,924)
|
|
$
(10,419)
|
|
$
(26,955)
|
GAAP net loss per
share, basic and dilutive
|
$
(0.30)
|
|
$
(0.44)
|
|
$
(1.45)
|
|
$
(1.70)
|
Non-GAAP net income
(loss) per share, basic and dilutive
|
$
—
|
|
$
(0.06)
|
|
$
(0.20)
|
|
$
(0.57)
|
Weighted average shares
outstanding, basic
|
52,766
|
|
48,513
|
|
51,310
|
|
47,175
|
Weighted average shares
outstanding, dilutive(3)
|
56,093
|
|
48,513
|
|
51,310
|
|
47,175
|
|
|
(2)
|
For the twelve months
ended January 31, 2024, an immaterial amount of stock-based
compensation expense related to restructuring charges was included
in the restructuring expense line.
|
(3)
|
For periods where the
Company is in a net loss position, basic and dilutive weighted
average shares are equivalent.
|
|
|
The following table presents a reconciliation of
free cash flow to net cash provided by (used in) operating
activities, the most directly comparable GAAP measure (in
thousands, unaudited):
|
Three Months Ended
January 31,
|
|
Year Ended January
31,
|
|
2025
|
|
2024
|
|
2025
|
|
2024
|
Net cash provided by
(used in) operating activities
|
$
4,358
|
|
$
(6,450)
|
|
$
(15,828)
|
|
$
(26,893)
|
Less: Additions to
property and equipment
|
(375)
|
|
(1,285)
|
|
(3,020)
|
|
(4,710)
|
Free cash
flow
|
$
3,983
|
|
$
(7,735)
|
|
$
(18,848)
|
|
$
(31,603)
|
Net cash (used in)
provided by investing activities
|
$
(7,737)
|
|
$
(2,667)
|
|
$
(4,852)
|
|
$
15,426
|
Net cash provided by
financing activities
|
$
1,172
|
|
$
3,580
|
|
$
9,938
|
|
$
12,933
|
Couchbase,
Inc.
|
Key Business
Metrics
|
(in
millions)
|
(unaudited)
|
|
|
As
of:
|
|
|
|
|
April
30,
|
|
July
31,
|
|
Oct.
31,
|
|
Jan.
31,
|
|
April
30,
|
|
July
31,
|
|
Oct.
31,
|
|
Jan
31,
|
|
|
2023
|
|
2023
|
|
2023
|
|
2024
|
|
2024
|
|
2024
|
|
2024
|
|
2025
|
ARR
|
|
$ 172.2
|
|
$ 180.7
|
|
$ 188.7
|
|
$ 204.2
|
|
$ 207.7
|
|
$ 214.0
|
|
$ 220.3
|
|
$ 237.9
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/couchbase-announces-fourth-quarter-and-fiscal-2025-financial-results-302385147.html
SOURCE Couchbase, Inc.