Klaviyo IPO Presentation Deck
GAAP to Non-GAAP reconciliation (cont'd)
Non-GAAP Operating Expense
(in thousands)
Research and Development (R&D)
Expense on a GAAP Basis
Less: Amortization of Prepaid
Marketing Expense
Less: Stock-Based
Compensation Expense ¹,2
Less: Restructuring 3
Non-GAAP R&D Expense
Revenue
R&D Expense as a % of Revenue
Non-GAAP R&D Expense
as a % of Revenue
Q1'21
1,599
$14,643 $14,412 $17,293
$13,044
$58,271
25.1%
Q2'21
22.4%
1,393
Q3'21
21.5%
2,204
$66,949 $75,876
19.4%
22.8%
Q4'21
19.9%
704
$13,019 $15,089 $18,547 $20,893 $23,748
$89,544
Q1'22
$19,251 $21,227 $24,048 $30,090 $28,712
21.5%
20.7%
334
Q2'22
21.4%
300
$99,322 $109,023
21.0%
22.1%
Q3'22
21.8%
298
$29,792
$119,168
25.3%
25.0%
¹ Represents non-cash share-based awards granted. Stock-based compensation expense of $1.5 million for the quarter ending December 31, 2022 related to the cancellation of an executive's unvested RSUS
outstanding for which the service-based vesting condition was satisfied but the liquidity-based vesting condition was not, which was paid in cash, and thus is excluded from the table above. This is included within
general and administrative expense.
Q4'22
2 Represents non-cash share-based awards granted. Stock-based compensation expense of $16.7 million related to repurchasing and retiring our common stock was paid in cash, thus excluded from the table above.
3 Represents restructuring costs incurred in connection with a reduction in the Company's workforce announced in March 2023. During the period ended March 31, 2023, stock-based compensation expense of
approximately $0.5 million related to the reduction in workforce is excluded from restructuring expense and included in stock-based compensation from the table above.
298
Q1'23
19.8%
19.6%
$35,032 $33,055
$28,414 $31,181
551
3,300
$145,235 $156,088
22.4%
20.0%
2023 Ⓒ Klaviyo
Q2'23
262
$32,793
Confidential
$164,586
20.1%
19.9%
57View entire presentation