Klaviyo IPO Presentation Deck
GAAP to Non-GAAP reconciliation (cont'd)
Non-GAAP Gross Profit
(in thousands)
Gross Profit on GAAP Basis
Add: Amortization of Prepaid
Marketing Expense
Add: Stock-Based
Compensation Expense ¹,2
Add: Restructuring 3
Non-GAAP Gross Profit
Revenue
Gross Margin
Non-GAAP Gross Margin
Q1'21
$42,226 $48,839
500
$42,726
$58,271
72.5%
Q2'21
73.3%
29
Q3'21
72.9%
73.0%
$55,290 $59,589
120
$66,949 $75,876
Q4'21
72.9%
73.0%
311
$89,544
66.5%
Q1'22
$48,868 $55,410 $59,900 $72,232 $78,118 $86,574
66.9%
$72,179 $78,091
53
Q2'22
72.7%
27
72.7%
Q3'22
$99,322 $109,023 $119,168
71.6%
71.7%
$86,549 $107,904
25
72.6%
72.6%
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.
24
Q1'23
74.3%
74.3%
$119,514 $127,110
26
1,156
$145,235 $156,088
$107,928 $120,696 $127,127
76.6%
77.3%
2023 Ⓒ Klaviyo
Q2'23
17
Confidential
$164,586
77.2%
77.2%
55View entire presentation