Investor Presentaiton
Q2 2021
Q3 2021
Q4 2021
Q1 2022
Q2 2022
GAAP Cost of Revenue
Less: Stock-based Compensation Expense & Related Payroll Taxes
$35,029
-$803
$37,525
$42,496
$47,051
$55,804
-$1,040
-$1,337
-$1,323
-$2,001
Less: Amortization of Acquired Intangible Assets
Non-GAAP Cost of Revenue
-$700
-$700
-$846.
-$507
-$4,312
$33,526
$35,785
$40,313
$45,221
GAAP Gross Profit
$117,399
$134,822
Add: Stock-based Compensation & Related Payroll Taxes
$803
Add: Amortization of Acquired Intangible Assets
$700
Non-GAAP Gross Profit
$118,902
$1,040
$700
$136,562
$151,100
$1,337
$846
$165,116
$49,491
$178,713
$1,323
$2,001
$153,283
$507
$166,946
$4,312
$185,026
GAAP Gross Margin
77%
78%
78%
78%
76%
GAAP to
Non-GAAP
Reconciliation
(Quarterly)
Less: Stock-based Compensation & Related Payroll Taxes
Less: Amortization of acquired intangible assets.
Non-GAAP Gross Margin
GAAP Sales and Marketing
78%
79%
79%
79%
79%
$75,995
-$7,579
$85,877
-$8,271
$96,219
-$10,184
$100,057
-$10,379
$117,622
-$12,907
-$575
Less: Acquisition-related and other expenses
Non-GAAP Sales and Marketing
-$265
$68,416
$77,606
$86,035
$89,678
$103,875
GAAP S&M Expense as a % of Revenue
50%
50%
Non-GAAP S&M Expense as a % of Revenue
45%
45%
50%
44%
47%
42%
50%
44%
GAAP Research and Development
$41,349
$46,770
$61,762
$67,054
$75,114
Less: Stock-based Compensation & Related Payroll Taxes
-$11,280
-$13,971
-$24,747
Less: Acquisition-related and other expenses
-$24,079
-$2,639
-$27,873
-$1,043
Non-GAAP Research and Development
$30,069
$32,799
$37,015
$40,336
$46,198
GAAP R&D Expense as a % of Revenue
27%
27%
32%
32%
32%
Non-GAAP R&D Expense as a % of Revenue
20%
19%
19%
19%
20%
GAAP General and Administrative
$28,927
$28,669
Less: Stock-based Compensation & Related Payroll Taxes
Less: Acquisition-related and other expenses
-$4,486
-$4,742
Non-GAAP General and Administrative Expense
$24,441
$23,927
$34,183
-$5,830
-$380
$27,973
$38,029
-$6,018
$50,518
-$14,674
$32,011
GAAP G&A Expense as a % of Revenue
19%
17%
Non-GAAP G&A Expense as a % of Revenue
GAAP Loss from Operations
16%
14%
18%
14%
18%
$35,844
22%
15%
15%
-$28,872
Add: Stock-based Compensation & Related Payroll Taxes
Add: Amortization of Acquired Intangible Assets
Add: Acquisition-related and other expenses.
Non-GAAP Loss from Operations
$24,148
$700
-$26,494
$28,024
$700
-$41,064
$42,098
$846
$380
-$40,024
$41,799
-$64,541
$57,455
$507
$4,887
$2,639
$1,308
-$4,024
CLOUDFLARE © Copyright Cloudflare, Inc.
GAAP Operating Margin
Non-GAAP Operating Margin
-19%
$2,230
-15%
$2,260
$4,921
-$891
-21%
-19%
-28%
-3%
1%
1%
2%
0%View entire presentation