| Delaware | 001-40508 | 27-2485512 | ||||||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) | (I.R.S. Employer Identification Number) |
||||||
|
500 3rd St.
Suite 510
San Francisco, CA 94107
(Address of principal executive offices, including zip code)
| ||||||||
|
(650) 549-4330
(Registrant's telephone number, including area code)
| ||||||||
| ☐ | 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)). | ||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Class A common stock, $0.001 par value per share | DOCS | The New York Stock Exchange | ||||||||||||
| Exhibit Number | Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the inline XBRL document) | |||||||
| DOXIMITY, INC. | ||||||||
| By: | /s/ Anna Bryson |
|||||||
|
Anna Bryson
Chief Financial Officer
|
||||||||
| December 31, 2022 | March 31, 2022 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 136,454 | $ | 112,809 | |||||||
| Marketable securities | 664,511 | 685,304 | |||||||||
| Accounts receivable, net | 74,862 | 81,073 | |||||||||
| Prepaid expenses and other current assets | 17,120 | 19,439 | |||||||||
| Deferred contract costs, current | 5,572 | 5,512 | |||||||||
| Total current assets | 898,519 | 904,137 | |||||||||
| Property and equipment, net | 11,519 | 8,488 | |||||||||
| Deferred income tax assets | 40,338 | 48,558 | |||||||||
| Operating lease right-of-use assets | 14,357 | 1,087 | |||||||||
| Intangible assets, net | 33,034 | 7,909 | |||||||||
| Goodwill | 67,940 | 18,915 | |||||||||
| Other assets | 1,380 | 2,263 | |||||||||
| Total assets | $ | 1,067,087 | $ | 991,357 | |||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 1,604 | $ | 463 | |||||||
| Accrued expenses and other current liabilities | 33,151 | 25,270 | |||||||||
| Deferred revenue, current | 69,671 | 84,907 | |||||||||
| Operating lease liabilities, current | 1,458 | 642 | |||||||||
| Total current liabilities | 105,884 | 111,282 | |||||||||
| Deferred revenue, non-current | 140 | 78 | |||||||||
| Operating lease liabilities, non-current | 14,181 | 447 | |||||||||
| Contingent earn-out consideration liability, non-current | 15,625 | — | |||||||||
| Other liabilities, non-current | 1,083 | 956 | |||||||||
| Total liabilities | 136,913 | 112,763 | |||||||||
| Stockholders' Equity | |||||||||||
| Preferred stock | — | — | |||||||||
| Common stock | 193 | 192 | |||||||||
| Additional paid-in capital | 745,506 | 702,589 | |||||||||
| Accumulated other comprehensive loss | (18,742) | (15,294) | |||||||||
| Retained earnings | 203,217 | 191,107 | |||||||||
| Total stockholders' equity | 930,174 | 878,594 | |||||||||
| Total liabilities and stockholders’ equity | $ | 1,067,087 | $ | 991,357 | |||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenue | $ | 115,262 | $ | 97,876 | $ | 308,086 | $ | 249,895 | |||||||||||||||
Cost of revenue(1) |
13,526 | 11,085 | 39,813 | 28,022 | |||||||||||||||||||
| Gross profit | 101,736 | 86,791 | 268,273 | 221,873 | |||||||||||||||||||
Operating expenses(1): |
|||||||||||||||||||||||
| Research and development | 20,519 | 16,225 | 58,645 | 44,926 | |||||||||||||||||||
| Sales and marketing | 33,220 | 25,698 | 90,375 | 66,230 | |||||||||||||||||||
| General and administrative | 9,513 | 9,079 | 26,986 | 25,102 | |||||||||||||||||||
| Total operating expenses | 63,252 | 51,002 | 176,006 | 136,258 | |||||||||||||||||||
| Income from operations | 38,484 | 35,789 | 92,267 | 85,615 | |||||||||||||||||||
| Other income, net | 2,461 | 20 | 4,173 | 485 | |||||||||||||||||||
| Income before income taxes | 40,945 | 35,809 | 96,440 | 86,100 | |||||||||||||||||||
| Provision for (benefit from) income taxes | 7,477 | (19,838) | 14,290 | (31,957) | |||||||||||||||||||
| Net income | $ | 33,468 | $ | 55,647 | $ | 82,150 | $ | 118,057 | |||||||||||||||
| Undistributed earnings attributable to participating securities | — | — | — | (21,866) | |||||||||||||||||||
| Net income attributable to Class A and Class B common stockholders, basic and diluted | $ | 33,468 | $ | 55,647 | $ | 82,150 | $ | 96,191 | |||||||||||||||
| Net income per share attributable to Class A and Class B common stockholders: | |||||||||||||||||||||||
| Basic | $ | 0.17 | $ | 0.30 | $ | 0.43 | $ | 0.62 | |||||||||||||||
| Diluted | $ | 0.16 | $ | 0.26 | $ | 0.38 | $ | 0.53 | |||||||||||||||
| Weighted-average shares used in computing net income per share attributable to Class A and Class B common stockholders: | |||||||||||||||||||||||
| Basic | 192,805 | 188,372 | 192,963 | 154,289 | |||||||||||||||||||
| Diluted | 212,065 | 216,396 | 213,656 | 182,905 | |||||||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Cost of revenue | $ | 2,695 | $ | 1,912 | $ | 7,209 | $ | 2,973 | |||||||||||||||
| Research and development | 4,002 | 2,035 | 9,416 | 4,864 | |||||||||||||||||||
| Sales and marketing | 4,856 | 2,681 | 11,912 | 5,575 | |||||||||||||||||||
| General and administrative | 2,431 | 3,206 | 6,306 | 8,221 | |||||||||||||||||||
| Total stock-based compensation expense | $ | 13,984 | $ | 9,834 | $ | 34,843 | $ | 21,633 | |||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Cash flows from operating activities | |||||||||||||||||||||||
| Net income | $ | 33,468 | $ | 55,647 | $ | 82,150 | $ | 118,057 | |||||||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 2,616 | 1,361 | 7,575 | 3,672 | |||||||||||||||||||
| Deferred income taxes | 9,287 | (31,972) | 9,392 | (31,972) | |||||||||||||||||||
| Stock-based compensation, net of amounts capitalized | 13,984 | 9,834 | 34,843 | 21,633 | |||||||||||||||||||
| Non-cash lease expense | 538 | 288 | 1,490 | 857 | |||||||||||||||||||
| Amortization of premium on marketable securities, net | 471 | 1,302 | 3,144 | 2,863 | |||||||||||||||||||
| Loss on sale of marketable securities | 593 | 595 | 1,093 | 525 | |||||||||||||||||||
| Amortization of deferred contract costs | 1,518 | 1,710 | 6,357 | 7,366 | |||||||||||||||||||
| Other | 790 | (73) | 797 | 120 | |||||||||||||||||||
| Changes in operating assets and liabilities, net of effect of acquisition: | |||||||||||||||||||||||
| Accounts receivable | 3,997 | (14,021) | 6,191 | (19,579) | |||||||||||||||||||
| Prepaid expenses and other assets | (1,727) | 10,722 | 1,924 | (7,003) | |||||||||||||||||||
| Deferred contract costs | (4,067) | (3,697) | (6,409) | (6,672) | |||||||||||||||||||
| Accounts payable, accrued expenses and other liabilities | 7,197 | 8,872 | 2,723 | 8,093 | |||||||||||||||||||
| Deferred revenue | (19,970) | (13,111) | (18,098) | (17,538) | |||||||||||||||||||
| Operating lease liabilities | 2 | (173) | (209) | (811) | |||||||||||||||||||
| Net cash provided by operating activities | 48,697 | 27,284 | 132,963 | 79,611 | |||||||||||||||||||
| Cash flows from investing activities | |||||||||||||||||||||||
| Cash paid for acquisition | — | — | (53,500) | — | |||||||||||||||||||
| Purchases of property and equipment | (204) | (611) | (1,680) | (852) | |||||||||||||||||||
| Internal-use software development costs | (1,012) | (1,065) | (3,478) | (2,736) | |||||||||||||||||||
| Purchases of marketable securities | (39,080) | (115,772) | (130,257) | (1,271,915) | |||||||||||||||||||
| Maturities of marketable securities | 10,576 | 6,066 | 35,014 | 41,617 | |||||||||||||||||||
| Sales of marketable securities | 43,024 | 85,862 | 107,182 | 616,938 | |||||||||||||||||||
| Net cash provided by (used in) investing activities | 13,304 | (25,520) | (46,719) | (616,948) | |||||||||||||||||||
| Cash flows from financing activities | |||||||||||||||||||||||
| Proceeds from issuance of common stock upon initial public offering after deducting underwriting discounts and commissions | — | — | — | 553,905 | |||||||||||||||||||
| Proceeds from issuance of common stock upon exercise of stock options and common stock warrants | 1,871 | 4,174 | 7,455 | 9,234 | |||||||||||||||||||
| Proceeds from issuance of common stock in connection with the employee stock purchase plan | — | — | 2,341 | — | |||||||||||||||||||
| Taxes paid related to net share settlement of equity awards | (1,092) | (380) | (2,353) | (436) | |||||||||||||||||||
| Repurchase of common stock | — | — | (70,042) | (2,698) | |||||||||||||||||||
| Payments of deferred offering costs | — | — | — | (3,982) | |||||||||||||||||||
| Net cash provided by (used in) financing activities | 779 | 3,794 | (62,599) | 556,023 | |||||||||||||||||||
| Net increase in cash and cash equivalents | 62,780 | 5,558 | 23,645 | 18,686 | |||||||||||||||||||
| Cash and cash equivalents, beginning of period | 73,674 | 79,521 | 112,809 | 66,393 | |||||||||||||||||||
Cash and cash equivalents, end of period |
$ | 136,454 | $ | 85,079 | $ | 136,454 | $ | 85,079 | |||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| (in thousands, except percentages) | |||||||||||||||||||||||
| Net income | $ | 33,468 | $ | 55,647 | $ | 82,150 | $ | 118,057 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Acquisition and other related expenses | — | — | 30 | — | |||||||||||||||||||
| Stock-based compensation | 13,984 | 9,834 | 34,843 | 21,633 | |||||||||||||||||||
| Depreciation and amortization | 2,616 | 1,361 | 7,575 | 3,672 | |||||||||||||||||||
| Provision for (benefit from) income taxes | 7,477 | (19,838) | 14,290 | (31,957) | |||||||||||||||||||
| Change in fair value of contingent earn-out consideration liability | 417 | — | 323 | — | |||||||||||||||||||
| Other income, net | (2,461) | (20) | (4,173) | (485) | |||||||||||||||||||
| Adjusted EBITDA | $ | 55,501 | $ | 46,984 | $ | 135,038 | $ | 110,920 | |||||||||||||||
| Revenue | $ | 115,262 | $ | 97,876 | $ | 308,086 | $ | 249,895 | |||||||||||||||
| Net income margin | 29.0 | % | 56.9 | % | 26.7 | % | 47.2 | % | |||||||||||||||
| Adjusted EBITDA margin | 48.2 | % | 48.0 | % | 43.8 | % | 44.4 | % | |||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 48,697 | $ | 27,284 | $ | 132,963 | $ | 79,611 | |||||||||||||||
| Purchases of property and equipment | (204) | (611) | (1,680) | (852) | |||||||||||||||||||
| Internal-use software development costs | (1,012) | (1,065) | (3,478) | (2,736) | |||||||||||||||||||
| Free cash flow | $ | 47,481 | $ | 25,608 | $ | 127,805 | $ | 76,023 | |||||||||||||||
| Other cash flow components: | |||||||||||||||||||||||
| Net cash provided by (used in) investing activities | $ | 13,304 | $ | (25,520) | $ | (46,719) | $ | (616,948) | |||||||||||||||
| Net cash provided by (used in) financing activities | $ | 779 | $ | 3,794 | $ | (62,599) | $ | 556,023 | |||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| (in thousands, except per share data and percentages) | |||||||||||||||||||||||
| GAAP cost of revenue | $ | 13,526 | $ | 11,085 | $ | 39,813 | $ | 28,022 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Stock-based compensation | (2,695) | (1,912) | (7,209) | (2,973) | |||||||||||||||||||
| Amortization of acquired intangibles | (137) | — | (410) | — | |||||||||||||||||||
| Non-GAAP cost of revenue | $ | 10,694 | $ | 9,173 | $ | 32,194 | $ | 25,049 | |||||||||||||||
| GAAP gross profit | $ | 101,736 | $ | 86,791 | $ | 268,273 | $ | 221,873 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Stock-based compensation | 2,695 | 1,912 | 7,209 | 2,973 | |||||||||||||||||||
| Amortization of acquired intangibles | 137 | — | 410 | — | |||||||||||||||||||
| Non-GAAP gross profit | $ | 104,568 | $ | 88,703 | $ | 275,892 | $ | 224,846 | |||||||||||||||
| GAAP gross margin | 88.3 | % | 88.7 | % | 87.1 | % | 88.8 | % | |||||||||||||||
| Non-GAAP gross margin | 90.7 | % | 90.6 | % | 89.6 | % | 90.0 | % | |||||||||||||||
| GAAP research and development expense | $ | 20,519 | $ | 16,225 | $ | 58,645 | $ | 44,926 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Stock-based compensation | (4,002) | (2,035) | (9,416) | (4,864) | |||||||||||||||||||
| Non-GAAP research and development expense | $ | 16,517 | $ | 14,190 | $ | 49,229 | $ | 40,062 | |||||||||||||||
| GAAP sales and marketing expense | $ | 33,220 | $ | 25,698 | $ | 90,375 | $ | 66,230 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Stock-based compensation | (4,856) | (2,681) | (11,912) | (5,575) | |||||||||||||||||||
| Amortization of acquired intangibles | (1,061) | (265) | (3,185) | (795) | |||||||||||||||||||
| Change in fair value of contingent earn-out consideration liability | (417) | — | (323) | — | |||||||||||||||||||
| Non-GAAP sales and marketing expense | $ | 26,886 | $ | 22,752 | $ | 74,955 | $ | 59,860 | |||||||||||||||
| GAAP general and administrative expense | $ | 9,513 | $ | 9,079 | $ | 26,986 | $ | 25,102 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Acquisition and other related expenses | — | — | (30) | — | |||||||||||||||||||
| Stock-based compensation | (2,431) | (3,206) | (6,306) | (8,221) | |||||||||||||||||||
| Non-GAAP general and administrative expense | $ | 7,082 | $ | 5,873 | $ | 20,650 | $ | 16,881 | |||||||||||||||
| GAAP operating expense | $ | 63,252 | $ | 51,002 | $ | 176,006 | $ | 136,258 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Acquisition and other related expenses | — | — | (30) | — | |||||||||||||||||||
| Stock-based compensation | (11,289) | (7,922) | (27,634) | (18,660) | |||||||||||||||||||
| Amortization of acquired intangibles | (1,061) | (265) | (3,185) | (795) | |||||||||||||||||||
| Change in fair value of contingent earn-out consideration liability | (417) | — | (323) | — | |||||||||||||||||||
| Non-GAAP operating expense | $ | 50,485 | $ | 42,815 | $ | 144,834 | $ | 116,803 | |||||||||||||||
| Three Months Ended December 31, | Nine Months Ended December 31, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| (in thousands, except per share data and percentages) | |||||||||||||||||||||||
| GAAP operating income | $ | 38,484 | $ | 35,789 | $ | 92,267 | $ | 85,615 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Acquisition and other related expenses | — | — | 30 | — | |||||||||||||||||||
| Stock-based compensation | 13,984 | 9,834 | 34,843 | 21,633 | |||||||||||||||||||
| Amortization of acquired intangibles | 1,198 | 265 | 3,595 | 795 | |||||||||||||||||||
| Change in fair value of contingent earn-out consideration liability | 417 | — | 323 | — | |||||||||||||||||||
| Non-GAAP operating income | $ | 54,083 | $ | 45,888 | $ | 131,058 | $ | 108,043 | |||||||||||||||
| GAAP net income | $ | 33,468 | $ | 55,647 | $ | 82,150 | $ | 118,057 | |||||||||||||||
| Adjusted to exclude the following: | |||||||||||||||||||||||
| Acquisition and other related expenses | — | — | 30 | — | |||||||||||||||||||
| Stock-based compensation | 13,984 | 9,834 | 34,843 | 21,633 | |||||||||||||||||||
| Amortization of acquired intangibles | 1,198 | 265 | 3,595 | 795 | |||||||||||||||||||
| Change in fair value of contingent earn-out consideration liability | 417 | — | 323 | — | |||||||||||||||||||
Income tax effect of non-GAAP adjustments (1) |
(3,276) | (2,121) | (8,146) | (4,710) | |||||||||||||||||||
| Non-GAAP net income | $ | 45,791 | $ | 63,625 | $ | 112,795 | $ | 135,775 | |||||||||||||||
| Non-GAAP net income margin | 39.7 | % | 65.0 | % | 36.6 | % | 54.3 | % | |||||||||||||||
| GAAP undistributed earnings attributable to participating securities | $ | — | $ | — | $ | — | $ | (21,866) | |||||||||||||||
| Impact on undistributed earnings attributable to participating securities due to non-GAAP adjustments | — | — | — | (2,436) | |||||||||||||||||||
| Non-GAAP undistributed earnings attributable to participating securities | $ | — | $ | — | $ | — | $ | (24,302) | |||||||||||||||
| Non-GAAP net income | $ | 45,791 | $ | 63,625 | $ | 112,795 | $ | 135,775 | |||||||||||||||
| Non-GAAP undistributed earnings attributable to participating securities | — | — | — | (24,302) | |||||||||||||||||||
| Non-GAAP net income attributable to Class A and Class B stockholders, basic and diluted | $ | 45,791 | $ | 63,625 | $ | 112,795 | $ | 111,473 | |||||||||||||||
| Weighted-average shares used in computing net income per share attributable to Class A and Class B common stockholders: | |||||||||||||||||||||||
| Basic | 192,805 | 188,372 | 192,963 | 154,289 | |||||||||||||||||||
| Diluted | 212,065 | 216,396 | 213,656 | 182,905 | |||||||||||||||||||
| Non-GAAP net income per share attributable to Class A and Class B stockholders: | |||||||||||||||||||||||
| Basic | $ | 0.24 | $ | 0.34 | $ | 0.58 | $ | 0.72 | |||||||||||||||
| Diluted | $ | 0.22 | $ | 0.29 | $ | 0.53 | $ | 0.61 | |||||||||||||||