株探米国株
日本語 英語
エドガーで原本を確認する
0001517413false00015174132024-02-142024-02-14

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549 
FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 14, 2024 
FASTLY, INC.
(Exact name of Registrant as Specified in Its Charter)
 
Delaware 001-38897 27-5411834
(State or other jurisdiction of
incorporation or organization)
(Commission File Number) (I.R.S. Employer
Identification Number)

475 Brannan Street, Suite 300
San Francisco, CA 94107
(Address of principal executive offices) (Zip code)
(844) 432-7859
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report) 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
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))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class   Trading
Symbol(s)
  Name of each exchange
on which registered
Class A Common Stock, $0.00002 par value   “FSLY”   New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company  ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐







Item 2.02                   Results of Operations and Financial Condition.

On February 14, 2024, Fastly, Inc. (the "Company") announced its financial results for the quarter and full year ended December 31, 2023 by issuing a press release. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Attached hereto as Exhibit 99.2 and incorporated by reference herein is the Company’s investor supplement, regarding results of the quarter and fiscal year ended December 31, 2023 (the “Investor Supplement”). The Investor Supplement will be posted to http://investors.fastly.com immediately after the filing of this Form 8-K.

The information furnished on this Form 8-K, including the exhibits attached, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.



Item 9.01                   Financial Statements and Exhibits.
 
(d)Exhibits
Exhibit
No.
   Exhibit Description
99.1 
99.2    
 





SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
FASTLY, INC.
Dated: February 14, 2024   By:   /s/ Ronald W. Kisling
      Ronald W. Kisling
      Chief Financial Officer


EX-99.1 2 ex991-fslypressrelease1231.htm EX-99.1 Document

Exhibit 99.1
Fastly Announces Fourth Quarter and Full Year 2023 Financial Results
Company reports record fourth quarter revenue of $137.8 million

SAN FRANCISCO — February 14, 2024 — Fastly, Inc. (NYSE: FSLY), one of the world’s fastest edge cloud platforms, today announced financial results for its fourth quarter and full year ended December 31, 2023.
“This quarter demonstrated the progress we’ve made in operational and financial rigor resulting in strong gross margins and non-GAAP net income,” said Todd Nightingale, CEO of Fastly.
“Our go-to-market, packaging and channel efforts through 2023 delivered an inflection in our customer acquisition as we closed out the year,” continued Nightingale. “This positions us well for 2024, driving our mission to make every user experience fast, safe, and engaging.”


Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Revenue $ 137,777  $ 119,321  $ 505,988  $ 432,725 
Gross margin
GAAP gross margin 55.0  % 52.4  % 52.6  % 48.5  %
Non-GAAP gross margin 59.2  % 57.0  % 56.9  % 53.6  %
Operating loss
GAAP operating loss $ (42,584) $ (48,462) $ (198,028) $ (246,199)
Non-GAAP operating loss $ (2,268) $ (11,994) $ (36,679) $ (76,468)
Net loss per share
GAAP net loss per common share—basic and diluted $ (0.18) $ (0.38) $ (1.03) $ (1.57)
Non-GAAP net income (loss) per common share—basic and diluted
$ 0.01  $ (0.08) $ (0.17) $ (0.59)
For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this press release.
Fourth Quarter 2023 Financial Summary
•Total revenue of $137.8 million, representing 15% year-over-year growth and 8% sequential increase.
•GAAP gross margin of 55.0%, compared to 52.4% in the fourth quarter of 2022. Non-GAAP gross margin of 59.2%, compared to 57.0% in the fourth quarter of 2022.
•GAAP net loss of $23.4 million, compared to $46.7 million in the fourth quarter of 2022. Non-GAAP net income of $1.7 million, compared to non-GAAP net loss of $9.5 million in the fourth quarter of 2022.
•GAAP net loss per basic and diluted shares of $0.18 compared to $0.38 in the fourth quarter of 2022. Non-GAAP net income per basic and diluted shares of $0.01, compared to non-GAAP net loss per basic and diluted shares of $0.08 in the fourth quarter of 2022.
Full Year 2023 Financial Summary
•Total revenue of $506.0 million, representing 17% growth year-over-year.
•GAAP gross margin of 52.6%, compared to 48.5% in fiscal 2022. Non-GAAP gross margin of 56.9%, compared to 53.6% in fiscal 2022.
•GAAP net loss of $133.1 million, compared to $190.8 million in fiscal 2022. Non-GAAP net loss of $21.7 million, compared to $72.3 million in fiscal 2022.
•GAAP net loss per basic and diluted shares of $1.03 compared to $1.57 in fiscal 2022. Non-GAAP net loss per basic and diluted shares of $0.17, compared to $0.59 in fiscal 2022.





Key Metrics
•12-month net retention rate (LTM NRR)1 decreased to 113% in the fourth quarter from 114% in the third quarter.
•Total customer count2 was 3,243 in the fourth quarter, up 141 from the third quarter; 578 were enterprise customers2 in the fourth quarter, up 31 from the third quarter.
•Average enterprise customer spend3 of $880 thousand in the fourth quarter, up 3% quarter-over-quarter.
•Annual revenue retention rate (ARR)7 was 99.2% in 2023, increasing from 98.9% in 2022.
•Remaining performance obligations (RPO)4 were $245 million, down 1% from $248 million in the third quarter of 2023 and up 24% from $198 million in the fourth quarter of 2022.

Fourth Quarter Business and Product Highlights
•Fastly was named a Leader in The Forrester Wave™: Edge Development Platforms, Q4 2023 report, highlighted by Fastly’s Compute platform receiving the highest rating possible (5/5) in 22 criteria.
•Kip Compton joined Fastly as Chief Product Officer, bringing over 25 years of senior leadership experience driving innovation, most recently as SVP of Strategy at Cisco Networking where he led teams responsible for strategy, portfolio management, investments and acquisitions.
•Repurchased $130.9 million of our convertible notes’ principal balance in the fourth quarter for $113.6 million in cash or approximately 87 cents on the dollar.
•Channel partner deal registration continues to expand as our 2023 deal registration more than tripled 2022 levels and we grew our partner engagement by over 65%.
•Our packaging motion is accelerating as more customers purchased package deals in the fourth quarter of 2023 than the first nine months of 2023 combined.
•Launched our new annual global cybersecurity report, The Race to Adapt, uncovering the impacts of cyber attacks on leading businesses across the globe and how 76% of the businesses surveyed plan to increase their cybersecurity budgets in the next year.
•Released multiple new features to Fastly’s Next-Gen WAF solution to improve performance and simplify the user experience, including Hashicorp Vault Integration, Agent Auto-Update, WAF Simulator, New Anomaly Signal: Out-of-Band Domain, and Simplified Attack Signal Thresholds.
•Released our new observability page, allowing customers to monitor their Fastly Delivery and Compute services via metrics and logs within customizable dashboards.
•Released our Bot Mitigation solution in limited availability to select customers.

First Quarter and Full Year 2024 Guidance

Q1 2024
Full Year 2024
Total Revenue (millions) $131 - $135 $580 - $590
Non-GAAP Operating Loss (millions) ($14.0) - ($10.0) ($20.0) - ($14.0)
Non-GAAP Net Income (Loss) per share (5)(6)
($0.09) - ($0.05) ($0.06) - $0.00
A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future and cannot be reasonably determined or predicted at this time, although it is important to note that these factors could be material to Fastly’s future GAAP financial results.

Conference Call Information

Fastly will host an investor conference call to discuss its results at 1:30 p.m. PT / 4:30 p.m. ET on Wednesday, February 14, 2024.

Date: Wednesday, February 14, 2024
Time: 1:30 p.m. PT / 4:30 p.m. ET Dial-in: 888-330-2022 (US/CA) or 646-960-0690 (Intl.)





Webcast: https://investors.fastly.com
Conf. ID#: 7543239

Please dial in at least 10 minutes prior to the 1:30 p.m. PT start time. A live webcast of the call will be available at https://investors.fastly.com where listeners may log on to the event by selecting the webcast link under the “Quarterly Results” section.

A telephone replay of the conference call will be available at approximately 5:00 p.m. PT, February 14 through February 28, 2024 by dialing 800-770-2030 or 647-362-9199 and entering the passcode 7543239.



About Fastly, Inc.
Fastly’s powerful and programmable edge cloud platform helps the world’s top brands deliver some of the best online experiences possible through edge compute, delivery, security, and observability offerings improving site performance, enhancing security, and empowering innovation at global scale. Compared to legacy providers, Fastly’s powerful and modern network architecture is one of the fastest on the planet, empowering developers to deliver secure websites and apps with rapid time-to-market and industry-leading cost savings. Organizations around the world trust Fastly to help them upgrade the internet experience, including Reddit, Wendy’s, Stripe, Neiman Marcus, Universal Music Group, SeatGeek, and Advance Publications. Learn more about Fastly at https://www.fastly.com, and follow us @fastly.

Forward-Looking Statements

This press release contains “forward-looking” statements that are based on our beliefs and assumptions and on information currently available to us on the date of this press release. Forward-looking statements may involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or achievements to be materially different from those expressed or implied by the forward-looking statements. These statements include, but are not limited to, statements regarding our future financial and operating performance, including our outlook and guidance, our operating performance, our ability to innovate, our customer acquisition and go-to-market efforts, our ability to monetize, and our ability to deliver on our long-term strategy. Except as required by law, we assume no obligation to update these forward-looking statements publicly or to update the reasons actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future. Important factors that could cause our actual results to differ materially are detailed from time to time in the reports Fastly files with the Securities and Exchange Commission (“SEC”), including in our Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2023. Additional information will also be set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Copies of reports filed with the SEC are posted on Fastly’s website and are available from Fastly without charge.
Use of Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States ("GAAP"), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net income (loss), non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net income (loss) and non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense, amortization of acquired intangible assets, acquisition-related expenses, executive transition costs, net gain on extinguishment of debt, impairment expense and amortization of debt discount and issuance costs.






Adjusted EBITDA: excludes stock-based compensation expense, depreciation and other amortization expenses, amortization of acquired intangible assets, acquisition-related expenses, executive transition costs, interest income, interest expense, including amortization of debt discount and issuance costs, net gain on extinguishment of debt, impairment expense, other income (expense), net, and income taxes.

Acquisition-Related Expenses: consists of acquisition-related charges that are not related to ongoing operations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because these charges may not be reflective of our core business, ongoing operating results, or future outlook.

Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook.

Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. These are included in our total interest expense.

Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.

Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook.

Executive Transition Costs: consists of one-time cash and non-cash charges recognized with respect to changes in our executives' employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.

Free Cash Flow: calculated as net cash used in operating activities less purchases of property and equipment, net of proceeds from sale of property and equipment, principal payments of finance lease liabilities, capitalized internal-use software costs and advance payments made related to capital expenditures. Management specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Management considers non-GAAP free cash flow to be a profitability and liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can possibly be used for investing in Fastly's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.
Impairment Expense: consists of impairment charge related to our computer and networking equipment, including software, we expect to not be used. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Income Taxes: consists primarily of expenses recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.





Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Net Gain on Debt Extinguishment: relates to net gain on the partial repurchase of our outstanding convertible debt. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Other Income (Expense), Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Stock-Based Compensation Expense: consists of expenses for stock options, restricted stock units, performance awards, restricted stock awards and Employee Stock Purchase Plan ("ESPP") under our equity incentive plans. Although stock-based compensation is an expense for the Company and is viewed as a form of compensation, management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance, primarily because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.
Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance.
In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this press release.
Key Metrics
1 We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior twelve-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12-month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model.
2 Under our new methodology, our number of customers is calculated based on the number of separate identifiable operating entities with which we have a billing relationship in good standing, from which we recognized revenue during the current quarter. Under our prior methodology, our number of customers is calculated based on the number of separate identifiable operating entities with which we have a billing relationship in good standing, from which we recognized revenue during the last month of the quarter. Under our new methodology, our enterprise customers are defined as those with annualized current quarter revenue in excess of $100,000. This is calculated by taking the revenue for each customer within the quarter and multiplying it by four. Under our prior methodology, our enterprise customers are defined as those with revenue in excess of $100,000 in the trailing 12-month period. Under our prior methodology, our total customer count was 3,097 in the fourth quarter, up 78 from the third quarter of 2023; 532 were enterprise customers in the fourth quarter, up 2 from the third quarter of 2023.
3 Under our new methodology, our average enterprise customer spend is calculated by taking the annualized current quarter revenue contributed by enterprise customers existing as of the current period, and dividing that by the number of enterprise customers as of the current period. Under our prior methodology, our average enterprise customer spend is calculated by taking the sum of the trailing 12-month revenue contributed by enterprise customers existing as of the current period, and dividing that by the number of enterprise customers as of the current period. Under our prior methodology, our average enterprise customer spend was $859 thousand in the fourth quarter, up 3% quarter-over-quarter.
4 Remaining performance obligations include future committed revenue for periods within current contracts with customers, as well as deferred revenue arising from consideration invoiced for which the related performance obligations have not been satisfied.





5 Non-GAAP net income (loss) per basic share is calculated as Non-GAAP net income (loss) divided by weighted average basic shares for 2024.
6 Assumes weighted average basic shares outstanding of 134.3 million in Q1 2024 and 137.5 million for the full year 2024.
7 Annual Revenue Retention rate is calculated by first calculating "Annual Revenue Churn", which is calculated by multiplying the final full month of revenue from a customer that terminated its contract with us, (a "Churned Customer") by the number of months remaining in the same calendar year. Our ARR rate is calculated by subtracting the quotient of the Annual Revenue Churn from all of our Churned Customers from which we recognized revenue during the last quarter of the prior year divided by our annual revenue of the same calendar year from 100%. Under the prior methodology, our ARR rate is calculated by subtracting the quotient of the Annual Revenue Churn from all of our Churned Customers from which we recognized revenue during the last month of the prior year divided by our annual revenue of the same calendar year from 100%. Under our prior methodology, our ARR was 99.1%, down 0.1% year-over-year.

Condensed Consolidated Statements of Operations
(in thousands, except per share amounts, unaudited)

Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Revenue $ 137,777  $ 119,321  $ 505,988  $ 432,725 
Cost of revenue(1)
62,003  56,738  239,660  222,944 
Gross profit 75,774  62,583  266,328  209,781 
Operating expenses:
Research and development(1)
38,270  37,197  152,190  155,308 
Sales and marketing(1)
48,662  44,623  191,773  179,869 
General and administrative(1)
31,426  29,225  116,077  120,803 
Impairment expense
—  —  4,316  — 
Total operating expenses
118,358  111,045  464,356  455,980 
Loss from operations (42,584) (48,462) (198,028) (246,199)
Net gain on extinguishment of debt 15,656  —  52,416  54,391 
Interest income 4,584  2,894  18,186  7,044 
Interest expense (744) (1,354) (4,051) (5,887)
Other income (expense) (763) 46  (1,832) (29)
Loss before income taxes (23,851) (46,876) (133,309) (190,680)
Income tax expense (benefit) (465) (223) (221) 94 
Net loss $ (23,386) $ (46,653) $ (133,088) $ (190,774)
Net income (loss) per share attributable to common stockholders, basic and diluted $ (0.18) $ (0.38) $ (1.03) $ (1.57)
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders, basic and diluted 131,843  123,587  128,770  121,723 

__________

(1)Includes stock-based compensation expense as follows:
Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Cost of revenue $ 3,278  $ 2,938  $ 11,656  $ 12,050 
Research and development 12,019  11,469  47,827  58,435 
Sales and marketing 8,060  7,885  33,703  39,083 
General and administrative 12,090  9,126  43,117  36,228 
Total $ 35,447  $ 31,418  $ 136,303  $ 145,796 





Reconciliation of GAAP to Non-GAAP Financial Measures
(in thousands, unaudited)
Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Gross Profit
GAAP gross profit $ 75,774  $ 62,583  $ 266,328  $ 209,781 
Stock-based compensation 3,278  2,938  11,656  12,050 
Amortization of acquired intangible assets 2,475  2,475  9,900  9,900 
Non-GAAP gross profit $ 81,527  $ 67,996  $ 287,884  $ 231,731 
GAAP gross margin 55.0  % 52.4  % 52.6  % 48.5  %
Non-GAAP gross margin 59.2  % 57.0  % 56.9  % 53.6  %
Research and development
GAAP research and development $ 38,270  $ 37,197  $ 152,190  $ 155,308 
Stock-based compensation (11,728) (11,469) (45,840) (58,435)
Executive transition costs (385) —  (2,791) — 
Non-GAAP research and development $ 26,157  $ 25,728  $ 103,559  $ 96,873 
Sales and marketing
GAAP sales and marketing $ 48,662  $ 44,623  $ 191,773  $ 179,869 
Stock-based compensation (8,060) (7,885) (33,703) (39,083)
Amortization of acquired intangible assets (2,300) (2,575) (10,026) (10,891)
Non-GAAP sales and marketing $ 38,302  $ 34,163  $ 148,044  $ 129,895 
General and administrative
GAAP general and administrative $ 31,426  $ 29,225  $ 116,077  $ 120,803 
Stock-based compensation (12,090) (9,126) (43,117) (33,195)
Executive transition costs —  —  —  (4,207)
Acquisition-related expenses —  —  —  (1,970)
Non-GAAP general and administrative $ 19,336  $ 20,099  $ 72,960  $ 81,431 
Operating loss
GAAP operating loss $ (42,584) $ (48,462) $ (198,028) $ (246,199)
Stock-based compensation 35,156  31,418  134,316  142,763 
Executive transition costs 385  —  2,791  4,207 
Amortization of acquired intangible assets 4,775  5,050  19,926  20,791 
Impairment expense —  —  4,316  — 
Acquisition-related expenses —  —  —  1,970 
Non-GAAP operating loss $ (2,268) $ (11,994) $ (36,679) $ (76,468)
Net loss
GAAP net loss $ (23,386) $ (46,653) $ (133,088) $ (190,774)
Stock-based compensation 35,156  31,418  134,316  142,763 
Executive transition costs 385  —  2,791  4,207 
Amortization of acquired intangible assets 4,775  5,050  19,926  20,791 
Acquisition-related expenses —  —  —  1,970 
Net gain on extinguishment of debt (15,656) —  (52,416) (54,391)
Impairment expense —  —  4,316  — 
Amortization of debt discount and issuance costs 456  716  2,477  3,169 
Non-GAAP income (loss) $ 1,730  $ (9,469) $ (21,678) $ (72,265)
Non-GAAP net income (loss) per common share—basic and diluted $ 0.01  $ (0.08) $ (0.17) $ (0.59)
Weighted average basic common shares 131,843 123,587 128,770 121,723
Weighted average diluted common shares 141,162 123,587 128,770 121,723






Reconciliation of GAAP to Non-GAAP Financial Measures
(in thousands, unaudited) (continued)
Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Reconciliation of GAAP to Non-GAAP diluted shares
GAAP diluted shares
131,843  123,587  128,770  121,723 
Other dilutive equity awards
9,319  —  —  — 
Non-GAAP diluted shares
141,162  123,587  128,770  121,723 
Non-GAAP diluted net income (loss) per share
0.01  (0.08) (0.17) (0.59)


Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Adjusted EBITDA
GAAP net loss $ (23,386) $ (46,653) $ (133,088) $ (190,774)
Stock-based compensation 35,156  31,418  134,316  142,763 
Executive transition costs 385  —  2,791  4,207 
Net gain on extinguishment of debt (15,656) —  (52,416) (54,391)
Impairment expense
—  —  4,316  — 
Acquisition-related expenses —  —  —  1,970 
Depreciation and other amortization 13,727  11,903  52,139  43,524 
Amortization of acquired intangible assets 4,775  5,050  19,926  20,791 
Amortization of debt discount and issuance costs 456  716  2,477  3,169 
Interest income (4,584) (2,894) (18,186) (7,044)
Interest expense 288  638  1,574  2,718 
Other expense (income)
763  (46) 1,832  29 
Income tax expense (benefit)
(465) (223) (221) 94 
Adjusted EBITDA $ 11,459  $ (91) $ 15,460  $ (32,944)





Condensed Consolidated Balance Sheets
(in thousands)
As of
December 31, 2023
As of
December 31, 2022
(unaudited)
(audited)
ASSETS
Current assets:
Cash and cash equivalents $ 107,921  $ 143,391 
Marketable securities, current 214,799  374,581 
Accounts receivable, net of allowance for credit losses 120,498  89,578 
Prepaid expenses and other current assets 20,455  28,933 
Total current assets 463,673  636,483 
Property and equipment, net 176,608  180,378 
Operating lease right-of-use assets, net 55,212  68,440 
Goodwill 670,356  670,185 
Intangible assets, net 62,475  82,900 
Marketable securities, non-current 6,088  165,105 
Other assets 90,779  92,622 
Total assets $ 1,525,191  $ 1,896,113 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 5,611  $ 4,786 
Accrued expenses 61,818  61,161 
Finance lease liabilities, current 15,684  28,954 
Operating lease liabilities, current 24,042  23,026 
Other current liabilities 40,539  34,394 
Total current liabilities 147,694  152,321 
Long-term debt 343,507  704,710 
Finance lease liabilities, non-current 1,602  15,507 
Operating lease liabilities, non-current 48,484  61,341 
Other long-term liabilities 4,416  7,076 
Total liabilities 545,703  940,955 
Stockholders’ equity:
Common stock
Additional paid-in capital 1,815,245  1,666,106 
Accumulated other comprehensive loss (1,008) (9,286)
Accumulated deficit (834,752) (701,664)
Total stockholders’ equity 979,488  955,158 
Total liabilities and stockholders’ equity $ 1,525,191  $ 1,896,113 








Condensed Consolidated Statements of Cash Flows
(in thousands, unaudited)
Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Cash flows from operating activities:
Net loss $ (23,386) $ (46,653) $ (133,088) $ (190,774)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation expense 13,587  11,371  51,602  42,619 
Amortization of intangible assets 4,899  5,582  20,424  21,696 
Non-cash lease expense 5,451  7,835  22,678  25,448 
Amortization of debt discount and issuance costs 456  715  2,476  3,169 
Amortization of deferred contract costs 4,295  2,896  15,548  8,916 
Stock-based compensation 35,447  31,418  136,303  145,796 
Deferred income taxes
(900) —  (900) — 
Provision for credit losses 714  624  2,025  2,406 
Loss on disposals of property and equipment
—  —  505  854 
Amortization and accretion of discounts and premiums on investments (990) 515  (646) 3,137 
Impairment of operating lease right-of-use assets 156  2,083  744  2,083 
Impairment expense —  —  4,316  — 
Net gain on extinguishment of debt (15,656) —  (52,416) (54,391)
Other adjustments 905  3,980  648  3,688 
Changes in operating assets and liabilities:
Accounts receivable (22,590) (17,288) (32,945) (27,359)
Prepaid expenses and other current assets 4,107  (971) 8,709  (6,758)
Other assets (6,868) (15,492) (23,137) (35,396)
Accounts payable (876) (1,267) 382  (4,724)
Accrued expenses (1,603) 3,799  (7,856) 8,289 
Operating lease liabilities (5,137) (6,377) (22,074) (22,778)
Other liabilities 612  5,102  7,064  4,447 
Net cash provided by (used in) operating activities (7,377) (12,128) 362  (69,632)
Cash flows from investing activities:
Purchases of marketable securities (59,142) —  (132,233) (355,479)
Sales of marketable securities 24,850  65  25,625  161,918 
Maturities of marketable securities 5,642  94,303  433,767  535,040 
Business acquisitions, net of cash acquired —  1,843  —  (25,902)
Advance payment for purchase of property and equipment —  (10,923) —  (42,197)
Purchases of property and equipment (2,693) (8,529) (10,976) (19,975)
Proceeds from sale of property and equipment —  126  49  492 
Capitalized internal-use software (5,902) (4,290) (21,292) (18,146)
Net cash provided by (used in) investing activities
(37,245) 72,595  294,940  235,751 
Cash flows from financing activities:
Cash paid for debt extinguishment (113,606) —  (310,540) (177,082)
Repayments of finance lease liabilities (5,932) (4,427) (27,175) (22,532)
Cash received for restricted stock sold in advance of vesting conditions —  —  —  10,655 
Cash paid for early sale of restricted shares —  —  —  (10,655)
Payment of deferred consideration for business acquisitions —  —  (4,393) — 
Proceeds from exercise of vested stock options 161  364  2,169  5,688 
Proceeds from employee stock purchase plan 1,550  (949) 8,559  4,777 
Net cash used in financing activities (117,827) (5,012) (331,380) (189,149)
Effects of exchange rate changes on cash, cash equivalents, and restricted cash 70  39  608  (390)
Net increase in cash, cash equivalents, and restricted cash (162,379) 55,494  (35,470) (23,420)
Cash, cash equivalents, and restricted cash at beginning of period 270,450  88,047  143,541  166,961 
Cash, cash equivalents, and restricted cash at end of period 108,071  143,541  108,071  143,541 
Reconciliation of cash, cash equivalents, and restricted cash as shown in the statements of cash flows:
Cash and cash equivalents 107,921  143,391  107,921  143,391 
Restricted cash, current 150  150  150  150 
Total cash, cash equivalents, and restricted cash $ 108,071  $ 143,541  $ 108,071  $ 143,541 







Free Cash Flow
(in thousands, unaudited)
Three months ended
December 31,
Year ended
December 31,
2023 2022 2023 2022
Cash flow provided by (used in) operations $ (7,377) $ (12,128) $ 362  $ (69,632)
Capital expenditures(1)
(14,527) (17,120) (59,394) (60,161)
Advance payment for purchase of property and equipment(2)
—  (10,923) —  (42,197)
Free Cash Flow $ (21,904) $ (40,171) $ (59,032) $ (171,990)
__________
(1)Capital expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
(2)As reflected in our statement of cash flows. In the year ended December 31, 2023, we received $8.7 million of capital equipment that was prepaid prior to the current year.













Contacts:
Investor Contact:
Vernon Essi, Jr.
ir@fastly.com

Media Contact:
Spring Harris
press@fastly.com

Source: Fastly, Inc.

EX-99.2 3 ex992-investorsupplement12.htm EX-99.2 Document
fastlylogo-redxjpega.jpg

Fourth Quarter 2023 Investor Supplement
Corporate Highlights
•Fastly was named a Leader in The Forrester Wave™: Edge Development Platforms, Q4 2023 report, highlighted by Fastly’s Compute platform receiving the highest rating possible (5/5) in 22 criteria.
•Kip Compton joined Fastly as Chief Product Officer, bringing 25 years of senior leadership experience driving innovation, most recently as SVP of Strategy at Cisco Networking where he led teams responsible for strategy, portfolio management, investments and acquisitions.
•Repurchased $130.9 million of our convertible notes’ principal balance in the fourth quarter for $113.6 million in cash or approximately 87 cents on the dollar.
•Launched our new annual global cybersecurity report, The Race to Adapt, uncovering the impacts of cyber attacks on leading businesses across the globe and how 76% of the businesses surveyed plan to increase their cybersecurity budgets in the next year.
Customer and Partner Highlights
•Channel partner deal registration continues to expand as our 2023 deal registration more than tripled 2022 levels and we grew our partner engagement by over 65%.
•Our packaging motion is accelerating as more customers purchased package deals in the fourth quarter of 2023 than the first nine months of 2023 combined.
•BeReal, a social media app that emphasizes authenticity and winner of the 2022 iPhone app of the year, chose Fastly’s platform due to its edge compute capabilities.
•MoxiWorks, a revolutionary real estate brokerage and agent tech platform, selected Fastly for its delivery requirements to replace an incumbent provider exiting the business.
•The E.W. Scripps Company, a diversified media company focused on creating a better-informed world, selected Fastly’s Next-Gen WAF solution.


Calculations of Key and Other Selected Metrics – Quarterly (unaudited)
Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Total Customer Count(2)
2,965  3,025  3,039  3,062  3,100  3,072  3,102  3,243 
Enterprise Customer Count(2)
488  499  511  533  540  551  547  578 
Average Enterprise Customer Spend (in thousands)(3)
$ 758  $ 742  $ 771  $ 822  $ 795  $ 818  $ 858  $ 880 
Enterprise Customer Revenue % 90  % 90  % 91  % 92  % 91  % 92  % 92  % 92  %
Annual Revenue Retention (ARR) Rate(8)
—  % —  % —  % 98.9  % —  % —  % —  % 99.2  %
Total Customer Count (prior methodology)(2)
2,880  2,894  2,925  2,958  3,001  2,965  3,019  3,097 
Enterprise Customer Count (prior methodology)(2)
457  471  482  493  514  520  530  532 
Average Enterprise Customer Spend (in thousands; prior methodology)(3)
$ 722  $ 730  $ 759  $ 782  $ 778  $ 809  $ 832  $ 859 
Enterprise Customer Revenue % (prior methodology) 89  % 88  % 89  % 89  % 89  % 90  % 90  % 90  %
Net Retention Rate (NRR) Quarter(9)
114  % 128  % 115  % 111  % 105  % 106  % 110  % 110  %
Net Retention Rate (NRR) LTM(1)
115  % 117  % 118  % 119  % 116  % 116  % 114  % 113  %
Dollar-Based Net Expansion Rate (DBNER)(10)
118  % 120  % 122  % 123  % 121  % 123  % 120  % 119  %
Global Network Capacity 198 TB/sec 215 TB/sec 233 TB/sec 252 TB/sec 265 TB/sec 277 TB/sec 291 TB/sec 313 TB/sec
Countries 34 34 35 35 35 35 35 35
Markets 75 78 79 79 79 79 79 79
*Note: The reporting of the dual key metrics with respect to Total Customer and Enterprise Customer counts and associated key metrics will be disclosed through the fourth quarter of fiscal year 2023, ending December 31, 2023.
Exhibit 99.2
Product Innovation and Developments
•Released multiple new features to Fastly’s Next-Gen WAF solution to improve performance and simplify the user experience, including Hashicorp Vault Integration, Agent Auto-Update, WAF Simulator, New Anomaly Signal: Out-of-Band Domain, and Simplified Attack Signal Thresholds.
•Released our updated observability page, allowing customers to monitor their Fastly Delivery and Compute services via system or customizable dashboards.
•Released our Bot Mitigation solution in limited availability to select customers.
Key Metrics Highlights
•12-month net retention rate (LTM NRR)1 decreased to 113% in the fourth quarter from 114% in the third quarter.
•Total customer count2 was 3,243 in the fourth quarter, up 141 from the third quarter; 578 were enterprise customers2 in the fourth quarter, up 31 from the third quarter.
•Average enterprise customer spend3 of $880 thousand in the fourth quarter, up 3% quarter-over-quarter.
•Annual revenue retention rate (ARR)7 was 99.2% in 2023, increasing from 98.9% in 2022.
•Remaining performance obligations (RPO)4 were $245 million, down 1% from $248 million in the third quarter of 2023 and up 24% from $198 million in the fourth quarter of 2022.
First Quarter and Full Year 2024 Guidance:
Q1 2024 Full Year 2024
Total Revenue (millions) $131 - $135 $580 - $590
Non-GAAP Operating Loss (millions)(5)
($14.0) - ($10.0) ($20.0) - ($14.0)
Non-GAAP Net Income (Loss) per share (6)(7)
($0.09) - ($0.05) ($0.06) - $0.00







fastlylogo-redxjpega.jpg
Key Metrics
1.We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior 12-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12-month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model.
2.Under our new methodology, our number of customers is calculated based on the number of separate identifiable operating entities with which we have a billing relationship in good standing, from which we recognized revenue during the current quarter. Under our prior methodology, our number of customers is calculated based on the number of separate identifiable operating entities with which we have a billing relationship in good standing, from which we recognized revenue during the last month of the quarter. Under our new methodology, our enterprise customers are defined as those with annualized current quarter revenue in excess of $100,000. This is calculated by taking the revenue for each customer within the quarter and multiplying it by four. Under our prior methodology, our enterprise customers are defined as those with revenue in excess of $100,000 in the trailing 12-month period. Under our prior methodology, our total customer count was 3,097 in the fourth quarter, up 78 from the third quarter of 2023; 532 were enterprise customers in the fourth quarter, up 2 from the third quarter of 2023.
3.Under our new methodology, our average enterprise customer spend is calculated by taking the annualized current quarter revenue contributed by enterprise customers existing as of the current period, and dividing that by the number of enterprise customers as of the current period. Under our prior methodology, our average enterprise customer spend is calculated by taking the sum of the trailing 12-month revenue contributed by enterprise customers existing as of the current period, and dividing that by the number of enterprise customers as of the current period. Under our prior methodology, our average enterprise customer spend was $859 thousand in the fourth quarter, up 3% quarter-over-quarter.
4.Remaining performance obligations include future committed revenue for periods within current contracts with customers, as well as deferred revenue arising from consideration invoiced for which the related performance obligations have not been satisfied.
5.For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this supplement.
6.Assumes weighted average basic shares outstanding of 134.3 million in Q1 2024 and 137.5 million for the full year 2024.
7.Non-GAAP Net Income (Loss) per basic share is calculated as Non-GAAP Net Income (Loss) divided by weighted average basic shares for 2024.
8.Annual Revenue Retention rate is calculated by first calculating "Annual Revenue Churn", which is calculated by multiplying the final full month of revenue from a customer that terminated its contract with us, (a "Churned Customer") by the number of months remaining in the same calendar year. Our ARR rate is calculated by subtracting the quotient of the Annual Revenue Churn from all of our Churned Customers from which we recognized revenue during the last quarter of the prior year divided by our annual revenue of the same calendar year from 100%. Under the prior methodology, our ARR rate is calculated by subtracting the quotient of the Annual Revenue Churn from all of our Churned Customers from which we recognized revenue during the last month of the prior year divided by our annual revenue of the same calendar year from 100%. Under our prior methodology, our ARR was 99.1%, down 0.1% year-over-year.
9.Net Retention Rate measures the net change in monthly revenue from existing customers in the last month of the period (the “current" period month) compared to the last month of the same period one year prior (the “prior" period month). The revenue included in the current period month includes revenue from (i) revenue contraction due to billing decreases or customer churn and (ii) revenue expansion due to billing increases, but excludes revenue from new customers. We calculate Net Retention Rate by dividing the revenue from the current period month by the revenue in the prior period month.
10.We calculate Dollar-Based Net Expansion Rate by dividing the revenue for a given period from customers who remained customers as of the last day of the given period (the “current” period) by the revenue from the same customers for the same period measured one year prior (the “base” period). The revenue included in the current


fastlylogo-redxjpega.jpg
period excludes revenue from (i) customers that churned after the end of the base period and (ii) new customers that entered into a customer agreement after the end of the base period.




Forward-Looking Statements

This investor supplement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended, about us and our industry that involve substantial risks and uncertainties. Forward-looking statements generally relate to future events or Fastly's future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates,” “going to,” "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential," "continue," “would,” or the negative of these words or other similar terms or expressions that concern Fastly's expectations, goals, strategy, priorities, plans, projections, or intentions. Forward-looking statements in this investor supplement include, but are not limited to, statements regarding Fastly’s future financial and operating performance, including its outlook and guidance; the performance of our products; the growth and success of Fastly's partner program; and Fastly's strategies, product and business plans. Fastly's expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected. These risks include the possibility that: Fastly is unable to attract and retain customers; Fastly's existing customers and partners do not maintain or increase usage of Fastly's platform; Fastly's platform and product features do not meet expectations, including due to defects, interruptions, security breaches, delays in performance or other similar problems; Fastly is unable to adapt to meet evolving market and customer demands and rapid technological change; Fastly is unable to comply with modified or new industry standards, laws and regulations; Fastly is unable to generate sufficient revenues to achieve or sustain profitability; Fastly’s limited operating history makes it difficult to evaluate its prospects and future operating results; Fastly is unable to effectively manage its growth; and Fastly is unable to compete effectively. The forward-looking statements contained in this investor supplement are also subject to other risks and uncertainties, including those more fully described in Fastly’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, and additional information set forth in Fastly's Annual Report on Form 10-K for the year ended December 31, 2023 and other filings and reports that Fastly may file from time to time with the SEC. The forward-looking statements in this investor supplement are based on information available to Fastly as of the date hereof, and Fastly disclaims any obligation to update any forward-looking statements, except as required by law.
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States ("GAAP"), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net income (loss), non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net income (loss) and non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense, amortization of acquired intangible assets, acquisition-related expenses, executive transition costs, net gain on extinguishment of debt, impairment expense and amortization of debt discount and issuance costs.
Adjusted EBITDA: excludes stock-based compensation expense, depreciation and other amortization expenses, amortization of acquired intangible assets, acquisition-related expenses, executive transition costs, interest income, interest expense, including amortization of debt discount and issuance costs, net gain on extinguishment of debt, impairment expense, other income (expense), net, and income taxes.
Acquisition-Related Expenses: consists of acquisition-related charges that are not related to ongoing operations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because these charges may not be reflective of our core business, ongoing operating results, or future outlook.


fastlylogo-redxjpega.jpg
Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook.
Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. These are included in our total interest expense.
Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook.
Executive Transition Costs: consists of one-time cash and non-cash charges recognized with respect to changes in our executive’s employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Free Cash Flow: calculated as net cash used in operating activities less purchases of property and equipment, net of proceeds from sale of property and equipment, principal payments of finance lease liabilities, capitalized internal-use software costs and advance payments made related to capital expenditures. Management specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Management considers non-GAAP free cash flow to be a profitability and liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can possibly be used for investing in Fastly's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.
Impairment Expense: consists of impairment charge related to our computer and networking equipment, including software, we expect to not be used. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Income Taxes: consists primarily of expenses recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Net Gain on Debt Extinguishment: relates to net gain on the partial repurchase of our outstanding convertible debt. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Other Income (Expense), Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.


fastlylogo-redxjpega.jpg
Stock-Based Compensation Expense: consists of expenses for stock options, restricted stock units, performance awards, restricted stock awards and Employee Stock Purchase Plan ("ESPP") under our equity incentive plans. Although stock-based compensation is an expense for the Company and is viewed as a form of compensation, management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance, primarily because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.
Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance.
In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this investor supplement.










fastlylogo-redxjpega.jpg
Consolidated Statements of Operations – Quarterly
(unaudited, in thousands, except per share amounts)

Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Revenue $ 102,382  $ 102,518  $ 108,504  $ 119,321  $ 117,564  $ 122,831  $ 127,816  $ 137,777 
Cost of revenue(1)
53,915  56,466  55,825  56,738  57,310  58,617  61,730  62,003 
Gross profit 48,467  46,052  52,679  62,583  60,254  64,214  66,086  75,774 
Operating expenses:
Research and development(1)
40,437  38,717  38,957  37,197  37,431  37,421  39,068  38,270 
Sales and marketing(1)
41,480  46,760  47,006  44,623  44,271  47,797  51,043  48,662 
General and administrative (1)
29,554  29,543  32,481  29,225  25,827  28,823  30,001  31,426 
Impairment expense —  —  —  —  —  —  4,316  — 
Total operating expenses 111,471  115,020  118,444  111,045  107,529  114,041  124,428  118,358 
Loss from operations (63,004) (68,968) (65,765) (48,462) (47,275) (49,827) (58,342) (42,584)
Net gain on extinguishment of debt —  54,391  —  —  —  36,760  —  15,656 
Interest income 681  1,502  1,967  2,894  4,186  4,508  4,908  4,584 
Interest expense (1,622) (1,530) (1,381) (1,354) (1,213) (1,232) (862) (744)
Other income (expense) (279) (1,673) 1,877  46  (250) (803) (16) (763)
Loss before income taxes (64,224) (16,278) (63,302) (46,876) (44,552) (10,594) (54,312) (23,851)
Income tax expense (benefit) 40  159  118  (223) 135  110  (1) (465)
Net loss $ (64,264) $ (16,437) $ (63,420) $ (46,653) $ (44,687) $ (10,704) $ (54,311) $ (23,386)
Net loss per share attributable to common stockholders, basic and diluted $ (0.54) $ (0.14) $ (0.52) $ (0.38) $ (0.36) $ (0.08) $ (0.42) $ (0.18)
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted 119,673  121,242  122,339  123,587  125,418  127,863  129,873  131,843 
__________
(1)Includes stock-based compensation expense as follows:
Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Cost of revenue $ 2,946  $ 3,188  $ 2,978  $ 2,938  $ 2,681  $ 2,837  $ 2,860  $ 3,278 
Research and development 18,589  13,889  14,488  11,469  11,481  12,205  12,122  12,019 
Sales and marketing 10,094  10,184  10,920  7,885  6,705  9,877  9,061  8,060 
General and administrative 8,393  7,717  10,992  9,126  7,284  12,073  11,670  12,090 
Total $ 40,022  $ 34,978  $ 39,378  $ 31,418  $ 28,151  $ 36,992  $ 35,713  $ 35,447 












fastlylogo-redxjpega.jpg
Reconciliation of GAAP to Non-GAAP Financial Measures - Quarterly
(unaudited, in thousands, except per share amounts)
Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023
Q4 2023
Gross Profit
GAAP gross Profit $ 48,467  $ 46,052  $ 52,679  $ 62,583  $ 60,254  $ 64,214  $ 66,086  $ 75,774 
Stock-based compensation 2,946  3,188  2,978  2,938  2,681  2,837  2,860  3,278 
Amortization of acquired intangible assets 2,475  2,475  2,475  2,475  2,475  2,475  2,475  2,475 
Non-GAAP gross profit 53,888  51,715  58,132  67,996  65,410  69,526  71,421  81,527 
GAAP gross margin 47.3  % 44.9  % 48.6  % 52.4  % 51.3  % 52.3  % 51.7  % 55.0  %
Non-GAAP gross margin 52.6  % 50.4  % 53.6  % 57.0  % 55.6  % 56.6  % 55.9  % 59.2  %
Research and development
GAAP research and development 40,437  38,717  38,957  37,197  37,431  37,421  39,068  38,270 
Stock-based compensation (18,589) (13,889) (14,488) (11,469) (11,481) (12,205) (10,426) (11,728)
Executive transition costs —  —  —  —  —  —  (2,406) (385)
Non-GAAP research and development 21,848  24,828  24,469  25,728  25,950  25,216  26,236  26,157 
Sales and marketing
GAAP sales and marketing 41,480  46,760  47,006  44,623  44,271  47,797  51,043  48,662 
Stock-based compensation (10,094) (10,184) (10,920) (7,885) (6,705) (9,877) (9,061) (8,060)
Amortization of acquired intangible assets (2,709) (2,710) (2,897) (2,575) (2,575) (2,575) (2,576) (2,300)
Non-GAAP sales and marketing 28,677  33,866  33,189  34,163  34,991  35,345  39,406  38,302 
General and administrative
GAAP general and administrative 29,554  29,543  32,481  29,225  25,827  28,823  30,001  31,426 
Stock-based compensation (8,393) (7,717) (7,959) (9,126) (7,284) (12,073) (11,670) (12,090)
Executive transition costs —  —  (4,207) —  —  —  —  — 
Acquisition-related expenses (58) (1,912) —  —  —  —  —  — 
Non-GAAP general and administrative 21,103  19,914  20,315  20,099  18,543  16,750  18,331  19,336 
Operating loss
GAAP operating loss (63,004) (68,968) (65,765) (48,462) (47,275) (49,827) (58,342) (42,584)
Stock-based compensation 40,022  34,978  36,345  31,418  28,151  36,992  34,017  35,156 
Executive transition costs —  —  4,207  —  —  —  2,406  385 
Amortization of acquired intangible assets 5,184  5,185  5,372  5,050  5,050  5,050  5,051  4,775 
Impairment expense
—  —  —  —  —  —  4,316  — 
Acquisition-related expenses 58  1,912  —  —  —  —  —  — 
Non-GAAP operating loss (17,740) (26,893) (19,841) (11,994) (14,074) (7,785) (12,552) (2,268)
Net loss
GAAP net loss (64,264) (16,437) (63,420) (46,653) (44,687) (10,704) (54,311) (23,386)
Stock-based compensation 40,022  34,978  36,345  31,418  28,151  36,992  34,017  35,156 
Executive transition costs —  —  4,207  —  —  —  2,406  385 
Amortization of acquired intangible assets 5,184  5,185  5,372  5,050  5,050  5,050  5,051  4,775 
Acquisition-related expenses 58  1,912  —  —  —  —  —  — 
Net gain on extinguishment of debt —  (54,391) —  —  —  (36,760) —  (15,656)
Impairment expense —  —  —  —  —  4,316  — 
Amortization of debt issuance costs 963  776  714  716  716  803  502  456 
Non-GAAP net income (loss)
$ (18,037) $ (27,977) $ (16,782) $ (9,469) $ (10,770) $ (4,619) $ (8,019) $ 1,730 
GAAP net loss per common share—basic and diluted $ (0.54) $ (0.14) $ (0.52) $ (0.38) $ (0.36) $ (0.08) $ (0.42) $ (0.18)
Non-GAAP net income (loss) per common share—basic and diluted $ (0.15) $ (0.23) $ (0.14) $ (0.08) $ (0.09) $ (0.04) $ (0.06) $ 0.01 
Weighted average basic common shares 119,673  121,242  122,339  123,587  125,418  127,863  129,873  131,843 
Weighted average diluted common shares 119,673  121,242  122,339  123,587  125,418  127,863  129,873  141,162 




fastlylogo-redxjpega.jpg
Reconciliation of GAAP to Non-GAAP Financial Measures - Quarterly (Continued)
(unaudited, in thousands, except per share amounts)

Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Reconciliation of GAAP to Non-GAAP diluted shares:
GAAP diluted shares 119,673  121,242  122,339  123,587  125,418  127,863  129,873  131,843 
Other dilutive equity awards —  —  —  —  —  —  —  9,319 
Non-GAAP diluted shares 119,673  121,242  122,339  123,587  125,418  127,863  129,873  141,162 
Non-GAAP diluted net income (loss) per share
(0.15) (0.23) (0.14) (0.08) (0.09) (0.04) (0.06) 0.01 

Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Adjusted EBITDA
GAAP net loss $ (64,264) $ (16,437) $ (63,420) $ (46,653) $ (44,687) $ (10,704) $ (54,311) $ (23,386)
Stock-based compensation 40,022  34,978  36,345  31,418  28,151  36,992  34,017  35,156 
Executive transition costs —  —  4,207  —  —  —  2,406  385 
Net gain on extinguishment of debt —  (54,391) —  —  —  (36,760) —  (15,656)
Impairment expense
—  —  —  —  —  —  4,316  — 
Acquisition-related expenses 58  1,912  —  —  —  —  —  — 
Depreciation and other amortization 9,975  10,860  10,786  11,903  12,179  13,030  13,202  13,727 
Amortization of acquired intangible assets 5,184  5,185  5,372  5,050  5,050  5,050  5,051  4,775 
Amortization of debt discount and issuance costs 963  776  714  716  716  803  502  456 
Interest income (681) (1,502) (1,967) (2,894) (4,186) (4,508) (4,908) (4,584)
Interest expense 659  754  667  638  497  429  360  288 
Other (income) expense, net 279  1,673  (1,877) (46) 250  803  16  763 
Income tax (benefit) expense 40  159  118  (223) 135  110  (1) (465)
Adjusted EBITDA $ (7,765) $ (16,033) $ (9,055) $ (91) $ (1,895) $ 5,245  $ 650  $ 11,459 



























fastlylogo-redxjpega.jpg


Non-GAAP Consolidated Statements of Operations - Quarterly
(unaudited, in thousands, except per share amounts)
Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Revenue $ 102,382  $ 102,518  $ 108,504  $ 119,321  $ 117,564  $ 122,831  $ 127,816  $ 137,777 
Cost of revenue (1)(2)
48,494  50,803  50,372  51,325  52,154  53,305  56,395  56,250 
Gross profit 53,888  51,715  58,132  67,996  65,410  69,526  71,421  81,527 
Operating expenses:
Research and development(1)(7)
21,848  24,828  24,469  25,728  25,950  25,216  26,236  26,157 
Sales and marketing(1)(2)
28,677  33,866  33,189  34,163  34,991  35,345  39,406  38,302 
General and administrative (1)(3)(7)
21,103  19,914  20,315  20,099  18,543  16,750  18,331  19,336 
Total operating expenses(8)
71,628  78,608  77,973  79,990  79,484  77,311  83,973  83,795 
Loss from operations(1)(2)(3)(7)
(17,740) (26,893) (19,841) (11,994) (14,074) (7,785) (12,552) (2,268)
Interest income 681  1,502  1,967  2,894  4,186  4,508  4,908  4,584 
Interest expense(4)
(659) (754) (667) (638) (497) (429) (360) (288)
Other income (expense), net (279) (1,673) 1,877  46  (250) (803) (16) (763)
Income (loss) before income tax expense (benefit)(5)
(17,997) (27,818) (16,664) (9,692) (10,635) (4,509) (8,020) 1,265 
Income tax expense (benefit)(6)
40  159  118  (223) 135  110  (1) (465)
Net income (loss)(1)(2)(3)(4)(5)(6)(7)(8)
$ (18,037) $ (27,977) $ (16,782) $ (9,469) $ (10,770) $ (4,619) $ (8,019) $ 1,730 
Net income (loss) per share attributable to common stockholders, basic and diluted $ (0.15) $ (0.23) $ (0.14) $ (0.08) $ (0.09) $ (0.04) $ (0.06) $ 0.01 
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders, basic 119,673 121,242 122,339 123,587 125,418 127,863 129,873 131,843
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders, diluted 119,673 121,242 122,339 123,587 125,418 127,863 129,873 141,162
(1) Excludes stock-based compensation. See GAAP to Non-GAAP reconciliations.
(2) Excludes amortization of acquired intangible assets. See GAAP to Non-GAAP reconciliations.
(3) Excludes acquisition-related and other expenses. See GAAP to Non-GAAP reconciliations.
(4) Excludes amortization of debt discount and issuance costs. See GAAP to Non-GAAP reconciliations.
(5) Excludes net gain on extinguishment of debt. See GAAP to Non-GAAP reconciliations.
(6) Excludes acquisition-related tax benefit. See GAAP to Non-GAAP reconciliations.
(7) Excludes executive transition costs. See GAAP to Non-GAAP reconciliations.
(8) Excludes impairment expense. See GAAP to Non-GAAP reconciliations.





fastlylogo-redxjpega.jpg
Consolidated Balance Sheets - Quarterly
(unaudited, in thousands)
Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Assets
Current assets:
Cash and cash equivalents $ 245,794  $ 62,510  $ 87,897  $ 143,391  $ 348,463  $ 273,742  $ 270,300  $ 107,921 
Marketable securities 393,950  419,905  445,048  374,581  198,116  123,605  158,055  214,799 
Accounts receivable, net 73,717  68,218  72,914  89,578  85,344  78,295  98,622  120,498 
Prepaid expenses and other current assets 23,616  29,037  31,321  28,933  29,717  29,500  24,481  20,455 
Total current assets 737,077  579,670  637,180  636,483  661,640  505,142  551,458  463,673 
Property and equipment, net 174,550  173,950  179,080  180,378  179,922  179,045  171,914  176,608 
Operating lease right-of-use assets, net 63,455  69,861  72,374  68,440  60,615  56,733  52,927  55,212 
Goodwill 637,570  670,186  670,158  670,185  670,192  670,356  670,356  670,356 
Intangible assets, net 97,287  93,978  88,482  82,900  77,725  72,550  67,375  62,475 
Marketable securities, non-current 394,464  284,951  186,066  165,105  117,518  78,042  32,280  6,088 
Other assets 30,020  60,199  73,258  92,622  94,798  95,550  94,353  90,779 
Total assets $ 2,134,423  $ 1,932,795  $ 1,906,598  $ 1,896,113  $ 1,862,410  $ 1,657,418  $ 1,640,663  $ 1,525,191 
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $ 8,248  $ 10,011  $ 8,265  $ 4,786  $ 4,668  $ 5,561  $ 5,723  $ 5,611 
Accrued expenses 49,902  49,943  54,186  61,161  42,311  47,001  56,595  61,818 
Finance lease liabilities 26,766  28,088  27,807  28,954  24,763  22,233  19,250  15,684 
Operating lease liabilities 18,688  19,243  20,919  23,026  20,516  20,575  21,533  24,042 
Other current liabilities 36,569  33,705  33,422  34,394  32,942  36,234  40,234  40,539 
Total current liabilities 140,173  140,990  144,599  152,321  125,200  131,604  143,335  147,694 
Long-term debt, less current portion 934,121  703,375  704,042  704,710  705,378  472,369  472,823  343,507 
Finance lease liabilities, noncurrent 28,867  26,479  21,027  15,507  10,858  7,026  3,860  1,602 
Operating lease liabilities, noncurrent 52,334  60,657  62,750  61,341  56,275  51,448  47,775  48,484 
Other long-term liabilities 2,205  7,556  7,201  7,076  6,144  7,217  4,298  4,416 
Total liabilities 1,157,700  939,057  939,619  940,955  903,855  669,664  672,091  545,703 
Stockholders’ equity:
Class A and Class B common stock
Additional paid-in capital 1,561,371  1,597,869  1,634,666  1,666,106  1,710,498  1,747,959  1,781,870  1,815,245 
Accumulated other comprehensive loss (9,496) (12,542) (12,678) (9,286) (5,594) (3,152) (1,934) (1,008)
Accumulated deficit (575,154) (591,591) (655,011) (701,664) (746,351) (757,055) (811,366) (834,752)
Total stockholders’ equity 976,723  993,738  966,979  955,158  958,555  987,754  968,572  979,488 
Total liabilities and stockholders’ equity $ 2,134,423  $ 1,932,795  $ 1,906,598  $ 1,896,113  $ 1,862,410  $ 1,657,418  $ 1,640,663  $ 1,525,191 








fastlylogo-redxjpega.jpg
Consolidated Statements of Cash Flows – Quarterly
(unaudited, in thousands)

Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Cash flows from operating activities:
Net loss $ (64,264) $ (16,437) $ (63,420) $ (46,653) $ (44,687) $ (10,704) $ (54,311) $ (23,386)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation expense 9,850  10,736  10,662  11,371  12,040  12,920  13,055  13,587 
Amortization of intangible assets 5,309  5,309  5,496  5,582  5,175  5,175  5,175  4,899 
Non-cash lease expense 5,914  5,608  8,133  5,793  6,115  5,648  5,464  5,451 
Amortization of debt discount and issuance costs 964  775  715  715  716  803  501  456 
Amortization of deferred contract costs 1,851  2,138  2,031  2,896  3,425  3,746  4,082  4,295 
Stock-based compensation 40,022  34,978  39,378  31,418  28,151  36,992  35,713  35,447 
Deferred income taxes
—  —  —  —  —  —  —  (900)
Provision for credit losses 127  402  1,253  624  533  567  211  714 
(Gain) loss on disposals of property and equipment 268  586  —  —  251  296  (42) — 
Amortization and accretion of discounts and premiums on investments 957  894  771  515  449  298  (403) (990)
Impairment of operating lease right-of-use assets —  —  —  2,083  —  187  401  156 
Impairment expense
—  —  —  —  —  —  4,316  — 
Net gain on extinguishment of debt —  (54,391) —  —  —  (36,760) —  (15,656)
Other adjustments 128  (67) (353) 3,980  (243) (85) 71  905 
Changes in operating assets and liabilities:
Accounts receivable (9,219) 5,097  (5,949) (17,288) 3,701  6,482  (20,538) (22,590)
Prepaid expenses and other current assets (2,111) (2,701) (975) (971) (634) 217  5,019  4,107 
Other assets (2,451) (3,948) (13,505) (15,492) (7,212) (4,771) (4,286) (6,868)
Accounts payable (2,492) 3,336  (4,301) (1,267) (175) 1,119  314  (876)
Accrued expenses 4,891  (3,729) 3,328  3,799  (6,827) 234  340  (1,603)
Operating lease liabilities (5,632) (5,349) (7,462) (4,335) (5,750) (6,682) (4,505) (5,137)
Other liabilities 2,698  83  (3,436) 5,102  (3,889) 9,308  1,033  612 
Net cash provided by (used in) operating activities (13,190) (16,680) (27,634) (12,128) (8,861) 24,990  (8,390) (7,377)
Cash flows from investing activities:
Purchases of marketable securities (148,193) (207,286) —  —  —  —  (73,091) (59,142)
Sales of marketable securities 2,301  159,552  —  65  —  774  24,850 
Maturities of marketable securities 240,547  127,333  72,857  94,303  227,211  114,884  86,030  5,642 
Business acquisitions, net of cash acquired (775) (25,224) (1,746) 1,843  —  —  —  — 
Advance payment for purchase of property and equipment —  (29,310) (1,964) (10,923) —  —  —  — 
Purchases of property and equipment(1)
(2,387) (6,428) (2,631) (8,529) (3,494) (4,464) (325) (2,693)
Proceeds from sale of property and equipment —  241  125  126  22  14  13  — 
Capitalized internal-use software (3,810) (4,926) (5,120) (4,290) (4,209) (6,230) (4,951) (5,902)
Net cash provided by (used in) investing activities(1)
87,683  13,952  61,521  72,595  219,530  219,530  219,530  (37,245)
Cash flows from financing activities:
Cash paid for debt extinguishment —  (177,082) —  —  —  (196,934) —  (113,606)
Repayments of finance lease liabilities(1)
(7,159) (3,870) (7,076) (4,427) (8,645) (6,557) (6,041) (5,932)
Cash received for restricted stock sold in advance of vesting conditions 10,655  —  —  —  —  —  —  — 
Cash paid for early sale of restricted shares (3,498) (3,539) (3,618) —  —  —  —  — 
Payment of deferred consideration for business acquisitions —  —  —  —  —  (4,393) —  — 
Proceeds from exercise of vested stock options 3,048  1,721  555  364  336  535  1,137  161 
Proceeds from employee stock purchase plan 2,406  1,571  1,749  (949) 2,596  2,191  2,222  1,550 
Net cash provided by (used in) financing activities(1)
5,452  (181,199) (8,390) (5,012) (5,713) (205,158) (2,682) (117,827)
Effects of exchange rate changes on cash, cash equivalents, and restricted cash (219) (100) (110) 39  116  469  (47) 70 
Net increase (decrease) in cash, cash equivalents, and restricted cash 79,726  (184,027) 25,387  55,494  205,072  (74,721) (3,442) (162,379)
Cash, cash equivalents, and restricted cash at beginning of period 166,961  246,687  62,660  88,047  143,541  348,613  273,892  270,450 
Cash, cash equivalents, and restricted cash at end of period $ 246,687  $ 62,660  $ 88,047  $ 143,541  $ 348,613  $ 273,892  $ 270,450  $ 108,071 
__________
(1)Amounts disclosed for Q1 2022 and Q2 2022 have been revised from the amounts disclosed in our previous investor supplements to match amounts reported in the applicable Quarterly Reports on Form 10-Q.


fastlylogo-redxjpega.jpg
Free Cash Flow
(in thousands, unaudited)
Quarter ended
Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023
Cash flow provided by (used in) operations $ (13,190) $ (16,680) $ (27,634) $ (12,128) $ (8,861) $ 24,990  $ (8,390) $ (7,377)
Capital expenditures(1):
Purchases of property and equipment (2,387) (6,428) (2,631) (8,529) (3,494) (4,464) (325) (2,693)
Proceeds from sale of property and equipment —  241  125  126  22  14  13  — 
Capitalized internal-use software (3,810) (4,926) (5,120) (4,290) (4,209) (6,230) (4,951) (5,902)
Repayments of finance lease liabilities (7,159) (3,870) (7,076) (4,427) (8,645) (6,557) (6,041) (5,932)
Advance payment for purchase of property and equipment (2)
—  (29,310) (1,964) (10,923) —  —  —  — 
Free Cash Flow $ (26,546) $ (60,973) $ (44,300) $ (40,171) $ (25,187) $ 7,753  $ (19,694) $ (21,904)
__________
(1)Capital expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
(2)As reflected in our statement of cash flows. In the year ended December 31, 2023, we received $8.7 million of capital equipment that was prepaid prior to the current year.