Delaware
(State or other jurisdiction of
incorporation or organization)
|
001-41806
(Commission File Number)
|
46-0989964
(I.R.S. Employer Identification Number)
|
||||||
125 Summer Street, 6th Floor, Boston, MA |
02110 |
|||||||
(Address of Principal Executive Offices) |
(Zip Code) | |||||||
(617) 213-1788 | ||||||||
(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)) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class |
Trading Symbol |
Name of each exchange on which registered |
||||||
Series A common stock, par value $0.001 per share | KVYO | New York Stock Exchange |
Exhibit No. | Description | ||||
99.1 | |||||
104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
KLAVIYO, INC. | |||||
By: |
/s/ Amanda Whalen | ||||
Name: |
Amanda Whalen | ||||
Title: |
Chief Financial Officer |
$ in millions | FY23-Q4 Guidance |
FY23 Guidance |
|||||||||||||||
Low | High | Low | High | ||||||||||||||
Revenue | $ 195.0 |
$ 197.0 |
$ 691.5 |
$ 693.5 |
|||||||||||||
Year-over-year Growth Rate | 34% | 36% | 46% | 47% | |||||||||||||
Non-GAAP Operating Income | $14.0 |
$17.0 |
$75.9 |
$78.9 |
|||||||||||||
Non-GAAP Operating Margin | 7% | 9% | 11% | 11% |
Price as of September 30, 2023 | Weighted Average Exercise Price | Shares | |||||||||
Share price | $ | 34.50 | |||||||||
Common stock outstanding as of 9/30/2023 | 258.3 | ||||||||||
Warrants outstanding | 5.5 | ||||||||||
RSUs outstanding | 13.4 | ||||||||||
Options outstanding | $ | 0.54 | 31.8 | ||||||||
Total estimated fully diluted shares | 309.0 |
Klaviyo, Inc. | ||||||||
Consolidated Balance Sheet (Unaudited) | ||||||||
(In Thousands) | ||||||||
As of | ||||||||
September 30, 2023 | December 31, 2022 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 723,415 | $ | 385,820 | ||||
Restricted cash | 386 | 409 | ||||||
Accounts receivable, net of allowance for doubtful accounts | 17,380 | 10,723 | ||||||
Deferred contract acquisition costs, current | 14,161 | 11,215 | ||||||
Prepaid expenses and other current assets | 26,010 | 19,336 | ||||||
Total current assets | 781,352 | 427,503 | ||||||
Property and equipment, net | 42,730 | 45,837 | ||||||
Right-of-use assets, net | 39,506 | 45,695 | ||||||
Deferred contract acquisition costs, non-current | 20,687 | 15,983 | ||||||
Restricted cash, non-current | 648 | 687 | ||||||
Prepaid marketing expense | 178,968 | 84,415 | ||||||
Other non-current assets | 7,533 | 8,959 | ||||||
Total assets | $ | 1,071,424 | $ | 629,079 | ||||
Liabilities, redeemable common stock, and stockholders' equity (deficit) | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 9,738 | $ | 8,890 | ||||
Accrued expenses | 62,602 | 36,126 | ||||||
Lease liabilities, current | 14,449 | 14,864 | ||||||
Deferred revenue | 32,866 | 25,109 | ||||||
Total current liabilities | 119,655 | 84,989 | ||||||
Lease liabilities, non-current | 40,016 | 47,544 | ||||||
Other non-current liabilities | 6,409 | 876 | ||||||
Total liabilities | 166,080 | 133,409 | ||||||
Redeemable Common Stock | ||||||||
Redeemable common stock | — | 1,531,853 | ||||||
Stockholders' equity (deficit) | ||||||||
Preferred stock | — | — | ||||||
Common stock - Series A | 33 | — | ||||||
Common stock - Series B | 226 | 171 | ||||||
Additional paid-in capital | 1,677,833 | 1,249,065 | ||||||
Accumulated deficit | (772,748) | (2,285,419) | ||||||
Total stockholders' equity (deficit) | 905,344 | (1,036,183) | ||||||
Total liabilities, redeemable common stock, and stockholders' equity (deficit) | $ | 1,071,424 | $ | 629,079 | ||||
Klaviyo, Inc. | |||||||||||
Consolidated GAAP Statement of Operations (Unaudited) | |||||||||||
(In Thousands, Except Share and Per Share Data) | |||||||||||
Three Months Ended September 30, | |||||||||||
2023 | 2022 | ||||||||||
Revenue | $ | 175,807 | $ | 119,168 | |||||||
Cost of revenue | 58,825 | 32,619 | |||||||||
Gross profit | 116,982 | 86,549 | |||||||||
Operating expenses: | |||||||||||
Selling and marketing | 167,877 | 61,482 | |||||||||
Research and development | 141,455 | 30,090 | |||||||||
General and administrative | 109,853 | 20,640 | |||||||||
Total operating expenses | 419,185 | 112,212 | |||||||||
Operating loss | (302,203) | (25,663) | |||||||||
Other (expense) income | (265) | 529 | |||||||||
Interest income | 6,183 | 1,537 | |||||||||
Total other income expense | 5,918 | 2,066 | |||||||||
Loss before income taxes | (296,285) | (23,597) | |||||||||
Provision for income taxes | 819 | 276 | |||||||||
Net loss | $ | (297,104) | $ | (23,873) | |||||||
Net loss per share | |||||||||||
Basic and Diluted | $ | (1.24) | $ | (0.10) | |||||||
Weighted average shares outstanding | |||||||||||
Basic and Diluted | 240,125,168 | 231,973,229 | |||||||||
Klaviyo, Inc. | ||||||||
Consolidated GAAP Statement of Operations (Unaudited) | ||||||||
(In Thousands, Except Share and Per Share Data) | ||||||||
Nine Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Revenue | $ | 496,481 | $ | 327,513 | ||||
Cost of revenue | 132,875 | 90,694 | ||||||
Gross profit | 363,606 | 236,819 | ||||||
Operating expenses: | ||||||||
Selling and marketing | 291,845 | 153,401 | ||||||
Research and development | 209,542 | 75,365 | ||||||
General and administrative | 156,511 | 59,012 | ||||||
Total operating expenses | 657,898 | 287,778 | ||||||
Operating loss | (294,292) | (50,959) | ||||||
Other (expense) income | (344) | 703 | ||||||
Interest income | 14,484 | 1,963 | ||||||
Total other income | 14,140 | 2,666 | ||||||
Loss before income taxes | (280,152) | (48,293) | ||||||
Provision for income taxes | 1,786 | 145 | ||||||
Net loss | $ | (281,938) | $ | (48,438) | ||||
Net loss per share | ||||||||
Basic and Diluted | $ | (1.19) | $ | (0.21) | ||||
Weighted average shares outstanding | ||||||||
Basic and Diluted | 237,411,574 | 228,271,900 | ||||||
Klaviyo, Inc. | ||||||||
Consolidated Statement of Cash Flows (Unaudited) | ||||||||
(In Thousands) | ||||||||
Three Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Operating activities | ||||||||
Net loss | $ | (297,104) | $ | (23,873) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization expense | 3,357 | 2,104 | ||||||
Non-cash operating lease costs | 3,088 | 2,629 | ||||||
Amortization of deferred contract acquisition costs | 4,117 | 2,769 | ||||||
Amortization of prepaid marketing expense | 13,224 | 8,816 | ||||||
Bad debt expense | 415 | 275 | ||||||
Stock-based compensation expense | 299,975 | 522 | ||||||
Other | 89 | 9 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (4,629) | (1,310) | ||||||
Deferred contract acquisition costs | (6,992) | (4,913) | ||||||
Prepaid expenses, prepaid taxes, and other assets | (1,557) | (1,378) | ||||||
Accounts payable | 1,297 | (3,239) | ||||||
Accrued expenses | 3,079 | (1,537) | ||||||
Deferred revenue | 3,706 | 3,144 | ||||||
Operating lease liabilities | (3,846) | (1,352) | ||||||
Other non-current liabilities | 5,481 | 10 | ||||||
Net cash provided by (used in) operating activities | 23,700 | (17,324) | ||||||
Investing activities | ||||||||
Acquisition of property and equipment | (54) | (4,427) | ||||||
Capitalization of software development costs | (1,776) | (585) | ||||||
Net cash used in investing activities | (1,830) | (5,012) | ||||||
Financing activities | ||||||||
Proceeds from exercise of common stock awards | 1,616 | 95 | ||||||
Cash paid for finance leases | (5) | (6) | ||||||
Proceeds from exercise of warrants | 45 | 40 | ||||||
Proceeds from issuance of common stock, net of issuance costs | — | 99,558 | ||||||
Recognition of deferred offering costs | 2,954 | — | ||||||
Proceeds from issuance of common stock in initial public offering, net of issuance costs | 321,029 | — | ||||||
Employee taxes paid related to net share settlement of stock-based awards | (62,863) | — | ||||||
Net cash provided by financing activities | 262,776 | 99,687 | ||||||
Net increase in cash, cash equivalents, and restricted cash | 284,646 | 77,351 | ||||||
Cash, cash equivalents, and restricted cash, beginning of period | 439,803 | 291,123 | ||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 724,449 | $ | 368,474 |
Klaviyo, Inc. | ||||||||
Consolidated Statement of Cash Flows (Unaudited) | ||||||||
(In Thousands) | ||||||||
Nine Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Operating activities | ||||||||
Net loss | $ | (281,938) | $ | (48,438) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization expense | 9,823 | 6,216 | ||||||
Non-cash operating lease costs | 9,649 | 8,218 | ||||||
Amortization of deferred contract acquisition costs | 11,380 | 7,473 | ||||||
Amortization of prepaid marketing expense | 39,672 | 8,816 | ||||||
Bad debt expense | 368 | 533 | ||||||
Stock-based compensation expense | 302,317 | 6,245 | ||||||
Other | 108 | 28 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (7,025) | (4,912) | ||||||
Deferred contract acquisition costs | (19,030) | (14,244) | ||||||
Prepaid expenses, prepaid taxes, and other assets | (5,479) | (6,452) | ||||||
Accounts payable | 389 | (18,693) | ||||||
Accrued expenses | 18,668 | 10,158 | ||||||
Deferred revenue | 7,757 | 6,325 | ||||||
Operating lease liabilities | (11,482) | (5,769) | ||||||
Other non-current liabilities | 5,550 | 30 | ||||||
Net cash provided by (used in) operating activities | 80,727 | (44,466) | ||||||
Investing activities | ||||||||
Acquisition of property and equipment | (823) | (14,392) | ||||||
Capitalization of software development costs | (4,612) | (1,526) | ||||||
Net cash used in investing activities | (5,435) | (15,918) | ||||||
Financing activities | ||||||||
Proceeds from exercise of common stock options | 4,034 | 1,363 | ||||||
Cash paid for finance leases | (16) | (16) | ||||||
Proceeds from exercise of warrants | 57 | 40 | ||||||
Proceeds from issuance of common stock, net of issuance costs | — | 99,558 | ||||||
Proceeds from issuance of common stock in initial public offering, net of issuance costs | 321,029 | — | ||||||
Employee taxes paid related to net share settlement of stock-based awards | (62,863) | — | ||||||
Net cash provided by financing activities | 262,241 | 100,945 | ||||||
Net increase in cash, cash equivalents, and restricted cash | 337,533 | 40,561 | ||||||
Cash, cash equivalents, and restricted cash, beginning of period | 386,916 | 327,913 | ||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 724,449 | $ | 368,474 |
Klaviyo, Inc. | ||||||||
Reconciliation of Operating Income to Non-GAAP Operating Income (Unaudited) | ||||||||
(In Thousands) | ||||||||
Three Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Operating loss | $ | (302,203) | $ | (25,663) | ||||
Stock-based compensation | 299,975 | 522 | ||||||
Employer payroll tax on employee stock transactions | 6,838 | — | ||||||
Amortization of prepaid marketing | 13,224 | 8,816 | ||||||
Non-GAAP operating income (loss) | $ | 17,834 | $ | (16,325) | ||||
Operating margin | (171.9) | % | (21.5) | % | ||||
Non-GAAP operating margin | 10.1 | % | (13.7) | % |
Klaviyo, Inc. | ||||||||
Reconciliation of Gross Profit to Non-GAAP Gross Profit (Unaudited) | ||||||||
(In Thousands) | ||||||||
Three Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Gross profit | $ | 116,982 | $ | 86,549 | ||||
Stock-based compensation | 21,902 | 25 | ||||||
Employer payroll tax on employee stock transactions | 1,451 | — | ||||||
Non-GAAP gross profit | $ | 140,335 | $ | 86,574 | ||||
Gross margin | 66.5 | % | 72.6 | % | ||||
Non-GAAP gross margin | 79.8 | % | 72.6 | % |
Reconciliation of Expenses to Non-GAAP Expenses (Unaudited) |
Three Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Selling and marketing | $ | 167,877 | $ | 61,482 | ||||
Stock-based compensation | (95,962) | (96) | ||||||
Employer payroll tax on employee stock transactions | (2,515) | — | ||||||
Amortization of prepaid marketing |
(13,224) | (8,816) | ||||||
Non-GAAP Selling and marketing |
$ | 56,176 | $ | 52,570 | ||||
Research and development | $ | 141,455 | $ | 30,090 | ||||
Stock-based compensation | (104,829) | (298) | ||||||
Employer payroll tax on employee stock transactions | (1,675) | — | ||||||
Non-GAAP Research and development |
$ | 34,951 | $ | 29,792 | ||||
General and administrative | $ | 109,853 | $ | 20,640 | ||||
Stock-based compensation | (77,282) | (103) | ||||||
Employer payroll tax on employee stock transactions | (1,197) | — | ||||||
Non-GAAP General and administrative |
$ | 31,374 | $ | 20,537 | ||||
Total operating expenses | $ | 419,185 | $ | 112,212 | ||||
Stock-based compensation | (278,073) | (497) | ||||||
Employer payroll tax on employee stock transactions | (5,387) | — | ||||||
Amortization of prepaid marketing | (13,224) | (8,816) | ||||||
Non-GAAP Total operating expenses | $ | 122,501 | $ | 102,899 |
Klaviyo, Inc. | ||||||||
Reconciliation of Operating Income to Non-GAAP Operating Income (Unaudited) | ||||||||
(In Thousands) | ||||||||
Nine Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Operating loss | $ | (294,292) | $ | (50,959) | ||||
Stock-based compensation | 302,317 | 6,245 | ||||||
Employer payroll tax on employee stock transactions | 6,838 | — | ||||||
Amortization of prepaid marketing | 39,672 | 8,816 | ||||||
Restructuring expense | 7,366 | — | ||||||
Non-GAAP operating income (loss) | $ | 61,901 | $ | (35,898) | ||||
Operating margin | (59.3) | % | (15.6) | % | ||||
Non-GAAP operating margin | 12.5 | % | (11.0) | % |
Klaviyo, Inc. | ||||||||
Reconciliation of Gross profit to Non-GAAP gross profit (Unaudited) | ||||||||
(In Thousands) | ||||||||
Nine Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Gross profit | $ | 363,606 | $ | 236,819 | ||||
Stock-based compensation | 21,945 | 105 | ||||||
Employer payroll tax on employee stock transactions | 1,451 | — | ||||||
Restructuring expense | 1,156 | — | ||||||
Non-GAAP gross profit | $ | 388,158 | $ | 236,924 | ||||
Gross margin | 73.2 | % | 72.3 | % | ||||
Non-GAAP gross margin | 78.2 | % | 72.3 | % |
Reconciliation of Expenses to Non-GAAP Expenses (Unaudited) |
Nine Months Ended September 30, |
||||||||
2023 | 2022 | |||||||
Selling and marketing | $ | 291,845 | $ | 153,401 | ||||
Stock-based compensation | (96,141) | (909) | ||||||
Employer payroll tax on employee stock transactions | (2,515) | — | ||||||
Restructuring expense |
(1,802) | — | ||||||
Amortization of prepaid marketing |
(39,672) | (8,816) | ||||||
Non-GAAP Selling and marketing |
$ | 151,715 | $ | 143,676 | ||||
Research and development | $ | 209,542 | $ | 75,365 | ||||
Stock-based compensation | (105,642) | (932) | ||||||
Employer payroll tax on employee stock transactions | (1,675) | — | ||||||
Restructuring expense |
(3,300) | — | ||||||
Non-GAAP Research and development |
$ | 98,925 | $ | 74,433 | ||||
General and administrative | $ | 156,511 | $ | 59,012 | ||||
Stock-based compensation | (78,589) | (4,299) | ||||||
Employer payroll tax on employee stock transactions | (1,197) | — | ||||||
Restructuring expense |
(1,108) | — | ||||||
Non-GAAP General and administrative |
$ | 75,617 | $ | 54,713 | ||||
Total operating expenses | $ | 657,898 | $ | 287,778 | ||||
Stock-based compensation | (280,372) | (6,140) | ||||||
Employer payroll tax on employee stock transactions | (5,387) | — | ||||||
Restructuring expense |
(6,210) | — | ||||||
Amortization of prepaid marketing | (39,672) | (8,816) | ||||||
Non-GAAP Total operating expenses | $ | 326,257 | $ | 272,822 |
Klaviyo, Inc. | ||||||||
Reconciliation of Operating Cash Flow to Free Cash Flow (Unaudited) | ||||||||
(In Thousands) | ||||||||
Three Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Cash Provided by (used in) operating activities | $ | 23,700 | $ | (17,324) | ||||
Acquisition of property and equipment | (54) | (4,427) | ||||||
Capitalization of software development costs | (1,776) | (585) | ||||||
Free cash flow | $ | 21,870 | $ | (22,336) | ||||
Operating cash flow margin | 13.5 | % | (14.5) | % | ||||
Free cash flow margin | 12.4 | % | (18.7) | % |
Klaviyo, Inc. | ||||||||
Reconciliation of Operating Cash Flow to Free Cash Flow (Unaudited) | ||||||||
(In Thousands) | ||||||||
Nine Months Ended September 30, | ||||||||
2023 | 2022 | |||||||
Cash Provided by (used in) operating activities | $ | 80,727 | $ | (44,466) | ||||
Acquisition of property and equipment | (823) | (14,392) | ||||||
Capitalization of software development costs | (4,612) | (1,526) | ||||||
Free cash flow | $ | 75,292 | $ | (60,384) | ||||
Operating cash flow margin | 16.3 | % | (13.6) | % | ||||
Free cash flow margin | 15.2 | % | (18.4) | % |