Snowflake Reports Financial Results for the Third Quarter of Fiscal 2025
November 20, 2024

- Product revenue of $900.3 million in the third quarter, representing 29% year-over-year growth
- Net revenue retention rate of 127%
- 542 customers with trailing 12-month product revenue greater than $1 million
- 754 Forbes Global 2000 customers
- Remaining performance obligations of $5.7 billion, representing 55% year-over-year growth
|
Third Quarter Fiscal 2025 GAAP Results |
|
Third Quarter Fiscal 2025 Non-GAAP Results(1) | |||||
|
Amount (millions) | Year/Year Growth |
|
|
|
|||
Product revenue |
$900.3 |
29% |
|
|
|
|||
|
|
|
|
|
|
|||
|
Amount (millions) | Margin |
|
Amount (millions) | Margin | |||
Product gross profit |
$636.7 |
71% |
|
$686.9 |
76% |
|||
Operating income (loss) |
($365.5) |
(39%) |
|
$58.9 |
6% |
|||
Net cash provided by operating activities |
$101.7 |
11% |
(2) |
|
|
|||
Free cash flow |
|
|
|
$78.2 |
8% |
|||
Adjusted free cash flow |
|
|
|
$86.8 |
9% |
(1) | We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section titled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP financial measures, and the table titled “GAAP to Non-GAAP Reconciliations” for a reconciliation of GAAP to non-GAAP financial measures. |
|
(2) | Calculated as net cash provided by operating activities as a percentage of revenue. |
|
Note: |
Fiscal year ends January 31. Numbers are rounded for presentation purposes. |
|
Fourth Quarter Fiscal 2025 GAAP Guidance |
|
Fourth Quarter Fiscal 2025 Non-GAAP Guidance(1) | |||||
|
Amount (millions) | Year/Year Growth |
|
|
|
|||
Product revenue |
$906 - $911 |
23% |
|
|
|
|||
|
|
|
|
|
|
|||
|
|
|
|
|
Margin | |||
Operating income |
|
|
|
|
4% |
|||
|
|
|
|
|
|
|||
|
|
|
|
Amount (millions) |
|
|||
Weighted-average shares used in computing net income per share attributable to Snowflake Inc. common stockholders—diluted(2) |
|
|
|
372 |
|
(1) | We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section titled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP financial measures. |
|
(2) | The potential impact of future repurchases under our stock repurchase program is not reflected in our guidance for weighted-average shares used in computing net income per share attributable to Snowflake Inc. common stockholders—diluted due to the uncertainty regarding, and the potential variability of, the timing and amount of repurchases. Additionally, the dilutive effect of the shares issuable upon conversion of our 0% convertible senior notes due 2027 and 0% convertible senior notes due 2029 using the if-converted method, estimated to be approximately 20 million shares for the fourth quarter of fiscal 2025 based on the current conversion price, is reflected in our guidance for weighted-average shares used in computing net income per share attributable to Snowflake Inc. common stockholders—diluted. Upon conversion of such convertible senior notes, we may choose to satisfy our conversion obligations by paying or delivering, as the case may be, cash, shares of our common stock, or a combination of both. |
|
Full-Year Fiscal 2025 GAAP Guidance |
|
Full-Year Fiscal 2025 Non-GAAP Guidance(1) | |||||
|
Amount (millions) | Year/Year Growth |
|
|
|
|||
Product revenue(2) |
$3,430 |
29% |
|
|
|
|||
|
|
|
|
|
|
|||
|
|
|
|
|
Margin | |||
Product gross profit |
|
|
|
|
76% |
|||
Operating income |
|
|
|
|
5% |
|||
Adjusted free cash flow |
|
|
|
|
26% |
|||
|
|
|
|
|
|
|||
|
|
|
|
Amount (millions) |
|
|||
Weighted-average shares used in computing net income per share attributable to Snowflake Inc. common stockholders—diluted(3) |
|
|
|
364 |
|
(1) | We report non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section titled “Statement Regarding Use of Non-GAAP Financial Measures” for an explanation of non-GAAP financial measures. |
|
(2) | The full-year fiscal 2025 product revenue guidance is based on the higher end of the fourth quarter fiscal 2025 guidance. |
|
(3) | The potential impact of future repurchases under our stock repurchase program is not reflected in our guidance for weighted-average shares used in computing net income per share attributable to Snowflake Inc. common stockholders—diluted due to the uncertainty regarding, and the potential variability of, the timing and amount of repurchases. Additionally, the dilutive effect of the shares issuable upon conversion of our 0% convertible senior notes due 2027 and 0% convertible senior notes due 2029 using the if-converted method, estimated to be approximately 7 million shares for the full-year fiscal 2025 based on the current conversion price starting from the issuance date of the convertible senior notes, is reflected in our guidance for weighted-average shares used in computing net income per share attributable to Snowflake Inc. common stockholders—diluted. Upon conversion of such convertible senior notes, we may choose to satisfy our conversion obligations by paying or delivering, as the case may be, cash, shares of our common stock or a combination of both. |
- Non-GAAP Product gross profit, Operating income, Net income, Net income attributable to Snowflake Inc., and Net income per share attributable to Snowflake Inc. common stockholders—basic and diluted. Non-GAAP product gross profit, operating income, net income, and net income attributable to Snowflake Inc. are each defined as the respective GAAP measure, excluding, as applicable, the effect of (i) stock-based compensation-related charges, including employer payroll tax-related items on employee stock transactions, (ii) amortization of acquired intangibles, (iii) expenses associated with acquisitions and strategic investments, (iv) amortization of debt issuance costs, (v) restructuring charges, (vi) adjustments attributable to noncontrolling interest, and (vii) the related income tax effect of these adjustments as well as the non-recurring income tax expense or benefit associated with acquisitions. Non-GAAP product gross margin is calculated as non-GAAP product gross profit as a percentage of product revenue. Non-GAAP operating margin is calculated as non-GAAP operating income as a percentage of revenue. Our non-GAAP net income per share attributable to Snowflake Inc. common stockholders—basic is calculated by dividing non-GAAP net income attributable to Snowflake Inc. by the weighted-average number of shares of common stock outstanding during the period. Our non-GAAP net income per share attributable to Snowflake Inc. common stockholders—diluted is calculated by dividing non-GAAP net income attributable to Snowflake Inc. by the non-GAAP weighted-average number of diluted shares outstanding, which includes (a) the effect of all potentially dilutive common stock equivalents (stock options, restricted stock units, employee stock purchase rights under our 2020 Employee Stock Purchase Plan), (b) the potential dilutive effect of the shares issuable upon conversion of the Notes using the if-converted method, and (c) the anti-dilutive impact, if any, of the capped call transactions entered into in connection with the Notes. The capped call transactions are expected to reduce the potential dilution to our common stock upon any conversion of the Notes under certain circumstances. Under GAAP, the anti-dilutive impact of the capped calls is not reflected in diluted shares outstanding until exercised. For the periods presented, there was no anti-dilutive impact of the capped calls. The potential dilutive effect of outstanding restricted stock units with performance conditions not yet satisfied is included in the non-GAAP weighted-average number of diluted shares at forecasted attainment levels to the extent we believe it is probable that the performance conditions will be met. Amounts attributable to noncontrolling interest were not material for all periods presented. We believe the presentation of operating results that exclude these non-cash or non-recurring items provides useful supplemental information to investors and facilitates the analysis of our operating results and comparison of operating results across reporting periods.
- Free cash flow. Free cash flow is defined as net cash provided by operating activities reduced by purchases of property and equipment and capitalized internal-use software development costs. Cash outflows for employee payroll tax items related to the net share settlement of equity awards are included in cash flow for financing activities and, as a result, do not have an effect on the calculation of free cash flow. Free cash flow margin is calculated as free cash flow as a percentage of revenue. We believe these measures provide useful supplemental information to investors because they are indicators of the strength and performance of our core business operations.
- Adjusted free cash flow. Adjusted free cash flow is defined as free cash flow plus (minus) net cash paid (received) on employer and employee payroll tax-related items on employee stock transactions. Employee payroll tax-related items on employee stock transactions are generally pass-through transactions that are expected to have a net zero impact on free cash flow over time, but that may impact free cash flow in any given fiscal quarter due to differences between the time that we receive funds from our employees and the time we remit those funds to applicable tax authorities. We believe that excluding the effects of these payroll tax-related items will enhance stockholders' ability to evaluate our free cash flow performance, including on a quarter-over-quarter basis. Adjusted free cash flow margin is calculated as adjusted free cash flow as a percentage of revenue. We believe these measures provide useful supplemental information to investors because they are indicators of the strength and performance of our core business operations.
- Product Revenue. Product revenue is a key metric for us because we recognize revenue based on platform consumption, which is inherently variable at our customers’ discretion, and not based on the amount and duration of contract terms. Product revenue is primarily derived from the consumption of compute, storage, and data transfer resources by customers on our platform. Customers have the flexibility to consume more than their contracted capacity during the contract term and may have the ability to roll over unused capacity to future periods, generally upon the purchase of additional capacity at renewal. Our consumption-based business model distinguishes us from subscription-based software companies that generally recognize revenue ratably over the contract term and may not permit rollover. Because customers have flexibility in the timing of their consumption, which can exceed their contracted capacity or extend beyond the original contract term in many cases, the amount of product revenue recognized in a given period is an important indicator of customer satisfaction and the value derived from our platform. Product revenue excludes our professional services and other revenue.
- Net Revenue Retention Rate. To calculate net revenue retention rate, we first specify a measurement period consisting of the trailing two years from our current period end. Next, we define as our measurement cohort the population of customers under capacity contracts that used our platform at any point in the first month of the first year of the measurement period. The cohorts used to calculate net revenue retention rate include end-customers under a reseller arrangement. We then calculate our net revenue retention rate as the quotient obtained by dividing our product revenue from this cohort in the second year of the measurement period by our product revenue from this cohort in the first year of the measurement period. Any customer in the cohort that did not use our platform in the second year remains in the calculation and contributes zero product revenue in the second year. Our net revenue retention rate is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity, and we present our net revenue retention rate for historical periods reflecting these adjustments. Since we will continue to attribute the historical product revenue to the consolidated contract, consolidation of capacity contracts within a customer’s organization typically will not impact our net revenue retention rate unless one of those customers was not a customer at any point in the first month of the first year of the measurement period.
- Customers with Trailing 12-Month Product Revenue Greater than $1 Million. To calculate the number of customers with trailing 12-month product revenue greater than $1 million, we count the number of customers under capacity arrangements that contributed more than $1 million in product revenue in the trailing 12 months. For purposes of determining our customer count, we treat each customer account, including accounts for end-customers under a reseller arrangement, that has at least one corresponding capacity contract as a unique customer, and a single organization with multiple divisions, segments, or subsidiaries may be counted as multiple customers. We do not include customers that consume our platform only under on-demand arrangements for purposes of determining our customer count. Our customer count is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity, and we present our customer count for historical periods reflecting these adjustments.
- Forbes Global 2000 Customers. Our Forbes Global 2000 customer count is a subset of our customer count based on the 2024 Forbes Global 2000 list. Our Forbes Global 2000 customer count is subject to adjustments for annual updates to the list by Forbes, as well as acquisitions, consolidations, spin-offs, and other market activity with respect to such customers, and we present our Forbes Global 2000 customer count for historical periods reflecting these adjustments.
- Remaining Performance Obligations. Remaining performance obligations (RPO) represent the amount of contracted future revenue that has not yet been recognized, including (i) deferred revenue and (ii) non-cancelable contracted amounts that will be invoiced and recognized as revenue in future periods. RPO excludes performance obligations from on-demand arrangements and certain time and materials contracts that are billed in arrears. Portions of RPO that are not yet invoiced and are denominated in foreign currencies are revalued into U.S. dollars each period based on the applicable period-end exchange rates. RPO is not necessarily indicative of future product revenue growth because it does not account for the timing of customers’ consumption or their consumption of more than their contracted capacity. Moreover, RPO is influenced by a number of factors, including the timing and size of renewals, the timing and size of purchases of additional capacity, average contract terms, seasonality, changes in foreign currency exchange rates, and the extent to which customers are permitted to roll over unused capacity to future periods, generally upon the purchase of additional capacity at renewal. Due to these factors, it is important to review RPO in conjunction with product revenue and other financial metrics disclosed elsewhere herein.
Source: Snowflake Inc.
Snowflake Inc. Condensed Consolidated Statements of Operations (in thousands, except per share data) (unaudited) | ||||||||||||||||
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, | |||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
942,094 |
|
|
$ |
734,173 |
|
|
$ |
2,639,626 |
|
|
$ |
2,031,790 |
|
|
Cost of revenue |
|
320,894 |
|
|
|
228,948 |
|
|
|
881,489 |
|
|
|
656,754 |
|
|
Gross profit |
|
621,200 |
|
|
|
505,225 |
|
|
|
1,758,137 |
|
|
|
1,375,036 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
Sales and marketing |
|
437,962 |
|
|
|
355,079 |
|
|
|
1,239,409 |
|
|
|
1,029,925 |
|
|
Research and development |
|
442,435 |
|
|
|
332,065 |
|
|
|
1,290,889 |
|
|
|
923,473 |
|
|
General and administrative |
|
106,260 |
|
|
|
78,704 |
|
|
|
297,171 |
|
|
|
240,906 |
|
|
Total operating expenses |
|
986,657 |
|
|
|
765,848 |
|
|
|
2,827,469 |
|
|
|
2,194,304 |
|
|
Operating loss |
|
(365,457 |
) |
|
|
(260,623 |
) |
|
|
(1,069,332 |
) |
|
|
(819,268 |
) |
|
Interest income |
|
48,655 |
|
|
|
53,491 |
|
|
|
152,699 |
|
|
|
146,902 |
|
|
Interest expense |
|
(689 |
) |
|
|
— |
|
|
|
(689 |
) |
|
|
— |
|
|
Other expense, net |
|
(8,474 |
) |
|
|
(4,170 |
) |
|
|
(37,722 |
) |
|
|
(2,646 |
) |
|
Loss before income taxes |
|
(325,965 |
) |
|
|
(211,302 |
) |
|
|
(955,044 |
) |
|
|
(675,012 |
) |
|
Provision for (benefit from) income taxes |
|
1,937 |
|
|
|
3,392 |
|
|
|
8,444 |
|
|
|
(6,934 |
) |
|
Net loss |
|
(327,902 |
) |
|
|
(214,694 |
) |
|
|
(963,488 |
) |
|
|
(668,078 |
) |
|
Less: net loss attributable to noncontrolling interest |
|
(3,623 |
) |
|
|
(443 |
) |
|
|
(5,322 |
) |
|
|
(1,333 |
) |
|
Net loss attributable to Snowflake Inc. |
$ |
(324,279 |
) |
|
$ |
(214,251 |
) |
|
$ |
(958,166 |
) |
|
$ |
(666,745 |
) |
|
Net loss per share attributable to Snowflake Inc. common stockholders—basic and diluted |
$ |
(0.98 |
) |
|
$ |
(0.65 |
) |
|
$ |
(2.88 |
) |
|
$ |
(2.04 |
) |
|
Weighted-average shares used in computing net loss per share attributable to Snowflake Inc. common stockholders—basic and diluted |
|
331,761 |
|
|
|
329,310 |
|
|
|
333,136 |
|
|
|
326,964 |
|
|
Snowflake Inc. Condensed Consolidated Balance Sheets (in thousands) (unaudited) | ||||||
|
October 31, 2024 |
|
January 31, 2024 | |||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
2,148,928 |
|
$ |
1,762,749 |
|
Short-term investments |
|
2,008,062 |
|
|
2,083,499 |
|
Accounts receivable, net |
|
596,352 |
|
|
926,902 |
|
Deferred commissions, current |
|
89,831 |
|
|
86,096 |
|
Prepaid expenses and other current assets |
|
140,898 |
|
|
180,018 |
|
Total current assets |
|
4,984,071 |
|
|
5,039,264 |
|
Long-term investments |
|
892,777 |
|
|
916,307 |
|
Property and equipment, net |
|
278,374 |
|
|
247,464 |
|
Operating lease right-of-use assets |
|
280,719 |
|
|
252,128 |
|
Goodwill |
|
990,665 |
|
|
975,906 |
|
Intangible assets, net |
|
268,514 |
|
|
331,411 |
|
Deferred commissions, non-current |
|
177,307 |
|
|
187,093 |
|
Other assets |
|
329,831 |
|
|
273,810 |
|
Total assets |
$ |
8,202,258 |
|
$ |
8,223,383 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
148,920 |
|
$ |
51,721 |
|
Accrued expenses and other current liabilities |
|
485,130 |
|
|
446,860 |
|
Operating lease liabilities, current |
|
38,288 |
|
|
33,944 |
|
Deferred revenue, current |
|
1,974,934 |
|
|
2,198,705 |
|
Total current liabilities |
|
2,647,272 |
|
|
2,731,230 |
|
Convertible senior notes, net |
|
2,269,459 |
|
|
— |
|
Operating lease liabilities, non-current |
|
287,881 |
|
|
254,037 |
|
Deferred revenue, non-current |
|
11,973 |
|
|
14,402 |
|
Other liabilities |
|
51,264 |
|
|
33,120 |
|
Snowflake Inc. stockholders’ equity |
|
2,929,445 |
|
|
5,180,308 |
|
Noncontrolling interest |
|
4,964 |
|
|
10,286 |
|
Total liabilities and stockholders’ equity |
$ |
8,202,258 |
|
$ |
8,223,383 |
|
Snowflake Inc. Condensed Consolidated Statements of Cash Flows (in thousands) (unaudited) | ||||||||||||||||
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, | |||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 | |||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
(327,902 |
) |
|
$ |
(214,694 |
) |
|
$ |
(963,488 |
) |
|
$ |
(668,078 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
|
47,046 |
|
|
|
32,470 |
|
|
|
132,378 |
|
|
|
84,917 |
|
|
Non-cash operating lease costs |
|
14,802 |
|
|
|
13,488 |
|
|
|
42,370 |
|
|
|
39,141 |
|
|
Amortization of deferred commissions |
|
23,249 |
|
|
|
18,869 |
|
|
|
68,835 |
|
|
|
54,722 |
|
|
Stock-based compensation, net of amounts capitalized |
|
363,259 |
|
|
|
298,286 |
|
|
|
1,051,195 |
|
|
|
862,517 |
|
|
Net accretion of discounts on investments |
|
(9,097 |
) |
|
|
(16,234 |
) |
|
|
(33,869 |
) |
|
|
(49,226 |
) |
|
Net realized and unrealized losses (gains) on strategic investments in equity securities |
|
8,611 |
|
|
|
1,790 |
|
|
|
35,814 |
|
|
|
(1,105 |
) |
|
Amortization of debt issuance costs |
|
689 |
|
|
|
— |
|
|
|
689 |
|
|
|
— |
|
|
Deferred income tax |
|
(581 |
) |
|
|
(213 |
) |
|
|
(532 |
) |
|
|
(13,107 |
) |
|
Other |
|
2,961 |
|
|
|
2,474 |
|
|
|
4,879 |
|
|
|
14,286 |
|
|
Changes in operating assets and liabilities, net of effects of business combinations: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable |
|
(163,488 |
) |
|
|
(104,705 |
) |
|
|
328,704 |
|
|
|
205,138 |
|
|
Deferred commissions |
|
(26,031 |
) |
|
|
(25,478 |
) |
|
|
(62,785 |
) |
|
|
(66,470 |
) |
|
Prepaid expenses and other assets |
|
9,109 |
|
|
|
4,658 |
|
|
|
42,456 |
|
|
|
51,574 |
|
|
Accounts payable |
|
11,296 |
|
|
|
34,203 |
|
|
|
102,721 |
|
|
|
51,672 |
|
|
Accrued expenses and other liabilities |
|
34,065 |
|
|
|
6,603 |
|
|
|
38,702 |
|
|
|
33,709 |
|
|
Operating lease liabilities |
|
(9,055 |
) |
|
|
(12,716 |
) |
|
|
(34,344 |
) |
|
|
(28,739 |
) |
|
Deferred revenue |
|
122,773 |
|
|
|
82,106 |
|
|
|
(226,686 |
) |
|
|
(67,409 |
) |
|
Net cash provided by operating activities |
|
101,706 |
|
|
|
120,907 |
|
|
|
527,039 |
|
|
|
503,542 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|||||||||
Purchases of property and equipment |
|
(13,440 |
) |
|
|
(8,746 |
) |
|
|
(35,002 |
) |
|
|
(22,014 |
) |
|
Capitalized internal-use software development costs |
|
(10,032 |
) |
|
|
(9,889 |
) |
|
|
(23,428 |
) |
|
|
(27,104 |
) |
|
Cash paid for business combinations, net of cash, cash equivalents, and restricted cash acquired |
|
(8,219 |
) |
|
|
(14,963 |
) |
|
|
(17,125 |
) |
|
|
(279,534 |
) |
|
Purchases of intangible assets |
|
— |
|
|
|
(1,264 |
) |
|
|
— |
|
|
|
(28,744 |
) |
|
Purchases of investments |
|
(1,014,243 |
) |
|
|
(369,365 |
) |
|
|
(2,288,985 |
) |
|
|
(2,095,329 |
) |
|
Sales of investments |
|
13,597 |
|
|
|
4,000 |
|
|
|
54,394 |
|
|
|
11,266 |
|
|
Maturities and redemptions of investments |
|
765,195 |
|
|
|
971,087 |
|
|
|
2,276,653 |
|
|
|
2,751,148 |
|
|
Settlement of cash flow hedges |
|
— |
|
|
|
— |
|
|
|
(749 |
) |
|
|
— |
|
|
Net cash provided by (used in) investing activities |
|
(267,142 |
) |
|
|
570,860 |
|
|
|
(34,242 |
) |
|
|
309,689 |
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|||||||||
Proceeds from exercise of stock options |
|
11,548 |
|
|
|
7,335 |
|
|
|
35,212 |
|
|
|
38,854 |
|
|
Proceeds from issuance of common stock under employee stock purchase plan |
|
30,318 |
|
|
|
24,169 |
|
|
|
77,053 |
|
|
|
61,234 |
|
|
Taxes paid related to net share settlement of equity awards |
|
(81,493 |
) |
|
|
(91,118 |
) |
|
|
(359,607 |
) |
|
|
(273,828 |
) |
|
Repurchases of common stock |
|
(1,016,004 |
) |
|
|
(400,038 |
) |
|
|
(1,932,333 |
) |
|
|
(591,732 |
) |
|
Gross proceeds from issuance of convertible senior notes |
|
2,300,000 |
|
|
|
— |
|
|
|
2,300,000 |
|
|
|
— |
|
|
Cash paid for issuance costs on convertible senior notes |
|
(31,230 |
) |
|
|
— |
|
|
|
(31,230 |
) |
|
|
— |
|
|
Purchases of capped calls related to convertible senior notes |
|
(195,500 |
) |
|
|
— |
|
|
|
(195,500 |
) |
|
|
— |
|
|
Net cash provided by (used in) financing activities |
|
1,017,639 |
|
|
|
(459,652 |
) |
|
|
(106,405 |
) |
|
|
(765,472 |
) |
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
778 |
|
|
|
(5,600 |
) |
|
|
(1,131 |
) |
|
|
(4,595 |
) |
|
Net increase in cash, cash equivalents, and restricted cash |
|
852,981 |
|
|
|
226,515 |
|
|
|
385,261 |
|
|
|
43,164 |
|
|
Cash, cash equivalents, and restricted cash—beginning of period |
|
1,313,257 |
|
|
|
773,380 |
|
|
|
1,780,977 |
|
|
|
956,731 |
|
|
Cash, cash equivalents, and restricted cash—end of period |
$ |
2,166,238 |
|
|
$ |
999,895 |
|
|
$ |
2,166,238 |
|
|
$ |
999,895 |
|
|
Snowflake Inc. GAAP to Non-GAAP Reconciliations (in thousands, except per share data and percentages) (unaudited) | ||||||||||||||||||||||||
|
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||||||||||
|
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
|
Amount | Amount as a % of Revenue | Amount | Amount as a % of Revenue | Amount | Amount as a % of Revenue | Amount | Amount as a % of Revenue | ||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
||||||||||||||||
Product revenue |
$ |
900,282 |
|
96% |
$ |
698,478 |
|
95% |
$ |
2,519,119 |
|
95% |
$ |
1,928,759 |
|
95% |
||||||||
Professional services and other revenue |
|
41,812 |
|
4% |
|
35,695 |
|
5% |
|
120,507 |
|
5% |
|
103,031 |
|
5% |
||||||||
Revenue |
$ |
942,094 |
|
100% |
$ |
734,173 |
|
100% |
$ |
2,639,626 |
|
100% |
$ |
2,031,790 |
|
100% |
||||||||
Year-over-year growth |
|
28 |
% |
|
|
32 |
% |
|
|
30 |
% |
|
|
38 |
% |
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of revenue: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP cost of product revenue |
$ |
263,622 |
|
|
$ |
180,000 |
|
|
$ |
718,861 |
|
|
$ |
508,424 |
|
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(32,240 |
) |
|
|
(19,434 |
) |
|
|
(89,253 |
) |
|
|
(57,972 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(10,325 |
) |
|
|
(9,185 |
) |
|
|
(30,808 |
) |
|
|
(21,643 |
) |
|
||||||||
Restructuring charges(1) |
|
(7,678 |
) |
|
|
— |
|
|
|
(7,678 |
) |
|
|
— |
|
|
||||||||
Non-GAAP cost of product revenue |
$ |
213,379 |
|
|
$ |
151,381 |
|
|
$ |
591,122 |
|
|
$ |
428,809 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP cost of professional services and other revenue |
$ |
57,272 |
|
|
$ |
48,948 |
|
|
$ |
162,628 |
|
|
$ |
148,330 |
|
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(14,067 |
) |
|
|
(14,420 |
) |
|
|
(41,671 |
) |
|
|
(44,851 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(1,663 |
) |
|
|
(1,663 |
) |
|
|
(4,952 |
) |
|
|
(4,771 |
) |
|
||||||||
Non-GAAP cost of professional services and other revenue |
$ |
41,542 |
|
|
$ |
32,865 |
|
|
$ |
116,005 |
|
|
$ |
98,708 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP cost of revenue |
$ |
320,894 |
|
34% |
$ |
228,948 |
|
31% |
$ |
881,489 |
|
33% |
$ |
656,754 |
|
32% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(46,307 |
) |
|
|
(33,854 |
) |
|
|
(130,924 |
) |
|
|
(102,823 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(11,988 |
) |
|
|
(10,848 |
) |
|
|
(35,760 |
) |
|
|
(26,414 |
) |
|
||||||||
Restructuring charges(1) |
|
(7,678 |
) |
|
|
— |
|
|
|
(7,678 |
) |
|
|
— |
|
|
||||||||
Non-GAAP cost of revenue |
$ |
254,921 |
|
27% |
$ |
184,246 |
|
25% |
$ |
707,127 |
|
27% |
$ |
527,517 |
|
26% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross profit (loss): |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP product gross profit |
$ |
636,660 |
|
|
$ |
518,478 |
|
|
$ |
1,800,258 |
|
|
$ |
1,420,335 |
|
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
32,240 |
|
|
|
19,434 |
|
|
|
89,253 |
|
|
|
57,972 |
|
|
||||||||
Amortization of acquired intangibles |
|
10,325 |
|
|
|
9,185 |
|
|
|
30,808 |
|
|
|
21,643 |
|
|
||||||||
Restructuring charges(1) |
|
7,678 |
|
|
|
— |
|
|
|
7,678 |
|
|
|
— |
|
|
||||||||
Non-GAAP product gross profit |
$ |
686,903 |
|
|
$ |
547,097 |
|
|
$ |
1,927,997 |
|
|
$ |
1,499,950 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP professional services and other revenue gross loss |
$ |
(15,460 |
) |
|
$ |
(13,253 |
) |
|
$ |
(42,121 |
) |
|
$ |
(45,299 |
) |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
14,067 |
|
|
|
14,420 |
|
|
|
41,671 |
|
|
|
44,851 |
|
|
||||||||
Amortization of acquired intangibles |
|
1,663 |
|
|
|
1,663 |
|
|
|
4,952 |
|
|
|
4,771 |
|
|
||||||||
Non-GAAP professional services and other revenue gross profit |
$ |
270 |
|
|
$ |
2,830 |
|
|
$ |
4,502 |
|
|
$ |
4,323 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP gross profit |
$ |
621,200 |
|
66% |
$ |
505,225 |
|
69% |
$ |
1,758,137 |
|
67% |
$ |
1,375,036 |
|
68% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
46,307 |
|
|
|
33,854 |
|
|
|
130,924 |
|
|
|
102,823 |
|
|
||||||||
Amortization of acquired intangibles |
|
11,988 |
|
|
|
10,848 |
|
|
|
35,760 |
|
|
|
26,414 |
|
|
||||||||
Restructuring charges(1) |
|
7,678 |
|
|
|
— |
|
|
|
7,678 |
|
|
|
— |
|
|
||||||||
Non-GAAP gross profit |
$ |
687,173 |
|
73% |
$ |
549,927 |
|
75% |
$ |
1,932,499 |
|
73% |
$ |
1,504,273 |
|
74% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Gross margin: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP product gross margin |
|
71 |
% |
|
|
74 |
% |
|
|
71 |
% |
|
|
74 |
% |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges as a % of product revenue |
|
3 |
% |
|
|
3 |
% |
|
|
5 |
% |
|
|
3 |
% |
|
||||||||
Amortization of acquired intangibles as a % of product revenue |
|
1 |
% |
|
|
1 |
% |
|
|
1 |
% |
|
|
1 |
% |
|
||||||||
Restructuring charges as a % of product revenue |
|
1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
||||||||
Non-GAAP product gross margin |
|
76 |
% |
|
|
78 |
% |
|
|
77 |
% |
|
|
78 |
% |
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP professional services and other revenue gross margin |
|
(37 |
%) |
|
|
(37 |
%) |
|
|
(35 |
%) |
|
|
(44 |
%) |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges as a % of professional services and other revenue |
|
34 |
% |
|
|
40 |
% |
|
|
35 |
% |
|
|
43 |
% |
|
||||||||
Amortization of acquired intangibles as a % of professional services and other revenue |
|
4 |
% |
|
|
5 |
% |
|
|
4 |
% |
|
|
5 |
% |
|
||||||||
Non-GAAP professional services and other revenue gross margin |
|
1 |
% |
|
|
8 |
% |
|
|
4 |
% |
|
|
4 |
% |
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP gross margin |
|
66 |
% |
|
|
69 |
% |
|
|
67 |
% |
|
|
68 |
% |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges as a % of revenue |
|
5 |
% |
|
|
5 |
% |
|
|
5 |
% |
|
|
5 |
% |
|
||||||||
Amortization of acquired intangibles as a % of revenue |
|
1 |
% |
|
|
1 |
% |
|
|
1 |
% |
|
|
1 |
% |
|
||||||||
Restructuring charges as a % of revenue |
|
1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
||||||||
Non-GAAP gross margin |
|
73 |
% |
|
|
75 |
% |
|
|
73 |
% |
|
|
74 |
% |
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP sales and marketing expense |
$ |
437,962 |
|
47% |
$ |
355,079 |
|
48% |
$ |
1,239,409 |
|
47% |
$ |
1,029,925 |
|
51% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(89,450 |
) |
|
|
(78,411 |
) |
|
|
(253,811 |
) |
|
|
(242,858 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(7,906 |
) |
|
|
(7,575 |
) |
|
|
(23,337 |
) |
|
|
(22,435 |
) |
|
||||||||
Non-GAAP sales and marketing expense |
$ |
340,606 |
|
36% |
$ |
269,093 |
|
37% |
$ |
962,261 |
|
36% |
$ |
764,632 |
|
38% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP research and development expense |
$ |
442,435 |
|
47% |
$ |
332,065 |
|
45% |
$ |
1,290,889 |
|
49% |
$ |
923,473 |
|
45% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(204,139 |
) |
|
|
(169,526 |
) |
|
|
(617,915 |
) |
|
|
(482,412 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(3,680 |
) |
|
|
(3,624 |
) |
|
|
(10,959 |
) |
|
|
(8,702 |
) |
|
||||||||
Restructuring charges(1) |
|
(9,863 |
) |
|
|
— |
|
|
|
(9,863 |
) |
|
|
— |
|
|
||||||||
Non-GAAP research and development expense |
$ |
224,753 |
|
24% |
$ |
158,915 |
|
21% |
$ |
652,152 |
|
25% |
$ |
432,359 |
|
21% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP general and administrative expense |
$ |
106,260 |
|
11% |
$ |
78,704 |
|
11% |
$ |
297,171 |
|
12% |
$ |
240,906 |
|
12% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(41,549 |
) |
|
|
(25,566 |
) |
|
|
(112,521 |
) |
|
|
(81,126 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(451 |
) |
|
|
(451 |
) |
|
|
(1,343 |
) |
|
|
(1,338 |
) |
|
||||||||
Expenses associated with acquisitions and strategic investments |
|
(1,334 |
) |
|
|
(2,706 |
) |
|
|
(4,099 |
) |
|
|
(9,904 |
) |
|
||||||||
Non-GAAP general and administrative expense |
$ |
62,926 |
|
7% |
$ |
49,981 |
|
7% |
$ |
179,208 |
|
7% |
$ |
148,538 |
|
7% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP total operating expenses |
$ |
986,657 |
|
105% |
$ |
765,848 |
|
104% |
$ |
2,827,469 |
|
108% |
$ |
2,194,304 |
|
108% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges |
|
(335,138 |
) |
|
|
(273,503 |
) |
|
|
(984,247 |
) |
|
|
(806,396 |
) |
|
||||||||
Amortization of acquired intangibles |
|
(12,037 |
) |
|
|
(11,650 |
) |
|
|
(35,639 |
) |
|
|
(32,475 |
) |
|
||||||||
Expenses associated with acquisitions and strategic investments |
|
(1,334 |
) |
|
|
(2,706 |
) |
|
|
(4,099 |
) |
|
|
(9,904 |
) |
|
||||||||
Restructuring charges(1) |
|
(9,863 |
) |
|
|
— |
|
|
|
(9,863 |
) |
|
|
— |
|
|
||||||||
Non-GAAP total operating expenses |
$ |
628,285 |
|
67% |
$ |
477,989 |
|
65% |
$ |
1,793,621 |
|
68% |
$ |
1,345,529 |
|
66% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating income (loss): |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP operating loss |
$ |
(365,457 |
) |
(39%) |
$ |
(260,623 |
) |
(35%) |
$ |
(1,069,332 |
) |
(41%) |
$ |
(819,268 |
) |
(40%) |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges(2) |
|
381,445 |
|
|
|
307,357 |
|
|
|
1,115,171 |
|
|
|
909,219 |
|
|
||||||||
Amortization of acquired intangibles |
|
24,025 |
|
|
|
22,498 |
|
|
|
71,399 |
|
|
|
58,889 |
|
|
||||||||
Expenses associated with acquisitions and strategic investments |
|
1,334 |
|
|
|
2,706 |
|
|
|
4,099 |
|
|
|
9,904 |
|
|
||||||||
Restructuring charges(1) |
|
17,541 |
|
|
|
— |
|
|
|
17,541 |
|
|
|
— |
|
|
||||||||
Non-GAAP operating income |
$ |
58,888 |
|
6% |
$ |
71,938 |
|
10% |
$ |
138,878 |
|
5% |
$ |
158,744 |
|
8% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating margin: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP operating margin |
|
(39 |
%) |
|
|
(35 |
%) |
|
|
(41 |
%) |
|
|
(40 |
%) |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges as a % of revenue |
|
40 |
% |
|
|
42 |
% |
|
|
42 |
% |
|
|
45 |
% |
|
||||||||
Amortization of acquired intangibles as a % of revenue |
|
3 |
% |
|
|
3 |
% |
|
|
3 |
% |
|
|
3 |
% |
|
||||||||
Expenses associated with acquisitions and strategic investments as a % of revenue |
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
||||||||
Restructuring charges as a % of revenue |
|
2 |
% |
|
|
— |
% |
|
|
1 |
% |
|
|
— |
% |
|
||||||||
Non-GAAP operating margin |
|
6 |
% |
|
|
10 |
% |
|
|
5 |
% |
|
|
8 |
% |
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss): |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP net loss |
$ |
(327,902 |
) |
(35%) |
$ |
(214,694 |
) |
(29%) |
$ |
(963,488 |
) |
(37%) |
$ |
(668,078 |
) |
(33%) |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges(2) |
|
381,445 |
|
|
|
307,357 |
|
|
|
1,115,171 |
|
|
|
909,219 |
|
|
||||||||
Amortization of acquired intangibles |
|
24,025 |
|
|
|
22,498 |
|
|
|
71,399 |
|
|
|
58,889 |
|
|
||||||||
Expenses associated with acquisitions and strategic investments |
|
1,334 |
|
|
|
2,706 |
|
|
|
4,099 |
|
|
|
9,904 |
|
|
||||||||
Restructuring charges(1) |
|
17,541 |
|
|
|
— |
|
|
|
17,541 |
|
|
|
— |
|
|
||||||||
Amortization of debt issuance costs |
|
689 |
|
|
|
— |
|
|
|
689 |
|
|
|
— |
|
|
||||||||
Income tax effect related to the above adjustments and acquisitions |
|
(23,820 |
) |
|
|
(28,136 |
) |
|
|
(57,558 |
) |
|
|
(85,714 |
) |
|
||||||||
Non-GAAP net income |
$ |
73,312 |
|
8% |
$ |
89,731 |
|
12% |
$ |
187,853 |
|
7% |
$ |
224,220 |
|
11% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) attributable to Snowflake Inc.: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP net loss attributable to Snowflake Inc. |
$ |
(324,279 |
) |
(34%) |
$ |
(214,251 |
) |
(29%) |
$ |
(958,166 |
) |
(36%) |
$ |
(666,745 |
) |
(33%) |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Stock-based compensation-related charges(2) |
|
381,445 |
|
|
|
307,357 |
|
|
|
1,115,171 |
|
|
|
909,219 |
|
|
||||||||
Amortization of acquired intangibles |
|
24,025 |
|
|
|
22,498 |
|
|
|
71,399 |
|
|
|
58,889 |
|
|
||||||||
Expenses associated with acquisitions and strategic investments |
|
1,334 |
|
|
|
2,706 |
|
|
|
4,099 |
|
|
|
9,904 |
|
|
||||||||
Restructuring charges(1) |
|
17,541 |
|
|
|
— |
|
|
|
17,541 |
|
|
|
— |
|
|
||||||||
Amortization of debt issuance costs |
|
689 |
|
|
|
— |
|
|
|
689 |
|
|
|
— |
|
|
||||||||
Income tax effect related to the above adjustments and acquisitions |
|
(23,820 |
) |
|
|
(28,136 |
) |
|
|
(57,558 |
) |
|
|
(85,714 |
) |
|
||||||||
Adjustments attributable to noncontrolling interest, net of tax |
|
(3,719 |
) |
|
|
(64 |
) |
|
|
(3,949 |
) |
|
|
(174 |
) |
|
||||||||
Non-GAAP net income attributable to Snowflake Inc. |
$ |
73,216 |
|
8% |
$ |
90,110 |
|
12% |
$ |
189,226 |
|
7% |
$ |
225,379 |
|
11% |
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) per share attributable to Snowflake Inc. common stockholders—basic and diluted: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP net loss per share attributable to Snowflake Inc. common stockholders—basic and diluted |
$ |
(0.98 |
) |
|
$ |
(0.65 |
) |
|
$ |
(2.88 |
) |
|
$ |
(2.04 |
) |
|
||||||||
Weighted-average shares used in computing GAAP net loss per share attributable to Snowflake Inc. common stockholders—basic and diluted |
|
331,761 |
|
|
|
329,310 |
|
|
|
333,136 |
|
|
|
326,964 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Non-GAAP net income per share attributable to Snowflake Inc. common stockholders—basic |
$ |
0.22 |
|
|
$ |
0.27 |
|
|
$ |
0.57 |
|
|
$ |
0.69 |
|
|
||||||||
Weighted-average shares used in computing non-GAAP net income per share attributable to Snowflake Inc. common stockholders—basic |
|
331,761 |
|
|
|
329,310 |
|
|
|
333,136 |
|
|
|
326,964 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Non-GAAP net income per share attributable to Snowflake Inc. common stockholders—diluted |
$ |
0.20 |
|
|
$ |
0.25 |
|
|
$ |
0.52 |
|
|
$ |
0.62 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP weighted-average shares used in computing GAAP net loss per share attributable to Snowflake Inc. common stockholders—basic and diluted |
|
331,761 |
|
|
|
329,310 |
|
|
|
333,136 |
|
|
|
326,964 |
|
|
||||||||
Add: Effect of potentially dilutive common stock equivalents |
|
22,615 |
|
|
|
32,357 |
|
|
|
25,858 |
|
|
|
34,524 |
|
|
||||||||
Add: Effect of convertible senior notes |
|
7,777 |
|
|
|
— |
|
|
|
2,611 |
|
|
|
— |
|
|
||||||||
Non-GAAP weighted-average shares used in computing non-GAAP net income per share attributable to Snowflake Inc. common stockholders—diluted(3) |
|
362,153 |
|
|
|
361,667 |
|
|
|
361,605 |
|
|
|
361,488 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
Free cash flow and adjusted free cash flow: |
|
|
|
|
|
|
|
|
||||||||||||||||
GAAP net cash provided by operating activities |
$ |
101,706 |
|
11% |
$ |
120,907 |
|
16% |
$ |
527,039 |
|
20% |
$ |
503,542 |
|
25% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases of property and equipment |
|
(13,440 |
) |
|
|
(8,746 |
) |
|
|
(35,002 |
) |
|
|
(22,014 |
) |
|
||||||||
Capitalized internal-use software development costs |
|
(10,032 |
) |
|
|
(9,889 |
) |
|
|
(23,428 |
) |
|
|
(27,104 |
) |
|
||||||||
Non-GAAP free cash flow |
|
78,234 |
|
8% |
|
102,272 |
|
14% |
|
468,609 |
|
18% |
|
454,424 |
|
22% |
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Net cash paid on payroll tax-related items on employee stock transactions(4) |
|
8,563 |
|
|
|
8,541 |
|
|
|
49,830 |
|
|
|
31,464 |
|
|
||||||||
Non-GAAP adjusted free cash flow |
$ |
86,797 |
|
9% |
$ |
110,813 |
|
15% |
$ |
518,439 |
|
20% |
$ |
485,888 |
|
24% |
||||||||
Non-GAAP free cash flow margin |
|
8 |
% |
|
|
14 |
% |
|
|
18 |
% |
|
|
22 |
% |
|
||||||||
Non-GAAP adjusted free cash flow margin |
|
9 |
% |
|
|
15 |
% |
|
|
20 |
% |
|
|
24 |
% |
|
(1) | Restructuring charges relate to certain costs incurred by us during the three months ended October 31, 2024 in connection with a restructuring plan for a majority-owned subsidiary. |
|
(2) | Stock-based compensation-related charges included employer payroll tax-related expenses on employee stock transactions of approximately $9.3 million and $40.8 million for the three and nine months ended October 31, 2024, respectively, and $6.2 million and $34.5 million for the three and nine months ended October 31, 2023, respectively. |
|
(3) | For the periods in which we had non-GAAP net income, the non-GAAP weighted-average shares used in computing non-GAAP net income per share attributable to Snowflake Inc. common stockholders—diluted included (a) the effect of all potentially dilutive common stock equivalents (stock options, restricted stock units, and employee stock purchase rights under our 2020 Employee Stock Purchase Plan) and (b) the potential dilutive effect of shares issuable upon conversion of the convertible senior notes using the if-converted method, starting from the issuance date of the convertible senior notes. The capped call transactions entered into in connection with the convertible senior notes had no anti-dilutive impact for any of the periods presented. The potential dilutive effect of outstanding restricted stock units with performance conditions not yet satisfied is included in the non-GAAP weighted-average number of diluted shares at forecasted attainment levels to the extent we believe it is probable that the performance conditions will be met. |
|
(4) | The amounts for the three and nine months ended October 31, 2024 do not include employee payroll taxes of $81.5 million and $359.6 million, respectively, and the amounts for the three and nine months ended October 31, 2023 do not include employee payroll taxes of $91.1 million and $273.8 million, respectively, related to net share settlement of employee restricted stock units, which were reflected as cash outflows for financing activities. |
Source: Snowflake Inc.
Media Contacts
INVESTOR CONTACT
Jimmy Sexton
Head of Investor Relations
IR@snowflake.com
PRESS CONTACT
Eszter Szikora
Head of Public Relations, Snowflake
press@snowflake.com