EX-99.1 2 rapid72019q1ex991.htm EXHIBIT 99.1 Exhibit
logoa01.jpg

Exhibit 99.1
 Rapid7 Announces First Quarter 2019 Financial Results
 
Annualized recurring revenue (ARR) of $268.2 million, an increase of 51% year-over-year
Revenue of $73.2 million, 34% growth year-over-year
GAAP loss from operations of $(9.7) million and non-GAAP income from operations of $0.6 million
Raising 2019 revenue growth guidance to 28% to 30% and guiding 2019 ARR growth of greater than 30%
Boston, MA – May 2, 2019Rapid7, Inc. (Nasdaq: RPD), powering SecOps through its visibility, analytics and automation, today announced its financial results for the first quarter of 2019.

“Rapid7 had a strong start to 2019. Our results were driven by consistent performance across our product lines and we are seeing robust performance in our broader SecOps portfolio. Security professionals are hyper focused on tools that will not only help manage risks but also make them more productive. Rapid7 has built the Insight platform with this exact concern in mind and our focus on delivering improved outcomes to customers is what truly differentiates our strategy.” said Corey Thomas, Chairman and CEO of Rapid7.

“Rapid7 has been successfully transformed to a high growth, multi-product, cloud software company, on a path to higher long-term profitability. Based on the strength of our business so far this year, we are raising our full-year 2019 revenue guidance and are maintaining our guidance for non-GAAP income from operations of breakeven as we see opportunities to invest in our business to drive long-term growth and sustainable profitability.”
First Quarter 2019 Financial Results
 
Three Months Ended March 31,
 
2019
 
2018
 
% Change
 
(in thousands)
Annualized recurring revenue
$
268,194

 
$
177,792

 
51
%
Number of customers
7,934

 
7,113

 
12
%
ARR per customer
$
33.8

 
$
25.0

 
35
%
Recurring revenue as a percentage of revenue
85
%
 
77
%
 
 
Renewal rate
120
%
 
120
%
 
 

rapid7.com

logoa01.jpg

 
Three Months Ended March 31,
 
2019
 
2018
 
% Change
 
(in thousands, except per share data)
Products revenue
$
56,288

 
$
35,279

 
60
 %
Maintenance and support revenue
9,557

 
10,753

 
(11
)%
Professional services revenue
7,340

 
8,483

 
(13
)%
Total revenue
$
73,185

 
$
54,515

 
34
 %
 
 
 
 
 
 
North America revenue
$
62,039

 
$
46,377

 
34
 %
Rest of world revenue
11,146

 
8,138

 
37
 %
Total revenue
$
73,185

 
$
54,515

 
 
 
 
 
 
 
 
GAAP gross profit
$
53,212

 
$
37,921

 
 
GAAP gross margin
73
 %
 
70
 %
 
 
Non-GAAP gross profit
$
55,143

 
$
39,203

 
 
Non-GAAP gross margin
75
 %
 
72
 %
 
 
 
 
 
 
 
 
GAAP loss from operations
$
(9,744
)
 
$
(16,585
)
 
 
GAAP operating margin
(13
)%
 
(30
)%
 
 
Non-GAAP income (loss) from operations
$
577

 
$
(8,872
)
 
 
Non-GAAP operating margin
1
 %
 
(16
)%
 
 
 
 
 
 
 
 
GAAP net loss
$
(11,673
)
 
$
(16,361
)
 
 
GAAP net loss per share, basic and diluted
$
(0.24
)
 
$
(0.36
)
 
 
Non-GAAP net income (loss)
$
1,158

 
$
(8,648
)
 
 
Non-GAAP net income (loss) per share, basic
$
0.02

 
$
(0.19
)
 
 
Non-GAAP net income (loss) per share, diluted
$
0.02

 
$
(0.19
)
 
 
 
 
 
 
 
 
Adjusted EBITDA
$
2,607

 
$
(7,421
)
 
 
 
 
 
 
 
 
Cash (used in) provided by operating activities
$
(13,566
)
 
$
7,296

 
 
Recent Business Highlights
 
In April, we acquired NetFort Technologies Limited, a provider of end-to-end network traffic visibility and analytics cloud, virtual and physical platforms, for a total cash consideration of $15.0 million.
In January, Bloomberg selected Rapid7 as one of 230 companies for the 2019 Bloomberg Gender-Equality Index, which recognizes companies committed to transparency in gender reporting and advancing women’s equality.
Please see investors.rapid7.com for our Financial Metrics spreadsheet.
For additional details on the reconciliation of non-GAAP measures to their nearest comparable GAAP measures, please refer to the accompanying financial data tables contained in this press release.





rapid7.com

logoa01.jpg

Second Quarter and Full-Year 2019 Guidance

Rapid7 anticipates total revenue, non-GAAP income (loss) from operations, and non-GAAP net income (loss) per share to be in the following ranges:
Second Quarter and Full-Year 2019 Guidance (in millions, except per share data)
 
 
 
 
 
 
 
Second Quarter 2019
 
Full-Year 2019
Revenue
$
74.3

to
$
75.9

 
$
312.0

to
$
318.0

Year-over-year growth
27
%
to
30
%
 
28
%
to
30
%
Non-GAAP (loss) income from operations
$
(4.7
)
to
$
(3.7
)
 
Breakeven
Non-GAAP net (loss) income per share
$
(0.08
)
to
$
(0.06
)
 
$0.05
Weighted average shares outstanding
 
 
48.4

 
 
 
52.3


Guidance for the second quarter and full-year 2019 does not include any potential impact of foreign exchange gains or losses. The weighted average shares outstanding for the second quarter of 2019 represent basic shares outstanding given our projected non-GAAP net loss. The weighted average shares outstanding for full year 2019 represent diluted shares outstanding given our projected non-GAAP net income. Non-GAAP net income for full year 2019 largely represents interest income on projected cash and investments.
Non-GAAP guidance excludes estimates for stock-based compensation expense, amortization of acquired intangible assets, amortization of debt discount and issuance costs, and certain other items. Rapid7 has provided a reconciliation of historical non-GAAP financial measures to the most comparable GAAP measures in the financial statement tables included in this press release. A reconciliation of non-GAAP guidance measures to the most comparable GAAP measures is not available on a forward-looking basis without unreasonable efforts due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures.
Conference Call and Webcast Information
Rapid7 will host a conference call today, May 2, 2019, to discuss its results at 4:30 p.m. Eastern Time. The call will be accessible by telephone at 877-357-4230 (domestic) or 629-228-0721 (international). The call will also be available live via webcast on the Company’s website at https://investors.rapid7.com. A telephone replay of the conference call will be available at 855-859-2056 or 404-537-3406 (access code 8792807) until May 9, 2019. A webcast replay will be available at https://investors.rapid7.com.
About Rapid7
Organizations around the globe rely on Rapid7 (Nasdaq: RPD) technology, services, and research to securely advance. The visibility, analytics, and automation delivered through our Insight cloud simplifies the complex and helps security teams reduce vulnerabilities, monitor for malicious behavior, investigate and shut down attacks, and automate routine tasks. Over 7,900 customers rely on Rapid7 technology, services, and research to improve security outcomes and securely advance their organizations. For more information, visit our website, check out our blog, or follow us on Twitter.
Non-GAAP Financial Measures and Other Metrics
To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States, or GAAP, we provide investors with certain non-GAAP financial measures and other metrics, which we believe are helpful to our investors. We use these non-GAAP financial measures and other metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We also use certain non-GAAP financial measures as performance measures under our executive bonus plan. We believe that these non-GAAP financial measures and other metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

We believe that these non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making. While our non-GAAP financial measures are an

rapid7.com

logoa01.jpg

important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, you should review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate our business.

Non-GAAP Financial Measures
We disclose the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income (loss) per share and adjusted EBITDA.

We define non-GAAP gross profit, non-GAAP income (loss) from operations, non-GAAP net income (loss) and non-GAAP net income (loss) per share as the respective GAAP balances excluding the effect of stock-based compensation expense, amortization of acquired intangible assets, amortization of debt discount and issuance costs and certain other items such as acquisition-related expenses, follow-on public offering costs, and litigation-related expenses. Non-GAAP net income (loss) per basic and dilutive share is calculated as Non-GAAP net income (loss) divided by the weighted average shares used to compute net income (loss) per share, with the number of weighted average shares decreased to reflect the anti-dilutive impact of the capped call transactions entered into in connection with the 1.25% convertible senior note issued in August 2018.

We believe these non-GAAP financial measures are useful to investors in assessing our operating performance due to the following factors:

Stock-based compensation expense. We exclude stock-based compensation expense because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact our non-cash expense. We believe that providing non-GAAP financial measures that exclude stock-based compensation expense allows for more meaningful comparisons between our operating results from period to period.

Amortization of acquired intangible assets. We believe that excluding the impact of amortization of acquired intangible assets allows for more meaningful comparisons between operating results from period to period as the intangible assets are valued at the time of acquisition and are amortized over several years after the acquisition.

Amortization of debt discount and issuance costs. In August 2018, we issued $230 million of convertible senior notes, which bear interest at an annual fixed rate of 1.25%. The imputed interest rate of the convertible senior notes was approximately 7.37%. This is a result of the debt discount recorded for the conversion feature that is required to be separately accounted for as equity, and debt issuance costs, which reduce the carrying value of the convertible debt instrument. The debt discount is amortized as interest expense together with the issuance costs of the debt. The expense for the amortization of debt discount and debt issuance costs is a non-cash item, and we believe the exclusion of this interest expense provides a more useful comparison of our operational performance in different periods.

Litigation-related expenses. We exclude certain litigation-related expenses consisting of professional fees and related costs incurred by us related to significant litigation outside the ordinary course of business. We believe it is useful to exclude such expenses because we do not consider such amounts to be part of our ongoing operations.

Acquisition-related expenses and follow-on public offering costs. We exclude acquisition-related expenses and follow-on public offering costs as costs that are unrelated to the current operations and neither are comparable to the prior period nor predictive of future results.

Anti-dilutive impact of capped call transaction. In connection with the issuance of our convertible senior notes, we entered into capped call transactions to offset potential dilution from the embedded conversion feature in the notes. Although we cannot reflect the anti-dilutive impact of the capped call transactions under GAAP, we do reflect the anti-dilutive impact of the capped call transactions in non-GAAP net income (loss) per basic and diluted share to provide investors with useful information in evaluating the financial performance of the company on a per share basis.

Adjusted EBITDA (non-GAAP). Adjusted EBITDA is a non-GAAP measure that we define as net loss before (1) interest income, (2) interest expense, (3) other income (expense), net, (4) provision for income taxes, (5) depreciation expense, (6) amortization of intangible assets, (7) stock-based compensation expense, and (8) certain other items. We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. Adjusted EBITDA should not be considered as a substitute for other measures of financial performance reported in accordance with GAAP. There are limitations to using this non-GAAP financial measure, including that other companies may calculate this measure differently than we do, that it does not reflect our capital expenditures or future requirements for capital expenditures

rapid7.com

logoa01.jpg

and that it does not reflect changes in, or cash requirements for, our working capital and excludes some items that are cash based.

Other Metrics
Annualized Recurring Revenue (ARR). ARR is defined as the annual value of all recurring revenue related contracts in place at the end of the period. ARR should be viewed independently of revenue and deferred revenue as ARR is an operating metric and is not intended to be combined with or replace these items. ARR is not a forecast of future revenue and can be impacted by contract start and end dates and renewal rates, and does not include revenue reported as perpetual license or professional services revenue in our consolidated statement of operations.

ARR per Customer. We define ARR per customer as ARR divided by the number of customers at the end of the period.

Recurring Revenue. We define recurring revenue as revenue from term software licenses, content subscriptions, managed services, cloud-based subscriptions and maintenance and support.

Renewal Rate. We calculate our renewal rate by dividing the dollar value of renewed customer agreements, including upsells and cross-sells of additional products, but excluding professional services, in a trailing 12-month period by the dollar value of the corresponding customer agreements.

Cautionary Language Concerning Forward-Looking Statements

This press release includes forward-looking statements. All statements contained in this press release other than statements of historical facts, including, without limitation, statements regarding our anticipated total revenue and our future financial and business performance for the second quarter and full-year 2019 are forward-looking statements. The words “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “may,” “will” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of risks and uncertainties, including, without limitation, risks related to our rapid growth and ability to sustain our revenue growth rate, our transition to a subscription business model, the ability of our products and professional services to correctly detect vulnerabilities, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our ability to integrate acquired operations, our ability to operate in compliance with applicable laws as well as other risks and uncertainties set forth in the “Risk Factors” section of our Annual Report on Form 10-K filed with the Securities and Exchange Commission for the year ended December 31, 2018 filed with the Securities and Exchange Commission on February 28, 2019, and subsequent reports that we file with the Securities and Exchange Commission.  Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements or events and circumstances reflected in the forward-looking statements will occur. We are under no duty to update any of these forward-looking statements after the date of this press release to conform these statements to actual results or revised expectations, except as required by law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.
###
Neeraj Mahajan, CFA
Vice President, Investor Relations
investors@rapid7.com
(857) 990-4074
Press contact:
Caitlin Doherty
press@rapid7.com
(857) 990-4240

 
 

rapid7.com




RAPID7, INC.    
Consolidated Balance Sheets (Unaudited)     
(in thousands)    
 
 
 
March 31, 2019
 
December 31, 2018
Assets
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
89,869

 
$
99,565

Short-term investments
 
161,600

 
159,210

Accounts receivable, net
 
59,707

 
74,935

Deferred contract acquisition and fulfillment costs, current portion
 
12,994

 
12,321

Prepaid expenses and other current assets
 
15,773

 
9,746

Total current assets
 
339,943

 
355,777

Long-term investments
 
33,613

 
44,892

Property and equipment, net
 
32,771

 
17,523

Operating lease right-of-use assets
 
15,888

 

Deferred contract acquisition and fulfillment costs, non-current portion
 
28,054

 
27,634

Goodwill
 
88,420

 
88,420

Intangible assets, net
 
23,979

 
23,955

Other assets
 
1,238

 
1,168

Total assets
 
$
563,906

 
$
559,369

Liabilities and Stockholders’ Equity
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable
 
$
6,297

 
$
7,048

Accrued expenses
 
25,062

 
37,376

Operating lease liabilities, current portion
 
5,231

 

Deferred revenue, current portion
 
184,453

 
189,855

Other current liabilities
 
7,385

 
707

Total current liabilities
 
228,428

 
234,986

Convertible senior notes, net
 
177,198

 
174,688

Operating lease liabilities, non-current portion
 
16,394

 

Deferred revenue, non-current portion
 
52,014

 
58,716

Other long-term liabilities
 
1,021

 
3,660

Total liabilities
 
475,055

 
472,050

Stockholders’ equity:
 
 
 
 
Common stock
 
482

 
476

Treasury stock
 
(4,764
)
 
(4,764
)
Additional paid-in-capital
 
569,229

 
556,223

Accumulated other comprehensive gain (loss)
 
162

 
(31
)
Accumulated deficit
 
(476,258
)
 
(464,585
)
Total stockholders’ equity
 
88,851

 
87,319

Total liabilities and stockholders’ equity
 
$
563,906

 
$
559,369







RAPID7, INC.
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
 
 
 
Three Months Ended March 31,
 
 
2019
 
 
2018
Revenue:
 
 
 
 
 
Products
 
$
56,288

 
 
$
35,279

Maintenance and support
 
9,557

 
 
10,753

Professional services
 
7,340

 
 
8,483

Total revenue
 
73,185

 
 
54,515

Cost of revenue:
 
 
 
 
 
Products
 
12,485

 
 
8,436

Maintenance and support
 
1,884

 
 
1,849

Professional services
 
5,604

 
 
6,309

Total cost of revenue
 
19,973

 
 
16,594

Total gross profit
 
53,212

 
 
37,921

Operating expenses:
 
 
 
 
 
Research and development
 
17,865

 
 
16,722

Sales and marketing
 
35,138

 
 
29,052

General and administrative
 
9,953

 
 
8,732

Total operating expenses
 
62,956

 
 
54,506

Loss from operations
 
(9,744
)
 
 
(16,585
)
Other income (expense), net:
 
 
 
 
 
Interest income
 
1,731

 
 
243

Interest expense
 
(3,229
)
 
 
(2
)
Other income (expense), net
 
(206
)
 
 
78

Loss before income taxes
 
(11,448
)
 
 
(16,266
)
Provision for income taxes
 
225

 
 
95

Net loss
 
$
(11,673
)
 
 
$
(16,361
)
Net loss per share, basic and diluted
 
$
(0.24
)
 
 
$
(0.36
)
Weighted-average common shares outstanding, basic and diluted
 
47,827,939

 
 
45,210,250







RAPID7, INC.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
 
 
Three Months Ended March 31,
 
 
2019

2018
Cash flows from operating activities:
 
 
 
 
Net loss
 
$
(11,673
)
 
$
(16,361
)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
 
 
 
 
Depreciation and amortization
 
3,427

 
2,399

Amortization of debt discount and issuance costs
 
2,510

 

Stock-based compensation expense
 
8,634

 
6,225

Provision for doubtful accounts
 
437

 
156

Foreign currency re-measurement loss
 
249

 
147

Other non-cash (income) expense
 
(722
)
 
(52
)
Changes in operating assets and liabilities:
 
 
 
 
Accounts receivable
 
14,729

 
34,722

Deferred contract acquisition and fulfillment costs
 
(1,094
)
 
(1,713
)
Prepaid expenses and other assets
 
(5,940
)
 
(3,190
)
Accounts payable
 
66

 
3,219

Accrued expenses
 
(13,690
)
 
(11,317
)
Deferred revenue
 
(12,104
)
 
(6,495
)
Other liabilities
 
1,605

 
(444
)
Net cash (used in) provided by operating activities
 
(13,566
)
 
7,296

Cash flows from investing activities:
 
 
 
 
Purchases of property and equipment
 
(8,463
)
 
(2,147
)
Capitalization of internal-use software costs
 
(1,601
)
 
(693
)
Purchases of investments
 
(63,029
)
 
(4,460
)
Sales/maturities of investments
 
72,738

 
14,062

Net cash (used in) provided by investing activities
 
(355
)
 
6,762

Cash flows from financing activities:
 
 
 
 
Proceeds from follow-on public offering, net of offering costs of $608
 

 
31,231

Taxes paid related to net share settlement of equity awards
 
(979
)
 
(462
)
Proceeds from employee stock purchase plan
 
2,634

 
1,632

Proceeds from stock option exercises
 
2,718

 
1,961

Net cash provided by financing activities
 
4,373

 
34,362

Effect of exchange rate changes on cash, cash equivalents and restricted cash
 
(148
)
 
(36
)
Net (decrease) increase in cash, cash equivalents and restricted cash
 
(9,696
)
 
48,384

Cash, cash equivalents and restricted cash, beginning of period
 
99,565

 
51,762

Cash, cash equivalents and restricted cash, end of period
 
$
89,869

 
$
100,146







RAPID7, INC.    
GAAP to Non-GAAP Reconciliation (Unaudited)    
(in thousands, except share and per share data)   
 
 
 
Three Months Ended March 31,
 
 
2019

2018
GAAP gross profit
 
$
53,212

 
$
37,921

Add: Stock-based compensation expense1
 
573

 
374

Add: Amortization of acquired intangible assets2
 
1,358

 
908

Non-GAAP gross profit
 
$
55,143

 
$
39,203

Non-GAAP gross margin
 
75.3
%
 
71.9
%
 
 
 
 
 
GAAP gross profit - Products
 
$
43,803

 
$
26,843

Add: Stock-based compensation expense
 
157

 
125

Add: Amortization of acquired intangible assets
 
1,358

 
908

Non-GAAP gross profit - Products
 
$
45,318

 
$
27,876

Non-GAAP gross margin - Products
 
80.5
%
 
79.0
%
 
 
 
 
 
GAAP gross profit - Maintenance and support
 
$
7,673

 
$
8,904

Add: Stock-based compensation expense
 
120

 
28

Non-GAAP gross profit - Maintenance and support
 
$
7,793

 
$
8,932

Non-GAAP gross margin - Maintenance and support
 
81.5
%
 
83.1
%
 
 
 
 
 
GAAP gross profit - Professional services
 
$
1,736

 
$
2,174

Add: Stock-based compensation expense
 
296

 
221

Non-GAAP gross profit - Professional services
 
$
2,032

 
$
2,395

Non-GAAP gross margin - Professional services
 
27.7
%
 
28.2
%
 
 
 
 
 
GAAP Loss from operations
 
$
(9,744
)
 
$
(16,585
)
Add: Stock-based compensation expense1
 
8,634

 
6,225

Add: Amortization of acquired intangible assets2
 
1,397

 
948

Add: Acquisition-related expenses3
 
217

 

Add: Follow-on public offering costs4
 

 
140

Add: Litigation-related expenses5
 
73

 
400

Non-GAAP Income (loss) from operations
 
$
577

 
$
(8,872
)
 
 
 
 
 
GAAP Net loss
 
$
(11,673
)
 
$
(16,361
)
Add: Stock-based compensation expense1
 
8,634

 
6,225

Add: Amortization of acquired intangible assets2
 
1,397

 
948

Add: Acquisition-related expenses3
 
217

 

Add: Follow-on public offering costs4
 

 
140

Add: Litigation-related expenses5
 
73

 
400

Add: Amortization of debt discount and issuance costs
 
2,510

 

Non-GAAP Net income (loss)
 
$
1,158

 
$
(8,648
)
 
 
 
 
 
Reconciliation of net income (loss) per share, basic
 
 
 
 
GAAP net loss per share, basic
 
$
(0.24
)
 
$
(0.36
)
Non-GAAP adjustments to net loss
 
0.26

 
0.17

Non-GAAP net income (loss) per share, basic
 
$
0.02

 
$
(0.19
)
 
 
 
 
 





Reconciliation of net income (loss) per share, diluted
 
 
 
 
GAAP net loss per share, diluted
 
$
(0.24
)
 
$
(0.36
)
Non-GAAP adjustments to net loss
 
0.26

 
0.17

Non-GAAP net income (loss) per share, diluted
 
$
0.02

 
$
(0.19
)
 
 
 
 
 
Weighted average shares used in GAAP per share calculation, basic and diluted
 
47,827,939

 
45,210,250

 
 
 
 
 
Weighted average shares used in non-GAAP per share calculation:
 
 
 
 
Basic
 
47,827,939

 
45,210,250

Diluted
 
51,184,402

 
45,210,250

 
 
 
 
 
1 Includes stock-based compensation expense as follows:
 
 
 
 
Cost of revenue
 
$
573

 
$
374

Research and development
 
3,174

 
2,566

Sales and marketing
 
2,464

 
1,563

General and administrative
 
2,423

 
1,722

 
 
 
 
 
2 Includes amortization of acquired intangible assets as follows:
 
 
 
 
Cost of revenue
 
$
1,358

 
$
908

Sales and marketing
 
38

 
39

General and administrative
 
1

 
1

 
 
 
 
 
3 Includes acquisition-related expenses as follows:
 
 
 
 
General and administrative
 
$
217

 
$

 
 
 
 
 
4 Includes follow-on public offering costs as follows:
 
 
 
 
General and administrative
 
$

 
$
140

 
 
 
 
 
5 Includes litigation-related expenses as follows:
 
 
 
 
General and administrative
 
$
73

 
$
400







RAPID7, INC.
Reconciliation of Net Loss to Adjusted EBITDA (Unaudited)
(in thousands)
 
 

Three Months Ended March 31,
 

2019

2018
Net loss

$
(11,673
)

$
(16,361
)
Interest income

(1,731
)

(243
)
Interest expense
 
3,229

 
2

Other (income) expense, net

206


(78
)
Provision for income taxes

225


95

Depreciation expense

1,850


1,383

Amortization of intangible assets

1,577


1,016

Stock-based compensation expense

8,634


6,225

Acquisition-related expenses

217



Follow-on public offering costs



140

Litigation-related expenses

73


400

Adjusted EBITDA

$
2,607


$
(7,421
)