January 30, 2025
Revenue of $1,286 million, up 21% year-over-year
Subscription revenue of $1,213 million, up 30% year-over-year
GAAP operating margin of (4)% and non-GAAP operating margin of 26%
Cash flow from operations of $352 million and free cash flow of $343 million
TEAM Anywhere/SAN FRANCISCO, January 30, 2025 --( BUSINESS WIRE )--Atlassian Corporation (NASDAQ: TEAM), a leading provider of team collaboration and productivity software, today announced financial results for its second quarter ended December 31, 2024. A shareholder letter was posted on Atlassian’s Work Life blog at http://atlassian.com/blog/announcements/shareholder-letter-q2fy25 and in the Investor Relations section of Atlassian’s website at https://investors.atlassian.com .
Second Quarter Fiscal Year 2025 Earnings Results
"The Atlassian System of Work is resonating with enterprises all over the globe, as business leaders increasingly turn to the Atlassian platform to help teams across their organization collaborate on the opportunities and challenges they face," said Mike Cannon-Brookes, Atlassian’s CEO and co-Founder. "By infusing AI throughout our world-class cloud platform, we’re empowering all teams to accelerate collaboration and unlock organizational knowledge, further enabling them to unleash their full potential."
"Strong enterprise sales execution drove better-than-expected revenue across both our Cloud and Data Center offerings, as we delivered 30% year-over-year growth in subscription revenue in the second quarter," said Joe Binz, Atlassian’s CFO. "The momentum we’re seeing across the business reinforces our conviction around investments we are making in our key strategic priorities of serving enterprise customers, AI, and the System of Work to deliver durable, long-term growth."
Second Quarter Fiscal Year 2025 Financial Highlights:
On a GAAP basis, Atlassian reported:
On a non-GAAP basis, Atlassian reported:
A reconciliation of GAAP to non-GAAP financial measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below, under the heading "About Non-GAAP Financial Measures."
Recent Business Highlights:
Financial Targets:
Atlassian is providing its financial targets as follows:
Third Quarter Fiscal Year 2025:
Fiscal Year 2025:
For additional commentary regarding financial targets, please see Atlassian’s second quarter fiscal year 2025 shareholder letter dated January 30, 2025.
With respect to Atlassian’s expectations under "Financial Targets" above, a reconciliation of GAAP to non-GAAP gross margin and operating margin has been provided in the financial statement tables included in this press release.
Shareholder Letter and Webcast Details:
A detailed shareholder letter is available on Atlassian’s Work Life blog at https://atlassian.com/blog/announcements/shareholder-letter-q2fy25 , and the Investor Relations section of Atlassian’s website at https://investors.atlassian.com . Atlassian will host a webcast to answer questions today:
Atlassian has used, and will continue to use, its Investor Relations website at https://investors.atlassian.com as a means of making material information public and for complying with its disclosure obligations.
About Atlassian
Atlassian unleashes the potential of every team. Our software development, service management and work management software helps teams organize, discuss, and complete shared work. The majority of the Fortune 500 and over 300,000 companies of all sizes worldwide - including NASA, BMW, Kiva, Deutsche Bank and Dropbox - rely on our solutions to help their teams work better together and deliver quality results on time. Learn more about our products, including Jira, Confluence and Jira Service Management at https://atlassian.com .
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, which statements involve substantial risks and uncertainties. In some cases, you can identify these statements by forward-looking words such as "may," "will," "expect," "believe," "anticipate," "intend," "could," "should," "estimate," "further," or "continue," and similar expressions or variations, but these words are not the exclusive means for identifying such statements. All statements other than statements of historical fact could be deemed forward looking, including but not limited to risks and uncertainties related to statements about our platform, products, product features, System of Work, AI capabilities, enterprise sales, customers, strategic partnerships, leadership transitions, strategic priorities, anticipated growth, outlook and results, and our financial targets such as total revenue, Cloud, Data Center, and Marketplace and other revenue, and GAAP and non-GAAP financial measures including gross margin and operating margin.
We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent our management’s beliefs and assumptions only as of the date such statements are made.
Further information on these and other factors that could affect our financial results is included in filings we make with the Securities and Exchange Commission (the "SEC") from time to time, including the section titled "Risk Factors" in our most recently filed Forms 10-K and 10-Q. These documents are available on the SEC Filings section of the Investor Relations section of our website at https://investors.atlassian.com .
About Non-GAAP Financial Measures
In addition to the measures presented in our condensed consolidated financial statements, we regularly review other measures that are not presented in accordance with U.S. generally accepted accounting principles ("GAAP"), defined as non-GAAP financial measures by the SEC, to evaluate our business, measure our performance, identify trends, prepare financial forecasts and make strategic decisions. The key measures we consider are non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per diluted share and free cash flow (collectively, the "Non-GAAP Financial Measures"). These Non-GAAP Financial Measures, which may be different from similarly titled non-GAAP measures used by other companies, provide supplemental information regarding our operating performance on a non-GAAP basis that excludes certain gains, losses and charges of a non-cash nature or that occur relatively infrequently and/or that management considers to be unrelated to our core operations. Management believes that tracking and presenting these Non-GAAP Financial Measures provides management, our board of directors, investors and the analyst community with the ability to better evaluate matters such as: our ongoing core operations, including comparisons between periods and against other companies in our industry; our ability to generate cash to service our debt and fund our operations; and the underlying business trends that are affecting our performance.
Our Non-GAAP Financial Measures include:
We understand that although these Non-GAAP Financial Measures are frequently used by investors and the analyst community in their evaluation of our financial performance, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. We compensate for such limitations by reconciling these Non-GAAP Financial Measures to the most comparable GAAP financial measures. We encourage you to review the tables in this press release titled "Reconciliation of GAAP to Non-GAAP Results" and "Reconciliation of GAAP to Non-GAAP Financial Targets" that present such reconciliations.
Customers with >$10,000 in Cloud ARR
We define the number of customers with Cloud ARR greater than $10,000 at the end of any particular period as the number of organizations with unique domains with an active Cloud subscription for two or more seats and greater than $10,000 in Cloud ARR.
We define Cloud ARR as the annualized recurring revenue run-rate of Cloud subscription agreements at a point in time. We calculate Cloud ARR by taking the Cloud monthly recurring revenue ("Cloud MRR") run-rate and multiplying it by 12. Cloud MRR for each month is calculated by aggregating monthly recurring revenue from committed contractual amounts at a point in time. Cloud ARR and Cloud MRR should be viewed independently of revenue and do not represent our revenue under GAAP, as they are operational metrics that can be affected by contract start and end dates and renewal rates.
|
__________________________ |
|
|
|
|
|
1 Forrester does not endorse any company, product, brand, or service included in its research publications and does not advise any person to select the products or services of any company or brand based on the ratings included in such publications. Information is based on the best available resources. Opinions reflect judgment at the time and are subject to change. For more information, read about Forrester’s objectivity at https://www.forrester.com/about-us/objectivity/ . |
|
|
|
|
|
2 Gartner, Magic Quadrant for Marketing Work Management Platforms, Michael McCune, Lacretia Marsh, et al., 17 December 2024. Gartner does not endorse any vendor, product or service depicted in its research publications and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner’s research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose. The Gartner content described herein (the "Gartner Content") represents research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. ("Gartner"), and is not a representation of fact. Gartner Content speaks as of its original publication date (and not as of the date of this Press Release), and the opinions expressed in the Gartner Content are subject to change without notice. GARTNER is a registered trademark and service mark of Gartner, Inc. and/or its affiliates in the U.S. and internationally, and MAGIC QUADRANT is a registered trademark of Gartner, Inc. and/or its affiliates and are used herein with permission. All rights reserved. |
|
|
Atlassian Corporation Condensed Consolidated Statements of Operations (U.S. $ and shares in thousands, except per share data) (unaudited) |
|||||||||||||||
|
|
Three Months Ended December 31, |
|
Six Months Ended December 31, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Revenues: |
|
|
|
|
|
|
|
||||||||
|
Subscription |
$ |
1,213,248 |
|
|
$ |
932,181 |
|
|
$ |
2,345,196 |
|
|
$ |
1,784,163 |
|
|
Other |
|
73,215 |
|
|
|
127,929 |
|
|
|
129,048 |
|
|
|
253,722 |
|
|
Total revenues |
|
1,286,463 |
|
|
|
1,060,110 |
|
|
|
2,474,244 |
|
|
|
2,037,885 |
|
|
Cost of revenues (1) (2) |
|
223,127 |
|
|
|
194,536 |
|
|
|
440,751 |
|
|
|
372,565 |
|
|
Gross profit |
|
1,063,336 |
|
|
|
865,574 |
|
|
|
2,033,493 |
|
|
|
1,665,320 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Research and development (1) (2) |
|
680,213 |
|
|
|
536,779 |
|
|
|
1,283,314 |
|
|
|
1,018,517 |
|
|
Marketing and sales (1) (2) |
|
271,894 |
|
|
|
220,513 |
|
|
|
524,287 |
|
|
|
414,080 |
|
|
General and administrative (1) |
|
168,708 |
|
|
|
157,344 |
|
|
|
315,349 |
|
|
|
300,654 |
|
|
Total operating expenses |
|
1,120,815 |
|
|
|
914,636 |
|
|
|
2,122,950 |
|
|
|
1,733,251 |
|
|
Operating loss |
|
(57,479 |
) |
|
|
(49,062 |
) |
|
|
(89,457 |
) |
|
|
(67,931 |
) |
|
Other expense, net |
|
(7,999 |
) |
|
|
(4,639 |
) |
|
|
(27,431 |
) |
|
|
(12,974 |
) |
|
Interest income |
|
25,586 |
|
|
|
22,593 |
|
|
|
54,150 |
|
|
|
47,819 |
|
|
Interest expense |
|
(7,291 |
) |
|
|
(9,001 |
) |
|
|
(14,609 |
) |
|
|
(17,977 |
) |
|
Loss before income taxes |
|
(47,183 |
) |
|
|
(40,109 |
) |
|
|
(77,347 |
) |
|
|
(51,063 |
) |
|
Provision for (benefit from) income taxes |
|
(8,975 |
) |
|
|
44,360 |
|
|
|
84,630 |
|
|
|
65,289 |
|
|
Net loss |
$ |
(38,208 |
) |
|
$ |
(84,469 |
) |
|
$ |
(161,977 |
) |
|
$ |
(116,352 |
) |
|
Net loss per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
(0.15 |
) |
|
$ |
(0.33 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.45 |
) |
|
Diluted |
$ |
(0.15 |
) |
|
$ |
(0.33 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.45 |
) |
|
Weighted-average shares used in computing net loss per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
261,147 |
|
|
|
258,601 |
|
|
|
260,812 |
|
|
|
258,254 |
|
|
Diluted |
|
261,147 |
|
|
|
258,601 |
|
|
|
260,812 |
|
|
|
258,254 |
|
|
(1) Amounts include stock-based compensation as follows: |
|||||||||||
|
|
Three Months Ended December 31, |
|
Six Months Ended December 31, |
||||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Cost of revenues |
$ |
23,031 |
|
$ |
19,213 |
|
$ |
41,245 |
|
$ |
36,034 |
|
Research and development |
|
260,278 |
|
|
187,819 |
|
|
453,723 |
|
|
338,265 |
|
Marketing and sales |
|
43,260 |
|
|
38,168 |
|
|
79,252 |
|
|
70,449 |
|
General and administrative |
|
52,161 |
|
|
44,645 |
|
|
90,656 |
|
|
80,678 |
|
(2) Amounts include amortization of acquired intangible assets, as follows: |
|||||||||||
|
|
Three Months Ended December 31, |
|
Six Months Ended December 31, |
||||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Cost of revenues |
$ |
10,130 |
|
$ |
7,056 |
|
$ |
20,246 |
|
$ |
12,828 |
|
Research and development |
|
93 |
|
|
93 |
|
|
187 |
|
|
187 |
|
Marketing and sales |
|
3,673 |
|
|
2,712 |
|
|
7,345 |
|
|
5,077 |
|
Atlassian Corporation Condensed Consolidated Balance Sheets (U.S. $ in thousands) (unaudited) |
|||||||
|
|
December 31, 2024 |
|
June 30, 2024 |
||||
|
Assets |
|
|
|
||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
2,217,604 |
|
|
$ |
2,176,930 |
|
|
Marketable securities |
|
251,629 |
|
|
|
161,973 |
|
|
Accounts receivable, net |
|
695,661 |
|
|
|
628,049 |
|
|
Prepaid expenses and other current assets |
|
156,806 |
|
|
|
109,312 |
|
|
Total current assets |
|
3,321,700 |
|
|
|
3,076,264 |
|
|
Non-current assets: |
|
|
|
||||
|
Property and equipment, net |
|
85,443 |
|
|
|
86,315 |
|
|
Operating lease right-of-use assets |
|
172,905 |
|
|
|
172,468 |
|
|
Strategic investments |
|
222,299 |
|
|
|
223,221 |
|
|
Intangible assets, net |
|
272,578 |
|
|
|
299,057 |
|
|
Goodwill |
|
1,292,187 |
|
|
|
1,288,756 |
|
|
Deferred tax assets |
|
6,881 |
|
|
|
3,934 |
|
|
Other non-current assets |
|
72,312 |
|
|
|
62,118 |
|
|
Total assets |
$ |
5,446,305 |
|
|
$ |
5,212,133 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable |
$ |
190,550 |
|
|
$ |
177,545 |
|
|
Accrued expenses and other current liabilities |
|
531,283 |
|
|
|
577,359 |
|
|
Deferred revenue, current portion |
|
1,914,090 |
|
|
|
1,806,269 |
|
|
Operating lease liabilities, current portion |
|
48,644 |
|
|
|
48,953 |
|
|
Total current liabilities |
|
2,684,567 |
|
|
|
2,610,126 |
|
|
Non-current liabilities: |
|
|
|
||||
|
Deferred revenue, net of current portion |
|
282,155 |
|
|
|
308,467 |
|
|
Operating lease liabilities, net of current portion |
|
209,097 |
|
|
|
214,474 |
|
|
Long-term debt |
|
986,785 |
|
|
|
985,911 |
|
|
Deferred tax liabilities |
|
20,054 |
|
|
|
20,387 |
|
|
Other non-current liabilities |
|
44,092 |
|
|
|
39,917 |
|
|
Total liabilities |
|
4,226,750 |
|
|
|
4,179,282 |
|
|
Stockholders’ equity |
|
|
|
||||
|
Common stock |
|
3 |
|
|
|
3 |
|
|
Additional paid-in capital |
|
4,876,944 |
|
|
|
4,212,064 |
|
|
Accumulated other comprehensive income (loss) |
|
(38,617 |
) |
|
|
25,300 |
|
|
Accumulated deficit |
|
(3,618,775 |
) |
|
|
(3,204,516 |
) |
|
Total stockholders’ equity |
|
1,219,555 |
|
|
|
1,032,851 |
|
|
Total liabilities and stockholders’ equity |
$ |
5,446,305 |
|
|
$ |
5,212,133 |
|
|
Atlassian Corporation Condensed Consolidated Statements of Cash Flows (U.S. $ in thousands) (unaudited) |
|||||||||||||||
|
|
Three Months Ended December 31, |
|
Six Months Ended December 31, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
|
Net loss |
$ |
(38,208 |
) |
|
$ |
(84,469 |
) |
|
$ |
(161,977 |
) |
|
$ |
(116,352 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization |
|
23,149 |
|
|
|
17,012 |
|
|
|
45,976 |
|
|
|
32,096 |
|
|
Stock-based compensation |
|
378,730 |
|
|
|
289,845 |
|
|
|
664,876 |
|
|
|
525,426 |
|
|
Deferred income taxes |
|
(2,161 |
) |
|
|
(8,618 |
) |
|
|
(2,929 |
) |
|
|
(3,305 |
) |
|
Amortization of interest rate swap contracts |
|
(6,865 |
) |
|
|
— |
|
|
|
(14,020 |
) |
|
|
— |
|
|
Net loss on strategic investments |
|
2,611 |
|
|
|
1,442 |
|
|
|
17,903 |
|
|
|
7,690 |
|
|
Net foreign currency loss (gain) |
|
(5,621 |
) |
|
|
2,237 |
|
|
|
(2,581 |
) |
|
|
2,418 |
|
|
Other |
|
(968 |
) |
|
|
154 |
|
|
|
23 |
|
|
|
(1,092 |
) |
|
Changes in operating assets and liabilities, net of business combinations: |
|
|
|
|
|
|
|
||||||||
|
Accounts receivable, net |
|
(211,755 |
) |
|
|
(156,163 |
) |
|
|
(67,725 |
) |
|
|
(46,675 |
) |
|
Prepaid expenses and other assets |
|
(25,759 |
) |
|
|
(486 |
) |
|
|
(65,673 |
) |
|
|
(23,542 |
) |
|
Accounts payable |
|
24,863 |
|
|
|
33,648 |
|
|
...
|
14,719 |
|
|
|
623 |
|
|
Accrued expenses and other liabilities |
|
30,464 |
|
|
|
59,140 |
|
|
|
(77,704 |
) |
|
|
(12,191 |
) |
|
Deferred revenue |
|
183,425 |
|
|
|
135,852 |
|
|
|
81,509 |
|
|
|
91,454 |
|
|
Net cash provided by operating activities |
|
351,905 |
|
|
|
289,594 |
|
|
|
432,397 |
|
|
|
456,550 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
|
Business combinations, net of cash acquired |
|
— |
|
|
|
(844,727 |
) |
|
|
(4,975 |
) |
|
|
(844,727 |
) |
|
Purchases of property and equipment |
|
(9,336 |
) |
|
|
(5,333 |
) |
|
|
(15,487 |
) |
|
|
(9,002 |
) |
|
Purchases of strategic investments |
|
(11,500 |
) |
|
|
(250 |
) |
|
|
(25,550 |
) |
|
|
(4,000 |
) |
|
Purchases of marketable securities and other investments |
|
(116,619 |
) |
|
|
(69,783 |
) |
|
|
(160,323 |
) |
|
|
(139,146 |
) |
|
Proceeds from maturities of marketable securities |
|
25,480 |
|
|
|
16,150 |
|
|
|
71,628 |
|
|
|
16,150 |
|
|
Proceeds from sales of marketable securities and strategic investments |
|
271 |
|
|
|
41,513 |
|
|
|
4,313 |
|
|
|
61,392 |
|
|
Net cash used in investing activities |
|
(111,704 |
) |
|
|
(862,430 |
) |
|
|
(130,394 |
) |
|
|
(919,333 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
|
Principal payments of term loan facility |
|
— |
|
|
|
(12,500 |
) |
|
|
— |
|
|
|
(12,500 |
) |
|
Repurchases of Class A Common Stock |
|
(69,241 |
) |
|
|
(101,773 |
) |
|
|
(252,851 |
) |
|
|
(167,652 |
) |
|
Other |
|
— |
|
|
|
— |
|
|
|
(3,143 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
(69,241 |
) |
|
|
(114,273 |
) |
|
|
(255,994 |
) |
|
|
(180,152 |
) |
|
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash |
|
(9,056 |
) |
|
|
4,063 |
|
|
|
(5,492 |
) |
|
|
783 |
|
|
Net increase (decrease) in cash, cash equivalents, and restricted cash |
|
161,904 |
|
|
|
(683,046 |
) |
|
|
40,517 |
|
|
|
(642,152 |
) |
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
2,056,735 |
|
|
|
2,144,809 |
|
|
|
2,178,122 |
|
|
|
2,103,915 |
|
|
Cash, cash equivalents, and restricted cash at end of period |
$ |
2,218,639 |
|
|
$ |
1,461,763 |
|
|
$ |
2,218,639 |
|
|
$ |
1,461,763 |
|
|
Atlassian Corporation Revenues by Deployment Options (U.S. $ in thousands) (unaudited) |
|||||||||||
|
|
Three Months Ended December 31, |
|
Six Months Ended December 31, |
||||||||
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Cloud |
$ |
846,962 |
|
$ |
653,210 |
|
$ |
1,639,268 |
|
$ |
1,257,857 |
|
Data Center |
|
362,281 |
|
|
274,758 |
|
|
697,875 |
|
|
517,701 |
|
Server |
|
— |
|
|
69,173 |
|
|
— |
|
|
147,925 |
|
Marketplace and other (1) |
|
77,220 |
|
|
62,969 |
|
|
137,101 |
|
|
114,402 |
|
Total revenues |
$ |
1,286,463 |
|
$ |
1,060,110 |
|
$ |
2,474,244 |
|
$ |
2,037,885 |
|
(1) Included in Marketplace and other is premier support revenue. Premier support consists of subscription-based arrangements for a higher level of support across different deployment options. Premier support is recognized as subscription revenue on the Condensed Consolidated Statements of Operations as the services are delivered over the term of the arrangement. |
|||||||||||
|
Atlassian Corporation Reconciliation of GAAP to Non-GAAP Results (U.S. $ and shares in thousands, except percentage and per share data) (unaudited) |
|||||||||||||||
|
|
Three Months Ended December 31, |
|
Six Months Ended December 31, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Gross profit |
|
|
|
|
|
|
|
||||||||
|
GAAP gross profit |
$ |
1,063,336 |
|
|
$ |
865,574 |
|
|
$ |
2,033,493 |
|
|
$ |
1,665,320 |
|
|
Plus: Stock-based compensation |
|
23,031 |
|
|
|
19,213 |
|
|
|
41,245 |
|
|
|
36,034 |
|
|
Plus: Amortization of acquired intangible assets |
|
10,130 |
|
|
|
7,056 |
|
|
|
20,246 |
|
|
|
12,828 |
|
|
Non-GAAP gross profit |
$ |
1,096,497 |
|
|
$ |
891,843 |
|
|
$ |
2,094,984 |
|
|
$ |
1,714,182 |
|
|
Gross margin |
|
|
|
|
|
|
|
||||||||
|
GAAP gross margin |
|
83 |
% |
|
|
82 |
% |
|
|
82 |
% |
|
|
82 |
% |
|
Plus: Stock-based compensation |
|
1 |
|
|
|
2 |
|
|
|
2 |
|
|
|
2 |
|
|
Plus: Amortization of acquired intangible assets |
|
1 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
Non-GAAP gross margin |
|
85 |
% |
|
|
84 |
% |
|
|
85 |
% |
|
|
84 |
% |
|
Operating income |
|
|
|
|
|
|
|
||||||||
|
GAAP operating loss |
$ |
(57,479 |
) |
|
$ |
(49,062 |
) |
|
$ |
(89,457 |
) |
|
$ |
(67,931 |
) |
|
Plus: Stock-based compensation |
|
378,730 |
|
|
|
289,845 |
|
|
|
664,876 |
|
|
|
525,426 |
|
|
Plus: Amortization of acquired intangible assets |
|
13,896 |
|
|
|
9,861 |
|
|
|
27,778 |
|
|
|
18,092 |
|
|
Non-GAAP operating income |
$ |
335,147 |
|
|
$ |
250,644 |
|
|
$ |
603,197 |
|
|
$ |
475,587 |
|
|
Operating margin |
|
|
|
|
|
|
|
||||||||
|
GAAP operating margin |
|
(4 |
%) |
|
|
(5 |
%) |
|
|
(4 |
%) |
|
|
(3 |
%) |
|
Plus: Stock-based compensation |
|
29 |
|
|
|
28 |
|
|
|
27 |
|
|
|
25 |
|
|
Plus: Amortization of acquired intangible assets |
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
Non-GAAP operating margin |
|
26 |
% |
|
|
24 |
% |
|
|
24 |
% |
|
|
23 |
% |
|
Net income |
|
|
|
|
|
|
|
||||||||
|
GAAP net loss |
$ |
(38,208 |
) |
|
$ |
(84,469 |
) |
|
$ |
(161,977 |
) |
|
$ |
(116,352 |
) |
|
Plus: Stock-based compensation |
|
378,730 |
|
|
|
289,845 |
|
|
|
664,876 |
|
|
|
525,426 |
|
|
Plus: Amortization of acquired intangible assets |
|
13,896 |
|
|
|
9,861 |
|
|
|
27,778 |
|
|
|
18,092 |
|
|
Less: Gain on a non-cash sale of a controlling interest of a subsidiary |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,378 |
) |
|
Less: Income tax adjustments (1) |
|
(98,791 |
) |
|
|
(25,731 |
) |
|
|
(75,350 |
) |
|
|
(67,302 |
) |
|
Non-GAAP net income |
$ |
255,627 |
|
|
$ |
189,506 |
|
|
$ |
455,327 |
|
|
$ |
358,486 |
|
|
Net income per share |
|
|
|
|
|
|
|
||||||||
|
GAAP net loss per share - diluted |
$ |
(0.15 |
) |
|
$ |
(0.33 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.45 |
) |
|
Plus: Stock-based compensation |
|
1.43 |
|
|
|
1.12 |
|
|
|
2.53 |
|
|
|
2.03 |
|
|
Plus: Amortization of acquired intangible assets |
|
0.05 |
|
|
|
0.04 |
|
|
|
0.11 |
|
|
|
0.07 |
|
|
Less: Gain on a non-cash sale of a controlling interest of a subsidiary |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
Less: Income tax adjustments (1) |
|
(0.37 |
) |
|
|
(0.10 |
) |
|
|
(0.29 |
) |
|
|
(0.26 |
) |
|
Non-GAAP net income per share - diluted |
$ |
0.96 |
|
|
$ |
0.73 |
|
|
$ |
1.73 |
|
|
$ |
1.38 |
|
|
Weighted-average diluted shares outstanding |
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares used in computing diluted GAAP net loss per share |
|
261,147 |
|
|
|
258,601 |
|
|
|
260,812 |
|
|
|
258,254 |
|
|
Plus: Dilution from dilutive securities (2) |
|
4,546 |
|
|
|
1,051 |
|
|
|
2,422 |
|
|
|
1,030 |
|
|
Weighted-average shares used in computing diluted non-GAAP net income per share |
|
265,693 |
|
|
|
259,652 |
|
|
|
263,234 |
|
|
|
259,284 |
|
|
Free cash flow |
|
|
|
|
|
|
|
||||||||
|
GAAP net cash provided by operating activities |
$ |
351,905 |
|
|
$ |
289,594 |
|
|
$ |
432,397 |
|
|
$ |
456,550 |
|
|
Less: Capital expenditures |
|
(9,336 |
) |
|
|
(5,333 |
) |
|
|
(15,487 |
) |
|
|
(9,002 |
) |
|
Free cash flow |
$ |
342,569 |
|
|
$ |
284,261 |
|
|
$ |
416,910 |
|
|
$ |
447,548 |
|
|
(1) We utilize a fixed long-term projected non-GAAP tax rate in our computation of the non-GAAP income tax adjustments in order to provide better consistency across interim reporting periods. In projecting this long-term non-GAAP tax rate, we utilized a three-year financial projection that excludes the direct and indirect income tax effects of the other non-GAAP adjustments reflected above. Additionally, we considered our current operating structure and other factors such as our existing tax positions in various jurisdictions and key legislation in major jurisdictions where we operate. For fiscal years 2025 and 2024, we determined the projected non-GAAP tax rate to be 26% and 27%, respectively. This fixed long-term projected non-GAAP tax rate eliminates the effects of non-recurring and period specific items which can vary in size and frequency. Examples of the non-recurring and period specific items include but are not limited to changes in the valuation allowance related to deferred tax assets, effects resulting from acquisitions, and unusual or infrequently occurring items. We will periodically re-evaluate this long-term rate, as necessary, for significant events. The rate could be subject to change for a variety of reasons, for example, significant changes in the geographic earnings mix or fundamental tax law changes in major jurisdictions where we operate. |
|||||||||||||||
|
(2) The effects of these dilutive securities were not included in the GAAP calculation of diluted net loss per share for the three and six months ended December 31, 2024 and 2023, because the effect would have been anti-dilutive. |
|||||||||||||||
|
Atlassian Corporation Reconciliation of GAAP to Non-GAAP Financial Targets |
|
|
|
Three Months Ending March 31, 2025 |
|
GAAP gross margin |
82.0% |
|
Plus: Stock-based compensation |
1.5 |
|
Plus: Amortization of acquired intangible assets |
1.0 |
|
Non-GAAP gross margin |
84.5% |
|
|
|
|
GAAP operating margin |
(3.0%) |
|
Plus: Stock-based compensation |
25.5 |
|
Plus: Amortization of acquired intangible assets |
1.0 |
|
Non-GAAP operating margin |
23.5% |
|
|
Fiscal Year Ending June 30, 2025 |
|
GAAP gross margin |
81.5% to 82.0% |
|
Plus: Stock-based compensation |
1.5 |
|
Plus: Amortization of acquired intangible assets |
1.0 |
|
Non-GAAP gross margin |
84.0% to 84.5% |
|
|
|
|
GAAP operating margin |
(4.0%) |
|
Plus: Stock-based compensation |
26.5 |
|
Plus: Amortization of acquired intangible assets |
1.0 |
|
Non-GAAP operating margin |
23.5% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250130093810/en/
Contacts
Investor Relations Contact
Martin Lam
[email protected]
Media Contact
Marie-Claire Maple
[email protected]
