Attached files

file filename
8-K - 8-K - Nimble Storage Incd138257d8k.htm
EX-99.1 - EX-99.1 - Nimble Storage Incd138257dex991.htm

Exhibit 99.2

Nimble Storage Announces Financial Results for Fourth Quarter and Fiscal Year 2016

 

  Fiscal Year 2016 Revenues Up 42% year-over-year

 

  Fiscal Year 2016 Operating Margin up 6 points year-over-year

 

  Record Pace of Customer Acquisition, 752 New Customers Added in the Fourth Quarter

 

  2,600+ New Customers Acquired in FY2016

San Jose, Calif. – March 3, 2016 – Nimble Storage (NYSE: NMBL), the leader in predictive flash storage solutions, today reported financial results for the fourth quarter and fiscal year 2016. The company has released a discussion of these results by posting the current Shareholder Letter on its website at http://investors.nimblestorage.com.

“Our long-term goal is to emerge as the leader in storage. We executed well against that vision in our fourth quarter, adding a record 752 new customers, ending fiscal year 2016 with 7,580 customers - a pace of customer acquisition that remains unmatched by any emerging vendor in our industry,” said Suresh Vasudevan, chief executive officer, Nimble Storage. “With the recent expansion of our Predictive Flash platform to include All Flash arrays that leapfrog competitive offerings, we now have an industry-leading storage portfolio that delivers absolute performance, superior scalability and non-stop availability to our customers, at a total cost of ownership (TCO) that is up to 33 to 66 percent lower than competitive all flash arrays.”

“We finished fiscal year 2016 with solid results. Looking ahead at fiscal year 2017, we are very excited about the prospects and traction of our Predictive Flash platform,” said Anup Singh, chief financial officer. “The investments we are making in accelerating our commercial business, and in entering the all flash market will allow us to accelerate market share gains and position Nimble to emerge as the next storage leader.”

Fourth Quarter Fiscal 2016 Financial Highlights:

 

  Total revenue increased 32% to $90.1 million, up from $68.3 million in the fourth quarter of fiscal 2015. Excluding fluctuations in foreign currency over the past year, revenue would have been $92.6 million representing a 36% increase over the fourth quarter of fiscal 2015.

 

  Non-GAAP gross margin for the fourth quarter of fiscal 2016 was 66.4% compared to 67.2% in the fourth quarter of fiscal 2015.

 

  Non-GAAP operating loss was $9.4 million or negative 10% of revenue for the fourth quarter of fiscal 2016, compared to a loss of $8.5 million or negative 12% of revenue in the fourth quarter of fiscal 2015.

 

  GAAP net loss for the fourth quarter of fiscal 2016 was $32.4 million, or $0.40 per basic and diluted share, compared with a net loss of $24.7 million, or $0.33 per basic and diluted share in the fourth quarter of fiscal 2015.

 

  Non-GAAP net loss for the fourth quarter of fiscal 2016 was $9.9 million, or $0.12 per basic and diluted share, compared with a net loss of $9.8 million, or $0.13 per basic and diluted share in the fourth quarter of fiscal 2015.

 

  Adjusted EBITDA for the fourth quarter of fiscal 2016 was negative $5.1 million or negative 6% of revenue compared to negative $6.8 million or negative 10% of revenue in the fourth quarter of fiscal 2015.

 

  Total cash ended fiscal 2016 at $211.2 million, an increase of $1.5 million during the fourth quarter.


Fiscal Year 2016 Financial Highlights:

 

  Total revenue for fiscal 2016 was $322.2 million, compared to $227.7 million in fiscal 2015, representing growth of 42% year-over-year.

 

  Non-GAAP gross margin was 67.1% for fiscal 2016, compared to 67.0% in fiscal 2015.

 

  Non-GAAP operating margin was negative 11% for fiscal 2016, compared to negative 17% in fiscal 2015.

 

  Adjusted EBITDA margin was negative 6% for fiscal 2016 compared to negative 14% in fiscal 2015.

 

  GAAP net loss for fiscal 2016 was $120.1 million, or $1.52 per basic and diluted share, compared with a GAAP net loss of $98.8 million, or $1.37 per basic and diluted share in fiscal 2015.

 

  Non-GAAP net loss for fiscal 2016 was $36.8 million, or $0.47 per basic and diluted share, compared with a non-GAAP net loss of $41.8 million, or $0.58 per basic and diluted share in fiscal 2015.

 

  Total cash ended fiscal year 2016 at $211.2 million, an increase of $2.8 million during the year.

Forward Outlook:

Nimble Storage provides guidance based on current market conditions and expectations. The guidance for the first quarter of fiscal 2017 takes into account the following factors:

 

    Q1 is the company’s seasonally slowest quarter and one in which the large companies in the industry typically see double digit sequential declines in revenue from the fourth quarter. In addition, we believe the company has taken into account the potential impact of the All Flash array product introduction during the quarter on existing sales cycles. At the mid-point of our guidance, we expect a 6% decline in revenue from fourth quarter of fiscal 2016.

 

    The company estimates that the incremental costs associated with the launch and go-to-market costs of its Predictive Flash platform and in particular the All Flash array during Q1 will be approximately $4 million.

 

    The company plans to make increased investments in sales and marketing resources, as outlined during the last earnings call, in particular to re-accelerate growth in its commercial business and leverage its new All Flash array product line.

For the first quarter of fiscal 2017, Nimble Storage expects:

 

    Total revenue in the range of $83.0 to $86.0 million

 

    Non-GAAP operating loss in the range of $20.0 to $22.0 million

 

    Non-GAAP net loss per basic and diluted share in the range of $0.25 to $0.27 based on weighted average shares outstanding of approximately 83.0 million

Business Highlights

 

    Introduced Predictive All Flash Arrays. The Nimble AF-Series All Flash arrays deliver absolute performance; superior scalability and non-stop availability, at a total cost of ownership (TCO) that is up to 33 to 66 percent lower than competitive arrays. The All Flash arrays are powered by Samsung 3D V-NAND 4TB SSDs, and scale up to 8.2PB of effective capacity in a 4-node scale-out configuration.

 

    Introduced Nimble Predictive Flash Platform to Prevent Barriers to Data Velocity. Nimble combines the power of InfoSight Predictive Analytics with a Unified Flash Fabric consolidation architecture to deliver flash performance for all enterprise applications and data velocity to end users. The Nimble Unified Flash Fabric enables flash for all enterprise applications by unifying All Flash and Adaptive Flash arrays into a single consolidation architecture with common data services.


    Introduced Timeless Storage Business Model. The Timeless Guarantee provides investment protection and upgrade certainty, with an option to receive a free faster controller upgrade after three years. The Timeless Storage business model offers all-inclusive pricing with no-forklift upgrades and the flexibility to purchase storage as a capital investment or as a Storage on Demand service.

 

    Achieved Inaugural Net Promoter Survey Yields Score of 85. In January 2016 Nimble executed its inaugural NPS customer survey and earned a score of 85, reflecting an outstanding customer experience with Nimble products and support.

 

    Nimble Storage Named a Leader in the Gartner Magic Quadrant for General-Purpose Disk Arrays and Recognized in the Gartner Critical Capabilities Report. This marks the initial entrance of Nimble Storage into the Leaders quadrant since the company’s founding in 2008, making it the youngest vendor to be named a Leader among well-established storage vendors. Nimble was also recognized among competitive products in the Gartner Critical Capabilities for General-Purpose, Midrange Storage Arrays distributed in October 2015*.

 

    Nimble Storage Surpasses 7,500 Customers Worldwide. More than 7,500 customers have deployed the Nimble Storage Predictive Flash platform, an increase of more than 2,500 customers in the last 12 months. International customer growth doubled to 1,500 in the same period. The company attributes this rapid growth to its proven ability to develop and deliver innovative technology with an unwavering commitment to superior customer support.

 

    Introduced InfoSight VMVision VM-level Monitoring. The new monitoring capabilities provide enterprises with granular visibility into VMware virtual machine environments enabling enterprise IT organizations to proactively identify and resolve virtual machine resource contention issues and optimize performance.

 

    Nimble Storage Delivers Full Benefits of Storage Consolidation with Enterprise-grade Enhancements to the Adaptive Flash Arrays.

 

    All-Flash Service Level Provides Dynamic Performance and Capacity. The All-Flash service level meets the most stringent latency demands – its responsiveness is ideal for transaction processing, data warehouse/business intelligence, and VDI deployments.

 

    A Single Platform for Optimizing Enterprise-wide Applications. Additional capabilities introduced include software-based Federal Information Processing Standard (FIPS) certified encryption and a REST API- based extensibility framework, which complement existing enterprise functionality, including InfoSight VMVision VM-level monitoring and reporting and integrated data protection.

 

    SmartStack Integrated Infrastructure Solutions by Nimble Storage and Cisco Deployed by More Than 1000 Global Enterprises. Nimble Storage and Cisco partnered to deliver Cisco Validated Designs (CVD) for SmartStack solutions enabling enterprise IT organizations to accelerate application deployments, independently scale infrastructure resources and reduce overall deployment risk. SmartStack customers obtain end-to-end support directly through Cisco’s Solution Support for Critical Infrastructure offering.

 

    Established Global Partner Program. The global channel program enables and rewards partners that resell the Nimble Storage Predictive Flash platform with the introduction of certification levels, incentives, and unique sales enablement tools. The channel program received industry recognition from CRN’s 2015 5-Star rating in the Partner Program Guide.


    Nimble Storage Recognized For Exceptional Growth and Innovation.

 

    The Global Technology Distribution Council named Nimble as a recipient of the prestigious “Rising Star” Award, receiving the organization’s U.S. Gold Rising Star in the Hardware category, which acknowledges technology companies for exceptional regional sales growth through distribution partners over the past year.

 

    Deloitte’s 2015 Technology Fast 500 ranked Nimble as the sixth fastest growing company in North America. The company’s revenue grew 7,380 percent during the period from 2011 to 2014 driven by sustained technology innovation, placing it in the number one ranking in the Electronic Devices/Hardware Category.

 

    The Flash Memory Summit Awards Committee named Nimble a Best of Show winner in the “Most Innovative Flash Memory Technology” category.

 

    IT professionals voted Nimble as the 2015 Innovation Leader for Hybrid HDD/SSD Array in IT Brand Pulse’s most recent brand leader survey.

 

    Nimble was recognized by the San Francisco Business Times and Silicon Valley Business Journal as one of the Best Places to Work in 2015. Nimble was honored for creating an exceptional workplace that is highly valued by employees.

 

    Obtained Certifications for Federal Information Processing Standard. Nimble completed FIPS 140-2 certification from the U.S. government’s National Institute of Standards and Technology for its OpenSSL FIPS Object Module, Nimble Storage SmartSecure.

 

    Obtained Certification from SAP as an Enterprise Storage Solution for SAP HANA Platform. The certification, given to the CS-Series Adaptive Flash arrays, enables Nimble to participate in SAP’s program for SAP HANA tailored data center integration using its certified solutions. Leveraging its product certification, Together with Cisco, Nimble leveraged its product certification to develop a SmartStack integrated infrastructure platform for SAP HANA that delivers high performance and the ability to independently scale storage performance and capacity in line with changing customer requirements.

 

    Avnet and Nimble Storage Expand Distribution Partnership to Address Growing Demand for SmartStack Across EMEA. Nimble expanded its successful Avnet partnership in North America to EMEA to expand its pan-regional coverage model. Avnet offers the Nimble Predictive Flash platform along with SmartStack integrated infrastructure solutions to partners across Austria, Belgium, France, Germany, Ireland, Luxembourg, Netherlands, Switzerland, Turkey, and the UK.

Conference Call Information

As previously announced, Nimble Storage will host a live question and answer conference call and webcast today at 5:00 p.m. ET (2:00 p.m. PT) to discuss its financial results for the fourth quarter and fiscal year 2016.

Interested parties may access the call by dialing 877-604-9673 in the U.S. or 719-325-4773 from international locations. In addition, a live audio webcast of the conference call will be available on the Nimble Storage Investor Relations website at http://investors.nimblestorage.com. The live webcast will be archived and available on this site for 45 days. A replay of the conference call will be available for 45 days. To access the replay, please dial 888-203-1112 and enter pass code 757294. Callers outside the U.S. and Canada should dial 719-457-0820 and enter pass code 757294.

 

* Gartner “Magic Quadrant for General-Purpose Disk Arrays,” written by Stanley Zaffos, Roger W. Cox, Valdis Filks, and Santhosh Rao October 21, 2015.


Non-GAAP Financial Measures

To provide investors with additional information regarding our financial results, Nimble Storage has disclosed in this release and the accompanying tables non-GAAP financial measures that are not calculated in accordance with generally accepted accounting principles in the United States, or GAAP. The company provides non-GAAP gross margin, non-GAAP operating loss, non-GAAP operating margin, non-GAAP net loss, non-GAAP net loss per share, non-GAAP free cash flow and adjusted EBITDA. In computing these non-GAAP financial measures, the company excludes the effects of stock-based compensation, which is a recurring expense for the company. The company has provided a reconciliation below of non-GAAP financial measures to the most directly comparable GAAP financial measures.

The company discloses these non-GAAP financial measures because they are key measures used by the company’s management and board of directors to understand and evaluate operating performance and trends, to prepare and approve the annual budget and to develop short-term and long-term operational and compensation plans. In particular, the exclusion of certain expenses in calculating non-GAAP financial measures can provide a useful measure for period-to-period comparisons of the company’s business. Accordingly, the company believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the company’s operating results in the same manner as the company’s management and board of directors.

Non-GAAP financial measures have limitations as analytical tools and, as such, should not be considered in isolation or as substitutes for analysis of the company’s results as reported under GAAP. Some of these limitations are:

 

    Non-GAAP financial measures do not consider the potentially dilutive impact of equity-based compensation, which is an ongoing expense for the company; and

 

    Other companies, including companies in our industry, may calculate non-GAAP financial measures differently, which reduces their usefulness as comparative measures.

Gartner Disclaimer

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.

Forward-Looking Statements

This press release contains “forward-looking” statements that are based on our management’s beliefs and assumptions and on information currently available to management. We intend for such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include all statements other than statements of historical fact contained in this press release, including our current beliefs and expectations concerning our future financial results, business plans, strategy and objectives, competitive position and industry environment.


Forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other factors including, but not limited to, those related to our future financial performance, which is inherently uncertain, unforeseen delays in product development or introduction, uncertainty around market acceptance of our solutions, our ability to increase sales of our solutions, our ability to attract and retain customers and to sell additional solutions to our existing customers, our ability to develop new solutions and bring them to market in a timely manner, pricing pressure (as a result of competition or otherwise), introduction of new technologies and products by other companies, our ability to maintain, protect and enhance our brand and intellectual property, the effectiveness of our channel partners and sales team, our ability to convert leads into sales, our ability to recruit new or keep our existing key talent, global economic conditions, fluctuations in foreign currency rates and our ability to continue to expand our business and manage our growth. Moreover, we operate in very competitive and rapidly changing environments, and new risks may 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. Further information on these and other factors that could affect our financial results are included in our filings with the Securities and Exchange Commission and may cause our actual results, performance or achievements to differ materially and adversely from those anticipated or implied by our forward-looking statements.

You should not rely upon forward-looking statements as predictions of future events. Although our management believes that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee that the future results, levels of activity, performance or events and circumstances described in the forward-looking statements will be achieved or occur. Moreover, neither the company, nor any other person, assumes responsibility for the accuracy and completeness of the forward-looking statements. We undertake no obligation to publicly update any forward-looking statements for any reason after the date of this presentation to conform these statements to actual results or to changes in our expectations, except as required by law.

Nimble Storage Resources

 

  Nimble Storage Website

 

  Case Studies and Videos

 

  Follow Nimble Storage on Twitter: @NimbleStorage

 

  Follow Nimble Storage on LinkedIn

 

  Visit Nimble Storage on Facebook

 

  Visit the NimbleConnect Community

About Nimble Storage

Nimble Storage (NYSE: NMBL) is the leader in predictive flash storage solutions. Nimble offers a Predictive Flash platform that combines flash performance with predictive analytics to predict and prevent barriers to data velocity caused by complex IT infrastructure. Nimble customers experience absolute performance, non-stop availability and cloud-like agility that accelerate critical business processes. More than 7,500 enterprises, governments, and service providers have deployed the Nimble Predictive Flash Platform across more than 50 countries. For more information visit www.nimblestorage.com and follow us on Twitter: @nimblestorage.

Nimble Storage, the Nimble Storage logo, CASL, InfoSight, Timeless Storage, Data Velocity Delivered, Unified Flash Fabric and NimbleConnect are trademarks or registered trademarks of Nimble Storage, Inc. Other trade names or words used in this document are the properties of their respective owners.

Press Contact:

Kristalle Cooks

408-514-3313

Kristalle@nimblestorage.com

Investor Relations Contact:

Edelita Tichepco

408-514-3379

IR@nimblestorage.com

SOURCE: Nimble Storage


Nimble Storage, Inc.

Preliminary Consolidated Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended     Year Ended  
     January 31,     January 31,  
     2016     2015     2016     2015  
     (Unaudited)     (Unaudited)     (Unaudited)        

Revenue:

        

Product

   $ 73,083      $ 58,645      $ 265,602      $ 198,129   

Support and service

     17,008        9,624        56,613        29,544   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     90,091        68,269        322,215        227,673   

Cost of revenue:

        

Product (1)

     24,866        18,562        86,506        62,780   

Support and service (1)

     7,175        4,876        26,129        16,173   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     32,041        23,438        112,635        78,953   

Total gross profit

     58,050        44,831        209,580        148,720   

Operating expenses:

        

Research and development (1)

     24,806        19,025        93,990        70,338   

Sales and marketing (1)

     55,823        40,740        197,979        143,575   

General and administrative (1)

     9,288        8,459        36,247        30,884   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     89,917        68,224        328,216        244,797   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (31,867     (23,393     (118,636     (96,077

Interest income, net

     45        50        240        139   

Other expense, net

     (312     (1,102     (656     (2,071
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before provision for income taxes

     (32,134     (24,445     (119,052     (98,009

Provision for income taxes

     266        300        1,017        837   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (32,400   $ (24,745   $ (120,069   $ (98,846
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share, basic and diluted

   $ (0.40   $ (0.33   $ (1.52   $ (1.37
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares used to compute net loss per share, basic and diluted

     81,175        74,517        78,932        72,304   
  

 

 

   

 

 

   

 

 

   

 

 

 

(1)    Includes stock-based compensation expense as follows:

        

Cost of product revenue

   $ 502      $ 417      $ 1,972      $ 1,508   

Cost of support and service revenue

     1,256        645        4,743        2,380   

Research and development

     6,302        4,410        23,259        15,137   

Sales and marketing

     11,016        6,592        39,648        27,752   

General and administrative

     3,392        2,871        13,682        10,290   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stock-based compensation expense

   $ 22,468      $ 14,935      $ 83,304      $ 57,067   
  

 

 

   

 

 

   

 

 

   

 

 

 


Nimble Storage, Inc.

Preliminary Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

     As of  
     January 31,     January 31,  
     2016     2015  
     (Unaudited)        

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 211,160      $ 208,394   

Restricted cash, current

     793        —     

Accounts receivable, net

     50,432        35,271   

Inventories

     15,994        11,981   

Prepaid expenses and other current assets

     5,212        4,974   
  

 

 

   

 

 

 

Total current assets

     283,591        260,620   

Property and equipment, net

     47,404        36,716   

Restricted cash, non-current

     74        3,983   

Other long-term assets

     680        255   
  

 

 

   

 

 

 

Total assets

   $ 331,749      $ 301,574   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 24,330      $ 19,799   

Accrued compensation and benefits

     19,325        21,128   

Deferred revenue, current portion

     54,580        34,246   

Other current liabilities

     8,933        8,063   
  

 

 

   

 

 

 

Total current liabilities

     107,168        83,236   

Deferred revenue, non-current portion

     60,265        40,200   

Other long-term liabilities

     8,708        9,566   
  

 

 

   

 

 

 

Total liabilities

     176,141        133,002   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity:

    

Common stock

     75        71   

Additional paid-in capital

     476,271        368,689   

Accumulated other comprehensive loss

     (731     (250

Accumulated deficit

     (320,007     (199,938
  

 

 

   

 

 

 

Total stockholders’ equity

     155,608        168,572   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 331,749      $ 301,574   
  

 

 

   

 

 

 


Nimble Storage, Inc.

Preliminary Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

     Three Months Ended     Year Ended  
     January 31,     January 31,  
     2016     2015     2016     2015  
     (Unaudited)     (Unaudited)     (Unaudited)        

Cash flows from operating activities:

        

Net loss

   $ (32,400   $ (24,745   $ (120,069   $ (98,846

Adjustments to reconcile net loss to net cash provided by operating activities:

        

Depreciation

     4,613        2,712        15,598        8,753   

Stock-based compensation expense

     22,468        14,935        83,304        57,067   

Loss on disposal of property and equipment

     22        —          182        —     

Provision (recoveries) for allowance for doubtful accounts

     (56     —          25        (32

Provision (recoveries) for excess and obsolete inventories

     77        166        157        (101

Changes in operating assets and liabilities:

        

Accounts receivable

     (5,858     (519     (15,186     (17,563

Inventories

     (1,350     (1,505     (3,930     (6,158

Prepaid expenses and other assets

     392        (252     (663     (1,841

Short term restricted cash

     (793     —          (793     —     

Accounts payable

     1,537        (3,122     7,661        8,451   

Deferred revenue

     9,396        13,932        40,399        40,937   

Accrued and other liabilities

     4,242        7,007        (930     14,709   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     2,290        8,609        5,755        5,376   

Cash flows from investing activities:

        

Purchase of property and equipment

     (6,392     (7,980     (29,423     (20,820

Change in restricted cash

     3,904        9        3,909        (83
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (2,488     (7,971     (25,514     (20,903

Cash flows from financing activities:

        

Payment of issuance costs related to issuance of common stock

     —          (100     —          (1,310

Proceeds from exercise of stock options, net of repurchases

     1,658        2,973        8,146        7,729   

Proceeds from issuance of stock under employee stock purchase plan

     —          —          14,321        9,227   

Excess tax benefit from employee stock plans

     325        78        551        163   

Payment of taxes related to net settlement of restricted stock units

     —          —          —          (125
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     1,983        2,951        23,018        15,684   

Foreign exchange impact on cash and cash equivalents

     (337     (151     (493     (249
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     1,448        3,438        2,766        (92

Cash and cash equivalents, beginning of period

     209,712        204,956        208,394        208,486   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 211,160      $ 208,394      $ 211,160      $ 208,394   
  

 

 

   

 

 

   

 

 

   

 

 

 


Nimble Storage, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended     Year Ended  
     January 31,     January 31,  
     2016     2015     2016     2015  

GAAP gross margin

   $ 58,050      $ 44,831      $ 209,580      $ 148,720   

Stock-based compensation

     1,758        1,062        6,715        3,888   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross margin

   $ 59,808      $ 45,893      $ 216,295      $ 152,608   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating margin

   $ (31,867   $ (23,393   $ (118,636   $ (96,077

Stock-based compensation

     22,468        14,935        83,304        57,067   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating margin

   $ (9,399   $ (8,458   $ (35,332   $ (39,010
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net loss

   $ (32,400   $ (24,745   $ (120,069   $ (98,846

Stock-based compensation

     22,468        14,935        83,304        57,067   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss

   $ (9,932   $ (9,810   $ (36,765   $ (41,779
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest income, net

     (45     (50     (240     (139

Provision for income taxes

     266        300        1,017        837   

Depreciation

     4,613        2,712        15,598        8,753   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (5,098   $ (6,848   $ (20,390   $ (32,328
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net loss per share, basic and diluted

   $ (0.40   $ (0.33   $ (1.52   $ (1.37

Stock-based compensation

     0.28        0.20        1.05        0.79   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss per share

   $ (0.12   $ (0.13   $ (0.47   $ (0.58
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used to compute GAAP net loss per share, basic and diluted

     81,175        74,517        78,932        72,304   
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used to compute Non-GAAP net loss per share

     81,175        74,517        78,932        72,304   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net cash provided by operating activities

   $ 2,290      $ 8,609      $ 5,755      $ 5,376   

Purchase of property and equipment

     (6,392     (7,980     (29,423     (20,820
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Free cash flow

   $ (4,102   $ 629      $ (23,668   $ (15,444