November 25, 2024
Zscaler Reports Fourth Quarter and Fiscal 2024 Financial Results #NewsUnitedStates

Zscaler Reports Fourth Quarter and Fiscal 2024 Financial Results #NewsUnitedStates

CashNews.co

Zscaler, Inc.Zscaler, Inc.

Zscaler, Inc.

Fourth Quarter Highlights

  • Revenue grows 30% year-over-year to $592.9 million

  • Calculated billings grows 27% year-over-year to $910.8 million

  • Deferred revenue grows 32% year-over-year to $1,895.0 million

  • GAAP net loss of $14.9 million compared to GAAP net loss of $30.7 million on a year-over-year basis

  • Non-GAAP net income of $140.6 million compared to non-GAAP net income of $100.9 million on a year-over-year basis

SAN JOSE, Calif., Sept. 03, 2024 (GLOBE NEWSWIRE) — Zscaler, Inc. (Nasdaq: ZS), the leader in cloud security, today announced financial results for its fiscal fourth quarter and fiscal year ended July 31, 2024.

“We ended a successful Fiscal 2024 with Q4 results exceeding the high end of our guidance across all metrics,” said Jay Chaudhry, Chairman and CEO of Zscaler. “Customers adoption of our Zero Trust Exchange platform is stronger than ever, and I’m thrilled to share that we have achieved a major milestone with our cloud platform surpassing over half a Trillion transactions daily. I’m excited about the year ahead, as we enter Fiscal 2025 with a strong go-to-market machine and a high pace of innovation.”

Fourth Quarter Fiscal 2024 Financial Highlights

  • Revenue: $592.9 million, an increase of 30% year-over-year.

  • Income (loss) from operations: GAAP loss from operations was $27.0 million, or 5% of revenue, compared to $44.6 million, or 10% of revenue, in the fourth quarter of fiscal 2023. Non-GAAP income from operations was $127.5 million, or 22% of revenue, compared to $86.0 million, or 19% of revenue, in the fourth quarter of fiscal 2023.

  • Net income (loss): GAAP net loss was $14.9 million, compared to $30.7 million in the fourth quarter of fiscal 2023. Non-GAAP net income was $140.6 million, compared to $100.9 million in the fourth quarter of fiscal 2023.

  • Net income (loss) per share, diluted: GAAP net loss per share, diluted, was $0.10, compared to $0.21 in the fourth quarter of fiscal 2023. Non-GAAP net income per share was $0.88, compared to $0.64 in the fourth quarter of fiscal 2023.

  • Cash flows: Cash provided by operations was $203.6 million, or 34% of revenue, compared to $135.9 million, or 30% of revenue, in the fourth quarter of fiscal 2023. Free cash flow was $136.3 million, or 23% of revenue, compared to $101.3 million, or 22% of revenue, in the fourth quarter of fiscal 2023.

  • Deferred revenue: $1,895.0 million as of July 31, 2024, an increase of 32% year-over-year.

  • Cash, cash equivalents and short-term investments: $2,409.7 million as of July 31, 2024, an increase of $309.4 million from July 31, 2023.

Full Year Fiscal 2024 Financial Highlights

  • Revenue: $2,167.8 million, an increase of 34% year-over-year.

  • Income (loss) from operations: GAAP loss from operations was $121.5 million, or 6% of revenue, compared to $234.6 million, or 15% of revenue, in fiscal 2023. Non-GAAP income from operations was $442.2 million, or 20% of revenue, compared to $240.8 million, or 15% of revenue, in fiscal 2023.

  • Net income (loss): GAAP net loss was $57.7 million, compared to $202.3 million in fiscal 2023. Non-GAAP net income was $508.1 million, compared to $277.0 million in fiscal 2023.

  • Net income (loss) per share, diluted: GAAP net loss per share, diluted, was $0.39, compared to $1.40 in fiscal 2023. Non-GAAP net income per share was $3.19, compared to $1.79 in fiscal 2023.

  • Cash flows: Cash provided by operations was $779.8 million, or 36% of revenue, compared to $462.3 million, or 29% of revenue, in fiscal 2023. Free cash flow was $585.0 million, or 27% of revenue, compared to $333.6 million, or 21% of revenue, in fiscal 2023.

Recent Business Highlights

  • Published the Zscaler ThreatLabz 2024 Ransomware Report, which analyzed the ransomware threat landscape from April 2023 through April 2024. Findings in the report uncovered an 18% overall increase in ransomware attacks year-over-year, as well as a record-breaking ransom payment of US$75 million – nearly double the highest publicly known ransomware payout – to the Dark Angels ransomware group.

  • Collaborated with Google Chrome Enterprise to bring the power of Zscaler Private Access™ (ZPA™) zero trust secure access and advanced threat and data protection to private applications. The integration with Chrome Enterprise will provide hundreds of millions of enterprise users with advanced threat and data protection without the need for legacy VPNs or requiring additional browsers.

  • Launched multiple innovations to its AI Data Protection capabilities. These innovations make Zscaler’s AI Data Protection a leading comprehensive data protection solution to protect structured and unstructured data in-motion, at-rest, and in-use, data across inline channels including Web, SaaS, Email, BYOD, and private applications in data centers and public cloud.

Change in Non-GAAP Measures Presentation

Effective August 1, 2024, the beginning of Zscaler’s fiscal year ending July 31, 2025, we are using a long-term projected non-GAAP tax rate of 23% for the purpose of determining our non-GAAP net income and non-GAAP net income per share to provide better consistency across interim reporting periods in fiscal 2025 and beyond. Given the significant growth of our business and non-GAAP operating income, we believe this change is necessary to better reflect the performance of our business. We have included a table in this earnings release illustrating the impact of this change to these non-GAAP financial measures to all periods presented. We will continue to assess the appropriate non-GAAP tax rate on a regular basis, which could be subject to change for a variety of reasons, including the rapidly evolving global tax environment, significant changes in our geographic earnings mix, or other changes to our strategy or business operations.

Financial Outlook

For the first quarter of fiscal 2025, we expect:

  • Revenue of $604 million to $606 million

  • Non-GAAP income from operations of $114 million to $116 million

  • Non-GAAP net income per share of approximately $0.62 to $0.63, assuming approximately 164 million fully diluted shares outstanding and a non-GAAP tax rate of 23%

For the full year fiscal 2025, we expect:

  • Revenue of approximately $2.60 billion to $2.62 billion

  • Calculated billings of $3.110 billion to $3.135 billion

  • Non-GAAP income from operations of $530 million to $540 million

  • Non-GAAP net income per share of $2.81 to $2.87, assuming approximately 164 million fully diluted shares outstanding and a non-GAAP tax rate of 23%

These statements are forward-looking and actual results may differ materially. Refer to the Forward-Looking Statements safe harbor below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

In August 2023, we completed an assessment of the useful lives of our servers and networking equipment, which resulted in an extension of their useful lives from four to five years. This change was effective beginning in fiscal year 2024. Based on the carrying amount of these assets as of July 31, 2023, the impact was approximately a 60 basis point benefit to our gross margin for the fourth quarter of fiscal 2024 and full year fiscal 2024.

Guidance for non-GAAP income from operations excludes stock-based compensation expense and related employer payroll taxes, amortization of debt issuance costs, and amortization expense of acquired intangible assets. We have not reconciled our expectations of non-GAAP income from operations and non-GAAP net income per share to their most directly comparable GAAP measures because certain items are out of our control or cannot be reasonably predicted. For those reasons, we are also unable to address the probable significance of the unavailable information, the variability of which may have a significant impact on future results. Accordingly, a reconciliation for the guidance for non-GAAP income from operations and non-GAAP net income per share is not available without unreasonable effort.

For further information regarding why we believe that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the “Explanation of Non-GAAP Financial Measures” section of this press release.

Conference Call and Webcast Information

Zscaler will host a conference call for analysts and investors to discuss its fourth quarter of fiscal 2024 and outlook for its first quarter of fiscal 2025 and full year fiscal 2025 today at 1:30 p.m. Pacific time (4:30 p.m. Eastern time).

Upcoming Conferences

First quarter of fiscal 2025 investor conference participation schedule:

Sessions which offer a webcast will be available on the Investor Relations section of the Zscaler website at https://ir.zscaler.com/

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties, including, but not limited to, statements regarding our future financial and operating performance, including our financial outlook for the first quarter of fiscal 2025 and full year fiscal 2025. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including but not limited to: macroeconomic influences and instability, geopolitical events, operations and financial results and the economy in general; risks related to the use of AI in our platform; our limited operating history; our ability to identify and effectively implement the necessary changes to address execution challenges; risks associated with managing our rapid growth, including fluctuations from period to period; our limited experience with new products and subscriptions and support introductions and the risks associated with new products and subscription and support offerings, including the discovery of software bugs; our ability to attract and retain new customers; the failure to timely develop and achieve market acceptance of new products and subscriptions as well as existing products and subscription and support; rapidly evolving technological developments in the market for network security products and subscription and support offerings and our ability to remain competitive; length of sales cycles; useful lives of our assets and other estimates; and general market, political, economic and business conditions.

Additional risks and uncertainties that could affect our financial results are included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” set forth from time to time in our filings and reports with the Securities and Exchange Commission (SEC), including our Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 2024, filed on June 7, 2024, as well as future filings and reports by us, copies of which are available on our website at ir.zscaler.com and on the SEC’s website at www.sec.gov. You should not rely on these forward-looking statements, as actual outcomes and results may differ materially from those contemplated by these forward-looking statements as a result of such risks and uncertainties. Additional information will also be set forth in other filings that we make with the SEC from time to time. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

Use of Non-GAAP Financial Information

We believe that the presentation of non-GAAP financial information provides important supplemental information to management and investors regarding financial and business trends relating to our financial condition and results of operations. For further information regarding why we believe that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the “Explanation of Non-GAAP Financial Measures” section of this press release.

About Zscaler

Zscaler (Nasdaq: ZS) accelerates digital transformation so customers can be more agile, efficient, resilient, and secure. The Zscaler Zero Trust Exchange™ platform protects thousands of customers from cyberattacks and data loss by securely connecting users, devices, and applications in any location. Distributed across more than 160 data centers globally, the SSE-based Zero Trust Exchange is the world’s largest in-line cloud security platform.

Zscaler™ and the other trademarks listed at https://www.zscaler.com/legal/trademarks are either (i) registered trademarks or service marks or (ii) trademarks or service marks of Zscaler, Inc. in the United States and/or other countries. Any other trademarks are the properties of their respective owners.

Investor Relations Contacts

Ashwin Kesireddy
VP, Investor Relations and Strategic Finance
(415) 798-1475
[email protected]

Natalia Wodecki
Media Relations Contact
[email protected]

 

ZSCALER, INC.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

July 31,

 

July 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenue

$

592,868

 

 

$

455,006

 

 

$

2,167,771

 

 

$

1,616,952

 

Cost of revenue (1) (2)

 

130,205

 

 

 

102,682

 

 

 

477,129

 

 

 

362,832

 

Gross profit

 

462,663

 

 

 

352,324

 

 

 

1,690,642

 

 

 

1,254,120

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing (1) (2)

 

294,200

 

 

 

252,810

 

 

 

1,100,239

 

 

 

953,864

 

Research and development (1) (2)

 

139,150

 

 

 

96,387

 

 

 

499,828

 

 

 

349,735

 

General and administrative (1)

 

56,263

 

 

 

46,380

 

 

 

212,052

 

 

 

177,544

 

Restructuring and other charges (1)

 

 

 

 

1,299

 

 

 

 

 

 

7,600

 

Total operating expenses

 

489,613

 

 

 

396,876

 

 

 

1,812,119

 

 

 

1,488,743

 

Loss from operations

 

(26,950

)

 

 

(44,552

)

 

 

(121,477

)

 

 

(234,623

)

Interest income

 

27,233

 

 

 

21,351

 

 

 

109,130

 

 

 

60,462

 

Interest expense (3)

 

(3,604

)

 

 

(2,494

)

 

 

(13,132

)

 

 

(6,541

)

Other expense, net

 

(1,783

)

 

 

(331

)

 

 

(3,750

)

 

 

(1,862

)

Loss before income taxes

 

(5,104

)

 

 

(26,026

)

 

 

(29,229

)

 

 

(182,564

)

Provision for income taxes (4)

 

9,774

 

 

 

4,648

 

 

 

28,477

 

 

 

19,771

 

Net loss

$

(14,878

)

 

$

(30,674

)

 

$

(57,706

)

 

$

(202,335

)

Net loss per share, basic and diluted

$

(0.10

)

 

$

(0.21

)

 

$

(0.39

)

 

$

(1.40

)

Weighted-average shares used in computing net loss per share, basic and diluted

 

151,497

 

 

 

146,424

 

 

 

149,586

 

 

 

144,942

 

(1) Includes stock-based compensation expense and related payroll taxes as follows:

Cost of revenue

$

13,890

 

 

$

12,016

 

 

$

52,766

 

 

$

40,297

 

Sales and marketing

 

60,584

 

 

 

60,181

 

 

 

230,597

 

 

 

222,280

 

Research and development

 

54,598

 

 

 

34,742

 

 

 

186,107

 

 

 

121,151

 

General and administrative

 

20,298

 

 

 

19,336

 

 

 

79,630

 

 

 

73,051

 

Restructuring and other charges

 

 

 

 

 

 

 

 

 

 

1,036

 

Total

$

149,370

 

 

$

126,275

 

 

$

549,100

 

 

$

457,815

 

(2) Includes amortization expense of acquired intangible assets as follows:

Cost of revenue

$

4,483

 

 

$

2,765

 

 

$

12,879

 

 

$

9,574

 

Sales and marketing

 

501

 

 

 

217

 

 

 

1,232

 

 

 

773

 

Research and development

 

140

 

 

 

 

 

 

513

 

 

 

713

 

Total

$

5,124

 

 

$

2,982

 

 

$

14,624

 

 

$

11,060

 

 

(3) Includes amortization of debt issuance costs

$

980

 

 

$

975

 

 

$

3,914

 

 

$

3,894

 

 

(4) Includes tax benefit associated with business acquisitions

$

 

 

$

 

 

$

(1,864

)

 

$

 

 

 

ZSCALER, INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

July 31,

 

July 31,

 

 

2024

 

 

 

2023

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

1,423,080

 

 

$

1,262,206

 

Short-term investments

 

986,574

 

 

 

838,026

 

Accounts receivable, net

 

736,529

 

 

 

582,636

 

Deferred contract acquisition costs

 

148,873

 

 

 

115,827

 

Prepaid expenses and other current assets

 

101,561

 

 

 

91,619

 

Total current assets

 

3,396,617

 

 

 

2,890,314

 

Property and equipment, net

 

383,121

 

 

 

242,355

 

Operating lease right-of-use assets

 

89,758

 

 

 

70,671

 

Deferred contract acquisition costs, noncurrent

 

296,525

 

 

 

259,407

 

Acquired intangible assets, net

 

63,835

 

 

 

25,859

 

Goodwill

 

417,029

 

 

 

89,192

 

Other noncurrent assets

 

58,083

 

 

 

30,519

 

Total assets

$

4,704,968

 

 

$

3,608,317

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

23,309

 

 

$

18,481

 

Accrued expenses and other current liabilities

 

91,708

 

 

 

64,975

 

Accrued compensation

 

160,810

 

 

 

136,800

 

Deferred revenue

 

1,643,919

 

 

 

1,281,143

 

Convertible senior notes

 

1,142,275

 

 

 

 

Operating lease liabilities

 

50,866

 

 

 

34,469

 

Total current liabilities

 

3,112,887

 

 

 

1,535,868

 

Convertible senior notes, noncurrent

 

 

 

 

1,134,159

 

Deferred revenue, noncurrent

 

251,055

 

 

 

158,533

 

Operating lease liabilities, noncurrent

 

44,824

 

 

 

41,917

 

Other noncurrent liabilities

 

22,100

 

 

 

12,728

 

Total liabilities

 

3,430,866

 

 

 

2,883,205

 

Stockholders’ Equity

 

 

 

Common stock

 

152

 

 

 

147

 

Additional paid-in capital

 

2,426,819

 

 

 

1,816,915

 

Accumulated other comprehensive loss

 

(4,789

)

 

 

(1,576

)

Accumulated deficit

 

(1,148,080

)

 

 

(1,090,374

)

Total stockholders’ equity

 

1,274,102

 

 

 

725,112

 

Total liabilities and stockholders’ equity

$

4,704,968

 

 

$

3,608,317

 

 

 

ZSCALER, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

July 31,

 

 

2024

 

 

 

2023

 

Cash Flows from Operating Activities

 

 

 

Net loss

$

(57,706

)

 

$

(202,335

)

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

 

 

 

Depreciation and amortization expense

 

66,308

 

 

 

55,756

 

Amortization expense of acquired intangible assets

 

14,624

 

 

 

11,060

 

Amortization of deferred contract acquisition costs

 

130,139

 

 

 

98,718

 

Amortization of debt issuance costs

 

3,914

 

 

 

3,894

 

Non-cash operating lease costs

 

49,445

 

 

 

32,212

 

Stock-based compensation expense

 

527,676

 

 

 

444,834

 

Accretion of investments purchased at a discount

 

(19,062

)

 

 

(6,582

)

Unrealized (gains) losses on hedging transactions

 

753

 

 

 

(3,319

)

Deferred income taxes

 

(5,633

)

 

 

352

 

Other

 

3,320

 

 

 

(820

)

Changes in operating assets and liabilities, net of effects of business acquisitions:

 

 

 

Accounts receivable

 

(152,960

)

 

 

(183,858

)

Deferred contract acquisition costs

 

(200,303

)

 

 

(176,950

)

Prepaid expenses, other current and noncurrent assets

 

(39,971

)

 

 

(39,922

)

Accounts payable

 

4,164

 

 

 

(8,416

)

Accrued expenses, other current and noncurrent liabilities

 

43,556

 

 

 

26,814

 

Accrued compensation

 

10,507

 

 

 

24,538

 

Deferred revenue

 

450,314

 

 

 

418,564

 

Operating lease liabilities

 

(49,239

)

 

 

(32,197

)

Net cash provided by operating activities

 

779,846

 

 

 

462,343

 

Cash Flows from Investing Activities

 

 

 

Purchases of property, equipment and other assets

 

(144,588

)

 

 

(97,197

)

Capitalized internal-use software

 

(50,308

)

 

 

(31,527

)

Payments for business acquisitions, net of cash acquired

 

(374,702

)

 

 

(15,643

)

Purchase of strategic investments

 

(2,000

)

 

 

(3,206

)

Purchases of short-term investments

 

(1,291,015

)

 

 

(1,064,143

)

Proceeds from maturities of short-term investments

 

1,132,268

 

 

 

901,849

 

Proceeds from sale of short-term investments

 

47,165

 

 

 

50,530

 

Net cash used in investing activities

 

(683,180

)

 

 

(259,337

)

Cash Flows from Financing Activities

 

 

 

Proceeds from issuance of common stock upon exercise of stock options

 

12,249

 

 

 

3,944

 

Proceeds from issuance of common stock under the employee stock purchase plan

 

51,998

 

 

 

42,263

 

Payment of deferred consideration related to business acquisitions

 

 

 

 

(215

)

Other

 

(39

)

 

 

(2

)

Net cash provided by financing activities

 

64,208

 

 

 

45,990

 

Net increase in cash and cash equivalents

 

160,874

 

 

 

248,996

 

Cash and cash equivalents at beginning of period

 

1,262,206

 

 

 

1,013,210

 

Cash and cash equivalents at end of period

$

1,423,080

 

 

$

1,262,206

 

 

 

ZSCALER, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

July 31,

 

July 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

Revenue

$

592,868

 

 

$

455,006

 

 

$

2,167,771

 

 

$

1,616,952

 

 

 

 

 

 

 

 

 

Non-GAAP Gross Profit and Non-GAAP Gross Margin

 

 

 

 

 

 

 

GAAP gross profit

$

462,663

 

 

$

352,324

 

 

$

1,690,642

 

 

$

1,254,120

 

Add: Stock-based compensation expense and related payroll taxes

 

13,890

 

 

 

12,016

 

 

 

52,766

 

 

 

40,297

 

Add: Amortization expense of acquired intangible assets

 

4,483

 

 

 

2,765

 

 

 

12,879

 

 

 

9,574

 

Non-GAAP gross profit

$

481,036

 

 

$

367,105

 

 

$

1,756,287

 

 

$

1,303,991

 

GAAP gross margin

 

78

%

 

 

77

%

 

 

78

%

 

 

78

%

Non-GAAP gross margin

 

81

%

 

 

81

%

 

 

81

%

 

 

81

%

 

 

 

 

 

 

 

 

Non-GAAP Income from Operations and Non-GAAP Operating Margin

 

 

 

 

 

 

 

GAAP loss from operations

$

(26,950

)

 

$

(44,552

)

 

$

(121,477

)

 

$

(234,623

)

Add: Stock-based compensation expense and related payroll taxes

 

149,370

 

 

 

126,275

 

 

 

549,100

 

 

 

457,815

 

Add: Amortization expense of acquired intangible assets

 

5,124

 

 

 

2,982

 

 

 

14,624

 

 

 

11,060

 

Add: Restructuring and other charges, excluding stock-based compensation expense(1)

 

 

 

 

1,299

 

 

 

 

 

 

6,564

 

Non-GAAP income from operations

$

127,544

 

 

$

86,004

 

 

$

442,247

 

 

$

240,816

 

GAAP operating margin

(5

)%

 

(10

)%

 

(6

)%

 

(15

)%

Non-GAAP operating margin

 

22

%

 

 

19

%

 

 

20

%

 

 

15

%

(1) In connection with a restructuring plan announced in March 2023, we incurred stock-based compensation expense of approximately $1.0 million, which is included in stock-based compensation expense and related payroll taxes for the fiscal year ended July 31, 2023.

 

ZSCALER, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

July 31,

 

July 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Non-GAAP Net Income per Share, Diluted

 

 

 

 

 

 

 

GAAP net loss

$

(14,878

)

 

$

(30,674

)

 

$

(57,706

)

 

$

(202,335

)

Stock-based compensation expense and related payroll taxes

 

149,370

 

 

 

126,275

 

 

 

549,100

 

 

 

457,815

 

Amortization expense of acquired intangible assets

 

5,124

 

 

 

2,982

 

 

 

14,624

 

 

 

11,060

 

Restructuring and other charges, excluding stock-based compensation expense(1)

 

 

 

 

1,299

 

 

 

 

 

 

6,564

 

Amortization of debt issuance costs

 

980

 

 

 

975

 

 

 

3,914

 

 

 

3,894

 

Benefit for income taxes(2)

 

 

 

 

 

 

 

(1,864

)

 

 

 

Non-GAAP net income

$

140,596

 

 

$

100,857

 

 

$

508,068

 

 

$

276,998

 

 

 

 

 

 

 

 

 

Add: Non-GAAP interest expense related to the convertible senior notes

 

359

 

 

 

359

 

 

 

1,436

 

 

 

1,437

 

Numerator used in computing non-GAAP net income per share, diluted

$

140,955

 

 

$

101,216

 

 

$

509,504

 

 

$

278,435

 

 

 

 

 

 

 

 

 

GAAP net loss per share, diluted

$

(0.10

)

 

$

(0.21

)

 

$

(0.39

)

 

$

(1.40

)

Stock-based compensation expense and related payroll taxes

 

0.93

 

 

 

0.80

 

 

 

3.44

 

 

 

2.94

 

Amortization expense of acquired intangible assets

 

0.03

 

 

 

0.02

 

 

 

0.09

 

 

 

0.07

 

Restructuring and other charges, excluding stock-based compensation expense(1)

 

 

 

 

0.01

 

 

 

 

 

 

0.04

 

Amortization of debt issuance costs

 

0.01

 

 

 

0.01

 

 

 

0.02

 

 

 

0.03

 

Benefit for income taxes(2)

 

 

 

 

 

 

 

(0.01

)

 

 

 

Non-GAAP interest expense related to the convertible senior notes

 

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Adjustment to total fully diluted earnings per share(3)

 

0.01

 

 

 

0.01

 

 

 

0.03

 

 

 

0.10

 

Non-GAAP net income per share, diluted

$

0.88

 

 

$

0.64

 

 

$

3.19

 

 

$

1.79

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing GAAP net
loss per share, diluted

 

151,497

 

 

 

146,424

 

 

 

149,586

 

 

 

144,942

 

Add: Outstanding potentially dilutive equity incentive awards

 

2,699

 

 

 

3,265

 

 

 

4,091

 

 

 

3,174

 

Add: Convertible senior notes

 

7,626

 

 

 

7,626

 

 

 

7,626

 

 

 

7,626

 

Less: Antidilutive impact of capped call transactions(4)

 

(1,325

)

 

 

 

 

 

(1,486

)

 

 

 

Weighted-average shares used in computing non-GAAP net income per share, diluted

 

160,497

 

 

 

157,315

 

 

 

159,817

 

 

 

155,742

 

___________

(1) In connection with a restructuring plan announced in March 2023, we incurred stock-based compensation expense of approximately $1.0 million, which is included in stock-based compensation expense and related payroll taxes for the fiscal year ended July 31, 2023.

(2) We use our GAAP provision for income taxes for purposes of determining our non-GAAP income tax expense. The difference between our GAAP and non-GAAP provision for income taxes represents primarily the effects of stock-based compensation expense and income tax effects associated with business acquisitions. The income tax benefit related to stock-based compensation expense included in the GAAP provision for income taxes was not material for all periods presented. In the fiscal quarter ended October 31, 2023, we recognized a tax expense of $3.3 million associated with the integration of a business acquisition. In the fiscal quarter ended April 30, 2024, we recorded a tax benefit of $5.1 million associated with the reduction of the valuation allowance due to the establishment of deferred tax liabilities from a business acquisition.

(3) The sum of the fully diluted earnings per share impact of individual reconciling items may not total to fully diluted non-GAAP net income per share due to the weighted-average shares used in computing the GAAP net loss per share differs from the weighted-average shares used in computing the non-GAAP net income per share, and due to rounding of the individual reconciling items. The GAAP net loss per share calculation uses a lower share count as it excludes potentially dilutive shares, which are included in calculating the non-GAAP net income per share.

(4) We exclude the in-the-money portion of the convertible senior notes for non-GAAP weighted-average diluted shares as they are covered by our capped call transactions. Our outstanding capped call transactions are antidilutive under GAAP but are expected to mitigate the dilutive effect of the convertible senior notes, and therefore are included in the calculation of non-GAAP diluted shares outstanding. The capped calls have an antidilutive impact when the average stock price of our common stock in a given period is higher than their exercise price.

 

ZSCALER, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

July 31,

 

July 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Calculated billings

 

 

 

 

 

 

 

Revenue

$

592,868

 

 

$

455,006

 

 

$

2,167,771

 

 

$

1,616,952

 

Add: Total deferred revenue, end of period

 

1,894,974

 

 

 

1,439,676

 

 

 

1,894,974

 

 

 

1,439,676

 

Less: Total deferred revenue, beginning of period

 

(1,577,014

)

 

 

(1,175,373

)

 

 

(1,439,676

)

 

 

(1,021,123

)

Calculated billings

$

910,828

 

 

$

719,309

 

 

$

2,623,069

 

 

$

2,035,505

 

 

 

 

 

 

 

 

 

Free cash flow

 

 

 

 

 

 

 

Net cash provided by operating activities

$

203,557

 

 

$

135,936

 

 

$

779,846

 

 

$

462,343

 

Less: Purchases of property, equipment and other assets

 

(49,384

)

 

 

(27,070

)

 

 

(144,588

)

 

 

(97,197

)

Less: Capitalized internal-use software

 

(17,855

)

 

 

(7,565

)

 

 

(50,308

)

 

 

(31,527

)

Free cash flow

$

136,318

 

 

$

101,301

 

 

$

584,950

 

 

$

333,619

 

 

 

 

 

 

 

 

 

Free cash flow margin

 

 

 

 

 

 

 

Net cash provided by operating activities, as a percentage of revenue

 

34

%

 

 

30

%

 

 

36

%

 

 

29

%

Less: Purchases of property, equipment and other assets, as a percentage of revenue

(8

)%

 

(6

)%

 

(7

)%

 

(6

)%

Less: Capitalized internal-use software, as a percentage of revenue

(3

)%

 

(2

)%

 

(2

)%

 

(2

)%

Free cash flow margin

 

23

%

 

 

22

%

 

 

27

%

 

 

21

%

 

 

ZSCALER, INC.

Change in Non-GAAP Measures Presentation

Establishment of Projected Non-GAAP Tax Rate of 23% Effective August 1, 2024 (Beginning of Fiscal 2025)

(in thousands, except per share amounts)

(unaudited)

 

 

 

 

 

 

 

 

Effective August 1, 2024, the beginning of Zscaler’s fiscal year ending July 31, 2025, we are using a long-term projected non-GAAP tax rate of 23% for the purpose of determining our non-GAAP net income and non-GAAP net income per share to provide better consistency across interim reporting periods in fiscal 2015 and beyond. Given the significant growth of our business and non-GAAP operating income, we believe this change is necessary to better reflect the performance of our business. We will continue to assess the appropriate non-GAAP tax rate on a regular basis, which could be subject to change for a variety of reasons, including the rapidly evolving global tax environment, significant changes in our geographic earnings mix, or other changes to our strategy or business operations.

 

 

 

 

 

 

 

 

The table below illustrates the impact of this change to our non-GAAP net income and non-GAAP net income per share to all periods presented:

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

July 31,

 

July 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

 

 

 

 

 

 

Non-GAAP net income, as reported

$

140,596

 

 

$

100,857

 

 

$

508,068

 

 

$

276,998

 

Add: Non-GAAP provision for income taxes, as reported

 

9,774

 

 

 

4,648

 

 

 

30,341

 

 

 

19,771

 

Non-GAAP income before income taxes, as reported

 

150,370

 

 

 

105,505

 

 

 

538,409

 

 

 

296,769

 

Less: Non-GAAP provision for income taxes based on non-GAAP tax rate of 23%

 

(34,585

)

 

 

(24,266

)

 

 

(123,834

)

 

 

(68,257

)

Non-GAAP net income based on non-GAAP tax rate of 23%

$

115,785

 

 

$

81,239

 

 

$

414,575

 

 

$

228,512

 

 

 

 

 

 

 

 

 

Non-GAAP net income per share, diluted, as reported

$

0.88

 

 

$

0.64

 

 

$

3.19

 

 

$

1.79

 

Non-GAAP net income per share, diluted, based on non-GAAP tax rate of 23%

$

0.72

 

 

$

0.52

 

 

$

2.60

 

 

$

1.48

 

 

 

ZSCALER, INC.

Explanation of Non-GAAP Financial Measures

 

In addition to our results determined in accordance with generally accepted accounting principles in the United States of America (GAAP), we believe the following non-GAAP measures are useful in evaluating our operating performance. We use the following non-GAAP financial information to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance. However, non-GAAP financial information is presented for supplemental informational purposes only, as it has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. In particular, free cash flow is not a substitute for cash provided by operating activities. Additionally, the utility of free cash flow as a measure of our liquidity is further limited as it does not represent the total increase or decrease in our cash balance for a given period. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. A reconciliation of our historical non-GAAP financial measures to their most directly comparable financial measures stated in accordance with GAAP has been included in this press release. Investors are cautioned that there are a number of limitations associated with the use of non-GAAP financial measures and key metrics as analytical tools. Investors are encouraged to review these reconciliations, and not to rely on any single financial measure to evaluate our business.

Expenses Excluded from Non-GAAP Measures

Stock-based compensation expense is excluded primarily because it is a non-cash expense that management believes is not reflective of our ongoing operational performance. Employer payroll taxes related to stock-based compensation, which is a cash expense, are excluded because these are tied to the timing and size of the exercise or vesting of the underlying equity incentive awards and the price of our common stock at the time of vesting or exercise, which may vary from period to period independent of the operating performance of our business. Amortization expense of acquired intangible assets and non-recurring income tax expense or benefit associated with business acquisitions are excluded because these are considered by management to be outside of our core business operating performance. Restructuring and other charges includes severance and termination benefits in connection with a restructuring plan to streamline operations and to align people, roles and projects to our strategic priorities. These expenses are excluded because they fluctuate in amount and frequency and are not reflective of our core business operating performance. Amortization of debt issuance costs from the convertible senior notes are excluded because these are non-cash expenses and are not reflective of our ongoing operational performance. We estimate the tax effect of these items on our non-GAAP results and may adjust our GAAP provision for income taxes, if such effects have a material impact to our non-GAAP results.

Effective August 1, 2024, the beginning of Zscaler’s fiscal year ending July 31, 2025, we are using a long-term projected non-GAAP tax rate of 23% for the purpose of determining our non-GAAP net income and non-GAAP net income per share to provide better consistency across interim reporting periods in fiscal 2025 and beyond. Given the significant growth of our business and non-GAAP operating income, we believe this change is necessary to better reflect the performance of our business. We will continue to assess the appropriate non-GAAP tax rate on a regular basis, which could be subject to change for a variety of reasons, including the rapidly evolving global tax environment, significant changes in our geographic earnings mix, or other changes to our strategy or business operations

Non-GAAP Financial Measures

Non-GAAP Gross Profit and Non-GAAP Gross Margin. We define non-GAAP gross profit as GAAP gross profit excluding stock-based compensation expense and related employer payroll taxes and amortization expense of acquired intangible assets. We define non-GAAP gross margin as non-GAAP gross profit as a percentage of revenue.

Non-GAAP Income from Operations and Non-GAAP Operating Margin. We define non-GAAP income from operations as GAAP loss from operations excluding stock-based compensation expense and related employer payroll taxes, amortization expense of acquired intangible assets, and restructuring and other charges. We define non-GAAP operating margin as non-GAAP income from operations as a percentage of revenue.

Non-GAAP Net Income per Share, Diluted. We define non-GAAP net income as GAAP net loss excluding stock-based compensation expense and related employer payroll taxes, amortization expense of acquired intangible assets, restructuring and other charges, amortization of debt issuance costs, and the tax effects of these items on our non-GAAP net income, if such effects have a material impact to our non-GAAP results. We define non-GAAP net income per share, diluted, as non-GAAP net income plus the non-GAAP interest expense divided by the weighted-average diluted shares outstanding, which includes the effect of potentially diluted common stock equivalents outstanding during the period and the anti-dilutive impact of the capped call transactions entered into in connection with the convertible senior notes.

Calculated Billings. We define calculated billings as revenue plus the change in deferred revenue in a period. Calculated billings in any particular period aims to reflect amounts invoiced for subscriptions to access our cloud platform, together with related support services for our new and existing customers. We typically invoice our customers annually in advance, and to a lesser extent quarterly in advance, monthly in advance or multi-year in advance.

Free Cash Flow and Free Cash Flow Margin. We define free cash flow as net cash provided by operating activities less purchases of property, equipment and other assets and capitalized internal-use software. We define free cash flow margin as free cash flow divided by revenue. We believe that free cash flow and free cash flow margin are useful indicators of liquidity that provide information to management and investors about the amount of cash generated from our operations that, after the investments in property, equipment and other assets and capitalized internal-use software, can be used for strategic initiatives.