UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________
FORM 8-K
_________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 1, 2021
_________________________
(Exact name of Registrant as Specified in Its Charter)
_________________________
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
(Address of principal executive offices and Zip Code)
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
_________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations And Financial Condition.
On June 1, 2021, Zoom Video Communications, Inc. (the “Company”) issued a press release announcing its financial results for the three months ended April 30, 2021. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated by reference.
The information contained in this report, including Exhibit 99.1 attached hereto, is furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or subject to the liabilities of that section. The information shall not be deemed incorporated by reference into any other filing with the Securities and Exchange Commission made by the Company regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements And Exhibits.
(d) Exhibits
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Zoom Video Communications, Inc. | ||||||||
| Dated: June 1, 2021 | By: | /s/ Kelly Steckelberg | ||||||
| Kelly Steckelberg | ||||||||
| Chief Financial Officer | ||||||||
Exhibit 99.1
Zoom Reports Financial Results for the First Quarter of Fiscal Year 2022
•First quarter total revenue of $956.2 million, up 191% year over year
•Number of customers contributing more than $100,000 in TTM revenue up 160% year over year
•Approximately 497,000 customers with more than 10 employees, up 87% year over year
SAN JOSE, California – June 1, 2021 – Zoom Video Communications, Inc. (NASDAQ: ZM) today announced financial results for the first fiscal quarter ended April 30, 2021.
“We kicked off the fiscal year with a very strong first quarter, posting 191% total year-over-year revenue growth combined with strong profitability and cash flow. Our steadfast commitment to empowering customers to work and learn from anywhere with our expansive, innovative, and frictionless video communications platform continued to drive our results. With this solid start, we are pleased to raise our total guidance range to $3.975 billion to $3.990 billion for the full fiscal year,” said Zoom founder and CEO, Eric S. Yuan. “We have also opened our technology portfolio to developers through our powerful video SDK and to businesses to expand their reach through Zoom Events. Work is no longer a place, it’s a space where Zoom serves to empower your teams to connect and bring their best ideas to life. We are energized to help lead the evolution to hybrid work that allows greater flexibility, productivity, and happiness to both in-person and virtual connections.”
First Quarter Fiscal Year 2022 Financial Highlights:
•Revenue: Total revenue for the first quarter was $956.2 million, up 191% year over year.
•Income from Operations and Operating Margin: GAAP income from operations for the first quarter was $226.3 million, up from $23.4 million in the first quarter of fiscal year 2021. After adjusting for stock-based compensation expense and related payroll taxes, acquisition-related expenses, and litigation settlements, net, non-GAAP income from operations for the first quarter was $400.9 million, up from $54.6 million in the first quarter of fiscal year 2021. For the first quarter, GAAP operating margin was 23.7% and non-GAAP operating margin was 41.9%.
•Net Income and Net Income Per Share: GAAP net income attributable to common stockholders for the first quarter was $227.4 million, or $0.74 per share, up from $27.0 million, or $0.09 per share in the first quarter of fiscal year 2021.
Non-GAAP net income for the quarter was $402.1 million, after adjusting for stock-based compensation expense and related payroll taxes, acquisition-related expenses, litigation settlements, net, and undistributed earnings attributable to participating securities. Non-GAAP net income per share was $1.32. In the first quarter of fiscal year 2021, non-GAAP net income was $58.3 million, or $0.20 per share.
•Cash and Marketable Securities: Total cash, cash equivalents, and marketable securities, excluding restricted cash, as of April 30, 2021 was $4.7 billion.
•Cash Flow: Net cash provided by operating activities was $533.3 million for the first quarter, compared to $259.0 million in the first quarter of fiscal year 2021. Free cash flow, which is net cash provided by operating activities less purchases of property and equipment, was $454.2 million, compared to $251.7 million in the first quarter of fiscal year 2021.
Customer Metrics: Drivers of total revenue included acquiring new customers and expanding across existing customers. At the end of the first quarter of fiscal year 2022, Zoom had:
•Approximately 497,000 customers with more than 10 employees, up approximately 87% from the same quarter last fiscal year.
•1,999 customers contributing more than $100,000 in trailing 12 months revenue, up approximately 160% from the same quarter last fiscal year.
•A trailing 12-month net dollar expansion rate in customers with more than 10 employees above 130% for the 12th consecutive quarter.
Financial Outlook: Zoom is providing the following guidance for its second quarter fiscal year 2022 and its full fiscal year 2022.
•Second Quarter Fiscal Year 2022: Total revenue is expected to be between $985.0 million and $990.0 million and non-GAAP income from operations is expected to be between $355.0 million and $360.0 million. Non-GAAP diluted EPS is expected to be between $1.14 and $1.15 with approximately 311 million non-GAAP weighted average shares outstanding.
•Full Fiscal Year 2022: Total revenue is expected to be between $3.975 billion and $3.990 billion. Non-GAAP income from operations is expected to be between $1.425 billion and $1.440 billion. Non-GAAP diluted EPS is expected to be between $4.56 and $4.61 with approximately 311 million non-GAAP weighted average shares outstanding.
Additional information on Zoom's reported results, including a reconciliation of the non-GAAP results to their most comparable GAAP measures, is included in the financial tables below. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to Zoom's results computed in accordance with GAAP.
A supplemental financial presentation and other information can be accessed through Zoom’s investor relations website at investors.zoom.us.
Zoom Video Earnings Call
Zoom will host a Zoom Video Webinar for investors on June 1, 2021 at 2:00 p.m. Pacific Time / 5:00 p.m. Eastern Time to discuss the company’s financial results and business highlights. Investors are invited to join the Zoom Video Webinar by visiting: https://investors.zoom.us/
About Zoom
Zoom is for you. We help you express ideas, connect to others, and build toward a future limited only by your imagination. Our frictionless communications platform is the only one that started with video as its foundation, and we have set the standard for innovation ever since. That is why we are an intuitive, scalable, and secure choice for large enterprises, small businesses, and individuals alike. Founded in 2011, Zoom is publicly traded (NASDAQ:ZM) and headquartered in San Jose, California. Visit zoom.com and follow @zoom.
Forward-Looking Statements
This press release contains express and implied “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding our financial outlook for the second quarter of fiscal year 2022 and full fiscal year 2022, Zoom’s growth strategy and business aspirations to lead the evolution to hybrid work. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “will,” “would,” “should,” “could,” “can,” “predict,” “potential,” “target,” “explore,” “continue,” or the negative of these terms, and similar expressions intended to identify forward-looking statements. By their nature, these statements are subject to numerous uncertainties and risks, including factors beyond our control, that could cause actual results, performance or achievement to differ materially and adversely from those anticipated or implied in the statements, including: declines in new customers and hosts, renewals or upgrades, difficulties in evaluating our prospects and future results of operations given our limited operating history, competition from other providers of communications platforms, continued uncertainty regarding the extent and duration of the impact of COVID-19 and the responses of government and private industry thereto, including the potential effect on our user growth rate once the impact of the COVID-19 pandemic tapers, particularly as a vaccine becomes widely available, and users return to work or school or are otherwise no longer subject to shelter-in-place mandates, as well as the impact of COVID-19 on the overall economic environment, any or all of which will have an impact on demand for remote work solutions for businesses as well as overall distributed, face-to-face interactions and collaboration using Zoom, delays or outages in services from our co-located data centers, and failures in internet infrastructure or interference with broadband access which could cause current or potential users to believe that our systems are unreliable. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our most recent filings with the Securities and Exchange Commission (the “SEC”), including our annual report on Form 10-K for the fiscal year ended January 31, 2021. Forward-looking statements speak only as of the date the statements are made and are based on information available to Zoom at the time those statements are made and/or management's good faith belief as of that time with respect to future events. Zoom assumes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.
Non-GAAP Financial Measures
Zoom has provided in this press release financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Zoom uses these non-GAAP financial measures internally in analyzing its financial results and believes that use of these non-GAAP financial measures is useful to investors as an additional tool to evaluate ongoing operating results and trends and in comparing Zoom’s financial results with other companies in its industry, many of which present similar non-GAAP financial measures.
Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with Zoom’s condensed consolidated financial statements prepared in accordance with GAAP. A reconciliation of Zoom’s historical non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.
Non-GAAP Income From Operations and Non-GAAP Operating Margins. Zoom defines non-GAAP income from operations as income from operations excluding stock-based compensation expense and related payroll taxes, expenses related to charitable donation of common stock, acquisition-related expenses, and litigation settlements, net. Zoom excludes stock-based compensation expense and expenses related to charitable donation of common stock because they are non-cash in nature and excluding these expenses provides meaningful supplemental information regarding Zoom’s operational performance and allows investors the ability to make more meaningful comparisons between Zoom’s operating results and those of other companies. Zoom excludes the amount of employer payroll taxes related to employee stock plans, which is a cash expense, in order for investors to see the full effect that excluding stock-based compensation expense had on Zoom's operating results. In particular, this expense is dependent on the price of our common stock and other factors that are beyond our control and do not correlate to the operation of the business. Zoom views acquisition-related expenses when applicable, such as amortization of acquired intangible assets, transaction costs, and acquisition-related retention payments that are directly related to business combinations as events that are not necessarily reflective of operational performance during a period. Zoom excludes significant litigation settlements, net of amounts covered by insurance, that we deem not to be in the ordinary course of our business. In particular, Zoom believes the consideration of measures that exclude such expenses can assist in the comparison of operational performance in different periods which may or may not include such expenses and assist in the comparison with the results of other companies in the industry.
Non-GAAP Net Income and Non-GAAP Net Income Per Share, Basic and Diluted. Zoom defines non-GAAP net income and non-GAAP net income per share, basic and diluted, as GAAP net income attributable to common stockholders and GAAP net income per share attributable to common stockholders, basic and diluted, respectively, adjusted to exclude stock-based compensation expense and related payroll taxes, expenses related to charitable donation of common stock, acquisition-related expenses, litigation settlements, net, and undistributed earnings attributable to participating securities. Zoom excludes undistributed earnings attributable to participating securities because they are considered by management to be outside of Zoom’s core operating results, and excluding them provides investors and management with greater visibility to the underlying performance of Zoom’s business operations, facilitates comparison of its results with other periods and may also facilitate comparison with the results of other companies in the industry.
In order to calculate non-GAAP net income per share, basic and diluted, Zoom uses a non-GAAP weighted-average share count. Zoom defines non-GAAP weighted-average shares used to compute non-GAAP net income per share, basic and diluted, as GAAP weighted average shares used to compute net income per share attributable to common stockholders, basic and diluted, adjusted to reflect the common stock issued in connection with the IPO, including the concurrent private placement, that are outstanding as of the end of the period as if they were outstanding as of the beginning of the period for comparability.
Free Cash Flow. Zoom defines free cash flow as GAAP net cash provided by operating activities less purchases of property and equipment. Zoom considers free cash flow to be a liquidity measure that provides useful information to management and investors regarding net cash provided by operating activities and cash used for investments in property and equipment required to maintain and grow the business.
Customer Metrics
Zoom defines a customer as a separate and distinct buying entity, which can be a single paid host or an organization of any size (including a distinct unit of an organization) that has multiple paid hosts.
Zoom calculates net dollar expansion rate as of a period end by starting with the annual recurring revenue (“ARR”) from all customers with more than 10 employees as of 12 months prior (“Prior Period ARR”). Zoom defines ARR as the annualized revenue run rate of subscription agreements from all customers at a point in time. We then calculate the ARR from these customers as of the current period end (“Current Period ARR”), which includes any upsells, contraction, and attrition. Zoom divides the Current Period ARR by the Prior Period ARR to arrive at the net dollar expansion rate. For the trailing 12 months calculation, Zoom takes an average of the net dollar expansion rate over the trailing 12 months.
Press Relations
Colleen Rodriguez
Global Public Relations Lead for Zoom
press@zoom.us
Investor Relations
Tom McCallum
Head of Investor Relations for Zoom
investors@zoom.us
Zoom Video Communications, Inc.
Condensed Consolidated Balance Sheets
(Unaudited, in thousands)
| As of | ||||||||||||||
| April 30, 2021 | January 31, 2021 | |||||||||||||
| Assets | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 1,557,270 | $ | 2,240,303 | ||||||||||
| Marketable securities | 3,132,309 | 2,004,410 | ||||||||||||
| Accounts receivable, net | 366,346 | 294,703 | ||||||||||||
| Deferred contract acquisition costs, current | 148,645 | 136,630 | ||||||||||||
| Prepaid expenses and other current assets | 136,326 | 116,819 | ||||||||||||
| Total current assets | 5,340,896 | 4,792,865 | ||||||||||||
| Deferred contract acquisition costs, noncurrent | 155,295 | 157,262 | ||||||||||||
| Property and equipment, net | 192,410 | 149,924 | ||||||||||||
| Operating lease right-of-use assets | 93,780 | 97,649 | ||||||||||||
| Goodwill | 24,340 | 24,340 | ||||||||||||
| Other assets, noncurrent | 81,890 | 75,953 | ||||||||||||
| Total assets | $ | 5,888,611 | $ | 5,297,993 | ||||||||||
| Liabilities and stockholders’ equity | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 8,324 | $ | 8,664 | ||||||||||
| Accrued expenses and other current liabilities | 450,678 | 393,018 | ||||||||||||
| Deferred revenue, current | 1,069,334 | 858,284 | ||||||||||||
| Total current liabilities | 1,528,336 | 1,259,966 | ||||||||||||
| Deferred revenue, noncurrent | 25,089 | 25,211 | ||||||||||||
| Operating lease liabilities, noncurrent | 86,433 | 90,415 | ||||||||||||
| Other liabilities, noncurrent | 56,020 | 61,634 | ||||||||||||
| Total liabilities | 1,695,878 | 1,437,226 | ||||||||||||
| Stockholders’ equity: | ||||||||||||||
| Preferred stock | — | — | ||||||||||||
| Common stock | 293 | 292 | ||||||||||||
| Additional paid-in capital | 3,292,241 | 3,187,168 | ||||||||||||
| Accumulated other comprehensive income | 200 | 839 | ||||||||||||
| Retained earnings | 899,999 | 672,468 | ||||||||||||
| Total stockholders’ equity | 4,192,733 | 3,860,767 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 5,888,611 | $ | 5,297,993 | ||||||||||
Note: The amount of unbilled accounts receivable included within accounts receivable, net on the condensed consolidated balance sheets was $28.8 million and $24.6 million as of April 30, 2021 and January 31, 2021, respectively.
Zoom Video Communications, Inc.
Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except share and per share amounts)
| Three Months Ended April 30, | ||||||||||||||
| 2021 | 2020 | |||||||||||||
| Revenue | $ | 956,237 | $ | 328,167 | ||||||||||
| Cost of revenue | 264,994 | 103,707 | ||||||||||||
| Gross profit | 691,243 | 224,460 | ||||||||||||
| Operating expenses: | ||||||||||||||
| Research and development | 65,175 | 26,389 | ||||||||||||
| Sales and marketing | 245,667 | 121,556 | ||||||||||||
| General and administrative | 154,089 | 53,130 | ||||||||||||
| Total operating expenses | 464,931 | 201,075 | ||||||||||||
| Income from operations | 226,312 | 23,385 | ||||||||||||
| Interest income and other, net | 2,619 | 5,790 | ||||||||||||
| Income before provision for income taxes | 228,931 | 29,175 | ||||||||||||
| Provision for income taxes | 1,400 | 2,100 | ||||||||||||
| Net income | 227,531 | 27,075 | ||||||||||||
| Undistributed earnings attributable to participating securities | (148) | (39) | ||||||||||||
| Net income attributable to common stockholders | $ | 227,383 | $ | 27,036 | ||||||||||
| Net income per share attributable to common stockholders: | ||||||||||||||
| Basic | $ | 0.77 | $ | 0.10 | ||||||||||
| Diluted | $ | 0.74 | $ | 0.09 | ||||||||||
| Weighted-average shares used in computing net income per share attributable to common stockholders: | ||||||||||||||
| Basic | 293,794,778 | 279,891,111 | ||||||||||||
| Diluted | 305,412,419 | 295,184,958 | ||||||||||||
Zoom Video Communications, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
| Three Months Ended April 30, | ||||||||||||||
| 2021 | 2020 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||
| Net income | $ | 227,531 | $ | 27,075 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Stock-based compensation expense | 98,969 | 28,777 | ||||||||||||
| Amortization of deferred contract acquisition costs | 37,766 | 16,287 | ||||||||||||
| Charitable donation of common stock | — | 1,000 | ||||||||||||
| Provision for accounts receivable allowances | 4,055 | 3,868 | ||||||||||||
| Depreciation and amortization | 10,663 | 5,339 | ||||||||||||
| Non-cash operating lease cost | 4,274 | 2,248 | ||||||||||||
| Other | 5,866 | (1,421) | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Accounts receivable | (75,665) | (142,501) | ||||||||||||
| Prepaid expenses and other assets | (29,975) | (49,080) | ||||||||||||
| Deferred contract acquisition costs | (47,813) | (124,854) | ||||||||||||
| Accounts payable | 1,592 | 1,756 | ||||||||||||
| Accrued expenses and other liabilities | 88,656 | 167,322 | ||||||||||||
| Deferred revenue | 210,896 | 322,862 | ||||||||||||
| Operating lease liabilities, net | (3,513) | 287 | ||||||||||||
| Net cash provided by operating activities | 533,302 | 258,965 | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Purchases of marketable securities | (1,425,451) | (207,546) | ||||||||||||
| Maturities of marketable securities | 291,047 | 137,014 | ||||||||||||
| Sales of marketable securities | — | 26,613 | ||||||||||||
| Purchases of property and equipment | (79,074) | (7,272) | ||||||||||||
| Purchase of equity investment | — | (8,000) | ||||||||||||
| Purchase of convertible promissory note | (6,500) | (5,000) | ||||||||||||
| Purchase of intangible assets | — | (162) | ||||||||||||
| Other | — | 1,319 | ||||||||||||
| Net cash used in investing activities | (1,219,978) | (63,034) | ||||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Proceeds from employee equity transactions (remitted) to be remitted to employees and tax authorities, net | (9,984) | 218,540 | ||||||||||||
| Proceeds from exercise of stock options | 3,368 | 9,586 | ||||||||||||
| Other | 337 | — | ||||||||||||
| Net cash (used in) provided by financing activities | (6,279) | 228,126 | ||||||||||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | (692,955) | 424,057 | ||||||||||||
| Cash, cash equivalents, and restricted cash – beginning of period | 2,293,116 | 334,082 | ||||||||||||
| Cash, cash equivalents, and restricted cash – end of period | $ | 1,600,161 | $ | 758,139 | ||||||||||
Zoom Video Communications, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(Unaudited, in thousands, except share and per share amounts)
| Three Months Ended April 30, | ||||||||||||||
| 2021 | 2020 | |||||||||||||
| GAAP income from operations | $ | 226,312 | $ | 23,385 | ||||||||||
| Add: | ||||||||||||||
| Stock-based compensation expense and related payroll taxes | 104,375 | 30,246 | ||||||||||||
| Litigation settlements, net | 66,916 | — | ||||||||||||
| Acquisition-related expenses | 3,284 | — | ||||||||||||
Charitable donation of common stock | — | 1,000 | ||||||||||||
| Non-GAAP income from operations | $ | 400,887 | $ | 54,631 | ||||||||||
| GAAP net income attributable to common stockholders | $ | 227,383 | $ | 27,036 | ||||||||||
| Add: | ||||||||||||||
| Stock-based compensation expense and related payroll taxes | 104,375 | 30,246 | ||||||||||||
| Litigation settlements, net | 66,916 | — | ||||||||||||
| Acquisition-related expenses | 3,284 | — | ||||||||||||
| Charitable donation of common stock | — | 1,000 | ||||||||||||
| Undistributed earnings attributable to participating securities | 148 | 39 | ||||||||||||
| Non-GAAP net income | $ | 402,106 | $ | 58,321 | ||||||||||
| Net income per share - basic and diluted: | ||||||||||||||
| GAAP net income per share - basic | $ | 0.77 | $ | 0.10 | ||||||||||
| Non-GAAP net income per share - basic | $ | 1.37 | $ | 0.21 | ||||||||||
| GAAP net income per share - diluted | $ | 0.74 | $ | 0.09 | ||||||||||
| Non-GAAP net income per share - diluted | $ | 1.32 | $ | 0.20 | ||||||||||
| GAAP and non-GAAP weighted-average shares used to compute net income per share - basic | 293,794,778 | 279,891,111 | ||||||||||||
| GAAP and non-GAAP weighted-average shares used to compute net income per share - diluted | 305,412,419 | 295,184,958 | ||||||||||||
| Net cash provided by operating activities | $ | 533,302 | $ | 258,965 | ||||||||||
| Less: | ||||||||||||||
| Purchases of property and equipment | (79,074) | (7,272) | ||||||||||||
| Free cash flow (non-GAAP) | $ | 454,228 | $ | 251,693 | ||||||||||
| Net cash used in investing activities | $ | (1,219,978) | $ | (63,034) | ||||||||||
| Net cash (used in) provided by financing activities | $ | (6,279) | $ | 228,126 | ||||||||||