Rapid7 Announces Third Quarter 2023 Financial Results


  • Annualized recurring revenue (“ARR”) of $777 million, an increase of 14% year-over-year
  • Total revenue of $199 million, up 13% year-over-year; Products revenue of $190 million, up 14% year-over-year
  • GAAP operating loss of $16 million; Non-GAAP operating income of $37 million

BOSTON, Nov. 01, 2023 (GLOBE NEWSWIRE) -- Rapid7, Inc. (Nasdaq: RPD), a leader in extended risk and threat detection, today announced its financial results for the third quarter of 2023.

“Rapid7 ended the third quarter with $777 million in ARR, driven by strong customer traction and momentum around our consolidated offerings for risk and threat management, which contributed over 40% of new business during the quarter,” said Corey Thomas, Chairman and CEO of Rapid7.

“The work we are doing to align our efforts around the extended SOC and scaling our ability to offer integrated expertise enables us to drive better security outcomes for our customers which, along with our streamlined cost structure, positions us for more profitable growth. As a result, we are reiterating our 2023 free cash flow target, and continue to expect that we will be able to double free cash flow in 2024.”

Third Quarter 2023 Financial Results and Other Metrics

 Three Months Ended September 30,
  2023  2022 % Change
 (dollars in thousands)
Annualized recurring revenue$776,760 $683,816 14%
Number of customers 11,412  10,791 6%
ARR per customer$68.1 $63.4 7%


 Three Months Ended September 30,
  2023   2022  % Change
 (in thousands, except per share data)
Products revenue$189,876  $166,496  14%
Professional services revenue 8,967   9,269  (3%)
Total revenue$198,843  $175,765  13%
      
North America revenue$155,190  $138,242  12%
Rest of world revenue 43,653   37,523  16%
Total revenue$198,843  $175,765  13%
      
GAAP gross profit$141,013  $121,915   
GAAP gross margin 71%  69%  
Non-GAAP gross profit$148,315  $129,089   
Non-GAAP gross margin 75%  73%  
      
GAAP loss from operations$(16,041) $(23,236)  
GAAP operating margin(8)% (13)%  
Non-GAAP income from operations$36,773  $13,044   
Non-GAAP operating margin 18%  7%  
      
GAAP net loss$(76,611) $(28,727)  
GAAP net loss per share, basic and diluted$(1.25) $(0.49)  
Non-GAAP net income$33,984  $8,599   
Non-GAAP net income per share:     
Basic$0.56  $0.15   
Diluted$0.50  $0.14   
      
Adjusted EBITDA$42,925  $17,930   
      
Net cash provided by operating activities$3,665  $20,110   
Free cash flow$(582) $9,657   
          

For additional details on the reconciliation of non-GAAP measures and certain other business metrics to their nearest comparable GAAP measures, please refer to the accompanying financial data tables included in this press release.

Recent Business Highlights

  • In October, Rapid7 announced that its Managed Detection and Response (“MDR”) service has expanded to include multi-layered endpoint protection, adding next-generation antivirus (“NGAV”) to Velociraptor’s digital forensics and incident response (DFIR) capabilities to proactively prevent breaches.
  • In October, Rapid7 announced the opening of its Prague office, which will serve as the hub for technical talent and innovation and the future home of a new Security Operations Center (“SOC”) which will supplement Rapid7's existing SOC facilities, maximize quality and readiness, and enhance the company’s ability to deliver global 24x7 MDR services to its customers.
  • In September, Rapid7 issued $300.0 million aggregate principal amount of 1.25% convertible senior notes due 2029 in a private placement, and used proceeds from the offering to repurchase $184.0 million aggregate principal amount of its outstanding 2.25% convertible senior notes due 2025.
  • In September, Rapid7 and the University of Southern Florida (“USF”) announced a collaborative cyber training initiative to use the company’s proprietary threat data to train cyber operators for maximum readiness, supported by $1.5 million in funding from the Office of Naval Research (“ONR”) and the National Science Foundation (“NSF”).

Fourth Quarter and Full-Year 2023 Guidance

Rapid7 anticipates annualized recurring revenue, revenue, non-GAAP income from operations, non-GAAP net income per share and free cash flow to be in the following ranges:

 Fourth Quarter 2023 Full-Year 2023
 (in millions, except per share data)
Annualized recurring revenue    $800to$805 
Year-over-year growth    12%to13% 
Revenue$200to$202 $773to$775 
Year-over-year growth8%to10% 13% 
Non-GAAP income from operations$33to$35 $94to$96 
Non-GAAP net income per share$0.47to$0.49 $1.26to$1.29 
Weighted average shares outstanding73.8 72.1 
Free cash flow    Approximately $80
      

The guidance provided above is forward-looking in nature. Actual results may differ materially. See the cautionary note regarding “Forward-Looking Statements” below. Guidance for the fourth quarter and full-year 2023 does not include any potential impact of foreign exchange gains or losses. The guidance provided above is based on a number of assumptions, estimates and expectations as of the date of this press release and, while presented with numerical specificity, this guidance is inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond Rapid7's control and are based upon specific assumptions with respect to future business decisions or economic conditions, some of which may change. Rapid7 undertakes no obligation to update guidance after this date.

Non-GAAP guidance excludes estimates for stock-based compensation expense, amortization of acquired intangible assets, amortization of debt issuance costs, and certain other items such as acquisition-related expenses, impairment of long-lived assets, restructuring expense, induced conversion expense, change in the fair value of derivative assets and litigation-related expenses. Rapid7 has provided a reconciliation of historical non-GAAP financial measures to the most comparable GAAP measures in the financial statement tables included in this press release. A reconciliation of non-GAAP guidance measures to the most comparable GAAP measures is not available on a forward-looking basis without unreasonable efforts due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures.

Conference Call and Webcast Information

Rapid7 will host a conference call today, November 1, 2023, to discuss its results at 4:30 p.m. Eastern Time. The call will be accessible by telephone at 888-330-2384 (domestic) or +1 240-789-2701 (international) with the event code 8484206. The call will also be available live via webcast on Rapid7's website at https://investors.rapid7.com. A webcast replay of the conference call will be available at https://investors.rapid7.com.

About Rapid7

Rapid7 (Nasdaq: RPD) is on a mission to create a safer digital world by making cybersecurity simpler and more accessible. We empower security professionals to manage a modern attack surface through our best-in-class technology, leading-edge research, and broad, strategic expertise. Rapid7’s comprehensive security solutions help more than 11,000 global customers unite cloud risk management and threat detection to reduce attack surfaces and eliminate threats with speed and precision. For more information, visit our website, check out our blog, or follow us on LinkedIn or Twitter.

Non-GAAP Financial Measures and Other Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we provide investors with certain non-GAAP financial measures and other metrics, which we believe are helpful to our investors. We use these non-GAAP financial measures and other metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We also use certain non-GAAP financial measures as performance measures under our executive bonus plan. We believe that these non-GAAP financial measures and other metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

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

Non-GAAP Financial Measures

We disclose the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income (loss) per share, adjusted EBITDA and free cash flow. We also disclose non-GAAP gross margin and non-GAAP operating margin derived from these financial measures.

We define non-GAAP gross profit, non-GAAP income (loss) from operations, non-GAAP net income (loss) and non-GAAP net income (loss) per share as the respective GAAP balances excluding the effect of stock-based compensation expense, amortization of acquired intangible assets, amortization of debt issuance costs and certain other items such as acquisition-related expenses, impairment of long-lived assets, restructuring expense, induced conversion expense, change in the fair value of derivative assets and litigation-related expenses. Non-GAAP net income (loss) per basic and diluted share is calculated as non-GAAP net income (loss) divided by the weighted average shares used to compute net income (loss) per share, with the number of weighted average shares decreased, when applicable, to reflect the anti-dilutive impact of the capped call transactions entered into in connection with our convertible senior notes.

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

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

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

Amortization of debt issuance costs. The expense for the amortization of debt issuance costs related to our convertible senior notes and revolving credit facility is a non-cash item, and we believe the exclusion of this interest expense provides a more useful comparison of our operational performance in different periods.

Induced conversion expense. In conjunction with the third quarter of 2023 partial repurchase of our 2.25% convertible senior notes due 2025, we incurred a non-cash induced conversion expense of $53.9 million. We exclude induced conversion expense because this amount is not indicative of the performance of, or trends in our business, and neither is comparable to the prior period nor predictive of future results.

Litigation-related expenses. We exclude non-ordinary course litigation expense because we do not consider legal costs and settlement fees incurred in litigation and litigation-related matters of non-ordinary course lawsuits and other disputes to be indicative of our core operating performance. We do not adjust for ordinary course legal expenses, including legal costs and settlement fees resulting from maintaining and enforcing our intellectual property portfolio and license agreements.

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

Change in fair value of derivative assets. The expense for the change in fair value of derivative assets related to our capped calls settlement is a non-cash item and we believe the exclusion of this other income (expense) provides a more useful comparison of our operational performance in different periods.

Impairment of long-lived assets. Impairment of long-lived assets consists of impairment charges allocated to the carrying amount of certain operating right-of-use assets and the associated leasehold improvements when the carrying amounts exceed their respective fair values and we believe the exclusion of the impairment charges provides a more useful comparison of our operational performance in different periods.

Restructuring expense. We exclude non-ordinary course restructuring expenses related to our restructuring plan because we do not believe these charges are indicative of our core operating performance and we believe the exclusion of the restructuring expenses provides a more useful comparison of our performance in different periods.

Anti-dilutive impact of capped call transaction. Our capped calls transactions are intended to offset potential dilution from the conversion features in our convertible senior notes. Although we cannot reflect the anti-dilutive impact of the capped call transactions under GAAP, we do reflect the anti-dilutive impact of the capped call transactions in non-GAAP net income (loss) per diluted share, when applicable, to provide investors with useful information in evaluating our financial performance on a per share basis.

Adjusted EBITDA. Adjusted EBITDA is a non-GAAP measure that we define as net loss before (1) interest income, (2) interest expense, (3) other income (expense), net, (4) provision for income taxes, (5) depreciation expense, (6) amortization of intangible assets, (7) stock-based compensation expense, (8) acquisition-related expenses, (9) litigation-related expenses, (10) impairment of long-lived assets and (11) restructuring expense. We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods.

Free Cash Flow. Free cash flow is a non-GAAP measure that we define as cash provided by operating activities less purchases of property and equipment and capitalization of internal-use software costs. We consider free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after necessary capital expenditures.

Our non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact upon our reported financial results. Further, stock-based compensation expense has been and will continue to be for the foreseeable future a significant recurring expense in our business and an important part of the compensation provided to our employees.

Other Metrics

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

Number of Customers. We define a customer as any entity that has an active Rapid7 recurring revenue contract as of the specified measurement date, excluding InsightOps and Logentries only customers with a contract value less than $2,400 per year.

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

Cautionary Language Concerning Forward-Looking Statements

This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, the statements regarding our financial guidance for the third quarter and full-year 2023, the assumptions underlying such guidance, our free cash flow projections for 2023 and 2024 and our ability to drive profitable growth. Our use of the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “will” and similar expressions are intended to identify forward-looking statements. The events described in our forward-looking statements are subject to a number of risks and uncertainties, assumptions and other factors that could cause actual results and the timing of certain events to differ materially from future results expressed or implied by the forward-looking statements. Risks that could cause or contribute to such differences include, but are not limited to, growing macroeconomic uncertainty, unstable market and economic conditions, fluctuations in our quarterly results, effectiveness of our restructuring plan, failure to meet our publicly announced guidance or other expectations about our business, our ability to sustain our revenue growth rate, the ability of our products and professional services to correctly detect vulnerabilities, renewal of our customer's subscriptions, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our sales cycles, our ability to integrate acquired companies, and our ability to operate in compliance with applicable laws as well as other risks and uncertainties that could affect our business and results described in our filings with the Securities and Exchange Commission (the “SEC”), including our most recent Quarterly Report on Form 10-Q filed with the SEC on August 9, 2023, particularly in the section entitled "Item 1.A Risk Factors," and in the subsequent reports that we file with the SEC. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those expressed in any forward-looking statements we may make. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Investor contact:

Elizabeth Chwalk
Director, Investor Relations
investors@rapid7.com
(617) 865-4277

Press contact:

Kelly Crummey
Corporate Communications
press@rapid7.com
(617) 921-8089


RAPID7, INC.
Consolidated Balance Sheets (Unaudited)
(in thousands)
 
  September 30, 2023 December 31, 2022
Assets    
Current assets:    
Cash and cash equivalents $182,727  $207,287 
Short-term investments  139,434   84,162 
Accounts receivable, net  137,690   152,045 
Deferred contract acquisition and fulfillment costs, current portion  40,909   34,906 
Prepaid expenses and other current assets  35,087   31,907 
Total current assets  535,847   510,307 
Long-term investments  50,603   9,756 
Property and equipment, net  42,449   57,891 
Operating lease right-of-use assets  53,275   79,342 
Deferred contract acquisition and fulfillment costs, non-current portion  71,654   68,169 
Goodwill  536,305   515,631 
Intangible assets, net  99,993   101,269 
Other assets  9,174   16,626 
Total assets $1,399,300  $1,358,991 
Liabilities and Stockholders’ Deficit    
Current liabilities:    
Accounts payable $8,951  $10,255 
Accrued expenses  63,388   80,306 
Operating lease liabilities, current portion  12,472   12,444 
Deferred revenue, current portion  421,898   426,599 
Other current liabilities  888   1,663 
Total current liabilities  507,597   531,267 
Convertible senior notes, non-current portion, net  928,892   815,948 
Operating lease liabilities, non-current portion  81,065   85,946 
Deferred revenue, non-current portion  29,344   31,040 
Other long-term liabilities  14,047   14,864 
Total liabilities  1,560,945   1,479,065 
Stockholders’ deficit:    
Common stock  614   597 
Treasury stock  (4,765)  (4,764)
Additional paid-in-capital  873,381   746,249 
Accumulated other comprehensive loss  (822)  (1,411)
Accumulated deficit  (1,030,053)  (860,745)
Total stockholders’ deficit  (161,645)  (120,074)
Total liabilities and stockholders’ deficit $1,399,300  $1,358,991 



RAPID7, INC.
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
 
 Three Months Ended September 30, Nine Months Ended September 30,
  2023   2022   2023   2022 
Revenue:       
Products$189,876  $166,496  $545,349  $474,643 
Professional services 8,967   9,269   27,090   25,961 
Total revenue 198,843   175,765   572,439   500,604 
Cost of revenue:       
Products 51,261   45,957   150,597   135,296 
Professional services 6,569   7,893   21,396   24,118 
Total cost of revenue 57,830   53,850   171,993   159,414 
Total gross profit 141,013   121,915   400,446   341,190 
Operating expenses:       
Research and development 39,940   48,622   137,048   147,341 
Sales and marketing 75,699   75,968   239,322   229,148 
General and administrative 17,866   20,561   64,961   62,967 
Impairment of long-lived assets 3,553      30,784    
Restructuring 19,996      19,996    
Total operating expenses 157,054   145,151   492,111   439,456 
Loss from operations (16,041)  (23,236)  (91,665)  (98,266)
Other income (expense), net:       
Interest income 2,545   498   6,000   853 
Interest expense (56,515)  (2,749)  (62,005)  (8,200)
Other income (expense), net (4,518)  (2,205)  (18,093)  (5,211)
Loss before income taxes (74,529)  (27,692)  (165,763)  (110,824)
Provision for income taxes 2,082   1,035   3,545   2,508 
Net loss$(76,611) $(28,727) $(169,308) $(113,332)
Net loss per share, basic and diluted$(1.25) $(0.49) $(2.80) $(1.95)
Weighted-average common shares outstanding, basic and diluted 61,065,157   58,730,651   60,506,082   58,229,872 



RAPID7, INC.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
 Three Months Ended September 30, Nine Months Ended September 30,
  2023   2022   2023   2022 
Cash flows from operating activities:       
Net loss$(76,611) $(28,727) $(169,308) $(113,332)
Adjustments to reconcile net loss to cash provided by operating activities:       
Depreciation and amortization 11,649   10,195   34,528   30,587 
Amortization of debt issuance costs 1,041   1,046   3,061   3,036 
Stock-based compensation expense 23,768   30,971   84,836   92,304 
Impairment of long-lived assets 3,553      30,784    
Change in fair value of derivative assets 2,851      15,511    
Induced conversion expense 53,889      53,889    
Other 1,203   1,547   5,626   3,828 
Change in operating assets and liabilities:       
Accounts receivable (2,682)  3,278   12,428   21,425 
Deferred contract acquisition and fulfillment costs (3,525)  (2,919)  (9,488)  (7,999)
Prepaid expenses and other assets 4,033   5,224   5,433   (5,303)
Accounts payable 27   4,947   (1,255)  8,504 
Accrued expenses (6,000)  252   (17,968)  (12,241)
Deferred revenue (8,150)  (4,886)  (6,367)  18,297 
Other liabilities (1,381)  (818)  (898)  (1,144)
Net cash provided by operating activities 3,665   20,110   40,812   37,962 
Cash flows from investing activities:       
Business acquisition, net of cash acquired       (34,841)   
Purchases of property and equipment (295)  (5,863)  (3,999)  (13,087)
Capitalization of internal-use software costs (3,952)  (4,590)  (13,033)  (12,648)
Purchases of investments (113,756)  (35,489)  (194,013)  (94,486)
Sales/maturities of investments 35,000   26,050   100,700   86,379 
Other investments    (500)     (1,000)
Net cash used in investing activities (83,003)  (20,392)  (145,186)  (34,842)
Cash flows from financing activities:       
Proceeds from issuance of convertible senior notes, net of issuance costs paid of $7,200 292,800      292,800    
Purchase of capped calls related to convertible senior notes (36,570)     (36,570)   
Payment of debt issuance costs          (71)
Payments for repurchase of convertible senior notes (199,998)     (199,998)  (12)
Payments related to business acquisitions       (2,250)  (300)
Proceeds from capped call settlement 17,518      17,518    
Taxes paid related to net share settlement of equity awards (1,421)  (1,637)  (4,012)  (6,743)
Proceeds from employee stock purchase plan 5,149   6,233   11,323   11,943 
Proceeds from stock option exercises 302   416   2,984   1,621 
Net cash provided by financing activities 77,780   5,012   81,795   6,438 
Effects of exchange rates on cash, cash equivalents and restricted cash (1,673)  (2,036)  (2,010)  (5,707)
Net (decrease) increase in cash, cash equivalents and restricted cash (3,231)  2,694   (24,589)  3,851 
Cash, cash equivalents and restricted cash, beginning of period 186,446   166,174   207,804   165,017 
Cash, cash equivalents and restricted cash, end of period$183,215  $168,868  $183,215  $168,868 



RAPID7, INC.
GAAP to Non-GAAP Reconciliation (Unaudited)
(in thousands, except share and per share data)
 
 Three Months Ended September 30, Nine Months Ended September 30,
  2023   2022   2023   2022 
GAAP gross profit$141,013  $121,915  $400,446  $341,190 
Add: Stock-based compensation expense1 2,527   2,745   8,348   7,610 
Add: Amortization of acquired intangible assets2 4,775   4,429   13,993   14,117 
Non-GAAP gross profit$148,315  $129,089  $422,787  $362,917 
Non-GAAP gross margin 74.6%  73.4%  73.9%  72.5%
        
GAAP gross profit - Products$138,615  $120,539  $394,752  $339,347 
Add: Stock-based compensation expense 1,940   2,006   6,332   5,513 
Add: Amortization of acquired intangible assets 4,775   4,429   13,993   14,117 
Non-GAAP gross profit - Products$145,330  $126,974  $415,077  $358,977 
Non-GAAP gross margin - Products 76.5%  76.3%  76.1%  75.6%
        
GAAP gross profit - Professional services$2,398  $1,376  $5,694  $1,843 
Add: Stock-based compensation expense 587   739   2,016   2,097 
Non-GAAP gross profit - Professional services$2,985  $2,115  $7,710  $3,940 
Non-GAAP gross margin - Professional services 33.3%  22.8%  28.5%  15.2%
        
GAAP loss from operations$(16,041) $(23,236) $(91,665) $(98,266)
Add: Stock-based compensation expense1 23,768   30,971   84,836   92,304 
Add: Amortization of acquired intangible assets2 5,497   5,309   16,409   16,755 
Add: Acquisition-related expenses3       363    
Add: Litigation-related expenses4          115 
Add: Impairment of long-lived assets 3,553      30,784    
Add: Restructuring expense 19,996      19,996    
Non-GAAP income from operations$36,773  $13,044  $60,723  $10,908 
        
GAAP net loss$(76,611) $(28,727) $(169,308) $(113,332)
Add: Stock-based compensation expense1 23,768   30,971   84,836   92,304 
Add: Amortization of acquired intangible assets2 5,497   5,309   16,409   16,755 
Add: Acquisition-related expenses3       363    
Add: Litigation-related expenses4          115 
Add: Amortization of debt issuance costs 1,041   1,046   3,061   3,036 
Add: Induced conversion expense 53,889      53,889    
Add: Change in fair value of derivative assets 2,851      15,511    
Add: Impairment of long-lived assets 3,553      30,784    
Add: Restructuring expense 19,996      19,996    
Non-GAAP net income (loss)$33,984  $8,599  $55,541  $(1,122)
Add: Interest expense of convertible senior notes5 604   375   1,354    
Numerator for non-GAAP earnings per share calculation$34,588  $8,974  $56,895  $(1,122)
        
Weighted average shares used in GAAP earnings per share calculation, basic and diluted 61,065,157   58,730,651   60,506,082   58,229,872 
Dilutive effect of convertible senior notes5 6,960,346   5,803,831   6,960,346    
Dilutive effect of employee equity incentive plans6 873,718   1,063,389   1,919,771    
Weighted average shares used in non-GAAP earnings per share calculation, diluted 68,899,221   65,597,871   69,386,199   58,229,872 
        
Non-GAAP net income (loss) per share:       
Basic$0.56  $0.15  $0.92  $(0.02)
Diluted$0.50  $0.14  $0.82  $(0.02)
        
1Includes stock-based compensation expense as follows:       
Cost of revenue$2,527  $2,745  $8,348  $7,610 
Research and development 8,436   13,400   30,575   40,349 
Sales and marketing 7,106   8,047   23,087   23,251 
General and administrative 5,699   6,779   22,826   21,094 
        
2Includes amortization of acquired intangible assets as follows:       
Cost of revenue$4,775  $4,429  $13,993  $14,117 
Sales and marketing 652   685   1,956   2,053 
General and administrative 70   195   460   585 
        
3Includes acquisition-related expenses as follows:       
General and administrative$  $   363  $ 
        
4Includes litigation-related expenses as follows:       
General and administrative$  $  $  $115 
        
5We use the if-converted method to compute diluted earnings per share with respect to our convertible senior notes. There was no add-back of interest expense or additional dilutive shares related to the convertible senior notes where the effect was anti-dilutive. On an if-converted basis, for the three and nine months ended September 30, 2023, the 2027 and the 2029 Notes were dilutive and the 2025 Notes were anti-dilutive.
        
6We use the treasury method to compute the dilutive effect of employee equity incentive plan awards.
        



RAPID7, INC.
Reconciliation of Net Loss to Adjusted EBITDA (Unaudited)
(in thousands)
 
 Three Months Ended September 30, Nine Months Ended September 30,
  2023   2022   2023   2022 
GAAP net loss$(76,611) $(28,727) $(169,308) $(113,332)
Interest income (2,545)  (498)  (6,000)  (853)
Interest expense 56,515   2,749   62,005   8,200 
Other (income) expense, net 4,518   2,205   18,093   5,211 
Provision for income taxes 2,082   1,035   3,545   2,508 
Depreciation expense 3,343   3,479   10,929   10,008 
Amortization of intangible assets 8,306   6,716   23,599   20,579 
Stock-based compensation expense 23,768   30,971   84,836   92,304 
Acquisition-related expenses       363    
Litigation-related expenses          115 
Impairment of long-lived assets 3,553      30,784    
Restructuring expense 19,996      19,996    
Adjusted EBITDA$42,925  $17,930  $78,842  $24,740 



RAPID7, INC.
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited)
(in thousands)
 
 Three Months Ended September 30, Nine Months Ended September 30,
  2023   2022   2023   2022 
Net cash provided by operating activities$3,665  $20,110  $40,812  $37,962 
Less: Purchases of property and equipment (295)  (5,863)  (3,999)  (13,087)
Less: Capitalized internal-use software costs (3,952)  (4,590)  (13,033)  (12,648)
Free cash flow$(582) $9,657  $23,780  $12,227