Upgrade to SI Premium - Free Trial

MicroStrategy Announces Fourth Quarter 2021 Financial Results

February 1, 2022 4:01 PM

TYSONS CORNER, Va.--(BUSINESS WIRE)-- MicroStrategy® Incorporated (Nasdaq: MSTR) (“MicroStrategy”), the largest independent publicly-traded business intelligence company, today announced financial results for the three-month period ended December 31, 2021 (the fourth quarter of its 2021 fiscal year).

“2021 was another transformational year for MicroStrategy. Our software business returned to positive revenue growth for the first time since 2014, highlighted by our enterprise analytics business delivering another strong quarter as we saw a growing adoption of the MicroStrategy platform, especially in the Cloud,” said Michael J. Saylor, CEO, MicroStrategy.

“We also significantly expanded our bitcoin holdings in the quarter, adding over 10,300 bitcoins to our holdings after successfully raising capital in the quarter through our at-the-market equity offering. Today, MicroStrategy is the world’s largest publicly traded corporate owner of bitcoin with over 125,000 bitcoins. We will continue to evaluate opportunities to raise additional capital to execute on our bitcoin acquisition strategy.”

Fourth Quarter 2021 Financial Highlights

The tables at the end of this press release include a reconciliation of GAAP to non-GAAP financial measures for the three and twelve months ended December 31, 2021 and 2020. An explanation of non-GAAP financial measures is also included under the heading “Non-GAAP Financial Measures” below. Additional non-GAAP financial measures are included in MicroStrategy’s “Q4 2021 Earnings Presentation,” which will be available under the “Events and Presentations” section of MicroStrategy’s investor relations website at https://www.microstrategy.com/en/investor-relations.

MicroStrategy uses its Intelligent Enterprise™ platform across the enterprise and has created an interactive dossier with quarterly financial performance data. Anyone can access the MSTR Financials dossier via a web browser, or by downloading the MicroStrategy Library™ app on an iOS or Android device. To download the native apps, visit MicroStrategy Library for iOS or MicroStrategy Library for Android.

Non-GAAP Financial Measures

MicroStrategy is providing supplemental financial measures for (i) non-GAAP (loss) income from operations that excludes the impact of share-based compensation expense, (ii) non-GAAP net (loss) income and non-GAAP diluted (loss) earnings per share that exclude the impact of share-based compensation expense, interest expense arising from the amortization of debt issuance costs and (in 2020, before the adoption of Accounting Standards Update No. 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”)) the debt discount related to MicroStrategy’s long-term debt, and related income tax effects, and (iii) non-GAAP constant currency revenues that exclude foreign currency exchange rate fluctuations. These supplemental financial measures are not measurements of financial performance under generally accepted accounting principles in the United States (“GAAP”) and, as a result, these supplemental financial measures may not be comparable to similarly titled measures of other companies. Management uses these non-GAAP financial measures internally to help understand, manage, and evaluate business performance and to help make operating decisions.

MicroStrategy believes that these non-GAAP financial measures are also useful to investors and analysts in comparing its performance across reporting periods on a consistent basis. The first supplemental financial measure excludes a significant non-cash expense that MicroStrategy believes is not reflective of its general business performance, and for which the accounting requires management judgment and the resulting share-based compensation expense could vary significantly in comparison to other companies. The second set of supplemental financial measures excludes the impact of (i) share-based compensation expense, (ii) non-cash interest expense arising from the amortization of debt issuance costs and (in 2020, before the adoption of ASU 2020-06) the debt discount related to MicroStrategy’s long-term debt, and (iii) related income tax effects. The third set of supplemental financial measures excludes changes resulting from fluctuations in foreign currency exchange rates so that results may be compared to the same period in the prior year on a non-GAAP constant currency basis. MicroStrategy believes the use of these non-GAAP financial measures can also facilitate comparison of MicroStrategy’s operating results to those of its competitors.

Conference Call

MicroStrategy will be discussing its fourth quarter 2021 financial results on a live Video Webinar today beginning at approximately 5:00 p.m. EST. The live Video Webinar and accompanying presentation materials will be available under the “Events and Presentations” section of MicroStrategy’s investor relations website at https://www.microstrategy.com/en/investor-relations. Log-in instructions will be available after registering for the event. An archived replay of the event will be available beginning approximately two hours after the call concludes.

About MicroStrategy Incorporated

MicroStrategy (Nasdaq: MSTR) is the largest independent publicly-traded analytics and business intelligence company. The MicroStrategy analytics platform is consistently rated as the best in enterprise analytics and is used by many of the world’s most admired brands in the Fortune Global 500. We pursue two corporate strategies: (1) grow our enterprise analytics software business to promote our vision of Intelligence Everywhere and (2) acquire and hold bitcoin, which we view as a dependable store of value supported by a robust, public, open-source architecture untethered to sovereign monetary policy. For more information about MicroStrategy, visit www.microstrategy.com.

MicroStrategy, Intelligent Enterprise, and MicroStrategy Library are either trademarks or registered trademarks of MicroStrategy Incorporated in the United States and certain other countries. Other product and company names mentioned herein may be the trademarks of their respective owners.

This press release may include statements that may constitute “forward-looking statements,” including estimates of future business prospects or financial results and statements containing the words “believe,” “estimate,” “project,” “expect,” or similar expressions. Forward-looking statements inherently involve risks and uncertainties that could cause actual results of MicroStrategy Incorporated and its subsidiaries (collectively, the “Company”) to differ materially from the forward-looking statements. Factors that could contribute to such differences include: the market price of bitcoin and any associated impairment charges that the Company may incur as a result of a decrease in the market price below the value at which the Company’s bitcoins are carried on its balance sheet; gains or losses on sales of bitcoins that the Company would incur upon any sale of its bitcoins; changes in the accounting treatment of the Company’s bitcoin holdings; changes in securities laws or other laws or regulations relating to bitcoin that could adversely affect the price of bitcoin or the Company’s ability to own bitcoin; a decrease in liquidity in the markets in which bitcoins are traded; security breaches, cyberattacks, unauthorized access, loss of private keys, or fraud that results in the Company’s loss of its bitcoins; the level and terms of the Company’s substantial indebtedness and its ability to service such debt; the extent and timing of market acceptance of the Company’s new offerings; continued acceptance of the Company’s other products in the marketplace; the Company’s ability to recognize revenue or deferred revenue through delivery of products or satisfactory performance of services; the timing of significant orders; delays in or the inability of the Company to develop or ship new products; customers shifting from a product license model to a cloud subscription model, which may delay the Company’s ability to recognize revenue; fluctuations in tax benefits or provisions; impacts of the COVID-19 pandemic; competitive factors; general economic conditions; currency fluctuations; and other risks detailed in MicroStrategy’s registration statements and periodic reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to update these forward-looking statements for revisions or changes after the date of this release.

MICROSTRATEGY INCORPORATED

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2021

2020

2021

2020*

(unaudited)

(unaudited)

(unaudited)

Revenues

Product licenses

$

32,543

$

29,770

$

101,804

$

86,743

Subscription services

11,848

8,788

43,069

33,082

Total product licenses and subscription services

44,391

38,558

144,873

119,825

Product support

69,146

71,886

281,209

284,434

Other services

20,978

20,875

84,680

76,476

Total revenues

134,515

131,319

510,762

480,735

Cost of revenues

Product licenses

431

564

1,721

2,293

Subscription services

5,181

3,321

16,901

14,833

Total product licenses and subscription services

5,612

3,885

18,622

17,126

Product support

4,901

4,743

19,254

23,977

Other services

13,490

12,157

54,033

49,952

Total cost of revenues

24,003

20,785

91,909

91,055

Gross profit

110,512

110,534

418,853

389,680

Operating expenses

Sales and marketing

43,413

39,111

160,141

148,910

Research and development

30,875

24,955

117,117

103,561

General and administrative

27,104

19,622

95,501

80,136

Digital asset impairment losses

146,587

26,456

830,621

70,698

Total operating expenses

247,979

110,144

1,203,380

403,305

(Loss) income from operations

(137,467

)

390

(784,527

)

(13,625

)

Interest (expense) income, net

(11,629

)

(1,917

)

(29,149

)

710

Other income (expense), net

656

(2,506

)

2,287

(7,038

)

Loss before income taxes

(148,440

)

(4,033

)

(811,389

)

(19,953

)

Benefit from income taxes

(58,463

)

(6,694

)

(275,909

)

(12,429

)

Net (loss) income

$

(89,977

)

$

2,661

$

(535,480

)

$

(7,524

)

Basic (loss) earnings per share (1):

$

(8.43

)

$

0.28

$

(53.44

)

$

(0.78

)

Weighted average shares outstanding used in computing basic (loss) earnings per share

10,679

9,408

10,020

9,684

Diluted (loss) earnings per share (1):

$

(8.43

)

$

0.27

$

(53.44

)

$

(0.78

)

Weighted average shares outstanding used in computing diluted (loss) earnings per share

10,679

9,849

10,020

9,684

(1)

Basic and fully diluted (loss) earnings per share for class A and class B common stock are the same.

*

Derived from audited financial statements.

MICROSTRATEGY INCORPORATED

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

December 31,

December 31,

2021

2020*

(unaudited)

Assets

Current assets

Cash and cash equivalents

$

63,356

$

59,675

Restricted cash

1,078

1,084

Accounts receivable, net

189,280

197,461

Prepaid expenses and other current assets

14,251

14,400

Total current assets

267,965

272,620

Digital assets

2,850,210

1,054,302

Property and equipment, net

36,587

42,975

Right-of-use assets

66,760

73,597

Deposits and other assets

15,820

15,615

Deferred tax assets, net

319,782

6,503

Total Assets

$

3,557,124

$

1,465,612

Liabilities and Stockholders’ Equity

Current liabilities

Accounts payable, accrued expenses, and operating lease liabilities

$

46,084

$

44,848

Accrued compensation and employee benefits

54,548

49,249

Accrued interest

1,493

271

Deferred revenue and advance payments

209,860

191,250

Total current liabilities

311,985

285,618

Long-term debt, net

2,155,151

486,366

Deferred revenue and advance payments

8,089

14,662

Operating lease liabilities

76,608

84,328

Other long-term liabilities

26,224

33,382

Deferred tax liabilities

109

8,211

Total Liabilities

2,578,166

912,567

Stockholders’ Equity

Preferred stock undesignated, $0.001 par value; 5,000 shares authorized; no shares issued or outstanding

0

0

Class A common stock, $0.001 par value; 330,000 shares authorized; 18,006 shares issued and 9,322 shares outstanding, and 16,307 shares issued and 7,623 shares outstanding, respectively

18

16

Class B convertible common stock, $0.001 par value; 165,000 shares authorized; 1,964 shares issued and outstanding, and 1,964 shares issued and outstanding, respectively

2

2

Additional paid-in capital

1,727,143

763,051

Treasury stock, at cost; 8,684 shares and 8,684 shares, respectively

(782,104

)

(782,104

)

Accumulated other comprehensive loss

(7,543

)

(3,885

)

Retained earnings

41,442

575,965

Total Stockholders’ Equity

978,958

553,045

Total Liabilities and Stockholders’ Equity

$

3,557,124

$

1,465,612

*

Derived from audited financial statements.

MICROSTRATEGY INCORPORATED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

Twelve Months Ended

December 31,

2021

2020*

(unaudited)

Operating activities:

Net loss

$

(535,480

)

$

(7,524

)

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

Depreciation and amortization

11,358

13,332

Reduction in carrying amount of right-of-use assets

8,189

8,210

Credit losses and sales allowances

1,509

2,732

Net realized gain on short-term investments

0

(94

)

Deferred taxes

(284,221

)

(20,830

)

Release of liabilities for unrecognized tax benefits

(561

)

0

Share-based compensation expense

44,126

11,153

Digital asset impairment losses

830,621

70,698

Gain on partial lease termination

0

(2,820

)

Amortization of issuance costs and debt discount on long-term debt

7,201

1,543

Changes in operating assets and liabilities:

Accounts receivable

2,618

(774

)

Prepaid expenses and other current assets

(25

)

2,346

Deposits and other assets

(1,713

)

416

Accounts payable and accrued expenses

3,749

9,174

Accrued compensation and employee benefits

2,374

(6,827

)

Accrued interest

1,222

271

Deferred revenue and advance payments

14,710

(20,223

)

Operating lease liabilities

(10,222

)

(11,171

)

Other long-term liabilities

(1,622

)

4,007

Net cash provided by operating activities

93,833

53,619

Investing activities:

Purchases of digital assets

(2,626,529

)

(1,125,000

)

Proceeds from redemption of short-term investments

0

119,886

Purchases of property and equipment

(2,706

)

(3,651

)

Purchases of short-term investments

0

(9,928

)

Net cash used in investing activities

(2,629,235

)

(1,018,693

)

Financing activities:

Proceeds from convertible senior notes classified as debt

1,050,000

496,473

Proceeds from convertible senior notes classified as equity

0

153,527

Issuance costs paid for convertible senior notes

(24,796

)

(14,625

)

Proceeds from senior secured notes

500,000

0

Issuance costs paid for senior secured notes

(12,792

)

0

Proceeds from sale of class A common stock under public offerings

1,000,000

0

Issuance costs paid related to sale of class A common stock under public offerings

(9,537

)

0

Proceeds from sale of class A common stock under exercise of employee stock options

40,651

51,082

Proceeds from issuance of class A common stock under employee stock purchase plan

2,854

0

Payment of withholding tax on vesting of restricted stock units

(4,695

)

0

Purchases of treasury stock

0

(123,224

)

Net cash provided by financing activities

2,541,685

563,233

Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

(2,608

)

4,784

Net increase (decrease) in cash, cash equivalents, and restricted cash

3,675

(397,057

)

Cash, cash equivalents, and restricted cash, beginning of year

60,759

457,816

Cash, cash equivalents, and restricted cash, end of year

$

64,434

$

60,759

*

Derived from audited financial statements.

MICROSTRATEGY INCORPORATED

REVENUE AND COST OF REVENUE DETAIL

(in thousands)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2021

2020

2021

2020*

(unaudited)

(unaudited)

(unaudited)

Revenues

Product licenses and subscription services:

Product licenses

$

32,543

$

29,770

$

101,804

$

86,743

Subscription services

11,848

8,788

43,069

33,082

Total product licenses and subscription services

44,391

38,558

144,873

119,825

Product support

69,146

71,886

281,209

284,434

Other services:

Consulting

19,661

19,372

79,732

71,345

Education

1,317

1,503

4,948

5,131

Total other services

20,978

20,875

84,680

76,476

Total revenues

134,515

131,319

510,762

480,735

Cost of revenues

Product licenses and subscription services:

Product licenses

431

564

1,721

2,293

Subscription services

5,181

3,321

16,901

14,833

Total product licenses and subscription services

5,612

3,885

18,622

17,126

Product support

4,901

4,743

19,254

23,977

Other services:

Consulting

12,258

10,996

48,773

42,923

Education

1,232

1,161

5,260

7,029

Total other services

13,490

12,157

54,033

49,952

Total cost of revenues

24,003

20,785

91,909

91,055

Gross profit

$

110,512

$

110,534

$

418,853

$

389,680

*

Derived from audited financial statements.

MICROSTRATEGY INCORPORATED

DIGITAL ASSETS – ADDITIONAL INFORMATION

ROLLFORWARD OF BITCOIN HOLDINGS

(unaudited)

Source of
Capital Used to
Purchase
Bitcoin

Digital Asset
Original Cost
Basis
(in thousands)

Digital Asset
Impairment
Losses
(in thousands)

Digital Asset
Carrying Value
(in thousands)

Approximate
Number of
Bitcoins Held

Approximate
Average
Purchase Price
Per Bitcoin

Balance at June 30, 2020

$

0

$

0

$

0

0

n/a

Digital asset purchases

(a)

425,000

425,000

38,250

11,111

Digital asset impairment losses

(44,242

)

(44,242

)

Balance at September 30, 2020

$

425,000

$

(44,242

)

$

380,758

38,250

$

11,111

Digital asset purchases

(b)

700,000

700,000

32,219

21,726

Digital asset impairment losses

(26,456

)

(26,456

)

Balance at December 31, 2020

$

1,125,000

$

(70,698

)

$

1,054,302

70,469

$

15,964

Digital asset purchases

(c)

1,086,375

1,086,375

20,857

52,087

Digital asset impairment losses

(194,095

)

(194,095

)

Balance at March 31, 2021

$

2,211,375

$

(264,793

)

$

1,946,582

91,326

$

24,214

Digital asset purchases

(d)

529,231

529,231

13,759

38,464

Digital asset impairment losses

(424,774

)

(424,774

)

Balance at June 30, 2021

$

2,740,606

$

(689,567

)

$

2,051,039

105,085

$

26,080

Digital asset purchases

(e)

419,865

419,865

8,957

46,876

Digital asset impairment losses

(65,165

)

(65,165

)

Balance at September 30, 2021

$

3,160,471

$

(754,732

)

$

2,405,739

114,042

$

27,713

Digital asset purchases

(f)

591,058

591,058

10,349

57,113

Digital asset impairment losses

(146,587

)

(146,587

)

Balance at December 31, 2021

$

3,751,529

$

(901,319

)

$

2,850,210

124,391

$

30,159

(a)

In the third quarter of 2020, MicroStrategy purchased bitcoin using excess cash, including cash from the liquidation of short-term investments.

(b)

In the fourth quarter of 2020, MicroStrategy purchased bitcoin using $634.7 million in net proceeds from its issuance of its 0.750% Convertible Senior Notes due 2025 (the “2025 Convertible Notes”) and excess cash.

(c)

In the first quarter of 2021, MicroStrategy purchased bitcoin using $1.026 billion in net proceeds from its issuance of its 0% Convertible Senior Notes due 2027 (the “2027 Convertible Notes” and together with the 2025 Convertible Notes, the “Convertible Notes”) and excess cash.

(d)

In the second quarter of 2021, MicroStrategy purchased bitcoin using $487.2 million in net proceeds from its issuance of its 6.125% Senior Secured Notes due 2028 and excess cash.

(e)

In the third quarter of 2021, MicroStrategy purchased bitcoin using $399.5 million in net proceeds from its sale of 555,179 shares of class A common stock offered under the Open Market Sale Agreement and excess cash.

(f)

In the fourth quarter of 2021, MicroStrategy purchased bitcoin using $591.0 million in net proceeds from its sale of 858,588 shares of class A common stock offered under the Open Market Sale Agreement and excess cash.

MICROSTRATEGY INCORPORATED

DIGITAL ASSETS – ADDITIONAL INFORMATION

MARKET VALUE OF BITCOIN HOLDINGS

(unaudited)

Approximate
Number of
Bitcoins Held
at End of
Quarter

Lowest
Market Price
Per Bitcoin
During
Quarter (a)

Market Value
of Bitcoin
Held at End of
Quarter Using
Lowest
Market Price
(in thousands)
(b)

Highest
Market Price
Per Bitcoin
During
Quarter (c)

Market Value
of Bitcoin
Held at End of
Quarter Using
Highest
Market Price
(in thousands)
(d)

Market Price
Per Bitcoin at
End of
Quarter (e)

Market Value
of Bitcoin
Held at End of
Quarter Using
Ending
Market Price
(in thousands)
(f)

June 30, 2020

0

n/a

n/a

n/a

n/a

n/a

n/a

September 30, 2020

38,250

$

8,905.84

$

340,648

$

12,486.61

$

477,613

$

10,706.00

$

409,505

December 31, 2020

70,469

$

10,363.76

$

730,324

$

29,321.90

$

2,066,285

$

29,181.00

$

2,056,356

March 31, 2021

91,326

$

27,678.00

$

2,527,721

$

61,788.45

$

5,642,892

$

58,601.28

$

5,351,820

June 30, 2021

105,085

$

28,800.00

$

3,026,448

$

64,899.00

$

6,819,911

$

34,763.47

$

3,653,119

September 30, 2021

114,042

$

29,301.56

$

3,341,609

$

52,944.96

$

6,037,949

$

43,534.56

$

4,964,768

December 31, 2021

124,391

$

42,333.00

$

5,265,844

$

69,000.00

$

8,582,979

$

45,879.97

$

5,707,055

(a)

The "Lowest Market Price Per Bitcoin During Quarter" represents the lowest market price for one bitcoin reported on the Coinbase exchange during the respective quarter, without regard to when MicroStrategy purchased any of its bitcoin.

(b)

The "Market Value of Bitcoin Held Using Lowest Market Price" represents a mathematical calculation consisting of the lowest market price for one bitcoin reported on the Coinbase exchange during the respective quarter multiplied by the number of bitcoins held by MicroStrategy at the end of the applicable period.

(c)

The "Highest Market Price Per Bitcoin During Quarter" represents the highest market price for one bitcoin reported on the Coinbase exchange during the respective quarter, without regard to when MicroStrategy purchased any of its bitcoin.

(d)

The "Market Value of Bitcoin Held Using Highest Market Price" represents a mathematical calculation consisting of the highest market price for one bitcoin reported on the Coinbase exchange during the respective quarter multiplied by the number of bitcoins held by MicroStrategy at the end of the applicable period.

(e)

The "Market Price Per Bitcoin at End of Quarter" represents the market price of one bitcoin on the Coinbase exchange at 4:00 p.m. Eastern Time on the last day of the respective quarter.

(f)

The "Market Value of Bitcoin Held at End of Quarter Using Ending Market Price" represents a mathematical calculation consisting of the market price of one bitcoin on the Coinbase exchange at 4:00 p.m. Eastern Time on the last day of the respective quarter multiplied by the number of bitcoins held by MicroStrategy at the end of the applicable period.

The amounts reported as “Market Value” in the above table represent only a mathematical calculation consisting of the price for one bitcoin reported on the Coinbase exchange (MicroStrategy’s principal market) in each scenario defined above multiplied by the number of bitcoins held by MicroStrategy at the end of the applicable period. The Securities and Exchange Commission has previously stated that there has not been a demonstration that (i) bitcoin and bitcoin markets are inherently resistant to manipulation or that the spot price of bitcoin may not be subject to fraud and manipulation; and (ii) adequate surveillance-sharing agreements with bitcoin-related markets are in place, as bitcoin-related markets are either not significant, not regulated, or both. Accordingly, the Market Value amounts reported above may not accurately represent fair market value, and the actual fair market value of MicroStrategy’s bitcoin may be different from such amounts and such deviation may be material. Moreover, (i) the bitcoin market historically has been characterized by significant volatility in price, limited liquidity and trading volumes compared to sovereign currencies markets, relative anonymity, a developing regulatory landscape, potential susceptibility to market abuse and manipulation, and various other risks that are, or may be, inherent in its entirely electronic, virtual form and decentralized network and (ii) MicroStrategy may not be able to sell its bitcoins at the Market Value amounts indicated above, at the market price as reported on the Coinbase exchange (its principal market) on the date of sale, or at all.

MICROSTRATEGY INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(LOSS) INCOME FROM OPERATIONS

(in thousands)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2021

2020

2021

2020

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Reconciliation of non-GAAP (loss) income from operations:

(Loss) income from operations

$

(137,467

)

$

390

$

(784,527

)

$

(13,625

)

Share-based compensation expense

13,153

3,256

44,126

11,153

Non-GAAP (loss) income from operations

$

(124,314

)

$

3,646

$

(740,401

)

$

(2,472

)

MICROSTRATEGY INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

NET (LOSS) INCOME AND (LOSS) EARNINGS PER SHARE

(in thousands, except per share data)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2021

2020

2021

2020

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Reconciliation of non-GAAP net (loss) income:

Net (loss) income

$

(89,977

)

$

2,661

$

(535,480

)

$

(7,524

)

Share-based compensation expense

13,153

3,256

44,126

11,153

Interest expense arising from amortization of debt issuance costs and debt discount

2,117

1,543

7,201

1,543

Income tax effects (1)

(15,099

)

(6,140

)

(47,976

)

(5,656

)

Non-GAAP net (loss) income

$

(89,806

)

$

1,320

$

(532,129

)

$

(484

)

Reconciliation of non-GAAP diluted (loss) earnings per share (2):

Diluted (loss) earnings per share

$

(8.43

)

$

0.27

$

(53.44

)

$

(0.78

)

Share-based compensation expense (per diluted share)

1.23

0.33

4.40

1.15

Interest expense arising from amortization of debt issuance costs and debt discount (per diluted share)

0.20

0.16

0.72

0.16

Income tax effects (per diluted share)

(1.41

)

(0.63

)

(4.79

)

(0.58

)

Non-GAAP diluted (loss) earnings per share

$

(8.41

)

$

0.13

$

(53.11

)

$

(0.05

)

(1)

Income tax effects reflect the net tax effects of share-based compensation expense and interest expense for amortization of debt issuance costs and debt discount.

(2)

For reconciliation purposes, the non-GAAP diluted earnings (loss) per share calculations use the same weighted average shares outstanding as that used in the GAAP diluted earnings (loss) per share calculations for the same period. For example, in periods of GAAP net loss, otherwise dilutive potential shares of common stock from MicroStrategy’s share-based compensation arrangements and Convertible Notes are excluded from the GAAP diluted loss per share calculation as they would be antidilutive, and therefore are also excluded from the non-GAAP diluted earnings or loss per share calculation.

MICROSTRATEGY INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

CONSTANT CURRENCY

(in thousands)

Three Months Ended

December 31,

(unaudited)

GAAP

Foreign
Currency
Exchange
Rate Impact (1)

Non-GAAP
Constant
Currency (2)

GAAP

GAAP %
Change

Non-GAAP
Constant
Currency
% Change (3)

2021

2021

2021

2020

2021

2021

Revenues

Product licenses

$

32,543

$

(1,169

)

$

33,712

$

29,770

9.3

%

13.2

%

Subscription services

11,848

(45

)

11,893

8,788

34.8

%

35.3

%

Total product licenses and subscription services

44,391

(1,214

)

45,605

38,558

15.1

%

18.3

%

Product support

69,146

(976

)

70,122

71,886

-3.8

%

-2.5

%

Other services

20,978

(406

)

21,384

20,875

0.5

%

2.4

%

Total revenues

134,515

(2,596

)

137,111

131,319

2.4

%

4.4

%

Twelve Months Ended

December 31,

(unaudited)

GAAP

Foreign
Currency
Exchange
Rate Impact (1)

Non-GAAP
Constant
Currency (2)

GAAP

GAAP %
Change

Non-GAAP
Constant
Currency
% Change (3)

2021

2021

2021

2020

2021

2021

Revenues

Product licenses

$

101,804

$

(858

)

$

102,662

$

86,743

17.4

%

18.4

%

Subscription services

43,069

519

42,550

33,082

30.2

%

28.6

%

Total product licenses and subscription services

144,873

(339

)

145,212

119,825

20.9

%

21.2

%

Product support

281,209

3,816

277,393

284,434

-1.1

%

-2.5

%

Other services

84,680

1,118

83,562

76,476

10.7

%

9.3

%

Total revenues

510,762

4,595

506,167

480,735

6.2

%

5.3

%

(1)

The “Foreign Currency Exchange Rate Impact” reflects the estimated impact of fluctuations in foreign currency exchange rates on international revenues. It shows the increase (decrease) in international revenues from the same period in the prior year, based on comparisons to the prior year quarterly average foreign currency exchange rates. The term “international” refers to operations outside of the United States and Canada.

(2)

The “Non-GAAP Constant Currency” reflects the current period GAAP amount, less the Foreign Currency Exchange Rate Impact.

(3)

The “Non-GAAP Constant Currency % Change” reflects the percentage change between the current period Non-GAAP Constant Currency amount and the GAAP amount for the same period in the prior year.

MICROSTRATEGY INCORPORATED

DEFERRED REVENUE DETAIL

(in thousands)

December 31,

December 31,

2021

2020*

(unaudited)

Current:

Deferred product licenses revenue

$

993

$

1,495

Deferred subscription services revenue

35,589

26,258

Deferred product support revenue

166,477

156,216

Deferred other services revenue

6,801

7,281

Total current deferred revenue and advance payments

$

209,860

$

191,250

Non-current:

Deferred product licenses revenue

$

68

$

139

Deferred subscription services revenue

1,064

8,758

Deferred product support revenue

6,203

5,055

Deferred other services revenue

754

710

Total non-current deferred revenue and advance payments

$

8,089

$

14,662

Total current and non-current:

Deferred product licenses revenue

$

1,061

$

1,634

Deferred subscription services revenue

36,653

35,016

Deferred product support revenue

172,680

161,271

Deferred other services revenue

7,555

7,991

Total current and non-current deferred revenue and advance payments

$

217,949

$

205,912

*

Derived from audited financial statements.

MicroStrategy Incorporated

Investor Relations

[email protected]

(703) 848-8600

Source: MicroStrategy Incorporated

Categories

Business Wire Press Releases

Next Articles