Sprout Social Announces Third Quarter 2024 Financial Results

CHICAGO, Nov. 07, 2024 (GLOBE NEWSWIRE) -- Sprout Social, Inc. (“Sprout Social”, the “Company”) (Nasdaq: SPT), an industry-leading provider of cloud-based social media management software, today announced financial results for its third quarter ended September 30, 2024.

“The Sprout team delivered a solid third quarter, driving 20% revenue growth and 31% growth in cRPO as we executed our strategy across key company metrics. Sprout continues to focus on product leadership and expanding our competitive position within the Enterprise segment as these customers leverage the power of Social to drive their digital strategies,” said Ryan Barretto, CEO.

Third Quarter 2024 Financial Highlights

Revenue

• Revenue was $102.6 million, up 20% compared to the third quarter of 2023.
• Total remaining performance obligations (RPO) of $311.5 million as of September 30, 2024, up 36% year-over-year.
• Current remaining performance obligations (cRPO) of $220.7 million as of September 30, 2024, up 31% year-over-year.
  

Operating Income (Loss)

• GAAP operating loss was ($16.9) million, compared to ($24.2) million in the third quarter of 2023.
• Non-GAAP operating income (loss) was $7.5 million, compared to ($0.6) million in the third quarter of 2023.

Net Loss

• GAAP net loss was ($17.1) million, compared to ($23.0) million in the third quarter of 2023.
• Non-GAAP net income (loss) was $7.3 million, compared to ($0.6) million in the third quarter of 2023.
• GAAP net loss per share was ($0.30) based on 57.2 million weighted-average shares of common stock outstanding, compared to ($0.41) based on 55.8 million weighted-average shares of common stock outstanding in the third quarter of 2023.
• Non-GAAP net income (loss) per share was $0.13 based on 57.2 million weighted-average shares of common stock outstanding, compared to ($0.01) based on 55.8 million weighted-average shares of common stock outstanding in the third quarter of 2023.

Cash

• Cash and equivalents and marketable securities totaled $91.5 million as of September 30, 2024, compared to $93.2 million as of June 30, 2024.
• Net cash generated by (used in) operating activities was $9.0 million, compared to ($5.5) million in the third quarter of 2023.
• Non-GAAP free cash flow was $9.3 million, compared to ($3.4) million in the third quarter of 2023.

See “Use of Non-GAAP Financial Measures” below for definitions of Non-GAAP operating income (loss), Non-GAAP net income (loss), Non-GAAP net income (loss) per share, non-GAAP free cash flow, dollar-based net retention rate and dollar-based net retention rate excluding small-and-medium-sized business customers and the financial tables that accompany this release for reconciliations of our non-GAAP measures to their closest comparable GAAP measures. See “Customer Metrics” below for how Sprout Social defines the number of customers contributing over $10,000 in ARR and the number of customers contributing over $50,000 in ARR.

Customer Metrics

• Grew number of customers contributing over $10,000 in ARR to 9,119 customers as of September 30, 2024, up 12% compared to September 30, 2023.
• Grew number of customers contributing over $50,000 in ARR to 1,610 customers as of September 30, 2024, up 29% compared to September 30, 2023.

Recent Customer Highlights

• During the third quarter, we had the opportunity to grow with new and existing customers like: Zoom, Honda, Campbell’s, Church and Dwight, AGI, Valvoline Global, Valvoline Instant Oil Change, the United States Coast Guard, Mattress Firm, Constellation Energy Corp, Banco de Oro, and Scrub Daddy.

Recent Business Highlights

Sprout Social recently:

• Named Mike Wolff as Chief Revenue Officer to oversee Sprout’s global Sales, Success and Partnerships organization. He will focus on the continued global growth and expansion of Sprout’s innovative offerings. (link)
• Named #1 in 94 Reports in G2’s 2024 Fall Reports, expanding its leadership across global markets and business segments (link)
• Launched new Salesforce integration using Agentforce to assist service reps (link)
• Unveiled latest product innovations to streamline marketers’ work, accelerate business insights with AI, and simplify social customer service (link)
• Joined the AWS Marketplace to help customers simplify the procurement process, streamline billing, and gain faster time to value (link)

Fourth Quarter and 2024 Financial Outlook

For the fourth quarter of 2024, the Company currently expects:

• Total revenue between $106.3 million and $107.1 million.
• Non-GAAP operating income to be between $8.7 million and $9.5 million.
• Non-GAAP net income per share of between $0.15 and $0.16 based on approximately 57.6 million weighted-average shares of common stock outstanding.

For the full year 2024, the Company currently expects:

• Total revenue to be between $405.1 million and $405.9 million.
• Non-GAAP operating income between $27.5 million and $28.3 million, including an estimated benefit from the deferred commission accounting change, which will affect all future periods.
• Non-GAAP net income per share between $0.46 and $0.47 based on approximately 57.0 million weighted-average shares of common stock outstanding.

The Company’s fourth quarter and 2024 financial outlook is based on a number of assumptions that are subject to change and many of which are outside the Company’s control. If actual results vary from these assumptions, the Company’s expectations may change. There can be no assurance that the Company will achieve these results.

The Company does not provide guidance for operating loss, the most directly comparable GAAP measure to non-GAAP operating income, net loss per share, the most directly comparable GAAP measure to non-GAAP net income per share, or operating margin, the most directly comparable GAAP measure to Non-GAAP operating margin, and similarly cannot provide a reconciliation between its forecasted non-GAAP operating income, non-GAAP net income per share and non-GAAP operating margin and these comparable GAAP measures without unreasonable effort due to the unavailability of reliable estimates for certain items. These items are not within the Company’s control and may vary greatly between periods and could significantly impact future financial results.

Conference Call Information

The financial results and business highlights will be discussed on a conference call and webcast scheduled at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) today, November 7, 2024. Online registration for this event conference call can be found at https://registrations.events/direct/Q4I1913184. The live webcast of the conference call can be accessed from Sprout Social’s investor relations website at http://investors.sproutsocial.com.

Following completion of the events, a webcast replay will also be available at http://investors.sproutsocial.com for 12 months.

About Sprout Social

Sprout Social is a global leader in social media management and analytics software. Sprout’s unified platform puts powerful social data into the hands of approximately 30,000 brands so they can make strategic decisions that drive business growth and innovation. With a full suite of social media management solutions, Sprout offers comprehensive publishing and engagement functionality, customer care, connected workflows and AI-powered business intelligence. Sprout’s award-winning software operates across all major social media networks and digital platforms. For more information about Sprout Social (NASDAQ: SPT), visit sproutsocial.com.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “explore,” “intend,” “long-term model,” “may,” “medium to longer term goals,” “might” “outlook,” “plan,” “potential,” “predict,” “project,” “should,” “strategy,” “target,” “will,” “would,” or the negative of these terms, and similar expressions intended to identify forward-looking statements. However, not all forward-looking statements contain these identifying words. These statements may relate to our market size and growth strategy, our estimated and projected costs, margins, revenue, expenditures and customer and financial growth rates, our Q4 2024 and full year 2024 financial outlook, our plans and objectives for future operations, growth, initiatives or strategies. 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 forward-looking statements. These assumptions, uncertainties and risks include that, among others: we may not be able to sustain our revenue and customer growth rate in the future; price increases have and may continue to negatively impact demand for our products, customer acquisition and retention and reduce the total number of customers or customer additions; our business would be harmed by any significant interruptions, delays or outages in services from our platform, our API providers, or certain social media platforms; if we are unable to attract potential customers through unpaid channels, convert this traffic to free trials or convert free trials to paid subscriptions, our business and results of operations may be adversely affected; we may be unable to successfully enter new markets, manage our international expansion and comply with any applicable international laws and regulations; we may be unable to integrate acquired businesses or technologies successfully or achieve the expected benefits of such acquisitions and investments; unstable market and economic conditions, such as recession risks, effects of inflation, labor shortages, supply chain issues, high interest rates, and the impacts of current and potential future bank failures and impacts of ongoing overseas conflicts, have and could continue to adversely impact our business and that of our existing and prospective customers, which may result in reduced demand for our products; we may not be able to generate sufficient cash to service our indebtedness; covenants in our credit agreement may restrict our operations, and if we do not effectively manage our business to comply with these covenants, our financial condition could be adversely impacted; any cybersecurity-related attack, significant data breach or disruption of the information technology systems or networks on which we rely could negatively affect our business; changing regulations relating to privacy, information security and data protection could increase our costs, affect or limit how we collect and use personal information and harm our brand; and risks related to ongoing legal proceedings. 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 filings with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 23, 2024, as well as any future reports that we file with the SEC. Moreover, you should interpret many of the risks identified in those reports as being heightened as a result of the current instability in market and economic conditions. Forward-looking statements speak only as of the date the statements are made and are based on information available to Sprout Social at the time those statements are made and/or management's good faith belief as of that time with respect to future events. Sprout Social assumes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.

Use of Non-GAAP Financial Measures

We have provided in this press release certain financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Our management uses these non-GAAP financial measures internally in analyzing our 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 our financial results with other companies in our 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 financial measures prepared in accordance with GAAP and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. A reconciliation of our 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 these reconciliations.

Non-GAAP gross profit. We define non-GAAP gross profit as GAAP gross profit, excluding stock-based compensation expense and amortization expense associated with the acquired developed technology from our acquisition of Tagger Media, Inc. (the “Tagger acquisition”). We believe non-GAAP gross profit provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as it eliminates the effect of stock-based compensation and amortization expense, which are often unrelated to overall operating performance. In 2023, we revised our definition of non-GAAP gross profit to exclude amortization expense associated with the acquired developed technology from the Tagger acquisition.

Non-GAAP gross margin. We define non-GAAP gross margin as non-GAAP gross profit as a percentage of revenue.

Non-GAAP operating income (loss). We define non-GAAP operating income (loss) as GAAP loss from operations, excluding stock-based compensation expense, acquisition-related expenses and amortization expense associated with the acquired intangible assets from the Tagger acquisition. We believe non-GAAP operating income (loss) provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as it eliminates the effect of stock-based compensation, acquisition-related expenses and amortization expense, which are often unrelated to overall operating performance. In 2023, we revised our definition of non-GAAP operating income (loss) to exclude acquisition-related expenses in connection with the Tagger acquisition and amortization expense associated with the acquired intangible assets from the Tagger acquisition.

Non-GAAP operating margin. We define non-GAAP operating margin as non-GAAP operating income (loss) as a percentage of revenue.

Non-GAAP net income (loss). We define non-GAAP net income (loss) as GAAP net loss, excluding stock-based compensation expense, acquisition-related expenses, amortization expense associated with the acquired intangible assets from the Tagger acquisition and tax benefits due to changes in valuation allowances from business acquisitions. We believe non-GAAP net income (loss) provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as this non-GAAP financial measure eliminates the effect of stock-based compensation, acquisition-related expenses, amortization expense and tax benefits due to changes in valuation allowances from business acquisitions, which are often unrelated to overall operating performance. In 2023, we revised our definition of non-GAAP net income (loss) to exclude acquisition-related expenses in connection with the Tagger acquisition, amortization expense associated with the acquired intangible assets from the Tagger acquisition and tax benefits recognized from changes in the valuation allowance associated with our acquisition of Tagger.

Non-GAAP net income (loss) per share. We define non-GAAP net income (loss) per share as GAAP net loss per share attributable to common shareholders, basic and diluted, excluding stock-based compensation expense, acquisition-related expenses, amortization expense associated with the acquired intangible assets from the Tagger acquisition and tax benefits due to changes in valuation allowances from business acquisitions. We believe non-GAAP net income (loss) per share provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as this non-GAAP financial measure eliminates the effect of stock-based compensation, acquisition-related expenses, amortization expense and tax benefits due to changes in valuation allowances from business acquisitions, which are often unrelated to overall operating performance. In 2023, we revised our definition of non-GAAP net income (loss) per share to exclude acquisition-related expenses in connection with the Tagger acquisition, amortization expense associated with the acquired intangible assets from the Tagger acquisition and tax benefits recognized from changes in the valuation allowance associated with our acquisition of Tagger.

Non-GAAP free cash flow. We define non-GAAP free cash flow as net cash provided by (used in) operating activities less expenditures for property and equipment, acquisition-related costs and interest. Non-GAAP free cash flow does not reflect our future contractual obligations or represent the total increase or decrease in our cash balance for a given period. We believe non-GAAP free cash flow is a useful indicator of liquidity that provides information to management and investors about the amount of cash used in our core operations that, after expenditures for property and equipment, acquisition-related costs and interest, is not available for strategic initiatives. In 2023, we revised our definition of non-GAAP free cash flow to exclude payments related to acquisition-related costs associated with the Tagger acquisition (which are not applicable for the periods presented) and cash paid for interest on our revolving line of credit.

Non-GAAP free cash flow margin. We define non-GAAP free cash flow margin as non-GAAP free cash flow as a percentage of revenue.

Non-GAAP sales and marketing expenses, non-GAAP research and development expenses and non-GAAP general and administrative expenses. Non-GAAP sales and marketing expenses, non-GAAP research and development expenses and non-GAAP general and administrative expenses are defined as sales and marketing expenses, research and development expenses and general and administrative expenses, respectively, less stock-based compensation expense and acquisition-related expenses. We believe these non-GAAP measures provide our management and investors with insight into day-to-day operating expenses given that these measures eliminate the effect of stock-based compensation and acquisition-related expenses. In 2023, we revised our definition of non-GAAP general and administrative expenses to exclude acquisition-related expenses in connection with the Tagger acquisition and amortization expense associated with the acquired intangible assets from the Tagger acquisition.

Key Business Metrics

Annual recurring revenue (“ARR”). We define ARR as the annualized revenue run-rate of subscription agreements from all customers as of the last date of the specified period. We believe ARR is an indicator of the scale of our entire platform while mitigating fluctuations due to seasonality and contract term.

Remaining performance obligations (“RPO”). RPO, or remaining performance obligations, represents contracted revenue that has not yet been recognized, and includes deferred revenue and amounts that will be invoiced and recognized in future periods.

Current remaining performance obligations (“cRPO”). cRPO, or current RPO, represents contracted revenue that has not yet been recognized, and includes deferred revenue and amounts that will be invoiced and recognized in the next 12 months.

Number of customers. We define a customer as a unique account, multiple accounts containing a common non-personal email domain, or multiple accounts governed by a single agreement or entity. We believe that the number of customers using our platform is an indicator of our market penetration.

Number of customers contributing more than $10,000 in ARR. We define number of customers contributing more than $10,000 in ARR as those on a paid subscription plan that had more than $10,000 in ARR as of a period end. We view the number of customers that contribute more than $10,000 in ARR as a measure of our ability to scale with our customers and attract larger organizations. We define a customer as a unique account, multiple accounts containing a common non-personal email domain, or multiple accounts governed by a single agreement or entity. We believe this represents potential for future growth, including expanding within our current customer base.

Number of customers contributing more than $50,000 in ARR. We define number of customers contributing more than $50,000 in ARR as those on a paid subscription plan that had more than $50,000 in ARR as of a period end. We view the number of customers that contribute more than $50,000 in ARR as a measure of our ability to scale with large customers and attract sophisticated organizations. We define a customer as a unique account, multiple accounts containing a common non-personal email domain, or multiple accounts governed by a single agreement or entity. We believe this represents potential for future growth, including expanding within our current customer base.

Dollar-based net retention rate. We calculate dollar-based net retention rate by dividing the ARR from our customers as of December 31st in the reported year by the ARR from those same customers as of December 31st in the previous year. This calculation is net of upsells, contraction, cancellation or expansion during the period but excludes ARR from new customers. We use dollar-based net retention to evaluate the long-term value of our customer relationships, because we believe this metric reflects our ability to retain and expand subscription revenue generated from our existing customers.

Dollar-based net retention rate excluding SMB customers. We calculate dollar-based net retention rate excluding SMB customers by dividing the ARR from all customers excluding ARR from customers that we have identified or that self-identified as having less than 50 employees as of December 31st in the reported year by the ARR from those same customers as of December 31st of the previous year. This calculation is net of upsells, contraction, cancellation or expansion during the period but excludes ARR from new customers. We used dollar-based net retention excluding SMB customers to evaluate the long-term value of our larger customer relationships, because we believe this metric reflects our ability to retain and expand subscription revenue generated from our existing customers.

While we no longer believe that ARR and number of customers are key performance indicators of Sprout Social’s business, these metrics are necessary for an understanding of how we define number of customers contributing over $10,000 in ARR and number of customers contributing over $50,000 in ARR. For this purpose, we define ARR as the annualized revenue run-rate of subscription agreements from all customers as of the last date of the specified period and we define a customer as a unique account, multiple accounts containing a common non-personal email domain, or multiple accounts governed by a single agreement or entity.

Availability of Information on Sprout Social’s Website and Social Media Profiles

Investors and others should note that Sprout Social routinely announces material information to investors and the marketplace using SEC filings, press releases, public conference calls, webcasts and the Sprout Social Investors website. We also intend to use the social media profiles listed below as a means of disclosing information about us to our customers, investors and the public. While not all of the information that the Company posts to the Sprout Social Investors website or to social media profiles is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media, and others interested in Sprout Social to review the information that it shares at the Investors link located at the bottom of the page on www.sproutsocial.com and to regularly follow our social media profiles. Users may automatically receive email alerts and other information about Sprout Social when enrolling an email address by visiting “Email Alerts” in the “Shareholder Services” section of Sprout Social's Investor website at https://investors.sproutsocial.com/.

Social Media Profiles:
www.twitter.com/SproutSocial
www.twitter.com/SproutSocialIR
www.facebook.com/SproutSocialInc
www.linkedin.com/company/sprout-social-inc-/
www.instagram.com/sproutsocial

Contact

Media:
Layla Revis
Email: pr@sproutsocial.com
Phone: (866) 878-3231

Investors:
Alex Kurtz
Twitter: @SproutSocialIR
Email: investors@sproutsocial.com
Phone: (312) 528-9166

Sprout Social, Inc.
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
	Three Months Ended September 30,
	2024		2023
Revenue
Subscription	$ 101,813		$ 84,802
Professional services and other	825		730
Total revenue	102,638		85,532
Cost of revenue(1)
Subscription	22,928		19,874
Professional services and other	304		324
Total cost of revenue	23,232		20,198
Gross profit	79,406		65,334
Operating expenses
Research and development(1)	26,272		20,057
Sales and marketing(1)	47,499		44,499
General and administrative(1)	22,514		24,982
Total operating expenses	96,285		89,538
Loss from operations	(16,879)		(24,204)
Interest expense	(851)		(1,147)
Interest income	1,007		1,651
Other expense, net	(110)		(293)
Loss before income taxes	(16,833)		(23,993)
Income tax expense (benefit)	254		(980)
Net loss	$ (17,087)		$ (23,013)
Net loss per share attributable to common shareholders, basic and diluted	$ (0.30)		$ (0.41)
Weighted-average shares outstanding used to compute net loss per share, basic and diluted	57,179,710		55,831,230
(1) Includes stock-based compensation expense as follows:
	Three Months Ended September 30,
	2024		2023
Cost of revenue	$ 1,059		$ 971
Research and development	7,493		5,020
Sales and marketing	8,962		8,570
General and administrative	5,672		4,452
Total stock-based compensation expense	$ 23,186		$ 19,013

Sprout Social, Inc.
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
	Nine Months Ended September 30,
	2024		2023
Revenue
Subscription	$ 296,100		$ 238,234
Professional services and other	2,718		1,825
Total revenue	298,818		240,059
Cost of revenue(1)
Subscription	67,211		54,479
Professional services and other	851		828
Total cost of revenue	68,062		55,307
Gross profit	230,756		184,752
Operating expenses
Research and development(1)	75,167		56,889
Sales and marketing(1)	138,233		120,711
General and administrative(1)	64,035		58,206
Total operating expenses	277,435		235,806
Loss from operations	(46,679)		(51,054)
Interest expense	(2,869)		(1,210)
Interest income	3,095		5,811
Other expense, net	(773)		(650)
Loss before income taxes	(47,226)		(47,103)
Income tax expense (benefit)	328		(753)
Net loss	$ (47,554)		$ (46,350)
Net loss per share attributable to common shareholders, basic and diluted	$ (0.84)		$ (0.83)
Weighted-average shares outstanding used to compute net loss per share, basic and diluted	56,742,498		55,508,195
(1) Includes stock-based compensation expense as follows:
	Nine Months Ended September 30,
	2024		2023
Cost of revenue	$ 2,890		$ 2,329
Research and development	18,979		12,949
Sales and marketing	24,527		22,346
General and administrative	15,454		11,421
Total stock-based compensation expense	$ 61,850		$ 49,045

Sprout Social, Inc.
Consolidated Balance Sheets (Unaudited)
(in thousands, except share and per share data)
	September 30, 2024		December 31, 2023
Assets
Current assets
Cash and cash equivalents	$ 82,886		$ 49,760
Marketable securities	8,625		44,645
Accounts receivable, net of allowances of $2,220 and $2,177 at September 30, 2024 and December 31, 2023, respectively	54,361		63,489
Deferred Commissions	17,662		27,725
Prepaid expenses and other assets	14,984		10,324
Total current assets	178,518		195,943
Marketable securities, noncurrent	-		3,699
Property and equipment, net	10,773		11,407
Deferred commissions, net of current portion	45,772		26,240
Operating lease, right-of-use asset	8,003		8,729
Goodwill	121,315		121,404
Intangible assets, net	23,388		28,065
Other assets, net	1,060		1,098
Total assets	$ 388,829		$ 396,585
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable	$ 7,536		$ 6,933
Deferred revenue	149,172		140,536
Operating lease liability	3,913		3,948
Accrued wages and payroll related benefits	15,669		18,362
Accrued expenses and other	10,227		11,260
Total current liabilities	186,517		181,039
Revolving credit facility	30,000		55,000
Deferred revenue, net of current portion	1,040		920
Operating lease liability, net of current portion	12,835		15,083
Other non-current liabilities	351		351
Total liabilities	230,743		252,393
Stockholders' equity
Class A common stock, par value $0.0001 per share; 1,000,000,000 shares authorized; 53,810,286 and 50,878,170 shares issued and outstanding, respectively, at September 30, 2024; 52,133,594 and 49,241,563 shares issued and outstanding, respectively, at December 31, 2023	4		4
Class B common stock, par value $0.0001 per share; 25,000,000 shares authorized; 6,727,582 and 6,520,638 shares issued and outstanding, respectively, at September 30, 2024; 7,201,140 and 6,994,196 shares issued and outstanding, respectively, at December 31, 2023	1		1
Additional paid-in capital	535,154		471,789
Treasury stock, at cost	(37,113)		(35,113)
Accumulated other comprehensive loss	6		(77)
Accumulated deficit	(339,966)		(292,412)
Total stockholders’ equity	158,086		144,192
Total liabilities and stockholders’ equity	$ 388,829		$ 396,585

Sprout Social, Inc.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
	Three Months Ended September 30,
	2024		2023
Cash flows from operating activities
Net loss	$ (17,087)		$ (23,013)
Adjustments to reconcile net loss to net cash provided by operating activities
Depreciation and amortization of property, equipment and software	960		790
Amortization of line of credit issuance costs	52		34
Amortization of premium (accretion of discount) on marketable securities	(58)		(844)
Amortization of acquired intangible assets	1,553		1,199
Amortization of deferred commissions	4,238		6,893
Amortization of right-of-use operating lease asset	475		405
Stock-based compensation expense	23,186		19,013
Provision for accounts receivable allowances	732		723
Tax benefit related to release of valuation allowance	-		(1,134)
Changes in operating assets and liabilities, excluding impact from business acquisition
Accounts receivable	3,521		(551)
Prepaid expenses and other current assets	(10)		598
Deferred commissions	(7,286)		(9,458)
Accounts payable and accrued expenses	(1,313)		(2,756)
Deferred revenue	949		3,503
Lease liabilities	(960)		(920)
Net cash provided by (used in) operating activities	8,952		(5,518)
Cash flows from investing activities
Expenditures for property and equipment	(477)		(800)
Payments for business acquisition, net of cash acquired	-		(139,347)
Proceeds from maturity of marketable securities	3,800		38,712
Net cash provided by (used in) investing activities	3,323		(101,435)
Cash flows from financing activities
Borrowings from line of credit	-		75,000
Repayments of line of credit	(10,000)		-
Payments for line of credit issuance costs	-		(823)
Proceeds from exercise of stock options	2		-
Employee taxes paid related to the net share settlement of stock-based awards	(252)		(474)
Net cash (used in) provided by financing activities	(10,250)		73,703
Net increase (decrease) in cash, cash equivalents, and restricted cash	2,025		(33,250)
Cash, cash equivalents, and restricted cash
Beginning of period	84,830		77,211
End of period	$ 86,855		$ 43,961

Sprout Social, Inc.
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
	Nine Months Ended September 30,
	2024		2023
Cash flows from operating activities
Net loss	$ (47,554)		$ (46,350)
Adjustments to reconcile net loss to net cash provided by operating activities
Depreciation and amortization of property, equipment and software	2,826		2,302
Amortization of line of credit issuance costs	155		34
Amortization of premium (accretion of discount) on marketable securities	(383)		(2,733)
Amortization of acquired intangible assets	4,677		1,937
Amortization of deferred commissions	11,649		19,064
Amortization of right-of-use operating lease asset	1,360		1,128
Stock-based compensation expense	61,850		49,045
Provision for accounts receivable allowances	1,473		1,583
Tax benefit related to release of valuation allowance	-		(1,134)
Changes in operating assets and liabilities, excluding impact from business acquisition
Accounts receivable	7,655		(7,747)
Prepaid expenses and other current assets	(4,723)		(3,535)
Deferred commissions	(21,118)		(26,018)
Accounts payable and accrued expenses	(1,526)		247
Deferred revenue	8,755		23,867
Lease liabilities	(2,917)		(2,630)
Net cash provided by operating activities	22,179		9,060
Cash flows from investing activities
Expenditures for property and equipment	(2,062)		(1,444)
Payments for business acquisition, net of cash acquired	(1,409)		(145,779)
Purchases of marketable securities	-		(63,085)
Proceeds from maturity of marketable securities	40,185		85,964
Proceeds from sale of marketable securities	-		5,538
Net cash provided by (used in) investing activities	36,714		(118,806)
Cash flows from financing activities
Borrowings from line of credit	-		75,000
Repayments of line of credit	(25,000)		-
Payments for line of credit issuance costs	-		(823)
Proceeds from exercise of stock options	29		29
Proceeds from employee stock purchase plan	1,238		1,427
Employee taxes paid related to the net share settlement of stock-based awards	(2,000)		(1,843)
Net cash (used in) provided by financing activities	(25,733)		73,790
Net increase (decrease) in cash, cash equivalents, and restricted cash	33,160		(35,956)
Cash, cash equivalents, and restricted cash
Beginning of period	53,695		79,917
End of period	$ 86,855		$ 43,961

The following schedule reflects our non-GAAP financial measures and reconciles our non-GAAP financial measures to the related GAAP financial measures (in thousands, except per share data):

Reconciliation of Non-GAAP Financial Measures
	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Reconciliation of Non-GAAP gross profit
Gross profit	$ 79,406		$ 65,334		$ 230,756		$ 184,752
Stock-based compensation expense	1,059		971		2,890		2,329
Amortization of acquired developed technology	705		470		2,115		470
Non-GAAP gross profit	$ 81,170		$ 66,775		$ 235,761		$ 187,551
Reconciliation of Non-GAAP operating income (loss)
Loss from operations	$ (16,879)		$ (24,204)		$ (46,679)		$ (51,054)
Stock-based compensation expense	23,186		19,013		61,850		49,045
Acquisition-related expenses	-		3,755		-		4,221
Amortization of acquired intangible assets	1,213		809		3,639		809
Non-GAAP operating income (loss)	$ 7,520		$ (627)		$ 18,810		$ 3,021
Reconciliation of Non-GAAP net income (loss)
Net loss	$ (17,087)		$ (23,013)		$ (47,554)		$ (46,350)
Stock-based compensation expense	23,186		19,013		61,850		49,045
Acquisition-related expenses	-		3,755		-		4,221
Amortization of acquired intangible assets	1,213		809		3,639		809
Tax benefit due to change in valuation allowance from business acquisition	-		(1,134)		-		(1,134)
Non-GAAP net income (loss)	$ 7,312		$ (570)		$ 17,935		$ 6,591
Reconciliation of Non-GAAP net income (loss) per share
Net loss per share attributable to common shareholders, basic and diluted	$ (0.30)		$ (0.41)		$ (0.84)		$ (0.83)
Stock-based compensation expense	0.41		0.34		1.10		0.88
Acquisition-related expenses	-		0.07		-		0.08
Amortization of acquired intangible assets	0.02		0.01		0.06		0.01
Tax benefit due to change in valuation allowance from business acquisition	-		(0.02)		-		(0.02)
Non-GAAP net income (loss) per share	$0.13		$(0.01)		$ 0.32		$ 0.12
Reconciliation of Non-GAAP free cash flow
Net cash provided by operating activities	$ 8,952		$ (5,518)		$ 22,179		$ 9,060
Expenditures for property and equipment	(477)		(800)		(2,062)		(1,444)
Acquisition-related costs	-		2,906		-		2,906
Interest paid on credit facility	836		-		3,014		-
Non-GAAP free cash flow	$ 9,311		$ (3,412)		$ 23,131		$ 10,522