• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI Executive AssistantNEW
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI Executive AssistantNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Helper
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees for your businessNEW
    Legal
    Terms of usePrivacy policyCookie policy

    ForgeRock Announces Second Quarter 2022 Financial Results

    8/11/22 4:05:00 PM ET
    $FORG
    Computer Software: Prepackaged Software
    Technology
    Get the next $FORG alert in real time by email
    • ARR grew 30% year-over-year to $201.6 million
    • Revenue grew 8% year-over-year to $47.7 million
    • SaaS as a percentage of ARR from new customers was 53% in Q2 

     

    ForgeRock (NYSE:FORG), a global leader in digital identity, today announced financial results for its second quarter ended June 30, 2022.

    "Identity remains a top priority for every modern organization in today's shifting threat landscape and macroeconomic environment, and we continue to see strong customer demand for our enterprise-grade identity platform," said Fran Rosch, CEO of ForgeRock. "At the same time, this uncertain macro environment has presented us with challenges such as longer deal cycles and FX headwinds. We are confident we have the right platform and market fit for our identity solutions and can drive robust and durable long-term growth as we capitalize on our $71 billion addressable market."

    "We were pleased to deliver revenue, non-GAAP operating loss and non-GAAP EPS results above our guided ranges in the second quarter, while our ARR results were impacted primarily by unexpected lengthening of sales cycles for our larger enterprise deals," said John Fernandez, CFO of ForgeRock. "We continued to see strong adoption of our SaaS offering, which represented 53% of ARR from new customers in the quarter and tracks well towards our goal of finishing the year with 22% to 27% of ARR from SaaS. We remain focused on making measured investments to drive robust and durable long-term growth as we march toward achieving non-GAAP operating margin profitability sometime in the back half of 2023."

    Second Quarter 2022 Financial Highlights:

    • ARR: Annualized Recurring Revenue was $201.6 million, an increase of 30% year-over-year, marking the 6th consecutive quarter of ARR year-over-year growth of 30% or greater.
    • Revenue: Total revenue was $47.7 million, an increase of 8% year-over-year. Subscription SaaS, support & maintenance revenue grew 46% year-over-year in Q2, up sequentially from 43% year-over-year growth in Q1.
    • Operating Loss: GAAP operating loss was $22.3 million, or 47% of total revenue, compared to $4.6 million, or 11% of total revenue, in the second quarter of 2021. Non-GAAP operating loss was $14.3 million, or 30% of total revenue, compared to $2.9 million, or 7% of total revenue, in the second quarter of 2021.
    • Net Loss: GAAP net loss was $22.4 million, compared to $10.1 million in the second quarter of 2021. GAAP net loss per share was $0.26 compared to $0.40 in the second quarter of 2021. Non-GAAP net loss was $14.5 million, compared to $8.3 million in the second quarter of 2021. Non-GAAP net loss per share was $0.17, compared to $0.33 in the second quarter of 2021. Weighted average shares outstanding used to calculate non-GAAP net loss per share in Q2 2022 and Q2 2021 was 84.4 million and 25.2 million, respectively.
    • Cash Flow: Net cash used in operations was $20.3 million compared to $22.2 million in the second quarter of 2021. Free cash flow was $(20.7) million, or (44)% of total revenue, compared to $(22.4) million, or (51)% of total revenue, in the second quarter of 2021.
    • Cash, cash equivalents and short-term investments were $347.2 million as of June 30, 2022.

    ForgeRock uses certain non-GAAP financial measures, which are described further below and reconciled to the most comparable GAAP financial measure after the presentation of our GAAP financial statements.

    Financial Outlook:

    For the third quarter of 2022, ForgeRock expects:

    • Total ARR of $208.0 million to $211.0 million, representing 28% year-over-year growth at the midpoint. Our Q3 and annual guidance is inclusive of estimated FX impact;
    • Total revenue of $49.0 million to $52.0 million, representing 14% year-over-year growth at the midpoint;
    • Non-GAAP operating loss of $12.0 million to $10.0 million, representing an operating margin range of negative 24% to negative 19%; and
    • Non-GAAP net loss per share of $0.17 to $0.13, assuming weighted-average shares outstanding of approximately 84.7 million.

    For the full year 2022, ForgeRock now expects:

    • Total ARR of $225.0 million to $232.0 million, representing 25% year-over-year growth at the midpoint;
    • Total revenue of $206.0 million to $212.0 million, representing 18% year-over-year growth at the midpoint;
    • Non-GAAP operating loss of $35.0 million to $33.0 million, representing an operating margin range of negative 17% to negative 16%; and
    • Non-GAAP net loss per share of $0.49 to $0.44, assuming weighted-average shares outstanding of approximately 84.5 million.

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

    ForgeRock does not provide forward-looking guidance for certain financial data, such as depreciation, stock-based compensation, income (loss) from operations and net income (loss), and as a result, is not able to provide a reconciliation of GAAP to non-GAAP financial measures for forward-looking data without unreasonable effort. The impact of such adjustments could be significant.

    Conference Call Information:

    ForgeRock will host a conference call and webcast at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time) on Thursday, August 11, 2022 to discuss its financial results and business highlights. To access this conference call, dial 1-800-437-2398 or 1-323-289-6576 and use the conference ID 9878662. The live webcast and a webcast replay of the conference call can be accessed from the investor relations page of ForgeRock's website at investors.forgerock.com.

    Supplemental Financial and Other Information:

    Supplemental financial and other information can be accessed through ForgeRock's investor relations website at investors.forgerock.com.

    As of June 30, 2022, we had 11,968,482 options outstanding (vested and unvested) with a weighted-average exercise price of $5.65 and 3,898,053 RSUs outstanding. As of July 31, 2022, there were 37,845,089 shares of the registrant's Class A common stock outstanding and 47,184,236 shares of the registrant's Class B common stock outstanding. For more information, please refer to our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022.

    Non-GAAP Financial Measures and Key Metrics:

    Besides financial results prepared in accordance with generally accepted accounting principles ("GAAP"), ForgeRock believes that evaluating its ongoing operating results may be difficult if limited to reviewing only GAAP financial measures. Accordingly, ForgeRock uses non-GAAP financial measures to evaluate its operations. We use non-GAAP financial measures to understand and evaluate our core operating performance and trends, to prepare our annual budget, to monitor and assess our liquidity, and to develop short-term and long-term operating plans. We believe that the non-GAAP financial measures we review are each a useful measure to us and to our investors because they provide consistency and comparability with our past performance and between periods, as these metrics generally eliminate the effects of the variability of certain charges and expenses that may not reflect our overall operating performance and liquidity. We believe that non-GAAP financial measures, when taken collectively with GAAP financial information, can be helpful to us and to investors because it provides consistency and comparability with past performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results.

    ForgeRock presents non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, non-GAAP operating loss, non-GAAP operating margin and non-GAAP net loss per share, all of which exclude stock-based compensation expense and certain of which exclude the tax effect on the provision for (benefit from) income taxes. ForgeRock excludes stock-based compensation expense as it can vary significantly from period to period based on share price and the timing, size and nature of equity awards. As such, ForgeRock and many investors and analysts exclude stock-based compensation expense to better evaluate its operating performance and cash spending levels relative to its industry sector and competitors.

    ForgeRock presents adjusted EBITDA, which is also a non-GAAP financial measure. We define adjusted EBITDA as GAAP operating loss, adjusted for depreciation and stock-based compensation expense. ForgeRock excludes certain items that it believes are not good indicators of ForgeRock's current or future operating performance. These items are depreciation and stock-based compensation (as discussed above). ForgeRock excludes depreciation given its standard exclusion in EBITDA and adjusted EBITDA results. In addition, the frequency and amount of such charges can vary significantly based on the size and timing of the transactions.

    ForgeRock also presents free cash flow, which is a non-GAAP financial measure. We define free cash flow as net cash used in operating activities less cash used for purchases of property and equipment. ForgeRock provides free cash flow as it is a commonly used non-GAAP financial measure to indicate the amount of cash needed to fund its operations and capital expenditures.

    The non-GAAP financial information is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP and may be different from similarly-titled non-GAAP measures used by other companies. The principal limitation of these non-GAAP financial measures is that they exclude expenses that are required by GAAP to be recorded in our consolidated financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by our management about which expenses are excluded or included in determining these non-GAAP financial measures. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.

    ForgeRock also uses the key metric Annualized Recurring Revenue ("ARR"), to evaluate its operations. We believe that ARR is a key metric because it is driven by our ability to acquire new customers and to maintain and expand our relationship with existing customers. We define ARR as the annualized value of all contractual subscription agreements as of the end of the period. To the extent that we are negotiating a renewal with a customer after the expiration of the subscription, we continue to include that revenue in ARR if we are actively in discussion with such an organization for a new subscription or renewal, or until such organization notifies us that it is not renewing its subscription. We perform this calculation on an individual customer basis by dividing the total dollar amount of the customer's contract by the total contract term stated in months and multiplying this amount by 12 to annualize. Calculated ARR for each individual customer is then aggregated to arrive at total ARR.

    ARR does not have a standardized meaning and therefore may not be comparable to similarly titled measures presented by other companies. ARR should be viewed independently of revenue, deferred revenue and remaining performance obligations computed and/or disclosed in accordance with GAAP and is not intended to be combined with or to replace any of those items. Specifically, ARR, as calculated under the definition herein, has the effect of normalizing the impact of revenue recognition for term-based subscription license agreements. ARR is calculated based upon annualized contract value and not actual GAAP revenue. Under ASC 606, for term-based subscription license agreements, we recognize approximately half of the total contract value upfront as license revenue, with the remainder attributable to maintenance and support that is recognized ratably over the license term. Annualizing actual GAAP revenue for any particular period could result in a meaningful difference from our ARR calculation, particularly when we are experiencing increases or decreases in the mix of multi-year term licenses. ARR is not a forecast and the active contracts at the date used in calculating ARR may or may not be extended by our customers.

    Forward-Looking Statements:

    This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements generally relate to future events or ForgeRock's future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "going to," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential," "continue" or the negative of these words or other similar terms or expressions that concern ForgeRock's expectations, strategy, priorities, plans or intentions. Forward-looking statements in this release include, but are not limited to the quotations of management, the section titled "Financial Outlook," and statements regarding our strategy and the market for our products and services. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to our ability to attract new customers and retain and sell additional functionality and services to our existing customers, our ability to sustain and manage our growth, our ability to successfully add new features and functionality to our platform, our ability to compete effectively in an increasingly competitive market, and general market, political, economic, and business conditions, including the impact of COVID-19, and other risks detailed in our filings with the Securities and Exchange Commission ("SEC"), including our Annual Report on Form 10-K filed with the SEC on March 9, 2022 and in our Quarterly Report on Form 10-Q that will be filed with the SEC on or about August 12, 2022.

    Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent our views as of the date of this press release. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release. We anticipate that subsequent events and developments could cause our views to change. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

    About ForgeRock

    ForgeRock®, a global leader in digital identity, delivers modern identity and access management solutions for consumers, employees and things to simply and safely access the connected world. Using ForgeRock, more than 1,300 organizations around the world orchestrate, manage, and secure the complete lifecycle of identities from dynamic access controls, governance, APIs, and storing authoritative data – consumable in cloud or hybrid environments.

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (In thousands, except per share amounts)

    (Unaudited)

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

    Revenue:

     

     

     

     

     

     

     

    Subscription term licenses

    $

    15,527

     

     

    $

    22,504

     

     

    $

    35,185

     

     

    $

    43,585

     

    Subscription SaaS, support & maintenance

     

    29,562

     

     

     

    20,239

     

     

     

    55,748

     

     

     

    38,603

     

    Perpetual licenses

     

    19

     

     

     

    147

     

     

     

    105

     

     

     

    702

     

    Total subscriptions and perpetual licenses

     

    45,108

     

     

     

    42,890

     

     

     

    91,038

     

     

     

    82,890

     

    Professional services

     

    2,569

     

     

     

    1,063

     

     

     

    4,731

     

     

     

    1,913

     

    Total revenue

     

    47,677

     

     

     

    43,953

     

     

     

    95,769

     

     

     

    84,803

     

    Cost of revenue(1):

     

     

     

     

     

     

     

    Subscriptions and perpetual licenses

     

    6,415

     

     

     

    4,149

     

     

     

    12,268

     

     

     

    7,796

     

    Professional services

     

    2,912

     

     

     

    3,792

     

     

     

    5,763

     

     

     

    6,681

     

    Total cost of revenue

     

    9,327

     

     

     

    7,941

     

     

     

    18,031

     

     

     

    14,477

     

    Gross profit

     

    38,350

     

     

     

    36,012

     

     

     

    77,738

     

     

     

    70,326

     

    Operating expenses(1):

     

     

     

     

     

     

     

    Research and development

     

    15,666

     

     

     

    9,952

     

     

     

    30,144

     

     

     

    20,387

     

    Sales and marketing

     

    30,050

     

     

     

    22,044

     

     

     

    57,028

     

     

     

    42,286

     

    General and administrative

     

    14,935

     

     

     

    8,656

     

     

     

    28,479

     

     

     

    16,903

     

    Total operating expenses

     

    60,651

     

     

     

    40,652

     

     

     

    115,651

     

     

     

    79,576

     

    Operating loss

     

    (22,301

    )

     

     

    (4,640

    )

     

     

    (37,913

    )

     

     

    (9,250

    )

    Foreign currency gain (loss)

     

    1,026

     

     

     

    33

     

     

     

    1,461

     

     

     

    (319

    )

    Fair value adjustment on warrants and preferred stock tranche option

     

    —

     

     

     

    (3,761

    )

     

     

    —

     

     

     

    (7,339

    )

    Interest expense

     

    (881

    )

     

     

    (1,197

    )

     

     

    (1,780

    )

     

     

    (2,377

    )

    Other, net

     

    275

     

     

     

    (207

    )

     

     

    343

     

     

     

    (403

    )

    Interest and other expense, net

     

    420

     

     

     

    (5,132

    )

     

     

    24

     

     

     

    (10,438

    )

    Loss before income taxes

     

    (21,881

    )

     

     

    (9,772

    )

     

     

    (37,889

    )

     

     

    (19,688

    )

    Provision for income taxes

     

    489

     

     

     

    286

     

     

     

    951

     

     

     

    456

     

    Net loss

    $

    (22,370

    )

     

    $

    (10,058

    )

     

    $

    (38,840

    )

     

    $

    (20,144

    )

     

     

     

     

     

     

     

     

    Net loss per share attributable to common stockholders:

    Basic and diluted

    $

    (0.26

    )

     

    $

    (0.40

    )

     

    $

    (0.46

    )

     

    $

    (0.81

    )

     

     

     

     

     

     

     

     

    Weighted-average shares used in computing net loss per share attributable to common stockholders:

    Basic and diluted

     

    84,445

     

     

     

    25,161

     

     

     

    84,107

     

     

     

    24,792

     

     

     

     

     

     

     

     

     

    ¹ Includes stock-based compensation as follows (in thousands):

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Cost of revenue

    $

    615

     

     

    $

    94

     

     

    $

    1,132

     

     

    $

    167

     

    Research and development

     

    1,653

     

     

     

    224

     

     

     

    3,053

     

     

     

    493

     

    Sales and marketing

     

    2,803

     

     

     

    547

     

     

     

    5,061

     

     

     

    968

     

    General and administrative

     

    2,900

     

     

     

    898

     

     

     

    5,185

     

     

     

    1,659

     

    Total stock-based compensation expense

    $

    7,971

     

     

    $

    1,763

     

     

    $

    14,431

     

     

    $

    3,287

     

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (In thousands, except share data)

    (Unaudited)

     

     

    June 30,

    2022

     

    December 31,

    2021

    Assets

     

     

     

    Cash and cash equivalents

    $

    99,083

     

     

    $

    128,381

     

    Short-term investments

     

    248,128

     

     

     

    241,411

     

    Accounts receivable, net of allowance for credit losses of $192 and $34, respectively

     

    45,899

     

     

     

    55,999

     

    Contract assets

     

    15,673

     

     

     

    19,670

     

    Deferred commissions

     

    8,343

     

     

     

    8,457

     

    Prepaid expenses and other assets

     

    10,362

     

     

     

    9,787

     

    Total current assets

     

    427,488

     

     

     

    463,705

     

    Deferred commissions

     

    16,441

     

     

     

    15,601

     

    Property and equipment, net

     

    2,751

     

     

     

    2,463

     

    Operating lease right-of-use assets

     

    10,785

     

     

     

    12,626

     

    Contract and other assets

     

    3,091

     

     

     

    2,783

     

    Total assets

    $

    460,556

     

     

    $

    497,178

     

     

     

     

     

    Liabilities and stockholders' equity

     

     

     

    Accounts payable

    $

    1,930

     

     

    $

    2,039

     

    Accrued compensation

     

    16,017

     

     

     

    22,359

     

    Accrued expenses

     

    5,924

     

     

     

    5,016

     

    Current portion of operating lease liability

     

    1,263

     

     

     

    1,820

     

    Deferred revenue

     

    64,261

     

     

     

    67,222

     

    Other liabilities

     

    1,858

     

     

     

    2,258

     

    Total current liabilities

     

    91,253

     

     

     

    100,714

     

    Long-term debt

     

    39,547

     

     

     

    39,483

     

    Long-term operating lease liability

     

    10,008

     

     

     

    11,037

     

    Deferred revenue

     

    2,136

     

     

     

    8,172

     

    Other liabilities

     

    1,811

     

     

     

    1,646

     

    Total liabilities

     

    144,755

     

     

     

    161,052

     

     

     

     

     

    Stockholders' equity:

     

     

     

    Common stock

     

    85

     

     

     

    83

     

    Additional paid-in capital

     

    615,321

     

     

     

    593,196

     

    Accumulated other comprehensive income

     

    3,060

     

     

     

    6,672

     

    Accumulated deficit

     

    (302,665

    )

     

     

    (263,825

    )

    Total stockholders' equity

     

    315,801

     

     

     

    336,126

     

    Total liabilities and stockholders' equity

    $

    460,556

     

     

    $

    497,178

     

     

     

     

     

    As of July 31, 2022, there were 37,845,089 shares of the registrant's Class A common stock outstanding and 47,184,236 shares of the registrant's Class B common stock outstanding.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (In thousands)

    (Unaudited)

     

     

    Six Months Ended June 30,

     

    2022

     

    2021

    Operating activities:

     

     

     

    Net loss

    $

    (38,840

    )

     

    $

    (20,144

    )

    Adjustments to reconcile net loss to net cash used in operating activities:

     

     

     

    Depreciation

     

    549

     

     

     

    536

     

    Noncash operating lease expense

     

    1,147

     

     

     

    937

     

    Stock-based compensation expense

     

    14,431

     

     

     

    3,287

     

    Amortization of deferred commissions

     

    7,202

     

     

     

    7,233

     

    Foreign currency remeasurement gain

     

    (1,539

    )

     

     

    (668

    )

    Change in fair value of redeemable convertible preferred stock warrant liability

     

    —

     

     

     

    4,157

     

    Change in fair value of preferred stock tranche option liability

     

    —

     

     

     

    3,182

     

    Amortization of premium / discount on short-term investments

     

    1,247

     

     

     

    371

     

    Other non-cash

     

    50

     

     

     

    142

     

    Changes in operating assets and liabilities:

     

     

     

    Deferred commissions

     

    (7,928

    )

     

     

    (9,577

    )

    Accounts receivable

     

    7,709

     

     

     

    (3,213

    )

    Contract and other non-current assets

     

    2,458

     

     

     

    (9,176

    )

    Prepaid expenses and other current assets

     

    (893

    )

     

     

    (6,776

    )

    Operating lease liabilities

     

    (884

    )

     

     

    (1,200

    )

    Accounts payable

     

    (45

    )

     

     

    (411

    )

    Accrued expenses and other liabilities

     

    (4,265

    )

     

     

    1,907

     

    Deferred revenue

     

    (5,130

    )

     

     

    93

     

    Net cash used in operating activities

     

    (24,731

    )

     

     

    (29,320

    )

    Investing activities:

     

     

     

    Purchases of property and equipment

     

    (974

    )

     

     

    (341

    )

    Purchases of short-term investments

     

    (64,971

    )

     

     

    (63,283

    )

    Maturities of short-term investments

     

    43,048

     

     

     

    —

     

    Sales of short-term investments

     

    11,792

     

     

     

    4,260

     

    Net cash used in investing activities

     

    (11,105

    )

     

     

    (59,364

    )

    Financing activities:

     

     

     

    Payment of offering costs

     

    (141

    )

     

     

    —

     

    Proceeds from exercises of employee stock options

     

    3,329

     

     

     

    2,470

     

    Proceeds from issuance of common stock under employee stock purchase plan

     

    4,374

     

     

     

    —

     

    Proceeds from issuance of redeemable convertible preferred stock

     

    —

     

     

     

    19,951

     

    Principal repayments on debt

     

    —

     

     

     

    (46

    )

    Net cash provided by financing activities

     

    7,562

     

     

     

    22,375

     

    Effect of exchange rates on cash and cash equivalents and restricted cash

     

    (1,036

    )

     

     

    (249

    )

    Net decrease in cash, cash equivalents and restricted cash

     

    (29,310

    )

     

     

    (66,558

    )

    Cash, cash equivalents and restricted cash, beginning of year

     

    128,437

     

     

     

    100,042

     

    Cash, cash equivalents and restricted cash, end of period

    $

    99,127

     

     

    $

    33,484

     

     

     

     

     

    Reconciliation of cash and cash equivalents and restricted cash:

     

     

     

    Cash and cash equivalents

    $

    99,083

     

     

    $

    33,431

     

    Restricted cash included in prepaids and other current assets

     

    44

     

     

     

    53

     

    Total cash and cash equivalents and restricted cash

    $

    99,127

     

     

    $

    33,484

     

     

     

     

     

    Short-term investments, end of period

    $

    248,128

     

     

    $

    47,311

     

    FORGEROCK, INC.

    NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS TO GAAP RESULTS

     

    Non-GAAP Gross Profit and Non-GAAP Gross Margin

     

     

     

     

     

     

     

     

     

     

     

     

    Gross profit is defined as GAAP revenue less cost of revenue and gross margin is GAAP gross profit as a percentage of total revenue. We define non-GAAP gross profit and non-GAAP gross margin as GAAP gross profit and GAAP gross margin adjusted to exclude stock-based compensation expense, as presented below (in thousands, except percentages):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Gross profit

    $

    38,350

     

     

    $

    36,012

     

     

    $

    77,738

     

     

    $

    70,326

     

    Add: stock-based compensation included in cost of revenue

     

    615

     

     

     

    94

     

     

     

    1,132

     

     

     

    167

     

    Non-GAAP gross profit

    $

    38,965

     

     

    $

    36,106

     

     

    $

    78,870

     

     

    $

    70,493

     

     

     

     

     

     

     

     

     

    Gross margin

     

    80

    %

     

     

    82

    %

     

     

    81

    %

     

     

    83

    %

    Non-GAAP gross margin

     

    82

    %

     

     

    82

    %

     

     

    82

    %

     

     

    83

    %

     

     

     

     

     

     

     

     

    Non-GAAP Research and Development

     

     

     

     

     

     

     

     

     

     

     

     

    We define non-GAAP research and development as GAAP research and development adjusted to exclude stock-based compensation expense, as presented below (in thousands):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Research and development

    $

    15,666

     

     

    $

    9,952

     

     

    $

    30,144

     

     

    $

    20,387

     

    Less: stock-based compensation

     

    1,653

     

     

     

    224

     

     

     

    3,053

     

     

     

    493

     

    Non-GAAP research and development

    $

    14,013

     

     

    $

    9,728

     

     

    $

    27,091

     

     

    $

    19,894

     

     

     

     

     

     

     

     

     

    Non-GAAP Sales and Marketing

     

     

     

     

     

     

     

     

     

     

     

     

    We define non-GAAP sales and marketing as GAAP sales and marketing adjusted to exclude stock-based compensation expense, as presented below (in thousands):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Sales and marketing

    $

    30,050

     

     

    $

    22,044

     

     

    $

    57,028

     

     

    $

    42,286

     

    Less: stock-based compensation

     

    2,803

     

     

     

    547

     

     

     

    5,061

     

     

     

    968

     

    Non-GAAP sales and marketing

    $

    27,247

     

     

    $

    21,497

     

     

    $

    51,967

     

     

    $

    41,318

     

    Non-GAAP General and Administrative

     

     

     

     

     

     

     

     

     

     

     

     

    We define non-GAAP general and administrative as GAAP general and administrative adjusted to exclude stock-based compensation expense, as presented below (in thousands):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    General and administrative

    $

    14,935

     

     

    $

    8,656

     

     

    $

    28,479

     

     

    $

    16,903

     

    Less: stock-based compensation

     

    2,900

     

     

     

    898

     

     

     

    5,185

     

     

     

    1,659

     

    Non-GAAP general and administrative

    $

    12,035

     

     

    $

    7,758

     

     

    $

    23,294

     

     

    $

    15,244

     

     

     

     

     

     

     

     

     

    Non-GAAP Operating Loss and Non-GAAP Operating Margin

     

     

     

     

     

     

     

     

     

     

     

     

    We define non-GAAP operating loss and non-GAAP operating margin as GAAP operating loss and GAAP operating margin adjusted to exclude stock-based compensation expense, as presented below (in thousands, except percentages):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Operating loss

    $

    (22,301

    )

     

    $

    (4,640

    )

     

    $

    (37,913

    )

     

    $

    (9,250

    )

    Add: stock-based compensation

     

    7,971

     

     

     

    1,763

     

     

     

    14,431

     

     

     

    3,287

     

    Non-GAAP operating loss

    $

    (14,330

    )

     

    $

    (2,877

    )

     

    $

    (23,482

    )

     

    $

    (5,963

    )

     

     

     

     

     

     

     

     

    Operating margin

     

    (47

    ) %

     

     

    (11

    ) %

     

     

    (40

    ) %

     

     

    (11

    ) %

    Non-GAAP operating margin

     

    (30

    ) %

     

     

    (7

    ) %

     

     

    (25

    ) %

     

     

    (7

    ) %

     

     

     

     

     

     

     

     

    Adjusted EBITDA

     

     

     

     

     

     

     

     

     

     

     

     

    We define adjusted EBITDA as operating loss adjusted to exclude depreciation and stock-based compensation expense, as presented below (in thousands):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Operating loss

    $

    (22,301

    )

     

    $

    (4,640

    )

     

    $

    (37,913

    )

     

    $

    (9,250

    )

    Depreciation

     

    269

     

     

     

    267

     

     

     

    549

     

     

     

    536

     

    Add: stock-based compensation

     

    7,971

     

     

     

    1,763

     

     

     

    14,431

     

     

     

    3,287

     

    Adjusted EBITDA

    $

    (14,061

    )

     

    $

    (2,610

    )

     

    $

    (22,933

    )

     

    $

    (5,427

    )

     

     

     

     

     

     

     

     

    Non-GAAP Net Loss and Non-GAAP Net Loss per Share, Basic and Diluted

     

     

     

     

     

     

     

     

    We define non-GAAP net loss as GAAP net loss adjusted to exclude stock-based compensation expense, including the tax effect of stock-based compensation expense on the provision for (benefit from) income taxes as presented below (in thousands, except per share amounts):

     

     

     

     

     

     

     

     

    We define non-GAAP net loss per share, basic, as non-GAAP net loss divided by GAAP weighted-average shares used to compute net loss per share, basic.

     

     

     

     

     

     

     

     

    We define non-GAAP net loss per share, diluted, as non-GAAP net loss divided by GAAP weighted average shares used to compute net loss per share, basic, adjusted for (i) the dilutive effect of employee equity awards, excluding the impact of unrecognized stock-based compensation expense and (ii) warrants; unless these adjustments are anti-dilutive.

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Net loss

    $

    (22,370

    )

     

    $

    (10,058

    )

     

    $

    (38,840

    )

     

    $

    (20,144

    )

    Add: stock-based compensation

     

    7,971

     

     

     

    1,763

     

     

     

    14,431

     

     

     

    3,287

     

    Tax effect on the provision for (benefit from) income taxes

     

    (71

    )

     

     

    (12

    )

     

     

    (133

    )

     

     

    (23

    )

    Non-GAAP net loss

    $

    (14,470

    )

     

    $

    (8,307

    )

     

    $

    (24,542

    )

     

    $

    (16,880

    )

     

     

     

     

     

     

     

     

    Non-GAAP net loss per share, basic and diluted

    $

    (0.17

    )

     

    $

    (0.33

    )

     

    $

    (0.29

    )

     

    $

    (0.68

    )

     

     

     

     

     

     

     

     

    Free Cash Flow

     

     

     

     

     

     

     

     

     

     

     

     

    We define free cash flow as net cash provided by (used in) operating activities less cash used for purchases of property and equipment as presented below (in thousands):

     

     

     

     

     

     

     

     

     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

     

    2022

     

    2021

     

    2022

     

    2021

     

     

     

     

     

     

     

     

    Net cash used in operating activities

    $

    (20,261

    )

     

    $

    (22,223

    )

     

    $

    (24,731

    )

     

    $

    (29,320

    )

    Less: purchases of property and equipment

     

    (486

    )

     

     

    (187

    )

     

     

    (974

    )

     

     

    (341

    )

    Free cash flow

    $

    (20,747

    )

     

    $

    (22,410

    )

     

    $

    (25,705

    )

     

    $

    (29,661

    )

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20220811005530/en/

    Get the next $FORG alert in real time by email

    Crush Q3 2025 with the Best AI Executive Assistant

    Stay ahead of the competition with Tailforce.ai - your AI-powered business intelligence partner.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Tailforce.ai

    Recent Analyst Ratings for
    $FORG

    DatePrice TargetRatingAnalyst
    9/30/2022$20.00Buy
    Canaccord Genuity
    4/5/2022Sector Weight
    KeyBanc Capital Markets
    3/2/2022$41.00 → $36.00Overweight
    JP Morgan
    3/2/2022$27.00 → $22.00Equal-Weight
    Morgan Stanley
    3/2/2022$14.00 → $16.00Hold
    Deutsche Bank
    2/28/2022$31.00 → $14.00Hold
    Deutsche Bank
    1/18/2022$35.00 → $27.00Equal-Weight
    Morgan Stanley
    10/11/2021$41.00Overweight
    JP Morgan
    More analyst ratings

    $FORG
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • SEC Form 4: Parks Jeffrey T returned $106,468,097 worth of shares to the company (4,579,273 units at $23.25)

      4 - ForgeRock, Inc. (0001543916) (Issuer)

      8/25/23 9:10:46 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 4: Fleischmann Samuel J returned $2,833,059 worth of shares to the company (121,852 units at $23.25), closing all direct ownership in the company

      4 - ForgeRock, Inc. (0001543916) (Issuer)

      8/25/23 4:36:15 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 4: Angstadt Peter K Jr. returned $6,046,325 worth of shares to the company (260,057 units at $23.25), closing all direct ownership in the company

      4 - ForgeRock, Inc. (0001543916) (Issuer)

      8/25/23 4:33:47 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology

    $FORG
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • ForgeRock Named an Overall Leader in 2023 KuppingerCole Access Management Compass Report

      ForgeRock Recognized Again as a Leader in Product, Innovation, Market and Overall Categories for 4th Consecutive Report. ForgeRock®, a global digital identity leader, announced today it earned an "Overall Leadership" position in the 2023 KuppingerCole Access Management Leadership Compass analyst report for the 4th consecutive publication. ForgeRock was also recognized as a leader in product, innovation and market leadership, and for its strengths in fraud detection, API security, orchestration capabilities, partner ecosystem support and strong federation capabilities. "We are thrilled to be recognized by KuppingerCole as a leader for our Identity and Access Management (IAM) capabilities

      8/17/23 7:50:00 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • ForgeRock Announces Second Quarter 2023 Financial Results

      ARR was $251.3 million for Q2 2023, with growth accelerating to 25% year-over-year Total revenue was $58.3 million for Q2 2023, growing 22% year-over-year Subscription SaaS, support & maintenance revenue was $38.1 million for Q2 2023, growing 29% year-over-year ForgeRock, Inc. (NYSE:FORG), a global leader in digital identity, today announced financial results for its second quarter ended June 30, 2023. "Q2 was a very strong quarter and our ARR growth accelerated sequentially to 25% year-over-year, ending at $251 million," said Fran Rosch, CEO of ForgeRock. "Our net new ARR growth of $14 million in the quarter was 63% higher than the same period last year and our growth year to d

      8/7/23 4:05:00 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • Stolen Identities Remains Top Cybersecurity Threat in ForgeRock Identity Breach Report

      Fraud Caused by AI-Based Attacks and Stolen Identities Are on the Rise. One Compromised Identity Puts an Entire Organization at Risk. ForgeRock® (NYSE:FORG), a global digital identity leader, today announced findings from its 2023 ForgeRock Identity Breach Report, which revealed that stolen identities continue to cause massive breaches, exposing 1.5 billion user records and costing businesses an average of $9.4 million per breach in 2022. As more identities are stolen each year, AI-driven fraud attacks are creating a larger threat landscape for consumers and enterprises alike. Through the use of new technologies like generative AI, tactics such as phishing emails, malicious code an

      6/26/23 7:50:00 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology

    $FORG
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Canaccord Genuity initiated coverage on ForgeRock with a new price target

      Canaccord Genuity initiated coverage of ForgeRock with a rating of Buy and set a new price target of $20.00

      9/30/22 7:19:44 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • KeyBanc Capital Markets initiated coverage on ForgeRock

      KeyBanc Capital Markets initiated coverage of ForgeRock with a rating of Sector Weight

      4/5/22 7:47:59 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • JP Morgan reiterated coverage on ForgeRock with a new price target

      JP Morgan reiterated coverage of ForgeRock with a rating of Overweight and set a new price target of $36.00 from $41.00 previously

      3/2/22 10:28:52 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology

    $FORG
    SEC Filings

    See more
    • SEC Form 15-12G filed by ForgeRock Inc.

      15-12G - ForgeRock, Inc. (0001543916) (Filer)

      9/5/23 5:25:51 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 25-NSE filed by ForgeRock Inc.

      25-NSE - ForgeRock, Inc. (0001543916) (Subject)

      8/23/23 9:53:02 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • SEC Form S-8 POS filed by ForgeRock Inc.

      S-8 POS - ForgeRock, Inc. (0001543916) (Filer)

      8/23/23 8:59:09 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology

    $FORG
    Financials

    Live finance-specific insights

    See more
    • ForgeRock Announces Second Quarter 2023 Financial Results

      ARR was $251.3 million for Q2 2023, with growth accelerating to 25% year-over-year Total revenue was $58.3 million for Q2 2023, growing 22% year-over-year Subscription SaaS, support & maintenance revenue was $38.1 million for Q2 2023, growing 29% year-over-year ForgeRock, Inc. (NYSE:FORG), a global leader in digital identity, today announced financial results for its second quarter ended June 30, 2023. "Q2 was a very strong quarter and our ARR growth accelerated sequentially to 25% year-over-year, ending at $251 million," said Fran Rosch, CEO of ForgeRock. "Our net new ARR growth of $14 million in the quarter was 63% higher than the same period last year and our growth year to d

      8/7/23 4:05:00 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • ForgeRock Announces First Quarter 2023 Financial Results

      ARR was $238 million for Q1 2023, growing 23% year-over-year Total revenue was $63.1 million in Q1 2023, growing 31% year-over-year Subscription SaaS, support & maintenance revenue was $34.1 million Q1 2023, growing 30% year-over-year ForgeRock, Inc. (NYSE:FORG), a global leader in digital identity, today announced financial results for its first quarter ended March 31, 2023. "We ended Q1 with $238 million of ARR, representing another solid quarter of growth for ForgeRock," said Fran Rosch, CEO of ForgeRock. "Adoption of the ForgeRock Identity Cloud continued to be strong, with these new SaaS customers representing the majority of our new ARR and new logos in the quarter. The in

      5/8/23 4:05:00 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • ForgeRock to be Acquired by Thoma Bravo for $2.3B

      ForgeRock shareholders to receive $23.25 per share in cash ForgeRock to become a privately held company upon completion of the transaction ForgeRock® (NYSE:FORG), a global digital identity leader, announced today that it has entered into a definitive agreement to be acquired by Thoma Bravo, a leading software investment firm, for $23.25 per share, in an all-cash transaction valued at approximately $2.3 billion. The offer represents a premium of approximately 53% over ForgeRock's closing share price on October 10, 2022, the last full trading day prior to the transaction announcement, and a premium of approximately 44% over the volume weighted average price of ForgeRock stock for the 30 day

      10/11/22 8:30:00 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology

    $FORG
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13D/A filed by ForgeRock Inc. (Amendment)

      SC 13D/A - ForgeRock, Inc. (0001543916) (Subject)

      8/25/23 12:29:18 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • SEC Form SC 13D filed by ForgeRock Inc.

      SC 13D - ForgeRock, Inc. (0001543916) (Subject)

      3/20/23 3:51:34 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • SEC Form SC 13G/A filed by ForgeRock Inc. (Amendment)

      SC 13G/A - ForgeRock, Inc. (0001543916) (Subject)

      2/14/23 4:06:52 PM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology

    $FORG
    Leadership Updates

    Live Leadership Updates

    See more
    • ForgeRock Introduces New Partner Program to Accelerate Growth

      Company Appoints Chris Westfall as Vice President of Global Partner Strategy, Programs, and Operations to Lead New Partner Program ForgeRock® (NYSE:FORG), a global digital identity leader, today announced the launch of a new partner program that now provides a comprehensive set of benefits that will drive growth and help ForgeRock partners deliver remarkable customer experiences. To lead the new program, ForgeRock has hired Chris Westfall as Vice President of Global Partner Strategy, Programs and Operations, who brings expertise from over 20 years of partner ecosystem leadership across the software industry. The Identity and Access Management (IAM) market continues to experience signifi

      5/22/23 7:50:00 AM ET
      $FORG
      Computer Software: Prepackaged Software
      Technology
    • CrowdStrike Appoints Johanna Flower to Board of Directors

      CrowdStrike Holdings, Inc. (NASDAQ:CRWD), a leader in cloud-delivered protection of endpoints, cloud workloads, identity and data, today announced the appointment of Johanna Flower to the company's board of directors. A renowned cybersecurity, go-to-market and modern governance expert, Ms. Flower currently sits on the boards of cloud leaders like Freshworks (NASDAQ:FRSH) and ForgeRock (NYSE:FORG), as well as several high-growth private SaaS companies. She also has direct experience working closely with CrowdStrike's leadership team and board, having served as the company's first chief marketing officer and having played a key role in taking the company public in 2019. "Johanna's reputatio

      1/23/23 9:00:00 AM ET
      $CRWD
      $FORG
      $FRSH
      Computer Software: Prepackaged Software
      Technology