Notes to Condensed Consolidated Financial Statements
(unaudited)
1. Description of Business and Basis of Presentation
Description of Business
PagerDuty, Inc. was incorporated under the laws of the state of Delaware in May 2010.
PagerDuty acts as the central nervous system for the digital enterprise. PagerDuty harnesses digital signals from virtually any software-enabled system or device, combines it with human response data and orchestrates teams to take the right actions in real time. The Company’s products help organizations improve operations, accelerate innovation, increase revenue, mitigate security risk, and deliver a great customer experience.
As used herein, “PagerDuty”, “we”, “our”, “the Company” and similar terms include PagerDuty, Inc., unless the context indicates otherwise.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. The condensed consolidated balance sheet as of January 31, 2021 was derived from the audited consolidated financial statements as of that date but does not include all of the information and notes required by GAAP for complete financial statements. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. Therefore, these condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the related notes thereto as of and for the year ended January 31, 2021, included in the Company’s Annual Report on Form 10-K, filed with the SEC.
The condensed consolidated financial statements include the results of PagerDuty, Inc. and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated upon consolidation.
In the opinion of management, the information contained herein reflects all adjustments necessary for a fair presentation of the Company’s results of operations, financial position, cash flows, and statements of stockholders’ equity. The results of operations for the three months ended April 30, 2021 are not necessarily indicative of the results to be expected for the full year ending January 31, 2022 or for any other interim period, or for any future year.
The Company’s fiscal year ends on January 31. References to fiscal 2022, for example, refer to the fiscal year ended January 31, 2022.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make, on an ongoing basis, estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from these estimates. The Company’s most significant estimates and judgments involve the fair value of stock awards, period of benefit for amortizing deferred contract costs, the determination of the allowance for doubtful accounts, the provision for income taxes, including the related valuation allowance and any uncertain tax positions, fair value of acquired assets and assumed liabilities, impairment of goodwill and intangible assets, the incremental borrowing rate for lease liabilities, and estimates related to our revenue recognition, such as the assessment of performance obligations in our revenue arrangements and the fair value assigned to each performance obligation, among others. Management bases its
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
estimates on historical experience and on various other assumptions which management believes to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
In December 2019, the novel coronavirus and resulting disease (“COVID-19”) was reported and in March 2020 the World Health Organization declared it a pandemic. The Company considered the impact of COVID-19 on the assumptions and estimates used and determined that there were no material adverse impacts on the condensed consolidated financial statements during the three months ended April 30, 2021 and 2020. As events continue to evolve and additional information becomes available, our assumptions and estimates may change materially in future periods.
2. Summary of Significant Accounting Policies
Concentrations of Risk and Significant Customers
The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash and cash equivalents, available-for-sale investments, and accounts receivable. All of the Company’s cash and cash equivalents and investments are invested in money market funds, United States (“U.S.”) Treasury securities, commercial paper, corporate debt securities, or U.S. Government agency securities that management believes to be of high credit quality.
No single customer accounted for 10% of the total accounts receivable balance as of April 30, 2021 or January 31, 2021. No single customer represented 10% or more of revenue for the three months ended April 30, 2021 or 2020.
Segment Information
The Company manages its operations and allocates resources as one operating segment. The Company’s chief operating decision maker (“CODM”) is its chief executive officer, who reviews financial information presented on a consolidated basis for purposes of making operating decisions, assessing financial performance, and allocating resources. Refer to Note 15, “Geographic Information” for information regarding the Company's long-lived assets and revenue by geography.
Significant Accounting Policies
There have been no significant changes to our significant accounting policies as compared to those described in our Annual Report on Form 10-K for the fiscal year ended January 31, 2021, other than as set forth below.
Stock-Based Compensation
The Company recognizes compensation expense for all stock-based payment awards, including stock options, restricted stock units (“RSUs”), and performance stock units (“PSUs”), based on the estimated fair value of the award on the grant date.
The Company estimates the fair value of stock options issued to employees on the date of grant using the Black-Scholes option pricing model, which is impacted by the estimated fair value of the Company’s common stock, as well as certain assumptions including the expected volatility over the term of the option awards, the expected term of the awards, risk-free interest rates and the expected dividend yield. Assumptions and estimates used in the determination of the fair value of stock options are as follows:
Expected volatility—Expected volatility is a measure of the amount by which the stock price is expected to fluctuate. Since the Company does not have sufficient trading history for its common stock, it estimates the expected volatility of its stock options by taking the average historical volatility of a group of comparable publicly traded companies over a period equal to the expected life of the options.
Expected term—The Company determines the expected term based on the average period the stock options are expected to remain outstanding, generally calculated as the midpoint of the stock options’ vesting term
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
and contractual expiration period, as the Company does not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior.
Risk-free rate—The Company uses the U.S. Treasury yield for its risk-free interest rate that corresponds with the expected term.
Expected dividend yield—The Company utilizes a dividend yield of zero, as it does not currently issue dividends and does not expect to in the future.
The Company estimates the fair value of RSUs and PSUs at our stock price on the grant date.
The Company estimates the fair value of shares to be issued under the employee stock purchase plan (the “ESPP”) on the first day of the offering period using the Black-Scholes valuation model, which is impacted by the estimated fair value of the Company’s common stock, as well as certain assumptions including the expected volatility over the term of the offering period, the expected term of the awards, risk-free interest rates and the expected dividend yield. Assumptions used in the determination of the fair value of the ESPP are the same as those used in the determination of the fair value of our stock options.
The Company generally recognizes compensation expense for employee stock-based payment awards on a straight-line basis over the period during which an award recipient is required to provide services in exchange for the award (generally the vesting period of the award), with the exception of PSUs which are recognized using the accelerated attribution method. The Company accounts for forfeitures as they occur.
The fair value of each non-employee stock option is estimated at the date of grant using the Black-Scholes option pricing model and is not remeasured over the vesting term. Assumptions used in valuing non-employee stock options are generally consistent with those used for employee stock options with the exception that the expected term is over the contractual life.
Recently Adopted Accounting Pronouncements
In August 2020, the FASB issued Accounting Standard Update No. 2020-06, Debt—Debt with Conversion Options (“Subtopic 470-20”) and Derivatives and Hedging—Contracts in Entity’s Own Equity (“Subtopic 815-40”) (“ASU 2020-06”), which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity's own equity. ASU 2020-06 also improves and amends the related Earnings Per Share guidance for both Subtopics. The ASU is part of the FASB's simplification initiative, which aims to reduce unnecessary complexity in U.S. GAAP. The Company early adopted ASU 2020-06 as of February 1, 2021 using the modified retrospective approach. As a result of the adoption of ASU 2020-06, the Convertible Notes due July 2025 are no longer bifurcated into separate liability and equity components in the April 30, 2021 condensed consolidated balance sheets. Rather, the $287.5 million principal amount of the Company’s Convertible Notes was classified only as a liability in the April 30, 2021 condensed consolidated balance sheets. Upon adoption, the Company recognized an increase to long-term debt of $61.7 million, a decrease to additional paid in capital of $68.5 million, and a decrease in accumulated deficit of $6.7 million on its condensed consolidated balance sheets as of February 1, 2021. The adoption did not affect the Company’s condensed
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 31, 2021
|
|
ASU 2020-06 Adoption Adjustment
|
|
As of February 1, 2021
|
|
|
(in thousands)
|
Liabilities
|
|
|
|
|
|
|
Outstanding principal
|
|
$
|
287,500
|
|
|
$
|
—
|
|
|
$
|
287,500
|
|
Unamortized debt discount and issuance costs
|
|
(69,972)
|
|
|
61,736
|
|
|
(8,236)
|
|
Net carrying amount
|
|
$
|
217,528
|
|
|
$
|
61,736
|
|
|
$
|
279,264
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Additional paid-in-capital
|
|
$
|
(614,494)
|
|
|
$
|
68,478
|
|
|
$
|
(546,016)
|
|
Accumulated deficit
|
|
(248,110)
|
|
|
6,742
|
|
|
(241,368)
|
|
3. Cash, Cash Equivalents, and Investments
Cash, cash equivalents, and investments consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
As of January 31, 2021
|
|
(in thousands)
|
Cash and cash equivalents
|
|
|
|
Cash
|
$
|
136,274
|
|
|
$
|
184,308
|
|
Money market funds
|
189,759
|
|
|
139,870
|
|
U.S. Treasury securities
|
—
|
|
|
14,988
|
|
Total cash and cash equivalents
|
$
|
326,033
|
|
|
$
|
339,166
|
|
Available-for-sale investments:
|
|
|
|
U.S. Treasury securities
|
$
|
57,873
|
|
|
$
|
45,026
|
|
Commercial paper
|
43,361
|
|
|
34,598
|
|
Corporate debt securities
|
129,698
|
|
|
141,488
|
|
Total available-for-sale investments
|
$
|
230,932
|
|
|
$
|
221,112
|
|
The following tables summarize the Company’s investments’ adjusted cost, net unrealized gains (losses), and fair value by significant investment category as of April 30, 2021 and January 31, 2021. Gross realized gains or losses from sales of available-for-sale securities were not material for the three months ended April 30, 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
Cost Basis
|
|
Unrealized Gain (Loss), Net
|
|
Recorded Basis
|
|
(in thousands)
|
Available-for-sale investments:
|
|
|
|
|
|
U.S. Treasury securities
|
$
|
57,870
|
|
|
$
|
3
|
|
|
$
|
57,873
|
|
Commercial paper
|
43,362
|
|
|
(1)
|
|
|
43,361
|
|
Corporate debt securities
|
129,561
|
|
|
137
|
|
|
129,698
|
|
Total available-for-sale investments
|
$
|
230,793
|
|
|
$
|
139
|
|
|
$
|
230,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 31, 2021
|
|
Cost Basis
|
|
Unrealized Gain, Net
|
|
Recorded Basis
|
|
(in thousands)
|
Available-for-sale investments:
|
|
|
|
|
|
U.S. Treasury securities
|
$
|
45,023
|
|
|
$
|
3
|
|
|
$
|
45,026
|
|
Commercial paper
|
34,607
|
|
|
(9)
|
|
|
34,598
|
|
Corporate debt securities
|
141,139
|
|
|
349
|
|
|
141,488
|
|
Total available-for-sale investments
|
$
|
220,769
|
|
|
$
|
343
|
|
|
$
|
221,112
|
|
The following table presents the Company’s available-for-sale securities by contractual maturity date as of April 30, 2021 and January 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
Cost Basis
|
|
Recorded Basis
|
|
(in thousands)
|
Due within one year
|
$
|
180,327
|
|
|
$
|
180,494
|
|
Due between one to five years
|
50,466
|
|
|
50,438
|
|
Total
|
$
|
230,793
|
|
|
$
|
230,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 31, 2021
|
|
Cost Basis
|
|
Recorded Basis
|
|
(in thousands)
|
Due within one year
|
$
|
171,498
|
|
|
$
|
171,837
|
|
Due between one to five years
|
49,271
|
|
|
49,275
|
|
Total
|
$
|
220,769
|
|
|
$
|
221,112
|
|
When evaluating investments for impairment, the Company reviews factors such as the extent to which fair value has been below cost basis, the financial condition of the issuer and any changes thereto, and our intent to sell, or whether it is more likely than not that the Company will be required to sell, the investment before recovery of the investment’s amortized cost. No impairment loss has been recorded on the securities included in the tables above, as the Company believes that any decrease in fair value of these securities is temporary and the Company expects to recover at least up to the initial cost of the investment for these securities. The Company has not recorded an allowance for credit losses, as the Company believes any such losses would be immaterial based on the high-grade credit rating for each of our marketable securities as of the end of each period.
4. Fair Value Measurements
The Company measures its financial assets and liabilities at fair value each reporting period using a fair value hierarchy that prioritizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. A financial instrument’s classification within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Three levels of inputs may be used to measure fair value, as follows:
Level 1—Valuations based on observable inputs that reflect quoted prices for identical assets or liabilities in active markets.
Level 2—Valuations based on inputs that are directly or indirectly observable in the marketplace.
Level 3—Valuations based on unobservable inputs that are supported by little or no market activity.
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The following table presents information about the Company’s financial assets that are required to be measured or disclosed at fair value using the above input categories:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
(in thousands)
|
Money market funds
|
$
|
189,759
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
189,759
|
|
U.S. Treasury securities
|
—
|
|
|
57,873
|
|
|
—
|
|
|
57,873
|
|
Commercial paper
|
—
|
|
|
43,361
|
|
|
—
|
|
|
43,361
|
|
Corporate debt securities
|
—
|
|
|
129,698
|
|
|
—
|
|
|
129,698
|
|
Total
|
$
|
189,759
|
|
|
$
|
230,932
|
|
|
$
|
—
|
|
|
$
|
420,691
|
|
Included in cash equivalents
|
|
|
|
|
|
|
$
|
189,759
|
|
Included in investments
|
|
|
|
|
|
|
$
|
230,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 31, 2021
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
(in thousands)
|
Money market funds
|
$
|
139,870
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
139,870
|
|
U.S. Treasury securities
|
14,988
|
|
|
45,026
|
|
|
—
|
|
|
60,014
|
|
Commercial paper
|
—
|
|
|
34,598
|
|
|
—
|
|
|
34,598
|
|
Corporate debt securities
|
—
|
|
|
141,488
|
|
|
—
|
|
|
141,488
|
|
Total
|
$
|
154,858
|
|
|
$
|
221,112
|
|
|
$
|
—
|
|
|
$
|
375,970
|
|
Included in cash equivalents
|
|
|
|
|
|
|
$
|
154,858
|
|
Included in investments
|
|
|
|
|
|
|
$
|
221,112
|
|
The Company’s assets that are measured by management at fair value on a recurring basis are generally classified within Level 1 or Level 2 of the fair value hierarchy.
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. As of April 30, 2021 and January 31, 2021, the Company’s Level 2 securities were priced by pricing vendors. These pricing vendors utilize observable market information in pricing these securities or, if specific prices are not available for these securities, use other observable inputs like market transactions involving identical or comparable securities.
The carrying amounts of certain financial instruments, including cash held in banks, accounts receivable and accounts payable approximate fair value due to their short-term maturities and are excluded from the fair value table above.
Convertible Senior Notes
As of April 30, 2021, the estimated fair value of the Notes was approximately $371.6 million. The fair value was determined based on the quoted price for the Notes in an inactive market on the last trading day of the reporting period and is considered as Level 2 in the fair value hierarchy.
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
5. Goodwill and Acquired Intangible Assets
There have been no changes in the carrying amount of goodwill since January 31, 2021.
Acquired intangible assets subject to amortization as of April 30, 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
Accumulated Amortization
|
|
Net
|
|
Weighted Average
Remaining Useful Life
|
|
|
(in thousands)
|
|
(in years)
|
Customer relationships
|
|
$
|
21,800
|
|
|
$
|
(1,272)
|
|
|
$
|
20,528
|
|
|
9.4
|
Developed technology
|
|
5,600
|
|
|
(653)
|
|
|
4,947
|
|
|
4.4
|
Trademarks
|
|
400
|
|
|
(117)
|
|
|
283
|
|
|
1.4
|
Total acquired intangibles, net
|
|
$
|
27,800
|
|
|
$
|
(2,042)
|
|
|
$
|
25,758
|
|
|
|
For the three months ended April 30, 2021, amortization expense related to acquired intangible assets was $0.9 million. No amortization expense was recorded during the three months ended April 30, 2020.
6. Property and Equipment, Net
Property and equipment, net, consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
As of January 31, 2021
|
|
(in thousands)
|
Leasehold improvements
|
$
|
12,843
|
|
|
$
|
12,767
|
|
Computers and equipment
|
7,095
|
|
|
6,562
|
|
Furniture and fixtures
|
3,001
|
|
|
3,017
|
|
Capitalized internal-use software
|
2,735
|
|
|
1,355
|
|
Gross property and equipment (1)
|
25,674
|
|
|
23,701
|
|
Accumulated depreciation and amortization
|
(12,173)
|
|
|
(11,062)
|
|
Property and equipment, net
|
$
|
13,501
|
|
|
$
|
12,639
|
|
(1) Gross property and equipment includes construction-in-progress for leasehold improvements and furniture and fixtures of $0.6 million and $0.5 million that had not yet been placed in service as of April 30, 2021 and January 31, 2021, respectively. The costs associated with construction-in-progress are not amortized until placed in service.
Depreciation and amortization expense was $1.0 million and $1.0 million for the three months ended April 30, 2021 and 2020, respectively.
7. Deferred Contract Costs
Deferred contract costs, which primarily consist of deferred sales commissions, were $32.1 million and $31.6 million as of April 30, 2021 and January 31, 2021, respectively. Amortization expense for deferred contract costs was $3.3 million and $2.4 million for the three months ended April 30, 2021 and 2020, respectively. There was no impairment charge related to the costs capitalized for the periods presented.
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
8. Leases
Operating Leases
The Company has entered into various non-cancellable operating leases for its office spaces with lease periods expiring between fiscal 2022 and fiscal 2029. The operating lease agreements generally provide for rental payments on a graduated basis and for options to renew, which could increase future minimum lease payments if exercised.
Lease right-of-use assets and liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As the leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The lease right-of-use assets also include any lease payments made and exclude lease incentives such as tenant improvement allowances.
The operating leases typically include non-lease components such as common-area maintenance costs. The Company has elected to include non-lease components with lease payments for the purpose of calculating lease right-of-use assets and liabilities, to the extent that they are fixed. Non-lease components that are not fixed are expensed as incurred as variable lease payments.
Leases with a term of one year or less are not recognized on our condensed consolidated balance sheet. The Company recognizes lease expense for these leases on a straight-line basis over the lease term.
The following tables present information about leases on the condensed consolidated balance sheet.
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
As of January 31, 2021
|
|
(in thousands)
|
Assets
|
|
|
|
Lease right-of-use assets
|
$
|
23,594
|
|
|
$
|
24,691
|
|
Liabilities
|
|
|
|
Lease liabilities
|
5,390
|
|
|
5,262
|
|
Lease liabilities, non-current
|
25,278
|
|
|
26,542
|
|
As of April 30, 2021, the weighted average remaining lease term was 5.5 years and the weighted average discount rate used to determine the net present value of the lease liabilities was 3.7%.
The following table presents information about leases on the condensed consolidated statement of operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
|
(in thousands)
|
Operating lease expense
|
$
|
1,369
|
|
|
$
|
1,442
|
|
Short-term lease expense
|
90
|
|
|
299
|
Variable lease expense
|
113
|
|
|
302
|
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
The following table presents supplemental cash flow information about the Company’s leases.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
|
(in thousands)
|
Cash paid for amounts included in the measurement of lease liabilities
|
$
|
1,572
|
|
|
$
|
1,138
|
|
9. Debt and Financing Arrangements
Convertible Senior Notes
On June 25, 2020, the Company issued $287.5 million in aggregate principal amount of the Notes in a private offering pursuant to an Indenture dated June 25, 2020 (the “Indenture”). The total net proceeds from the debt offering, after deducting initial purchaser discounts and debt issuance costs, paid or payable by us, were $278.2 million.
The Notes are senior, unsecured obligations of the Company and will accrue interest payable semiannually in arrears on January 1 and July 1 of each year, beginning on January 1, 2021, at a rate of 1.25% per year. The Notes will mature on July 1, 2025, unless such notes are converted, redeemed or repurchased earlier. The Notes are convertible into cash, shares of the Company’s common stock or a combination of cash and shares of the Company’s common stock, at the Company’s election in the manner and subject to the terms and conditions provided in the Indenture.
Holders of the Notes may convert all or any portion of their Notes at their option at any time prior to the close of business on April 1, 2025, only under the following circumstances:
•During any fiscal quarter commencing after the fiscal quarter ending on October 31, 2020 (and only during such fiscal quarter), if the last reported sale price of the Company’s common stock for at least 20 trading days (whether or not consecutive) during a period of 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding fiscal quarter is greater than or equal to 130% of the conversion price on each applicable trading day;
•During the five business day period after any ten consecutive trading day period (the measurement period) in which the “trading price” (as defined in the Indenture) per $1,000 principal amount of Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of the Company’s common stock and the conversion rate on each such trading day;
•If the Company calls such Notes for redemption, at any time prior to the close of business on the scheduled trading day immediately preceding the redemption date; or
•Upon the occurrence of specified corporate events, as noted in the Indenture.
On or after April 1, 2025 until the close of business on the second scheduled trading day immediately preceding the maturity date, holders of the Notes may convert all or any portion of their Notes at any time, regardless of the foregoing circumstances.
The conversion rate will initially be 24.9507 shares of common stock per $1,000 principal amount of Notes, which is equivalent to an initial conversion price of approximately $40.08 per share of common stock. The conversion rate is subject to adjustment under certain circumstances in accordance with the terms of the Indenture, but will not be adjusted for accrued and unpaid interest. In addition, following certain corporate events that occur
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
prior to the maturity date, the Company will, in certain circumstances, increase the conversion rate for a holder who elects to convert its Notes in connection with such a fundamental change, as defined in the Indenture.
The Company may not redeem the Notes prior to July 6, 2023. The Company may redeem for cash all or any portion of the Notes, at its option, on a redemption date occurring on or after July 6, 2023 and prior to the 41st scheduled trading day immediately preceding the maturity date, if the last reported sale price of the common stock has been at least 130% of the conversion price for the Notes then in effect for at least 20 trading days (whether or not consecutive) during any 30 consecutive trading day period (including the last trading day of such period) ending on, and including the trading day immediately preceding the date on which the Company provides notice of redemption at a redemption price equal to 100% of the principal amount to be redeemed, plus accrued and unpaid interest to, but excluding, the redemption date. No sinking fund is provided for the Notes.
If the Company undergoes a fundamental change (as defined in the Indenture), holders may require the Company to repurchase for cash all or any portion of their Notes at a fundamental change repurchase price equal to 100% of the principal amount of the Notes to be repurchased, plus any accrued and unpaid interest to, but excluding, the fundamental change repurchase date.
The Indenture contains customary terms and covenants, including that upon certain events of default occurring and continuing, the trustee or the holders of at least 25% in aggregate principal amount of the outstanding Notes may declare the entire principal of all the Notes plus accrued and unpaid interest to be immediately due and payable.
Prior to the adoption of ASU 2020-06 on February 1, 2021 and in accounting for the issuance of the Notes, the Company separated the Notes into liability and equity components. The carrying amount of the liability component was calculated using a discount rate of 7.30%, which was determined by measuring the fair value of a similar debt instrument that does not have an associated conversion feature. The carrying amount of the equity component representing the conversion option was $70.8 million and was determined by deducting the fair value of the liability component from the par value of the Notes. The equity component was not remeasured as long as it continued to meet the conditions for equity classification, and the equity component was recorded in additional paid-in-capital in the accompanying condensed consolidated balance sheet. The excess of the principal amount of the liability component over its carrying amount, or the debt discount, was amortized to interest expense at an annual effective interest rate of 7.88% over the contractual terms of the Notes. The interest rate was based on the interest rate of similar liabilities at the time of issuance that did not have associated convertible features. The debt component was classified as a long-term liability as of January 31, 2021.
Prior to the adoption of ASU 2020-06 on February 1, 2021 and in accounting for the issuance costs of $9.3 million related to the Notes, the Company allocated the total amount incurred to the liability and equity components of the Notes based on their relative values. Issuance costs attributable to the liability component were $7.0 million and were amortized to interest expense using the effective interest method over the contractual term of the Notes. Issuance costs attributable to the equity component were $2.3 million and were netted with the equity component in additional paid-in capital.
On February 1, 2021, the Company elected to early adopt ASU 2020-06 based on a modified retrospective transition method. Under such transition, prior-period information has not been retrospectively adjusted.
In accounting for the Notes after adoption of ASU 2020-06, the Notes are accounted for as a single liability, and the carrying amount of the Notes is $279.7 million as of April 30, 2021, with principal of $287.5 million, net of unamortized issuance costs of $7.8 million. The Notes were classified as long term liabilities as of April 30, 2021. The issuance costs related to the 2025 convertible senior notes are being amortized to interest expense over the contractual term of the 2025 convertible senior notes at an effective interest rate of 1.93%.
The net carrying amount of the liability component of the Notes as of April 30, 2021 (post-ASU 2020-06 adoption) and as of January 31, 2021 (pre-ASU 2020-06 adoption) was as follows:
PAGERDUTY, INC.
Notes to Condensed Consolidated Financial Statements
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
As of January 31, 2021
|
|
|
|
|
(in thousands)
|
Principal
|
$
|
287,500
|
|
|
$
|
287,500
|
|
Less: unamortized debt discount
|
—
|
|
|
(63,664)
|
|
Less: unamortized issuance costs
|
(7,797)
|
|
|
(6,308)
|
|
Net carrying amount
|
$
|
279,703
|
|
|
$
|
217,528
|
|
The net carrying amount of the equity component of the Notes as of April 30, 2021 (post-ASU 2020-06 adoption) and as of January 31, 2021 (pre-ASU 2020-06 adoption) was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30, 2021
|
|
As of January 31, 2021
|
|
|
|
|
(in thousands)
|
Proceeds allocated to the conversion options (debt discount)
|
$
|
—
|
|
|
$
|
70,768
|
|
Less: issuance costs
|
—
|
|
|
(2,290)
|
|
Carrying amount of the equity component
|
$
|
—
|
|
|
$
|
68,478
|
|
Interest expense recognized related to the Notes is as follows. There was no interest expense associated with the Notes for the three months ended April 30, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30, 2021
|
|
|
|
|
(in thousands)
|
Contractual interest expense
|
$
|
879
|
|
Amortization of debt issuance costs
|
438
|
|
Total interest expense related to the Notes
|
$
|
1,317
|
|
Capped Call Transactions
In connection with the offering of the Notes, the Company entered into privately negotiated capped call transactions (the “Capped Calls”) with certain financial institution counterparties (the “Option Counterparties”). The Capped Calls are generally intended to reduce or offset the potential dilution to the common stock upon any conversion of the Notes with such reduction or offset, as the case may be, subject to a cap based on the cap price. For accounting purposes, the Capped Calls are separate transactions, and not part of the terms of the Notes. The Capped Calls are recorded in stockholders’ equity and are not accounted for as derivatives. The cost of $35.7 million incurred to purchase the Capped Calls were recorded as a reduction to additional paid-in capital in the accompanying condensed consolidated balance sheet.
The Capped Calls each have an initial strike price of approximately $40.08 per share, subject to certain adjustments, which corresponds to the initial conversion price of the Notes. The Capped Calls have an initial cap price of $61.66 per share, subject to certain adjustments. The Capped Calls cover, subject to anti-dilution adjustments, approximately 7.2 million shares of our common stock. The Capped Calls are subject to automatic exercise over a 40 trading day period commencing on May 2, 2025, subject to earlier termination under certain circumstances.
10. Commitments and Contingencies
Legal Matters
From time to time in the normal course of business, the Company may be subject to various claims and other legal matters arising in the ordinary course of business. The Company investigates these claims as they arise and
accrues estimates for resolution of legal and other contingencies when losses are probable and estimable. The Company is not currently a party to any legal proceedings and does not anticipate any pending or threatened litigation that would be expected to have a material adverse effect on its financial condition, results of operations, or cash flows.
Warranties and Indemnification
The Company has entered into service-level agreements with a portion of its customers defining levels of uptime reliability and performance and permitting those customers to receive credits if the Company fails to meet the defined levels of uptime. To date, the Company has not experienced any significant failures to meet defined levels of uptime reliability and performance as a result of those agreements and, as a result, the Company has not incurred or accrued any material liabilities related to these agreements in the financial statements.
11. Deferred Revenue and Performance Obligations
The following table presents the changes to the Company’s deferred revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
|
(in thousands)
|
Deferred revenue, beginning of period
|
$
|
129,972
|
|
|
$
|
92,569
|
|
Billings
|
59,675
|
|
|
53,663
|
|
Revenue recognized
|
(63,591)
|
|
|
(49,786)
|
|
Deferred revenue, end of period
|
$
|
126,056
|
|
|
$
|
96,446
|
|
For the three months ended April 30, 2021 and 2020, the majority of revenue recognized was from the deferred revenue balances at the beginning of each quarter.
As of April 30, 2021, future estimated revenue related to performance obligations for cloud-hosted and term-license software subscriptions with terms of more than one year that are unsatisfied or partially unsatisfied at the end of the reporting periods was approximately $114.1 million. The Company expects to satisfy the substantial majority of these unsatisfied performance obligations over the next 24 months and the remainder thereafter. The Company applied the optional exemption for subscriptions with terms of less than one year.
12. Common Stock and Stockholders’ Equity
Equity Incentive Plans
The Company has two equity incentive plans: the 2010 Stock Plan (the “2010 Plan”) and the 2019 Equity Incentive Plan (the “2019 Plan”, collectively the “Stock Plans”). Upon completion of the Company’s IPO in April 2019, the Company ceased granting awards under the 2010 Plan, and all shares that remained available for future issuance under the 2010 Plan at that time were transferred to the 2019 Plan. The 2019 Plan superseded and replaced the 2010 Plan. As of April 30, 2021 and January 31, 2021, respectively, the Company was authorized to grant up to 22,233,800 shares and 18,059,506 shares of common stock under the Stock Plans.
The Company currently uses authorized and unissued shares to satisfy stock award exercises. As of April 30, 2021 and January 31, 2021, there were 15,344,651 shares and 13,060,282 shares available for future issuance under the Stock Plans, respectively.
Shares of common stock reserved for future issuance are as follows:
|
|
|
|
|
|
|
April 30, 2021
|
Outstanding stock options and unvested RSUs and PSUs outstanding
|
16,170,681
|
|
Available for future stock option, RSU, and PSU grants
|
15,344,651
|
|
Available for ESPP
|
2,944,123
|
|
Total common stock reserved at April 30, 2021
|
34,459,455
|
|
Stock Option Activity
Stock option activity is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
Weighted
Average Exercise
Price
|
|
Weighted
Average
Remaining
Contractual Term
|
|
Aggregate
Intrinsic Value
|
|
|
|
|
|
|
|
(in thousands)
|
Outstanding at January 31, 2021
|
11,177,838
|
|
|
$
|
8.25
|
|
|
6.9 years
|
|
$
|
452,452
|
|
Granted
|
32,428
|
|
|
$
|
41.17
|
|
|
|
|
|
Exercised
|
(536,593)
|
|
|
$
|
5.23
|
|
|
|
|
|
Canceled
|
(40,185)
|
|
|
$
|
9.09
|
|
|
|
|
|
Outstanding at April 30, 2021
|
10,633,488
|
|
|
$
|
8.50
|
|
|
6.7 years
|
|
$
|
361,089
|
|
Vested as of April 30, 2021
|
7,447,293
|
|
|
$
|
6.00
|
|
|
6.2 years
|
|
$
|
271,497
|
|
The Company uses the Black-Scholes option-pricing model to estimate the fair value of stock options on the date of grant. The Company accounts for forfeitures as they occur. The following assumptions were used to calculate the fair value of employee stock option grants made during the periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
Expected dividend yield
|
—
|
%
|
|
—
|
%
|
Expected volatility
|
43.8%
|
|
43.3
|
%
|
Expected term (years)
|
6.1
|
|
6.1
|
Risk-free interest rate
|
1.16%
|
|
0.46% - 0.47%
|
Stock options granted during the three months ended April 30, 2021 and 2020 had a weighted average grant date fair value of $17.80 and $6.61 per share, respectively. The aggregate intrinsic value of stock options exercised during the three months ended April 30, 2021 and 2020 was $20.5 million and $11.5 million, respectively.
The intrinsic value for options exercised is the difference between the market value of the stock and the exercise price of the stock option at the date of exercise.
As of April 30, 2021 there was approximately $29.0 million of total unrecognized compensation cost related to unvested stock options granted under the Stock Plans, which will be recognized over a weighted average period of 2.5 years.
Restricted Stock Units
A summary of the Company’s RSU activity and related information is as follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of RSUs
|
|
Weighted
Average Grant Date Fair Value Per Share
|
Outstanding at January 31, 2021
|
3,971,128
|
|
|
$
|
23.60
|
|
Granted
|
1,839,607
|
|
|
$
|
41.17
|
|
Vested
|
(174,135)
|
|
|
$
|
18.48
|
|
Canceled
|
(226,716)
|
|
|
$
|
24.10
|
|
Outstanding at April 30, 2021
|
5,409,884
|
|
|
$
|
29.72
|
|
The Company uses the fair value of RSUs based on the fair value of the underlying shares on the date of grant. The Company accounts for forfeitures as they occur.
As of April 30, 2021, there was $151.5 million of unrecognized stock-based compensation expense related to unvested RSUs, which is expected to be recognized over a weighted average period of 3.5 years based on vesting under the award service conditions.
Performance Stock Units
In April 2021, the Company granted 127,309 PSUs, with a weighted-average grant date fair value of $41.17, to certain employees of the company for which the ultimate number of stock units that will vest are determined based on the achievement of performance at the end of the stated performance period. The performance condition is based on the level of achievement of a Company target related to PagerDuty’s operating plan for the fiscal year 2022 ("2022 operating plan"). The PSUs will vest over a three-year period, subject to continuous service with the Company.
As of April 30, 2021, the Company recorded stock-based compensation expense for the number of PSUs considered probable of vesting based on the expected attainment of the performance targets.
As of April 30, 2021, total unrecognized stock-based compensation cost related to PSUs was $4.6 million. This unrecognized stock-based compensation cost is expected to be recognized using the accelerated attribution method over a weighted-average period of approximately 1.7 years.
Employee Stock Purchase Plan
In April 2019, the Board of Directors adopted and approved the 2019 Employee Stock Purchase Plan, which became effective on April 11, 2019. The ESPP generally provides for 24-month offering periods beginning June 15 and December 15 of each year, with each offering period consisting of four six-month purchase periods. On each purchase date, eligible employees will purchase the shares at a price per share equal to 85% of the lesser of (1) the fair market value of the Company’s stock as of the beginning of the offering period or (2) the fair market value of the Company’s stock on the purchase date, as defined in the ESPP.
During the three months ended April 30, 2021 and 2020, the Company recognized $1.8 million and $1.6 million of stock-based compensation expense related to the ESPP, respectively.
During the three months ended April 30, 2021 and 2020, the Company withheld $3.0 million and $1.9 million in contributions from employees, respectively.
There were no purchases related to the ESPP during the three months ended April 30, 2021 or 2020.
Stock-Based Compensation
Stock-based compensation expense included in the Company’s condensed consolidated statements of operations is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
|
(in thousands)
|
Cost of revenue
|
$
|
676
|
|
|
$
|
344
|
|
Research and development
|
4,440
|
|
|
2,183
|
|
Sales and marketing
|
3,954
|
|
|
2,285
|
|
General and administrative
|
4,542
|
|
|
3,496
|
|
Total
|
$
|
13,612
|
|
|
$
|
8,308
|
|
13. Net Loss per Share
The following table presents the calculation of basic and diluted net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
|
(in thousands, except per share data)
|
Numerator:
|
|
|
|
Net loss
|
$
|
(22,558)
|
|
|
$
|
(11,459)
|
|
Denominator:
|
|
|
|
Weighted average shares used in calculating net loss per share, basic and diluted
|
82,915
|
|
|
77,770
|
|
Net loss per share, basic and diluted
|
$
|
(0.27)
|
|
|
$
|
(0.15)
|
|
Since the Company was in a loss position for the periods presented, basic net loss per share is the same as diluted net loss per share as the inclusion of all potential common shares outstanding would have been anti-dilutive. Potentially dilutive securities that were not included in the diluted per share calculations because they would be anti-dilutive were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
As of April 30,
|
|
2021
|
|
2020
|
|
(in thousands)
|
Shares subject to outstanding common stock awards
|
16,171
|
|
|
16,780
|
|
Convertible senior notes
|
7,173
|
|
|
—
|
|
Unvested early exercised stock options
|
—
|
|
|
27
|
|
Restricted stock awards purchased with promissory notes
|
—
|
|
|
180
|
|
Restricted stock issued to Rundeck key personnel
|
209
|
|
|
—
|
|
Shares issuable pursuant to the 2019 Employee Stock Purchase Plan
|
204
|
|
|
165
|
|
Total
|
23,757
|
|
|
17,152
|
|
14. Income Taxes
The Company's provision for income taxes for interim periods is determined using an estimate of its annual effective tax rate, adjusted for discrete items, if any, that arise during the period. Each quarter, the Company updates its estimate of the annual effective tax rate, and if the estimated annual effective tax rate changes, the Company makes a cumulative adjustment in such period.
The Company's quarterly tax provision, and estimate of its annual effective tax rate, is subject to variation due to several factors, including variability in pre-tax income (or loss), the mix of jurisdictions to which such income (or loss) relates, changes in how the Company does business, and tax law developments. The Company's estimated effective tax rate for the year differs from the U.S. statutory rate of 21% as a result of our U.S. losses for which no benefit will be realized, as well as our foreign operations which are subject to tax rates that differ from those in the U.S.
The Company recorded income tax expense of $0.2 million for the three months ended April 30, 2021 and 2020.
15. Geographic Information
Revenue by location is determined by the billing address of the customer. The following table sets forth revenue by geographic area:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended April 30,
|
|
2021
|
|
2020
|
|
(in thousands)
|
United States
|
$
|
47,742
|
|
|
$
|
38,272
|
|
International
|
15,849
|
|
|
11,514
|
|
Total
|
$
|
63,591
|
|
|
$
|
49,786
|
|
Other than the United States, no other individual country accounted for 10% or more of revenue for the three months ended April 30, 2021 or 2020. As of April 30, 2021, 86% of the Company’s long-lived assets, including property and equipment and right-of-use lease assets, were located in the United States, and 14% were located in Canada. As of January 31, 2021, 87% of the Company’s property and equipment and right-of-use lease assets was located in the United States and 13% was located in Canada.
16. Subsequent Events
The Company has evaluated subsequent events through June 4, 2021.