MicroStrategy Announces Fourth Quarter 2022 Financial Results
MicroStrategy announced its fourth quarter 2022 financial results, reporting total revenues of $132.6 million, marking a 1.5% decrease year-over-year. However, on a non-GAAP constant currency basis, revenues increased by 4.1%. The gross profit was $105.8 million with a 79.8% gross margin, down from 82.2% last year. The net loss for the quarter was $249.7 million, or $21.93 per share. Operating expenses surged by 20.8% to $299.5 million, driven by significant impairment losses on digital assets. As of December 31, 2022, MicroStrategy's digital assets comprised approximately 132,500 bitcoins, valued at $1.840 billion.
- Current subscription billings grew at a double-digit rate for the eleventh consecutive quarter.
- Product licenses and subscription services revenues increased by 1.5% (or 8.5% on a non-GAAP constant currency basis).
- MicroStrategy increased its bitcoin holdings by acquiring more bitcoins in Q4.
- Total revenues decreased by 1.5% year-over-year.
- Gross profit decreased from $110.5 million to $105.8 million, with a drop in gross margin to 79.8%.
- Operating expenses rose by 20.8% to $299.5 million, influenced by $197.6 million in impairment losses.
- Net loss increased significantly to $249.7 million from $90.0 million year-over-year.
“In 2022,
“I am pleased to report we again increased our bitcoin holdings this past quarter to a total of 132,500 bitcoins. Our corporate strategy and conviction in acquiring, holding, and growing our bitcoin position for the long term remains unchanged. And while we encountered macroeconomic and foreign currency headwinds in 2022, we continue to shift to higher quality, recurring revenues as we grow and scale our cloud business. We remain intentional and precise in prioritizing costs, focusing on areas that drive revenue growth while preserving margins,” said
Fourth Quarter 2022 Financial Highlights
-
Revenues: Total revenues for the fourth quarter of 2022 were
, a$132.6 million 1.5% decrease, or a4.1% increase on a non-GAAP constant currency basis, compared to the fourth quarter of 2021. Product licenses and subscription services revenues for the fourth quarter of 2022 were , a$45.0 million 1.5% increase, or an8.5% increase on a non-GAAP constant currency basis, compared to the fourth quarter of 2021. Product support revenues for the fourth quarter of 2022 were , a$66.8 million 3.3% decrease, or a1.0% increase on a non-GAAP constant currency basis, compared to the fourth quarter of 2021. Other services revenues for the fourth quarter of 2022 were , a$20.7 million 1.4% decrease, or a5.0% increase on a non-GAAP constant currency basis, compared to the fourth quarter of 2021. -
Gross Profit: Gross profit for the fourth quarter of 2022 was
, representing a$105.8 million 79.8% gross margin, compared to a gross profit of , representing a gross margin of$110.5 million 82.2% , for the fourth quarter of 2021. -
Operating Expenses: Operating expenses for the fourth quarter of 2022 were
, a$299.5 million 20.8% increase compared to the fourth quarter of 2021. Operating expenses include impairment losses, net of gains on sale, on MicroStrategy’s digital assets, which were during the fourth quarter of 2022, compared to$197.6 million in the fourth quarter of 2021.$146.6 million -
Loss from Operations and Net Loss: Loss from operations for the fourth quarter of 2022 was
, compared to$193.7 million for the fourth quarter of 2021. Net loss for the fourth quarter of 2022 was$137.5 million , or$249.7 million per share on a diluted basis, as compared to$21.93 , or$90.0 million per share on a diluted basis, for the fourth quarter of 2021. Digital asset impairment losses, net of gains on sale, of$8.43 and$197.6 million for the fourth quarter of 2022 and 2021, respectively, were reflected in these amounts.$146.6 million -
Cash and Cash Equivalents: As of
December 31, 2022 ,MicroStrategy had cash and cash equivalents of , as compared to$43.8 million as of$63.4 million December 31, 2021 , a decrease of .$19.5 million -
Digital Assets: As of
December 31, 2022 , the carrying value of MicroStrategy’s digital assets (comprised of approximately 132,500 bitcoins) was , which reflects cumulative impairment losses of$1.84 0 billion since acquisition and an average carrying amount per bitcoin of approximately$2.15 3 billion . As of$13,887 December 31, 2022 , the original cost basis and market value of MicroStrategy’s bitcoin were and$3.99 3 billion , respectively, which reflects an average cost per bitcoin of approximately$2.19 4 billion and a market price per bitcoin of$30,137 , respectively.$16,556.32 MicroStrategy sold approximately 704 bitcoins for cash proceeds of , net of fees and expenses, resulting in gains on sale of$11.8 million in the fourth quarter of 2022. Additional information on MicroStrategy’s digital asset holdings is included in the “Digital Assets – Additional Information” tables at the end of this press release.$0.9 million -
Sales Agreement: On
September 9, 2022 ,MicroStrategy entered into a Sales Agreement (the “2022 Sales Agreement”) withCowen and Company LLC andBTIG, LLC , as agents (collectively, the “2022 Sales Agents”), pursuant to whichMicroStrategy may issue and sell shares of its class A common stock having an aggregate offering price of up to from time to time through the 2022 Sales Agents. During the three and twelve months ended$500.0 million December 31, 2022 , the Company issued and sold 218,575 shares of its class A common stock under the 2022 Sales Agreement, at an average gross price per share of approximately , for aggregate net proceeds (less$213.16 in sales commissions and expenses) of approximately$0.4 million . As of$46.2 million December 31, 2022 , approximately of the Company’s class A common stock remained available for issuance and sale pursuant to the 2022 Sales Agreement.$453.4 million
The tables provided at the end of this press release include a reconciliation of the most directly comparable financial measures prepared in accordance with generally accepted accounting principles in
Non-GAAP Financial Measures
Conference Call
About
This press release may include statements that may constitute “forward-looking statements,” including estimates of future business prospects or financial results and statements containing the words “believe,” “estimate,” “project,” “expect,” “will,” or similar expressions. Forward-looking statements inherently involve risks and uncertainties that could cause actual results of
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021* |
|
||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses |
|
$ |
27,570 |
|
|
$ |
32,543 |
|
|
$ |
86,498 |
|
|
$ |
101,804 |
|
Subscription services |
|
|
17,470 |
|
|
|
11,848 |
|
|
|
60,746 |
|
|
|
43,069 |
|
Total product licenses and subscription services |
|
|
45,040 |
|
|
|
44,391 |
|
|
|
147,244 |
|
|
|
144,873 |
|
Product support |
|
|
66,839 |
|
|
|
69,146 |
|
|
|
266,521 |
|
|
|
281,209 |
|
Other services |
|
|
20,675 |
|
|
|
20,978 |
|
|
|
85,499 |
|
|
|
84,680 |
|
Total revenues |
|
|
132,554 |
|
|
|
134,515 |
|
|
|
499,264 |
|
|
|
510,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses |
|
|
358 |
|
|
|
431 |
|
|
|
1,672 |
|
|
|
1,721 |
|
Subscription services |
|
|
7,467 |
|
|
|
5,181 |
|
|
|
24,770 |
|
|
|
16,901 |
|
Total product licenses and subscription services |
|
|
7,825 |
|
|
|
5,612 |
|
|
|
26,442 |
|
|
|
18,622 |
|
Product support |
|
|
5,722 |
|
|
|
4,901 |
|
|
|
21,264 |
|
|
|
19,254 |
|
Other services |
|
|
13,176 |
|
|
|
13,490 |
|
|
|
55,283 |
|
|
|
54,033 |
|
Total cost of revenues |
|
|
26,723 |
|
|
|
24,003 |
|
|
|
102,989 |
|
|
|
91,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
105,831 |
|
|
|
110,512 |
|
|
|
396,275 |
|
|
|
418,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
41,371 |
|
|
|
43,413 |
|
|
|
146,882 |
|
|
|
160,141 |
|
Research and development |
|
|
31,617 |
|
|
|
30,875 |
|
|
|
127,428 |
|
|
|
117,117 |
|
General and administrative |
|
|
28,930 |
|
|
|
27,104 |
|
|
|
111,421 |
|
|
|
95,501 |
|
Digital asset impairment losses (gains on sale), net |
|
|
197,630 |
|
|
|
146,587 |
|
|
|
1,286,286 |
|
|
|
830,621 |
|
Total operating expenses |
|
|
299,548 |
|
|
|
247,979 |
|
|
|
1,672,017 |
|
|
|
1,203,380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(193,717 |
) |
|
|
(137,467 |
) |
|
|
(1,275,742 |
) |
|
|
(784,527 |
) |
Interest expense, net |
|
|
(14,837 |
) |
|
|
(11,629 |
) |
|
|
(53,136 |
) |
|
|
(29,149 |
) |
Other (expense) income, net |
|
|
(5,829 |
) |
|
|
656 |
|
|
|
6,413 |
|
|
|
2,287 |
|
Loss before income taxes |
|
|
(214,383 |
) |
|
|
(148,440 |
) |
|
|
(1,322,465 |
) |
|
|
(811,389 |
) |
Provision for (benefit from) income taxes |
|
|
35,286 |
|
|
|
(58,463 |
) |
|
|
147,332 |
|
|
|
(275,909 |
) |
Net loss |
|
$ |
(249,669 |
) |
|
$ |
(89,977 |
) |
|
$ |
(1,469,797 |
) |
|
$ |
(535,480 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share (1): |
|
$ |
(21.93 |
) |
|
$ |
(8.43 |
) |
|
$ |
(129.83 |
) |
|
$ |
(53.44 |
) |
Weighted average shares outstanding used in computing basic loss per share |
|
|
11,386 |
|
|
|
10,679 |
|
|
|
11,321 |
|
|
|
10,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share (1): |
|
$ |
(21.93 |
) |
|
$ |
(8.43 |
) |
|
$ |
(129.83 |
) |
|
$ |
(53.44 |
) |
Weighted average shares outstanding used in computing diluted loss per share |
|
|
11,386 |
|
|
|
10,679 |
|
|
|
11,321 |
|
|
|
10,020 |
|
(1) |
Basic and fully diluted loss per share for class A and class B common stock are the same. |
|
|
||
* Derived from audited financial statements. |
CONSOLIDATED BALANCE SHEETS (in thousands, except per share data) |
||||||||
|
|
|
|
|
|
|
||
|
|
2022 |
|
|
2021* |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
43,835 |
|
|
$ |
63,356 |
|
Restricted cash |
|
|
7,033 |
|
|
|
1,078 |
|
Accounts receivable, net |
|
|
189,280 |
|
|
|
189,280 |
|
Prepaid expenses and other current assets |
|
|
24,418 |
|
|
|
14,251 |
|
Total current assets |
|
|
264,566 |
|
|
|
267,965 |
|
|
|
|
|
|
|
|
|
|
Digital assets |
|
|
1,840,028 |
|
|
|
2,850,210 |
|
Property and equipment, net |
|
|
32,311 |
|
|
|
36,587 |
|
Right-of-use assets |
|
|
61,299 |
|
|
|
66,760 |
|
Deposits and other assets |
|
|
23,916 |
|
|
|
15,820 |
|
Deferred tax assets, net |
|
|
188,152 |
|
|
|
319,782 |
|
Total assets |
|
$ |
2,410,272 |
|
|
$ |
3,557,124 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ (Deficit) Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses, and operating lease liabilities |
|
$ |
42,976 |
|
|
$ |
46,084 |
|
Accrued compensation and employee benefits |
|
|
53,716 |
|
|
|
54,548 |
|
Accrued interest |
|
|
2,829 |
|
|
|
1,493 |
|
Current portion of long-term debt, net |
|
|
454 |
|
|
|
0 |
|
Deferred revenue and advance payments |
|
|
217,428 |
|
|
|
209,860 |
|
Total current liabilities |
|
|
317,403 |
|
|
|
311,985 |
|
|
|
|
|
|
|
|
|
|
Long-term debt, net |
|
|
2,378,560 |
|
|
|
2,155,151 |
|
Deferred revenue and advance payments |
|
|
12,763 |
|
|
|
8,089 |
|
Operating lease liabilities |
|
|
67,344 |
|
|
|
76,608 |
|
Other long-term liabilities |
|
|
17,124 |
|
|
|
26,224 |
|
Deferred tax liabilities |
|
|
198 |
|
|
|
109 |
|
Total liabilities |
|
|
2,793,392 |
|
|
|
2,578,166 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ (Deficit) Equity |
|
|
|
|
|
|
|
|
Preferred stock undesignated, |
|
|
0 |
|
|
|
0 |
|
Class A common stock, |
|
|
18 |
|
|
|
18 |
|
Class B convertible common stock, |
|
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
1,841,120 |
|
|
|
1,727,143 |
|
|
|
|
(782,104 |
) |
|
|
(782,104 |
) |
Accumulated other comprehensive loss |
|
|
(13,801 |
) |
|
|
(7,543 |
) |
(Accumulated deficit) retained earnings |
|
|
(1,428,355 |
) |
|
|
41,442 |
|
Total stockholders’ (deficit) equity |
|
|
(383,120 |
) |
|
|
978,958 |
|
Total liabilities and stockholders’ (deficit) equity |
|
$ |
2,410,272 |
|
|
$ |
3,557,124 |
|
* Derived from audited financial statements. |
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (in thousands) |
||||||||
|
|
Twelve Months Ended |
|
|||||
|
|
|
|
|||||
|
|
2022 |
|
|
2021* |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
3,211 |
|
|
$ |
93,833 |
|
Net cash used in investing activities |
|
|
(278,590 |
) |
|
|
(2,629,235 |
) |
Net cash provided by financing activities |
|
|
265,188 |
|
|
|
2,541,685 |
|
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash |
|
|
(3,375 |
) |
|
|
(2,608 |
) |
Net (decrease) increase in cash, cash equivalents, and restricted cash |
|
|
(13,566 |
) |
|
|
3,675 |
|
Cash, cash equivalents, and restricted cash, beginning of year |
|
|
64,434 |
|
|
|
60,759 |
|
Cash, cash equivalents, and restricted cash, end of year |
|
$ |
50,868 |
|
|
$ |
64,434 |
|
* Derived from audited financial statements. |
REVENUE AND COST OF REVENUE DETAIL (in thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021* |
|
||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses and subscription services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses |
|
$ |
27,570 |
|
|
$ |
32,543 |
|
|
$ |
86,498 |
|
|
$ |
101,804 |
|
Subscription services |
|
|
17,470 |
|
|
|
11,848 |
|
|
|
60,746 |
|
|
|
43,069 |
|
Total product licenses and subscription services |
|
|
45,040 |
|
|
|
44,391 |
|
|
|
147,244 |
|
|
|
144,873 |
|
Product support |
|
|
66,839 |
|
|
|
69,146 |
|
|
|
266,521 |
|
|
|
281,209 |
|
Other services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting |
|
|
19,591 |
|
|
|
19,661 |
|
|
|
80,844 |
|
|
|
79,732 |
|
Education |
|
|
1,084 |
|
|
|
1,317 |
|
|
|
4,655 |
|
|
|
4,948 |
|
Total other services |
|
|
20,675 |
|
|
|
20,978 |
|
|
|
85,499 |
|
|
|
84,680 |
|
Total revenues |
|
|
132,554 |
|
|
|
134,515 |
|
|
|
499,264 |
|
|
|
510,762 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses and subscription services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses |
|
|
358 |
|
|
|
431 |
|
|
|
1,672 |
|
|
|
1,721 |
|
Subscription services |
|
|
7,467 |
|
|
|
5,181 |
|
|
|
24,770 |
|
|
|
16,901 |
|
Total product licenses and subscription services |
|
|
7,825 |
|
|
|
5,612 |
|
|
|
26,442 |
|
|
|
18,622 |
|
Product support |
|
|
5,722 |
|
|
|
4,901 |
|
|
|
21,264 |
|
|
|
19,254 |
|
Other services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting |
|
|
12,416 |
|
|
|
12,258 |
|
|
|
50,820 |
|
|
|
48,773 |
|
Education |
|
|
760 |
|
|
|
1,232 |
|
|
|
4,463 |
|
|
|
5,260 |
|
Total other services |
|
|
13,176 |
|
|
|
13,490 |
|
|
|
55,283 |
|
|
|
54,033 |
|
Total cost of revenues |
|
|
26,723 |
|
|
|
24,003 |
|
|
|
102,989 |
|
|
|
91,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
$ |
105,831 |
|
|
$ |
110,512 |
|
|
$ |
396,275 |
|
|
$ |
418,853 |
|
* Derived from audited financial statements. |
DIGITAL ASSETS – ADDITIONAL INFORMATION ROLLFORWARD OF BITCOIN HOLDINGS (unaudited) |
||||||||||||||||||||||
|
|
Source of
|
|
Digital Asset
|
|
|
Digital Asset
|
|
|
Digital Asset
|
|
|
Approximate
|
|
|
Approximate
|
|
|||||
Balance at |
|
|
|
$ |
1,125,000 |
|
|
$ |
(70,698 |
) |
|
$ |
1,054,302 |
|
|
|
70,469 |
|
|
$ |
15,964 |
|
Digital asset purchases |
|
(a) |
|
|
1,086,375 |
|
|
|
|
|
|
|
1,086,375 |
|
|
|
20,857 |
|
|
|
52,087 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(194,095 |
) |
|
|
(194,095 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
2,211,375 |
|
|
$ |
(264,793 |
) |
|
$ |
1,946,582 |
|
|
|
91,326 |
|
|
$ |
24,214 |
|
Digital asset purchases |
|
(b) |
|
|
529,231 |
|
|
|
|
|
|
|
529,231 |
|
|
|
13,759 |
|
|
|
38,464 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(424,774 |
) |
|
|
(424,774 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
2,740,606 |
|
|
$ |
(689,567 |
) |
|
$ |
2,051,039 |
|
|
|
105,085 |
|
|
$ |
26,080 |
|
Digital asset purchases |
|
(c) |
|
|
419,865 |
|
|
|
|
|
|
|
419,865 |
|
|
|
8,957 |
|
|
|
46,876 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(65,165 |
) |
|
|
(65,165 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
3,160,471 |
|
|
$ |
(754,732 |
) |
|
$ |
2,405,739 |
|
|
|
114,042 |
|
|
$ |
27,713 |
|
Digital asset purchases |
|
(d) |
|
|
591,058 |
|
|
|
|
|
|
|
591,058 |
|
|
|
10,349 |
|
|
|
57,113 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(146,587 |
) |
|
|
(146,587 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
3,751,529 |
|
|
$ |
(901,319 |
) |
|
$ |
2,850,210 |
|
|
|
124,391 |
|
|
$ |
30,159 |
|
Digital asset purchases |
|
(e) |
|
|
215,500 |
|
|
|
|
|
|
|
215,500 |
|
|
|
4,827 |
|
|
|
44,645 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(170,091 |
) |
|
|
(170,091 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
3,967,029 |
|
|
$ |
(1,071,410 |
) |
|
$ |
2,895,619 |
|
|
|
129,218 |
|
|
$ |
30,700 |
|
Digital asset purchases |
|
(f) |
|
|
10,000 |
|
|
|
|
|
|
|
10,000 |
|
|
|
481 |
|
|
|
20,790 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(917,838 |
) |
|
|
(917,838 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
3,977,029 |
|
|
$ |
(1,989,248 |
) |
|
$ |
1,987,781 |
|
|
|
129,699 |
|
|
$ |
30,664 |
|
Digital asset purchases |
|
(g) |
|
|
5,978 |
|
|
|
|
|
|
|
5,978 |
|
|
|
301 |
|
|
|
19,860 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(727 |
) |
|
|
(727 |
) |
|
|
|
|
|
|
|
|
Balance at |
|
|
|
$ |
3,983,007 |
|
|
$ |
(1,989,975 |
) |
|
$ |
1,993,032 |
|
|
|
130,000 |
|
|
$ |
30,639 |
|
Digital asset purchases |
|
(h) |
|
|
56,443 |
|
|
|
|
|
|
|
56,443 |
|
|
|
3,204 |
|
|
|
17,616 |
|
Digital asset impairment losses |
|
|
|
|
|
|
|
|
(198,557 |
) |
|
|
(198,557 |
) |
|
|
|
|
|
|
|
|
Digital asset sales ** |
|
|
|
|
(46,260 |
) |
|
|
35,370 |
|
|
|
(10,890 |
) |
|
|
(704 |
) |
|
|
16,786 |
|
Balance at |
|
|
|
$ |
3,993,190 |
|
|
$ |
(2,153,162 |
) |
|
$ |
1,840,028 |
|
|
|
132,500 |
|
|
$ |
30,137 |
|
* |
||
** In the fourth quarter of 2022, |
||
|
||
(a) |
In the first quarter of 2021, |
|
(b) |
In the second quarter of 2021, |
|
(c) |
In the third quarter of 2021, |
|
(d) |
In the fourth quarter of 2021, |
|
(e) |
In the first quarter of 2022, |
|
(f) |
In the second quarter of 2022, |
|
(g) |
In the third quarter of 2022, |
|
(h) |
In the fourth quarter of 2022, |
|
|
||
Excess Cash refers to cash in excess of the minimum Cash Assets that |
DIGITAL ASSETS – ADDITIONAL INFORMATION MARKET VALUE OF BITCOIN HOLDINGS (unaudited) |
|||||||||||||||||||||||||||
|
|
Approximate
Number of
|
|
|
Lowest
|
|
|
Market Value
|
|
|
Highest
|
|
|
Market Value
|
|
|
Market Price
|
|
|
Market Value
|
|
||||||
|
|
70,469 |
|
|
$ |
10,363.76 |
|
|
$ |
730,324 |
|
|
$ |
29,321.90 |
|
|
$ |
2,066,285 |
|
|
$ |
29,181.00 |
|
|
$ |
2,056,356 |
|
|
|
91,326 |
|
|
$ |
27,678.00 |
|
|
$ |
2,527,721 |
|
|
$ |
61,788.45 |
|
|
$ |
5,642,892 |
|
|
$ |
58,601.28 |
|
|
$ |
5,351,820 |
|
|
|
105,085 |
|
|
$ |
28,800.00 |
|
|
$ |
3,026,448 |
|
|
$ |
64,899.00 |
|
|
$ |
6,819,911 |
|
|
$ |
34,763.47 |
|
|
$ |
3,653,119 |
|
|
|
114,042 |
|
|
$ |
29,301.56 |
|
|
$ |
3,341,609 |
|
|
$ |
52,944.96 |
|
|
$ |
6,037,949 |
|
|
$ |
43,534.56 |
|
|
$ |
4,964,768 |
|
|
|
124,391 |
|
|
$ |
42,333.00 |
|
|
$ |
5,265,844 |
|
|
$ |
69,000.00 |
|
|
$ |
8,582,979 |
|
|
$ |
45,879.97 |
|
|
$ |
5,707,055 |
|
|
|
129,218 |
|
|
$ |
32,933.33 |
|
|
$ |
4,255,579 |
|
|
$ |
48,240.00 |
|
|
$ |
6,233,476 |
|
|
$ |
45,602.79 |
|
|
$ |
5,892,701 |
|
|
|
129,699 |
|
|
$ |
17,567.45 |
|
|
$ |
2,278,481 |
|
|
$ |
47,469.40 |
|
|
$ |
6,156,734 |
|
|
$ |
18,895.02 |
|
|
$ |
2,450,665 |
|
|
|
130,000 |
|
|
$ |
18,153.13 |
|
|
$ |
2,359,907 |
|
|
$ |
25,214.57 |
|
|
$ |
3,277,894 |
|
|
$ |
19,480.51 |
|
|
$ |
2,532,466 |
|
|
|
132,500 |
|
|
$ |
15,460.00 |
|
|
$ |
2,048,450 |
|
|
$ |
21,478.80 |
|
|
$ |
2,845,941 |
|
|
$ |
16,556.32 |
|
|
$ |
2,193,712 |
|
* |
||
|
||
(a) |
The " |
|
(b) |
The "Market Value of Bitcoin Held at End of Quarter Using Lowest Market Price" represents a mathematical calculation consisting of the lowest market price for one bitcoin reported on the |
|
(c) |
The " |
|
(d) |
The "Market Value of Bitcoin Held at End of Quarter Using Highest Market Price" represents a mathematical calculation consisting of the highest market price for one bitcoin reported on the |
|
(e) |
The "Market Price Per Bitcoin at End of Quarter" represents the market price of one bitcoin on the |
|
(f) |
The "Market Value of Bitcoin Held at End of Quarter Using Ending Market Price" represents a mathematical calculation consisting of the market price of one bitcoin on the |
|
|
||
The amounts reported as “Market Value” in the above table represent only a mathematical calculation consisting of the price for one bitcoin reported on the |
RECONCILIATION OF GAAP TO NON-GAAP MEASURES LOSS FROM OPERATIONS (in thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
||||
Reconciliation of non-GAAP loss from operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
$ |
(193,717 |
) |
|
$ |
(137,467 |
) |
|
$ |
(1,275,742 |
) |
|
$ |
(784,527 |
) |
Share-based compensation expense |
|
|
17,032 |
|
|
|
13,153 |
|
|
|
63,619 |
|
|
|
44,126 |
|
Non-GAAP loss from operations |
|
$ |
(176,685 |
) |
|
$ |
(124,314 |
) |
|
$ |
(1,212,123 |
) |
|
$ |
(740,401 |
) |
RECONCILIATION OF GAAP TO NON-GAAP MEASURES NET LOSS AND DILUTED LOSS PER SHARE (in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
||||
Reconciliation of non-GAAP net loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(249,669 |
) |
|
$ |
(89,977 |
) |
|
$ |
(1,469,797 |
) |
|
$ |
(535,480 |
) |
Share-based compensation expense |
|
|
17,032 |
|
|
|
13,153 |
|
|
|
63,619 |
|
|
|
44,126 |
|
Interest expense arising from amortization of debt issuance costs |
|
|
2,204 |
|
|
|
2,117 |
|
|
|
8,694 |
|
|
|
7,201 |
|
Income tax effects (1) |
|
|
(3,064 |
) |
|
|
(15,099 |
) |
|
|
(13,250 |
) |
|
|
(47,976 |
) |
Non-GAAP net loss |
|
$ |
(233,497 |
) |
|
$ |
(89,806 |
) |
|
$ |
(1,410,734 |
) |
|
$ |
(532,129 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of non-GAAP diluted loss per share (2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share |
|
$ |
(21.93 |
) |
|
$ |
(8.43 |
) |
|
$ |
(129.83 |
) |
|
$ |
(53.44 |
) |
Share-based compensation expense (per diluted share) |
|
|
1.50 |
|
|
|
1.23 |
|
|
|
5.62 |
|
|
|
4.40 |
|
Interest expense arising from amortization of debt issuance costs (per diluted share) |
|
|
0.19 |
|
|
|
0.20 |
|
|
|
0.77 |
|
|
|
0.72 |
|
Income tax effects (per diluted share) |
|
|
(0.27 |
) |
|
|
(1.41 |
) |
|
|
(1.17 |
) |
|
|
(4.79 |
) |
Non-GAAP diluted loss per share |
|
$ |
(20.51 |
) |
|
$ |
(8.41 |
) |
|
$ |
(124.61 |
) |
|
$ |
(53.11 |
) |
(1) | Income tax effects reflect the net tax effects of share-based compensation expense, which includes tax benefits and expenses on exercises of stock options and vesting of share-settled restricted stock units, and interest expense for amortization of debt issuance costs. |
|
|
||
(2) | For reconciliation purposes, the non-GAAP diluted earnings (loss) per share calculations use the same weighted average shares outstanding as that used in the GAAP diluted earnings (loss) per share calculations for the same period. For example, in periods of GAAP net loss, otherwise dilutive potential shares of common stock from MicroStrategy’s share-based compensation arrangements and Convertible Notes are excluded from the GAAP diluted loss per share calculation as they would be antidilutive, and therefore are also excluded from the non-GAAP diluted earnings or loss per share calculation. |
RECONCILIATION OF GAAP TO NON-GAAP MEASURES CONSTANT CURRENCY (in thousands) |
||||||||||||||||||||||||
|
|
Three Months Ended |
|
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
|
|
(unaudited) |
|
|||||||||||||||||||||
|
|
GAAP |
|
|
Foreign
|
|
|
Non-GAAP
Currency (2) |
|
|
GAAP |
|
|
GAAP %
|
|
|
Non-GAAP
|
|
||||||
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses |
|
$ |
27,570 |
|
|
$ |
(2,303 |
) |
|
$ |
29,873 |
|
|
$ |
32,543 |
|
|
|
-15.3 |
% |
|
|
-8.2 |
% |
Subscription services |
|
|
17,470 |
|
|
|
(815 |
) |
|
|
18,285 |
|
|
|
11,848 |
|
|
|
47.5 |
% |
|
|
54.3 |
% |
Total product licenses and subscription services |
|
|
45,040 |
|
|
|
(3,118 |
) |
|
|
48,158 |
|
|
|
44,391 |
|
|
|
1.5 |
% |
|
|
8.5 |
% |
Product support |
|
|
66,839 |
|
|
|
(3,023 |
) |
|
|
69,862 |
|
|
|
69,146 |
|
|
|
-3.3 |
% |
|
|
1.0 |
% |
Other services |
|
|
20,675 |
|
|
|
(1,349 |
) |
|
|
22,024 |
|
|
|
20,978 |
|
|
|
-1.4 |
% |
|
|
5.0 |
% |
Total revenues |
|
|
132,554 |
|
|
|
(7,490 |
) |
|
|
140,044 |
|
|
|
134,515 |
|
|
|
-1.5 |
% |
|
|
4.1 |
% |
|
|
Twelve Months Ended |
|
|||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
|
|
(unaudited) |
|
|||||||||||||||||||||
|
|
GAAP |
|
|
Foreign
|
|
|
Non-GAAP
|
|
|
GAAP |
|
|
GAAP %
|
|
|
Non-GAAP
|
|
||||||
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product licenses |
|
$ |
86,498 |
|
|
$ |
(4,618 |
) |
|
$ |
91,116 |
|
|
$ |
101,804 |
|
|
|
-15.0 |
% |
|
|
-10.5 |
% |
Subscription services |
|
|
60,746 |
|
|
|
(2,331 |
) |
|
|
63,077 |
|
|
|
43,069 |
|
|
|
41.0 |
% |
|
|
46.5 |
% |
Total product licenses and subscription services |
|
|
147,244 |
|
|
|
(6,949 |
) |
|
|
154,193 |
|
|
|
144,873 |
|
|
|
1.6 |
% |
|
|
6.4 |
% |
Product support |
|
|
266,521 |
|
|
|
(11,570 |
) |
|
|
278,091 |
|
|
|
281,209 |
|
|
|
-5.2 |
% |
|
|
-1.1 |
% |
Other services |
|
|
85,499 |
|
|
|
(5,263 |
) |
|
|
90,762 |
|
|
|
84,680 |
|
|
|
1.0 |
% |
|
|
7.2 |
% |
Total revenues |
|
|
499,264 |
|
|
|
(23,782 |
) |
|
|
523,046 |
|
|
|
510,762 |
|
|
|
-2.3 |
% |
|
|
2.4 |
% |
(1) |
The “Foreign Currency Exchange Rate Impact” reflects the estimated impact of fluctuations in foreign currency exchange rates on international revenues. It shows the increase (decrease) in international revenues from the same period in the prior year, based on comparisons to the prior year quarterly average foreign currency exchange rates. The term “international” refers to operations outside of |
|
|
||
(2) | The “Non-GAAP Constant Currency” reflects the current period GAAP amount, less the Foreign Currency Exchange Rate Impact. |
|
|
||
(3) | The “Non-GAAP Constant Currency % Change” reflects the percentage change between the current period Non-GAAP Constant Currency amount and the GAAP amount for the same period in the prior year. |
DEFERRED REVENUE DETAIL (in thousands) |
||||||||
|
|
|
|
|
|
|
||
|
|
2022 |
|
|
2021* |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
Deferred product licenses revenue |
|
$ |
2,825 |
|
|
$ |
993 |
|
Deferred subscription services revenue |
|
|
51,861 |
|
|
|
35,589 |
|
Deferred product support revenue |
|
|
155,366 |
|
|
|
166,477 |
|
Deferred other services revenue |
|
|
7,376 |
|
|
|
6,801 |
|
Total current deferred revenue and advance payments |
|
$ |
217,428 |
|
|
$ |
209,860 |
|
|
|
|
|
|
|
|
|
|
Non-current: |
|
|
|
|
|
|
|
|
Deferred product licenses revenue |
|
$ |
2,742 |
|
|
$ |
68 |
|
Deferred subscription services revenue |
|
|
3,030 |
|
|
|
1,064 |
|
Deferred product support revenue |
|
|
6,387 |
|
|
|
6,203 |
|
Deferred other services revenue |
|
|
604 |
|
|
|
754 |
|
Total non-current deferred revenue and advance payments |
|
$ |
12,763 |
|
|
$ |
8,089 |
|
|
|
|
|
|
|
|
|
|
Total current and non-current: |
|
|
|
|
|
|
|
|
Deferred product licenses revenue |
|
$ |
5,567 |
|
|
$ |
1,061 |
|
Deferred subscription services revenue |
|
|
54,891 |
|
|
|
36,653 |
|
Deferred product support revenue |
|
|
161,753 |
|
|
|
172,680 |
|
Deferred other services revenue |
|
|
7,980 |
|
|
|
7,555 |
|
Total current and non-current deferred revenue and advance payments |
|
$ |
230,191 |
|
|
$ |
217,949 |
|
* Derived from audited financial statements. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230202005306/en/
Investor Relations
ir@microstrategy.com
(703) 848-8600
Source:
FAQ
What were MicroStrategy's revenue figures for Q4 2022?
What was the net loss per share for MicroStrategy in Q4 2022?
How much bitcoin does MicroStrategy currently hold?
What was the impact of operating expenses for MicroStrategy in Q4 2022?