Home

Cloudflare Announces Second Quarter 2025 Financial Results

  • Second quarter revenue totaled $512.3 million, representing an increase of 28% year-over-year
  • GAAP loss from operations of $67.3 million, or 13% of total revenue, and non-GAAP income from operations of $72.3 million, or 14% of revenue
  • Delivered Current RPO year-over-year growth of 33% and RPO year-over-year growth of 39%

Cloudflare, Inc. (NYSE: NET), the leading connectivity cloud company, today announced financial results for its second quarter ended June 30, 2025.

“We had an excellent second quarter, exceeding $2 billion in annualized revenue while also reaccelerating revenue growth to 28% year-over-year. We’re innovating faster than ever, and demand remains strong, as our largest customers grow their investments with Cloudflare at the highest levels we’ve seen since 2022,” said Matthew Prince, co-founder & CEO of Cloudflare. “While we’ve continued to sign even bigger and longer deals, some of our most strategic wins have been centered around our work to help invent the new business model for content creators on the AI-driven Internet. Sitting in front of more than 20% of all websites—with more than half of our dynamic traffic flowing through APIs—Cloudflare is uniquely positioned to enable the agentic web of the future. We are firing on all cylinders, with the right technology, strategy, and team to accelerate the next phase of growth for Cloudflare and for the Internet at-large.”

Second Quarter Fiscal 2025 Financial Highlights

  • Revenue: Total revenue of $512.3 million, representing an increase of 28% year-over-year.
  • Gross Profit: GAAP gross profit was $383.6 million, or 74.9% gross margin, compared to $312.0 million, or 77.8%, in the second quarter of 2024. Non-GAAP gross profit was $390.7 million, or 76.3% gross margin, compared to $316.6 million, or 79.0%, in the second quarter of 2024.
  • Operating Income (Loss): GAAP loss from operations was $67.3 million, or 13.1% of revenue, compared to $34.7 million, or 8.7% of revenue, in the second quarter of 2024. Non-GAAP income from operations was $72.3 million, or 14.1% of revenue, compared to $57.0 million, or 14.2% of revenue, in the second quarter of 2024.
  • Net Income (Loss): GAAP net loss was $50.4 million, compared to $15.1 million in the second quarter of 2024. GAAP net loss per basic and diluted share was $0.15, compared to $0.04 in the second quarter of 2024. Non-GAAP net income was $75.1 million, compared to $69.5 million in the second quarter of 2024. Non-GAAP net income per diluted share was $0.21, compared to $0.20 in the second quarter of 2024.
  • Cash Flow: Net cash flow from operating activities was $99.8 million, compared to $74.8 million for the second quarter of 2024. Free cash flow was $33.3 million, or 6% of revenue, compared to $38.3 million, or 10% of revenue, in the second quarter of 2024.
  • Cash, cash equivalents, and available-for-sale securities were $3,959.7 million as of June 30, 2025.

The section titled "Non-GAAP Financial Information" below describes our usage of non-GAAP financial measures. Reconciliations between historical GAAP and non-GAAP information are contained at the end of this press release following the accompanying financial data.

Financial Outlook

For the third quarter of fiscal 2025, we expect:

  • Total revenue of $543.5 to $544.5 million
  • Non-GAAP income from operations of $75.0 to $76.0 million
  • Non-GAAP net income per share of $0.23, utilizing weighted average common shares outstanding of approximately 376.5 million

For the full year fiscal 2025, we expect:

  • Total revenue of $2,113.5 to $2,115.5 million
  • Non-GAAP income from operations of $284.0 to $286.0 million
  • Non-GAAP net income per share of $0.85 to $0.86, utilizing weighted average common shares outstanding of approximately 370 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.

Conference Call Information

Cloudflare will host an investor conference call to discuss its second quarter ended June 30, 2025 earnings results today at 2:00 p.m. Pacific time (5:00 p.m. Eastern time). Interested parties can access the call by dialing (646) 968-2727 or toll-free at (888) 596-4244 with conference ID 3723782. A live webcast of the conference call will be accessible from the investor relations website at https://cloudflare.NET. A replay will be available approximately two hours after the conclusion of the live event and will remain available for approximately one year.

Supplemental Financial and Other Information

Supplemental financial and other information can be accessed through the Company’s investor relations website at https://cloudflare.NET.

Non-GAAP Financial Information

Cloudflare believes that the presentation of non-GAAP financial information provides important supplemental information to management and investors regarding financial and business trends relating to the Company’s financial condition and results of operations. Reconciliations of non-GAAP financial measures to the most directly comparable financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future. For further information regarding why Cloudflare believes that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the “Explanation of Non-GAAP Financial Measures” section at the end of this press release.

Available Information

Cloudflare intends to use its press releases, website, investor relations website, news site, blog, X account, Facebook account, and Instagram account, in addition to filings made with the Securities and Exchange Commission (SEC) and public conference calls, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which statements involve substantial risks and uncertainties. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expect,” “explore,” “plan,” “anticipate,” “could,” “intend,” “target,” “project,” “contemplate,” “believe,” “estimate,” “predict,” “potential,” or “continue,” or the negative of these words, or other similar terms or expressions that concern our expectations, strategy, plans, or intentions. However, not all forward-looking statements contain these identifying words. Forward-looking statements expressed or implied in this press release include, but are not limited to, statements regarding our future financial and operating performance, our reputation and performance in the market, general market trends, our estimated and projected revenue, non-GAAP income from operations and non-GAAP net income per share, shares outstanding, the benefits to customers from using our products, the expected functionality and performance of our products, the demand by customers for our products, our plans and objectives for future operations, growth, initiatives, or strategies, our market opportunity, and comments made by our CEO and others. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: the impact of adverse macroeconomic conditions on our and our customers’, vendors’, and partners’ operations and future financial performance; the impact of the conflicts in the Middle East and Ukraine and other areas of geopolitical tension around the world, or any potential worsening or expansion of those conflicts or geopolitical tensions, other geopolitical events such as elections and other governmental changes, and threats of tariffs and other impediments to cross-border trade; our history of net losses; risks associated with managing our growth; our ability to attract and retain new customers (including new large customers); our ability to retain and upgrade paying customers and convert free customers to paying customers; our ability to expand the number of products we sell to paying customers; our ability to effectively increase sales to large customers; our ability to increase brand awareness; our ability to continue to innovate and develop new products and product features; our ability to generate demand for our products; our ability to effectively attract, train, and retain our sales force to be able to sell our existing and new products and product features; our sales team’s productivity; our ability to effectively attract, integrate and retain key personnel; problems with our internal systems, network, or data, including actual or perceived breaches or failures; rapidly evolving technological developments in the market, including advancements in AI; length of our sales cycles and the timing of payments by our customers; activities of our paying and free customers or the content of their websites and other Internet properties that use our network and products; foreign currency fluctuations; changes in the legal, tax, and regulatory environment applicable to our business; and other general market, political, economic, and business conditions. 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, risks detailed in our filings with the SEC, including our Quarterly Report on Form 10-Q filed on May 8, 2025, as well as other filings that we may make from time to time with the SEC.

The forward-looking statements made in this press release relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements.

About Cloudflare

Cloudflare, Inc. (NYSE: NET) is the leading connectivity cloud company on a mission to help build a better Internet. It empowers organizations to make their employees, applications and networks faster and more secure everywhere, while reducing complexity and cost. Cloudflare’s connectivity cloud delivers the most full-featured, unified platform of cloud-native products and developer tools, so any organization can gain the control they need to work, develop, and accelerate their business.

Powered by one of the world’s largest and most interconnected networks, Cloudflare blocks billions of threats online for its customers every day. It is trusted by millions of organizations – from the largest brands to entrepreneurs and small businesses to nonprofits, humanitarian groups, and governments across the globe.

Learn more about Cloudflare’s connectivity cloud at cloudflare.com/connectivity-cloud. Learn more about the latest Internet trends and insights at radar.cloudflare.com.

 

CLOUDFLARE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

$

512,316

 

 

$

400,996

 

 

$

991,403

 

 

$

779,598

 

Cost of revenue(1)(2)

 

128,677

 

 

 

89,011

 

 

 

244,253

 

 

 

174,049

 

Gross profit

 

383,639

 

 

 

311,985

 

 

 

747,150

 

 

 

605,549

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing(1)(2)(4)

 

219,359

 

 

 

174,501

 

 

 

433,370

 

 

 

368,603

 

Research and development(1)

 

134,557

 

 

 

102,547

 

 

 

249,646

 

 

 

190,250

 

General and administrative(1)(3)(6)

 

96,987

 

 

 

69,635

 

 

 

184,645

 

 

 

135,944

 

Total operating expenses

 

450,903

 

 

 

346,683

 

 

 

867,661

 

 

 

694,797

 

Loss from operations

 

(67,264

)

 

 

(34,698

)

 

 

(120,511

)

 

 

(89,248

)

Non-operating income (expense):

 

 

 

 

 

 

 

Interest income

 

25,406

 

 

 

21,715

 

 

 

46,805

 

 

 

42,967

 

Interest expense(5)

 

(1,524

)

 

 

(1,218

)

 

 

(2,967

)

 

 

(2,318

)

Other income (expense), net

 

(3,907

)

 

 

269

 

 

 

(7,375

)

 

 

1,393

 

Total non-operating income, net

 

19,975

 

 

 

20,766

 

 

 

36,463

 

 

 

42,042

 

Loss before income taxes

 

(47,289

)

 

 

(13,932

)

 

 

(84,048

)

 

 

(47,206

)

Provision for income taxes

 

3,157

 

 

 

1,146

 

 

 

4,852

 

 

 

3,415

 

Net loss

$

(50,446

)

 

$

(15,078

)

 

$

(88,900

)

 

$

(50,621

)

Net loss per share attributable to common stockholders, basic and diluted

$

(0.15

)

 

$

(0.04

)

 

$

(0.26

)

 

$

(0.15

)

Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted

 

347,489

 

 

 

340,648

 

 

 

346,605

 

 

 

339,617

 

____________

(1) Includes stock-based compensation and related employer payroll taxes as follows:

Cost of revenue

$

3,693

 

$

3,011

 

$

6,599

 

$

5,833

Sales and marketing

 

36,818

 

 

24,629

 

 

67,023

 

 

46,404

Research and development

 

50,956

 

 

37,106

 

 

89,225

 

 

66,086

General and administrative

 

40,526

 

 

24,761

 

 

75,041

 

 

47,911

Total stock-based compensation and related employer payroll taxes

$

131,993

 

$

89,507

 

$

237,888

 

$

166,234

(2) Includes amortization of acquired intangible assets as follows:

Cost of revenue

$

3,329

 

$

1,619

 

$

6,182

 

$

6,310

Sales and marketing

 

417

 

 

363

 

 

805

 

 

938

Total amortization of acquired intangible assets

$

3,746

 

$

1,982

 

$

6,987

 

$

7,248

(3) Includes acquisition-related and other expenses as follows:

General and administrative

$

 

$

162

 

$

112

 

$

162

Total acquisition-related and other expenses

$

 

$

162

 

$

112

 

$

162

(4) Includes one-time compensation charge as follows:

Sales and marketing

$

 

$

 

$

 

$

15,000

Total one-time compensation charge

$

 

$

 

$

 

$

15,000

(5) Includes amortization of debt issuance costs as follows:

Interest expense

$

1,199

 

$

990

 

$

2,189

 

$

1,980

Total amortization of debt issuance costs

$

1,199

 

$

990

 

$

2,189

 

$

1,980

(6) Includes lease impairment charges as follows:

General and administrative

$

3,840

 

$

 

$

3,840

 

$

Total lease impairment charges

$

3,840

 

$

 

$

3,840

 

$

 

CLOUDFLARE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except par value)

(unaudited)

 

 

June 30,

2025

 

December 31,

2024

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

1,518,608

 

 

$

147,691

 

Available-for-sale securities

 

2,441,112

 

 

 

1,708,228

 

Accounts receivable, net

 

307,507

 

 

 

316,753

 

Contract assets

 

21,275

 

 

 

16,568

 

Restricted cash short-term

 

4,373

 

 

 

4,273

 

Prepaid expenses and other current assets

 

112,956

 

 

 

75,484

 

Total current assets

 

4,405,831

 

 

 

2,268,997

 

Property and equipment, net

 

547,349

 

 

 

467,420

 

Goodwill

 

181,087

 

 

 

181,087

 

Acquired intangible assets, net

 

22,110

 

 

 

21,865

 

Operating lease right-of-use assets

 

185,355

 

 

 

168,379

 

Deferred contract acquisition costs, noncurrent

 

183,919

 

 

 

172,217

 

Restricted cash

 

2,475

 

 

 

2,250

 

Other noncurrent assets

 

34,235

 

 

 

18,947

 

Total assets

$

5,562,361

 

 

$

3,301,162

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

95,680

 

 

$

105,807

 

Accrued expenses and other current liabilities

 

80,463

 

 

 

81,602

 

Accrued compensation

 

77,940

 

 

 

80,854

 

Operating lease liabilities

 

56,812

 

 

 

47,626

 

Deferred revenue

 

546,698

 

 

 

477,765

 

Total current liabilities

 

857,593

 

 

 

793,654

 

Convertible senior notes, net

 

3,260,506

 

 

 

1,287,321

 

Operating lease liabilities, noncurrent

 

144,795

 

 

 

128,266

 

Deferred revenue, noncurrent

 

35,805

 

 

 

22,095

 

Other noncurrent liabilities

 

23,935

 

 

 

23,625

 

Total liabilities

 

4,322,634

 

 

 

2,254,961

 

Stockholders’ Equity

 

 

 

Class A common stock; $0.001 par value; 2,250,000 shares authorized as of June 30, 2025 and December 31, 2024; 312,677 and 307,892 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively

 

312

 

 

 

307

 

Class B common stock; $0.001 par value; 315,000 shares authorized as of June 30, 2025 and December 31, 2024; 35,738 and 36,963 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively

 

36

 

 

 

37

 

Additional paid-in capital

 

2,414,291

 

 

 

2,152,750

 

Accumulated deficit

 

(1,191,540

)

 

 

(1,102,640

)

Accumulated other comprehensive income (loss)

 

16,628

 

 

 

(4,253

)

Total stockholders’ equity

 

1,239,727

 

 

 

1,046,201

 

Total liabilities and stockholders’ equity

$

5,562,361

 

 

$

3,301,162

 

 

CLOUDFLARE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

Cash Flows from Operating Activities

 

 

 

Net loss

$

(88,900

)

 

$

(50,621

)

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

 

 

 

Depreciation and amortization expense

 

87,688

 

 

 

59,767

 

Non-cash operating lease costs

 

29,872

 

 

 

23,124

 

Amortization of deferred contract acquisition costs

 

47,296

 

 

 

36,991

 

Stock-based compensation expense

 

217,912

 

 

 

155,714

 

Amortization of debt issuance costs

 

2,189

 

 

 

1,980

 

Net accretion of discounts and amortization of premiums on available-for-sale securities

 

(11,987

)

 

 

(24,028

)

Deferred income taxes

 

(480

)

 

 

(1,310

)

Provision for bad debt

 

7,815

 

 

 

4,770

 

Other

 

3,227

 

 

 

291

 

Changes in operating assets and liabilities, net of effect of asset acquisitions and business combinations:

 

 

 

Accounts receivable, net

 

1,431

 

 

 

(6,715

)

Contract assets

 

(4,707

)

 

 

(1,876

)

Deferred contract acquisition costs

 

(58,998

)

 

 

(48,085

)

Prepaid expenses and other current assets

 

(46,339

)

 

 

(24,726

)

Other noncurrent assets

 

4,312

 

 

 

1,941

 

Accounts payable

 

(247

)

 

 

15,996

 

Accrued expenses and other current liabilities

 

758

 

 

 

4,553

 

Accrued compensation

 

(2,914

)

 

 

(4,299

)

Operating lease liabilities

 

(24,973

)

 

 

(25,031

)

Deferred revenue

 

82,643

 

 

 

29,695

 

Other noncurrent liabilities

 

(18

)

 

 

263

 

Net cash provided by operating activities

 

245,580

 

 

 

148,394

 

Cash Flows from Investing Activities

 

 

 

Purchases of property and equipment

 

(145,786

)

 

 

(61,681

)

Capitalized internal-use software

 

(13,647

)

 

 

(12,831

)

Asset acquisitions and business combinations, net of cash acquired

 

(6,462

)

 

 

(13,977

)

Purchases of available-for-sale securities

 

(1,530,775

)

 

 

(790,675

)

Maturities of available-for-sale securities

 

810,825

 

 

 

792,354

 

Other investing activities

 

382

 

 

 

18

 

Net cash used in investing activities

 

(885,463

)

 

 

(86,792

)

Cash Flows from Financing Activities

 

 

 

Proceeds from settlement of the 2025 capped calls

 

309,616

 

 

 

 

Gross proceeds from issuance of 2030 convertible senior notes

 

2,000,000

 

 

 

 

Purchases of capped calls related to the 2030 convertible senior notes

 

(283,400

)

 

 

 

Cash paid for issuance costs on 2030 convertible senior notes

 

(27,873

)

 

 

 

Cash paid for issuance costs on revolving credit facility

 

 

 

 

(2,148

)

Proceeds from the exercise of stock options

 

17,942

 

 

 

7,614

 

Proceeds from the early exercise of stock options

 

 

 

 

6

 

Proceeds from the issuance of common stock for employee stock purchase plan

 

13,057

 

 

 

10,455

 

Payment of tax withholding obligation on RSU settlement

 

(18,217

)

 

 

(8,763

)

Net cash provided by financing activities

 

2,011,125

 

 

 

7,164

 

Net increase in cash, cash equivalents, and restricted cash

 

1,371,242

 

 

 

68,766

 

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

 

154,214

 

 

 

91,224

 

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

$

1,525,456

 

 

$

159,990

 

 

CLOUDFLARE, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reconciliation of cost of revenue:

 

 

 

 

 

 

 

 

GAAP cost of revenue

 

$

128,677

 

 

$

89,011

 

 

$

244,253

 

 

$

174,049

 

Less: Stock-based compensation and related employer payroll taxes

 

 

(3,693

)

 

 

(3,011

)

 

 

(6,599

)

 

 

(5,833

)

Less: Amortization of acquired intangible assets

 

 

(3,329

)

 

 

(1,619

)

 

 

(6,182

)

 

 

(6,310

)

Non-GAAP cost of revenue

 

$

121,655

 

 

$

84,381

 

 

$

231,472

 

 

$

161,906

 

Reconciliation of gross profit:

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

383,639

 

 

$

311,985

 

 

$

747,150

 

 

$

605,549

 

Add: Stock-based compensation and related employer payroll taxes

 

 

3,693

 

 

 

3,011

 

 

 

6,599

 

 

 

5,833

 

Add: Amortization of acquired intangible assets

 

 

3,329

 

 

 

1,619

 

 

 

6,182

 

 

 

6,310

 

Non-GAAP gross profit

 

$

390,661

 

 

$

316,615

 

 

$

759,931

 

 

$

617,692

 

GAAP gross margin

 

 

74.9

%

 

 

77.8

%

 

 

75.4

%

 

 

77.7

%

Non-GAAP gross margin

 

 

76.3

%

 

 

79.0

%

 

 

76.7

%

 

 

79.2

%

Reconciliation of operating expenses:

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

219,359

 

 

$

174,501

 

 

$

433,370

 

 

$

368,603

 

Less: Stock-based compensation and related employer payroll taxes

 

 

(36,818

)

 

 

(24,629

)

 

 

(67,023

)

 

 

(46,404

)

Less: Amortization of acquired intangible assets

 

 

(417

)

 

 

(363

)

 

 

(805

)

 

 

(938

)

Less: One-time compensation charge

 

 

 

 

 

 

 

 

 

 

 

(15,000

)

Non-GAAP sales and marketing

 

$

182,124

 

 

$

149,509

 

 

$

365,542

 

 

$

306,261

 

GAAP research and development

 

$

134,557

 

 

$

102,547

 

 

$

249,646

 

 

$

190,250

 

Less: Stock-based compensation and related employer payroll taxes

 

 

(50,956

)

 

 

(37,106

)

 

 

(89,225

)

 

 

(66,086

)

Non-GAAP research and development

 

$

83,601

 

 

$

65,441

 

 

$

160,421

 

 

$

124,164

 

GAAP general and administrative

 

$

96,987

 

 

$

69,635

 

 

$

184,645

 

 

$

135,944

 

Less: Stock-based compensation and related employer payroll taxes

 

 

(40,526

)

 

 

(24,761

)

 

 

(75,041

)

 

 

(47,911

)

Less: Acquisition-related and other expenses

 

 

 

 

 

(162

)

 

 

(112

)

 

 

(162

)

Less: Lease impairment charges

 

 

(3,840

)

 

 

 

 

 

(3,840

)

 

 

 

Non-GAAP general and administrative

 

$

52,621

 

 

$

44,712

 

 

$

105,652

 

 

$

87,871

 

Reconciliation of income (loss) from operations:

 

 

 

 

 

 

 

 

GAAP loss from operations

 

$

(67,264

)

 

$

(34,698

)

 

$

(120,511

)

 

$

(89,248

)

Add: Stock-based compensation and related employer payroll taxes

 

 

131,993

 

 

 

89,507

 

 

 

237,888

 

 

 

166,234

 

Add: Amortization of acquired intangible assets

 

 

3,746

 

 

 

1,982

 

 

 

6,987

 

 

 

7,248

 

Add: Acquisition-related and other expenses

 

 

 

 

 

162

 

 

 

112

 

 

 

162

 

Add: One-time compensation charge

 

 

 

 

 

 

 

 

 

 

 

15,000

 

Add: Lease impairment charges

 

 

3,840

 

 

 

 

 

 

3,840

 

 

 

 

Non-GAAP income from operations

 

$

72,315

 

 

$

56,953

 

 

$

128,316

 

 

$

99,396

 

GAAP operating margin

 

 

(13.1

)%

 

 

(8.7

)%

 

 

(12.2

)%

 

 

(11.4

)%

Non-GAAP operating margin

 

 

14.1

%

 

 

14.2

%

 

 

12.9

%

 

 

12.7

%

 

CLOUDFLARE, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reconciliation of interest expense:

 

 

 

 

 

 

 

 

GAAP interest expense

 

$

(1,524

)

 

$

(1,218

)

 

$

(2,967

)

 

$

(2,318

)

Add: Amortization of debt issuance costs

 

 

1,199

 

 

 

990

 

 

 

2,189

 

 

 

1,980

 

Non-GAAP interest expense

 

$

(325

)

 

$

(228

)

 

$

(778

)

 

$

(338

)

Reconciliation of provision for income taxes:

 

 

 

 

 

 

 

 

GAAP provision for income taxes

 

$

3,157

 

 

$

1,146

 

 

$

4,852

 

 

$

3,415

 

Income tax effect of non-GAAP adjustments

 

 

15,275

 

 

 

8,082

 

 

 

28,644

 

 

 

12,372

 

Non-GAAP provision for income taxes

 

$

18,432

 

 

$

9,228

 

 

$

33,496

 

 

$

15,787

 

Reconciliation of net income (loss) and net income (loss) per share:

 

 

 

 

 

 

 

 

GAAP net loss attributable to common stockholders

 

$

(50,446

)

 

$

(15,078

)

 

$

(88,900

)

 

$

(50,621

)

Add: Stock-based compensation and related employer payroll taxes

 

 

131,993

 

 

 

89,507

 

 

 

237,888

 

 

 

166,234

 

Add: Amortization of acquired intangible assets

 

 

3,746

 

 

 

1,982

 

 

 

6,987

 

 

 

7,248

 

Add: Acquisition-related and other expenses

 

 

 

 

 

162

 

 

 

112

 

 

 

162

 

Add: One-time compensation charge

 

 

 

 

 

 

 

 

 

 

 

15,000

 

Add: Amortization of debt issuance costs

 

 

1,199

 

 

 

990

 

 

 

2,189

 

 

 

1,980

 

Add: Lease impairment charges

 

 

3,840

 

 

 

 

 

 

3,840

 

 

 

 

Income tax effect of non-GAAP adjustments

 

 

(15,275

)

 

 

(8,082

)

 

 

(28,644

)

 

 

(12,372

)

Non-GAAP net income

 

$

75,057

 

 

$

69,481

 

 

$

133,472

 

 

$

127,631

 

 

 

 

 

 

 

 

 

 

GAAP net loss per share, basic

 

$

(0.15

)

 

$

(0.04

)

 

$

(0.26

)

 

$

(0.15

)

 

 

 

 

 

 

 

 

 

GAAP net loss per share, diluted

 

$

(0.15

)

 

$

(0.04

)

 

$

(0.26

)

 

$

(0.15

)

Add: Stock-based compensation and related employer payroll taxes

 

 

0.38

 

 

 

0.26

 

 

 

0.69

 

 

 

0.49

 

Add: Amortization of acquired intangible assets

 

 

0.01

 

 

 

0.01

 

 

 

0.02

 

 

 

0.02

 

Add: Acquisition-related and other expenses

 

 

 

 

 

 

 

 

 

 

 

 

Add: One-time compensation charge

 

 

 

 

 

 

 

 

 

 

 

0.04

 

Add: Amortization of debt issuance costs

 

 

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Add: Lease impairment charges

 

 

0.01

 

 

 

 

 

 

0.01

 

 

 

 

Income tax effect of non-GAAP adjustment

 

 

(0.04

)

 

 

(0.02

)

 

 

(0.08

)

 

 

(0.04

)

Effect of dilutive shares

 

 

 

 

 

(0.01

)

 

 

(0.02

)

 

 

(0.01

)

Non-GAAP net income per share, diluted(1)

 

$

0.21

 

 

$

0.20

 

 

$

0.37

 

 

$

0.36

 

 

 

 

 

 

 

 

 

 

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

 

 

347,489

 

 

 

340,648

 

 

 

346,605

 

 

 

339,617

 

Weighted-average shares used in computing non-GAAP net income per share attributable to common stockholders, diluted

 

 

365,264

 

 

 

356,096

 

 

 

363,962

 

 

 

356,359

 

____________

(1)

Totals may not sum due to rounding. Figures are calculated based upon the respective underlying non-rounded data.

CLOUDFLARE, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(in thousands, except per share amounts)

(unaudited)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Free cash flow

 

 

 

 

 

 

 

Net cash provided by operating activities

$

99,796

 

 

$

74,815

 

 

$

245,580

 

 

$

148,394

 

Less: Purchases of property and equipment

 

(59,897

)

 

 

(29,625

)

 

 

(145,786

)

 

 

(61,681

)

Less: Capitalized internal-use software

 

(6,619

)

 

 

(6,915

)

 

 

(13,647

)

 

 

(12,831

)

Free cash flow

$

33,280

 

 

$

38,275

 

 

$

86,147

 

 

$

73,882

 

Net cash used in investing activities

$

(793,025

)

 

$

(183,742

)

 

$

(885,463

)

 

$

(86,792

)

Net cash provided by financing activities

$

2,007,603

 

 

$

7,143

 

 

$

2,011,125

 

 

$

7,164

 

Net cash provided by operating activities

(percentage of revenue)

 

19

%

 

 

19

%

 

 

25

%

 

 

19

%

Less: Purchases of property and equipment

(percentage of revenue)

 

(12

)%

 

 

(7

)%

 

 

(15

)%

 

 

(8

)%

Less: Capitalized internal-use software

(percentage of revenue)

 

(1

)%

 

 

(2

)%

 

 

(1

)%

 

 

(2

)%

Free cash flow margin(1)

 

6

%

 

 

10

%

 

 

9

%

 

 

9

%

____________

(1)

Totals may not sum due to rounding. Figures are calculated based upon the respective underlying non-rounded data.

Explanation of Non-GAAP Financial Measures

In addition to our results determined in accordance with generally accepted accounting principles in the United States (U.S. GAAP), we believe the following non-GAAP measures are useful in evaluating our operating performance. We use the following non-GAAP financial information to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance. However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with U.S. GAAP. In particular, free cash flow is not a substitute for cash provided by operating activities. Additionally, the utility of free cash flow as a measure of our liquidity is further limited as it does not represent the total increase or decrease in our cash balance for a given period. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. A reconciliation is provided above for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with U.S. GAAP. Investors are encouraged to review the related U.S. GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable U.S. GAAP financial measures, and not to rely on any single financial measure to evaluate our business.

Items Excluded from Non-GAAP Measures. We exclude stock-based compensation expense, which is a non-cash expense, from certain of our non-GAAP financial measures because we believe that excluding this item provides meaningful supplemental information regarding operational performance. We exclude employer payroll tax expenses related to stock-based compensation, which is a cash expense, from certain of our non-GAAP financial measures because such expenses are dependent on the price of our Class A common stock and other factors that are beyond our control and do not correlate to the operation of our business. We exclude amortization of acquired intangible assets, which is a non-cash expense, related to business combinations from certain of our non-GAAP financial measures because such expenses are related to business combinations and have no direct correlation to the operation of our business. We exclude acquisition-related and other expenses from certain of our non-GAAP financial measures because such expenses are related to business combinations and have no direct correlation to the operation of our business. Acquisition-related and other expenses can be cash or non-cash expenses and include third-party transaction costs and compensation expense for key acquired personnel. We exclude lease impairment charges related to real estate leases, which is a non-cash expense, from certain of our non-GAAP financial measures because they are not indicative of the Company’s ongoing cost structure and core business performance. We exclude amortization of debt issuance costs, which is a non-cash expense, from certain of our non-GAAP financial measures because such expenses have no direct correlation to the operation of our business. We also excluded the one-time cash compensation charge incurred during the three months ended March 31, 2024 from certain of our non-GAAP financial measures because it was not attributable to services provided and did not correlate to the ongoing operation of our business.

Non-GAAP Gross Profit and Non-GAAP Gross Margin. We define non-GAAP gross profit and non-GAAP gross margin as U.S. GAAP gross profit and U.S. GAAP gross margin, respectively, excluding stock-based compensation and related employer payroll taxes and amortization of acquired intangible assets.

Non-GAAP Income from Operations and Non-GAAP Operating Margin. We define non-GAAP income from operations and non-GAAP operating margin as U.S. GAAP loss from operations and U.S. GAAP operating margin, respectively, excluding stock-based compensation expense and its related employer payroll taxes, amortization of acquired intangible assets, acquisition-related and other expenses, and lease impairment charges.

Non-GAAP Net Income and Non-GAAP Net Income per Share, Diluted. We define non-GAAP net income as GAAP net loss adjusted for stock-based compensation expense and its related employer payroll taxes, amortization of acquired intangible assets, acquisition-related and other expenses, amortization of issuance costs, lease impairment charges, and a non-GAAP provision for (benefit from) income taxes. Generally, the difference between our GAAP and non-GAAP income tax expense (benefit) is primarily due to adjustments in stock-based compensation and related employer payroll taxes, amortization of acquired intangibles associated with business combinations, acquisition-related and other expenses, amortization of issuance costs, and lease impairment charges. We define non-GAAP net income per share, diluted, as non-GAAP net income divided by the weighted-average common shares outstanding, adjusted for dilutive potential shares that were assumed outstanding during period. Currently, potential dilutive effect mainly consists of employee equity incentive plans and convertible senior notes. We believe that excluding these items from non-GAAP net income per share, diluted, provides management and investors with greater visibility into the underlying performance of our core business operating results.

Free Cash Flow and Free Cash Flow Margin. Free cash flow is a non-GAAP financial measure that we calculate as net cash provided by operating activities less cash used for purchases of property and equipment and capitalized internal-use software. Free cash flow margin is calculated as free cash flow divided by revenue. We believe that free cash flow and free cash flow margin are useful indicators of liquidity that provide information to management and investors about the amount of cash generated from our operations that, after the investments in property and equipment and capitalized internal-use software, can be used for strategic initiatives, including investing in our business, and strengthening our financial position. We believe that historical and future trends in free cash flow and free cash flow margin, even if negative, provide useful information about the amount of cash generated by our operating activities that is available (or not available) to be used for strategic initiatives. For example, if free cash flow is negative, we may need to access cash reserves or other sources of capital to invest in strategic initiatives. One limitation of free cash flow and free cash flow margin is that they do not reflect our future contractual commitments. Additionally, free cash flow does not represent the total increase or decrease in our cash balance for a given period.

Contacts