AXON ENTERPRISE, INC. RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES - continued (in thousands) |
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| THREE MONTHS ENDED |
| |||||||||
|
| 31 MAR 2024 |
| 31 DEC 2023 |
| 31 MAR 2023 | ||||||
Net sales |
| $ | 460,736 |
|
| $ | 432,142 |
|
| $ | 343,043 |
|
Cost of sales |
|
| 200,690 |
|
|
| 168,255 |
|
|
| 138,941 |
|
Gross margin |
|
| 260,046 |
|
|
| 263,887 |
|
|
| 204,102 |
|
Stock-based compensation expense |
|
| 29,595 |
|
|
| 1,910 |
|
|
| 1,320 |
|
Amortization of acquired intangible assets |
|
| 1,686 |
|
|
| — |
|
|
| — |
|
Adjusted gross margin |
| $ | 291,327 |
|
| $ | 265,797 |
|
| $ | 205,422 |
|
Gross margin |
|
| 56.4 | % |
|
| 61.1 | % |
|
| 59.5 | % |
Adjusted gross margin |
|
| 63.2 | % |
|
| 61.5 | % |
|
| 59.9 | % |
Software and Sensors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| THREE MONTHS ENDED | ||||||||||||||||||||||||||||||||||
|
| 31 MAR 2024 |
|
| 31 DEC 2023 |
|
| 31 MAR 2023 | ||||||||||||||||||||||||||||
|
| Axon Cloud |
|
| Sensors |
|
|
|
|
|
| Axon Cloud |
|
| Sensors |
|
|
|
|
|
| Axon Cloud |
|
| Sensors |
|
|
|
|
| ||||||
|
| & Services |
|
| & Other |
|
| Total |
|
| & Services |
|
| & Other |
|
| Total |
|
| & Services |
|
| & Other |
|
|
| Total |
| ||||||||
New sales |
| $ | 176,467 |
|
| $ | 105,521 |
|
| $ | 281,988 |
|
| $ | 163,632 |
|
| $ | 107,167 |
|
| $ | 270,799 |
|
| $ | 116,453 |
|
| $ | 92,308 |
|
| $ | 208,761 |
|
Cost of sales |
|
| 47,918 |
|
|
| 64,714 |
|
|
| 112,632 |
|
|
| 41,495 |
|
|
| 57,597 |
|
|
| 99,092 |
|
|
| 31,177 |
|
|
| 57,001 |
|
|
| 88,178 |
|
Gross margin |
|
| 128,549 |
|
|
| 40,807 |
|
|
| 169,356 |
|
|
| 122,137 |
|
|
| 49,570 |
|
|
| 171,707 |
|
|
| 85,276 |
|
|
| 35,307 |
|
|
| 120,583 |
|
Stock-based compensation
|
|
| 1,502 |
|
|
| 8,312 |
|
|
| 9,814 |
|
|
| 964 |
|
|
| 233 |
|
|
| 1,197 |
|
|
| 697 |
|
|
| 313 |
|
|
| 1,010 |
|
Amortization of acquired
|
|
| 1,348 |
|
|
| 338 |
|
|
| 1,686 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Adjusted gross margin |
| $ | 131,399 |
|
| $ | 49,457 |
|
| $ | 180,856 |
|
| $ | 123,101 |
|
| $ | 49,803 |
|
| $ | 172,904 |
|
| $ | 85,973 |
|
| $ | 35,620 |
|
| $ | 121,593 |
|
Gross margin |
|
| 72.8 | % |
|
| 38.7 | % |
|
| 60.1 | % |
|
| 74.6 | % |
|
| 46.3 | % |
|
| 63.4 | % |
|
| 73.2 | % |
|
| 38.2 | % |
|
| 57.8 | % |
Adjusted gross margin |
|
| 74.5 | % |
|
| 46.9 | % |
|
| 64.1 | % |
|
| 75.2 | % |
|
| 46.5 | % |
|
| 63.8 | % |
|
| 73.8 | % |
|
| 38.6 | % |
|
| 58.2 | % |