mime-ex991

Lexington, MA – November 2, 2021– Mimecast Limited (NASDAQ: MIME), a leading email security and cyber resilience company, today announced financial results for the second fiscal quarter ended September 30, 2021.

• Achieved total revenue of $147.2 million, up 20% year-over-year on a GAAP basis and up 16% in constant currency.

• Increased average order value (AOV) per customer to $15,000, up approximately 15% year-over-year in constant currency, the first double digit growth in five quarters.

• Drove average services per customer to 3.8 from 3.4 in the same quarter last year

• Achieved a net revenue retention rate of 106% driven by upsell of 114%, and downsell and churn of 8%.

• Generated GAAP operating cash flow of $43.1 million and $31.2 million in free cash flow, representing a $5.7 million beat above the high end of free cash flow guidance.

• Continued growth in the enterprise segment, with now approximately 20% of recurring revenue from 5,000+ seat customers.

• Generated GAAP gross profit percentage of 77.3% and Non-GAAP gross profit percentage of 79.0%.

• Delivered GAAP EPS of $0.26 per diluted share and Non-GAAP EPS of $0.40 per diluted share.

Peter Bauer, chief executive officer of Mimecast, said, “Our results exceeded the high end of our guidance ranges across all metrics and reflect our success executing our three-pronged growth strategy. We drove sequential improvement in net revenue retention and average order value per customer due to our success delighting customers and their desire to deploy additional services.”

• Revenue: Revenue for the second quarter of 2022 was $147.2 million, an increase of 16% on a constant currency basis compared to the second quarter of 2021.

• Net Revenue Retention Rate: Net revenue retention rate was 106% in the second quarter of 2022.

• Gross Profit Percentage: Gross profit percentage was 77.3% in the second quarter of 2022, compared to 75.8% in the second quarter of 2021.

• Non-GAAP Gross Profit Percentage: Non-GAAP gross profit percentage was 79.0% in the second quarter of 2022, compared to 77.5% in the second quarter of 2021.

• Net Income: Net income was $17.6 million, or $0.26 per diluted share, based on 68.8 million diluted shares outstanding in the second quarter of 2022, compared to net income of $10.1 million, or $0.15 per diluted share, based on 65.6 million diluted shares outstanding in the second quarter of 2021.

• Non-GAAP Net Income: Non-GAAP net income was $27.7 million, or $0.40 per diluted share, based on 68.8 million diluted shares outstanding in the second quarter of 2022, compared to non-GAAP net income of $19.2 million (as recast) or $0.29 (as recast) per diluted share, based on 65.6 million diluted shares outstanding in the second quarter of 2021. See “Non-GAAP Financial Measures” for a description of a change in calculation method for the income tax effect of Non-GAAP adjustments commencing April 1, 2021.

• Adjusted EBITDA: Adjusted EBITDA was $46.8 million in the second quarter of 2022, representing a $6 million beat above the high range of guidance.

• Operating Cash Flow: GAAP operating cash flow was $43.1 million in the second quarter of 2022, compared to $31.0 million in the second quarter of 2021.

• Free Cash Flow and Cash: Free cash flow was $31.2 million in the second quarter of 2022, which was a $5.7 million beat over the high range of guidance. Cash and cash equivalents as of September 30, 2021 were $367 million.

Mimecast is providing guidance for the third quarter and fiscal year 2022. Our guidance is based on exchange rates as of October 25, 2021.

• For the third quarter of 2022, revenue is expected to be in the range of $149.2 million to $150.7 million and constant currency revenue growth is expected to be in the range of 13% to 14%.

• Foreign exchange rate fluctuations are positively impacting this guidance by an estimated $2.7 million compared to the rates in effect in the prior year.

• Adjusted EBITDA for the third quarter is expected to be in the range of $41.0 million to $42.0 million.

• Operating cash flow for the third quarter is expected to be in the range of $40.5 million to $41.5 million.

• Free cash flow for the third quarter is expected to be in the range of $33.0 million to $34.0 million.

• For the full year 2022, revenue is expected to be in the range of $589.9 million to $593.6 million and constant currency revenue growth is expected to be in the range of 14% to 15%.

• Foreign exchange rate fluctuations are positively impacting this guidance by an estimated $17.5 million compared to the rates in effect in the prior year.

• Full year 2022 Adjusted EBITDA is expected to be between $164.2 million and $165.7 million.

• Operating cash flow for the full year 2022 is expected to be in the range of $174.6 to $176.1 million.

• Free cash flow for the full year 2022 is expected to be in the range of $136.1 million to $137.6 million.

GAAP net income is the most comparable GAAP measure to Adjusted EBITDA. Adjusted EBITDA differs from GAAP net income in that it excludes depreciation, amortization, disposals and impairment of long-lived assets, acquisition-related gains and expenses, litigation-related expenses, share-based compensation expense, restructuring expense, interest income and interest expense, the benefit from (provision for) income taxes and foreign exchange income (expense). Mimecast is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Mimecast has not provided guidance for GAAP net income or a reconciliation of forward-looking Adjusted EBITDA guidance to GAAP net income. The reconciliation between guided net cash provided by operating activities to guided free cash flow for the second quarter 2022 and fiscal year 2022 is provided in the financial tables included at the end of this press release. Revenue growth rate guidance is presented in constant currency reflecting the fact that global currency exchange rates in the multiple jurisdictions in which Mimecast operates are outside of the Company’s control.

The financial guidance provided above includes forward-looking statements within the meaning of U.S. securities laws. While the financial guidance considers the anticipated impact of the Company’s recent security incident and the global COVID-19 pandemic, the future effect of the security incident and the pandemic on Mimecast’s financial results is highly uncertain. Mimecast’s actual results may differ materially. See “Safe Harbor for Forward-Looking Statements” below.

Mimecast will host a conference call to discuss these financial results for investors and analysts at 8:00 am EDT (UTC-05:00) on November 2, 2021. To access the conference call, dial (844) 293-0173 for the U.S. and Canada and (661) 378-9976 for international callers, conference ID# 2897848. The call will also be webcast live on the investor relations section of the Company’s website https://investors.mimecast.com. An audio replay of the call will be available two hours after the live call ends by dialing (855) 859-2056 for U.S. and Canada or +1 (404) 537-3406 for international callers, conference ID# 2897848. An archive of the webcast will be available on the investor relations section of the Company’s website https://investors.mimecast.com.

Mimecast (NASDAQ: MIME) was born in 2003 with a focus on delivering relentless protection. Each day, we take on cyber disruption for our tens of thousands of customers around the globe; always putting them first, and never giving up on tackling their biggest security challenges together. We are the company that built an intentional and scalable design ideology that solves the number one cyberattack vector – email. We continuously invest to thoughtfully integrate brand protection, security awareness training, web security, compliance and other essential capabilities. Mimecast is here to help protect large and small organizations from malicious activity, human error and technology failure; and to lead the movement toward building a more resilient world. www.mimecast.com

Mimecast and the Mimecast logo are registered trademarks of Mimecast. All other third-party trademarks and logos contained in this press release are the property of their respective owners.

We have provided in this press release financial information that has not been prepared in accordance with GAAP. We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures provided in the financial statement tables included below in this press release.

Revenue Constant Currency Growth Rate. We believe revenue constant currency growth rate is a key indicator of our performance as it measures how we are executing on our strategy exclusive of currency fluctuations, which are beyond our control. We calculate revenue constant currency growth rate by translating revenue from entities reporting in foreign currencies into U.S. dollars using the comparable foreign currency exchange rates from the prior fiscal period. To determine projected revenue growth rates on a constant currency basis for the third quarter and full year 2022, expected revenue from entities reporting in foreign currencies is translated into U.S. dollars using the comparable prior year period’s monthly average foreign currency exchange rates.

Non-GAAP gross profit and Non-GAAP gross profit percentage. We define non-GAAP gross profit as gross profit, adjusted to exclude: share-based compensation expense and amortization of acquired intangible assets. We define non-GAAP gross profit percentage as non-GAAP gross profit divided by GAAP revenue. We consider these non-GAAP financial measures to be useful metrics for management and investors because they exclude the effect of non-cash charges for share-based compensation expense and amortization of acquired intangible assets so that our management and investors can compare our recurring core business net results over multiple periods. There are a number of limitations related to the use of non-GAAP gross profit and non-GAAP gross profit percentage versus gross profit and gross profit percentage calculated in accordance with GAAP. For example, as noted above, non-GAAP gross profit and gross profit percentage excludes share-based compensation expense and amortization of acquired intangible assets. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP gross profit and non-GAAP gross profit percentage and evaluates non-GAAP gross profit and non-GAAP gross profit percentage together with gross profit and gross profit percentage calculated in accordance with GAAP.

Non-GAAP operating expenses and Non-GAAP income from operations. We provide investors with certain non-GAAP financial measures, including non-GAAP research and development expense, non-GAAP sales and marketing expense, non-GAAP general and administrative expense and non-GAAP income from operations (collectively the “non-GAAP operating financial measures”). These non-GAAP operating financial measures exclude the following, as applicable (as reflected in the reconciliation tables that follow): share-based compensation expense; amortization of acquired intangible assets; impairment of long-lived assets; restructuring expense; acquisition-related gains and expenses; and litigation-related expenses. We consider these non-GAAP operating financial measures to be useful metrics for management and investors because it excludes the effect of share-based compensation expense and certain “one-time” charges so that our management and investors can compare our recurring core business net results over multiple periods. There are a number of limitations related to the use of these non-GAAP operating financial measures versus the applicable financial measures calculated in accordance with GAAP. For example, as noted above, the non-GAAP operating financial measures exclude share-based compensation expense and certain “one-time” charges. In addition, the components of the costs that we exclude in our calculation of non-GAAP operating financial measures may differ from the components that our peer companies exclude when they report their non-GAAP results of operations. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP operating financial measures and evaluates non-GAAP operating financial measures together with the applicable financial measures

calculated in accordance with GAAP. We use non-GAAP operating income as part of our overall assessment of our performance, to communicate with our board of directors concerning our financial performance, and for establishing incentive compensation metrics for executives and other senior employees.

Non-GAAP net income. We define non-GAAP net income as net income, adjusted to exclude: share-based compensation expense; amortization of acquired intangible assets; impairment of long-lived assets; restructuring expense; acquisition-related gains and expenses; litigation-related expenses; and the income tax effect of non-GAAP adjustments.

Starting April 1, 2021, we changed the calculation of our non-GAAP provision for income taxes by utilizing a long-term projected non-GAAP tax rate in accordance with the Securities and Exchange Commission’s Non-GAAP Financial Measures Compliance and Disclosure Interpretations (C&DI 102.11). We are utilizing a long-term projected non-GAAP tax rate as it will provide a consistent evaluation of our non-GAAP tax position between interim reporting periods.

In our computation of the long-term projected non-GAAP tax rate, we exclude the tax effect of adjustments to non-GAAP net income, as defined above.

The long-term projected non-GAAP tax rate may be subject to change and considers factors such as our current operating structure, geographical earnings mix, existing tax positions in various jurisdictions, current company strategy, and rapidly evolving legislation in major jurisdictions in which we operate. This adoption has no impact on our GAAP consolidated financial statements.

We consider non-GAAP net income to be a useful metric for management and investors because it excludes the effect of share-based compensation expense, certain “one-time” charges and related income tax effects so that our management and investors can compare our recurring core business net results over multiple periods. There are a number of limitations related to the use of non-GAAP net income versus net income calculated in accordance with GAAP. For example, as noted above, non-GAAP net income excludes share-based compensation expense, certain “one-time” charges and related income tax effects. In addition, the components of the costs that we exclude in our calculation of non-GAAP net income may differ from the components that our peer companies exclude when they report their non-GAAP results of operations. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP net income and evaluating non-GAAP net income together with net income calculated in accordance with GAAP.

Adjusted EBITDA and Adjusted EBITDA margin. We believe that Adjusted EBITDA and Adjusted EBITDA margin are key indicators of our operating results. We define Adjusted EBITDA as net income, adjusted to exclude: depreciation; amortization; disposals and impairment of long-lived assets; acquisition-related gains and expenses; litigation-related expenses; share-based compensation expense; restructuring expense; interest income and interest expense; the provision for income taxes; and foreign exchange income (expense). We define Adjusted EBITDA margin as Adjusted EBITDA over GAAP revenue in the period. We use Adjusted EBITDA as part of our overall assessment of our performance, for planning purposes, including the preparation of our annual operating budget, to evaluate the effectiveness of our business strategies, and to communicate with our board of directors concerning our financial performance.

Free cash flow. We believe free cash flow is a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that, after the acquisition of property, equipment and capitalized software, can be used for strategic opportunities, including investing in our business, and strengthening the balance sheet. Analysis of free cash flow facilitates management’s comparisons of our operating results to competitors’ operating results. We define free cash flow as net cash provided by operating activities minus purchases of property, equipment and capitalized software. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating our company is that free cash flow does not represent the total increase or decrease in the cash balance from operations for the period because it excludes cash used for capital expenditures during the period. Management compensates for this limitation by providing information about our capital expenditures on the face of the cash flow statement and in the liquidity and capital resources discussion included in our annual and quarterly reports filed with the Securities and Exchange Commission.

Statements in this press release regarding management’s future expectations, beliefs, intentions, goals, strategies, plans or prospects, including, without limitation, the Company’s recent security incident, including the scope and impact of the attack, the number and location of impacted customers, and the effectiveness of any current or future isolation and remediation efforts, the impact of the global COVID-19 pandemic on Mimecast’s operations and financial performance, the impact of foreign currency exchange rates, the Company’s growth strategy, the Company’s efforts at delighting customers, the Company’s ability to generate higher average order values, and Mimecast’s future financial performance on both a GAAP and non-GAAP basis under the heading “Financial Outlook” above, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. All statements, other than statements of historical fact, are statements that could be deemed forward-looking statements, including statements containing the words “predicts,” “plan,” “expects,” “anticipates,” “believes,” “goal,” “target,” “estimate,” “potential,” “may,” “might,” “could,” “see,” “seek,” “forecast,” and similar words. Mimecast intends all such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors including, but not limited to, uncertainties and risks relating to the recent security incident, the reputational, financial, legal and other risks related to potential adverse impacts to our customers and partners as a result of the security incident, the impact of the global COVID-19 pandemic on the Company’s business, operations, employees and financial results, the ability to attract new customers and retain existing customers, particularly during challenging economic times, competitive conditions, data breaches related to the recent security incident or otherwise, compliance with data privacy and data transfer laws and regulations related to the recent security incident or otherwise, service disruptions, the effect of the withdrawal of the United Kingdom from the European Union, risks associated with failure to protect the Company’s intellectual property or claims that the Company infringes the intellectual property of others, the successful integration of the Company’s acquisitions, including DMARC Analyzer B.V., Segasec Labs Limited and MessageControl and other acquisitions the Company may complete, the global nature of the Company’s business, including foreign currency exchange rate fluctuations and the potential disparate economic impact of the global COVID-19 pandemic on the jurisdictions in which the Company operates, the current economic and societal unrest in South Africa, and the other risks, uncertainties and factors detailed in Mimecast’s filings with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, Mimecast’s actual results may differ materially from any future results, performance or achievements discussed in or implied by the forward-looking statements contained herein. Mimecast is providing the information in this press release as of this date and assumes no obligations to update the information included in this press release or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

	Three months ended September 30,						Six months ended September 30,
	2021			2020			2021			2020
Revenue	$	147,233		$	122,693		$	289,782		$	237,869
Cost of revenue		33,476			29,742			67,025			58,211
Gross profit		113,757			92,951			222,757			179,658
Operating expenses
Research and development		25,234			22,287			56,720			45,089
Sales and marketing		48,775			43,994			97,037			88,037
General and administrative		18,251			16,583			36,174			33,751
Total operating expenses		92,260			82,864			189,931			166,877
Income from operations		21,497			10,087			32,826			12,781
Other income (expense)
Interest income		111			174			269			351
Interest expense		(534	)		(790	)		(1,070	)		(1,673	)
Foreign exchange (expense) income and other, net		(677	)		1,161			(1,191	)		2,924
Total other income (expense), net		(1,100	)		545			(1,992	)		1,602
Income before income taxes		20,397			10,632			30,834			14,383
Provision for income taxes		2,814			582			3,179			1,195
Net income	$	17,583		$	10,050		$	27,655		$	13,188

Net income per ordinary share
Basic	$	0.27		$	0.16		$	0.42		$	0.21
Diluted	$	0.26		$	0.15		$	0.41		$	0.20

Weighted-average number of ordinary shares outstanding
Basic		65,982			63,517			65,592			63,268
Diluted		68,844			65,581			67,925			65,114

	As of September 30,			As of March 31,
	2021			2021
Assets
Current assets
Cash and cash equivalents	$	366,652		$	292,949
Accounts receivable, net		102,752			114,280
Deferred contract costs, net		17,621			16,165
Prepaid expenses and other current assets		23,166			20,031
Total current assets		510,191			443,425

Property and equipment, net		92,289			92,891
Operating lease right-of-use assets		112,529			128,063
Intangible assets, net		39,226			43,193
Goodwill		177,422			173,952
Deferred contract costs, net of current portion		51,648			50,086
Other assets		2,085			3,097
Total assets	$	985,390		$	934,707

Liabilities and shareholders' equity
Current liabilities
Accounts payable	$	7,368		$	10,487
Accrued expenses and other current liabilities		53,914			54,676
Deferred revenue		235,581			237,749
Current portion of finance lease obligations		692			323
Current portion of operating lease liabilities		29,262			33,447
Current portion of long-term debt		9,729			9,090
Total current liabilities		336,546			345,772

Deferred revenue, net of current portion		10,979			12,936
Operating lease liabilities		98,744			112,316
Long-term debt		72,303			94,671
Other non-current liabilities		7,360			8,143
Total liabilities		525,932			573,838

Commitments and contingencies

Shareholders' equity
Ordinary shares, $0.012 par value, 300,000,000 shares authorized; 66,326,404 and 64,562,222 shares issued and outstanding as of September 30, 2021 and March 31, 2021, respectively		796			775
Additional paid-in capital		476,805			408,249
Accumulated deficit		(26,260	)		(53,915	)
Accumulated other comprehensive income		8,117			5,760
Total shareholders' equity		459,458			360,869
Total liabilities and shareholders' equity	$	985,390		$	934,707

	Three months ended September 30,						Six months ended September 30,
	2021			2020			2021			2020
Operating activities
Net income	$	17,583		$	10,050		$	27,655		$	13,188
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		9,923			9,495			19,799			18,347
Share-based compensation expense		15,358			13,619			32,746			27,272
Amortization of deferred contract costs		4,368			3,175			8,529			6,044
Amortization of debt issuance costs		111			115			222			229
Amortization of operating lease right-of-use assets		8,245			7,504			16,575			14,615
Deferred income tax expense (benefit)		306			(82	)		423			(260	)
Other non-cash items		10			—			10			—
Unrealized currency losses (gains) on foreign denominated transactions		234			(684	)		317			(3,417	)
Changes in assets and liabilities:
Accounts receivable		(3,425	)		6,893			10,510			19,298
Prepaid expenses and other current assets		(2,203	)		(2,651	)		(3,421	)		(3,148	)
Deferred contract costs		(6,915	)		(5,527	)		(12,318	)		(10,730	)
Other assets		445			139			850			356
Accounts payable		(2,979	)		(464	)		1,389			(2,501	)
Deferred revenue		5,451			(6,033	)		(1,148	)		(11,678	)
Operating lease liabilities		(10,545	)		(6,954	)		(18,590	)		(15,175	)
Accrued expenses and other liabilities		7,166			2,448			285			7,908
Net cash provided by operating activities		43,133			31,043			83,833			60,348
Investing activities
Purchases of property, equipment and capitalized software		(11,945	)		(9,399	)		(21,040	)		(20,170	)
Payments for acquisitions, net of cash acquired		—			(17,044	)		—			(17,044	)
Net cash used in investing activities		(11,945	)		(26,443	)		(21,040	)		(37,214	)
Financing activities
Proceeds from issuance of ordinary shares		22,166			10,840			44,092			18,975
Withholding taxes related to net share settlement of ESPP purchases and vesting of RSUs		(1,059	)		(733	)		(8,231	)		(3,308	)
Payments on debt including revolving credit facilities		(20,000	)		(1,875	)		(21,875	)		(3,125	)
Payments on finance lease obligations		(74	)		(264	)		(347	)		(611	)
Proceeds from long-term debt including revolving credit facilities		—			17,500			—			17,500
Net cash provided by financing activities		1,033			25,468			13,639			29,431
Effect of foreign exchange rates on cash		(4,002	)		2,099			(2,729	)		4,185
Net increase in cash and cash equivalents		28,219			32,167			73,703			56,750

Cash and cash equivalents at beginning of period		338,433			198,541			292,949			173,958
Cash and cash equivalents at end of period	$	366,652		$	230,708		$	366,652		$	230,708

In addition to traditional financial metrics, such as revenue and revenue growth trends, we monitor several other non-GAAP financial measures and non-financial metrics to help us evaluate growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts and assess operational efficiencies. The key performance indicators that we monitor are as follows:

The following table presents a reconciliation of revenue growth rate, as reported, to revenue constant currency growth rate:

	Three months ended September 30,						Six months ended September 30,
	2021			2020			2021			2020
	(dollars in thousands)
Reconciliation of Revenue Constant Currency Growth Rate:
Revenue, as reported	$	147,233		$	122,693		$	289,782		$	237,869
Revenue year-over-year growth rate, as reported		20	%		19	%		22	%		17	%
Estimated impact of foreign currency fluctuations		(4	)%		—	%		(6	)%		3	%
Revenue constant currency growth rate		16	%		19	%		16	%		20	%

Exchange rate for period
USD		1.000			1.000			1.000			1.000
ZAR		0.068			0.059			0.070			0.057
GBP		1.379			1.291			1.388			1.266
AUD		0.735			0.715			0.752			0.686

The following tables present a reconciliation of selected GAAP results to Non-GAAP results (dollars in thousands):

	Three months ended September 30,						Six months ended September 30,
	2021			2020			2021			2020
Reconciliation of Non-GAAP Gross Profit:
GAAP gross profit	$	113,757		$	92,951		$	222,757		$	179,658
GAAP gross profit percentage		77	%		76	%		77	%		76	%

Plus:
Share-based compensation expense		1,461			1,163			2,968			2,288
Amortization of acquired intangible assets		1,110			1,030			2,219			1,970
Non-GAAP gross profit	$	116,328		$	95,144		$	227,944		$	183,916
Non-GAAP gross profit percentage		79	%		78	%		79	%		77	%

The following table presents a reconciliation of Net income to Non-GAAP net income (in thousands, except per share amounts):

	Three months ended September 30,						Six months ended September 30,
	2021			2020 (as recast)			2021			2020 (as recast)
Reconciliation of Non-GAAP Net Income:
Net income	$	17,583		$	10,050		$	27,655		$	13,188
Share-based compensation expense		15,358			13,619			32,746			27,272
Amortization of acquired intangible assets		1,145			1,063			2,290			2,030
Acquisition-related expenses (1)		—			302			—			667
Income tax effect of Non-GAAP adjustments (2)		(6,411	)		(5,823	)		(13,289	)		(9,894	)
Non-GAAP net income	$	27,675		$	19,211		$	49,402		$	33,263
Non-GAAP net income per ordinary share - basic	$	0.42		$	0.30		$	0.75		$	0.53
Non-GAAP net income per ordinary share - diluted	$	0.40		$	0.29		$	0.73		$	0.51
Weighted-average number of ordinary shares used in computing Non-GAAP net income per ordinary share:
Basic		65,982			63,517			65,592			63,268
Diluted		68,844			65,581			67,925			65,114

The following table presents a reconciliation of Net income to Adjusted EBITDA (in thousands):

	Three months ended September 30,					Six months ended September 30,
	2021		2020			2021		2020
Reconciliation of Adjusted EBITDA:
Net income	$	17,583	$	10,050		$	27,655	$	13,188
Depreciation, amortization and disposals of long-lived assets		9,933		9,495			19,809		18,347
Interest expense, net		423		616			801		1,322
Provision for income taxes		2,814		582			3,179		1,195
Share-based compensation expense		15,358		13,619			32,746		27,272
Foreign exchange expense (income)		684		(1,060	)		1,197		(2,722	)
Acquisition-related expenses (1)		—		302			—		667
Adjusted EBITDA	$	46,795	$	33,604		$	85,387	$	59,269

The following table presents a reconciliation of Net cash provided by operating activities to Free cash flow (in thousands):

Share-based compensation expense for the three and six months ended September 30, 2021 and 2020 (in thousands):

Amortization of acquired intangible assets for the three and six months ended September 30, 2021 and 2020 (in thousands):

The following table presents a reconciliation of guided Net cash provided by operating activities to guided Free cash flow (in millions):

	As of September 30,
	2021			2020
Net revenue retention rate (2)		106	%		105	%
Total customers (3)		39,600			39,200

	Three months ending December 31,			Year ending March 31,
	2021			2022
Reconciliation of Free Cash Flow:
Net cash provided by operating activities	$ 40.5 - 41.5			$ 174.6 - 176.1
Purchases of property, equipment and capitalized software		(7.5	)		(38.5	)
Free cash flow	$ 33.0 - 34.0			$ 136.1 - 137.6