The following discussion and analysis of our financial condition and results of
operations should be read in conjunction with our unaudited condensed
consolidated financial statements and related notes appearing elsewhere in this
Form 10-Q and our Annual Report on Form 10-K for the fiscal year
ended January 31, 2022 filed with the Securities and Exchange Commission (SEC)
on March 28, 2022 (Annual Report). As discussed in the section titled "Special
Note Regarding Forward-Looking Statements," the following discussion and
analysis contains forward-looking statements that involve risks and
uncertainties, as well as assumptions that, if they never materialize or prove
incorrect, could cause our results to differ materially from those expressed or
implied by such forward-looking statements. Factors that could cause or
contribute to these differences include, but are not limited to, those
identified below and those discussed in the section titled "Risk Factors" under
Part II, Item 1A in this Form 10-Q and in our Annual Report. Our fiscal year
ends on January 31.

                                    Overview

Zuora provides a cloud-based subscription management platform, built to help
companies monetize new services and operate dynamic, recurring revenue business
models. Our solution enables companies across multiple industries and
geographies to launch, manage and scale a subscription business, automating the
entire quote-to-cash and revenue recognition process, including quoting,
billing, collections and revenue recognition. With Zuora's solution, businesses
can change pricing and packaging for products and services to grow and scale,
efficiently comply with revenue recognition standards, analyze customer data to
optimize their subscription offerings, and build meaningful relationships with
their subscribers.

Many of today's enterprise software systems manage their quote-to-cash and
revenue recognition process using software built for one-time transactions.
These systems were not designed for the dynamic, ongoing nature of subscription,
usage, or consumption-based pricing models, and can be extremely difficult to
configure. In traditional product-based businesses, quote-to-cash and revenue
recognition was a linear process-a customer orders a product, is billed for that
product, payment is collected, and the revenue is recognized. These legacy
product-based systems were not specifically designed to handle the complexities
of ongoing customer relationships and recurring revenue, commonly found in a
subscription business, and their impact on areas such as billing proration,
revenue recognition, reporting in real-time, and the lifetime value of the
customer. Using legacy or homegrown software to build a subscription business
often results in inefficient processes with prolonged and complex manual
downstream work, hard-coded customizations, and a proliferation of stock-keeping
units (SKUs).

However, enterprise business models are inherently dynamic, with multiple
interactions, flexible pricing, global complexities, and continuously-evolving
relationships and events. The capabilities to launch, price, and bill for
products, facilitate and record cash receipts, process and recognize revenue,
and analyze data to drive key decisions are mission critical and particularly
complex for companies that operate at a global scale. As a result, as companies
launch, grow, and scale their businesses, they often conclude that legacy
systems are inadequate. That's where Zuora comes in.

Our vision is "The World Subscribed" -- the idea that one day every company will
be a part of the Subscription Economy. Our focus has been on providing the
technology our customers need to thrive as a customer-centric, recurring revenue
business.

Our solution includes Zuora Central Platform, Zuora Billing, Zuora Revenue,
Zuora Collect, and other software that support and expand upon these core
products. Our software helps companies analyze data - including information such
as which customers are delivering the most recurring revenue, or which segments
are showing the highest churn, enabling customers to make informed decisions for
their subscription business and quickly implement changes such as launching new
services, updating pricing (usage, time, or outcome based), delivering new
offerings, or making other changes to their customers' subscription experience.
We also have a large subscription ecosystem of global partners and the
Subscribed Strategy Group, that can assist our customers with additional
strategies and services throughout the subscription journey.

Companies in a variety of industries - technology, manufacturing, media and entertainment, telecommunications, and many others - are using our solution to scale and adapt to a world that is increasingly choosing subscription-based offerings.


                                       23
--------------------------------------------------------------------------------

COVID-19 Pandemic Impact



Our financial results for the fiscal quarter ended April 30, 2022 have not been
materially impacted by the COVID-19 pandemic. The extent to which the COVID-19
pandemic impacts our business operations, financial performance and liquidity in
future periods will depend on multiple uncertain factors, including the duration
and severity of the COVID-19 pandemic, developments related to COVID-19 variants
and vaccine efficacy, the pandemic's overall negative impact on the global
economy generally and on our customers, which operate in numerous industries,
and continued responses by governments and businesses to COVID-19. Because our
products are generally offered as subscription-based licenses and a portion of
that revenue is recognized over time, the effect of the COVID-19 pandemic may
not be fully reflected in our results of operations until future periods.

We will continue to evaluate the nature and extent of the impact of the COVID-19
pandemic on our business. See Part II, Item 1A. Risk Factors of this Quarterly
Report on Form 10-Q for further discussion of the possible impact of the
COVID-19 pandemic on our business and financial results.

Fiscal First Quarter Business Highlights and Recent Developments:

•We closed six deals that exceeded $500,000 in ACV, two of which exceeded $1.0 million.

•Our dollar-based retention rate improved to 110% compared to 103% as of April 30, 2021.

•Customers with ACV exceeding $100,000 totaled 746 as of April 30, 2022, an increase of 10% compared to last year.

•Our ARR was $326.3 million compared to $271.8 million as of April 30, 2021, representing ARR Growth of 20% compared to 14% as of April 30, 2021.



•Customer usage of Zuora solutions grew, with $20.6 billion in transaction
volume through Zuora's billing platform during the three months ended April 30,
2022, an increase of 21% year-over-year.

•On March 24, 2022, we issued $250.0 million of convertible senior unsecured
notes to Silver Lake, one of the leading technology private equity investors.
Under the terms of the agreement with Silver Lake, we will issue an additional
$150.0 million of convertible senior unsecured notes to Silver Lake within 18
months of the initial issuance date. We have also issued warrants to Silver Lake
in connection with the transaction.

Fiscal First Quarter Financial Performance Summary:

Our financial performance for the three months ended April 30, 2022 compared to the three months ended April 30, 2021 reflects the following:

•Subscription revenue was $78.5 million, an increase of $13.4 million, or 21%; and total revenue was $93.2 million, an increase of $12.9 million, or 16%.

•Gross profit was $57.0 million, or 61% of total of revenue, compared to $47.6 million, or 59% of total revenue.

•Loss from operations was $23.7 million, or 25% of total revenue, compared to a loss of $17.4 million, or 22% of total revenue.


                     Key Operational and Financial Metrics

We monitor the following key operational and financial metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans and make strategic decisions:

Customers with Annual Contract Value (ACV) Equal to or Greater than $100,000



We believe our ability to enter into larger contracts is indicative of broader
adoption of our solution by larger organizations. It also reflects our ability
to expand our revenue footprint within our current customer base. We define ACV
as the subscription revenue we would contractually expect to recognize from that
customer over the next

                                       24
--------------------------------------------------------------------------------

twelve months, assuming no increases or reductions in their subscriptions. We
define the number of customers at the end of any particular period as the number
of parties or organizations that have entered into a distinct subscription
contract with us for which the term has not ended. Each party with which we have
entered into a distinct subscription contract is considered a unique customer,
and in some cases, there may be more than one customer within a single
organization. The number of customers with ACV equal to or greater than $100,000
increased to 746 as of April 30, 2022, as compared to 677 customers as of April
30, 2021. We expect this metric to increase for the fiscal year.

Dollar-Based Retention Rate



We believe our dollar-based retention rate is a key measure of our ability to
retain and expand revenue from our customer base over time. We calculate our
dollar-based retention rate as of a period end by starting with the sum of the
ACV from all customers as of twelve months prior to such period end, or prior
period ACV. We then calculate the sum of the ACV from these same customers as of
the current period end, or current period ACV. Current period ACV includes any
upsells and also reflects contraction or attrition over the trailing twelve
months, but excludes revenue from new customers added in the current period. We
then divide the current period ACV by the prior period ACV to arrive at our
dollar-based retention rate. Our dollar-based retention rate increased to 110%
as of April 30, 2022, as compared to 103% as of April 30, 2021. While the
dollar-based retention rate can fluctuate in any particular quarter, we expect
it to increase slightly over the remainder of this fiscal year.

Annual Recurring Revenue (ARR)



ARR represents the annualized recurring value at the time of initial booking or
contract modification for all active subscription contracts at the end of a
reporting period. ARR excludes the value of non-recurring revenue such as
professional services revenue as well as contracts with new customers with a
term of less than one year. ARR should be viewed independently of revenue and
deferred revenue, and is not intended to be a substitute for, or combined with,
any of these items. Our ARR was $326.3 million as of April 30, 2022, compared to
$271.8 million as of April 30, 2021. Our ARR increased 20% year over year as of
April 30, 2022 compared to an increase of 14% for the comparable period of the
prior year. We expect our ARR growth rate to increase slightly over the
remainder of the fiscal year.

                    Components of Our Results of Operations

Revenue



Subscription revenue. Subscription revenue consists of fees for access to, and
use of, our products, as well as customer support. We generate subscription fees
pursuant to non-cancelable subscription agreements with terms that typically
range from one to three years. Subscription revenue is primarily based on fees
to access our services platform over the subscription term. We typically invoice
customers in advance in either annual or quarterly installments. Customers can
also elect to purchase additional volume blocks or products during the term of
the contract. We typically recognize subscription revenue ratably over the term
of the subscription period, beginning on the date that access to our platform is
provided, which is generally on or about the date the subscription agreement is
signed.

Professional services revenue. Professional services revenue consists of fees
for services related to helping our customers deploy, configure, and optimize
the use of our solutions. These services include system integration, data
migration, process enhancement, and training. Professional services projects
generally take three to twelve months to complete. Once the contract is signed,
we generally invoice for professional services on a time and materials basis,
although we occasionally engage in fixed-price service engagements and invoice
for those based upon agreed milestone payments. We recognize revenue as services
are performed for time and materials engagements and on a proportional
performance method as the services are performed for fixed fee engagements. We
expect to continue to transition a portion of our professional services
implementations to our strategic partners, including system integrators (SIs),
and as a result we expect our professional services revenue to decrease over
time as a percentage of total revenue.

Deferred Revenue

Deferred revenue consists of customer billings in advance of revenue being recognized from our subscription and support services and professional services arrangements. We primarily invoice our customers for subscription


                                       25
--------------------------------------------------------------------------------

services arrangements annually or quarterly in advance. Amounts anticipated to
be recognized within one year of the balance sheet date are recorded as deferred
revenue, current portion, and the remaining portion is recorded as deferred
revenue, net of current portion in our unaudited condensed consolidated balance
sheets.

Overhead Allocation and Employee Compensation Costs



We allocate shared costs, such as facilities costs (including rent, utilities,
and depreciation on capital expenditures related to facilities shared by
multiple departments), information technology costs, and certain administrative
personnel costs to all departments based on headcount and location. As such,
allocated shared costs are reflected in each cost of revenue and operating
expenses category.

Employee compensation costs consist of salaries, bonuses, commissions, benefits, and stock-based compensation.

Cost of Revenue, Gross Profit and Gross Margin



Cost of subscription revenue. Cost of subscription revenue consists primarily of
costs related to hosting our platform and providing customer support. These
costs include data center costs and third-party hosting fees, employee
compensation costs associated with our cloud-based infrastructure and our
customer support organizations, amortization expense associated with capitalized
internal-use software and purchased technology, allocated overhead, software and
maintenance costs, and outside services associated with the delivery of our
subscription services. We intend to continue to invest in our platform
infrastructure, including third-party hosting capacity, and support
organizations. However, the level and timing of investment in these areas could
fluctuate and affect our cost of subscription revenue in the future.

Cost of professional services revenue. Cost of professional services revenue
consists primarily of costs related to the deployment of our platform. These
costs include employee compensation costs for our professional services team,
allocated overhead, travel costs, and costs of outside services associated with
supplementing our internal staff. We believe that investment in our system
integrator partner network will lead to total margin improvement, however costs
may fluctuate in the near term as we shift deployments to our partner network.

Gross profit and gross margin. Our gross profit and gross margin may fluctuate
from period to period as our revenue fluctuates, and as a result of the timing
and amount of investments to expand hosting capacity, including through
third-party cloud providers, amortization expense associated with our
capitalized internal-use software and purchased technology, and our continued
efforts to build our cloud infrastructure, support, and professional services
teams.

Operating Expenses

Research and development. Research and development expense consists primarily of
employee compensation costs, allocated overhead, and travel costs. We capitalize
research and development costs associated with the development of internal-use
software and we generally amortize these costs over a period of three years into
cost of subscription revenue. All other research and development costs are
expensed as incurred. We believe that continued investment in our platform is
important for our growth, and as such, expect our research and development
expense to continue to increase in absolute dollars for the foreseeable future
but may increase or decrease as a percentage of total revenue.

Sales and marketing. Sales and marketing expense consists primarily of employee
compensation costs, including the amortization of deferred commissions related
to our sales personnel, allocated overhead, costs of general marketing and
promotional activities, and travel costs. Commission costs that are incremental
to obtaining a contract are amortized in sales and marketing expense over the
period of benefit, which is expected to be five years. We expect to continue to
make significant investments as we expand our customer acquisition and retention
efforts. Therefore, we expect that sales and marketing expense will increase in
absolute dollars but may vary as a percentage of total revenue for the
foreseeable future.

General and administrative. General and administrative expense consists
primarily of employee compensation costs, allocated overhead, and travel costs
for finance, accounting, legal, human resources, and recruiting personnel. In
addition, general and administrative expense includes non-personnel costs, such
as accounting fees, legal fees, charitable contributions, asset impairments, and
all other supporting corporate expenses not allocated to

                                       26
--------------------------------------------------------------------------------

other departments. We expect to incur ongoing costs as a result of operating as
a public company, including costs related to compliance and reporting
obligations of public companies, and continued investment to support our growing
operations. As a result, we expect our general and administrative expense to
continue to increase in absolute dollars for the foreseeable future but may vary
as a percentage of total revenue in the near term. Over the long-term, we expect
general and administrative expense to decline as a percentage of total revenue
due to economies we will realize as we scale our business.

Interest and Other Income, net



Interest and other income, net primarily consists of interest income from our
investment holdings, amortization of discount and amortization of debt issuance
costs on the 2029 Notes, interest expense associated with our Debt Agreement,
gain or loss on the revaluation of the warrant liability, and foreign exchange
fluctuations.

Income Tax Provision

Income tax provision consists primarily of income taxes related to foreign and
state jurisdictions in which we conduct business. We maintain a full valuation
allowance on our federal and state deferred tax assets as we have concluded that
it is more likely than not that the deferred assets will not be utilized.

                             Results of Operations

The following tables set forth our unaudited condensed consolidated results of
operations for the periods presented in dollars and as a percentage of our total
revenue (in thousands):
                                     Three Months Ended
                                         April 30,
                                    2022           2021
Revenue:
Subscription                     $  78,500      $  65,142
Professional services               14,699         15,187
Total revenue                       93,199         80,329
Cost of revenue:
Subscription                        18,725         15,643
Professional services               17,510         17,078
Total cost of revenue               36,235         32,721
Gross profit                        56,964         47,608
Operating expenses:
Research and development            22,872         18,967
Sales and marketing                 40,457         31,865
General and administrative          17,290         14,185
Total operating expenses            80,619         65,017
Loss from operations               (23,655)       (17,409)
Interest and other income, net         795            121
Loss before income taxes           (22,860)       (17,288)
Income tax provision                   308            373
Net loss                         $ (23,168)     $ (17,661)



                                       27

--------------------------------------------------------------------------------


                                       Three Months Ended
                                           April 30,
                                        2022             2021
Revenue:
Subscription                                   84  %      81  %
Professional services                          16         19
Total revenue                                 100        100
Cost of revenue:
Subscription                                   20         19
Professional services                          19         21
Total cost of revenue                          39         41
Gross profit                                   61         59
Operating expenses:
Research and development                       25         24
Sales and marketing                            43         40
General and administrative                     19         18
Total operating expenses                       87         81
Loss from operations                          (25)       (22)
Interest and other income, net                  1          -
Loss before income taxes                      (25)       (22)
Income tax provision                            -          -
Net loss                                      (25) %     (22) %

Note: Percentages in the table above may not sum due to rounding.

Non-GAAP Financial Measures



To supplement our unaudited condensed consolidated financial statements
presented in accordance with U.S. GAAP, we monitor and consider non-GAAP cost of
subscription revenue, non-GAAP cost of professional services revenue, non-GAAP
gross profit, non-GAAP subscription gross margin, non-GAAP professional services
gross margin, non-GAAP total gross margin, non-GAAP research and development
expense, non-GAAP sales and marketing expense, non-GAAP general and
administrative expense, non-GAAP loss from operations, non-GAAP operating
margin, non-GAAP net loss, non-GAAP net loss per share, and free cash flow. We
use non-GAAP financial measures in conjunction with GAAP measures as part of our
overall assessment of our performance, including the preparation of our annual
operating budget and quarterly forecasts, to evaluate the effectiveness of our
business strategies and to communicate with our Board of Directors concerning
our financial performance. We believe these non-GAAP measures provide investors
consistency and comparability with our past financial performance and facilitate
period-to-period comparisons of our operating results. We also believe these
non-GAAP measures are useful in evaluating our operating performance compared to
that of other companies in our industry, as they generally eliminate the effects
of certain items that may vary for different companies for reasons unrelated to
overall operating performance.

Investors are cautioned that there are material limitations associated with the
use of non-GAAP financial measures as an analytical tool. The non-GAAP financial
measures we use may be different from non-GAAP financial measures used by other
companies, limiting their usefulness for comparison purposes. We compensate for
these limitations by providing specific information regarding the GAAP items
excluded from our non-GAAP financial measures. The presentation of these
non-GAAP financial measures is not intended to be considered in isolation or as
a substitute for, or superior to, financial information prepared and presented
in accordance with GAAP. Reconciliations of our non-GAAP financial measures to
the nearest respective GAAP measures are provided below.

We exclude the following items from one or more of our non-GAAP financial measures:

•Stock-based compensation expense. We exclude stock-based compensation expense, which is a non-cash expense, because we believe that excluding this item provides meaningful supplemental information


                                       28
--------------------------------------------------------------------------------

regarding operational performance. In particular, stock-based compensation expense is not comparable across companies given it is calculated using a variety of valuation methodologies and subjective assumptions.



•Amortization of acquired intangible assets. We exclude amortization of acquired
intangible assets, which is a non-cash expense, because we do not believe it has
a direct correlation to the operation of our business.

•Charitable donations. We exclude expenses associated with charitable donations
of our common stock from certain of our non-GAAP financial measures. We believe
that excluding these non-cash expenses allows investors to make more meaningful
comparisons between our operating results and those of other companies.

•Certain litigation. We exclude non-recurring charges and benefits, net of
expected insurance recoveries, including litigation expenses and settlements,
related to litigation matters that are outside of the ordinary course of our
business. We believe these charges and benefits do not have a direct correlation
to the operations of our business and may vary in size depending on the timing
and results of such litigation and related settlements.

•Asset impairment. We exclude non-cash charges for impairment of assets,
including impairments related to internal-use software and office leases, from
certain of our non-GAAP financial measures. Impairment charges can vary
significantly in terms of amount and timing and we do not consider these charges
indicative of our current or past operating performance. Moreover, we believe
that excluding the effects of these charges allows investors to make more
meaningful comparisons between our operating results and those of other
companies.

•Change in fair value of warrant liabilities. We exclude the change in fair value of warrant liabilities, which is a non-cash gain or loss, as it can fluctuate significantly with changes in Zuora's stock price and market volatility, and does not reflect the underlying cash flows or operational results of the business.

The following tables provide a reconciliation of our GAAP to Non-GAAP measures (in thousands, except percentages and per share data):

Three Months Ended April 30, 2022


                                                                        Amortization of                                Change in Fair
                                                 Stock-based               Acquired                 Certain           Value of Warrant
                               GAAP             Compensation              Intangibles             Litigation             Liability            Non-GAAP
Cost of revenue:
Cost of subscription
revenue                    $  18,725          $       (1,799)         $           (554)         $          -          $           -          $ 16,372
Cost of professional
services revenue              17,510                  (3,017)                        -                     -                      -            14,493
Gross profit                  56,964                   4,816                       554                     -                      -            62,334
Operating expenses:
Research and development      22,872                  (5,966)                        -                     -                      -            16,906
Sales and marketing           40,457                  (7,456)                        -                     -                      -            33,001
General and administrative    17,290                  (4,587)                        -                  (120)                     -            12,583
Loss from operations         (23,655)                 22,825                       554                   120                      -              (156)
Net loss                   $ (23,168)         $       22,825          $            554          $        120          $      (4,373)         $ (4,042)
Net loss per share, basic
and diluted1               $   (0.18)                                                                                                        $  (0.03)
Gross margin                      61  %                                                                                                            67  %
Subscription gross margin         76  %                                                                                                            79  %
Professional services
gross margin                     (19) %                                                                                                             1  %
Operating margin                 (25) %                                                                                                             -  %


                                       29

--------------------------------------------------------------------------------

Three Months Ended April 30, 20212


                                                                                  Amortization of
                                                           Stock-based               Acquired                 Certain
                                         GAAP             Compensation              Intangibles             Litigation           Non-GAAP
Cost of revenue:
Cost of subscription revenue         $  15,643          $       (1,043)         $           (423)                    -          $ 14,177
Cost of professional services
revenue                                 17,078                  (2,001)                        -                     -            15,077
Gross profit                            47,608                   3,044                       423                     -            51,075
Operating expenses:
Research and development                18,967                  (4,529)                        -                     -            14,438
Sales and marketing                     31,865                  (4,080)                        -                     -            27,785
General and administrative              14,185                  (2,144)                        -                  (809)           11,232
Loss from operations                   (17,409)                 13,797                       423                   809            (2,380)
Net loss                             $ (17,661)         $       13,797          $            423          $        809          $ (2,632)
Net loss per share, basic and
diluted1                             $   (0.15)                                                                                 $  (0.02)
Gross margin                                59  %                                                                                     64  %
Subscription gross margin                   76  %                                                                                     78  %
Professional services gross margin         (12) %                                                                                      1  %
Operating margin                           (22) %                                                                                     (3) %

_________________________________



(1) GAAP and Non-GAAP net loss per share are calculated based upon 128.5 million
and 121.4 million weighted-average shares of common stock outstanding for the
three months ended April 30, 2022 and 2021, respectively.

(2) Beginning with the second quarter ended July 31, 2021, we no longer exclude
non-cash adjustments for capitalization and amortization of internal-use
software from our non-GAAP financial measures. We believe that this change more
closely aligns our reported financial measures with current industry practice.
Our non-GAAP financial measures for the three months ended April 30, 2021 were
recast to conform to the updated methodology for comparison purposes.

Free Cash Flow



We define free cash flow as net cash provided by operating activities, less cash
used for purchases of property and equipment, net of insurance recoveries.
Insurance recoveries include amounts paid to us for property and equipment that
were damaged in January 2020 at our corporate headquarters. We include the
impact of net purchases of property and equipment in our free cash flow
calculation because we consider these capital expenditures to be a necessary
component of our ongoing operations. We consider free cash flow to be a
liquidity measure that provides useful information to management and investors
about the amount of cash generated by the business that can possibly be used for
investing in our business and strengthening our balance sheet, but it is not
intended to represent the residual cash flow available for discretionary
expenditures.
                                                                          Three Months Ended
                                                                              April 30,
                                                                       2022                2021
                                                                            (in thousands)
Net cash provided by operating activities                          $    6,983          $  10,251
Less:
Purchases of property and equipment, net of insurance recoveries       (3,263)            (1,621)
Free cash flow                                                     $    3,720          $   8,630


                                       30

--------------------------------------------------------------------------------

          Comparison of the Three Months Ended April 30, 2022 and 2021

Revenue
                               Three Months Ended
                                   April 30,
                              2022             2021         $ Change      % Change
                             (dollars in thousands)
Revenue:
Subscription             $    78,500        $ 65,142       $ 13,358           21  %
Professional services         14,699          15,187           (488)          (3) %
Total revenue            $    93,199        $ 80,329       $ 12,870           16  %
Percentage of revenue:
Subscription                      84   %          81  %
Professional services             16              19
Total revenue                    100   %         100  %


Subscription revenue increased by $13.4 million, or 21%, for the three months
ended April 30, 2022 compared to the three months ended April 30, 2021. The
increase was driven by growth in our customer base, with new customers
contributing approximately $5.9 million of the increase in subscription revenue,
and increased transaction volume and sales of additional products to our
existing customers contributing the remainder. We calculate subscription revenue
from new customers during the quarter by adding the revenue recognized from new
customers acquired in the 12 months prior to the reporting date.

Professional services revenue decreased by $0.5 million, or (3)%, for the three
months ended April 30, 2022 compared to the three months ended April 30, 2021 as
a result of transitioning services work to our system integration partners as we
shift our sales mix towards recurring subscription revenue.

Cost of Revenue and Gross Margin


                              Three Months Ended
                                  April 30,
                             2022             2021         $ Change      % Change
                            (dollars in thousands)
Cost of revenue:
Subscription            $    18,725        $ 15,643       $  3,082           20  %
Professional services        17,510          17,078            432            3  %
Total cost of revenue   $    36,235        $ 32,721       $  3,514           11  %
Gross margin:
Subscription                     76   %          76  %
Professional services           (19)            (12)
Total gross margin               61   %          59  %


Cost of subscription revenue increased by $3.1 million, or 20%, for the three
months ended April 30, 2022 compared to the three months ended April 30, 2021.
The increase in cost of subscription revenue was primarily due to increases of
$2.2 million in employee compensation costs, $0.4 million in outside
professional services costs and $0.3 million in allocated overhead costs.

Cost of professional services revenue increased by $0.4 million, or 3%, for the
three months ended April 30, 2022 compared to the three months ended April 30,
2021. The increase in cost of professional services revenue was primarily due to
an increase of $1.5 million in employee compensation costs driven by stock-based
compensation expense, partially offset by a decrease of $1.2 million in outside
professional services costs.

                                       31
--------------------------------------------------------------------------------

Our gross margin for subscription services was flat at 76% for the three months ended April 30, 2022 compared to the three months ended April 30, 2021. We expect our subscription gross margin to be relatively consistent for the remainder of the fiscal year.

Our gross margin for professional services decreased to (19)% for the three months ended April 30, 2022 compared to (12)% for the three months ended April 30, 2021, primarily due to increased compensation related expenses.



Operating Expenses

Research and Development
                                    Three Months Ended
                                        April 30,
                                   2022             2021         $ Change      % Change
                                  (dollars in thousands)
Research and development      $    22,872        $ 18,967       $  3,905           21  %
Percentage of total revenue            25   %          24  %


Research and development expense increased by $3.9 million, or 21%, for the
three months ended April 30, 2022 compared to the three months ended April 30,
2021 primarily due to increases of $2.8 million in employee compensation costs
and $1.5 million in outside professional services costs, partially offset by a
$0.5 million increase in capitalization of internal-use software costs compared
to prior year. Research and development expense remained relatively consistent
at 25% of total revenue for the three months ended April 30, 2022 and 24% for
the three months ended April 30, 2021.

Sales and Marketing
                                    Three Months Ended
                                        April 30,
                                   2022             2021         $ Change      % Change
                                  (dollars in thousands)
Sales and marketing           $    40,457        $ 31,865       $  8,592           27  %
Percentage of total revenue            43   %          40  %


Sales and marketing expense increased by $8.6 million, or 27%, for the three
months ended April 30, 2022 compared to the three months ended April 30, 2021,
primarily due to increases of $6.2 million in payroll related costs driven by
increased headcount and stock-based compensation expense, $0.7 million in
amortization of deferred commissions, $0.7 million in allocated overhead costs,
and $0.4 million in travel costs. Sales and marketing expense increased to 43%
of total revenue during the three months ended April 30, 2022 from 40% during
the three months ended April 30, 2021, reflecting our strategy to invest in our
go-to-market organization to drive enterprise growth.

General and Administrative



                                    Three Months Ended
                                        April 30,
                                   2022             2021         $ Change      % Change
                                  (dollars in thousands)

General and administrative $ 17,290 $ 14,185 $ 3,105

        22  %
Percentage of total revenue            19   %          18  %


General and administrative expense increased by $3.1 million, or 22%, for the
three months ended April 30, 2022 compared to the three months ended April 30,
2021, primarily due to increases of $3.4 million in employee compensation costs
and $0.5 million in outside professional services costs, partially offset by a
decrease of $0.7 million in legal expenses. General and administrative expense
was relatively consistent at 19% of total revenue during the three months ended
April 30, 2022 and 18% for the three months ended April 30, 2021.

                                       32
--------------------------------------------------------------------------------

Interest and other income, net


                                       Three Months Ended
                                            April 30,
                                         2022             2021       $ Change       % Change
                                     (dollars in thousands)
Interest and other income, net   $      795              $ 121      $     

674 557 %




Interest and other income, net increased by $0.7 million for the three months
ended April 30, 2022 compared to the three months ended April 30, 2021,
primarily due to the $4.4 million gain recognized on revaluation of the warrant
liability, partially offset by $1.8 million of interest expense associated with
the Initial Notes as well as the revaluation of cash, accounts receivable and
accounts payable recorded in a foreign currency.

Income Tax Provision
                             Three Months Ended
                                  April 30,
                               2022             2021       $ Change       % Change
                           (dollars in thousands)
Income tax provision   $      308              $ 373      $     (65)         (17) %


We are subject to federal and state income taxes in the United States and taxes
in foreign jurisdictions. For the three months ended April 30, 2022 and 2021, we
recorded a tax provision of $0.3 million and $0.4 million, respectively, on a
loss before income taxes of $22.9 million and $17.3 million, respectively. The
effective tax rate for the three months ended April 30, 2022 and 2021 was (1.3)%
and (2.2)%, respectively. The change in the effective tax rate was due primarily
to an decrease in foreign tax expense. The effective tax rate differs from the
statutory rate primarily as a result of providing no benefit on pretax losses
incurred in the United States. For the three months ended April 30, 2022 and
2021, we maintained a full valuation allowance on our U.S. federal and state net
deferred tax assets as it was more likely than not that those deferred tax
assets will not be realized.

Liquidity and Capital Resources

Liquidity is a measure of our ability to access sufficient cash flows to meet the short-term and long-term cash requirements of our business operations.



As of April 30, 2022, we had cash and cash equivalents and short-term
investments of $452.6 million that was primarily invested in deposit accounts,
money market funds, corporate debt securities, supranational securities,
commercial paper, and U.S. and foreign government securities. We do not enter
into investments for trading or speculative purposes.

We finance our operations primarily through sales to our customers, which are
generally billed in advance on an annual or quarterly basis. Customers with
annual or multi-year contracts are generally only billed one annual period in
advance. We also finance our operations through proceeds from the issuance of
stock under our employee stock plans, borrowings under our Debt Agreement,
proceeds from our issuance of the Initial Notes and other financing
arrangements.

On March 24, 2022, we issued $250.0 million aggregate principal amount of
convertible senior unsecured notes to fund the future growth and expansion of
our business. Under the 2029 Notes, we expect to issue an additional $150.0
million in convertible senior unsecured notes within 18 months of the Initial
Closing Date. Under our Debt Agreement, we repaid $1.1 million of principal on
our term loan during the three months ended April 30, 2022, and have the ability
borrow up to an additional $30.0 million in revolving loans until October 2022.
See Note 9. Debt to our unaudited condensed consolidated financial statements
included in this Form 10-Q for more information about our Debt Agreement and the
2029 Notes.

In the short term, we believe our existing cash and cash equivalents, marketable
securities, and cash flow from operations (in periods in which we generate cash
flow from operations) will be sufficient for at least the next 12 months to meet
our requirements and plans for cash, including meeting our working capital
requirements and capital expenditure requirements. In the long term, our ability
to support our requirements and plans for cash, including meeting our working
capital and capital expenditure requirements, will depend on many factors,
including

                                       33
--------------------------------------------------------------------------------

our revenue growth rate, the timing and the amount of cash received from customers, the expansion of sales and marketing activities, the timing and extent of spending to support research and development efforts, the cost to develop and support our offering, the introduction of new products and services, the continuing adoption of our products by customers, any acquisitions or investments that we make in complementary businesses, products, and technologies, and our ability to obtain equity or debt financing.



We continually evaluate our capital needs and may decide to raise additional
capital to fund the growth of our business for general corporate purposes
through public or private equity offerings or through additional debt financing.
We also may in the future make investments in or acquire businesses or
technologies that could require us to seek additional equity or debt financing.
To facilitate acquisitions or investments, we may seek additional equity or debt
financing, which may not be available on terms favorable to us or at all. Sales
of additional equity could result in dilution to our stockholders. We expect
proceeds from the exercise of stock options in future years to be impacted by
the increased mix of restricted stock units versus stock options granted to
employees and to vary based on our share price.

Cash Flows



The following table summarizes our cash flows for the periods indicated (in
thousands):
                                                            Three Months Ended
                                                                April 30,
                                                            2022           2021
Net cash provided by operating activities               $    6,983      $ 

10,251


Net cash used in investing activities                       (3,887)       

(5,616)


Net cash provided by financing activities                  234,382         

2,456

Effect of exchange rates on cash and cash equivalents (359)

(85)


Net increase in cash and cash equivalents               $  237,119      $  7,006


Operating Activities

Net cash provided by operating activities of $7.0 million for the three months
ended April 30, 2022 was comprised primarily of customer collections for our
subscription and professional services, cash payments for our personnel, sales
and marketing efforts and infrastructure related costs, and payments to vendors
for products and services related to our ongoing business operations.

Net cash provided by operating activities for the three months ended April 30,
2022 decreased $3.3 million compared to the same period last year as a result of
timing of cash collections from our customers.

Investing Activities



Net cash used in investing activities for the three months ended April 30, 2022
was $3.9 million. We used $3.3 million to purchase property and equipment and to
develop internal-use software as we continue to invest in and grow our business,
and had net purchases of $0.6 million of short-term investments.

Net cash used in investing activities for the three months ended April 30, 2022
decreased $1.7 million compared to the three months ended April 30, 2021
primarily due to $0.6 million net purchases of short-term investments in the
three months ended April 30, 2022, compared to $4.0 million last year. This was
partially offset by payments for property and equipment, net of insurance
recoveries, which were $1.6 million higher compared to the same period last year
primarily due to increased capitalization of internal-use software in the three
months ended April 30, 2022.

Financing Activities

Net cash provided by financing activities for the three months ended April 30,
2022 of $234.4 million was primarily due to $234.6 million in net proceeds from
issuance of the Initial Notes and $0.9 million in proceeds from stock option
exercises, partially offset by $1.1 million of debt principal payments related
to our Debt Agreement.

                                       34
--------------------------------------------------------------------------------

Net cash provided by financing activities for the three months ended April 30,
2022 increased $231.9 million compared to the three months ended April 30, 2021
primarily due to proceeds from issuance of the Initial Notes in the three months
ended April 30, 2022, partially offset by $2.7 million less proceeds received
from stock option exercises compared to last year.

Obligations and Other Commitments



Our material cash requirements from known contractual and
other obligations consist of obligations under our operating leases for office
space, the 2029 Notes, our Debt Agreement, and a contractual commitment to one
of our vendors for cloud computing services. For more information, please refer
to Note 12. Leases , Note 9. Debt and Note 13. Commitments and Contingencies,
respectively, of the Notes to our Unaudited Condensed Consolidated Financial
Statements included in this Quarterly Report on Form 10-Q. As of April 30, 2022,
our contractual commitments totaled $416.0 million, with $26.8 million committed
within the next twelve months.

In the ordinary course of business, we enter into agreements of varying scope
and terms pursuant to which we agree to indemnify customers, vendors, lessors,
business partners, and other parties with respect to certain matters, including,
but not limited to, losses arising out of the breach of such agreements,
services to be provided by us, or from data breaches or intellectual property
infringement claims made by third parties. In addition, we have entered into
indemnification agreements with our directors and certain officers and employees
that will require us, among other things, to indemnify them against certain
liabilities that may arise by reason of their status or service as directors,
officers, or employees. As of April 30, 2022, no demands had been made upon us
to provide indemnification under such agreements and there were no claims that
we are aware of that could have a material effect on our unaudited condensed
consolidated balance sheets, unaudited condensed consolidated statements of
comprehensive loss, or unaudited condensed consolidated statements of cash
flows.

Critical Accounting Policies and Estimates



Our unaudited condensed consolidated financial statements are prepared in
accordance with U.S. GAAP. The preparation of these unaudited condensed
consolidated financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenue and expenses during the
applicable periods. We evaluate our estimates and assumptions on an ongoing
basis. Our estimates are based on historical experience and various other
factors that we believe to be reasonable under the circumstances. Our actual
results could differ from these estimates.

Our significant accounting policies are discussed in Note 2. Summary of
Significant Accounting Policies and Recent Accounting Pronouncements in our
Annual Report on Form 10-K for the fiscal year ended January 31, 2022, filed
with the SEC on March 28, 2022. Any significant changes to these policies during
the three months ended April 30, 2022 are described in Note 2. Summary of
Significant Accounting Policies and Recent Accounting Pronouncements to our
unaudited condensed consolidated financial statements provided herein.

Recent Accounting Pronouncements - Not Yet Adopted



In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805):
Accounting for Contract Assets and Contract Liabilities from Contracts with
Customers. The standard requires an acquirer in a business combination to
recognize and measure contract assets and contract liabilities acquired in a
business combination in accordance with ASC 606, Revenue from Contracts with
Customers, as if it had originated the contracts. The standard is effective for
fiscal years, and interim periods within those fiscal years, beginning after
December 15, 2022. Early adoption is permitted. We do not expect the adoption of
this standard to have a significant impact on our consolidated financial
statements.

© Edgar Online, source Glimpses