MongoDB, Inc. Announces Third Quarter Fiscal 2018 Financial Results

NEW YORK, Dec. 12, 2017 /PRNewswire/ -- MongoDB, Inc. (NASDAQ: MDB), the leading modern, general purpose database platform, today announced its financial results for the three and nine months ended October 31, 2017.

"MongoDB delivered strong third quarter results, highlighted by 58% revenue growth," said Dev Ittycheria, President and Chief Executive Officer of MongoDB. "Some of the largest organizations in the world are increasingly embracing MongoDB's next-generation database due to the superior flexibility, scalability and developer productivity benefits offered, as well as the lower total cost of ownership realized. In addition, strong and growing demand for consuming MongoDB as a service is driving rapid growth of MongoDB Atlas, our database-as-a-service offering."

Ittycheria added, "Completing our initial public offering during the quarter was a milestone for MongoDB. The proceeds from the offering will enable us to execute against our long-term growth initiatives and position us to capture an increasing share of the $45 billion database market."

Third Quarter Fiscal 2018 Financial Highlights

    --  Revenue: Total revenue was $41.5 million in the third quarter fiscal
        2018, an increase of 58% year-over-year. Subscription revenue was $37.9
        million, an increase of 59% year-over-year, and services revenue was
        $3.6 million, an increase of 44% year-over-year.
    --  Gross Profit: Gross profit was $30.4 million in the third quarter fiscal
        2018, representing a 73% gross margin consistent with the year-ago
        period. Non-GAAP gross profit was $30.7 million, representing a 74%
        non-GAAP gross margin.
    --  Loss from Operations: Loss from operations was $24.1 million in the
        third quarter fiscal 2018, compared to $19.3 million in the year-ago
        period. Non-GAAP loss from operations was $18.4 million, compared to
        $15.0 million in the year-ago period.
    --  Net Loss: Net loss was $24.2 million, or $1.39 per share based on 17.4
        million weighted-average shares outstanding, in the third quarter fiscal
        2018. This compares to $19.5 million, or $1.57 per share based on 12.4
        million weighted-average shares outstanding, in the year-ago period.
        Non-GAAP net loss was $18.5 million, or $0.44 per share based on 41.7
        million non-GAAP weighted-average shares outstanding, which we refer to
        as non-GAAP net loss per share. This compares to $15.2 million, or $0.40
        per share based on 38.3 million non-GAAP weighted-average shares
        outstanding, in the year-ago period.
    --  Cash Flow: As of October 31, 2017, MongoDB had $289.1 million in cash,
        cash equivalents, short-term investments and restricted cash, which
        includes approximately $201.6 million of net proceeds, after deducting
        underwriting discounts and commissions and estimated offering expenses,
        from its initial public offering.  During the three months ended October
        31, 2017, MongoDB used $10.3 million of cash in operations and $0.1
        million in capital expenditures, leading to negative free cash flow of
        $10.4 million, compared to negative free cash flow of $6.5 million in
        the year-ago period.

A reconciliation of each Non-GAAP measure to the most directly comparable GAAP measure has been provided in the financial statement tables included at the end of this press release. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

Third Quarter Fiscal 2018 and Recent Business Highlights

    --  Announced MongoDB 3.6, which includes a number of innovations and
        enhancements designed to make developers more productive, to expedite
        data-driven insights and to scale to run in any environment. Key
        innovations include: Change Streams, which enable developers to easily
        build event-driven, real-time applications; Retryable Writes, which
        ensure that if a database server goes down for just a millisecond, the
        user won't notice because the database will "retry" the operation in the
        background; Cross Region Replication for MongoDB Atlas, which ensures
        that an application stays up even if an entire cloud region goes down,
        while also allowing MongoDB customers to put data closer to their users
        for optimal user experience; new diagnostic and intelligence
        capabilities in MongoDB's management platform, such as quickly
        identifying slow running queries and auto-generating recommendations for
        new indexes, which make it easier than ever for teams to inspect and
        improve database and application performance.
    --  Completed its initial public offering and listed its shares on the
        Nasdaq Global Market in October 2017. MongoDB sold 9,200,000 shares of
        its Class A common stock at a price of $24.00 per share, including the
        full exercise of the underwriters' option to purchase an additional
        1,200,000 shares of Class A common stock, for a total of approximately
        $201.6 million in net proceeds after taking into account underwriting
        costs and offering costs.
    --  Continued growth of the MongoDB ecosystem, including expanded
        partnerships with Infosys and Tableau. Together with Infosys, MongoDB
        launched a new mainframe offloading solution that builds upon the
        partnership the two companies announced last December to help
        enterprises accelerate their digital transformation and application
        modernization strategies. Partnered with Tableau to announce MongoDB
        Connector for BI is now certified by Tableau as a named connector. For
        the first time, users can visually analyze rich, modern data structures
        accessed directly from MongoDB Enterprise Advanced.

Business Outlook

Based on information as of today, December 12, 2017, MongoDB is issuing the following financial guidance for the fourth quarter and full year fiscal 2018 (both periods ending January 31, 2018):


                       Fourth Quarter Fiscal
                                2018                       Full Year Fiscal 2018

    Revenue         $42.0 million to $42.5 million   $151.5 million to $152.0 million
    -------               ------------------------              ---------------------

     Non-
     GAAP
     Loss
     from
     Operations $(21.5) million to $(21.0) million $(76.5) million to $(76.0) million
     ----------           ------------------------              ---------------------

     Non-
     GAAP
     Net
     Loss
     per
     Share                      $(0.43) to $(0.42)                 $(1.77) to $(1.76)
     -----                       -----------------                  -----------------

Reconciliation of non-GAAP loss from operations and non-GAAP net loss per share guidance to the most directly comparable GAAP measures is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures; in particular, the measures and effects of stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price. We expect the variability of the above charges to have a significant, and potentially unpredictable, impact on our future GAAP financial results.

Conference Call Information

MongoDB will host a conference call today, December 12, 2017, at 5:00 p.m. (Eastern Time) to discuss its financial results and business outlook. A live webcast of the call will be available on the "Investor Relations" page of MongoDB's website at http://investors.mongodb.com. To access the call by phone, dial 800-239-9838 (domestic) or 323-794-2551 (international). A replay of this conference call will be available for a limited time at 844-512-2921 (domestic) or 412-317-6671 (international). The replay conference ID is 9688162. A replay of the webcast will also be available for a limited time at http://investors.mongodb.com.

About MongoDB

MongoDB is the leading modern, general purpose database platform, designed to unleash the power of software and data for developers and the applications they build. Headquartered in New York, MongoDB has more than 4,900 customers in over 90 countries. The MongoDB database platform has been downloaded over 30 million times and there have been more than 700,000 MongoDB University registrations.

Forward-Looking Statements

This press release includes certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements concerning our financial guidance for the fourth quarter and full year fiscal 2018, our position to execute on our go-to-market strategy, and our ability to expand our leadership position and market opportunity. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "project," "will," "would" or the negative or plural of these words or similar expressions or variations. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and are subject to a variety of assumptions, uncertainties, risks and factors that are beyond our control including, without limitation: our limited operating history; our history of losses; failure of our database platform to satisfy customer demands; the effects of increased competition; our ability to effectively expand our sales and marketing organization; our ability to add new customers or increase sales to our existing customers; our adoption strategies and licensing model; our investments in new products and our ability to introduce new features, services or enhancements; our ability to manage our growth effectively and successfully recruit additional highly-qualified personnel; the price volatility of our common stock; and those risks detailed from time-to-time under the caption "Risk Factors" and elsewhere in our Securities and Exchange Commission ("SEC") filings and reports, including in our recently filed Registration Statement on Form S-1, which was declared effective by the SEC on October 18, 2017, as well as future filings and reports by us. Except as required by law, we undertake no duty or obligation to update any forward-looking statements contained in this release as a result of new information, future events, changes in expectations or otherwise.

Non-GAAP Financial Measures

This press release includes the following financial measures defined as non-GAAP financial measures by the SEC: non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share and free cash flow. Non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations and non-GAAP net loss exclude stock-based compensation expense and, in the case of non-GAAP net loss, change in fair value of warrant liability. Non-GAAP net loss per share is calculated by dividing non-GAAP net loss by the weighted average shares used to compute net loss per share attributable to common stockholders, basic and diluted, giving effect to the conversion of preferred stock at the beginning of the period. MongoDB uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating MongoDB's ongoing operational performance. MongoDB believes 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 its financial results with other companies in MongoDB's industry, many of which present similar non-GAAP financial measures to investors.

Free cash flow represents net cash used in operating activities less capital expenditures and capitalized software development costs, if any. MongoDB uses free cash flow to understand and evaluate its liquidity and to generate future operating plans. The exclusion of capital expenditures and amounts capitalized for software development facilitates comparisons of MongoDB's liquidity on a period-to-period basis and excludes items that it does not consider to be indicative of its liquidity. MongoDB believes that free cash flow is a measure of liquidity that provides useful information to investors in understanding and evaluating the strength of its liquidity and future ability to generate cash that can be used for strategic opportunities or investing in its business in the same manner as MongoDB's management and board of directors.

Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. In particular, other companies may report non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share, free cash flow or similarly titled measures but calculate them differently, which reduces their usefulness as comparative measures. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, as presented below. This earnings press release and any future releases containing such non-GAAP reconciliations can also be found on the Investor Relations page of MongoDB's website at http://investors.mongodb.com.

Investor Relations
Brian Denyeau
ICR for MongoDB
646-277-1251
ir@mongodb.com

Media Relations
MongoDB
866-237-8815 x7186
communications@mongodb.com


                                                             MONGODB, INC.

                                                 CONDENSED CONSOLIDATED BALANCE SHEETS

                                            (in thousands, except share and per share data)

                                                              (unaudited)


                                                          October 31, 2017               January 31, 2017
                                                          ----------------               ----------------

    Assets

    Current assets:

    Cash and cash equivalents                                                 $242,745                                $69,305

    Short-term investments                                          45,810                                    47,195

    Accounts receivable, net of
     allowance for doubtful accounts of
     $1,456 and $958 as of October 31,
     2017 and January 31, 2017,
     respectively                                                   35,233                                    31,340

    Deferred commissions                                             9,850                                     7,481

    Prepaid expenses and other current
     assets                                                          5,221                                     3,131
                                                                     -----                                     -----

    Total current assets                                           338,859                                   158,452

    Property and equipment, net                                      4,430                                     4,877

    Goodwill                                                         1,700                                     1,700

    Acquired intangible assets, net                                  1,848                                     2,511

    Deferred tax assets                                                102                                       114

    Other assets                                                     7,056                                     6,778

    Total assets                                                              $353,995                               $174,432
                                                                              ========                               ========

    Liabilities, Redeemable Convertible Preferred Stock
     and Stockholders' Equity (Deficit)

    Current liabilities:

    Accounts payable                                                            $3,147                                 $2,841

    Accrued compensation and benefits                               10,870                                    11,402

    Other accrued liabilities                                       10,788                                     5,269

    Deferred revenue                                                92,447                                    78,278
                                                                    ------                                    ------

    Total current liabilities                                      117,252                                    97,790

    Redeemable convertible preferred
     stock warrant liability                                             -                                    1,272

    Deferred rent, non-current                                         973                                     1,058

    Deferred tax liability, non-current                                259                                       108

    Deferred revenue, non-current                                   22,326                                    15,461
                                                                    ------                                    ------

    Total liabilities                                              140,810                                   115,689
                                                                   -------                                   -------

    Redeemable convertible preferred
     stock, par value $0.001 per share;
     no shares authorized, issued or
     outstanding as of October 31,
     2017; 41,234,841 shares authorized
     as of January 31, 2017; 41,148,282
     shares issued and outstanding with
     aggregate liquidation preference
     of $345,997 as of January 31, 2017                                  -                                  345,257

    Stockholders' (deficit) equity:

    Class A common stock, par value of
     $0.001 per share; 1,000,000,000
     and 162,500,000 shares authorized
     as of October 31, 2017 and January
     31, 2017, respectively; 9,325,098
     and no shares issued and
     outstanding as of October 31, 2017
     and January 31, 2017, respectively                                  9                                         -

    Class B common stock, par value of
     $0.001 per share; 100,000,000 and
     113,000,000 shares authorized as
     of October 31, 2017 and January
     31, 2017, respectively; 41,341,283
     and 13,192,992 shares issued as of
     October 31, 2017 and January 31,
     2017, respectively; 41,241,912 and
     13,093,621 shares outstanding as
     of October 31, 2017 and January
     31, 2017, respectively                                             42                                        13

    Additional paid-in capital                                     632,055                                    62,557

    Treasury stock, 99,371 shares as of
     October 31, 2017 and January 31,
     2017                                                          (1,319)                                  (1,319)

    Accumulated other comprehensive
     loss                                                            (216)                                    (364)

    Accumulated deficit                                          (417,386)                                (347,401)
                                                                  --------                                  --------

    Total stockholders' (deficit)
     equity                                                        213,185                                 (286,514)

    Total liabilities, redeemable
     convertible preferred stock and
     stockholders' equity (deficit)                                           $353,995                               $174,432
                                                                              ========                               ========


                                                                                            MONGODB, INC.

                                                                           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                           (in thousands, except share and per share data)

                                                                                             (unaudited)


                                                  Three Months Ended October 31,                               Nine Months Ended October 31,

                                                2017                     2016                       2017                      2016
                                                ----                     ----                       ----                      ----

    Revenue:

    Subscription                                         $37,885                                            $23,805                              $99,603       $64,018

    Services                                   3,603                                 2,500                                  9,875                   7,406
                                               -----                                 -----                                  -----                   -----

    Total revenue                             41,488                                26,305                                109,478                  71,424
                                              ------                                ------                                -------                  ------

    Cost of revenue(1):

    Subscription                               7,904                                 4,981                                 21,669                  13,656

    Services                                   3,167                                 2,238                                  8,789                   7,866
                                               -----                                 -----                                  -----                   -----

    Total cost of revenue                     11,071                                 7,219                                 30,458                  21,522
                                              ------                                 -----                                 ------                  ------

    Gross profit                              30,417                                19,086                                 79,020                  49,902

    Operating expenses:

    Sales and marketing(1)                    28,050                                18,656                                 77,087                  56,110

    Research and
     development(1)                           16,588                                13,300                                 45,414                  38,540

    General and
     administrative(1)                         9,829                                 6,385                                 26,533                  19,916
                                               -----                                 -----                                 ------                  ------

    Total operating expenses                  54,467                                38,341                                149,034                 114,566
                                              ------                                ------                                -------                 -------

    Loss from operations                    (24,050)                             (19,255)                              (70,014)               (64,664)

    Other income (expense),
     net                                         170                                 (177)                                   846                      56
                                                 ---                                  ----                                    ---                     ---

    Loss before provision for
     income taxes                           (23,880)                             (19,432)                              (69,168)               (64,608)

    Provision for income
     taxes                                       336                                   103                                    817                     253
                                                 ---                                   ---                                    ---                     ---

    Net loss                                           $(24,216)                                         $(19,535)                           $(69,985)    $(64,861)
                                                        ========                                           ========                             ========      ========

    Net loss per share
     attributable to common
     stockholders, basic and
     diluted                                             $(1.39)                                           $(1.57)                             $(4.74)      $(5.41)
                                                          ======                                             ======                               ======        ======

    Weighted-average shares
     used to compute net loss
     per share attributable               17,421,642                            12,418,879                             14,749,500              11,983,324
    to common stockholders, basic and
     diluted



    (1) Includes stock-based compensation
     expense as follows:

                                                Three Months Ended October 31,                           Nine Months Ended October 31,

                                                2017                     2016                       2017                      2016
                                                ----                     ----                       ----                      ----

    Cost of revenue-
     subscription                                           $183                                               $131                                 $503          $425

    Cost of revenue-services                     123                                    70                                    292                     397

    Sales and marketing                        1,704                                 1,095                                  4,400                   4,346

    Research and development                   1,505                                 1,206                                  4,072                   4,518

    General and
     administrative                            2,184                                 1,732                                  5,799                   6,831
                                               -----                                 -----                                  -----                   -----

    Total stock?based
     compensation expense                                 $5,699                                             $4,234                              $15,066       $16,517
                                                          ======                                             ======                              =======       =======


                                                                                             MONGODB, INC.

                                                                            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                            (in thousands)

                                                                                              (unaudited)


                                                   Three Months Ended October 31,                               Nine Months Ended October 31,

                                                 2017                     2016                      2017                     2016
                                                 ----                     ----                      ----                     ----

    Cash flows from operating activities

    Net loss                                            $(24,216)                                        $(19,535)                            $(69,985)    $(64,861)

    Adjustments to reconcile net loss to net
     cash used in operating activities:

    Depreciation and
     amortization                                 929                                  901                                 2,789                     2,781

    Stock-based compensation                    5,695                                4,234                                15,066                    16,517

    Deferred income taxes                         101                                   17                                   163                        37

    Change in fair value of warrant
     liability                                                                       59                                 (101)                    (144)
                                                    -

    Change in operating assets and
     liabilities:

    Accounts receivable                       (3,007)                             (3,841)                              (4,653)                    4,600

    Prepaid expenses and
     other current assets                         822                                (384)                              (2,120)                  (1,435)

    Deferred commissions                      (1,848)                             (1,714)                              (2,217)                  (2,344)

    Other long-term assets                       (36)                                  11                                 (670)                    (203)

    Accounts payable                              675                                (741)                                  687                     (272)

    Deferred rent                               (275)                               (207)                                 (85)                    (493)

    Accrued liabilities                           918                                1,692                                 2,163                     2,057

    Deferred revenue                            9,942                               13,834                                21,794                    15,768
                                                -----                               ------                                ------                    ------

    Net cash used in
     operating activities                    (10,300)                             (5,674)                             (37,169)                 (27,992)

    Cash flows from investing activities

    Purchases of property and
     equipment                                   (88)                               (785)                              (1,714)                  (1,422)

    Proceeds from maturities
     of marketable securities                  10,000                               19,917                                74,230                   114,792

    Purchases of marketable
     securities                               (4,125)                                   -                             (72,879)                 (82,036)
                                               ------                                  ---                              -------                   -------

    Net cash provided by
     (used in) investing
     activities                                 5,787                               19,132                                 (363)                   31,334

    Cash flows from financing activities

    Proceeds from exercise of
     stock options, including
     early exercised stock
     options                                    2,217                                2,919                                 8,201                     7,187

    Repurchase of early
     exercised stock options                     (75)                                (22)                                (149)                     (22)

    Proceeds from the IPO,
     net of underwriting
     discounts and
     commissions                              205,494                                    -                              205,494                         -

    Proceeds from exercise of redeemable
     convertible preferred stock warrants                                             -                                    1                         -
                                                    -

    Payment of offering costs                 (1,167)                                   -                              (2,344)                        -
                                               ------                                  ---                               ------                       ---

    Net cash provided by
     financing activities                     206,469                                2,897                               211,203                     7,165

    Effect of exchange rate
     changes on cash, cash
     equivalents, and
     restricted cash                               22                                 (74)                                  182                        42
                                                  ---                                  ---                                   ---                       ---

    Net increase in cash,
     cash equivalents, and
     restricted cash                          201,978                               16,281                               173,853                    10,549

    Cash, cash equivalents,
     and restricted cash,
     beginning of period                       41,287                               27,581                                69,412                    33,313

    Cash, cash equivalents,
     and restricted cash, end
     of period                                           $243,265                                           $43,862                              $243,265       $43,862
                                                         ========                                           =======                              ========       =======


                                                                                              MONGODB, INC.

                                                                           RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES

                                                                             (in thousands, except share and per share data)

                                                                                               (unaudited)


                                                    Three Months Ended October 31,                               Nine Months Ended October 31,

                                                  2017                     2016                       2017                      2016
                                                  ----                     ----                       ----                      ----

    Reconciliation of GAAP gross profit to
     non-GAAP gross
    profit:

    Gross profit on a GAAP
     basis                                                 $30,417                                            $19,086                              $79,020       $49,902

    Add back:

       Stock-based
        compensation expense:
        Cost of Revenue-
        Subscription                               183                                   131                                    503                     425

       Stock-based
        compensation expense:
        Cost of Revenue-
        Services                                   123                                    70                                    292                     397

    Non-GAAP gross profit                                  $30,723                                            $19,287                              $79,815       $50,724
                                                           =======                                            =======                              =======       =======


    Reconciliation of GAAP loss from
     operations to non-GAAP
    loss from operations:

    Loss from operations on
     a GAAP basis                                        $(24,050)                                         $(19,255)                           $(70,014)    $(64,664)

    Add back:

       Stock-based
        compensation expense                     5,699                                 4,234                                 15,066                  16,517
                                                 -----                                 -----                                 ------                  ------

    Non-GAAP loss from
     operations                                          $(18,351)                                         $(15,021)                           $(54,948)    $(48,147)
                                                          ========                                           ========                             ========      ========


    Reconciliation of GAAP net loss to non-
     GAAP net loss:

    Net loss on a GAAP basis                             $(24,216)                                         $(19,535)                           $(69,985)    $(64,861)

    Add back:

       Stock-based
        compensation expense                     5,699                                 4,234                                 15,066                  16,517

       Change in fair value of
        warrant liability                            -                                   59                                  (101)                  (144)


    Non-GAAP net loss                                    $(18,517)                                         $(15,242)                           $(55,020)    $(48,488)
                                                          ========                                           ========                             ========      ========


    Reconciliation of GAAP weighted average
     shares
    outstanding, basic and diluted, to non-
     GAAP weighted
    average shares outstanding, basic and
     diluted:

    Weighted average shares
     used to compute net
     loss per share                         17,421,642                            12,418,879                             14,749,500              11,983,324
    attributable to common stockholders,
     basic and diluted, on a
    GAAP basis

    Add back:

       Additional weighted
        average shares giving
        effect to                           24,316,192                            25,853,450                             26,064,330              25,853,450
       conversion of preferred stock at the
        beginning of the period

       Non-GAAP weighted
        average shares used to
        compute net                         41,737,834                            38,272,329                             40,813,830              37,836,774
       loss per share, basic and diluted

The following table presents a reconciliation of free cash flow to net cash used in operating activities, the most directly comparable GAAP measure, for each of the periods indicated:


                                          Three Months Ended October 31,           Nine Months Ended October 31,
                                          ------------------------------           -----------------------------

                                                         2017                 2016                       2017            2016
                                                         ----                 ----                       ----            ----

    Net cash used in operating activities           $(10,300)            $(5,674)                 $(37,169)      $(27,992)

    Capital expenditures                                 (88)               (785)                   (1,714)        (1,422)

    Capitalized software                                    -                   -                         -              -
                                                          ---                 ---                       ---            ---

    Free cash flow                                  $(10,388)            $(6,459)                 $(38,883)      $(29,414)
                                                     ========              =======                   ========        ========


                                                                                                MONGODB, INC.

                                                                                  CALCULATION OF CERTAIN NON-GAAP MEASURES

                                                                               (in thousands, except share and per share data)

                                                                                                 (unaudited)


                                                     Three Months Ended October 31,                               Nine Months Ended October 31,

                                                   2017                     2016                       2017                      2016
                                                   ----                     ----                       ----                      ----

    Calculation of net loss per share, basic
     and diluted, on a
    GAAP basis

    Net loss                                              $(24,216)                                         $(19,535)                           $(69,985)    $(64,861)

    Divided by:

       Weighted average shares
        used to compute net
        loss per share                       17,421,642                            12,418,879                             14,749,500              11,983,324
       attributable to common stockholders,
        basic and diluted

    Net loss per share
     attributable to common
     stockholders, basic                                    $(1.39)                                           $(1.57)                             $(4.74)      $(5.41)
    and diluted, on a GAAP basis



    Calculation of non-GAAP net loss per
     share, basic and
    diluted

    Non-GAAP net loss                                     $(18,517)                                         $(15,242)                           $(55,020)    $(48,488)

    Divided by:

       Non-GAAP weighted
        average shares used to
        compute net                          41,737,834                            38,272,329                             40,813,830              37,836,774
    loss per share attributable to common
     stockholders, basic
    and diluted

    Non-GAAP net loss per
     share attributable to
     common                                                 $(0.44)                                           $(0.40)                             $(1.35)      $(1.28)
    stockholders, basic and diluted

View original content with multimedia:http://www.prnewswire.com/news-releases/mongodb-inc-announces-third-quarter-fiscal-2018-financial-results-300570308.html

SOURCE MongoDB, Inc.