Revenue Growth and Valuation Overview

Reconciliation of Non-GAAP Financials ($ in millions) Gross Profit Non-GAAP Gross Profit (+) Stock-Based Compensation¹ Non-GAAP Gross Profit 50 Note: FYE January 31st. 1 Reflects stock-based compensation classified under cost of goods. Adjusted EBITDA and Adjusted Free Cash Flow FY2021A $ 26 Net Income (Loss) 1 (+) Taxes $ 27 (+) Net Interest and Other Income (+) Depreciation & Amortization (+) Stock-Based Compensation Adjusted EBITDA (-) Capex Adjusted Free Cash Flow FY2021A $ (127) 1 39 62 14 $ (11) (30) $ (41) p

View entire presentation