Fastly Q3 2026 revenue rises 20%; loss narrows to $11.3M
Full-year 2026 guidance calls for revenue of $744.0 million to $748.0 million and non-GAAP operating income of $107.0 million to $111.0 million.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Form Type
8-K
Rhea-AI Filing Summary
Fastly, Inc. (FSLY) reported third-quarter 2026 revenue of $190.2 million, up 20% year over year. Network Services revenue was $138.0 million, up 16%, and Security revenue was $44.7 million, up 32%. GAAP gross margin was 63.3%, versus 58.4%; non-GAAP gross margin was 65.8%, versus 62.8%.
GAAP net loss narrowed to $11.3 million from $29.5 million, while non-GAAP net income was $31.6 million, compared with $11.1 million. Operating cash flow was $40.0 million, versus $28.9 million, and free cash flow was $25.2 million, versus $18.1 million. Remaining Performance Obligations were $333.5 million, up 24% year over year. LTM net retention rate was 119%, versus 117% in Q2 2026; the top ten customers accounted for 39% of revenue, compared with 32% a year earlier.
For Q4 2026, Fastly guided to revenue of $198.0 million to $202.0 million, non-GAAP operating income of $30.0 million to $34.0 million, and non-GAAP net income per share of $0.16 to $0.18. Full-year guidance is revenue of $744.0 million to $748.0 million, non-GAAP operating income of $107.0 million to $111.0 million, and non-GAAP net income per share of $0.61 to $0.63.
3 points · 0 major0 major · 0 points
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- Moderate pointRevenue reached $190.2 million, up 20% year over year.
- Moderate pointOperating cash flow was $40.0 million, versus $28.9 million a year earlier.
- Moderate pointGAAP net loss narrowed to $11.3 million from $29.5 million.
Negative
- None.
Filing Explained
At
8-K Event Classification
3 items: 2.02, 7.01, 9.01
3 items
Item 2.02
Results of Operations and Financial Condition
Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 7.01
Regulation FD Disclosure
Disclosure
Material non-public information disclosed under Regulation Fair Disclosure, often investor presentations or guidance.
Item 9.01
Financial Statements and Exhibits
Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Key Figures
Revenue: $190.2 million
GAAP gross margin: 63.3%
GAAP net loss: $11.3 million
+5 more
8 metrics
Revenue
$190.2 million
Q3 2026; up 20% year over year
GAAP gross margin
63.3%
Q3 2026; 58.4% in Q3 2025
GAAP net loss
$11.3 million
Q3 2026; $29.5 million in Q3 2025
Operating cash flow
$40.0 million
Q3 2026; $28.9 million in Q3 2025
Free cash flow
$25.2 million
Q3 2026; $18.1 million in Q3 2025
Remaining Performance Obligations
$333.5 million
Q3 2026; up 24% from $268.0 million in Q3 2025
LTM net retention rate
119%
Q3 2026; 117% in Q2 2026
Full-year revenue guidance
$744.0 million to $748.0 million
Full-year 2026 guidance
Key Terms
Remaining Performance Obligations, LTM Net Retention Rate, Free Cash Flow, Non-GAAP gross margin, +1 more
5 terms
Remaining Performance Obligations financial
"Remaining Performance Obligations were $333.5 million"
Remaining performance obligations are the work a company still needs to complete for its customers, like finishing a service or delivering a product. It’s important because it shows how much future income the company has coming in from current agreements, giving a clearer picture of its ongoing business.
LTM Net Retention Rate financial
"Last 12-month net retention rate (LTM NRR)"
Free Cash Flow financial
"Free Cash Flow is calculated as net cash provided"
Free cash flow is the amount of money a company has left over after paying all its expenses and investing in its business, like buying equipment or updating facilities. It shows how much cash is available to reward shareholders, pay down debt, or save for future growth. This helps investors understand if a company is financially healthy and able to grow.
Non-GAAP gross margin financial
"Non-GAAP gross margin was 65.8%"
Non-GAAP gross margin is a measure of a company's profitability that shows how much money it makes from sales after subtracting the direct costs of producing its products or services, but without applying certain accounting adjustments required by standard rules. It helps investors understand the company's core earning ability by excluding items like one-time expenses or accounting changes. This metric provides a clearer picture of ongoing business performance beyond official financial reports.
Earnings Snapshot
Revenue: $190.2 million · Guidance included
Third quarter 2026
Revenue
$190.2 million
Up 20% year over year
GAAP gross margin
63.3%
58.4% in Q3 2025
GAAP net loss
$11.3 million
Compared with $29.5 million in Q3 2025
Operating cash flow
$40.0 million
Compared with $28.9 million in Q3 2025
Free cash flow
$25.2 million
Compared with $18.1 million in Q3 2025
Guidance
Q4 2026: revenue of $198.0 million to $202.0 million, non-GAAP income from operations of $30.0 million to $34.0 million, and non-GAAP net income per share of $0.16 to $0.18. Full-year 2026: revenue of $744.0 million to $748.0 million, non-GAAP income from operations of $107.0 million to $111.0 million, and non-GAAP net income per share of $0.61 to $0.63.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much revenue did FSLY report in Q3 2026?
Fastly reported $190.2 million of third-quarter 2026 revenue, up 20% year over year. Network Services contributed $138.0 million and Security contributed $44.7 million; Other revenue was $7.4 million.
What is FSLY's 2026 revenue and operating income guidance?
Fastly's full-year 2026 guidance is $744.0 million to $748.0 million in revenue and $107.0 million to $111.0 million in non-GAAP income from operations. It also guided to non-GAAP net income per share of $0.61 to $0.63.
What does FSLY's $333.5 million in RPO include?
Fastly's $333.5 million of Remaining Performance Obligations includes future committed revenue for periods within current customer contracts and deferred revenue from amounts invoiced for performance obligations not yet satisfied.
How many FSLY large customers used multiple product suites?
In Q3 2026, 74% of large customers adopted two or more product suites, up 7 percentage points year over year; 34% adopted four or more, up 15 percentage points. Large customers are defined by annualized current-quarter revenue above $100,000.
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 4, 2026
(Exact name of Registrant as Specified in Its Charter)
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||
(Address of principal executive offices) (Zip code)
(844 ) 432-7859
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
“ | ||||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On November 4, 2026, Fastly, Inc. (the "Company") announced its financial results for the quarter ended September 30, 2026 by issuing a press release. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
Attached hereto as Exhibit 99.2 and incorporated by reference herein is the Company’s investor supplement, regarding results of the quarter ended September 30, 2026 (the “Investor Supplement”). The Investor Supplement will be posted to http://investors.fastly.com immediately after the filing of this Form 8-K.
The information furnished on this Form 8-K, including the exhibits attached, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01 Regulation FD Disclosure.
On November 4, 2026, the Company posted supplemental financial and other information to http://investors.fastly.com.
The Company may announce material business and financial information to its investors using its investor relations website (http://investors.fastly.com), its filings with the Securities and Exchange Commission, its corporate X (formerly known as Twitter) account (@Fastly), its blog (http://www.fastly.com/blog), its corporate LinkedIn account (http://www.linkedin.com/company/fastly), webcasts, press releases, and conference calls. The Company uses these mediums, including its website, to communicate with investors and the general public about the Company, its products, and other issues. It is possible that the information that we make available on these mediums may be deemed to be material information. Therefore, the Company encourages investors and others interested in the Company to review the information that it makes available through these channels.
The content of the Company’s websites and information that the Company may post on or provide to online and social media channels, including those mentioned above, and information that can be accessed through the Company’s websites or these online and social media channels are not incorporated by reference into this Current Report on Form 8-K or in any other report or document the Company files with the Securities and Exchange Commission, and any references to the Company’s websites or these online and social media channels are intended to be inactive textual references only.
Item 9.01 Financial Statements and Exhibits.
(d)Exhibits
| Exhibit No. | Exhibit Description | |||||||
| 99.1 | Press Release dated November 4, 2026 | |||||||
| 99.2 | Investor Supplement for Third Quarter 2026 Results | |||||||
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| FASTLY, INC. | ||||||||||||||||||||
| Dated: | November 4, 2026 | By: | /s/ Richard Wong | |||||||||||||||||
| Richard Wong | ||||||||||||||||||||
| Chief Financial Officer | ||||||||||||||||||||
Exhibit 99.1
Fastly Announces Third Quarter 2026 Financial Results
Record third quarter revenue of $190.2 million grew 20% year-over-year
Third quarter gross margin of 63.3% and non-GAAP gross margin of 65.8% match record levels
LTM NRR of 119% reaches highest level since 2022
SAN FRANCISCO — November 4, 2026 — Fastly, Inc. (NASDAQ: FSLY), a leader in global edge cloud platforms, today announced financial results for its third quarter ended September 30, 2026.
“Our record third quarter results reflect strong execution as customers continued to adopt more of our products and deepen their use of our platform,” said Kip Compton, CEO of Fastly. “Delivering record revenue and free cash flow demonstrates our value proposition as we help customers achieve critical business outcomes and build for AI scale.”
| ($ in thousands, except per share data) (unaudited) | Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Revenue | $ | 190,193 | $ | 158,223 | $ | 546,531 | $ | 451,406 | ||||||||||||||||||
| Gross margin | ||||||||||||||||||||||||||
| GAAP gross margin | 63.3 | % | 58.4 | % | 63.0 | % | 55.4 | % | ||||||||||||||||||
Non-GAAP gross margin(1) | 65.8 | % | 62.8 | % | 65.6 | % | 59.8 | % | ||||||||||||||||||
| Income (loss) from operations | ||||||||||||||||||||||||||
| GAAP loss from operations | $ | (11,272) | $ | (28,788) | $ | (49,600) | $ | (103,910) | ||||||||||||||||||
Non-GAAP income from operations(1) | $ | 31,193 | $ | 11,608 | $ | 77,329 | $ | 1,169 | ||||||||||||||||||
| Net income (loss) per share | ||||||||||||||||||||||||||
| GAAP net loss per common share — basic and diluted | $ | (0.07) | $ | (0.20) | $ | (0.30) | $ | (0.73) | ||||||||||||||||||
Non-GAAP net income (loss) per common share — basic(1) | $ | 0.20 | $ | 0.08 | $ | 0.51 | $ | (0.00) | ||||||||||||||||||
Non-GAAP net income (loss) per common share — diluted(1) | $ | 0.17 | $ | 0.07 | $ | 0.45 | $ | (0.00) | ||||||||||||||||||
For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this press release.
Third Quarter 2026 Financial Summary
•Total revenue of $190.2 million, representing 20% year-over-year growth. Network Services revenue of $138.0 million, representing 16% year-over-year growth. Security revenue of $44.7 million, representing 32% year-over-year growth. Other revenue of $7.4 million, representing 37% year-over-year growth. Network Services revenue includes solutions designed to improve performance of websites, apps, APIs, and digital media. Security revenue includes products designed to protect websites, apps, APIs, and users. Other revenue includes Compute and Observability solutions.*
•Generated $40.0 million of operating cash flow compared to $28.9 million of operating cash flow in the third quarter of 2025. Generated $25.2 million of positive free cash flow compared to $18.1 million in the third quarter of 2025.
•GAAP gross margin of 63.3%, compared to 58.4% in the third quarter of 2025. Non-GAAP gross margin1 of 65.8%, compared to 62.8% in the third quarter of 2025.
•GAAP loss from operations was $11.3 million, or 5.9% of revenue, compared to $28.8 million, or 18.2% of revenue, in the third quarter of 2025. Non-GAAP income from operations1 was $31.2 million, or 16.4% of revenue, compared to $11.6 million, or 7.3% of revenue in the third quarter of 2025.
•GAAP net loss of $11.3 million, compared to $29.5 million in the third quarter of 2025. Non-GAAP net income1 of $31.6 million, compared to $11.1 million in the third quarter of 2025.
•GAAP net loss per basic and diluted share of $0.07, compared to $0.20 in the third quarter of 2025. Non-GAAP net income per basic share1 of $0.20, compared to $0.08 in the third quarter of 2025. Non-GAAP net income per diluted share1 of $0.17, compared to $0.07 in the third quarter of 2025.
*As a result of displaying amounts in millions, rounding differences may exist.
Key Metrics
•Multiproduct adoption among large customers2 reached 74% for two or more product suites, up 7 percentage points year-over-year, while adoption of four or more product suites surged to 34%, up 15 percentage points year-over-year.3
•Remaining Performance Obligations (RPO)4 were $334 million, up 24% from $268 million in the third quarter of 2025.
•Fastly's top ten customers accounted for 39% of revenue in the third quarter of 2026 compared to 32% in the third quarter of 2025.
•Last 12-month net retention rate (LTM NRR)5 increased to 119% in the third quarter from 117% in the second quarter of 2026.
Third Quarter Business and Product Highlights
•Expanded the Fastly for AI portfolio by launching AI Runtime Control, AI Firewall, and new API Security capabilities, providing organizations with real-time visibility and granular control to govern, secure, and scale AI applications and agent interactions on Fastly’s unified platform.
•Partnered with Comcast to integrate Fastly’s software into Comcast’s nationwide network, enabling hyper-local content and application delivery so Xfinity members can experience ultra-low latency streaming, edge AI services, and enhanced network capacity during peak traffic events.
•Appointed Tricia Yankovich as Chief People Officer, adding a strong track record of scaling people systems and high-performance cultures at Five9 and Shield AI to align talent strategy with financial outcomes as Fastly grows.
•Fastly was recognized as a 2026 Gartner® Peer Insights™ Customers’ Choice for Edge Distribution Platforms, earning the highest overall rating of 4.8 out of 5 stars and a 95% Willingness to Recommend score, reflecting exceptional platform performance and customer support.
•Partnered with Ingram Micro in Singapore, enabling organizations to modernize their digital infrastructure so enterprises can securely build, protect, and scale AI-ready applications and APIs with high performance and cyber resilience.
•Joined DIMPACT as the first edge cloud platform provider, bringing critical edge network expertise to help major media and publishing companies measure, understand, and optimize their digital carbon footprints in real time and at scale.
Fourth Quarter and Full Year 2026 Guidance
| Q4 2026 | Full Year 2026 | |||||||||||||
| Total Revenue (millions) | $198.0 - $202.0 | $744.0 - $748.0 | ||||||||||||
| Non-GAAP Income from Operations (millions) | $30.0 - $34.0 | $107.0 - $111.0 | ||||||||||||
Non-GAAP Net Income per share(6)(7) | $0.16 - $0.18 | $0.61 - $0.63 | ||||||||||||
A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future and cannot be reasonably determined or predicted at this time, including stock-based compensation expense and related employer payroll taxes, shareholder litigation related expenses, impairment expense, and other items, although it is important to note that these factors could be material to Fastly’s future GAAP financial results.
Conference Call Information
Fastly will host an investor conference call to discuss its results at 1:30 p.m. PT / 4:30 p.m. ET on Wednesday, November 4, 2026.
To access the conference call, please pre-register and dial-in using this link at least 15 minutes prior to the 1:30 p.m. PT start time. Registrants will receive an email confirmation with dial-in details.
A live webcast of the event can be accessed using this link. A replay of the webcast will be available on https://investors.fastly.com starting approximately two hours after the event and archived on the site for one quarter.
About Fastly, Inc.
Fastly’s powerful and programmable edge cloud platform helps the world’s top brands deliver online experiences that are fast, safe, and engaging through edge compute, delivery, security, and observability offerings that improve site performance, enhance security, and empower innovation at global scale. Compared to other providers, Fastly’s powerful, high-performance, and modern platform architecture empowers developers to deliver secure websites and apps with rapid time-to-market and demonstrated, industry-leading cost savings. Organizations around the world trust Fastly to help them upgrade the internet experience, including Reddit, Universal Music Group, and SeatGeek. Learn more about Fastly at https://www.fastly.com, and follow us @fastly.
Forward-Looking Statements
This press release contains “forward-looking” statements that are based on our beliefs and assumptions and on information currently available to us. Forward-looking statements may involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or achievements to be materially different from those expressed or implied by the forward-looking statements. These statements include, but are not limited to, statements regarding our future financial and operating performance and shareholder returns, including our outlook and guidance; our ability to acquire new customers, expand cross-sell opportunities, and grow market share; our ability to enrich our revenue mix with platform enhancements; the performance of our existing and new platform enhancements; our partnerships and collaborations, and any anticipated benefits or capabilities resulting from them; the performance and capabilities of, and expectations regarding customer experiences with, our products and solutions, including AI Runtime Control, AI Firewall, and API Security; our ability to align talent strategy with financial outcomes as we grow; and our strategies, platform, and business plans. Except as required by law, we assume no obligation to update these forward-looking statements publicly or to update the reasons actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future. Important factors that could cause our actual results to differ materially are detailed from time to time in the reports Fastly files with the Securities and Exchange Commission (“SEC”), including those more fully described in Fastly’s Annual Report on Form 10-K for the year ended December 31, 2025. Additional information will also be set forth in Fastly’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2026, and other filings and reports that Fastly may file from time to time with the SEC. Copies of reports filed with the SEC are posted on Fastly’s website and are available from Fastly without charge.
Use of Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income (loss), non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income (loss) and non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense and related employer payroll taxes, amortization of capitalized stock-based compensation - cost of revenue, amortization of acquired intangible assets, executive transition costs, impairment expense, shareholder litigation related expenses, gain on modification of lease, and amortization of debt discount and issuance costs.
Adjusted EBITDA: excludes stock-based compensation expense and related employer payroll taxes, amortization of capitalized stock-based compensation - cost of revenue, gain on modification of lease, depreciation and other amortization expenses, amortization of acquired intangible assets, impairment expense, executive transition costs, shareholder litigation related expenses, interest income, interest expense, including amortization of debt discount and issuance costs, other (income) expense, net, and income taxes.
Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can
be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook.
Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. These are included in our total interest expense.
Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook.
Executive Transition Costs: consists of non-recurring cash charges recognized with respect to changes in our executives' employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Free Cash Flow: calculated as net cash provided by operating activities less purchases of property and equipment, net of proceeds from sale of property and equipment, principal payments of finance lease liabilities, and capitalized internal-use software costs. Management specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Management considers non-GAAP 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 Fastly's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.
Gain on Modification of Lease: consists of a non-recurring non-cash gain recognized with respect to the modification of our leases. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Impairment Expense: consists of charges related to our long-lived assets. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Income Tax (Benefit) Expense: consists primarily of (benefit) expense recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Other Income (Expense), Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Shareholder Litigation Related Expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Stock-Based Compensation Expense and Related Employer Payroll Taxes: consists of expenses for stock options, restricted stock units, performance awards and other shares issued under our equity incentive plans or our Employee Stock Purchase Plan ("ESPP"), as applicable, and the related employer payroll taxes. Although stock-based compensation and its related employer payroll taxes are expenses for the Company, management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance, primarily because they
are expenses not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.
Amortization of Capitalized Stock-Based Compensation - Cost of Revenue: in order to reflect the performance of our core business, ongoing operating results, or future outlook, and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies, similar to stock-based compensation, management considers it appropriate to exclude amortization of capitalized stock-based compensation from our non-GAAP financial measures.
Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance.
In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this press release.
Key Metrics
1 Beginning with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income (loss) per common share — basic and non-GAAP net income (loss) per common share — diluted, because we consider our operating results without this activity when evaluating our ongoing non-GAAP net income (loss) performance and our adjusted EBITDA performance. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes.
2 Our large customers are defined as those with annualized current quarter revenue in excess of $100,000. This is calculated by taking the revenue for each customer within the quarter and multiplying it by four.
3 Multiproduct adoption rates are calculated by taking the total number of large customers with two or more and four or more product suites, respectively, divided by the total number of large customers. A product suite is considered adopted when revenue for the entire product suite at any point in the current quarter is not equal to $0. Our large customers are defined as those with annualized current quarter revenue in excess of $100,000, as described in footnote 2.
4 Remaining Performance Obligations include future committed revenue for periods within current contracts with customers, as well as deferred revenue arising from consideration invoiced for which the related performance obligations have not been satisfied.
5 We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior twelve-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12-month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model.
6 Assumes weighted average diluted shares outstanding of 184.1 million in Q4 2026 and 180.7 million for the full year 2026.
7 Non-GAAP net income per share is calculated as Non-GAAP net income divided by weighted average diluted shares for 2026.
Condensed Consolidated Statements of Operations
(unaudited, in thousands, except per share data)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Revenue | $ | 190,193 | $ | 158,223 | $ | 546,531 | $ | 451,406 | ||||||||||||||||||
Cost of revenue(1) | 69,783 | 65,894 | 201,989 | 201,163 | ||||||||||||||||||||||
| Gross profit | 120,410 | 92,329 | 344,542 | 250,243 | ||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
Research and development(1) | 42,766 | 41,421 | 126,809 | 121,071 | ||||||||||||||||||||||
Sales and marketing(1) | 56,631 | 49,998 | 168,480 | 150,411 | ||||||||||||||||||||||
General and administrative(1) | 31,272 | 29,698 | 97,840 | 82,256 | ||||||||||||||||||||||
| Impairment expense | 1,013 | — | 1,013 | 415 | ||||||||||||||||||||||
| Total operating expenses | 131,682 | 121,117 | 394,142 | 354,153 | ||||||||||||||||||||||
| Loss from operations | (11,272) | (28,788) | (49,600) | (103,910) | ||||||||||||||||||||||
| Interest income | 2,822 | 3,080 | 8,591 | 9,139 | ||||||||||||||||||||||
| Interest expense | (3,315) | (3,161) | (9,969) | (9,498) | ||||||||||||||||||||||
| Other income (expense), net | 43 | (55) | (737) | (96) | ||||||||||||||||||||||
| Loss before income taxes | (11,722) | (28,924) | (51,715) | (104,365) | ||||||||||||||||||||||
| Income tax (benefit) expense | (467) | 559 | (4,345) | 1,807 | ||||||||||||||||||||||
| Net loss | $ | (11,255) | $ | (29,483) | $ | (47,370) | $ | (106,172) | ||||||||||||||||||
| Net loss per share attributable to common stockholders, basic and diluted | $ | (0.07) | $ | (0.20) | $ | (0.30) | $ | (0.73) | ||||||||||||||||||
| Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted | 159,989 | 148,129 | 157,078 | 145,749 | ||||||||||||||||||||||
__________
(1)Includes stock-based compensation expense as follows:
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Cost of revenue | $ | 2,788 | $ | 2,861 | $ | 8,081 | $ | 7,373 | ||||||||||||||||||
| Research and development | 11,143 | 11,915 | 33,075 | 32,563 | ||||||||||||||||||||||
| Sales and marketing | 10,422 | 8,754 | 30,119 | 23,623 | ||||||||||||||||||||||
| General and administrative | 10,561 | 9,599 | 33,792 | 21,487 | ||||||||||||||||||||||
| Total | $ | 34,914 | $ | 33,129 | $ | 105,067 | $ | 85,046 | ||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures
(unaudited, in thousands, except per share data)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Gross profit | ||||||||||||||||||||||||||
| GAAP gross profit | $ | 120,410 | $ | 92,329 | $ | 344,542 | $ | 250,243 | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 3,010 | 2,861 | 8,783 | 7,373 | ||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - Cost of revenue | 1,800 | 1,664 | 5,183 | 4,886 | ||||||||||||||||||||||
| Amortization of acquired intangible assets | — | 2,475 | — | 7,425 | ||||||||||||||||||||||
| Non-GAAP gross profit | $ | 125,220 | $ | 99,329 | $ | 358,508 | $ | 269,927 | ||||||||||||||||||
| GAAP gross margin | 63.3 | % | 58.4 | % | 63.0 | % | 55.4 | % | ||||||||||||||||||
| Non-GAAP gross margin | 65.8 | % | 62.8 | % | 65.6 | % | 59.8 | % | ||||||||||||||||||
| Research and development | ||||||||||||||||||||||||||
| GAAP research and development | $ | 42,766 | $ | 41,421 | $ | 126,809 | $ | 121,071 | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | (12,067) | (11,915) | (36,422) | (32,563) | ||||||||||||||||||||||
| Executive transition costs | — | (326) | — | (326) | ||||||||||||||||||||||
| Non-GAAP research and development | $ | 30,699 | $ | 29,180 | $ | 90,387 | $ | 88,182 | ||||||||||||||||||
| Sales and marketing | ||||||||||||||||||||||||||
| GAAP sales and marketing | $ | 56,631 | $ | 49,998 | $ | 168,480 | $ | 150,411 | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | (11,030) | (8,754) | (32,039) | (23,623) | ||||||||||||||||||||||
| Amortization of acquired intangible assets | (2,159) | (2,159) | (6,478) | (6,739) | ||||||||||||||||||||||
| Executive transition costs | — | — | (262) | — | ||||||||||||||||||||||
| Non-GAAP sales and marketing | $ | 43,442 | $ | 39,085 | $ | 129,701 | $ | 120,049 | ||||||||||||||||||
| General and administrative | ||||||||||||||||||||||||||
| GAAP general and administrative | $ | 31,272 | $ | 29,698 | $ | 97,840 | $ | 82,256 | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | (11,164) | (9,599) | (35,466) | (21,487) | ||||||||||||||||||||||
| Executive transition costs | — | (643) | (1,061) | (978) | ||||||||||||||||||||||
| Gain on modification of lease | — | — | — | 736 | ||||||||||||||||||||||
Shareholder litigation related expenses(2) | (222) | — | (222) | — | ||||||||||||||||||||||
| Non-GAAP general and administrative | $ | 19,886 | $ | 19,456 | $ | 61,091 | $ | 60,527 | ||||||||||||||||||
| Income (loss) from operations | ||||||||||||||||||||||||||
| GAAP loss from operations | $ | (11,272) | $ | (28,788) | $ | (49,600) | $ | (103,910) | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 37,271 | 33,129 | 112,710 | 85,046 | ||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - Cost of revenue | 1,800 | 1,664 | 5,183 | 4,886 | ||||||||||||||||||||||
| Executive transition costs | — | 969 | 1,323 | 1,304 | ||||||||||||||||||||||
| Gain on modification of lease | — | — | — | (736) | ||||||||||||||||||||||
Shareholder litigation related expenses(2) | 222 | — | 222 | — | ||||||||||||||||||||||
| Amortization of acquired intangible assets | 2,159 | 4,634 | 6,478 | 14,164 | ||||||||||||||||||||||
| Impairment expense | 1,013 | — | 1,013 | 415 | ||||||||||||||||||||||
| Non-GAAP income from operations | $ | 31,193 | $ | 11,608 | $ | 77,329 | $ | 1,169 | ||||||||||||||||||
| Net income (loss) | ||||||||||||||||||||||||||
| GAAP net loss | $ | (11,255) | $ | (29,483) | $ | (47,370) | $ | (106,172) | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 37,271 | 33,129 | 112,710 | 85,046 | ||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - Cost of revenue | 1,800 | 1,664 | 5,183 | 4,886 | ||||||||||||||||||||||
| Executive transition costs | — | 969 | 1,323 | 1,304 | ||||||||||||||||||||||
| Gain on modification of lease | — | — | — | (736) | ||||||||||||||||||||||
Shareholder litigation related expenses(2) | 222 | — | 222 | — | ||||||||||||||||||||||
| Amortization of acquired intangible assets | 2,159 | 4,634 | 6,478 | 14,164 | ||||||||||||||||||||||
| Impairment expense | 1,013 | — | 1,013 | 415 | ||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 372 | 216 | 1,139 | 650 | ||||||||||||||||||||||
| Non-GAAP net income (loss) | $ | 31,582 | $ | 11,129 | $ | 80,698 | $ | (443) | ||||||||||||||||||
| Non-GAAP net income (loss) per common share — basic | $ | 0.20 | $ | 0.08 | $ | 0.51 | $ | (0.00) | ||||||||||||||||||
| Non-GAAP net income (loss) per common share — diluted | $ | 0.17 | $ | 0.07 | $ | 0.45 | $ | (0.00) | ||||||||||||||||||
| Weighted average basic common shares | 159,989 | 148,129 | 157,078 | 145,749 | ||||||||||||||||||||||
| Weighted average diluted common shares | 181,886 | 161,229 | 179,077 | 157,961 | ||||||||||||||||||||||
(1) Similar to stock-based compensation, we believe it is also appropriate to exclude employer payroll taxes related to stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP financial measures. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Refer to Non-GAAP Financial Measures definition for further details.
(2) Shareholder litigation related expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Reconciliation of GAAP to Non-GAAP Financial Measures (continued)
(unaudited, in thousands, except per share data)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Reconciliation of GAAP to Non-GAAP diluted shares | ||||||||||||||||||||||||||
| GAAP diluted shares | 159,989 | 148,129 | 157,078 | 145,749 | ||||||||||||||||||||||
| Other dilutive equity awards | 21,897 | 13,100 | 21,999 | 12,212 | ||||||||||||||||||||||
| Non-GAAP diluted shares | 181,886 | 161,229 | 179,077 | 157,961 | ||||||||||||||||||||||
| Non-GAAP diluted net income (loss) per share | $ | 0.17 | $ | 0.07 | $ | 0.45 | $ | (0.00) | ||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||||||||||||
| GAAP net loss | $ | (11,255) | $ | (29,483) | $ | (47,370) | $ | (106,172) | ||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 37,271 | 33,129 | 112,710 | 85,046 | ||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - Cost of revenue | 1,800 | 1,664 | 5,183 | 4,886 | ||||||||||||||||||||||
| Gain on modification of lease | — | — | — | (736) | ||||||||||||||||||||||
| Depreciation and other amortization | 12,346 | 14,101 | 33,795 | 41,256 | ||||||||||||||||||||||
| Amortization of acquired intangible assets | 2,159 | 4,634 | 6,478 | 14,164 | ||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 372 | 216 | 1,139 | 650 | ||||||||||||||||||||||
| Impairment expense | 1,013 | — | 1,013 | 415 | ||||||||||||||||||||||
| Executive transition costs | — | 969 | 1,323 | 1,304 | ||||||||||||||||||||||
Shareholder litigation related expenses(2) | 222 | — | 222 | — | ||||||||||||||||||||||
| Interest income | (2,822) | (3,080) | (8,591) | (9,139) | ||||||||||||||||||||||
| Interest expense | 2,943 | 2,945 | 8,830 | 8,848 | ||||||||||||||||||||||
| Other (income) expense, net | (43) | 55 | 737 | 96 | ||||||||||||||||||||||
| Income tax (benefit) expense | (467) | 559 | (4,345) | 1,807 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 43,539 | $ | 25,709 | $ | 111,124 | $ | 42,425 | ||||||||||||||||||
(1)Similar to stock-based compensation, we believe it is also appropriate to exclude employer payroll taxes related to stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP financial measures. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Refer to Non-GAAP Financial Measures definition for further details.
(2) Shareholder litigation related expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Condensed Consolidated Balance Sheets
(unaudited, in thousands)
| As of September 30, 2026 | As of December 31, 2025 | |||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 113,506 | $ | 180,563 | ||||||||||
Marketable securities | 251,712 | 181,196 | ||||||||||||
| Accounts receivable, net of allowance for credit losses | 115,352 | 118,029 | ||||||||||||
| Prepaid expenses and other current assets | 27,211 | 26,921 | ||||||||||||
| Total current assets | 507,781 | 506,709 | ||||||||||||
| Property and equipment, net | 223,358 | 186,785 | ||||||||||||
| Operating lease right-of-use assets, net | 70,219 | 52,067 | ||||||||||||
| Goodwill | 670,356 | 670,356 | ||||||||||||
| Intangible assets, net | 19,893 | 25,771 | ||||||||||||
| Other assets | 52,381 | 57,789 | ||||||||||||
| Total assets | $ | 1,543,988 | $ | 1,499,477 | ||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 17,314 | $ | 17,612 | ||||||||||
| Accrued expenses | 62,880 | 70,669 | ||||||||||||
| Long-term debt, current | — | 38,557 | ||||||||||||
| Operating lease liabilities, current | 37,862 | 24,427 | ||||||||||||
Deferred revenue | 33,313 | 35,234 | ||||||||||||
| Other current liabilities | 14,290 | 7,499 | ||||||||||||
| Total current liabilities | 165,659 | 193,998 | ||||||||||||
Long-term debt, net | 324,297 | 323,282 | ||||||||||||
| Operating lease liabilities, non-current | 48,380 | 43,921 | ||||||||||||
| Other long-term liabilities | 2,079 | 8,698 | ||||||||||||
| Total liabilities | 540,415 | 569,899 | ||||||||||||
| Stockholders’ equity: | ||||||||||||||
| Common stock | 3 | 3 | ||||||||||||
| Additional paid-in capital | 2,166,056 | 2,044,103 | ||||||||||||
| Accumulated other comprehensive loss | (629) | (41) | ||||||||||||
| Accumulated deficit | (1,161,857) | (1,114,487) | ||||||||||||
| Total stockholders’ equity | 1,003,573 | 929,578 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,543,988 | $ | 1,499,477 | ||||||||||
Condensed Consolidated Statements of Cash Flows
(unaudited, in thousands)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||
| Net loss | $ | (11,255) | $ | (29,483) | $ | (47,370) | $ | (106,172) | ||||||||||||||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||||||||||||||
| Depreciation expense | 14,019 | 15,639 | 38,631 | 45,768 | ||||||||||||||||||||||
| Amortization of intangible assets | 2,286 | 4,759 | 6,825 | 14,537 | ||||||||||||||||||||||
| Non-cash lease expense | 8,454 | 5,476 | 21,539 | 16,825 | ||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 372 | 216 | 1,139 | 650 | ||||||||||||||||||||||
| Amortization of deferred contract costs | 4,761 | 4,869 | 14,252 | 14,566 | ||||||||||||||||||||||
| Stock-based compensation | 34,914 | 33,129 | 105,067 | 85,046 | ||||||||||||||||||||||
| Deferred income taxes | (395) | 289 | (4,748) | 1,038 | ||||||||||||||||||||||
| Provision for credit losses | 707 | 1,236 | 3,239 | 3,230 | ||||||||||||||||||||||
| Loss (gain) on disposals of property and equipment | 134 | — | 401 | (43) | ||||||||||||||||||||||
| Accretion of discounts and amortization of premiums, net | (1,106) | (1,305) | (2,923) | (3,287) | ||||||||||||||||||||||
| Impairment expense | 1,013 | — | 1,013 | 415 | ||||||||||||||||||||||
| Non-cash interest expense | 2,906 | 2,906 | 3,875 | 3,875 | ||||||||||||||||||||||
| Other adjustments | (17) | (189) | (292) | 103 | ||||||||||||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||||
| Accounts receivable, net | (1,843) | 6,898 | (562) | 3,574 | ||||||||||||||||||||||
| Prepaid expenses and other current assets | 122 | (1,526) | (290) | 811 | ||||||||||||||||||||||
| Other assets | (2,187) | (4,820) | (4,032) | (12,991) | ||||||||||||||||||||||
| Accounts payable | (3,503) | (2,741) | 4,806 | 3,280 | ||||||||||||||||||||||
| Accrued expenses | (5,207) | 1,339 | (4,335) | (467) | ||||||||||||||||||||||
| Operating lease liabilities | (8,400) | (5,774) | (21,323) | (13,662) | ||||||||||||||||||||||
| Other liabilities | 4,206 | (1,994) | (6,731) | 14,914 | ||||||||||||||||||||||
| Net cash provided by operating activities | 39,981 | 28,924 | 108,181 | 72,010 | ||||||||||||||||||||||
| Cash flows from investing activities: | ||||||||||||||||||||||||||
| Purchases of marketable securities | (53,001) | (79,136) | (319,603) | (352,062) | ||||||||||||||||||||||
| Sales of marketable securities | — | 18,128 | — | 18,128 | ||||||||||||||||||||||
| Maturities of marketable securities | 49,951 | 71,417 | 251,423 | 117,222 | ||||||||||||||||||||||
| Purchases of property and equipment | (10,964) | (6,046) | (63,608) | (18,503) | ||||||||||||||||||||||
| Purchase of intangible assets | (947) | — | (947) | — | ||||||||||||||||||||||
| Proceeds from sale of property and equipment | — | — | 10 | 44 | ||||||||||||||||||||||
| Capitalized internal-use software | (3,845) | (4,707) | (11,729) | (14,012) | ||||||||||||||||||||||
| Net cash used in investing activities | (18,806) | (344) | (144,454) | (249,183) | ||||||||||||||||||||||
| Cash flows from financing activities: | ||||||||||||||||||||||||||
| Repayment of convertible senior notes | — | — | (38,593) | — | ||||||||||||||||||||||
| Payments of other debt issuance costs | (152) | — | (654) | — | ||||||||||||||||||||||
| Repayments of finance lease liabilities | — | (80) | — | (2,328) | ||||||||||||||||||||||
| Proceeds from exercise of vested stock options | 179 | 71 | 1,314 | 758 | ||||||||||||||||||||||
| Proceeds from employee stock purchase plan | 2,488 | 2,106 | 7,164 | 5,477 | ||||||||||||||||||||||
| Net cash provided by (used in) financing activities | 2,515 | 2,097 | (30,769) | 3,907 | ||||||||||||||||||||||
| Effects of exchange rate changes on cash and cash equivalents | 18 | (33) | (15) | 222 | ||||||||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | 23,708 | 30,644 | (67,057) | (173,044) | ||||||||||||||||||||||
| Cash and cash equivalents at beginning of period | 89,798 | 82,487 | 180,563 | 286,175 | ||||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 113,506 | $ | 113,131 | $ | 113,506 | $ | 113,131 | ||||||||||||||||||
Free Cash Flow
(unaudited, in thousands)
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 39,981 | $ | 28,924 | $ | 108,181 | $ | 72,010 | ||||||||||||||||||
Capital expenditures(1) | (14,809) | (10,833) | (75,327) | (34,799) | ||||||||||||||||||||||
| Free Cash Flow | $ | 25,172 | $ | 18,091 | $ | 32,854 | $ | 37,211 | ||||||||||||||||||
__________
(1)Capital expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
Contacts
Investor Contact
Vernon Essi, Jr.
ir@fastly.com
Media Contact
Stacey Hurwitz
press@fastly.com
Source: Fastly, Inc.
Third Quarter 2026 Investor Supplement
Product and Go-to-Market Highlights
•Expanded the Fastly for AI portfolio with AI Runtime Control, AI Firewall, and API Security, delivering real-time visibility and granular control to govern, secure, and scale AI apps and agents on our unified platform.
•Partnered with Comcast to integrate Fastly’s software into its nationwide network, giving Xfinity members hyper-local content and application delivery, ultra-low latency streaming, edge AI, and peak-event capacity.
•Recognized as a 2026 Gartner® Peer Insights™ Customers’ Choice for Edge Distribution Platforms, earning the highest overall rating of 4.8 out of 5 and a 95% Willingness to Recommend, reflecting exceptional platform performance and customer support.
•Partnered with Ingram Micro in Singapore, enabling enterprises to build, protect, and scale AI-ready apps and APIs with high performance and cyber resilience.
Customer Highlights
•A digital experience platform provider powering websites, portals, and intranets is integrating Fastly’s delivery, WAF, Bot Management, and DDoS protection into its platform through an MSP partnership, expanding our reach to new customers.
•One of the world’s largest electronics makers chose Fastly to protect privacy for new AI services and deliver more reliable software updates globally.
•A large US restaurant chain replaced its legacy security vendor with Fastly to protect and accelerate online checkout, its top digital revenue stream.
•A global marketplace with tens of millions of members added Fastly delivery, WAF, and Bot Management, improving its security posture and network resiliency, transparency, and control.
| Calculations of Key and Other Selected Metrics – Quarterly (unaudited)* | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | ||||||||||||||||||||||||||||||||||||||||||||||
| Revenue by Product ($ in millions): | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Network Services Revenue | $ | 110.1 | $ | 113.3 | $ | 114.9 | $ | 118.8 | $ | 130.8 | $ | 126.2 | $ | 133.9 | $ | 138.0 | |||||||||||||||||||||||||||||||||||||
| Security Revenue | 26.9 | 26.4 | 29.3 | 34.0 | 35.4 | 38.8 | 41.7 | 44.7 | |||||||||||||||||||||||||||||||||||||||||||||
| Other Revenue | 3.6 | 4.8 | 4.5 | 5.4 | 6.4 | 8.0 | 7.7 | 7.4 | |||||||||||||||||||||||||||||||||||||||||||||
| Total Revenue | $ | 140.6 | $ | 144.5 | $ | 148.7 | $ | 158.2 | $ | 172.6 | $ | 173.0 | $ | 183.3 | $ | 190.2 | |||||||||||||||||||||||||||||||||||||
| Key Metrics: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Multiproduct Adoption(2) two plus | 63 | % | 65 | % | 65 | % | 67 | % | 68 | % | 70 | % | 72 | % | 74 | % | |||||||||||||||||||||||||||||||||||||
Multiproduct Adoption(2) four plus | 11 | % | 13 | % | 14 | % | 19 | % | 24 | % | 27 | % | 30 | % | 34 | % | |||||||||||||||||||||||||||||||||||||
Large Customer Count(1) | 596 | 595 | 622 | 627 | 628 | 634 | 624 | 634 | |||||||||||||||||||||||||||||||||||||||||||||
| Large Customer Revenue % | 93 | % | 93 | % | 94 | % | 94 | % | 94 | % | 94 | % | 94 | % | 95 | % | |||||||||||||||||||||||||||||||||||||
| Top Ten Customer Revenue % | 32 | % | 33 | % | 31 | % | 32 | % | 34 | % | 34 | % | 37 | % | 39 | % | |||||||||||||||||||||||||||||||||||||
LTM Net Retention Rate (NRR)(4) | 102 | % | 100 | % | 104 | % | 106 | % | 110 | % | 113 | % | 117 | % | 119 | % | |||||||||||||||||||||||||||||||||||||
Remaining Performance Obligations (RPO)(3) | $ | 227.6 | $ | 225.9 | $ | 247.1 | $ | 268.0 | $ | 353.8 | $ | 368.7 | $ | 340.9 | $ | 333.5 | |||||||||||||||||||||||||||||||||||||
Current RPO %(8) | 79 | % | 69 | % | 76 | % | 77 | % | 70 | % | 75 | % | 79 | % | 81 | % | |||||||||||||||||||||||||||||||||||||
| *As a result of displaying amounts in millions, rounding differences may exist in the table above. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Exhibit 99.2
Corporate Highlights
•Appointed Tricia Yankovich as Chief People Officer, adding a strong track record of scaling people systems and high-performance cultures at Five9 and Shield AI to align talent strategy with financial outcomes as we grow.
•Joined DIMPACT as the first edge cloud provider, helping media companies measure and optimize digital carbon footprints in real time and at scale.
Key Financial & Metrics Highlights
•Total revenue of $190.2 million, representing 20% year-over-year growth highlighted by Security revenue at 24% of total revenue and growing 32% year-over-year.
•Generated $40.0 million of operating cash flow compared to $28.9 million in the third quarter of 2025. Generated $25.2 million of positive free cash flow compared to $18.1 million in the third quarter of 2025.
•Multiproduct adoption among large customers1 reached 74% for two or more product suites, up 7 percentage points year-over-year, while adoption of four or more product suites surged to 34%, up 15 percentage points year-over-year.2
•Remaining Performance Obligations (RPO)3 were $334 million, up 24% from $268 million in the third quarter of 2025.
•Last 12-month net retention rate (LTM NRR)4 increased to 119% in the third quarter from 117% in the second quarter of 2026.
Fourth Quarter and Full Year 2026 Guidance
| Q4 2026 | Full Year 2026 | |||||||||||||
| Total Revenue (millions) | $198.0 - $202.0 | $744.0 - $748.0 | ||||||||||||
Non-GAAP Income from Operations (millions)(5) | $30.0 - $34.0 | $107.0 - $111.0 | ||||||||||||
Non-GAAP Net Income per share(5)(6)(7) | $0.16 - $0.18 | $0.61 - $0.63 | ||||||||||||
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 1
Key Metrics
1.Our large customers are defined as those with annualized current quarter revenue in excess of $100,000. This is calculated by taking the revenue for each customer within the quarter and multiplying it by four.
2.Multiproduct adoption rates are calculated by taking the total number of large customers with two or more and four or more product suites, respectively, divided by the total number of large customers. A product suite is considered adopted when revenue for the entire product suite at any point in the current quarter is not equal to $0. Our large customers are defined as those with annualized current quarter revenue in excess of $100,000, as described in footnote 1.
3.Remaining Performance Obligations include future committed revenue for periods within current contracts with customers, as well as deferred revenue arising from consideration invoiced for which the related performance obligations have not been satisfied. During the third quarter of 2025, we identified an error in RPO calculations from certain contracts with a termination-for-convenience clause. We recast the presentation of RPO for all prior periods presented to reflect the correction of this error.
4.We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior twelve-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12-month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model.
5.For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this supplement. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future and cannot be reasonably determined or predicted at this time, including stock-based compensation expense and related employer payroll taxes, shareholder litigation related expenses, impairment expense, and other items, although it is important to note that these factors could be material to Fastly’s future GAAP financial results.
6.Assumes weighted average diluted shares outstanding of 184.1 million in Q4 2026 and 180.7 million for the full year 2026.
7.Non-GAAP net income per share is calculated as Non-GAAP net income divided by weighted average diluted shares for 2026.
8.Current RPO % is calculated as RPO expected to be recognized over the next 12 months divided by total RPO.
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 2
Forward-Looking Statements
This investor supplement contains “forward-looking” statements that are based on our beliefs and assumptions and on information currently available to us. Forward-looking statements may involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or achievements to be materially different from those expressed or implied by the forward-looking statements. These statements include, but are not limited to, statements regarding our future financial and operating performance and shareholder returns, including our outlook and guidance; our ability to acquire new customers, expand cross-sell opportunities, and grow market share; our ability to enrich our revenue mix with platform enhancements; the performance of our existing and new platform enhancements; our partnerships and collaborations, and any anticipated benefits or capabilities resulting from them; the performance and capabilities of, and expectations regarding customer experiences with, our products and solutions, including AI Runtime Control, AI Firewall, and API Security; our ability to align talent strategy with financial outcomes as we grow; and our strategies, platform, and business plans. Except as required by law, we assume no obligation to update these forward-looking statements publicly or to update the reasons actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future. Important factors that could cause our actual results to differ materially are detailed from time to time in the reports Fastly files with the Securities and Exchange Commission (“SEC”), including those more fully described in Fastly's Annual Report on Form 10-K for the year ended December 31, 2025. Additional information will also be set forth in Fastly’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2026, and other filings and reports that Fastly may file from time to time with the SEC. Copies of reports filed with the SEC are posted on Fastly’s website and are available from Fastly without charge.
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States ("GAAP"), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP (loss) income from operations, non-GAAP net (loss) income, non-GAAP basic and diluted net (loss) income per common share, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.
Non-GAAP gross profit, non-GAAP gross margin, non-GAAP (loss) income from operations, non-GAAP net (loss) income and non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense and related employer payroll taxes, amortization of capitalized stock-based compensation - cost of revenue, amortization of acquired intangible assets, executive transition costs, net gain on extinguishment of debt, impairment expense, shareholder litigation related expenses, gain on modification of lease, and amortization of debt discount and issuance costs.
Adjusted EBITDA: excludes stock-based compensation expense and related employer payroll taxes, amortization of capitalized stock-based compensation - cost of revenue, gain on modification of lease, depreciation and other amortization expenses, amortization of acquired intangible assets, net gain on extinguishment of debt, impairment expense, executive transition costs, shareholder litigation related expenses, interest income, interest expense, including amortization of debt discount and issuance costs, other expense (income), net, and income taxes.
Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook.
Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. These are included in our total interest expense.
Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 3
ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook.
Executive Transition Costs: consists of non-recurring cash charges recognized with respect to changes in our executives' employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Free Cash Flow: calculated as net cash provided by operating activities less purchases of property and equipment, net of proceeds from sale of property and equipment, principal payments of finance lease liabilities, and capitalized internal-use software costs. Management specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Management considers non-GAAP 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 Fastly's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.
Gain on Modification of Lease: consists of a non-recurring non-cash gain recognized with respect to the modification of our leases. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Impairment Expense: consists of charges related to our long-lived assets. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Income Tax Expense (Benefit): consists primarily of expense (benefit) recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Net Gain on Extinguishment of Debt: relates to net gain on the partial repurchase of our outstanding convertible debt. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Other (Expense) Income, Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.
Shareholder Litigation Related Expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Stock-Based Compensation Expense and Related Employer Payroll Taxes: consists of expenses for stock options, restricted stock units, performance awards and other shares issued under our equity incentive plans or our Employee Stock Purchase Plan ("ESPP"), as applicable, and the related employer payroll taxes. Although stock-based compensation and its related employer payroll taxes are expenses for the Company, management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA performance, primarily because they are expenses not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.
Amortization of Capitalized Stock-Based Compensation - Cost of Revenue: in order to reflect the performance of our core business, ongoing operating results, or future outlook, and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies, similar to stock-based compensation, management considers it appropriate to exclude amortization of capitalized stock-based compensation from our non-GAAP financial measures.
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 4
Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance.
In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this investor supplement.
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 5
Condensed Consolidated Statements of Operations – Quarterly
(unaudited, in thousands, except per share data)
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 140,579 | $ | 144,474 | $ | 148,709 | $ | 158,223 | $ | 172,612 | $ | 173,021 | $ | 183,317 | $ | 190,193 | ||||||||||||||||||||||||||||||||||
Cost of revenue(1) | 65,516 | 67,676 | 67,593 | 65,894 | 66,652 | 64,840 | 67,366 | 69,783 | ||||||||||||||||||||||||||||||||||||||||||
| Gross profit | 75,063 | 76,798 | 81,116 | 92,329 | 105,960 | 108,181 | 115,951 | 120,410 | ||||||||||||||||||||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Research and development(1) | 32,742 | 37,429 | 42,221 | 41,421 | 41,591 | 41,972 | 42,071 | 42,766 | ||||||||||||||||||||||||||||||||||||||||||
Sales and marketing(1) | 50,050 | 49,313 | 51,100 | 49,998 | 51,023 | 55,114 | 56,735 | 56,631 | ||||||||||||||||||||||||||||||||||||||||||
General and administrative(1) | 26,154 | 28,235 | 24,323 | 29,698 | 28,436 | 34,990 | 31,578 | 31,272 | ||||||||||||||||||||||||||||||||||||||||||
| Impairment expense | 448 | — | 415 | — | — | — | — | 1,013 | ||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 109,394 | 114,977 | 118,059 | 121,117 | 121,050 | 132,076 | 130,384 | 131,682 | ||||||||||||||||||||||||||||||||||||||||||
| Loss from operations | (34,331) | (38,179) | (36,943) | (28,788) | (15,090) | (23,895) | (14,433) | (11,272) | ||||||||||||||||||||||||||||||||||||||||||
| Net gain on extinguishment of debt | 1,365 | — | — | — | 941 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Interest income | 3,267 | 2,975 | 3,084 | 3,080 | 3,151 | 2,927 | 2,842 | 2,822 | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense | (1,231) | (3,173) | (3,164) | (3,161) | (3,201) | (3,306) | (3,348) | (3,315) | ||||||||||||||||||||||||||||||||||||||||||
| Other (expense) income, net | (815) | (80) | 39 | (55) | (625) | (380) | (400) | 43 | ||||||||||||||||||||||||||||||||||||||||||
Loss before income taxes | (31,745) | (38,457) | (36,984) | (28,924) | (14,824) | (24,654) | (15,339) | (11,722) | ||||||||||||||||||||||||||||||||||||||||||
| Income tax expense (benefit) | 1,141 | 691 | 557 | 559 | 681 | (4,130) | 252 | (467) | ||||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (32,886) | $ | (39,148) | $ | (37,541) | $ | (29,483) | $ | (15,505) | $ | (20,524) | $ | (15,591) | $ | (11,255) | ||||||||||||||||||||||||||||||||||
| Net loss per share attributable to common stockholders, basic and diluted | $ | (0.23) | $ | (0.27) | $ | (0.26) | $ | (0.20) | $ | (0.10) | $ | (0.13) | $ | (0.10) | $ | (0.07) | ||||||||||||||||||||||||||||||||||
| Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted | 141,085 | 143,284 | 145,780 | 148,129 | 150,324 | 153,579 | 157,596 | 159,989 | ||||||||||||||||||||||||||||||||||||||||||
__________
(1)Includes stock-based compensation expense as follows:
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Cost of revenue | $ | 1,910 | $ | 1,939 | $ | 2,573 | $ | 2,861 | $ | 2,764 | $ | 2,536 | $ | 2,757 | $ | 2,788 | ||||||||||||||||||||||||||||||||||
| Research and development | 7,922 | 8,893 | 11,755 | 11,915 | 11,890 | 10,030 | 11,902 | 11,143 | ||||||||||||||||||||||||||||||||||||||||||
| Sales and marketing | 7,047 | 6,693 | 8,176 | 8,754 | 9,348 | 9,353 | 10,344 | 10,422 | ||||||||||||||||||||||||||||||||||||||||||
| General and administrative | 8,066 | 8,057 | 3,831 | 9,599 | 8,275 | 13,062 | 10,169 | 10,561 | ||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 24,945 | $ | 25,582 | $ | 26,335 | $ | 33,129 | $ | 32,277 | $ | 34,981 | $ | 35,172 | $ | 34,914 | ||||||||||||||||||||||||||||||||||
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 6
Reconciliation of GAAP to Non-GAAP Financial Measures – Quarterly
(unaudited, in thousands, except per share data)
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Gross profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP gross profit | $ | 75,063 | $ | 76,798 | $ | 81,116 | $ | 92,329 | $ | 105,960 | $ | 108,181 | $ | 115,951 | $ | 120,410 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 1,910 | 1,939 | 2,573 | 2,861 | 2,764 | 2,748 | 3,026 | 3,010 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - cost of revenue | 1,371 | 1,641 | 1,581 | 1,664 | 1,662 | 1,688 | 1,694 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | 2,475 | 2,475 | 2,475 | 2,475 | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP gross profit | $ | 80,819 | $ | 82,853 | $ | 87,745 | $ | 99,329 | $ | 110,386 | $ | 112,617 | $ | 120,671 | $ | 125,220 | ||||||||||||||||||||||||||||||||||
| GAAP gross margin | 53.4% | 53.2% | 54.5% | 58.4% | 61.4% | 62.5% | 63.3% | 63.3% | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP gross margin | 57.5% | 57.3% | 59.0% | 62.8% | 64.0% | 65.1% | 65.8% | 65.8% | ||||||||||||||||||||||||||||||||||||||||||
| Research and development | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP research and development | $ | 32,742 | $ | 37,429 | $ | 42,221 | $ | 41,421 | $ | 41,591 | $ | 41,972 | $ | 42,071 | $ | 42,766 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | (7,922) | (8,893) | (11,755) | (11,915) | (11,890) | (11,388) | (12,967) | (12,067) | ||||||||||||||||||||||||||||||||||||||||||
| Executive transition costs | — | — | — | (326) | (221) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP research and development | $ | 24,820 | $ | 28,536 | $ | 30,466 | $ | 29,180 | $ | 29,480 | $ | 30,584 | $ | 29,104 | $ | 30,699 | ||||||||||||||||||||||||||||||||||
| Sales and marketing | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP sales and marketing | $ | 50,050 | $ | 49,313 | $ | 51,100 | $ | 49,998 | $ | 51,023 | $ | 55,114 | $ | 56,735 | $ | 56,631 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | (7,047) | (6,693) | (8,176) | (8,754) | (9,348) | (10,140) | (10,869) | (11,030) | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | (2,299) | (2,301) | (2,279) | (2,159) | (2,159) | (2,159) | (2,160) | (2,159) | ||||||||||||||||||||||||||||||||||||||||||
| Executive transition costs | — | — | — | — | — | (262) | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP sales and marketing | $ | 40,704 | $ | 40,319 | $ | 40,645 | $ | 39,085 | $ | 39,516 | $ | 42,553 | $ | 43,706 | $ | 43,442 | ||||||||||||||||||||||||||||||||||
| General and administrative | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP general and administrative | $ | 26,154 | $ | 28,235 | $ | 24,323 | $ | 29,698 | $ | 28,436 | $ | 34,990 | $ | 31,578 | $ | 31,272 | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | (8,066) | (8,057) | (3,831) | (9,599) | (8,275) | (13,592) | (10,710) | (11,164) | ||||||||||||||||||||||||||||||||||||||||||
| Executive transition costs | — | (335) | — | (643) | — | (1,061) | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Gain on modification of lease | — | — | 736 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Shareholder litigation related expenses(2) | — | — | — | — | — | — | — | (222) | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP general and administrative | $ | 18,088 | $ | 19,843 | $ | 21,228 | $ | 19,456 | $ | 20,161 | $ | 20,337 | $ | 20,868 | $ | 19,886 | ||||||||||||||||||||||||||||||||||
| (Loss) income from operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP loss from operations | $ | (34,331) | $ | (38,179) | $ | (36,943) | $ | (28,788) | $ | (15,090) | $ | (23,895) | $ | (14,433) | $ | (11,272) | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 24,945 | 25,582 | 26,335 | 33,129 | 32,277 | 37,868 | 37,572 | 37,271 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - cost of revenue | 1,371 | 1,641 | 1,581 | 1,664 | 1,662 | 1,688 | 1,694 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||
| Executive transition costs | — | 335 | — | 969 | 221 | 1,323 | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Gain on modification of lease | — | — | (736) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Shareholder litigation related expenses(2) | — | — | — | — | — | — | — | 222 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | 4,774 | 4,776 | 4,754 | 4,634 | 2,159 | 2,159 | 2,160 | 2,159 | ||||||||||||||||||||||||||||||||||||||||||
| Impairment expense | 448 | — | 415 | — | — | — | — | 1,013 | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP (loss) income from operations | $ | (2,793) | $ | (5,845) | $ | (4,594) | $ | 11,608 | $ | 21,229 | $ | 19,143 | $ | 26,993 | $ | 31,193 | ||||||||||||||||||||||||||||||||||
| Net income (loss) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP net loss | $ | (32,886) | $ | (39,148) | $ | (37,541) | $ | (29,483) | $ | (15,505) | $ | (20,524) | $ | (15,591) | $ | (11,255) | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 24,945 | 25,582 | 26,335 | 33,129 | 32,277 | 37,868 | 37,572 | 37,271 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - cost of revenue | 1,371 | 1,641 | 1,581 | 1,664 | 1,662 | 1,688 | 1,694 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||
| Executive transition costs | — | 335 | — | 969 | 221 | 1,323 | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Gain on modification of lease | — | — | (736) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Shareholder litigation related expenses(2) | — | — | — | — | — | — | — | 222 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | 4,774 | 4,776 | 4,754 | 4,634 | 2,159 | 2,159 | 2,160 | 2,159 | ||||||||||||||||||||||||||||||||||||||||||
| Net gain on extinguishment of debt | (1,365) | — | — | — | (941) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Impairment expense | 448 | — | 415 | — | — | — | — | 1,013 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 318 | 217 | 217 | 216 | 257 | 401 | 366 | 372 | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP net (loss) income | $ | (2,395) | $ | (6,597) | $ | (4,975) | $ | 11,129 | $ | 20,130 | $ | 22,915 | $ | 26,201 | $ | 31,582 | ||||||||||||||||||||||||||||||||||
| GAAP net loss per common share — basic and diluted | $ | (0.23) | $ | (0.27) | $ | (0.26) | $ | (0.20) | $ | (0.10) | $ | (0.13) | $ | (0.10) | $ | (0.07) | ||||||||||||||||||||||||||||||||||
| Non-GAAP net (loss) income per common share — basic | $ | (0.02) | $ | (0.05) | $ | (0.03) | $ | 0.08 | $ | 0.13 | $ | 0.15 | $ | 0.17 | $ | 0.20 | ||||||||||||||||||||||||||||||||||
| Non-GAAP net (loss) income per common share — diluted | $ | (0.02) | $ | (0.05) | $ | (0.03) | $ | 0.07 | $ | 0.12 | $ | 0.13 | $ | 0.15 | $ | 0.17 | ||||||||||||||||||||||||||||||||||
| Weighted average basic common shares | 141,085 | 143,284 | 145,780 | 148,129 | 150,324 | 153,579 | 157,596 | 159,989 | ||||||||||||||||||||||||||||||||||||||||||
| Weighted average diluted common shares | 141,085 | 143,284 | 145,780 | 161,229 | 164,074 | 176,494 | 180,304 | 181,886 | ||||||||||||||||||||||||||||||||||||||||||
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 7
(1)Similar to stock-based compensation, we believe it is also appropriate to exclude employer payroll taxes related to stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP financial measures. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Refer to Non-GAAP Financial Measures definition for further details.
(2) Shareholder litigation related expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Reconciliation of GAAP to Non-GAAP Financial Measures – Quarterly (Continued)
(unaudited, in thousands, except per share data)
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP diluted shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP diluted shares | 141,085 | 143,284 | 145,780 | 148,129 | 150,324 | 153,579 | 157,596 | 159,989 | ||||||||||||||||||||||||||||||||||||||||||
| Other dilutive equity awards | — | — | — | 13,100 | 13,750 | 22,915 | 22,708 | 21,897 | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP diluted shares | 141,085 | 143,284 | 145,780 | 161,229 | 164,074 | 176,494 | 180,304 | 181,886 | ||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP diluted net income (loss) per share | $ | (0.02) | $ | (0.05) | $ | (0.03) | $ | 0.07 | $ | 0.12 | $ | 0.13 | $ | 0.15 | $ | 0.17 | ||||||||||||||||||||||||||||||||||
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP net loss | $ | (32,886) | $ | (39,148) | $ | (37,541) | $ | (29,483) | $ | (15,505) | $ | (20,524) | $ | (15,591) | $ | (11,255) | ||||||||||||||||||||||||||||||||||
Stock-based compensation expense and related employer payroll taxes(1) | 24,945 | 25,582 | 26,335 | 33,129 | 32,277 | 37,868 | 37,572 | 37,271 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of capitalized stock-based compensation - cost of revenue | 1,371 | 1,641 | 1,581 | 1,664 | 1,662 | 1,688 | 1,694 | 1,800 | ||||||||||||||||||||||||||||||||||||||||||
| Gain on modification of lease | — | — | (736) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Depreciation and other amortization | 13,911 | 13,650 | 13,505 | 14,101 | 13,725 | 10,320 | 11,129 | 12,346 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangible assets | 4,774 | 4,776 | 4,754 | 4,634 | 2,159 | 2,159 | 2,160 | 2,159 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 318 | 217 | 217 | 216 | 257 | 401 | 366 | 372 | ||||||||||||||||||||||||||||||||||||||||||
| Net gain on extinguishment of debt | (1,365) | — | — | — | (941) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Impairment expense | 448 | — | 415 | — | — | — | — | 1,013 | ||||||||||||||||||||||||||||||||||||||||||
| Executive transition costs | — | 335 | — | 969 | 221 | 1,323 | — | — | ||||||||||||||||||||||||||||||||||||||||||
Shareholder litigation related expenses(2) | — | — | — | — | — | — | — | 222 | ||||||||||||||||||||||||||||||||||||||||||
| Interest income | (3,267) | (2,975) | (3,084) | (3,080) | (3,151) | (2,927) | (2,842) | (2,822) | ||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 913 | 2,956 | 2,947 | 2,945 | 2,944 | 2,905 | 2,982 | 2,943 | ||||||||||||||||||||||||||||||||||||||||||
| Other expense (income), net | 815 | 80 | (39) | 55 | 625 | 380 | 400 | (43) | ||||||||||||||||||||||||||||||||||||||||||
| Income tax expense (benefit) | 1,141 | 691 | 557 | 559 | 681 | (4,130) | 252 | (467) | ||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 11,118 | $ | 7,805 | $ | 8,911 | $ | 25,709 | $ | 34,954 | $ | 29,463 | $ | 38,122 | $ | 43,539 | ||||||||||||||||||||||||||||||||||
(1)Similar to stock-based compensation, we believe it is also appropriate to exclude employer payroll taxes related to stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP financial measures. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Refer to Non-GAAP Financial Measures definition for further details.
(2)Shareholder litigation related expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net (loss) income performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 8
Condensed Consolidated Balance Sheets – Quarterly
(unaudited, in thousands)
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 286,175 | $ | 125,484 | $ | 82,487 | $ | 113,131 | $ | 180,563 | $ | 146,670 | $ | 89,798 | $ | 113,506 | ||||||||||||||||||||||||||||||||||
Marketable securities | 9,707 | 181,808 | 238,721 | 229,780 | 181,196 | 183,819 | 247,700 | 251,712 | ||||||||||||||||||||||||||||||||||||||||||
| Accounts receivable, net of allowance for credit losses | 115,988 | 119,035 | 117,318 | 109,184 | 118,029 | 130,037 | 114,216 | 115,352 | ||||||||||||||||||||||||||||||||||||||||||
| Prepaid expenses and other current assets | 28,325 | 26,243 | 26,137 | 27,689 | 26,921 | 29,560 | 27,333 | 27,211 | ||||||||||||||||||||||||||||||||||||||||||
| Total current assets | 440,195 | 452,570 | 464,663 | 479,784 | 506,709 | 490,086 | 479,047 | 507,781 | ||||||||||||||||||||||||||||||||||||||||||
| Property and equipment, net | 179,097 | 177,876 | 181,770 | 182,896 | 186,785 | 215,911 | 220,354 | 223,358 | ||||||||||||||||||||||||||||||||||||||||||
| Operating lease right-of-use assets, net | 50,433 | 48,802 | 54,001 | 53,050 | 52,067 | 57,697 | 58,213 | 70,219 | ||||||||||||||||||||||||||||||||||||||||||
| Goodwill | 670,356 | 670,356 | 670,356 | 670,356 | 670,356 | 670,356 | 670,356 | 670,356 | ||||||||||||||||||||||||||||||||||||||||||
| Intangible assets, net | 42,876 | 37,976 | 32,814 | 28,055 | 25,771 | 23,494 | 21,232 | 19,893 | ||||||||||||||||||||||||||||||||||||||||||
| Other assets | 68,402 | 61,665 | 59,573 | 56,461 | 57,789 | 55,984 | 54,441 | 52,381 | ||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 1,451,359 | $ | 1,449,245 | $ | 1,463,177 | $ | 1,470,602 | $ | 1,499,477 | $ | 1,513,528 | $ | 1,503,643 | $ | 1,543,988 | ||||||||||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounts payable | $ | 6,044 | $ | 9,802 | $ | 13,344 | $ | 10,829 | $ | 17,612 | $ | 39,006 | $ | 20,124 | $ | 17,314 | ||||||||||||||||||||||||||||||||||
| Accrued expenses | 41,622 | 37,165 | 45,282 | 60,421 | 70,669 | 45,523 | 52,937 | 62,880 | ||||||||||||||||||||||||||||||||||||||||||
| Long-term debt, current | — | 187,871 | 188,051 | 188,232 | 38,557 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Finance lease liabilities, current | 2,328 | 617 | 80 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Operating lease liabilities, current | 25,155 | 26,988 | 23,673 | 23,676 | 24,427 | 28,107 | 30,100 | 37,862 | ||||||||||||||||||||||||||||||||||||||||||
Deferred revenue | — | — | — | — | 35,234 | 39,560 | 34,266 | 33,313 | ||||||||||||||||||||||||||||||||||||||||||
| Other current liabilities | 29,307 | 38,442 | 42,373 | 45,757 | 7,499 | 11,244 | 5,096 | 14,290 | ||||||||||||||||||||||||||||||||||||||||||
| Total current liabilities | 104,456 | 300,885 | 312,803 | 328,915 | 193,998 | 163,440 | 142,523 | 165,659 | ||||||||||||||||||||||||||||||||||||||||||
Long-term debt, net | 337,614 | 149,874 | 149,883 | 149,893 | 323,282 | 323,620 | 323,958 | 324,297 | ||||||||||||||||||||||||||||||||||||||||||
| Operating lease liabilities, non-current | 39,561 | 36,615 | 48,577 | 47,106 | 43,921 | 46,019 | 44,234 | 48,380 | ||||||||||||||||||||||||||||||||||||||||||
| Other long-term liabilities | 4,478 | 4,848 | 9,267 | 7,723 | 8,698 | 3,303 | 2,111 | 2,079 | ||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | 486,109 | 492,222 | 520,530 | 533,637 | 569,899 | 536,382 | 512,826 | 540,415 | ||||||||||||||||||||||||||||||||||||||||||
| Stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Common stock | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||||||||||||||||||||||||||||||||||||||||||
| Additional paid-in capital | 1,958,157 | 1,989,108 | 2,012,312 | 2,035,956 | 2,044,103 | 2,112,577 | 2,141,909 | 2,166,056 | ||||||||||||||||||||||||||||||||||||||||||
| Accumulated other comprehensive loss | (100) | (130) | (169) | (12) | (41) | (423) | (493) | (629) | ||||||||||||||||||||||||||||||||||||||||||
| Accumulated deficit | (992,810) | (1,031,958) | (1,069,499) | (1,098,982) | (1,114,487) | (1,135,011) | (1,150,602) | (1,161,857) | ||||||||||||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 965,250 | 957,023 | 942,647 | 936,965 | 929,578 | 977,146 | 990,817 | 1,003,573 | ||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,451,359 | $ | 1,449,245 | $ | 1,463,177 | $ | 1,470,602 | $ | 1,499,477 | $ | 1,513,528 | $ | 1,503,643 | $ | 1,543,988 | ||||||||||||||||||||||||||||||||||
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 9
Condensed Consolidated Statements of Cash Flows – Quarterly
(unaudited, in thousands)
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net loss | $ | (32,886) | $ | (39,148) | $ | (37,541) | $ | (29,483) | $ | (15,505) | $ | (20,524) | $ | (15,591) | $ | (11,255) | ||||||||||||||||||||||||||||||||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation expense | 13,786 | 15,167 | 14,962 | 15,639 | 15,263 | 11,892 | 12,720 | 14,019 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of intangible assets | 4,900 | 4,900 | 4,878 | 4,759 | 2,284 | 2,277 | 2,262 | 2,286 | ||||||||||||||||||||||||||||||||||||||||||
| Non-cash lease expense | 5,655 | 5,655 | 5,694 | 5,476 | 5,620 | 6,198 | 6,887 | 8,454 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount and issuance costs | 316 | 217 | 217 | 216 | 256 | 401 | 366 | 372 | ||||||||||||||||||||||||||||||||||||||||||
| Amortization of deferred contract costs | 4,746 | 4,850 | 4,847 | 4,869 | 4,803 | 4,758 | 4,733 | 4,761 | ||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | 24,945 | 25,582 | 26,335 | 33,129 | 32,277 | 34,981 | 35,172 | 34,914 | ||||||||||||||||||||||||||||||||||||||||||
Deferred income taxes | 893 | 422 | 327 | 289 | 395 | (4,330) | (23) | (395) | ||||||||||||||||||||||||||||||||||||||||||
| Provision for credit losses | 1,434 | 946 | 1,048 | 1,236 | 951 | 1,518 | 1,014 | 707 | ||||||||||||||||||||||||||||||||||||||||||
| Loss (gain) on disposals of property and equipment | 96 | — | (43) | — | 229 | 276 | (9) | 134 | ||||||||||||||||||||||||||||||||||||||||||
| Accretion of discounts and amortization of premiums, net | (507) | (626) | (1,356) | (1,305) | (1,416) | (798) | (1,019) | (1,106) | ||||||||||||||||||||||||||||||||||||||||||
| Impairment expense | 448 | — | 415 | — | — | — | — | 1,013 | ||||||||||||||||||||||||||||||||||||||||||
| Net gain on extinguishment of debt | (1,365) | — | — | — | (941) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Non-cash interest expense | 840 | 2,906 | 969 | 2,906 | 969 | 2,906 | 969 | 2,906 | ||||||||||||||||||||||||||||||||||||||||||
| Other adjustments | (897) | 376 | (84) | (189) | 446 | (218) | (57) | (17) | ||||||||||||||||||||||||||||||||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts receivable, net | (622) | (3,993) | 669 | 6,898 | (9,796) | (13,526) | 14,807 | (1,843) | ||||||||||||||||||||||||||||||||||||||||||
| Prepaid expenses and other current assets | (207) | 2,216 | 121 | (1,526) | 768 | (2,639) | 2,227 | 122 | ||||||||||||||||||||||||||||||||||||||||||
| Other assets | (4,140) | (2,095) | (6,076) | (4,820) | (6,554) | 1,350 | (3,195) | (2,187) | ||||||||||||||||||||||||||||||||||||||||||
| Accounts payable | (3,903) | 2,575 | 3,446 | (2,741) | 1,209 | 6,812 | 1,497 | (3,503) | ||||||||||||||||||||||||||||||||||||||||||
| Accrued expenses | 1,220 | (3,383) | 1,577 | 1,339 | 20 | 3,523 | (2,651) | (5,207) | ||||||||||||||||||||||||||||||||||||||||||
| Operating lease liabilities | (7,200) | (5,556) | (2,332) | (5,774) | (7,045) | (5,809) | (7,114) | (8,400) | ||||||||||||||||||||||||||||||||||||||||||
| Other liabilities | (2,332) | 6,277 | 7,725 | (1,994) | (1,799) | (182) | (13,661) | 4,206 | ||||||||||||||||||||||||||||||||||||||||||
| Net cash provided by operating activities | 5,220 | 17,288 | 25,798 | 28,924 | 22,434 | 28,866 | 39,334 | 39,981 | ||||||||||||||||||||||||||||||||||||||||||
| Cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Purchases of marketable securities | — | (179,486) | (93,440) | (79,136) | (37,775) | (179,340) | (87,262) | (53,001) | ||||||||||||||||||||||||||||||||||||||||||
| Sales of marketable securities | — | — | — | 18,128 | 7,808 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Maturities of marketable securities | 81,480 | 7,969 | 37,836 | 71,417 | 79,954 | 177,143 | 24,329 | 49,951 | ||||||||||||||||||||||||||||||||||||||||||
| Purchases of property and equipment | (4,969) | (2,605) | (9,852) | (6,046) | (10,191) | (21,021) | (31,623) | (10,964) | ||||||||||||||||||||||||||||||||||||||||||
| Purchase of intangible assets | — | — | — | — | — | — | — | (947) | ||||||||||||||||||||||||||||||||||||||||||
| Proceeds from sale of property and equipment | — | — | 44 | — | — | — | 10 | — | ||||||||||||||||||||||||||||||||||||||||||
| Capitalized internal-use software | (5,602) | (4,763) | (4,542) | (4,707) | (3,645) | (3,736) | (4,148) | (3,845) | ||||||||||||||||||||||||||||||||||||||||||
| Net cash provided by (used in) investing activities | 70,909 | (178,885) | (69,954) | (344) | 36,151 | (26,954) | (98,694) | (18,806) | ||||||||||||||||||||||||||||||||||||||||||
| Cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Repayment of convertible senior notes | — | — | — | — | — | (38,593) | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Proceeds from issuance of convertible notes | — | — | — | — | 180,000 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Payments of other debt issuance costs | (5,729) | — | — | — | (5,924) | (502) | — | (152) | ||||||||||||||||||||||||||||||||||||||||||
| Cash paid for debt extinguishment | — | — | — | — | (148,875) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Payments for purchase of capped calls | — | — | — | — | (18,162) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Repayments of finance lease liabilities | (2,554) | (1,711) | (537) | (80) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Proceeds from exercise of vested stock options | 805 | 408 | 279 | 71 | 286 | 1,043 | 92 | 179 | ||||||||||||||||||||||||||||||||||||||||||
| Proceeds from employee stock purchase plan | 161 | 2,131 | 1,240 | 2,106 | 1,529 | 2,279 | 2,397 | 2,488 | ||||||||||||||||||||||||||||||||||||||||||
| Net cash (used in) provided by financing activities | (7,317) | 828 | 982 | 2,097 | 8,854 | (35,773) | 2,489 | 2,515 | ||||||||||||||||||||||||||||||||||||||||||
| Effects of exchange rate changes on cash and cash equivalents | (151) | 78 | 177 | (33) | (7) | (32) | (1) | 18 | ||||||||||||||||||||||||||||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | 68,661 | (160,691) | (42,997) | 30,644 | 67,432 | (33,893) | (56,872) | 23,708 | ||||||||||||||||||||||||||||||||||||||||||
| Cash and cash equivalents at beginning of period | 217,514 | 286,175 | 125,484 | 82,487 | 113,131 | 180,563 | 146,670 | 89,798 | ||||||||||||||||||||||||||||||||||||||||||
| Cash and cash equivalents at end of period | $ | 286,175 | $ | 125,484 | $ | 82,487 | $ | 113,131 | $ | 180,563 | $ | 146,670 | $ | 89,798 | $ | 113,506 | ||||||||||||||||||||||||||||||||||
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 10
Free Cash Flow
(unaudited, in thousands)
| Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 | |||||||||||||||||||||||||||||||||||||||||||
| Net cash provided by operating activities | $ | 5,220 | $ | 17,288 | $ | 25,798 | $ | 28,924 | $ | 22,434 | $ | 28,866 | $ | 39,334 | $ | 39,981 | ||||||||||||||||||||||||||||||||||
Capital expenditures(1): | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Purchases of property and equipment | (4,969) | (2,605) | (9,852) | (6,046) | (10,191) | (21,021) | (31,623) | (10,964) | ||||||||||||||||||||||||||||||||||||||||||
| Proceeds from sale of property and equipment | — | — | 44 | — | — | — | 10 | — | ||||||||||||||||||||||||||||||||||||||||||
| Capitalized internal-use software | (5,602) | (4,763) | (4,542) | (4,707) | (3,645) | (3,736) | (4,148) | (3,845) | ||||||||||||||||||||||||||||||||||||||||||
| Repayments of finance lease liabilities | (2,554) | (1,711) | (537) | (80) | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | $ | (7,905) | $ | 8,209 | $ | 10,911 | $ | 18,091 | $ | 8,598 | $ | 4,109 | $ | 3,573 | $ | 25,172 | ||||||||||||||||||||||||||||||||||
__________
(1)Capital expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.
Fastly Q3 2026 Earnings Investor Supplement (11/4/2026) Page 11