2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $443M | $474M | $312M | $313M | $351M |
Cost of Revenue | $133M | $132M | $120M | $98M | $104M |
Gross Profit | $311M | $342M | $192M | $215M | $247M |
Gross Profit % | 70% | 72% | 62% | 69% | 70% |
R&D Expenses | $129M | $143M | $140M | $107M | $108M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $20M | -$10M | -$110M | -$16M | -$7.2M |
Dep. & Amort. | $23M | $21M | $18M | $14M | $14M |
Def. Tax | -$2.2M | $5.9M | $45K | -$3.2M | -$1.4M |
Stock Comp. | $27M | $33M | $25M | $12M | $19M |
Chg. in WC | $7.9M | -$48M | $32M | $26M | $21M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $79M | $153M | $35M | $74M | $113M |
ST Investments | $4.7M | $10M | $18M | $0 | $0 |
Cash & ST Inv. | $83M | $163M | $52M | $74M | $113M |
Receivables | $197M | $213M | $138M | $122M | $123M |
Inventory | $15M | $14M | $25M | $25M | $19M |
CGNT delivered strong Q4 and FY25 results, with Q4 revenue up 13% YoY to $94.5M and full-year revenue up 12% YoY to $351M; non-GAAP gross profit increased 17% YoY in Q4 and 15% for the year.
Adjusted EBITDA for Q4 was $9.3M (114% YoY growth), and $29.1M for the year (over 3x last year); cash flow from operations was $19M in Q4 and $47M for the year, with a strong cash position of $113.3M and no debt.
The company secured significant deals in Q4, including a $10M+ technology upgrade and multi-year support agreement in EMEA, five additional $5M+ deals, and added over 60 new customers in FY25 (double last year).
For FY26, CGNT guides for revenue of ~$392M (+/-3%, ~12% YoY growth), non-GAAP gross margin of 71.5%, adjusted EBITDA of ~$43M (+45% YoY), non-GAAP operating income of ~$30M (nearly doubling YoY), and non-GAAP EPS of $0.16.
U.S. market is a key growth focus, with increased investments in sales, marketing, and partnerships; management expects U.S. growth to outpace other regions, while global demand drivers remain strong due to increasing data complexity and advanced threats.