2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $387M | $492M | $618M | $732M | $796M |
Cost of Revenue | $122M | $148M | $164M | $179M | $222M |
Gross Profit | $265M | $345M | $454M | $553M | $574M |
Gross Profit % | 68% | 70% | 74% | 76% | 72% |
R&D Expenses | $40M | $61M | $77M | $91M | $92M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | -$41M | -$111M | -$56M | $51M | $122M |
Dep. & Amort. | $5.7M | $8.1M | $12M | $15M | $19M |
Def. Tax | $110K | $235K | $166K | -$2.7M | -$88M |
Stock Comp. | $44M | $50M | $56M | $56M | $60M |
Chg. in WC | -$6.7M | $6.3M | $19M | -$46M | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $68M | $321M | $188M | $164M | $145M |
ST Investments | $213M | $211M | $390M | $499M | $338M |
Cash & ST Inv. | $281M | $532M | $579M | $663M | $483M |
Receivables | $117M | $167M | $210M | $276M | $286M |
Inventory | $62M | $1 | $0 | $0 | $0 |
Fourth quarter total revenue grew 4% year-over-year to $202.5 million, with subscription revenue increasing 3% year-over-year to $182.1 million. Non-GAAP operating income was $25.9 million, resulting in a 13% non-GAAP operating margin for the quarter.
FY 2026 is positioned as a transitional year, with a focus on stabilizing the business, improving execution, and addressing operational and technical debt. The company aims to improve implementation processes, product delivery, and customer satisfaction.
Guidance for Q1 FY 2026 includes total revenue of $201.5 million to $202.5 million (3% growth year-over-year) and subscription revenue of $182 million to $183 million. Non-GAAP operating income is expected to range from $31.5 million to $32.5 million, with a 16% non-GAAP operating margin at the midpoint.
Full-year FY 2026 guidance includes total revenue of $821.5 million to $823.5 million (3% growth year-over-year) and subscription revenue of $741 million to $743 million. Non-GAAP operating income is projected at $129 million to $131 million, with a 16% non-GAAP operating margin at the midpoint.
The company is implementing significant changes, including a 15% workforce reduction, restructuring go-to-market strategies, and reinvesting in key areas such as R&D, sales, and customer success. Free cash flow for FY 2026 is expected to reach approximately $120 million, representing a 15% free cash flow margin.