2020 | 2020 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $305M | $305M | $426M | $652M | $635M |
Cost of Revenue | $121M | $121M | $223M | $322M | $317M |
Gross Profit | $184M | $184M | $203M | $330M | $318M |
Gross Profit % | 60% | 60% | 48% | 51% | 50% |
R&D Expenses | $62M | $62M | $80M | $98M | $101M |
2020 | 2020 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$71M | -$71M | -$190M | -$720M | -$1.2B |
Dep. & Amort. | $60M | $60M | $158M | $221M | $222M |
Def. Tax | -$69M | -$69M | -$36M | -$257M | -$90M |
Stock Comp. | $452M | $452M | $11M | $18M | $27M |
Chg. in WC | $2.7M | $2.7M | -$1.8M | -$58M | -$11M |
2020 | 2020 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $195M | $195M | $155M | $93M | $134M |
ST Investments | $0 | $0 | $0 | $0 | $877K |
Cash & ST Inv. | $195M | $195M | $155M | $93M | $134M |
Receivables | $115M | $115M | $160M | $179M | $166M |
Inventory | $0 | $0 | $0 | -$4.6M | $36M |
FY25 subscription revenue was $528M, down 1.6% YoY, but Q4 showed sequential improvement and nearly flat YoY growth on a constant currency basis; gross and net retention rates improved to 91% and 99%, respectively.
FY25 total revenue was $607.7M (down 4.2% YoY), with professional services revenue declining 18.4% to $79.7M; adjusted EBITDA was $215.5M (35.5% margin), and year-end cash balance increased to $197.4M.
FY26 guidance: subscription revenue of $525M–$535M (–1% to +1% YoY), total revenue of $600M–$618M (0.2% growth at midpoint), gross margin of 68–68.5%, and adjusted EBITDA of $200M–$210M (33–34% margin); net leverage expected to decline to ~3.8x.
Management highlighted improved client retention, higher renewal rates, sequential and YoY growth in Q4 bookings, and successful upselling to existing customers; ongoing investments in AI, product innovation, and implementation speed are expected to drive future growth.
Exposure to pure volume-based revenue is now only ~2–3% of total revenue; most contracts have shifted to fixed price, minimizing risk from trade volume volatility; management remains focused on accelerating top-line growth and expects further improvement in retention and bookings through FY26.