2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $442M | $531M | $602M | $694M | $753M |
Cost of Revenue | $62M | $78M | $94M | $127M | $130M |
Gross Profit | $380M | $453M | $508M | $568M | $623M |
Gross Profit % | 86% | 85% | 84% | 82% | 83% |
R&D Expenses | $89M | $103M | $115M | $132M | $146M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $80M | $78M | $95M | $70M | $68M |
Dep. & Amort. | $35M | $61M | $77M | $103M | $103M |
Def. Tax | -$2.6M | -$908K | -$7.6M | -$29M | -$7.8M |
Stock Comp. | $23M | $30M | $37M | $41M | $47M |
Chg. in WC | $591K | -$556K | -$7M | -$23M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $98M | $155M | $256M | $127M | $118M |
ST Investments | $8M | $2M | $256M | $0 | $0 |
Cash & ST Inv. | $106M | $157M | $252M | $127M | $118M |
Receivables | $109M | $126M | $127M | $156M | $198M |
Inventory | $0 | $15M | $5M | $0 | $0 |
Q1 FY25 revenue reached $238M, at the high end of guidance, up 29% YoY, driven by ShareFile acquisition and broad-based product growth; ARR grew 48% YoY to $836M (3.4% pro forma growth including ShareFile).
EPS for the quarter was $1.31, exceeding guidance by $0.23; operating margin was 39%, reflecting strong execution and cost management, particularly with faster-than-expected ShareFile integration.
ShareFile integration is ahead of plan, contributing significantly to ARR and expense savings; SaaS now represents nearly 30% of total revenue (up from 3% pre-acquisition), with ShareFile gross margins in the low 80% range.
For FY25, guidance is: revenue of $958M–$970M, operating margin ~38% (slightly increased), EPS of $5.25–$5.37 (up $0.25 from prior guidance), adjusted free cash flow of $226M–$238M, and unlevered free cash flow of $283M–$294M.
The company paid down $30M in debt and repurchased $30M in stock in Q1; expects to pay down $160M in debt and repurchase $70M in stock for the year; remains focused on prudent capital allocation and is actively considering further SaaS-focused M&A.