2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.7B | $3B | $3.1B | $3B | $2.7B |
Cost of Revenue | $1.7B | $2.1B | $2.3B | $2.3B | $2.2B |
Gross Profit | $984M | $937M | $857M | $649M | $533M |
Gross Profit % | 36% | 31% | 27% | 22% | 19% |
R&D Expenses | $37M | $28M | $25M | $44M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$246M | -$218M | -$805M | -$838M | -$858M |
Dep. & Amort. | $537M | $491M | $448M | $443M | $363M |
Def. Tax | -$74M | -$42M | -$109M | -$42M | -$35M |
Stock Comp. | $75M | $75M | $70M | $65M | $63M |
Chg. in WC | -$285M | -$30M | -$67M | $225M | -$62M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $105M | $273M | $241M | $197M | $144M |
ST Investments | $0 | $1.5M | $44M | $47M | $0 |
Cash & ST Inv. | $105M | $273M | $241M | $197M | $144M |
Receivables | $483M | $554M | $622M | $350M | $299M |
Inventory | $124M | $110M | $97M | $0 | $0 |
Q1 2025 results exceeded expectations across all key metrics: revenue was at the high end of guidance, profit and EPS exceeded guidance, and this marks the eleventh consecutive quarter meeting or exceeding guidance.
Bookings (annual contract value) grew 9% year over year, driven by a 13% increase in The Americas; non-GAAP operating profit grew 183% year over year, with significant growth in both cash flow from operations and free cash flow.
Private Cloud revenue was $250M (in line with guidance, down single digits YoY); bookings would have grown 20% YoY if not for a couple of large deals slipping into Q2 (which closed in early April); revenue decline in Private Cloud has moderated for two consecutive quarters, and the segment is on a path back to growth.
Public Cloud bookings grew 16% YoY (26% in The Americas); revenue was $416M (exceeding guidance, down low single digits YoY due to declines in lower margin infra resale/services); company is purposefully shifting away from low-margin infrastructure resale to higher-margin services, expecting public cloud operating profit to grow double digits YoY.
Q2 2025 guidance: GAAP revenue of $653M–$665M (down 4% YoY at midpoint), Private Cloud revenue of $247M–$253M (down 4% YoY at midpoint), Public Cloud revenue of $406M–$412M (down 4% YoY at midpoint), non-GAAP operating profit of $25M–$27M, and non-GAAP loss per share of $0.04–$0.06.