EX-99.1 2 inta-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

 

Intapp Announces Third Quarter Fiscal Year 2025 Financial Results

 

Third quarter SaaS revenue of $84.9 million, up 28% year-over-year
Cloud annual recurring revenue (ARR) of $351.8 million, up 28% year-over-year
Trailing twelve months’ cloud net revenue retention rate as of March 31, 2025 was 119%

PALO ALTO, Calif., May 6, 2025 – Intapp, Inc. (NASDAQ: INTA), a leading global provider of AI-powered solutions for professionals at advisory, capital markets, and legal firms, announced financial results for its fiscal third quarter ended March 31, 2025. Intapp also provided its outlook for the fourth quarter and the full fiscal year 2025.

“We are pleased to report a strong third quarter in which our clients continued to adopt and apply our technology to the work of their professionals,” said John Hall, CEO of Intapp. “We released several new capabilities aimed at helping our clients unlock unprecedented growth potential, including Intapp DealCloud Activator, which embeds AI and business development best practices into the daily workflows of professionals.”

Third Quarter of Fiscal Year 2025 Financial Highlights

SaaS revenue was $84.9 million, a 28% year-over-year increase compared to the third quarter of fiscal year 2024.
Total revenue was $129.1 million, a 17% year-over-year increase compared to the third quarter of fiscal year 2024.
Cloud ARR was $351.8 million as of March 31, 2025, a 28% year-over-year increase compared to Cloud ARR as of March 31, 2024. Cloud ARR represented 77% of total ARR as of March 31, 2025, compared to 72% as of March 31, 2024.
Total ARR was $454.7 million as of March 31, 2025, a 19% year-over-year increase compared to total ARR as of March 31, 2024.
GAAP operating loss was $(5.7) million, compared to a GAAP operating loss of $(7.4) million in the third quarter of fiscal year 2024.
Non-GAAP operating income was $20.3 million, compared to a non-GAAP operating income of $11.2 million in the third quarter of fiscal year 2024.
GAAP net loss was $(3.0) million, compared to a GAAP net loss of $(6.9) million in the third quarter of fiscal year 2024.
Non-GAAP net income was $21.7 million, compared to a non-GAAP net income of $11.2 million in the third quarter of fiscal year 2024.
GAAP net loss per share was $(0.04), compared to a GAAP net loss per share of $(0.09) in the third quarter of fiscal year 2024.
Non-GAAP diluted net income per share was $0.26, compared to a non-GAAP diluted net income per share of $0.14 in the third quarter of fiscal year 2024.

1

 


 

Cash and cash equivalents were $323.2 million as of March 31, 2025, compared to $208.4 million as of June 30, 2024.
For the nine months ended March 31, 2025, net cash provided by operating activities was $85.2 million, compared to net cash provided by operating activities of $40.2 million for the nine months ended March 31, 2024.

Business Highlights

As of March 31, 2025, we served more than 2,650 clients, 748 of which each had contracts greater than $100,000 of ARR.
We upsold and cross-sold our existing clients such that our trailing twelve months’ cloud net revenue retention rate as of March 31, 2025 was 119%.
We announced the acquisition of real assets software company TermSheet, which will create an advanced operating system with Applied AI to help improve returns for real assets investors, advisors, and operators.
We held our annual product event, Intapp Amplify, for more than 400 clients who attended in-person and online where we showcased the latest advancements in our AI-powered solutions.
We announced the availability of Intapp DealCloud Activator which uses AI to embed business development enablement into professionals’ daily workflows and maximize the value of firm relationship networks.
We announced the first-ever Intapp Partner Forum Awards, which were given in four categories: Data Intelligence Award (Moody’s), Integration Excellence Award (Equilar), Client Impact Award (Legalytics), and Deal Catalyst Award (Harbor).
We continued to add new clients and expand existing accounts including Australian law firm Gadens, global investment management firm New Forests, and private equity firm Omnes Capital.
Intapp DealCloud was named a Deal Origination Solution of the Year: Credit at the Private Equity Wire European Awards 2025.

2

 


 

Fourth Quarter and Full Fiscal Year 2025 Outlook

 

Fiscal 2025 Outlook

 

Fourth Quarter

Fiscal Year

 

(in millions, except per share data)

SaaS revenue

$89.0 - $90.0

$330.8 - $331.8

Total revenue

$131.5 - $132.5

$500.6 - $501.6

Non-GAAP operating income

$20.0 - $21.0

$74.3 - $75.3

Non-GAAP diluted net income per share

$0.22 - $0.24

$0.88 - $0.90

The guidance provided above constitutes forward-looking statements and actual results may differ materially. Refer to the “Forward-Looking Statements” safe harbor section below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

The information presented in this press release includes non-GAAP financial measures such as “non-GAAP operating income,” “non-GAAP net income,” and “non-GAAP diluted net income per share.” Refer to “Non-GAAP Financial Measures and Other Metrics” for a discussion of these measures and the financial tables below for reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure.

 

The guidance regarding non-GAAP operating income excludes known pre-tax charges related to estimated stock-based compensation of $21.9 million for the fourth quarter of fiscal year 2025 and $90.1 million for fiscal year 2025 and amortization of intangible assets of $2.5 million for the fourth quarter of fiscal year 2025 and $11.2 million for fiscal year 2025. The guidance regarding non-GAAP diluted net income per share excludes known pre-tax charges related to estimated stock-based compensation of $0.26 per share for the fourth quarter of fiscal year 2025 and $1.07 per share for fiscal year 2025 and amortization of intangible assets of $0.03 per share for the fourth quarter of fiscal year 2025 and $0.13 per share for fiscal year 2025. The Company has not included a quantitative reconciliation of its guidance for non-GAAP operating income and non-GAAP diluted net income per share to their most directly comparable GAAP financial measures, other than stock-based compensation and amortization of intangible assets, because certain of these reconciling items, including change in fair value of contingent consideration, transaction costs, restructuring and other costs and income tax effect of non-GAAP adjustments, could be highly variable and cannot be reasonably predicted without unreasonable effort. This is due to the inherent difficulty of forecasting the timing of certain events that have not yet occurred and are out of the Company’s control and the amounts of associated reconciling items. Please note that the unavailable reconciling items could significantly impact the Company’s GAAP operating results.

Corporate Presentation

A supplemental financial presentation and other information will be accessible through Intapp’s investor relations website at https://investors.intapp.com/.

Webcast

Intapp will host a conference call for analysts and investors on Tuesday, May 6, 2025, beginning at 2:00 p.m. PT (5:00 p.m. ET). The call will be webcast live via the “Investors” section of the Intapp company website at https://investors.intapp.com/. A replay of the call will be available through the Intapp website for 90 days.

3

 


 

About Intapp

Intapp software helps professionals unlock their teams’ knowledge, relationships, and operational insights to increase value for their firms. Using the power of Applied AI, we make firm and market intelligence easy to find, understand, and use. With Intapp’s portfolio of vertical SaaS solutions, professionals can apply their collective expertise to make smarter decisions, manage risk, and increase competitive advantage. The world’s top firms — across accounting, consulting, investment banking, legal, private capital, and real assets — trust Intapp’s industry-specific platform and solutions to modernize and drive new growth.

4

 


 

Forward-Looking Statements

This press release contains express and implied “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding our financial outlook for the fourth quarter and full fiscal year 2025, growth strategy, business plans and market position. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “would,” “should,” “could,” “can,” “predict,” “potential,” “target,” “explore,” “continue,” “expand,” “outlook” or the negative of these terms, and similar expressions intended to identify forward-looking statements. By their nature, these statements are subject to numerous uncertainties and risks, including factors beyond our control, that could cause actual results, performance, or achievement to differ materially and adversely from those anticipated or implied in the statements, including: our ability to continue our growth at or near historical rates; our future financial performance and ability to be profitable; the effect of global events on the U.S. and global economies, our business, our employees, our results of operations, our financial condition, demand for our products, sales and implementation cycles, and the health of our clients’ and partners’ businesses; our ability to prevent and respond to data breaches, unauthorized access to client data or other disruptions of our solutions; our ability to effectively manage U.S. and global market and economic conditions, including inflationary pressures, economic and market downturns and volatility in the financial services industry, particularly adverse to our targeted industries; the length and variability of our sales cycle; our ability to attract and retain clients; our ability to attract and retain talent; our ability to compete in highly competitive markets, including AI products; our ability to manage additional complexity, burdens, and volatility in connection with our international sales and operations; the successful assimilation or integration of the businesses, technologies, services, products, personnel or operations of acquired companies; our ability to incur indebtedness in the future and the effect of conditions in credit markets; the sufficiency of our cash and cash equivalents to meet our liquidity needs; and our ability to maintain, protect, and enhance our intellectual property rights. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, and any subsequent public filings. Moreover, we operate in a very competitive and rapidly changing environment, and new risks may emerge from time to time. It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make. Forward-looking statements speak only as of the date the statements are made and are based on information available to us at the time those statements are made and/or management’s good faith belief as of that time with respect to future events. We assume no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.

Presentation Changes Related to SaaS and License Revenue

Effective July 1, 2024, the Company adjusted the classification of support services related to subscription license to be included within “license” on the unaudited condensed consolidated statements of operations. Prior to July 1, 2024, support services related to subscription license were included in a line item entitled “SaaS and Support.” Accordingly, effective July 1, 2024, SaaS revenues include subscription fees from clients accessing our SaaS solutions, premium support services related to SaaS, and updates, if any, to the subscribed service during the subscription term. There was no change to the Company's revenue recognition policy, except for the change in classification noted herein.

The presentation of cost of revenues has been conformed to reflect the changes related to the presentation of revenues. Such reclassifications related to the presentation of revenues and cost of revenues did not affect total revenues, operating income, or net income.

5

 


 

Non-GAAP Financial Measures and Other Metrics

This press release contains the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, and non-GAAP diluted net income per share. These non-GAAP measures exclude the impact of stock-based compensation, amortization of intangible assets, change in fair value of contingent consideration, transaction costs, restructuring and other costs and the income tax effect of non-GAAP adjustments. Stock-based compensation includes the net effects of capitalization and amortization of stock-based compensation related to capitalized internal-use software costs. See below for a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure.

Free cash flow is a non-GAAP financial measure, and a supplemental liquidity measure that management uses to evaluate our core operating business and our ability to meet our current and future financing and investing needs. It consists of net cash provided by operating activities less cash paid for purchases of property and equipment. See below for a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure.

Other metrics include total ARR, Cloud ARR and Cloud net revenue retention rate. Total ARR represents the annualized recurring value of all active SaaS and on-premise subscription license contracts at the end of a reporting period. Cloud ARR is the portion of the annualized recurring value of our active SaaS contracts at the end of a reporting period. Contracts with a term other than one year are annualized by taking the committed contract value for the current period divided by number of days in that period, then multiplying by 365. Cloud net revenue retention rate is the portion of our net revenue retention rate, which represents the net revenue retention of our SaaS contracts. We calculate Cloud net revenue retention by starting with the Cloud ARR from the cohort of all clients as of the twelve months prior to the applicable fiscal period, or prior period Cloud ARR. We then calculate the Cloud ARR from these same clients as of the current fiscal period, or current period Cloud ARR. We then divide the current period Cloud ARR by the prior period Cloud ARR to calculate the Cloud net revenue retention.

We believe these non-GAAP financial measures and metrics provide useful information to investors as they are used by management to manage the business, make planning decisions, evaluate our performance, and allocate resources and provide useful information regarding certain financial and business trends relating to our financial condition and results of operations. These non-GAAP financial measures, which may be different than similarly-titled measures used by other companies, should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

Guidance for non-GAAP financial measures excludes stock-based compensation expense, amortization of intangible assets, change in fair value of contingent consideration, transaction costs, restructuring and other costs and the income tax effect of non-GAAP adjustments. Non-GAAP diluted net income per share is calculated by dividing non-GAAP net income by the estimated diluted weighted average shares outstanding for the period.

Investor Contact

David Trone

Senior Vice President, Investor Relations

Intapp, Inc.

[email protected]

Media Contact

Ali Robinson

Global Media Relations Director

Intapp, Inc.

[email protected]

6

 


 

INTAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands, except per share data and percentages)

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

SaaS

 

$

84,910

 

 

$

66,391

 

 

$

241,762

 

 

$

188,421

 

License

 

 

31,684

 

 

 

30,946

 

 

 

88,193

 

 

 

87,132

 

Professional services

 

 

12,473

 

 

 

13,302

 

 

 

39,126

 

 

 

40,594

 

Total revenues

 

 

129,067

 

 

 

110,639

 

 

 

369,081

 

 

 

316,147

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

SaaS

 

 

16,897

 

 

 

13,355

 

 

 

48,507

 

 

 

38,876

 

License

 

 

1,511

 

 

 

1,547

 

 

 

4,893

 

 

 

4,855

 

Professional services

 

 

14,253

 

 

 

15,679

 

 

 

43,666

 

 

 

49,192

 

Total cost of revenues

 

 

32,661

 

 

 

30,581

 

 

 

97,066

 

 

 

92,923

 

Gross profit

 

 

96,406

 

 

 

80,058

 

 

 

272,015

 

 

 

223,224

 

Gross margin

 

 

74.7

%

 

 

72.4

%

 

 

73.7

%

 

 

70.6

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

34,089

 

 

 

27,319

 

 

 

99,841

 

 

 

83,796

 

Sales and marketing

 

 

42,258

 

 

 

35,256

 

 

 

120,809

 

 

 

104,944

 

General and administrative

 

 

25,761

 

 

 

24,929

 

 

 

74,507

 

 

 

66,977

 

Total operating expenses

 

 

102,108

 

 

 

87,504

 

 

 

295,157

 

 

 

255,717

 

Operating loss

 

 

(5,702

)

 

 

(7,446

)

 

 

(23,142

)

 

 

(32,493

)

Interest and other income, net

 

 

3,384

 

 

 

758

 

 

 

6,604

 

 

 

1,872

 

Net loss before income taxes

 

 

(2,318

)

 

 

(6,688

)

 

 

(16,538

)

 

 

(30,621

)

Income tax expense

 

 

(634

)

 

 

(202

)

 

 

(1,151

)

 

 

(803

)

Net loss

 

$

(2,952

)

 

$

(6,890

)

 

$

(17,689

)

 

$

(31,424

)

Net loss per share, basic and diluted

 

$

(0.04

)

 

$

(0.09

)

 

$

(0.23

)

 

$

(0.44

)

Weighted-average shares used to compute net loss per share, basic and diluted

 

 

79,890

 

 

 

72,634

 

 

 

77,856

 

 

 

70,690

 

 

7

 


 

INTAPP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands)

 

 

 

March 31, 2025

 

 

June 30, 2024

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

323,206

 

 

$

208,370

 

Restricted cash

 

 

200

 

 

 

200

 

Accounts receivable, net

 

 

61,011

 

 

 

95,103

 

Unbilled receivables, net

 

 

17,566

 

 

 

13,300

 

Other receivables, net

 

 

5,415

 

 

 

2,743

 

Prepaid expenses

 

 

11,425

 

 

 

9,031

 

Deferred commissions, current

 

 

14,157

 

 

 

13,907

 

Total current assets

 

 

432,980

 

 

 

342,654

 

Property and equipment, net

 

 

21,091

 

 

 

18,944

 

Operating lease right-of-use assets

 

 

17,198

 

 

 

21,382

 

Goodwill

 

 

286,159

 

 

 

285,969

 

Intangible assets, net

 

 

31,642

 

 

 

40,293

 

Deferred commissions, noncurrent

 

 

17,549

 

 

 

18,495

 

Other assets

 

 

6,886

 

 

 

5,262

 

Total assets

 

$

813,505

 

 

$

732,999

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

14,746

 

 

$

13,348

 

Accrued compensation

 

 

40,067

 

 

 

42,066

 

Accrued expenses

 

 

10,740

 

 

 

12,040

 

Deferred revenue, net

 

 

220,417

 

 

 

218,923

 

Other current liabilities

 

 

11,347

 

 

 

14,270

 

Total current liabilities

 

 

297,317

 

 

 

300,647

 

Deferred tax liabilities

 

 

953

 

 

 

1,336

 

Deferred revenue, noncurrent

 

 

2,061

 

 

 

3,563

 

Operating lease liabilities, noncurrent

 

 

16,624

 

 

 

19,605

 

Other liabilities

 

 

4,250

 

 

 

4,610

 

Total liabilities

 

 

321,205

 

 

 

329,761

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock

 

 

81

 

 

 

75

 

Additional paid-in capital

 

 

998,236

 

 

 

891,681

 

Accumulated other comprehensive loss

 

 

(1,146

)

 

 

(1,336

)

Accumulated deficit

 

 

(504,871

)

 

 

(487,182

)

Total stockholders’ equity

 

 

492,300

 

 

 

403,238

 

Total liabilities and stockholders’ equity

 

$

813,505

 

 

$

732,999

 

 

8

 


 

INTAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)

 

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(2,952

)

 

$

(6,890

)

 

$

(17,689

)

 

$

(31,424

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

4,153

 

 

 

4,022

 

 

 

12,992

 

 

 

12,006

 

Amortization of operating lease right-of-use assets

 

 

1,228

 

 

 

1,240

 

 

 

3,786

 

 

 

3,522

 

Accounts receivable allowances

 

 

669

 

 

 

1,567

 

 

 

1,492

 

 

 

2,795

 

Stock-based compensation

 

 

22,715

 

 

 

14,026

 

 

 

68,115

 

 

 

49,291

 

Change in fair value of contingent consideration

 

 

 

 

 

490

 

 

 

(1,004

)

 

 

(1,725

)

Deferred income taxes

 

 

(311

)

 

 

(107

)

 

 

(385

)

 

 

(324

)

Other

 

 

260

 

 

 

38

 

 

 

336

 

 

 

115

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

24,973

 

 

 

(2,469

)

 

 

31,438

 

 

 

10,101

 

Unbilled receivables, current

 

 

(3,780

)

 

 

(30

)

 

 

(4,266

)

 

 

(5,804

)

Prepaid expenses and other assets

 

 

(1,700

)

 

 

(2,347

)

 

 

(6,701

)

 

 

(4,135

)

Deferred commissions

 

 

861

 

 

 

(696

)

 

 

696

 

 

 

(1,764

)

Accounts payable and accrued liabilities

 

 

6,683

 

 

 

7,783

 

 

 

(1,192

)

 

 

6,266

 

Deferred revenue, net

 

 

(15,517

)

 

 

96

 

 

 

(8

)

 

 

4,933

 

Operating lease liabilities

 

 

(1,009

)

 

 

(1,144

)

 

 

(3,684

)

 

 

(3,483

)

Other liabilities

 

 

(772

)

 

 

926

 

 

 

1,260

 

 

 

(218

)

Net cash provided by operating activities

 

 

35,501

 

 

 

16,505

 

 

 

85,186

 

 

 

40,152

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(379

)

 

 

(374

)

 

 

(795

)

 

 

(1,728

)

Capitalized internal-use software costs

 

 

(2,046

)

 

 

(1,764

)

 

 

(5,495

)

 

 

(5,217

)

Business combinations, net of cash acquired

 

 

 

 

 

 

 

 

(897

)

 

 

 

Net cash used in investing activities

 

 

(2,425

)

 

 

(2,138

)

 

 

(7,187

)

 

 

(6,945

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Payments for deferred offering costs

 

 

 

 

 

 

 

 

 

 

 

(781

)

Proceeds from stock option exercises

 

 

3,555

 

 

 

7,251

 

 

 

36,139

 

 

 

25,187

 

Proceeds from employee stock purchase plan

 

 

 

 

 

 

 

 

1,970

 

 

 

1,725

 

Payments of deferred contingent consideration and holdback associated with acquisitions

 

 

 

 

 

 

 

 

(2,410

)

 

 

(2,551

)

Net cash provided by financing activities

 

 

3,555

 

 

 

7,251

 

 

 

35,699

 

 

 

23,580

 

Effect of foreign currency exchange rate changes on cash and cash equivalents

 

 

944

 

 

 

(549

)

 

 

1,138

 

 

 

(346

)

Net increase in cash, cash equivalents and restricted cash

 

 

37,575

 

 

 

21,069

 

 

 

114,836

 

 

 

56,441

 

Cash, cash equivalents and restricted cash - beginning of period

 

 

285,831

 

 

 

166,557

 

 

 

208,570

 

 

 

131,185

 

Cash, cash equivalents and restricted cash - end of period

 

$

323,406

 

 

$

187,626

 

 

$

323,406

 

 

$

187,626

 

 

9

 


 

INTAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(Unaudited, in thousands, except per share data and percentages)

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP financial measures for the periods indicated below:

 

Non-GAAP Gross Profit

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

GAAP gross profit

 

$

96,406

 

 

$

80,058

 

 

$

272,015

 

 

$

223,224

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

2,619

 

 

 

1,956

 

 

 

7,553

 

 

 

5,848

 

Amortization of intangible assets

 

 

1,509

 

 

 

1,054

 

 

 

4,589

 

 

 

3,164

 

Restructuring and other costs

 

 

40

 

 

 

 

 

 

102

 

 

 

 

Non-GAAP gross profit

 

$

100,574

 

 

$

83,068

 

 

$

284,259

 

 

$

232,236

 

Non-GAAP gross margin

 

 

77.9

%

 

 

75.1

%

 

 

77.0

%

 

 

73.5

%

 

Non-GAAP Operating Expenses

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

GAAP research and development

 

$

34,089

 

 

$

27,319

 

 

$

99,841

 

 

$

83,796

 

Stock-based compensation

 

 

(6,381

)

 

 

(2,509

)

 

 

(17,805

)

 

 

(11,623

)

Restructuring and other costs

 

 

(9

)

 

 

(52

)

 

 

(171

)

 

 

(52

)

Non-GAAP research and development

 

$

27,699

 

 

$

24,758

 

 

$

81,865

 

 

$

72,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

42,258

 

 

$

35,256

 

 

$

120,809

 

 

$

104,944

 

Stock-based compensation

 

 

(6,267

)

 

 

(4,207

)

 

 

(19,237

)

 

 

(14,434

)

Amortization of intangible assets

 

 

(1,038

)

 

 

(1,398

)

 

 

(3,574

)

 

 

(4,281

)

Restructuring and other costs

 

 

(88

)

 

 

 

 

 

(88

)

 

 

 

Non-GAAP sales and marketing

 

$

34,865

 

 

$

29,651

 

 

$

97,910

 

 

$

86,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

25,761

 

 

$

24,929

 

 

$

74,507

 

 

$

66,977

 

Stock-based compensation

 

 

(7,448

)

 

 

(5,354

)

 

 

(23,520

)

 

 

(17,386

)

Amortization of intangible assets

 

 

(162

)

 

 

(163

)

 

 

(488

)

 

 

(489

)

Change in fair value of contingent consideration

 

 

 

 

 

(490

)

 

 

1,004

 

 

 

1,725

 

Transaction costs (1)

 

 

(394

)

 

 

(1,471

)

 

 

(1,058

)

 

 

(2,149

)

Restructuring and other costs

 

 

 

 

 

 

 

 

(236

)

 

 

 

Non-GAAP general and administrative

 

$

17,757

 

 

$

17,451

 

 

$

50,209

 

 

$

48,678

 

 

10

 


 

Non-GAAP Operating Income

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

GAAP operating loss

 

$

(5,702

)

 

$

(7,446

)

 

$

(23,142

)

 

$

(32,493

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

22,715

 

 

 

14,026

 

 

 

68,115

 

 

 

49,291

 

Amortization of intangible assets

 

 

2,709

 

 

 

2,615

 

 

 

8,651

 

 

 

7,934

 

Change in fair value of contingent consideration

 

 

 

 

 

490

 

 

 

(1,004

)

 

 

(1,725

)

Transaction costs (1)

 

 

394

 

 

 

1,471

 

 

 

1,058

 

 

 

2,149

 

Restructuring and other costs

 

 

137

 

 

 

52

 

 

 

597

 

 

 

52

 

Non-GAAP operating income

 

$

20,253

 

 

$

11,208

 

 

$

54,275

 

 

$

25,208

 

 

Non-GAAP Net Income

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

GAAP net loss

 

$

(2,952

)

 

$

(6,890

)

 

$

(17,689

)

 

$

(31,424

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

22,715

 

 

 

14,026

 

 

 

68,115

 

 

 

49,291

 

Amortization of intangible assets

 

 

2,709

 

 

 

2,615

 

 

 

8,651

 

 

 

7,934

 

Change in fair value of contingent consideration

 

 

 

 

 

490

 

 

 

(1,004

)

 

 

(1,725

)

Transaction costs (1)

 

 

394

 

 

 

1,471

 

 

 

1,058

 

 

 

2,149

 

Restructuring and other costs

 

 

137

 

 

 

52

 

 

 

597

 

 

 

52

 

Income tax effect of non-GAAP adjustments

 

 

(1,320

)

 

 

(611

)

 

 

(3,833

)

 

 

(1,736

)

Non-GAAP net income

 

$

21,683

 

 

$

11,153

 

 

$

55,895

 

 

$

24,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss per share, basic and diluted

 

$

(0.04

)

 

$

(0.09

)

 

$

(0.23

)

 

$

(0.44

)

Non-GAAP net income per share, diluted

 

$

0.26

 

 

$

0.14

 

 

$

0.67

 

 

$

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute GAAP net loss per share, basic and diluted

 

 

79,890

 

 

 

72,634

 

 

 

77,856

 

 

 

70,690

 

Weighted-average shares used to compute non-GAAP net income per share, diluted

 

 

84,933

 

 

 

81,437

 

 

 

83,449

 

 

 

80,426

 

 

 

 

 

 

 

 

 

11

 


 

Free Cash Flow

 

 

Three Months Ended March 31,

 

 

Nine Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net cash provided by operating activities

 

$

35,501

 

 

$

16,505

 

 

$

85,186

 

 

$

40,152

 

Adjusted for the following cash outlay:

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(379

)

 

 

(374

)

 

 

(795

)

 

 

(1,728

)

Free cash flow (2)

 

$

35,122

 

 

$

16,131

 

 

$

84,391

 

 

$

38,424

 

(1) Consists of acquisition-related transaction costs, costs related to a legal settlement incurred in connection with an acquisition and costs related to certain non-capitalized offering-related expenses.

(2) Beginning with the second quarter ended December 31, 2023, we have excluded capitalized internal-use software costs and cash paid for interest from the calculation of our free cash flow, which we believe better aligns with industry standard. Our free cash flow for prior period presented were recast to conform to the updated methodology and are reflected herein for comparison purposes.

 

12