Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Egain Corporation
eGain Announces Fourth Quarter and Fiscal Year 2025 Financial Results and $20 Million Stock Repurchase Program Expansion
Business
Sep 4 2025
17 min read

eGain Announces Fourth Quarter and Fiscal Year 2025 Financial Results and $20 Million Stock Repurchase Program Expansion

news images

SUNNYVALE, Calif., Sept. 04, 2025 (GLOBE NEWSWIRE) -- eGain (Nasdaq: EGAN), the AI knowledge management platform for service, today announced financial results for its fiscal 2025 fourth quarter and full fiscal year ended June 30, 2025.

“We are pleased to close fiscal 2025 with solid bookings and strong profitability,” said Ashu Roy, eGain’s CEO. “With one of our largest deals ever signed this quarter and healthy demand in the pipeline, we are well-positioned to capture the compelling opportunity in AI CX automation powered by trusted knowledge.”

Fiscal 2025 Fourth Quarter Financial Highlights

  • Total revenue was $23.2 million, up 11% sequentially and 3% year over year.

  • GAAP net income was $30.9 million, or $1.13 per share on a basic basis and $1.11 per share on a diluted basis, compared to GAAP net income of $1.5 million, or $0.05 per share on a basic and diluted basis, in Q4 2024. This includes the impact of a tax benefit of approximately $29.0 million from the release of a majority of the company’s valuation allowance in Q4 2025.

  • Adjusted EBITDA was $4.5 million, a 19% margin, compared to $2.4 million, an 11% margin in Q4 2024.

  • Total shares repurchased were approximately 630,000 at an average price of $5.97 per share, totaling $3.8 million.

Fiscal 2025 Full Year Financial Highlights

  • Total revenue was $88.4 million, down 5% year over year.

  • GAAP net income was $32.3 million, or $1.15 per share on a basic basis and $1.13 per share on a diluted basis, compared to GAAP net income of $7.8 million, or $0.25 per share on a basic and diluted basis. This includes the impact of a tax benefit of approximately $29.0 million from the release of a majority of the company’s valuation allowance in fiscal 2025.

  • Adjusted EBITDA was $8.6 million, a 10% margin, compared to $11.2 million, a 12% margin in fiscal 2024.

  • Cash provided by operations for fiscal 2025 was $5.3 million, or an operating cash flow margin of 6%.

  • Total cash and cash equivalents as of June 30, 2025 were $62.9 million, compared to $70.0 million as of June 30, 2024.

  • Total shares repurchased were approximately 2,616,000 at an average price of $6.03 per share, totaling $15.8 million.

Fiscal 2026 First Quarter and Fiscal 2026 Financial Guidance

For the first quarter of fiscal 2026 ending September 30, 2025, eGain expects:

  • Total revenue of between $23.0 million to $23.5 million.

  • GAAP net income of $900,000 to $1.6 million, or $0.03 to $0.06 per share.

    • Includes stock-based compensation expense of approximately $800,000.

    • Includes warrant expense of approximately $1.4 million.

  • Non-GAAP net income of $3.1 million to $3.8 million, or $0.11 to $0.14 per share.

  • Adjusted EBITDA of $3.7 million to $4.4 million, or margin of 16% to 19%.

For the fiscal 2026 full year ending June 30, 2026, eGain expects:

  • Total revenue of between $90.5 million to $92.0 million.

  • GAAP net income of $3.5 million to $5.0 million, or $0.13 to $0.18 per share.

    • Includes stock-based compensation expense of approximately $3.4 million.

    • Includes warrant expense of approximately $1.4 million.

  • Non-GAAP net income of $8.3 million to $9.8 million, or $0.30 to $0.36 per share.

  • Adjusted EBITDA of $10.4 million to $11.9 million, or margin of 11% to 13%.

Guidance Assumption:

  • Weighted average shares outstanding are expected to be approximately 27.5 million for each of the first quarter of fiscal 2026 and for the full fiscal year 2026.

Stock Repurchase Program

eGain also announced today that its Board of Directors approved a $20 million increase in its stock repurchase program, bringing the aggregate amount eGain may purchase from $40 million to $60 million of its outstanding common stock. The stock repurchase program will be funded using existing cash or future cash flows.

“Our strong balance sheet allows us to focus on driving long-term shareholder value. This increased authorization underscores our belief that our shares are undervalued and demonstrates our confidence in the AI knowledge market opportunity,” said Ashu Roy, eGain’s CEO.

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures as supplemental information relating to eGain’s operating results, including adjusted EBITDA and non-GAAP net income. Adjusted EBITDA is defined as net income, adjusted for the impact of depreciation and amortization, stock-based compensation expense, interest income, net, provision for income taxes, benefit from income taxes related to the release of valuation allowance, other expense, net and severance and related charges. Non-GAAP net income measure is adjusted for benefit from income taxes related to the release of valuation allowance and stock-based compensation expense. eGain’s management has analyzed the effect of these non-GAAP adjustments on our benefit from (provision for) income taxes and believes the change in our benefit from (provision for) income taxes would be substantial due to these non-GAAP adjustments including the release of the full valuation allowance for all U.S. deferred tax assets except California net operating losses and research and development credits. Non-GAAP results are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, or GAAP, and may be different from non-GAAP measures used by other companies. eGain’s management uses these non-GAAP measures to compare our performance to that of prior periods for trend analysis and for budgeting and planning purposes. eGain believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial measures with other software companies, many of which present similar non-GAAP financial measures to investors, and that it allows for greater transparency with respect to key metrics used by management in our financial and operational decision-making. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release. eGain urges investors to review the reconciliation and not to rely on any single financial measure to evaluate our business. In addition, this press release includes eGain’s projected non-GAAP net income for future periods, a non-GAAP measure used to describe eGain’s expected performance. We have not presented a reconciliation to eGain’s projected net income, the most comparable GAAP financial measure, because the reconciliation could not be prepared without unreasonable effort. The information necessary to prepare the reconciliation is not available on a forward-looking basis and cannot be accurately predicted. The unavailable information could have a significant impact on the calculation of the comparable GAAP financial measure.

Conference Call Information

eGain will discuss its fiscal 2025 fourth quarter and full year results today via a teleconference at 2:00 p.m. Pacific Time. To access the live call, dial 844-481-2704 (U.S. toll free) or +1 412-317-0660 (International) and ask to join the eGain earnings call. A live and archived webcast of the call will also be accessible on the “Investor relations” section of eGain’s website at www.egain.com. In addition, a phone replay of the conference call will be available starting two hours after the call and will remain in effect for one week. To access the phone replay, dial 877-344-7529 (U.S. toll free) or +1 412-317-0088 (International). The replay access code is 2639200.

About eGain

eGain AI Knowledge Hub helps businesses improve experience and reduce cost by delivering trusted, consumable answers. Visit www.eGain.com for more info.

Cautionary Note Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including without limitation: our financial guidance for the first quarter of fiscal 2026 and fiscal 2026 full year ending June 30, 2026; our focus; demand for our products and market opportunity; our sales pipeline; and our belief that our shares are undervalued. The achievement or success of the matters covered by such forward-looking statements, including future financial guidance, involves risks, uncertainties, and assumptions, many of which involve factors or circumstances that are beyond our control. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our actual results could differ materially from the results expressed or implied by the forward-looking statements we make, including our ability to achieve our targets for the first quarter of fiscal 2026 and fiscal 2026 full year ending June 30, 2026. The risks and uncertainties referred to above include, but are not limited to: risks to our business, operating results, and financial condition; the pace of technological advancements in generative AI and the adaptability of our services to incorporate these advancements; market demand for AI-enabled solutions; risks associated with new product releases and new services and products features; risks that customer demand may fluctuate or decrease; risks that we are unable to collect unbilled contractual commitments, particularly in the current economic environment; risks that our lengthy sales cycles may negatively affect our operating results; currency risks; our ability to capitalize on customer engagement; risks related to our reliance on a relatively small number of customers for a substantial portion of our revenue; our ability to compete successfully and manage growth; our ability to develop and expand strategic and third-party distribution channels; risks related to our international operations; our ability to continue to innovate; our strategy of making investments in sales to drive growth; general political or destabilizing events, including war, intensified international hostilities, conflict or acts of terrorism; the effect of legislative initiatives or proposals, statutory changes, governmental or other applicable regulations and/or changes in industry requirements, including those addressing data privacy, cyber-security and cross-border data transfers; and other risks detailed from time to time in eGain’s public filings, including eGain’s annual report on Form 10-K for the fiscal year ended June 30, 2024 and subsequent reports filed with the Securities and Exchange Commission, which are available on the Securities and Exchange Commission’s website at www.sec.gov. These forward-looking statements are based on current expectations and speak only as of the date hereof. We assume no obligation and do not intend to update these forward-looking statements, except as required by law.

eGain, the eGain logo, and all other eGain product names and slogans are trademarks or registered trademarks of eGain Corporation in the United States and/or other countries. All other company names and products mentioned in this release may be trademarks or registered trademarks of the respective companies.

Investor Relations
Todd Kehrli or Jim Byers
PondelWilkinson, Inc.
tkehrli@pondel.com
jbyers@pondel.com

 

 

 

 

 

 

 

eGain Corporation
Condensed Consolidated Balance Sheets
(in thousands, except par value data)
(unaudited)

 

 

 

 

 

 

 

 

 

June 30, 

 

June 30, 

 

 

 

2025

 

 

 

2024

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

62,909

 

 

$

70,003

 

Restricted cash

 

 

8

 

 

 

8

 

Accounts receivable, less provision for credit losses of $7 and $59 as of June 30, 2025 and 2024, respectively

 

 

32,775

 

 

 

31,731

 

Costs capitalized to obtain revenue contracts, net

 

 

1,148

 

 

 

1,272

 

Prepaid expenses

 

 

2,841

 

 

 

2,915

 

Other current assets

 

 

886

 

 

 

1,195

 

Total current assets

 

 

100,567

 

 

 

107,124

 

Property and equipment, net

 

 

670

 

 

 

441

 

Operating lease right-of-use assets

 

 

3,530

 

 

 

3,811

 

Costs capitalized to obtain revenue contracts, net of current portion

 

 

1,460

 

 

 

1,779

 

Goodwill

 

 

13,186

 

 

 

13,186

 

Other assets, net

 

 

28,592

 

 

 

1,511

 

Total assets

 

$

148,005

 

 

$

127,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

2,596

 

 

$

2,725

 

Accrued compensation

 

 

6,749

 

 

 

7,642

 

Accrued liabilities

 

 

2,821

 

 

 

5,078

 

Operating lease liabilities

 

 

1,220

 

 

 

1,179

 

Deferred revenue

 

 

48,765

 

 

 

45,989

 

Total current liabilities

 

 

62,151

 

 

 

62,613

 

Deferred revenue, net of current portion

 

 

1,766

 

 

 

3,280

 

Operating lease liabilities, net of current portion

 

 

2,449

 

 

 

2,592

 

Other long-term liabilities

 

 

908

 

 

 

871

 

Total liabilities

 

 

67,274

 

 

 

69,356

 

Stockholders’ equity:

 

 

 

 

 

 

Common stock, $0.001 par value per share – authorized: 60,000 shares; issued: 33,237 and 32,698 shares; outstanding: 27,083 and 29,160 shares as of June 30, 2025 and 2024, respectively.

 

 

33

 

 

 

33

 

Additional paid-in capital

 

 

411,253

 

 

 

407,416

 

Treasury stock, at cost: 6,154 and 3,538 common shares as of June 30, 2025 and 2024, respectively.

 

 

(38,812

)

 

 

(23,031

)

Notes receivable from stockholders

 

 

 

 

 

(21

)

Accumulated other comprehensive loss

 

 

(336

)

 

 

(2,240

)

Accumulated deficit

 

 

(291,407

)

 

 

(323,661

)

Total stockholders’ equity

 

 

80,731

 

 

 

58,496

 

Total liabilities and stockholders’ equity

 

$

148,005

 

 

$

127,852

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

eGain Corporation
Condensed Consolidated Statements of Operations
(in thousands, except per share data)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

June 30, 

 

June 30, 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

SaaS

 

$

21,691

 

 

$

20,439

 

 

$

81,921

 

 

$

85,082

 

Professional services

 

 

1,543

 

 

 

2,023

 

 

 

6,510

 

 

 

7,721

 

Total revenue

 

 

23,234

 

 

 

22,462

 

 

 

88,431

 

 

 

92,803

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of SaaS

 

 

4,233

 

 

 

4,871

 

 

 

17,975

 

 

 

19,514

 

Cost of professional services

 

 

2,121

 

 

 

2,035

 

 

 

8,448

 

 

 

8,078

 

Total cost of revenue

 

 

6,354

 

 

 

6,906

 

 

 

26,423

 

 

 

27,592

 

Gross profit

 

 

16,880

 

 

 

15,556

 

 

 

62,008

 

 

 

65,211

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

6,961

 

 

 

6,679

 

 

 

29,604

 

 

 

26,626

 

Sales and marketing

 

 

4,641

 

 

 

5,214

 

 

 

19,356

 

 

 

22,115

 

General and administrative

 

 

2,031

 

 

 

2,471

 

 

 

8,615

 

 

 

10,499

 

Total operating expenses

 

 

13,633

 

 

 

14,364

 

 

 

57,575

 

 

 

59,240

 

Income from operations

 

 

3,247

 

 

 

1,192

 

 

 

4,433

 

 

 

5,971

 

Interest income, net

 

 

440

 

 

 

865

 

 

 

2,469

 

 

 

3,798

 

Other expense, net

 

 

(390

)

 

 

(38

)

 

 

(1,265

)

 

 

(51

)

Income before income tax benefit (provision)

 

 

3,297

 

 

 

2,019

 

 

 

5,637

 

 

 

9,718

 

Benefit from (provision for) income taxes

 

 

27,568

 

 

 

(513

)

 

 

26,617

 

 

 

(1,938

)

Net income

 

$

30,865

 

 

$

1,506

 

 

$

32,254

 

 

$

7,780

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.13

 

 

$

0.05

 

 

$

1.15

 

 

$

0.25

 

Diluted

 

$

1.11

 

 

$

0.05

 

 

$

1.13

 

 

$

0.25

 

Weighted-average shares used in computation:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

27,324

 

 

 

29,724

 

 

 

28,161

 

 

 

30,840

 

Diluted

 

 

27,750

 

 

 

30,302

 

 

 

28,650

 

 

 

31,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of stock-based compensation included in the costs and expenses above:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

186

 

 

$

313

 

 

$

865

 

 

$

1,237

 

Research and development

 

 

117

 

 

 

329

 

 

 

640

 

 

 

1,424

 

Sales and marketing

 

 

75

 

 

 

169

 

 

 

352

 

 

 

645

 

General and administrative

 

 

118

 

 

 

205

 

 

 

592

 

 

 

1,223

 

Total stock-based compensation

 

$

496

 

 

$

1,016

 

 

$

2,449

 

 

$

4,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

eGain Corporation
GAAP to Non-GAAP Reconciliation Table
(in thousands, except per share data)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

June 30, 

 

June 30, 

 

 

2025

 

2024

 

2025

 

2024

Income from operations

 

$

3,247

 

$

1,192

 

$

4,433

 

$

5,971

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

496

 

 

1,016

 

 

2,449

 

 

4,529

Non-GAAP income from operations

 

$

3,743

 

$

2,208

 

$

6,882

 

$

10,500

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

June 30, 

 

June 30, 

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income

 

$

30,865

 

 

$

1,506

 

 

$

32,254

 

 

$

7,780

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

77

 

 

 

91

 

 

 

340

 

 

 

387

 

Stock-based compensation expense

 

 

496

 

 

 

1,016

 

 

 

2,449

 

 

 

4,529

 

Interest income, net

 

 

(440

)

 

 

(865

)

 

 

(2,469

)

 

 

(3,798

)

Provision for income taxes

 

 

1,396

 

 

 

513

 

 

 

2,347

 

 

 

1,938

 

Benefit from income taxes related to the release of valuation allowance

 

 

(28,964

)

 

 

 

 

 

(28,964

)

 

 

 

Other expense, net

 

 

390

 

 

 

38

 

 

 

1,265

 

 

 

51

 

Severance and related charges

 

 

648

 

 

 

104

 

 

 

1,407

 

 

 

351

 

Adjusted EBITDA

 

$

4,468

 

 

$

2,403

 

 

$

8,629

 

 

$

11,238

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

June 30, 

 

June 30, 

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Net income

 

$

30,865

 

 

$

1,506

 

$

32,254

 

 

$

7,780

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Benefit from income taxes related to the release of valuation allowance

 

 

(28,964

)

 

 

 

 

(28,964

)

 

 

Stock-based compensation

 

 

496

 

 

 

1,016

 

 

2,449

 

 

 

4,529

Non-GAAP net income

 

$

2,397

 

 

$

2,522

 

$

5,739

 

 

$

12,309

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.09

 

 

$

0.08

 

$

0.20

 

 

$

0.40

Diluted

 

$

0.09

 

 

$

0.08

 

$

0.20

 

 

$

0.39

Weighted-average shares used in computation:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

27,324

 

 

 

29,724

 

 

28,161

 

 

 

30,840

Diluted

 

 

27,750

 

 

 

30,302

 

 

28,650

 

 

 

31,468

 


 

 

 

 

 

 

 

 

 

 

 

 

 

eGain Corporation
Other GAAP to Non-GAAP Supplemental Financial Information
(in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Growth Rates

 

Constant Currency Growth Rates [1]

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP SaaS

 

$

21,691

 

 

$

20,439

 

 

 

6%

 

 

5%

GAAP professional services

 

 

1,543

 

 

 

2,023

 

 

 

(24%)

 

 

(25%)

Total GAAP revenue

 

$

23,234

 

 

$

22,462

 

 

 

3%

 

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP SaaS

 

$

4,233

 

 

$

4,871

 

 

 

 

 

 

 

Non-GAAP SaaS

 

$

4,233

 

 

$

4,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services

 

$

2,121

 

 

$

2,035

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(186

)

 

 

(313

)

 

 

 

 

 

 

Non-GAAP professional services

 

$

1,935

 

 

$

1,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP total cost of revenue

 

$

6,354

 

 

$

6,906

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(186

)

 

 

(313

)

 

 

 

 

 

 

Non-GAAP total cost of revenue

 

$

6,168

 

 

$

6,593

 

 

 

(6%)

 

 

(7%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit:

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP SaaS

 

$

17,458

 

 

$

15,568

 

 

 

 

 

 

 

Non-GAAP professional services

 

 

(392

)

 

 

301

 

 

 

 

 

 

 

Non-GAAP gross profit

 

$

17,066

 

 

$

15,869

 

 

 

8%

 

 

6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP research and development

 

$

6,961

 

 

$

6,679

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(117

)

 

 

(329

)

 

 

 

 

 

 

Non-GAAP research and development

 

$

6,844

 

 

$

6,350

 

 

 

8%

 

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

4,641

 

 

$

5,214

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(75

)

 

 

(169

)

 

 

 

 

 

 

Non-GAAP sales and marketing

 

$

4,566

 

 

$

5,045

 

 

 

(9%)

 

 

(11%)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

2,031

 

 

$

2,471

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(118

)

 

 

(205

)

 

 

 

 

 

 

Non-GAAP general and administrative

 

$

1,913

 

 

$

2,266

 

 

 

(16%)

 

 

(17%)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

 

$

13,633

 

 

$

14,364

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(310

)

 

 

(703

)

 

 

 

 

 

 

Non-GAAP operating expenses

 

$

13,323

 

 

$

13,661

 

 

 

(2%)

 

 

(3%)

 

[1] Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period.

 

 

 

 

 

 

 

 

 

 

 

 

 

eGain Corporation
Other GAAP to Non-GAAP Supplemental Financial Information
(in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended
June 30,

 

Growth Rates

 

Constant Currency Growth Rates [1]

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP SaaS

 

$

81,921

 

 

$

85,082

 

 

 

(4%)

 

 

(4%)

GAAP professional services

 

 

6,510

 

 

 

7,721

 

 

 

(16%)

 

 

(16%)

Total GAAP revenue

 

$

88,431

 

 

$

92,803

 

 

 

(5%)

 

 

(5%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP SaaS

 

$

17,975

 

 

$

19,514

 

 

 

 

 

 

 

Non-GAAP SaaS

 

$

17,975

 

 

$

19,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP professional services

 

$

8,448

 

 

$

8,078

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(865)

 

 

 

(1,237)

 

 

 

 

 

 

 

Non-GAAP professional services

 

$

7,583

 

 

$

6,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP total cost of revenue

 

$

26,423

 

 

$

27,592

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(865)

 

 

 

(1,237)

 

 

 

 

 

 

 

Non-GAAP total cost of revenue

 

$

25,558

 

 

$

26,355

 

 

 

(3%)

 

 

(3%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit:

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP SaaS

 

$

63,946

 

 

$

65,568

 

 

 

 

 

 

 

Non-GAAP professional services

 

 

(1,073)

 

 

 

880

 

 

 

 

 

 

 

Non-GAAP gross profit

 

$

62,873

 

 

$

66,448

 

 

 

(5%)

 

 

(6%)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP research and development

 

$

29,604

 

 

$

26,626

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(640)

 

 

 

(1,424)

 

 

 

 

 

 

 

Non-GAAP research and development

 

$

28,964

 

 

$

25,202

 

 

 

15%

 

 

15%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

19,356

 

 

$

22,115

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(352)

 

 

 

(645)

 

 

 

 

 

 

 

Non-GAAP sales and marketing

 

$

19,004

 

 

$

21,470

 

 

 

(11%)

 

 

(12%)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

8,615

 

 

$

10,499

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(592)

 

 

 

(1,223)

 

 

 

 

 

 

 

Non-GAAP general and administrative

 

$

8,023

 

 

$

9,276

 

 

 

(14%)

 

 

(14%)

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

 

$

57,575

 

 

$

59,240

 

 

 

 

 

 

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

(1,584)

 

 

 

(3,292)

 

 

 

 

 

 

 

Non-GAAP operating expenses

 

$

55,991

 

 

$

55,948

 

 

 

0%

 

 

0%

 

[1] Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period.