1. Home
  2. News
  3. Tenable Holdings, Inc.
  4. Tenable Announces Fourth Quarter and Full Year 2025 Financial Results
Tenable Holdings, Inc. news

Investor announcements, newest first.

Close
Company news
Tenable Holdings, Inc.
Feb 4, 2026 at 9:05 PM UTC
Original
ELI5

Tenable Announces Fourth Quarter and Full Year 2025 Financial Results

Tenable exceeds all guided metrics for the fourth quarter and full year 2025, announces increase of $150 million to share repurchase authorization

  • Fourth quarter revenue of $260.5 million, up 11% year-over-year; full year revenue of $999.4 million, up 11% year-over-year

  • Fourth quarter calculated current billings of $327.8 million, up 8% year-over-year; full year calculated current billings of $1.049 billion, up 8% year-over-year

  • Full year net cash provided by operating activities of $266.8 million; full year unlevered free cash flow of $277.0 million

COLUMBIA, Md., Feb. 04, 2026 (GLOBE NEWSWIRE) -- Tenable Holdings, Inc. (“Tenable”) (Nasdaq: TENB), the exposure management company, today announced financial results for the quarter and year ended December 31, 2025.

"We are very pleased with the execution in the quarter and the full year as we delivered better-than-expected results across all of our guided metrics," said Steve Vintz, Co-CEO of Tenable. "Our focus on expanding Tenable One and ensuring AI remains central to every innovation is driving stronger platform adoption and deeper customer engagement."

"We are incredibly proud to be recognized as an industry leader in Exposure Management across all three major industry analyst firms," said Mark Thurmond, Co-CEO of Tenable. "Customers are investing in Tenable One as a long-term platform to turn fragmented security data into a unified, actionable roadmap for risk reduction."

Fourth Quarter 2025 Financial Highlights

  • Revenue was $260.5 million, an 11% increase year-over-year

  • Calculated current billings was $327.8 million, an 8% increase year-over-year

  • GAAP income from operations was $8.9 million, compared to $13.0 million in the fourth quarter of 2024

  • Non-GAAP income from operations was $63.7 million, compared to $59.4 million in the fourth quarter of 2024

  • GAAP net loss was $0.7 million, compared to $1.9 million of net income in the fourth quarter of 2024

  • GAAP net loss per share was $0.01, compared to earnings per share of $0.02 in the fourth quarter of 2024

  • Non-GAAP net income was $57.3 million, compared to $50.7 million in the fourth quarter of 2024

  • Non-GAAP diluted earnings per share was $0.48, compared to $0.41 in the fourth quarter of 2024

  • Net cash provided by operating activities was $83.0 million, compared to $81.1 million in the fourth quarter of 2024

  • Unlevered free cash flow was $87.5 million, compared to $85.7 million in the fourth quarter of 2024

  • Repurchased 2.3 million shares of our common stock for $62.5 million

Full Year 2025 Financial Highlights

  • Revenue was $999.4 million, an 11% increase year-over-year

  • Calculated current billings was $1.049 billion, an 8% increase year-over-year

  • GAAP loss from operations was $9.2 million, compared to $6.9 million in 2024

  • Non-GAAP income from operations was $219.0 million, compared to $184.1 million in 2024

  • GAAP net loss was $36.1 million, compared to $36.3 million in 2024

  • GAAP net loss per share was $0.30, compared to $0.31 in 2024

  • Non-GAAP net income was $194.4 million, compared to $158.6 million in 2024

  • Non-GAAP diluted earnings per share was $1.59, compared to $1.29 in 2024

  • Cash and cash equivalents and short-term investments were $402.2 million at December 31, 2025, compared to $577.2 million at December 31, 2024

  • Net cash provided by operating activities was $266.8 million, compared to $217.5 million in 2024

  • Unlevered free cash flow was $277.0 million, compared to $237.8 million in 2024

  • Repurchased 7.9 million shares of our common stock for $247.5 million

Recent Business Highlights

  • Added 502 new enterprise platform customers and 5 net new six-figure customers

  • Announced a $150 million expansion of our existing share repurchase program, increasing the total remaining authorization to $338 million

  • Appointed Microsoft cloud and AI security veteran Vlad Korsunsky as Chief Technology Officer

  • Named a Leader in the 2025 Gartner® Magic Quadrant™ for Exposure Assessment Platforms and named a Customers’ Choice in the 2025 Gartner® Peer Insights™ Voice of the Customer for Cloud-Native Application Protection Platforms

  • Named as the company to beat for AI-Powered Exposure Assessment (EAP) in the 2025 Gartner® AI-Powered Exposure Assessment

  • S&P Global upgraded our credit rating to BB from BB-

  • Announced agreement with GSA OneGov to further invest in FedRAMP-authorized cloud security capabilities

Financial Outlook

For the first quarter of 2026, we currently expect:

  • Revenue in the range of $257.0 million to $260.0 million

  • Non-GAAP income from operations in the range of $53.0 million to $56.0 million

  • Non-GAAP net income in the range of $46.0 million to $49.0 million, assuming interest income of $2.9 million, interest expense of $6.4 million and a provision for income taxes of $3.1 million

  • Non-GAAP diluted earnings per share in the range of $0.39 to $0.42

  • 118.0 million diluted weighted average shares outstanding

For the year ending December 31, 2026, we currently expect:

  • Revenue in the range of $1.065 billion to $1.075 billion

  • Non-GAAP income from operations in the range of $245.0 million to $255.0 million

  • Non-GAAP net income in the range of $214.0 million to $224.0 million, assuming interest income of $10.4 million, interest expense of $25.9 million and a provision for income taxes of $13.3 million

  • Non-GAAP diluted earnings per share in the range of $1.81 to $1.90

  • 118.0 million diluted weighted average shares outstanding

  • Unlevered free cash flow in the range of $285.0 million to $295.0 million

As discussed previously, changes in billing duration due to the shift to annual installment billing is creating negative distortion in calculated current billings that fails to accurately represent our growth rate, and we have transitioned away from relying on calculated current billings to monitor performance of our business. Consequently, we will no longer provide a specific guidance range for calculated current billings in 2026 and forward. However, while we will not provide a specific guidance range, we expect full year 2026 calculated current billings will be in line with current consensus expectations, despite the anticipated billings duration headwinds.

Conference Call Information

Tenable will host a conference call today, February 4, 2026, at 4:30 p.m. Eastern Time to discuss its financial results. The conference call can be accessed at 877-407-9716 (U.S.) and 201-493-6779 (international). A live webcast of the event will be available on the Tenable Investor Relations website at https://investors.tenable.com. An archived replay of the live broadcast will be available on the Investor Relations page of the website following the call.

About Tenable

Tenable® is the exposure management company, exposing and closing the cybersecurity gaps that erode business value, reputation and trust. The company’s AI-powered exposure management platform radically unifies security visibility, insight and action across the attack surface, equipping modern organizations to protect against attacks from IT infrastructure to cloud environments to critical infrastructure and everywhere in between. By protecting enterprises from security exposure, Tenable reduces business risk for over 40,000 customers around the globe. Learn more at tenable.com.

Contact Information

Investor Relations
[email protected]

Media Relations
[email protected]

Forward-Looking Statements

This press release includes forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release other than statements of historical fact, including statements regarding our future results of operations and financial position, our platform's ability to help protect enterprises from security exposure, our business strategy and plans and objectives for future operations, are forward-looking statements and represent our views as of the date of this press release. The words “anticipate,” "believe,” “continue,” “estimate,” “expect,” “intend,” “may,” “will” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives and financial needs. These forward-looking statements are subject to a number of assumptions and risks and uncertainties, many of which involve factors or circumstances that are beyond our control that could affect our financial results. These risks and uncertainties are detailed in the sections titled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2024, our Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 and other filings that we make from time to time with the SEC, which are available on the SEC's website at sec.gov. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management 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 to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the future events and trends discussed in this press release may not occur and actual results could differ materially and adversely from those anticipated or implied in any forward-looking statements. Except as required by law, we are under no obligation to update these forward-looking statements subsequent to the date of this press release, or to update the reasons if actual results differ materially from those anticipated in the forward-looking statements.

Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance the overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and future prospects and are helpful to investors in comparing our financial results over multiple periods with other companies in our industry.

Reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial tables accompanying this press release.

Calculated Current Billings: We define calculated current billings, a non-GAAP financial measure, as total revenue recognized in a period plus the change in current deferred revenue in the corresponding period. Historically we have used calculated current billings to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers. The timing of large multi-year contracts and the preference for annual billing versus multi-year upfront billing, may distort calculated current billings growth in one period over another.

Free Cash Flow and Unlevered Free Cash Flow: We define free cash flow, a non-GAAP financial measure, as net cash provided by operating activities less purchases of property and equipment and capitalized software development costs. We believe free cash flow is an important liquidity measure of the cash that is available (if any), after purchases of property and equipment and capitalized software development costs, for investment in our business and to make acquisitions. We believe that free cash flow is useful as a liquidity measure because it measures our ability to generate cash. We define unlevered free cash flow as free cash flow plus cash paid for interest and other financing costs. We believe unlevered free cash flow is useful as a liquidity measure as it measures the cash that is available to invest in our business and meet our current debt obligations and future financing needs. However, given our debt obligations, non-cancelable commitments and other contractual obligations, unlevered free cash flow does not represent residual cash flow available for discretionary expenses.

Non-GAAP Income from Operations and Non-GAAP Operating Margin: We define these non-GAAP financial measures as their respective GAAP measures, excluding the effect of stock-based compensation, acquisition-related expenses, restructuring expenses, costs related to the intra-entity asset transfers resulting from the internal restructuring of legal entities, and amortization of acquired intangible assets. Acquisition-related expenses include transaction and integration expenses, as well as costs related to the intercompany transfer of acquired intellectual property. Restructuring expenses include non-ordinary course severance, employee related benefits, and other charges to reorganize business operations. We believe that the exclusion of these expenses provides for a useful comparison of our operating results to prior periods and to our peer companies, which commonly exclude restructuring expenses.

Non-GAAP Net Income and Non-GAAP Earnings Per Share: We define non-GAAP net income as GAAP net income (loss), excluding the effect of stock-based compensation, acquisition-related expenses, restructuring expenses and amortization of acquired intangible assets, including the applicable tax impacts. In addition, we exclude the tax impact and related costs of intra-entity asset transfers resulting from the internal restructuring of legal entities as well as deferred income tax benefits recognized in connection with acquisitions. We use non-GAAP net income to calculate non-GAAP earnings per share.

Non-GAAP Gross Profit and Non-GAAP Gross Margin: We define non-GAAP gross profit as GAAP gross profit, excluding the effect of stock-based compensation and amortization of acquired intangible assets. Non-GAAP gross margin is defined as non-GAAP gross profit as a percentage of revenue.

Non-GAAP Sales and Marketing Expense, Non-GAAP Research and Development Expense and Non-GAAP General and Administrative Expense: We define these non-GAAP measures as their respective GAAP measures, excluding stock-based compensation, acquisition-related expenses and costs related to intra-entity asset transfers resulting from the internal restructuring of legal entities.

TENABLE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

 

Three Months Ended
December 31,

 

Year Ended
December 31,

(in thousands, except per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

$

260,533

 

 

$

235,731

 

 

$

999,405

 

 

$

900,021

 

Cost of revenue(1)

 

55,290

 

 

 

51,439

 

 

 

218,937

 

 

 

199,668

 

Gross profit

 

205,243

 

 

 

184,292

 

 

 

780,468

 

 

 

700,353

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing(1)

 

106,727

 

 

 

95,348

 

 

 

416,949

 

 

 

395,385

 

Research and development(1)

 

54,945

 

 

 

44,728

 

 

 

223,669

 

 

 

181,624

 

General and administrative(1)

 

31,603

 

 

 

31,241

 

 

 

145,905

 

 

 

124,130

 

Restructuring

 

3,113

 

 

 

—

 

 

 

3,113

 

 

 

6,070

 

Total operating expenses

 

196,388

 

 

 

171,317

 

 

 

789,636

 

 

 

707,209

 

Income (loss) from operations

 

8,855

 

 

 

12,975

 

 

 

(9,168

)

 

 

(6,856

)

Interest income

 

3,395

 

 

 

5,738

 

 

 

15,992

 

 

 

23,325

 

Interest expense

 

(7,056

)

 

 

(7,587

)

 

 

(28,419

)

 

 

(31,920

)

Other expense, net

 

(1,134

)

 

 

(2,577

)

 

 

(1,338

)

 

 

(3,435

)

Income (loss) before income taxes

 

4,060

 

 

 

8,549

 

 

 

(22,933

)

 

 

(18,886

)

Provision for income taxes

 

4,797

 

 

 

6,681

 

 

 

13,185

 

 

 

17,415

 

Net (loss) income

$

(737

)

 

$

1,868

 

 

$

(36,118

)

 

$

(36,301

)

 

 

 

 

 

 

 

 

Net (loss) earnings per share:

 

 

 

 

 

 

 

Basic

$

(0.01

)

 

$

0.02

 

 

$

(0.30

)

 

$

(0.31

)

Diluted

$

(0.01

)

 

$

0.02

 

 

$

(0.30

)

 

$

(0.31

)

 

 

 

 

 

 

 

 

Weighted-average shares used to compute net (loss) earnings per share:

 

 

 

 

 

 

 

Basic

 

118,955

 

 

 

119,748

 

 

 

120,124

 

 

 

118,789

 

Diluted

 

118,955

 

 

 

123,853

 

 

 

120,124

 

 

 

118,789

 

_______________

(1)        Includes stock-based compensation as follows:

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Cost of revenue

$

3,444

 

$

3,191

 

$

13,714

 

$

12,677

Sales and marketing

 

17,302

 

 

15,210

 

 

68,801

 

 

62,727

Research and development

 

14,101

 

 

12,261

 

 

56,542

 

 

47,656

General and administrative(2)

 

9,655

 

 

10,052

 

 

52,756

 

 

40,455

Total stock-based compensation

$

44,502

 

$

40,714

 

$

191,813

 

$

163,515

_______________

(2)        Stock-based compensation in the year ended December 31, 2025 includes $14.6 million of expense related to the accelerated vesting of equity awards in Q1 for our late CEO.

TENABLE HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited)

 

December 31,

(in thousands, except per share data)

 

2025

 

 

 

2024

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

187,762

 

 

$

328,647

 

Short-term investments

 

214,419

 

 

 

248,547

 

Accounts receivable (net of allowance for doubtful accounts of $656 and $525 at December 31, 2025 and 2024, respectively)

 

279,150

 

 

 

258,734

 

Deferred commissions

 

52,914

 

 

 

51,791

 

Prepaid expenses and other current assets

 

39,339

 

 

 

53,026

 

Total current assets

 

773,584

 

 

 

940,745

 

Property and equipment, net

 

40,062

 

 

 

39,265

 

Deferred commissions (net of current portion)

 

71,715

 

 

 

67,914

 

Operating lease right-of-use assets

 

35,558

 

 

 

45,139

 

Acquired intangible assets, net

 

115,296

 

 

 

94,461

 

Goodwill

 

697,886

 

 

 

541,292

 

Other assets

 

13,566

 

 

 

13,303

 

Total assets

$

1,747,667

 

 

$

1,742,119

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued expenses

$

21,889

 

 

$

19,981

 

Accrued compensation

 

69,166

 

 

 

55,784

 

Deferred revenue

 

706,866

 

 

 

650,372

 

Operating lease liabilities

 

9,596

 

 

 

6,801

 

Other current liabilities

 

5,432

 

 

 

5,154

 

Total current liabilities

 

812,949

 

 

 

738,092

 

Deferred revenue (net of current portion)

 

192,410

 

 

 

182,815

 

Term loan, net of issuance costs (net of current portion)

 

354,209

 

 

 

356,705

 

Operating lease liabilities (net of current portion)

 

50,877

 

 

 

56,224

 

Other liabilities

 

10,846

 

 

 

8,329

 

Total liabilities

 

1,421,291

 

 

 

1,342,165

 

Stockholders’ equity:

 

 

 

Common stock (par value: $0.01; 500,000 shares authorized, 129,046 and 122,371 shares issued at December 31, 2025 and 2024, respectively)

 

1,290

 

 

 

1,224

 

Additional paid-in capital

 

1,586,727

 

 

 

1,374,659

 

Treasury stock (at cost: 10,596 and 2,673 shares at December 31, 2025 and 2024, respectively)

 

(364,574

)

 

 

(114,911

)

Accumulated other comprehensive income

 

387

 

 

 

318

 

Accumulated deficit

 

(897,454

)

 

 

(861,336

)

Total stockholders’ equity

 

326,376

 

 

 

399,954

 

Total liabilities and stockholders' equity

$

1,747,667

 

 

$

1,742,119

 

 

 

 

 

 

 

 

 


TENABLE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)

 

Year Ended December 31,

(in thousands)

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net loss

$

(36,118

)

 

$

(36,301

)

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

 

 

 

Depreciation and amortization

 

41,955

 

 

 

33,209

 

Stock-based compensation

 

191,813

 

 

 

163,515

 

Net accretion of discounts and amortization of premiums on short-term investments

 

(3,131

)

 

 

(7,595

)

Amortization of debt issuance costs

 

1,442

 

 

 

1,353

 

Loss (gain) on other investments

 

18

 

 

 

(1,452

)

Restructuring

 

—

 

 

 

4,528

 

Other

 

3,856

 

 

 

6,507

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(18,236

)

 

 

(38,730

)

Prepaid expenses and other assets

 

12,767

 

 

 

26,170

 

Accounts payable, accrued expenses and accrued compensation

 

12,147

 

 

 

(8,257

)

Deferred revenue

 

58,361

 

 

 

82,581

 

Other current and noncurrent liabilities

 

1,876

 

 

 

(8,052

)

Net cash provided by operating activities

 

266,750

 

 

 

217,476

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Purchases of property and equipment

 

(12,102

)

 

 

(4,247

)

Capitalized software development costs

 

(4,474

)

 

 

(6,451

)

Purchases of short-term investments

 

(145,342

)

 

 

(287,797

)

Sales and maturities of short-term investments

 

182,670

 

 

 

283,964

 

Proceeds from other investments

 

852

 

 

 

3,512

 

Purchases of other investments

 

—

 

 

 

(1,250

)

Business combinations, net of cash acquired

 

(196,182

)

 

 

(29,162

)

Net cash used in investing activities

 

(174,578

)

 

 

(41,431

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Payments on term loan

 

(3,750

)

 

 

(3,750

)

Proceeds from stock issued in connection with the employee stock purchase plan

 

15,482

 

 

 

16,262

 

Proceeds from the exercise of stock options

 

3,619

 

 

 

8,064

 

Purchase of treasury stock

 

(247,468

)

 

 

(99,977

)

Payments for taxes related to net share settlement of equity awards

 

(1,978

)

 

 

—

 

Net cash used in financing activities

 

(234,095

)

 

 

(79,401

)

Effect of exchange rate changes on cash and cash equivalents and restricted cash

 

1,038

 

 

 

(5,129

)

Net (decrease) increase in cash and cash equivalents and restricted cash

 

(140,885

)

 

 

91,515

 

Cash and cash equivalents and restricted cash at beginning of year

 

328,647

 

 

 

237,132

 

Cash and cash equivalents and restricted cash at end of year

$

187,762

 

 

$

328,647

 

 

 

 

 

 

 

 

 


TENABLE HOLDINGS, INC.
REVENUE COMPONENTS AND RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(unaudited)

Revenue

Three Months Ended
December 31,

 

Year Ended
December 31,

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

Subscription revenue

$

238,888

 

$

215,932

 

$

919,573

 

$

824,659

Perpetual license and maintenance revenue

 

10,610

 

 

11,833

 

 

44,661

 

 

47,774

Professional services and other revenue

 

11,035

 

 

7,966

 

 

35,171

 

 

27,588

Revenue(1)

$

260,533

 

$

235,731

 

$

999,405

 

$

900,021

_______________

(1)        Recurring revenue, which includes revenue from subscription arrangements for software (both recognized ratably over the subscription term and upon delivery) and cloud-based solutions and maintenance associated with perpetual licenses, represented 95% and 96% of revenue, respectively, in the three months and year ended December 31, 2025 and 95% and 96% of revenue in the three months and year ended December 31, 2024.

Calculated Current Billings

Three Months Ended
December 31,

 

Year Ended
December 31,

(in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

$

260,533

 

 

$

235,731

 

 

$

999,405

 

 

$

900,021

 

Deferred revenue (current), end of period

 

706,866

 

 

 

650,372

 

 

 

706,866

 

 

 

650,372

 

Deferred revenue (current), beginning of period(1)

 

(639,614

)

 

 

(583,940

)

 

 

(657,035

)

 

 

(580,887

)

Calculated current billings

$

327,785

 

 

$

302,163

 

 

$

1,049,236

 

 

$

969,506

 

_______________

(1)        Deferred revenue (current), beginning of period for the years ended December 31, 2025 and 2024 includes $6.7 million and $0.1 million, respectively, related to acquired deferred revenue.

Remaining Performance Obligations

At December 31,

 

Change

(in thousands)

 

2025

 

 

2024

 

%

Remaining performance obligations, short-term

$

748,616

 

$

660,647

 

13.3

%

Remaining performance obligations, long-term

 

312,449

 

 

206,879

 

51.0

%

Remaining performance obligations

$

1,061,065

 

$

867,526

 

22.3

%


Free Cash Flow and Unlevered Free Cash Flow

Three Months Ended
December 31,

 

Year Ended
December 31,

(in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided by operating activities

$

83,030

 

 

$

81,119

 

 

$

266,750

 

 

$

217,476

 

Purchases of property and equipment

 

(334

)

 

 

(2,323

)

 

 

(12,102

)

 

 

(4,247

)

Capitalized software development costs

 

(1,798

)

 

 

(521

)

 

 

(4,474

)

 

 

(6,451

)

Free cash flow

 

80,898

 

 

 

78,275

 

 

 

250,174

 

 

 

206,778

 

Cash paid for interest and other financing costs

 

6,554

 

 

 

7,472

 

 

 

26,841

 

 

 

30,977

 

Unlevered free cash flow

$

87,452

 

 

$

85,747

 

 

$

277,015

 

 

$

237,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow and unlevered free cash flow for the periods presented were impacted by:

 

Three Months Ended
December 31,

 

Year Ended
December 31,

(in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Employee stock purchase plan activity

$

5,550

 

 

$

5,267

 

 

$

236

 

 

$

(1,016

)

Acquisition-related expenses

 

(672

)

 

 

(170

)

 

 

(5,802

)

 

 

(1,496

)

Restructuring

 

(125

)

 

 

—

 

 

 

(125

)

 

 

(5,911

)

Tax payment on intra-entity asset transfer(1)

 

—

 

 

 

(1,232

)

 

 

—

 

 

 

(1,232

)

________________

(1)        The tax payment on intra-entity asset transfer in 2024 includes $0.3 million of interest that is included in cash paid for interest and other financing costs.

Non-GAAP Income from Operations and Non-GAAP Operating Margin

Three Months Ended
December 31,

 

Year Ended
December 31,

(dollars in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Income (loss) from operations

$

8,855

 

 

$

12,975

 

 

$

(9,168

)

 

$

(6,856

)

Stock-based compensation

 

44,502

 

 

 

40,714

 

 

 

191,813

 

 

 

163,515

 

Acquisition-related expenses

 

441

 

 

 

648

 

 

 

7,256

 

 

 

1,932

 

Restructuring

 

3,113

 

 

 

—

 

 

 

3,113

 

 

 

6,070

 

Amortization of acquired intangible assets

 

6,782

 

 

 

5,014

 

 

 

25,965

 

 

 

19,457

 

Non-GAAP income from operations

$

63,693

 

 

$

59,351

 

 

$

218,979

 

 

$

184,118

 

Operating margin

 

3.4

%

 

 

5.5

%

 

 

(0.9

)%

 

 

(0.8

)%

Non-GAAP operating margin

 

24.4

%

 

 

25.2

%

 

 

21.9

%

 

 

20.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Net Income and Non-GAAP Earnings Per Share

Three Months Ended
December 31,

 

Year Ended
December 31,

(in thousands, except per share data)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net (loss) income

$

(737

)

 

$

1,868

 

 

$

(36,118

)

 

$

(36,301

)

Stock-based compensation

 

44,502

 

 

 

40,714

 

 

 

191,813

 

 

 

163,515

 

Tax impact of stock-based compensation(1)

 

3,363

 

 

 

1,219

 

 

 

2,707

 

 

 

2,845

 

Acquisition-related expenses(2)

 

441

 

 

 

648

 

 

 

7,256

 

 

 

1,932

 

Restructuring(2)

 

3,113

 

 

 

—

 

 

 

3,113

 

 

 

6,070

 

Amortization of acquired intangible assets(3)

 

6,782

 

 

 

5,014

 

 

 

25,965

 

 

 

19,457

 

Tax impact of acquisitions

 

(159

)

 

 

(31

)

 

 

(306

)

 

 

(161

)

Tax impact of intra-entity asset transfer(4)

 

—

 

 

 

1,232

 

 

 

—

 

 

 

1,232

 

Non-GAAP net income

$

57,305

 

 

$

50,664

 

 

$

194,430

 

 

$

158,589

 

 

 

 

 

 

 

 

 

Net (loss) earnings per share, diluted

$

(0.01

)

 

$

0.02

 

 

$

(0.30

)

 

$

(0.31

)

Stock-based compensation

 

0.37

 

 

 

0.33

 

 

 

1.60

 

 

 

1.38

 

Tax impact of stock-based compensation(1)

 

0.03

 

 

 

0.01

 

 

 

0.02

 

 

 

0.03

 

Acquisition-related expenses(2)

 

—

 

 

 

—

 

 

 

0.06

 

 

 

0.02

 

Restructuring(2)

 

0.03

 

 

 

—

 

 

 

0.03

 

 

 

0.05

 

Amortization of acquired intangible assets(3)

 

0.06

 

 

 

0.04

 

 

 

0.22

 

 

 

0.16

 

Tax impact of acquisitions

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Tax impact of intra-entity asset transfer(4)

 

—

 

 

 

0.01

 

 

 

—

 

 

 

0.01

 

Adjustment to diluted earnings per share(5)

 

—

 

 

 

—

 

 

 

(0.04

)

 

 

(0.05

)

Non-GAAP earnings per share, diluted

$

0.48

 

 

$

0.41

 

 

$

1.59

 

 

$

1.29

 

 

 

 

 

 

 

 

 

Weighted-average shares used to compute GAAP net (loss) earnings per share, diluted

 

118,955

 

 

 

123,853

 

 

 

120,124

 

 

 

118,789

 

 

 

 

 

 

 

 

 

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

 

120,259

 

 

 

123,853

 

 

 

122,308

 

 

 

123,370

 

________________

(1)        The tax impact of stock-based compensation is based on the tax treatment for the applicable tax jurisdictions.

(2)        The tax impact of acquisition-related expenses and restructuring charges are not material.

(3)        The tax impact of the amortization of acquired intangible assets is included in the tax impact of acquisitions.

(4)        The tax impact of the intra-entity asset transfer is additional tax incurred related to the 2021 internal restructuring of Indegy.

(5)        An adjustment to reconcile GAAP net loss per share, which excludes potentially dilutive shares, to non-GAAP earnings per share, which includes potentially dilutive shares, when applicable.

Non-GAAP Gross Profit and Non-GAAP Gross Margin

Three Months Ended
December 31,

 

Year Ended
December 31,

(dollars in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Gross profit

$

205,243

 

 

$

184,292

 

 

$

780,468

 

 

$

700,353

 

Stock-based compensation

 

3,444

 

 

 

3,191

 

 

 

13,714

 

 

 

12,677

 

Amortization of acquired intangible assets

 

6,782

 

 

 

5,014

 

 

 

25,965

 

 

 

19,457

 

Non-GAAP gross profit

$

215,469

 

 

$

192,497

 

 

$

820,147

 

 

$

732,487

 

Gross margin

 

78.8

%

 

 

78.2

%

 

 

78.1

%

 

 

77.8

%

Non-GAAP gross margin

 

82.7

%

 

 

81.7

%

 

 

82.1

%

 

 

81.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Sales and Marketing Expense

Three Months Ended
December 31,

 

Year Ended
December 31,

(dollars in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Sales and marketing expense

$

106,727

 

 

$

95,348

 

 

$

416,949

 

 

$

395,385

 

Less: Stock-based compensation

 

17,302

 

 

 

15,210

 

 

 

68,801

 

 

 

62,727

 

Less: Acquisition-related expenses

 

—

 

 

 

—

 

 

 

1,320

 

 

 

52

 

Non-GAAP sales and marketing expense

$

89,425

 

 

$

80,138

 

 

$

346,828

 

 

$

332,606

 

Non-GAAP sales and marketing expense % of revenue

 

34.3

%

 

 

34.0

%

 

 

34.7

%

 

 

37.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Research and Development Expense

Three Months Ended
December 31,

 

Year Ended
December 31,

(dollars in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Research and development expense

$

54,945

 

 

$

44,728

 

 

$

223,669

 

 

$

181,624

 

Less: Stock-based compensation

 

14,101

 

 

 

12,261

 

 

 

56,542

 

 

 

47,656

 

Less: Acquisition-related expenses

 

4

 

 

 

—

 

 

 

1,778

 

 

 

(20

)

Non-GAAP research and development expense

$

40,840

 

 

$

32,467

 

 

$

165,349

 

 

$

133,988

 

Non-GAAP research and development expense % of revenue

 

15.7

%

 

 

13.8

%

 

 

16.5

%

 

 

14.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP General and Administrative Expense

Three Months Ended
December 31,

 

Year Ended
December 31,

(dollars in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

General and administrative expense

$

31,603

 

 

$

31,241

 

 

$

145,905

 

 

$

124,130

 

Less: Stock-based compensation

 

9,655

 

 

 

10,052

 

 

 

52,756

 

 

 

40,455

 

Less: Acquisition-related expenses

 

437

 

 

 

648

 

 

 

4,158

 

 

 

1,900

 

Non-GAAP general and administrative expense

$

21,511

 

 

$

20,541

 

 

$

88,991

 

 

$

81,775

 

Non-GAAP general and administrative expense % of revenue

 

8.3

%

 

 

8.7

%

 

 

8.9

%

 

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following adjustments to reconcile forecasted non-GAAP income from operations, non-GAAP net income, non-GAAP earnings per share, free cash flow and unlevered free cash flow are subject to a number of uncertainties and assumptions, each of which are inherently difficult to forecast. As a result, actual adjustments and GAAP results may differ materially.

Forecasted Non-GAAP Income from Operations

Three Months Ending
March 31, 2026

 

Year Ending
December 31, 2026

 

(in millions)

Low

 

High

 

Low

 

High

 

Forecasted (loss) income from operations

$

(3.4

)

 

$

(0.4

)

 

$

28.7

 

$

38.7

 

Forecasted stock-based compensation

 

45.1

 

 

 

45.1

 

 

 

184.9

 

 

184.9

 

Forecasted restructuring expense

 

4.5

 

 

 

4.5

 

 

 

4.5

 

 

4.5

 

Forecasted amortization of acquired intangible assets

 

6.8

 

 

 

6.8

 

 

 

26.9

 

 

26.9

 

Forecasted non-GAAP income from operations

$

53.0

 

 

$

56.0

 

 

$

245.0

 

$

255.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Forecasted Non-GAAP Net Income and Non-GAAP Earnings Per Share

Three Months Ending
March 31, 2026

 

Year Ending
December 31, 2026

(in millions, except per share data)

Low

 

High

 

Low

 

High

Forecasted net (loss) income(1)

$

(11.5

)

 

$

(8.5

)

 

$

(7.0

)

 

$

3.0

 

Forecasted stock-based compensation

 

45.1

 

 

 

45.1

 

 

 

184.9

 

 

 

184.9

 

Forecasted tax impact of stock-based compensation

 

1.1

 

 

 

1.1

 

 

 

4.8

 

 

 

4.8

 

Forecasted tax impact of acquisitions

 

—

 

 

 

—

 

 

 

(0.1

)

 

 

(0.1

)

Forecasted restructuring expense

 

4.5

 

 

 

4.5

 

 

 

4.5

 

 

 

4.5

 

Forecasted amortization of acquired intangible assets

 

6.8

 

 

 

6.8

 

 

 

26.9

 

 

 

26.9

 

Forecasted non-GAAP net income

$

46.0

 

 

$

49.0

 

 

$

214.0

 

 

$

224.0

 

 

 

 

 

 

 

 

 

Forecasted net (loss) earnings per share, diluted(1)

$

(0.10

)

 

$

(0.07

)

 

$

(0.06

)

 

$

0.03

 

Forecasted stock-based compensation

 

0.39

 

 

 

0.39

 

 

 

1.58

 

 

 

1.58

 

Forecasted tax impact of stock-based compensation

 

0.01

 

 

 

0.01

 

 

 

0.04

 

 

 

0.04

 

Forecasted tax impact of acquisitions

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Forecasted restructuring expense

 

0.04

 

 

 

0.04

 

 

 

0.04

 

 

 

0.04

 

Forecasted amortization of acquired intangible assets

 

0.06

 

 

 

0.06

 

 

 

0.23

 

 

 

0.23

 

Adjustment to diluted earnings per share(2)

 

(0.01

)

 

 

(0.01

)

 

 

(0.02

)

 

 

(0.02

)

Forecasted non-GAAP earnings per share, diluted

$

0.39

 

 

$

0.42

 

 

$

1.81

 

 

$

1.90

 

 

 

 

 

 

 

 

 

Forecasted weighted-average shares used to compute GAAP net loss per share, diluted

 

117.0

 

 

 

117.0

 

 

 

117.0

 

 

 

117.0

 

Forecasted weighted-average shares used to compute non-GAAP earnings per share, diluted

 

118.0

 

 

 

118.0

 

 

 

118.0

 

 

 

118.0

 

________________
(1)        The forecasted GAAP net loss assumes income tax expense of $4.2 million and $18.0 million in the three months ending March 31, 2026 and year ending December 31, 2026, respectively.

(2)        Adjustment to reconcile GAAP net loss per share, which excludes potentially dilutive shares, to non-GAAP earnings per share, which includes potentially dilutive shares.

Forecasted Free Cash Flow and Unlevered Free Cash Flow

Year Ending
December 31, 2026

(in millions)

Low

 

High

Forecasted net cash provided by operating activities

$

275.7

 

 

$

285.7

 

Forecasted purchases of property and equipment

 

(10.9

)

 

 

(10.9

)

Forecasted capitalized software development costs

 

(4.0

)

 

 

(4.0

)

Forecasted free cash flow

 

260.8

 

 

 

270.8

 

Forecasted cash paid for interest and other financing costs

 

24.2

 

 

 

24.2

 

Forecasted unlevered free cash flow

$

285.0

 

 

$

295.0