Docebo Reports First Quarter 2025 Results
TORONTO--(BUSINESS WIRE)--May 09, 2025--
Docebo Inc. (NASDAQ: DCBO; TSX:DCBO) ("Docebo" or the "Company"), a leading learning platform provider with a foundation in artificial intelligence (AI) and innovation, announced financial results for the three months ended March 31, 2025. All amounts are expressed in US dollars unless otherwise stated.
"We are pleased to report that our Q1 results exceeded guidance on both revenue and profitability," said Alessio Artuffo, President and CEO. "Last month at Docebo Inspire in Orlando--our largest customer event to date--we showcased how our continued investment in AI is enhancing product capabilities and driving measurable efficiencies. As we move through the year ahead, we remain focused on executing against our strategic roadmap, deepening AI integrations into every part of our platform, and delivering consistent, long-term value for our shareholders."
First Quarter 2025 Financial Highlights
-- Subscription revenue of $54.2 million, an increase of 13% from the
comparative period in the prior year, represented 95% of total revenue.
-- Total revenue of $57.3 million, an increase of 11% from the comparative
period in the prior year.
-- Gross profit of $45.9 million, an increase of 11% from the comparative
period in the prior year, represented 80.1% of revenue compared to 80.7%
of revenue for the comparative period in the prior year.
-- Net income of $1.5 million, or $0.05 per share, compared to net income of
$5.2 million, or $0.17 per share for the comparative period in the prior
year.
-- Adjusted Net Income1 of $8.5 million, or Adjusted Earnings per share of
$0.28, compared to Adjusted Net Income of $7.3 million, or Adjusted
Earnings per share of $0.24 for the comparative period in the prior year.
-- As at March 31, 2025, ARR was $225.1 million, an increase of $23.9
million from $201.2 million as at the end of the first quarter of 2024.
-- Adjusted EBITDA1 of $8.9 million, representing 15.6% of total revenue,
compared to $7.5 million, representing 14.5% of total revenue, for the
comparative period in the prior year.
-- Cash flow from operating activities of $7.9 million, compared to $8.4
million for the comparative period in the prior year.
-- Free Cash Flow1 of $9.0 million, representing 15.7% of total revenue for
the three months ended March 31, 2025, compared to $9.2 million,
representing 17.9% of total revenue, for the comparative period in the
prior year.
First Quarter 2025 Customer Updates
-- Notable new customer wins this quarter include a leading North American
software platform provider that offers a cloud-based, end-to-end solution
for trades businesses to manage operations, drive growth, and enhance
customer experience. They selected Docebo to embed learning directly
within their products to support customer onboarding, product training,
operational efficiency, and certification, while reducing support tickets
and administrative costs. The decision was driven by Docebo's proven
ability to deliver hyper-personalized learning across both Customer
Experience $(CX)$ and Employee Experience (EX) use cases, along with its
strong track record of innovation and a robust technology roadmap.
-- In collaboration with one of our largest systems integrator partners, NYU
Langone Health, one of North America's premier academic medical centers,
chose Docebo as their partner to implement a comprehensive initiative to
create a robust talent advancement ecosystem that supports both EX and CX
users.
-- A major luxury hotel and resort company headquartered in North America
with more than 150 properties operated by 50,000 people worldwide chose
Docebo for an Employee Experience use case to support upskilling,
reskilling, onboarding, compliance and leadership training. Leveraging
Docebo's mobile capabilities, they needed a robust platform that would
enhance the delivery and learning experience for staffer training
tailored specifically to each property. By being able to learn and expand
their knowledge in the flow of work, their employees remain accessible to
their guests and able to deliver the differentiated resort experience for
which their properties are known.
-- Stanley Black & Decker, a global leader in tools and outdoor products
with 50,000 employees, has been a Docebo customer since Q4 2021. Their
continued investment in their CX use case reflects confidence in our
platform's ability to support large, complex organizations with scalable,
integrated learning. By prioritizing analytics, automation, and
integration, they are driving sales efficiency and strengthening customer
and partner relationships across North America and Europe.
-- One of the world's leading quick-service restaurant companies has further
expanded its deployment of the Docebo platform. The company has extended
usage across additional restaurant and franchise locations and enhanced
its training programs through the adoption of Docebo's advanced analytics
suite. This expansion aims to improve overall restaurant performance and
enable staff to be effectively cross-trained across multiple operational
stations.
-- Following the close of the quarter, Amazon Web Services, Inc. ("AWS")
notified Docebo of its intention not to renew its Order Form related to
the Skills Builder customer academy, which is set to expire on December
31, 2025. AWS advised Docebo that this decision was not driven by
competitive displacement or performance concerns. AWS and its affiliates
will continue to leverage Docebo to support a variety of employee
experience initiatives across multiple departments. AWS' Skills Builder
use case currently represents less than 2% of our reported ARR as at
March 31, 2025.
(1) Please refer to "Non-IFRS Measures and Reconciliation of Non-IFRS
Measures" section of this press release.
Financial Outlook
Docebo is providing financial guidance for the three months ended June 30, 2025 as follows:
-- Total revenue between $59.0 million and $59.2 million -- Adjusted EBITDA as a percentage of total revenue between 14.5% to 15.0%
Management expects subscription revenue to grow about one and a half percentage points higher than overall company revenue while professional services revenue to be down sequentially from Q1.
Docebo is revising financial guidance for the fiscal year ended December 31, 2025 as follows:
-- Subscription revenue growth of 10.0% to 11.0%
-- Total revenue growth between 9.0% to 10.0%
-- Adjusted EBITDA as a percentage of total revenue of between 17.0% to
18.0%
The information in this section is forward-looking. Please see the sections entitled "Non-IFRS Measures and Reconciliation of Non-IFRS Measures" and "Key Performance Indicators" in this press release for how we define "Adjusted EBITDA" and the section entitled "Forward-Looking Information." A reconciliation of forward-looking "Adjusted EBITDA" to the most directly comparable IFRS measure is not available without unreasonable effort, as certain items cannot be reasonably predicted because of their high variability, complexity and low visibility. Docebo believes that this type of guidance provides useful insight into the anticipated performance of its business.
Leadership Update
The Company made the following executive leadership changes:
-- On April 1, 2025, Kyle Lacy joined Docebo in the role of Chief Marketing
Officer. Kyle is a seasoned marketing executive with nearly two decades
of experience leading high-growth software companies through scaling,
transformation, and acquisition.
-- Effective April 8, 2025, the Board promoted Brandon Farber to the role of
Chief Financial Officer. Mr. Farber had been serving in an interim
capacity since March 1, 2025.
-- On April 10, 2025, Greg Swift, Chief Revenue Officer, and the Company
mutually agreed that he would move on from Docebo on July 31, 2025. A
search for his successor is actively underway.
-- On April 28, 2025, Fabio Pirovano, Chief Product Officer, and the Company
mutually agreed that he would move on from Docebo later this year, in Q4.
He is succeeded by Riccardo LaRosa, who joined Docebo on May 5, 2025 as
Chief Technology Officer. Mr. LaRosa brings over 25 years of experience
leading high-performing multinational technical teams and building
impactful SaaS products for global enterprises. Mr. Pirovano will work
closely with Mr. LaRosa to ensure a seamless transition.
Credit Facility
Docebo also announced today that, effective May 8, 2025, it has entered into a new revolving operating credit facility (the "Facility") with National Bank of Canada (the "Lender"). The principal amount of the Facility totals US$50 million with an accordion feature that allows for the expansion of the Facility by up to an aggregate maximum principal amount of US$50 million. The accordion feature is available upon request by Docebo, subject to review and approval by the Lender. The Facility has a term of three years and bears interest at variable rates depending on certain financial ratios and metrics.
Renewal of NCIB
Docebo also announced today that the Toronto Stock Exchange has approved its notice of intention to renew its normal course issuer bid ("NCIB") for its common shares ("Shares"). The renewed NCIB will be made in accordance with the requirements of the Toronto Stock Exchange.
Pursuant to the notice, Docebo is authorized to acquire up to a maximum of 1,481,659 Shares, or 5% of the Company's 29,633,182 issued and outstanding Shares as of May 6, 2025, for cancellation over the next 12 months. Purchases will be made on the open market through the facilities of the Toronto Stock Exchange (the "TSX"), NASDAQ, and/or other alternative Canadian and U.S. trading systems and in accordance with applicable regulatory requirements at a price per Share equal to the market at the time of acquisition. The number of Shares that can be purchased pursuant to the NCIB is subject to a current daily maximum of 12,440 Shares (which is equal to 25% of 49,673 Shares, being the average daily trading volume during the six months ended April 30, 2025), in each case subject to Docebo's ability to make one block purchase of Shares per calendar week that exceeds such limits.
Docebo may begin to purchase Shares on or about May 20, 2025 and the bid will terminate on May 19, 2026 or such earlier time as Docebo completes its purchases pursuant to the bid or provides notice of termination. Any Shares purchased under the NCIB will be cancelled upon their purchase. Docebo intends to fund the purchases out of its available cash.
In connection with the renewal of the NCIB, Docebo has also renewed its automatic securities purchase plan (the "Plan") with its designated broker to facilitate the purchase of Shares under the NCIB at times when Docebo would ordinarily not be permitted to purchase Shares due to regulatory restrictions or self-imposed blackout periods. Under the Plan, before entering a self-imposed blackout period, Docebo may, but is not required to, ask the designated broker to make purchases under the NCIB within specified parameters. Outside of the pre-determined blackout periods, Shares may be purchased under the NCIB based on the discretion of Docebo's management, in compliance with TSX rules and applicable securities laws. Docebo may elect to suspend or discontinue its NCIB in accordance with certain conditions set forth in the Plan. The Plan will be effective as of May 20, 2025.
Under its previous NCIB which commenced on May 20, 2024 and expires on May 19, 2025, Docebo was authorized to repurchase up to 1,764,037 Shares, representing approximately 10% of the Company's public float. As of May 6, 2025, Docebo has repurchased and cancelled a total of 947,298 Shares at an average price of $33.26 (C$45.84) per Share for total cash consideration, including transaction costs, of $31.5 million. All repurchases under the NCIB within the past 12 months were conducted through the facilities of the Toronto Stock Exchange, other designated exchanges and/or Canadian alternative trading systems.
Docebo believes that the purchases are in the best interest of the Company and constitute a desirable use of its funds. The focus of the Company remains on making investments to promote the long-term growth and profitability of the business while creating immediate value for shareholders by executing the NCIB.
First Quarter 2025 Results
Selected Financial Measures
Three months ended March 31,
2025 2024 Change Change
$ $ $ %
------ ------ ------ ---------
Subscription Revenue (in
thousands of US dollars) 54,183 47,890 6,293 13.1%
Professional Services (in
thousands of US dollars) 3,113 3,513 (400) (11.4)%
------ ------ ------ -----
Total Revenue (in thousands of
US dollars) 57,296 51,403 5,893 11.5%
------ ------ ------ -----
Gross Profit (in thousands of US
dollars) 45,901 41,477 4,424 10.7%
Percentage of Total Revenue 80.1% 80.7%
Net Income (in thousands of US
dollars) 1,474 5,169 (3,695) (71.5)%
Earnings per Share - Basic 0.05 0.17 (0.12) (70.6)%
Earnings per Share - Diluted 0.05 0.17 (0.12) (70.6)%
Cash Provided by Operating
Activities (in thousands of US
dollars) 7,945 8,426 (481) (5.7)%
Key Performance Indicators and Non-IFRS Measures
As at March 31,
2025 2024 Change Change %
----- ----- ------ ----------
Annual Recurring Revenue (in millions of US
dollars) 225.1 201.2 23.9 11.9%
Average Contract Value (in thousands of US
dollars) 56.4 52.5 3.9 7.4%
Three months ended March 31,
2025 2024 Change Change
$ $ $ %
------- ------ ------- ---------
Adjusted EBITDA (in thousands of US
dollars) 8,921 7,467 1,454 19.5%
Adjusted Net Income (in thousands of
US dollars) 8,495 7,274 1,221 16.8%
Adjusted Earnings per Share - Basic 0.28 0.24 0.04 16.7%
Adjusted Earnings per Share - Diluted 0.27 0.23 0.04 17.4%
Working Capital (in thousands of US
dollars) 14,299 27,354 (13,055) (47.7)%
Free Cash Flow (in thousands of US
dollars) 8,994 9,198 (204) (2.2)%
Conference Call
Management will host a conference call on Friday, May 9, 2025 at 8:00 am ET to discuss these first quarter results. To access the conference call, please dial +1-646-960-0169 or +1-888-440-6849 or access the webcast at https://docebo.inc/events-and-presentations/default.aspx. The Company will post Prepared Management Remarks (in .pdf format) regarding its Q1 2025 results, which will be the subject of this call, on the Investor Relations section of Docebo's website at https://investors.docebo.com.
The unaudited condensed consolidated interim financial statements for the three months ended March 31, 2025 and Management's Discussion & Analysis for the same period have been filed on SEDAR+ at www.sedarplus.ca and on EDGAR at www.sec.gov. Alternatively, these documents along with a presentation in connection with the conference call can be accessed online at https://investors.docebo.com.
An archived recording of the conference call will be available until May 16, 2025 and for 90 days on our website. To listen to the recording, please visit the webcast link which can be found on Docebo's investor relations website at https://docebo.inc/events-and-presentations/default.aspx or call +1-609-800-9909 or +1-800-770-2030 and enter passcode 8722408#.
Forward-Looking Information
This press release contains "forward-looking information" and "forward-looking statements" (collectively, "forward-looking information") within the meaning of applicable securities laws.
In some cases, forward-looking information can be identified by the use of forward-looking terminology such as "plans", "targets", "expects", "is expected", "an opportunity exists", "budget", "scheduled", "estimates", "outlook", "forecasts", "projection", "prospects", "strategy", "intends", "anticipates", "believes", or variations of such words and phrases or statements that certain actions, events or results "may", "could", "would", "might" or, "will", "occur" or "be achieved", and similar words or the negative of these terms and similar terminology. In addition, any statements that refer to expectations, intentions, projections or other characterizations of future events or circumstances contain forward-looking information. Statements containing forward-looking information are not historical facts but instead represent management's expectations, estimates and projections regarding future events or circumstances.
This forward-looking information in this press release includes, but is not limited to, statements regarding the Company's business; the guidance for the three months ended June 30, 2025 in respect of total revenue, Adjusted EBITDA as a percentage of total revenue and subscription revenue and fiscal year ending December 31, 2025 in respect of total revenue growth, and Adjusted EBITDA as a percentage of total revenue discussed under "Financial Outlook" in this press release; the impact of AI on our business; future financial position and business strategy; the learning management industry; our growth rates and growth strategies; addressable markets for our solutions; the achievement of advances in and expansion of our platform; expectations regarding our revenue and the revenue generation potential of our platform and other products; our business plans and strategies; expectations regarding continued AWS' use of Docebo products and services after December 31, 2025; and our competitive position in our industry. This forward-looking information is based on our opinions, estimates and assumptions in light of our experience and perception of historical trends, current conditions and expected future developments, as well as other factors that we currently believe are appropriate and reasonable in the circumstances. Despite a careful process to prepare and review the forward-looking information, there can be no assurance that the underlying opinions, estimates and assumptions will prove to be correct. Certain assumptions include: our ability to build our market share and enter new markets and industry verticals; our ability to attract and retain key personnel; our ability to maintain and expand geographic scope; our ability to execute on our expansion plans; our ability to continue
investing in infrastructure to support our growth; our ability to obtain and maintain existing financing on acceptable terms; our ability to execute on profitability initiatives; AWS' ability to transition from our platform; currency exchange and interest rates; the impact of inflation and global macroeconomic conditions; the impact of competition; our ability to respond to the changes and trends in our industry or the global economy; and the changes in laws, rules, regulations, and global standards are material factors made in preparing forward-looking information and management's expectations.
Forward-looking information is necessarily based on a number of opinions, estimates and assumptions that, while considered by the Company to be appropriate and reasonable as of the date of this press release, are subject to known and unknown risks, uncertainties, assumptions and other factors that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking information, including but not limited to:
-- the Company's ability to execute its growth strategies;
-- the impact of changing conditions in the global corporate e-learning
market;
-- increasing competition in the global corporate e-learning market in which
the Company operates;
-- fluctuations in currency exchange rates and volatility in financial
markets;
-- changes in the attitudes, financial condition and demand of our target
market;
-- the Company's ability to operate its business and effectively manage its
growth under evolving macroeconomic conditions, such as high inflation
and recessionary environments;
-- developments and changes in applicable laws and regulations;
-- fluctuations in the length and complexity of the sales cycle for our
platform, especially for sales to larger enterprises;
-- issues in the use of AI in our platform and potential resulting
reputational harm or liability; and
-- such other factors discussed in greater detail under the "Risk Factors"
section of our Annual Information Form dated February 27, 2025 ("AIF"),
which is available under our profile on SEDAR+ at www.sedarplus.ca.
Our guidance for the three months ended June 30, 2025 in respect of total revenue, Adjusted EBITDA as a percentage of total revenue and subscription revenue and fiscal year ending December 31, 2025 in respect of total revenue, and Adjusted EBITDA as a percentage of total revenue is subject to certain assumptions and associated risks as stated above under this "Forward-Looking Information," section and in particular the following:
-- currency assumptions, in particular that the US dollar will remain strong
against other major currencies;
-- there will be continued macro-economic headwinds that will specifically
affect our small and medium sized business and lower mid-market
customers;
-- there will be a seven-figure negative impact on our Annual Recurring
Revenue base resulting from a large enterprise customer terminating its
agreement with us following its acquisition of an organization that has
an in-house LMS;
-- our ability to win business from new customers and expand business from
existing customers;
-- the timing of new customer wins and expansion decisions by our existing
customers;
-- maintaining our customer retention levels, and specifically, that
customers will renew contractual commitments on a periodic basis as those
commitments come up for renewal, at rates not materially inconsistent
with our historical experience; and
-- with respect to Adjusted EBITDA as a percentage of revenue, our ability
to contain expense levels while expanding our business.
If any of these risks or uncertainties materialize, or if the opinions, estimates or assumptions underlying the forward-looking information prove incorrect, actual results or future events might vary materially from those anticipated in the forward-looking information. The opinions, estimates or assumptions referred to above and described in greater detail in the "Summary of Factors Affecting our Performance" section of our MD&A for the three months ended March 31, 2025 and in the "Risk Factors" section of our AIF, should be considered carefully by prospective investors.
Although we have attempted to identify important risk factors that could cause actual results to differ materially from those contained in forward-looking information, there may be other risk factors not presently known to us or that we presently believe are not material that could also cause actual results or future events to differ materially from those expressed in such forward-looking information. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. No forward-looking statement is a guarantee of future results. Accordingly, you should not place undue reliance on forward-looking information, which speaks only as of the date made. The forward-looking information contained in this press release represents our expectations as of the date specified herein, and are subject to change after such date. However, we disclaim any intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.
All of the forward-looking information contained in this press release is expressly qualified by the foregoing cautionary statements.
Additional information relating to Docebo, including our AIF, can be found on SEDAR+ at www.sedarplus.ca.
About Docebo
Docebo is redefining the way enterprises leverage technology to create and manage content, deliver training, and measure the business impact of their learning programs. With Docebo's end-to-end learning platform, organizations worldwide are equipped to deliver scaled, personalized learning across all their audiences and use cases, driving growth and powering their business.
Results of Operations
The following table outlines our unaudited condensed consolidated interim statements of income and comprehensive income for the following periods:
Three months ended March 31,
(In thousands of US dollars, except per
share data) 2025 2024
$ $
------------- ------------
Revenue 57,296 51,403
Cost of revenue 11,395 9,926
------------- ------------
Gross profit 45,901 41,477
Operating expenses
General and administrative 8,725 8,155
Sales and marketing 20,355 16,433
Research and development 13,403 10,412
Share-based compensation 789 1,932
Foreign exchange loss (gain) 123 $(500.SI)$
Depreciation and amortization 798 818
------------- ------------
44,193 37,250
------------- ------------
Operating income 1,708 4,227
Finance income, net (648) (545)
Other (income) loss (1) (1)
------------- ------------
Income before income taxes 2,357 4,773
Income tax expense (recovery) 883 (396)
------------- ------------
Net income 1,474 5,169
------------- ------------
Other comprehensive loss
Item that may be reclassified subsequently
to income:
Exchange loss on translation of foreign
operations 8 897
Comprehensive income 1,466 4,272
============= ============
Earnings per share - basic 0.05 0.17
Earnings per share - diluted 0.05 0.17
Weighted average number of common shares
outstanding - basic 30,263,194 30,319,606
Weighted average number of common shares
outstanding - diluted 30,927,215 31,044,036
Key Statement of Financial Position Information
(In thousands of US dollars, March 31, December 31,
except percentages) 2025 2024 Change Change
$ $ $ %
---------------------------- --------- ------------ ------ ------
Cash and cash equivalents 91,874 92,540 (666) (0.7)%
Total assets 197,673 190,713 6,960 3.6%
Total liabilities 145,240 132,952 12,288 9.2%
Total long-term liabilities 4,674 4,350 324 7.4%
---------------------------- --------- ------------ ------ ------
Non-IFRS Measures and Reconciliation of Non-IFRS Measures
This press release makes reference to certain non-IFRS measures including key performance indicators used by management and typically used by our competitors in the software-as-a-service ("SaaS") industry. These measures are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS and are therefore not necessarily comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing further understanding of our results of operations from management's perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS. These non-IFRS measures are used to provide investors with alternative measures of our operating performance and liquidity and thus highlight trends in our business that may not otherwise be apparent when relying solely on IFRS measures. We also believe that securities analysts, investors and other interested parties frequently use non-IFRS measures, including SaaS industry metrics, in the evaluation of companies in the SaaS industry. Management also uses non-IFRS measures to facilitate operating performance comparisons from period to period, the preparation of annual operating budgets and forecasts and to determine components of executive compensation. The non-IFRS measures referred to in this press release include "Annual Recurring Revenue", "Average Contract Value", "Adjusted EBITDA", "Adjusted Net Income", "Adjusted Earnings per Share - Basic and Diluted", "Working Capital" and "Free Cash Flow".
Key Performance Indicators
We recognize subscription revenues ratably over the term of the subscription period under the provisions of our agreements with customers. The terms of our agreements, combined with high customer retention rates, provides us with a significant degree of visibility into our near-term revenues. Management uses a number of metrics, including the ones identified below, to measure the Company's performance and customer trends, which are used to prepare financial plans and shape future strategy. Our key performance indicators may be calculated in a manner different than similar key performance indicators used by other companies.
-- Annual Recurring Revenue: We define Annual Recurring Revenue as the
annualized equivalent value of the subscription revenue of all existing
contracts (including Original Equipment Manufacturer contracts) as at the
date being measured, excluding non-recurring revenues from implementation,
support and maintenance fees. Our customers generally enter into annual
or multi-year contracts which are non-cancellable or cancellable with
penalty. Accordingly, our calculation of Annual Recurring Revenue assumes
that customers will renew the contractual commitments on a periodic basis
as those commitments come up for renewal. Subscription agreements may be
subject to price increases upon renewal reflecting both inflationary
increases and the additional value provided by our solutions. In addition
to the expected increase in subscription revenue from price increases
over time, existing customers may subscribe for additional features,
learners or services during the term. We believe that this measure
provides a fair real-time measure of performance in a subscription-based
environment. Annual Recurring Revenue provides us with visibility for
consistent and predictable growth to our cash flows. Our strong total
revenue growth coupled with increasing Annual Recurring Revenue indicates
the continued strength in the expansion of our business and will continue
to be our focus on a go-forward basis.
-- Average Contract Value: Average Contract Value is calculated as total
Annual Recurring Revenue divided by the number of active customers.
Annual Recurring Revenue and Average Contract Value as at March 31, 2025 and 2024 were as follows:
2025 2024 Change Change %
----- ----- ------ --------
Annual Recurring Revenue (in millions of US
dollars) 225.1 201.2 23.9 11.9%
Average Contract Value (in thousands of US
dollars) 56.4 52.5 3.9 7.4%
Adjusted EBITDA
Adjusted EBITDA is defined as net income excluding net finance income, depreciation and amortization, income taxes, share-based compensation and related payroll taxes, other income, foreign exchange gains and losses, acquisition related compensation, transaction related expenses and restructuring costs, if any.
The IFRS measure most directly comparable to Adjusted EBITDA presented in our financial statements is net income.
The following table reconciles Adjusted EBITDA to net income for the periods indicated:
Three months ended March 31,
(In thousands of US dollars) 2025 2024
$ $
-------------- --------------
Net income 1,474 5,169
Finance income, net(1) (648) (545)
Depreciation and amortization(2) 798 818
Income tax expense (recovery) 883 (396)
Share-based compensation(3) 789 1,932
Other income(4) (1) (1)
Foreign exchange loss (gain)(5) 123 (500)
Acquisition related compensation(6) 1,057 990
Transaction related expenses(7) 371 --
Restructuring(8) 4,075 --
-------------- --------------
Adjusted EBITDA 8,921 7,467
-------------- --------------
Adjusted EBITDA as a percentage of total
revenue 15.6 % 14.5 %
(1) Finance income, net, is primarily related to interest income earned on
cash and cash equivalents as the funds are invested in highly liquid
short-term interest-bearing marketable securities which is offset by
interest expenses incurred on lease obligations, and contingent
consideration as well as bank fees and other expenses.
(2) Depreciation and amortization expense is primarily related to
depreciation expense on right-of-use assets ("ROU assets"), property and
equipment and acquired intangible assets.
(3) These expenses represent non-cash expenditures recognized in connection
with the issuance of share-based compensation to our employees and
directors and cash payroll taxes paid on gains earned by option holders
when stock options are exercised.
(4) Other (income) expense, net is primarily comprised of rental income from
subleasing office space.
(5) These non-cash gains and losses relate to foreign exchange translation.
(6) These costs represent the earn-out portion of the consideration paid to
the vendors of previously acquired businesses that is associated with
the achievement of certain acquisition related performance and other
obligations.
(7) These expenses relate to professional, legal, consulting, accounting and
other fees related to acquisition activities and due diligence costs
incurred in connection with securing a credit facility that would
otherwise have not been incurred and are not considered an expense
indicative of continuing operations.
(8) There was a reduction in workforce during the first quarter of 2025 that
resulted in severance payments to employees.
Adjusted Net Income and Adjusted Earnings per Share - Basic and Diluted
Adjusted Net Income is defined as net income excluding amortization of intangible assets, share-based compensation and related payroll taxes, acquisition related compensation, transaction related expenses, restructuring costs, foreign exchange gains and losses, and income taxes.
Adjusted Earnings per share - basic and diluted is defined as Adjusted Net Income divided by the weighted average number of common shares (basic and diluted).
The IFRS measure most directly comparable to Adjusted Net Income presented in our financial statements is net income.
The following table reconciles net income to Adjusted Net Income for the periods indicated:
Three months ended March 31,
(In thousands of US dollars) 2025 2024
$ $
-------------- --------------
Net income for the period 1,474 5,169
Amortization of intangible assets 171 173
Share-based compensation 789 1,932
Acquisition related compensation 1,057 990
Transaction related expenses 371 --
Restructuring 4,075 --
Foreign exchange loss (gain) 123 (500)
Deferred income tax expense (recovery) 435 (490)
-------------- --------------
Adjusted net income 8,495 7,274
============== ==============
Weighted average number of common shares -
basic 30,263,194 30,319,606
Weighted average number of common shares -
diluted 30,927,215 31,044,036
Adjusted earnings per share - basic 0.28 0.24
Adjusted earnings per share - diluted 0.27 0.23
Working Capital
Working Capital as at March 31, 2025 and 2024 was $14.3 million and $27.4 million, respectively. Working Capital is defined as current assets, excluding the current portion of the net investment in finance lease and contract costs, minus current liabilities, excluding borrowings, if any, and the current portion of contingent consideration and lease obligations. Working Capital is not a recognized measure under IFRS.
The following table represents the Company's working capital position as at March 31, 2025 and 2024:
2025 2024
$ $
Current assets 161,766 140,906
Less: Current portion of net investment in finance lease (24) (81)
Less: Current portion of contract costs (7,929) (6,893)
------- -------
Current assets, net of net investment in finance lease and
contract costs 153,813 133,932
======= =======
Current liabilities 140,566 108,385
Less: Current portion of lease obligations (1,052) (1,807)
------- -------
Current liabilities, net of lease obligations 139,514 106,578
------- -------
Working capital 14,299 27,354
======= =======
Free Cash Flow
Free Cash Flow is defined as cash flows from operating activities less cash used for purchases of property and equipment and capitalized internal-use software costs, plus non-recurring expenditures such as the payment of acquisition-related compensation, the payment of transaction-related costs, and the payment of restructuring costs. Free Cash Flow is not a recognized measure under IFRS. The IFRS measure most directly comparable to Free Cash Flow presented in our financial statements is cash flow from operating activities.
The following table reconciles our cash flows from operating activities to Free Cash Flow for the periods indicated:
Three months ended March 31,
(In thousands of US dollars) 2025 2024
$ $
---------- ---- ---------- ----
Cash flow from operating activities 7,945 8,426
Purchases of property and equipment (298) (203)
Acquisition related compensation paid 736 669
Transaction related expenses paid 73 306
Restructuring costs paid 538 --
---------- ---- ---------- ----
Free cash flow 8,994 9,198
---------- ---- ---------- ----
Free cash flow as a percentage of total
revenue 15.7% 17.9%
View source version on businesswire.com: https://www.businesswire.com/news/home/20250509601181/en/
CONTACT: For further information, please contact:
Mike McCarthy
Vice President - Investor Relations
(214) 830-0641
mike.mccarthy@docebo.com
(END) Dow Jones Newswires
May 09, 2025 06:00 ET (10:00 GMT)
免责声明：投资有风险，本文并非投资建议，以上内容不应被视为任何金融产品的购买或出售要约、建议或邀请，作者或其他用户的任何相关讨论、评论或帖子也不应被视为此类内容。本文仅供一般参考，不考虑您的个人投资目标、财务状况或需求。TTM对信息的准确性和完整性不承担任何责任或保证，投资者应自行研究并在投资前寻求专业建议。