Press Release: LegalZoom Reports Strong Fourth Quarter and Full Year 2025 Financial Results

Dow Jones
02/20

Q4 2025 revenue and Adjusted EBITDA exceeds outlook

Introduces strong 2026 guidance

Announces $100 million increase to share repurchase authorization

   -- Full-year revenue of $756.0 million up 11% year-over-year, reflecting 
      emphasis on subscription initiatives and contributions from the Formation 
      Nation acquisition 
 
   -- Full-year subscription revenue of $492.5 million up 13% year-over-year, 
      driven by focus on higher-value customers and differentiated 
      human-in-the-loop service offerings 
 
   -- Full-year net income of $15.4 million and net income margin of 2% 
 
   -- Full-year Adjusted EBITDA of $172.2 million and Adjusted EBITDA margin of 
      23% 
 
   -- Record full-year operating cash flow of $178.2 million, up 31% 
      year-over-year, and record free cash flow of $147.9 million, up 48% 
      year-over-year 
 
   -- $203.1 million of cash and cash equivalents and no debt outstanding as of 
      December 31, 2025 

MOUNTAIN VIEW, Calif., Feb. 19, 2026 (GLOBE NEWSWIRE) -- LegalZoom.com, Inc. (Nasdaq: LZ), a leading online platform for legal services, today announced results for its fourth quarter and year ended December 31, 2025.

"LegalZoom is built for where the market is going. AI is transforming how legal work starts, which is opening up new markets. We are winning by delivering customers to the finish line with trust, judgment, and execution," said Jeff Stibel, Chairman and Chief Executive Officer of LegalZoom. "Our strategy is simple: lead in automation and win the last mile with human-in-the-loop expertise. By serving both new entrepreneurs and established businesses, and supporting them across their full lifecycle, we are expanding our role from a point solution to a long-term partner. We believe this evolution will strengthen our competitive position, deepen customer relationships, and position LegalZoom for sustained growth in the years ahead."

Noel Watson, LegalZoom's Chief Operating Officer and Chief Financial Officer, added, "We delivered strong results in 2025 with continued subscription momentum, expanding margins, and record free cash flow generation. Building on that performance, we are guiding to approximately 8% revenue growth at the midpoint in 2026 reflecting solid organic growth and continued Adjusted EBITDA expansion from disciplined execution and a focus on higher-value services, all of which we believe will accelerate in future years. Underscoring our confidence in the business and our commitment to shareholder returns, our Board has approved a $100 million increase to our existing share repurchase authorization."

Fourth Quarter 2025 Highlights

   -- Revenue was $190.3 million for the quarter, up 18% year-over-year. 
 
          -- Transaction revenue was $59.3 million for the quarter, compared to 
             $53.0 million in the same period in 2024, up 12% year-over-year. 
 
          -- Subscription revenue was $130.9 million for the quarter, compared 
             to $108.7 million in the same period in 2024, up 20% 
             year-over-year. 
 
   -- Gross margin was 68% for the quarter compared to 67% in the same period 
      in 2024. 
 
   -- Net income was $6.1 million for the quarter, or 3% of revenue, compared 
      to $12.9 million, or 8% of revenue, in the same period in 2024. 
 
   -- Adjusted EBITDA was $49.9 million for the quarter, or 26% of revenue, 
      compared to $44.2 million, or 27% of revenue, in the same period in 2024. 
 
   -- Non-GAAP net income was $31.1 million for the quarter compared to $32.6 
      million in the same period in 2024. 
 
   -- Cash and cash equivalents were $203.1 million as of December 31, 2025 
      compared to $142.1 million as of December 31, 2024. 
 
   -- Cash flows provided by operating activities were $34.1 million for the 
      quarter ended December 31, 2025 compared to $42.6 million in the same 
      period in 2024. 
 
   -- Free cash flow was $28.0 million for the quarter ended December 31, 2025 
      compared to $35.9 million in the same period in 2024. 
 
   -- Basic and diluted net income per share was $0.03 for the quarter compared 
      to a basic and diluted net income per share of $0.07 for the same period 
      in 2024. Basic and diluted Non-GAAP net income per share was $0.18 and 
      $0.17, respectively, for the quarter in 2025 compared to basic and 
      diluted Non-GAAP net income per share of $0.19 for the same period in 
      2024. 

Key Business Metrics and Non-GAAP Financial Measures

(Unaudited, in thousands except AOV, ARPU and percentages)

 
                       Three Months Ended       % Growth            Year Ended           % Growth 
                          December 31,          (Decline)          December 31,          (Decline) 
                                                            -------------------------- 
                     2025          2024            YOY        2025          2024            YOY 
                    -------       -------      -----------   -------       -------      ----------- 
Total revenue      $190,266      $161,706         18%       $756,043      $681,881         11% 
   Transaction 
    revenue        $ 59,319      $ 52,959         12%       $263,582      $245,692          7% 
   Subscription 
    revenue        $130,947      $108,747         20%       $492,461      $436,189         13% 
Gross Profit       $128,535      $108,321         19%        498,083       441,788         13% 
Gross Margin             68%           67%         1%             66%           65%         2% 
Net Income         $  6,058      $ 12,854        (53)%      $ 15,427      $ 29,963        (49)% 
Net income margin         3%            8%       (63)%             2%            4%       (50)% 
Net Income per 
 share -- basic:   $   0.03      $   0.07        (57)%      $   0.09      $   0.17        (47)% 
Net Income per 
 share -- 
 diluted:          $   0.03      $   0.07        (57)%      $   0.08      $   0.16        (50)% 
Net cash provided 
 by operating 
 activities        $ 34,129      $ 42,586        (20)%       178,197       135,639         31% 
Non-GAAP 
Financial 
Measures 
Non-GAAP net 
 income            $ 31,102      $ 32,598         (5)%      $114,249      $ 99,451         15% 
Non-GAAP net 
 income per share 
 -- basic:         $   0.18      $   0.19         (5)%      $   0.64      $   0.55         16% 
Non-GAAP net 
 income per share 
 -- diluted:       $   0.17      $   0.19        (11)%      $   0.62      $   0.54         15% 
Adjusted EBITDA    $ 49,894      $ 44,204         13%       $172,193      $148,114         16% 
Adjusted EBITDA 
 margin                  26%           27%        (4)%            23%           22%         5% 
Free cash flow     $ 27,995      $ 35,879        (22)%      $147,920      $ 99,943         48% 
Key Business 
Metrics 
Transaction units       239           241         (1)%         1,117         1,123         (1)% 
Business 
 formations             112            96         17%            500           482          4% 
Average order 
 value (AOV)       $    248      $    220         13%       $    236      $    219          8% 
Subscription 
 units at period 
 end                  1,939         1,766         10%          1,939         1,766         10% 
Average revenue 
 per subscription 
 unit (ARPU) at 
 period end        $    266      $    263          1%       $    266      $    263          1% 
(Certain percentages may not recalculate due to rounding.) 
 

Financial Guidance and Outlook

Our guidance for the first quarter ending March 31, 2026 is as follows:

   -- Revenue is expected to be in the range of $200 million to $203 million, 
      or 10% year-over-year growth at the midpoint. Our outlook assumes 
      continued execution of our growth initiatives. 
 
   -- Adjusted EBITDA is expected to be in the range of $34 million to $36 
      million, a 5% year-over-year decrease at the midpoint, reflecting a shift 
      in timing of marketing investments to align with peak business formation 
      seasonality. 

Our guidance for the full year ending December 31, 2026 is as follows:

   -- Revenue is expected to be in the range of $805 million to $825 million, 
      or 8% year-over-year growth at the midpoint. Our outlook reflects 
      continued momentum of our growth initiatives including higher-value 
      customer acquisition and an emphasis on differentiated human-in-the-loop 
      service offerings. 
 
   -- Adjusted EBITDA is expected to be in the range of $190 million to $200 
      million, or 13% year-over-year growth at the midpoint, reflecting 
      improved gross margins and disciplined cost management. 

Webcast and Conference Call Information

A webcast and conference call to discuss fourth quarter and full year 2025 results is scheduled for today, February 19, 2026, at 4:30 p.m. Eastern time/1:30 p.m. Pacific time. Those interested in participating in the conference call are invited to register Here.

A live audio webcast of the event will be available on the LegalZoom Investor Relations website: https://investors.legalzoom.com. An archived replay of the webcast also will be available shortly after the live event.

Forward-Looking Statements

This press release contains forward-looking statements. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical facts contained in this press release may be forward-looking statements. In some cases, you can identify forward-looking statements by terms such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "targets," "projects," "contemplates," "believes," "estimates," "forecasts," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions. Forward-looking statements contained in this press release include, but are not limited to, statements regarding our quarterly and annual guidance.

The forward-looking statements in this press release are only predictions. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. Forward-looking statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including but not limited to the following: our dependence on business formations; our dependence on customers expanding the use of our platform, including converting our transactional customers to subscribers and our subscribers renewing their subscriptions with us; the impact of macroeconomic challenges or uncertainty on our business; our ability to sustain our revenue growth rate and remain profitable in the future; our ability to provide high-quality products and services, customer care and customer experience; our ability to continue to innovate and provide a platform that is useful to our customers and that meets our customers' expectations; the competitive legal solutions market; our dependence on our brand and reputation; our ability to maintain and expand strategic relationships with third parties; our ability to hire and retain top talent and motivate our employees; our ability to effectively integrate Formation Nation, Inc. into our existing operations; risks and costs associated with complex and evolving laws and regulations; our ability to maintain effective in our internal control over financial reporting; and any factors discussed in the section titled "Risk Factors" included in our Quarterly Report on Form 10-Q for the three months ended September 30, 2025 filed with the Securities and Exchange Commission, or SEC, on November 5, 2025, as well as any factors in our subsequent filings with the SEC. The forward-looking statements in this press release are based upon information available to us as of the date of this press release, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain and investors are cautioned not to unduly rely upon these statements.

You should read this press release with the understanding that our actual future results, levels of activity, performance and achievements may be materially different from what we expect. We qualify all of our forward-looking statements by these cautionary statements. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained in this press release, whether as a result of any new information, future events or otherwise.

About Non-GAAP Financial Measures

This press release includes non-GAAP financial measures including Adjusted EBITDA, Adjusted EBITDA margin, Non-GAAP net income, Non-GAAP net income margin, Non-GAAP net income per share and free cash flow. We use these non-GAAP financial measures to better understand and evaluate our core operating performance. We believe that these non-GAAP financial measures provide management and our investors with useful information about our financial performance and liquidity, enhance the overall understanding of our past performance and future prospects and allow for greater transparency with respect to important measures used by our management for financial and operational decision-making. We also believe that these measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods with other companies in our industry. These non-GAAP measures should not be considered in isolation of, or as a substitute or an alternative to, measures prepared and presented in accordance with GAAP.

We define Adjusted EBITDA as net income adjusted to exclude interest expense, interest income, provision for (benefit from) income taxes, depreciation and amortization, other expense (income), net, stock-based compensation and certain non-recurring income and expenses from time to time. We define Adjusted EBITDA margin as Adjusted EBITDA as a percentage of revenue.

Adjusted EBITDA is one of the primary performance measures used by our management and our board of directors to understand and evaluate our financial performance and operating trends, including period-to-period comparisons, preparing and approving our annual budget and operational planning. In assessing our performance, we exclude certain expenses that we believe are not comparable period over period or that we believe are not indicative of our underlying operating performance. There are a number of limitations related to the use of Adjusted EBITDA rather than net income, which include that Adjusted EBITDA:

   -- may be calculated differently by other companies in our industry, 
      limiting its usefulness as a comparative measure; 
 
   -- does not reflect our capital expenditures, future requirements for 
      capital expenditures or contractual commitments; 
 
   -- excludes depreciation and amortization and, although these are non-cash 
      expenses, the assets being depreciated may be replaced in the future; 
 
   -- does not reflect changes in, or cash requirements for, our working 
      capital needs; 
 
   -- excludes stock-based compensation expense, which has been, and will 
      continue to be, a significant recurring expense for our business and an 
      important part of our compensation strategy; and 
 
   -- does not reflect certain expenses that we do not consider representative 
      of our underlying operating performance, but that reduce cash available 
      to us. 

We define Non-GAAP net income as net income adjusted to exclude amortization of acquired intangible assets, stock-based compensation expense and certain non-recurring income and expenses from time to time, net of related income tax impacts. We define net income margin as net loss as a percentage of revenue. We define Non-GAAP net income margin as Non-GAAP net income as a percentage of revenue. We define Non-GAAP net income per share attributable to common stockholders as Non-GAAP net income divided by basic and diluted weighted-average common stock.

Free cash flow is a liquidity measure used by management in evaluating the cash generated by our operations after purchases of property and equipment including capitalized internal-use software. We believe free cash flow provides useful information to management and investors about the amount of cash generated by our business that can be used for strategic opportunities, including investing in our business and strengthening our balance sheet, once our business needs and obligations are met. The usefulness of free cash flow as an analytical tool has limitations because it excludes certain items that are settled in cash, does not represent residual cash flow available for discretionary expenses, does not reflect our future contractual commitments, and may be calculated differently by other companies in our industry.

We are not providing a reconciliation for our non-GAAP outlook on a forward-looking basis (including the information under "Financial Outlook" above), as we are unable to provide a meaningful calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various items that would impact the most directly comparable forward-looking GAAP financial measure that have not yet occurred, are out of LegalZoom's control and/or cannot be reasonably predicted. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

The tables in this press release contain more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliations between these financial measures.

LegalZoom

LegalZoom is a leading online platform for legal services, transforming how individuals and small businesses navigate the legal system. By combining intuitive technology with access to experienced attorneys--whether through our vast independent attorney network or the LegalZoom-owned law firm--we offer the tools and guidance people need to confidently manage everything from business formation and compliance to estate planning and ongoing legal support.

With over two decades of experience and millions of customers served, LegalZoom helps individuals and small businesses navigate legal needs with confidence. For more information, please visit www.legalzoom.com.

Contact

Investor Relations

investor@legalzoom.com

 
                        LegalZoom.com, Inc. 
           Unaudited Condensed Consolidated Balance Sheets 
                  (In thousands, except par values) 
                                                December 31, 
                                            2025          2024 
                                         ----------    ---------- 
Assets 
Current assets: 
   Cash and cash equivalents            $   203,100   $   142,064 
   Accounts receivable, net of 
    allowances of $2,281 and $2,121, 
    respectively                             20,589         8,511 
   Prepaid expenses and other current 
    assets                                   18,234        17,926 
   Current assets held for sale                  --        22,722 
                                         ----------    ---------- 
      Total current assets                  241,923       191,223 
Property and equipment, net                  58,045        59,788 
Goodwill                                    140,705        63,318 
Intangible assets, net                       18,152         8,653 
Operating lease right-of-use assets          13,414         7,189 
Deferred income taxes                        31,884        34,696 
Available-for-sale debt security 
 (amortized cost of $0 and $848), 
 respectively                                    --         1,377 
Other assets                                  7,399         7,639 
                                         ----------    ---------- 
      Total assets                      $   511,522   $   373,883 
                                         ==========    ========== 
Liabilities and stockholders' equity 
Current liabilities: 
   Accounts payable                     $    27,167   $    31,150 
   Accrued expenses and other current 
    liabilities                              83,361        57,928 
   Deferred revenue                         203,653       174,643 
   Operating lease liabilities                4,338         1,861 
                                         ----------    ---------- 
      Total current liabilities             318,519       265,582 
Operating lease liabilities, 
 non-current                                 10,025         6,018 
Deferred revenue                                277           381 
Other liabilities                            10,819         8,645 
                                         ----------    ---------- 
      Total liabilities                     339,640       280,626 
                                         ----------    ---------- 
Commitments and contingencies 
Stockholders' equity: 
   Preferred stock, $0.001 par value 
   100,000 shares authorized at 
   December 31, 2025 and 2024, none 
   issued or outstanding at December 
   31, 2025 and 2024                             --            -- 
   Common stock, $0.001 par value; 
    1,000,000 and 1,000,000 shares 
    authorized; 177,624 and 173,619 
    shares issued and outstanding at 
    December 31, 2025 and 2024, 
    respectively                                179           175 
   Additional paid-in capital             1,305,936     1,161,538 
   Accumulated deficit                   (1,134,414)   (1,069,317) 
   Accumulated other comprehensive 
    income                                      181           861 
                                         ----------    ---------- 
      Total stockholders' equity            171,882        93,257 
                                         ----------    ---------- 
Total liabilities and stockholders' 
 equity                                 $   511,522   $   373,883 
                                         ==========    ========== 
 
 
                       LegalZoom.com, Inc. 
    Unaudited Condensed Consolidated Statements of Operations 
             (In thousands, except per share amounts) 
                      Three Months Ended         Year Ended 
                         December 31,           December 31, 
 
                       2025       2024       2025       2024 
                      -------    -------    -------    ------- 
Revenue              $190,266   $161,706   $756,043   $681,881 
Cost of revenue        61,731     53,385    257,960    240,093 
                      -------    -------    -------    ------- 
      Gross profit    128,535    108,321    498,083    441,788 
Operating 
expenses: 
   Sales and 
    marketing          62,952     47,514    261,745    207,684 
   Technology and 
    development        19,499     16,650     81,941     89,584 
   General and 
    administrative     33,466     31,046    143,758    108,939 
   Gain on sale of 
    assets held for 
    sale                   --         --    (14,337)        -- 
      Total 
       operating 
       expenses       115,917     95,210    473,107    406,207 
                      -------    -------    -------    ------- 
Income from 
 operations            12,618     13,111     24,976     35,581 
   Interest expense      (795)      (201)    (1,294)      (446) 
   Interest income      1,878      1,303      7,569      7,850 
   Other income, 
    net                   290     (1,747)     1,187         98 
Income before 
 income taxes          13,991     12,466     32,438     43,083 
   Provision for 
    (benefit from) 
    income taxes        7,933       (388)    17,011     13,120 
                      -------    -------    -------    ------- 
Net income           $  6,058   $ 12,854   $ 15,427   $ 29,963 
                      =======    =======    =======    ======= 
Net income per 
share: 
   Basic             $   0.03   $   0.07   $   0.09   $   0.17 
                      =======    =======    =======    ======= 
   Diluted           $   0.03   $   0.07   $   0.08   $   0.16 
                      =======    =======    =======    ======= 
Weighted-average 
shares used to 
compute net income 
per share: 
   Basic              177,561    173,239    178,798    180,210 
                      =======    =======    =======    ======= 
   Diluted            182,360    175,393    184,690    182,865 
                      =======    =======    =======    ======= 
 
 
                         LegalZoom.com, Inc. 
          Unaudited Condensed Consolidated Statements of Cash 
                                 Flows 
                            (In thousands) 
                                            Year Ended December 31, 
                                         ----------------------------- 
                                               2025         2024 
                                                          --------- 
Cash flows from operating activities 
Net income                                $     15,427   $   29,963 
Adjustments to reconcile net income to 
net cash provided by operating 
activities: 
  Depreciation and amortization                 44,123       34,927 
  Amortization of debt issuance costs              210          227 
  Amortization of right-of-use assets            3,287        2,132 
  Stock-based compensation                     113,708       71,510 
  Gain on sale of assets held for sale         (14,337)          -- 
  Change in fair value of other equity 
   security                                       (302)          -- 
  Gain on sale of available-for-sale 
   debt security                                  (758)          -- 
  Deferred income taxes                          6,634       (4,552) 
  Unrealized foreign exchange loss                  75          648 
  Non-cash interest expense                        548           -- 
  Other                                            293           -- 
  Changes in operating assets and 
  liabilities, net of effects of 
  business combinations: 
    Accounts receivable                        (11,802)       3,227 
    Prepaid expenses and other current 
     assets                                       (252)      (2,775) 
    Other assets                                   926          707 
    Accounts payable                            (3,657)        (817) 
    Accrued expenses and other 
     liabilities                                 7,147       (4,156) 
    Operating lease liabilities                 (2,647)      (1,942) 
    Income tax payable                             255          (44) 
    Deferred revenue                            19,319        6,584 
                                             ---------    --------- 
      Net cash provided by operating 
       activities                              178,197      135,639 
                                             ---------    --------- 
Cash flows from investing activities 
Acquisitions, net of cash acquired             (48,468)          -- 
Purchase of property and equipment             (30,277)     (35,696) 
Proceeds from sale of 
available-for-sale debt security                 1,617           -- 
Proceeds from sale of assets held for 
sale                                            37,051           -- 
                                             ---------    --------- 
      Net cash used in investing 
       activities                              (40,077)     (35,696) 
                                             ---------    --------- 
Cash flows from financing activities 
Repayment of finance lease obligations              (2)         (25) 
Payment of debt issuance costs                    (841)          -- 
Repurchase of common stock                     (80,532)    (165,014) 
Payment of share repurchase excise 
 taxes and repurchase costs                     (1,264)        (169) 
Shares surrendered for settlement of 
 minimum statutory tax withholding             (40,387)     (20,491) 
Proceeds from issuance of stock under 
 employee stock plans                           45,770        2,414 
      Net cash used in financing 
       activities                              (77,256)    (183,285) 
                                             ---------    --------- 
Effect of exchange rate changes on cash 
 and cash equivalents                              172         (313) 
Net increase (decrease) in cash and 
 cash equivalents                               61,036      (83,655) 
Cash and cash equivalents, at beginning 
 of the period                                 142,064      225,719 
                                             ---------    --------- 
Cash and cash equivalents, at end of 
 the period                               $    203,100   $  142,064 
                                             =========    ========= 
 

Adjusted EBITDA and Adjusted EBITDA Margin

The following table presents a reconciliation of net income to Adjusted EBITDA for each of the periods indicated (unaudited):

 
                     Three Months Ended             Year Ended 
                        December 31,               December 31, 
                                            -------------------------- 
                    2025         2024         2025          2024 
                   ------       ------                     ------- 
                           (in thousands, except percentages) 
Reconciliation 
of net income 
to Adjusted 
EBITDA 
Net income        $ 6,058      $12,854      $ 15,427      $ 29,963 
Interest expense      795          201         1,294           446 
Interest income    (1,878)      (1,303)       (7,569)       (7,850) 
Provision for 
 (benefit from) 
 income taxes       7,933         (388)       17,011        13,120 
Depreciation and 
 amortization      11,005        9,636        44,123        34,927 
Other (income) 
 expense, net        (290)       1,747        (1,187)          (98) 
Stock-based 
 compensation      24,945       22,024       113,708        71,510 
Acquisition and 
 related 
 expenses(1)        1,326           --         2,869            -- 
Gain on sale of 
 assets held for 
 sale                  --           --       (14,337)           -- 
Restructuring 
 costs(2)              --         (567)          854         6,096 
   Adjusted 
    EBITDA        $49,894      $44,204      $172,193      $148,114 
                   ======       ======       =======       ======= 
   Net income 
    margin              3%           8%            2%            4% 
                   ======       ======       =======       ======= 
   Adjusted 
    EBITDA 
    margin             26%          27%           23%           22% 
                   ======       ======       =======       ======= 
 

(1) For 2025, acquisition and related expenses are primarily related to our acquisition of Formation Nation. Additional costs incurred are related to the evaluation and pursuit of strategic transactions.

(2) For 2025 and 2024, restructuring costs are related to the reduction of our U.S. headcount.

Non-GAAP Net Income, Non-GAAP Net Income Margin and diluted Non-GAAP Net Income Per Share

The following table presents a reconciliation of net income to Non-GAAP net income for each of the periods indicated (unaudited):

 
                           Three Months Ended              Year Ended 
                              December 31,                December 31, 
                                                   -------------------------- 
                         2025          2024          2025          2024 
                        -------       -------                     ------- 
                              (in thousands, except per share amounts) 
Reconciliation of 
Net income to 
Non-GAAP Net income 
Net income             $  6,058      $ 12,854      $ 15,427      $ 29,963 
Amortization of 
 acquired intangible 
 assets                   1,610         1,266         7,801         5,082 
Stock-based 
 compensation            24,945        22,024       113,708        71,510 
Acquisition-related 
 expenses(1)              1,326            --         2,869            -- 
Restructuring 
 expenses(2)                 --          (567)          854         6,096 
Gain on sale of 
 assets held for 
 sale                        --            --       (14,337)           -- 
Income tax effects(3)    (2,837)       (2,979)      (12,073)      (13,200) 
                        -------       -------       -------       ------- 
   Non-GAAP net 
    income               31,102        32,598       114,249        99,451 
                        =======       =======       =======       ======= 
   Net income margin          3%            8%            2%            4% 
                        =======       =======       =======       ======= 
   Non-GAAP net 
    income margin            16%           20%           15%           15% 
                        =======       =======       =======       ======= 
Net income per 
 share--basic          $   0.03      $   0.07      $   0.09      $   0.17 
                        =======       =======       =======       ======= 
Net income per 
 share-- diluted       $   0.03      $   0.07      $   0.08      $   0.16 
                        =======       =======       =======       ======= 
Non-GAAP net income 
 per share--basic      $   0.18      $   0.19      $   0.64      $   0.55 
                        =======       =======       =======       ======= 
Non-GAAP net income 
 per share--diluted    $   0.17      $   0.19      $   0.62      $   0.54 
                        =======       =======       =======       ======= 
Weighted-average 
 shares used to 
 compute net income 
 per share--basic       177,561       173,239       178,798       180,210 
                        =======       =======       =======       ======= 
Weighted-average 
 shares used to 
 compute net income 
 per share--diluted     182,360       175,393       184,690       182,865 
                        =======       =======       =======       ======= 
Weighted-average 
 shares used to 
 compute Non-GAAP net 
 income per 
 share--basic           177,561       173,239       178,798       180,210 
                        =======       =======       =======       ======= 
Weighted-average 
 shares used to 
 compute Non-GAAP net 
 income per 
 share--diluted         182,360       175,393       184,690       182,865 
                        =======       =======       =======       ======= 
 

(1) For 2025, acquisition and related expenses are primarily related to our acquisition of Formation Nation. Additional costs incurred are related to the evaluation and pursuit of strategic transactions.

(2) For 2025 and 2024, restructuring costs are related to the reduction of our U.S. headcount.

(3) The estimated income tax effect of the non-GAAP pre-tax adjustments is determined by applying the statutory rate of the originating jurisdiction, if applicable.

The following table shows the computation of basic and diluted Non-GAAP net income per share (unaudited):

 
                      Three Months Ended       Year Ended 
                         December 31,         December 31, 
                                          -------------------- 
                        2025      2024      2025      2024 
                       -------   -------             ------- 
                      (in thousands, except per share amounts) 
Non-GAAP net income 
and Non-GAAP net 
income per share: 
  Non-GAAP net 
   income             $ 31,102  $ 32,598  $114,249  $ 99,451 
 
Reconciliation of 
denominator for net 
income per share to 
Non-GAAP net income 
per share: 
  Weighted-average 
   shares used to 
   compute net 
   income per 
   share--basic:       177,561   173,239   178,798   180,210 
                       -------   -------   -------   ------- 
  Effect of 
  potentially 
  dilutive 
  securities: 
    Stock options           86        59        53       754 
    Restricted stock 
     units               4,690     2,092     5,808     1,893 
    Employee stock 
     purchase plan          23         3        31         8 
                       -------   -------   -------   ------- 
  Weighted-average 
   common stock used 
   in computing 
   Non-GAAP net 
   income per 
   share--diluted      182,360   175,393   184,690   182,865 
                       =======   =======   =======   ======= 
  Non-GAAP net 
   income per 
   share--basic       $   0.18  $   0.19  $   0.64  $   0.55 
                       =======   =======   =======   ======= 
  Non-GAAP net 
   income per 
   share--diluted     $   0.17  $   0.19  $   0.62  $   0.54 
                       =======   =======   =======   ======= 
 

Free Cash Flow

The following table presents a reconciliation of net cash provided by operating activities to free cash flow (unaudited):

 
                  Three Months Ended        Year Ended 
                     December 31,          December 31, 
                                      ---------------------- 
                    2025      2024      2025       2024 
                   ------    ------               ------- 
                                (in thousands) 
Reconciliation 
of Net Cash 
Provided by 
Operating 
Activities to 
Free Cash Flow 
Net cash 
 provided by 
 operating 
 activities        34,129    42,586    178,197    135,639 
Purchase of 
 property and 
 equipment         (6,134)   (6,707)   (30,277)   (35,696) 
                   ------    ------    -------    ------- 
  Total free 
   cash flow      $27,995   $35,879   $147,920   $ 99,943 
                   ======    ======    =======    ======= 
 
 

(END) Dow Jones Newswires

February 19, 2026 16:00 ET (21:00 GMT)

應版權方要求,你需要登入查看該內容

免責聲明:投資有風險,本文並非投資建議,以上內容不應被視為任何金融產品的購買或出售要約、建議或邀請,作者或其他用戶的任何相關討論、評論或帖子也不應被視為此類內容。本文僅供一般參考,不考慮您的個人投資目標、財務狀況或需求。TTM對信息的準確性和完整性不承擔任何責任或保證,投資者應自行研究並在投資前尋求專業建議。

熱議股票

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10