●
|
Revenue was $299.0 million, an increase of 27% year-over-year.
|
●
|
GAAP operating loss was $11.6 million compared to GAAP operating income of $1.8 million in the second quarter of 2024; GAAP operating margin was
negative 4% compared to 1% in the second quarter of 2024.
|
●
|
Non-GAAP operating income was $45.1 million compared to $38.4 million in the second quarter of 2024; non-GAAP operating margin was 15%, compared to 16%
in the second quarter of 2024.
|
●
|
GAAP basic and diluted net income per share was $0.03, compared to GAAP basic and diluted net income per share of $0.29 and $0.27, respectively, in the
second quarter of 2024; non-GAAP basic and diluted net income per share was $1.13 and $1.09, respectively, compared to non-GAAP basic and diluted net income per share of $0.99 and $0.94, respectively, in the second quarter of 2024.
|
●
|
Net cash provided by operating activities was $66.8 million, with $64.1 million of adjusted free cash flow, compared to net cash provided by operating
activities of $55.8 million and $50.8 million of adjusted free cash flow in the second quarter of 2024.
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Revenue
|
$
|
299,014
|
$
|
236,106
|
$
|
581,264
|
$
|
453,019
|
||||||||
Cost of revenue
|
31,173
|
23,763
|
59,978
|
47,217
|
||||||||||||
Gross profit
|
267,841
|
212,343
|
521,286
|
405,802
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
87,039
|
50,445
|
156,424
|
94,868
|
||||||||||||
Sales and marketing
|
152,590
|
131,471
|
294,310
|
259,612
|
||||||||||||
General and administrative
|
39,763
|
28,633
|
72,307
|
54,550
|
||||||||||||
Total operating expenses
|
279,392
|
210,549
|
523,041
|
409,030
|
||||||||||||
Operating income (loss)
|
(11,551
|
)
|
1,794
|
(1,755
|
)
|
(3,228
|
)
|
|||||||||
Financial income, net
|
14,102
|
14,850
|
31,749
|
27,689
|
||||||||||||
Income before income taxes
|
2,551
|
16,644
|
29,994
|
24,461
|
||||||||||||
Income tax expense
|
(978
|
)
|
(2,329
|
)
|
(996
|
)
|
(3,068
|
)
|
||||||||
Net income
|
$
|
1,573
|
$
|
14,315
|
$
|
28,998
|
$
|
21,393
|
||||||||
Net income per share attributable to ordinary shareholders, basic
|
$
|
0.03
|
$
|
0.29
|
$
|
0.57
|
$
|
0.43
|
||||||||
Net income per share attributable to ordinary shareholders, diluted
|
$
|
0.03
|
$
|
0.27
|
$
|
0.55
|
$
|
0.41
|
||||||||
Weighted-average ordinary shares used in calculating net income per ordinary share, basic
|
51,385,862
|
49,680,114
|
51,196,507
|
49,442,327
|
||||||||||||
Weighted-average ordinary shares used in calculating net income per ordinary share, diluted
|
53,271,524
|
52,209,431
|
53,149,561
|
52,106,369
|
June 30,
|
December 31,
|
|||||||
2025
|
2024
|
|||||||
ASSETS
|
(unaudited)
|
(audited)
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
1,590,515
|
$
|
1,411,602
|
||||
Marketable securities
|
60,102
|
50,004
|
||||||
Accounts receivable, net
|
36,196
|
25,804
|
||||||
Prepaid expenses and other current assets
|
87,237
|
44,836
|
||||||
Total current assets
|
1,774,050
|
1,532,246
|
||||||
LONG-TERM ASSETS:
|
||||||||
Property and equipment, net
|
47,232
|
41,576
|
||||||
Operating lease right-of-use assets
|
109,612
|
94,703
|
||||||
Other long-term assets
|
33,077
|
16,983
|
||||||
Total long-term assets
|
189,921
|
153,262
|
||||||
Total assets
|
$
|
1,963,971
|
$
|
1,685,508
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
41,859
|
$
|
35,611
|
||||
Accrued expenses and other current liabilities
|
198,429
|
171,040
|
||||||
Deferred revenue, current
|
402,794
|
339,951
|
||||||
Operating lease liabilities, current
|
29,828
|
29,013
|
||||||
Total current liabilities
|
672,910
|
575,615
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Operating lease liabilities, non-current
|
96,384
|
77,023
|
||||||
Deferred revenue, non-current
|
2,299
|
2,639
|
||||||
Total long-term liabilities
|
98,683
|
79,662
|
||||||
Total liabilities
|
771,593
|
655,277
|
||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Other comprehensive income
|
22,984
|
3,189
|
||||||
Share capital and additional paid-in capital
|
1,692,428
|
1,579,074
|
||||||
Accumulated deficit
|
(523,034
|
)
|
(552,032
|
)
|
||||
Total shareholders’ equity
|
1,192,378
|
1,030,231
|
||||||
Total liabilities and shareholders’ equity
|
$
|
1,963,971
|
$
|
1,685,508
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
unaudited
|
unaudited
|
|||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net income
|
$
|
1,573
|
$
|
14,315
|
$
|
28,998
|
$
|
21,393
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
3,375
|
2,920
|
6,625
|
5,453
|
||||||||||||
Share-based compensation
|
56,645
|
36,623
|
87,603
|
63,166
|
||||||||||||
Amortization of discount and accretion of interest on marketable securities
|
580
|
—
|
(95
|
)
|
—
|
|||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Accounts receivable, net
|
(9,760
|
)
|
(1,292
|
)
|
(10,392
|
)
|
(1,691
|
)
|
||||||||
Prepaid expenses and other assets
|
(16,987
|
)
|
(17,306
|
)
|
(26,757
|
)
|
(15,199
|
)
|
||||||||
Accounts payable
|
10,068
|
9,625
|
6,224
|
21,668
|
||||||||||||
Accrued expenses and other liabilities, net
|
2,941
|
(3,636
|
)
|
24,098
|
2,710
|
|||||||||||
Deferred revenue
|
18,402
|
14,545
|
62,503
|
50,249
|
||||||||||||
Net cash provided by operating activities
|
66,837
|
55,794
|
178,807
|
147,749
|
||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Purchase of property and equipment
|
(5,884
|
)
|
(4,504
|
)
|
(9,571
|
)
|
(5,964
|
)
|
||||||||
Purchase of marketable securities
|
—
|
—
|
(10,049
|
)
|
—
|
|||||||||||
Capitalized software development costs
|
(924
|
)
|
(469
|
)
|
(1,703
|
)
|
(1,070
|
)
|
||||||||
Net cash used in investing activities
|
(6,808
|
)
|
(4,973
|
)
|
(21,323
|
)
|
(7,034
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Proceeds from exercise of share options and employee share purchase plan
|
12,365
|
10,616
|
26,501
|
19,324
|
||||||||||||
Receipt (repayment) of tax advance relating to exercises of share options and RSUs, net
|
(9,484
|
)
|
4,261
|
(5,072
|
)
|
14,075
|
||||||||||
Net cash provided by financing activities
|
2,881
|
14,877
|
21,429
|
33,399
|
||||||||||||
INCREASE IN CASH, AND CASH EQUIVALENTS
|
62,910
|
65,698
|
178,913
|
174,114
|
||||||||||||
CASH AND CASH EQUIVALENTS - Beginning of period
|
1,527,605
|
1,224,544
|
1,411,602
|
1,116,128
|
||||||||||||
CASH AND CASH EQUIVALENTS - End of period
|
$
|
1,590,515
|
$
|
1,290,242
|
$
|
1,590,515
|
$
|
1,290,242
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Reconciliation of gross profit and gross margin
|
||||||||||||||||
GAAP gross profit
|
$
|
267,841
|
$
|
212,343
|
$
|
521,286
|
$
|
405,802
|
||||||||
Share-based compensation
|
2,272
|
1,872
|
3,406
|
3,116
|
||||||||||||
Non-GAAP gross profit
|
$
|
270,113
|
$
|
214,215
|
$
|
524,692
|
$
|
408,918
|
||||||||
GAAP gross margin
|
90
|
%
|
90
|
%
|
90
|
%
|
90
|
%
|
||||||||
Non-GAAP gross margin
|
90
|
%
|
91
|
%
|
90
|
%
|
90
|
%
|
||||||||
Reconciliation of operating expenses
|
||||||||||||||||
GAAP research and development
|
$
|
87,039
|
$
|
50,445
|
$
|
156,424
|
$
|
94,868
|
||||||||
Share-based compensation
|
(27,806
|
)
|
(13,567
|
)
|
(43,347
|
)
|
(23,193
|
)
|
||||||||
Non-GAAP research and development
|
$
|
59,233
|
$
|
36,878
|
$
|
113,077
|
$
|
71,675
|
||||||||
GAAP sales and marketing
|
$
|
152,590
|
$
|
131,471
|
$
|
294,310
|
$
|
259,612
|
||||||||
Share-based compensation
|
(13,367
|
)
|
(10,733
|
)
|
(19,205
|
)
|
(18,068
|
)
|
||||||||
Non-GAAP sales and marketing
|
$
|
139,223
|
$
|
120,738
|
$
|
275,105
|
$
|
241,544
|
||||||||
GAAP general and administrative
|
$
|
39,763
|
$
|
28,633
|
$
|
72,307
|
$
|
54,550
|
||||||||
Share-based compensation
|
(13,200
|
)
|
(10,451
|
)
|
(21,645
|
)
|
(18,789
|
)
|
||||||||
Non-GAAP general and administrative
|
$
|
26,563
|
$
|
18,182
|
$
|
50,662
|
$
|
35,761
|
||||||||
Reconciliation of operating income (loss)
|
||||||||||||||||
GAAP operating income (loss)
|
$
|
(11,551
|
)
|
$
|
1,794
|
$
|
(1,755
|
)
|
$
|
(3,228
|
)
|
|||||
Share-based compensation
|
56,645
|
36,623
|
87,603
|
63,166
|
||||||||||||
Non-GAAP operating income
|
$
|
45,094
|
$
|
38,417
|
$
|
85,848
|
$
|
59,938
|
||||||||
GAAP operating margin
|
(4
|
)%
|
1
|
%
|
(0
|
)%
|
(1
|
)%
|
||||||||
Non-GAAP operating margin
|
15
|
%
|
16
|
%
|
15
|
%
|
13
|
%
|
Reconciliation of net income
|
||||||||||||||||
GAAP net income
|
$
|
1,573
|
$
|
14,315
|
$
|
28,998
|
$
|
21,393
|
||||||||
Share-based compensation
|
56,645
|
36,623
|
87,603
|
63,166
|
||||||||||||
Tax expense (benefit) related to share-based compensation(1)
|
78
|
(1,620
|
)
|
78
|
(3,525
|
)
|
||||||||||
Non-GAAP net income
|
$
|
58,296
|
$
|
49,318
|
$
|
116,679
|
$
|
81,034
|
||||||||
Reconciliation of weighted average number of shares outstanding
|
||||||||||||||||
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income per ordinary share, basic
|
51,385,862
|
49,680,114
|
51,196,507
|
49,442,327
|
||||||||||||
Effect of dilutive shares
|
1,885,662
|
2,529,317
|
1,953,054
|
2,664,042
|
||||||||||||
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income per ordinary share, diluted
|
53,271,524
|
52,209,431
|
53,149,561
|
52,106,369
|
||||||||||||
GAAP net income per share, basic
|
$
|
0.03
|
$
|
0.29
|
$
|
0.57
|
$
|
0.43
|
||||||||
GAAP net income per share, diluted
|
$
|
0.03
|
$
|
0.27
|
$
|
0.55
|
$
|
0.41
|
||||||||
Non-GAAP net income per share, basic
|
$
|
1.13
|
$
|
0.99
|
$
|
2.28
|
$
|
1.64
|
||||||||
Non-GAAP net income per share, diluted
|
$
|
1.09
|
$
|
0.94
|
$
|
2.20
|
$
|
1.56
|
(1) |
The tax benefit related to share-based compensation was excluded in calculating non-GAAP net income and non-GAAP net income per basic and diluted share. The Company believes that excluding the
tax benefit enables investors to see the full effect that excluding share-based compensation expenses had on the operating results.
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
66,837
|
$
|
55,794
|
$
|
178,807
|
$
|
147,749
|
||||||||
Purchase of property and equipment
|
(5,884
|
)
|
(4,504
|
)
|
(9,571
|
)
|
(5,964
|
)
|
||||||||
Capitalized software development costs
|
(924
|
)
|
(469
|
)
|
(1,703
|
)
|
(1,070
|
)
|
||||||||
Purchase of property and equipment related to build-out and expansion of our corporate headquarters
|
4,064
|
—
|
6,092
|
—
|
||||||||||||
Adjusted free cash flow
|
$
|
64,093
|
$
|
50,821
|
173,625
|
140,715
|
||||||||||
Adjusted free cash flow margin
|
21
|
%
|
22
|
%
|
30
|
%
|
31
|
%
|