DigitalOcean Announces Second Quarter 2025 Financial Results
-
Q2 2025 Revenue of
$219 million 14% year-over-year; Raised full year revenue guidance to$888 $892 million
-
Q2 2025 Net Income was
$37 million 93% year-over-year, at17% margin and Adjusted EBITDA was$89 million 10% year-over-year, at41% margin; Raised full year Adjusted EBITDA margin guidance to39% to40%
-
Q2 2025 Incremental ARR of
$32 million
“We delivered another quarter of solid performance across both AI and core cloud. Total revenue grew
Second Quarter 2025 Financial Highlights:
-
Revenue was
$219 million 14% year-over-year. -
Annual Run-Rate Revenue (ARR)(1) ended the quarter at
$875 million 14% year-over-year. -
Gross profit(2) was
$131 million 15% year-over-year, and gross profit margin was60% . -
Net income attributable to common stockholders was
$37 million 93% year-over-year, and net income margin was17% . -
Adjusted EBITDA was
$89 million 10% year-over-year, and adjusted EBITDA margin was41% . -
Diluted net income per share was
$0.39 $0.59 -
Net cash from operating activities was
$92 million $71 million -
Adjusted free cash flow was
$57 million 26% margin, as compared to$37 million 19% margin adjusted free cash flow generated in the second quarter 2024. -
Cash and cash equivalents was
$388 million -
Remaining Performance Obligation was
$53 million $3 million
Second Quarter 2025 Operational Highlights:
-
The number of Scalers+(1) within our Higher Spend Customers cohort grew
23% , while the revenue from these customers, which now represents24% of total revenue, grew35% year-over-year. -
Net Dollar Retention Rate (NDR) increased to
99% from97% in the second quarter 2024. -
Average Revenue Per Customer (ARPU) was
$111.70 12% over the second quarter 2024. -
ARPU for our Scalers+ customer category was
$30 thousand 9% over the second quarter 2024. - The Company released more than 60 new products and features during the quarter.
- The Company announced a collaboration with AMD that provides DigitalOcean customers with access to AMD Instinct™ GPUs as DigitalOcean GPU Droplets to power their AI workloads. Customers will also have access to the AMD Developer Cloud, a new platform powered by DigitalOcean that is purpose-built for rapid, high-performance AI development.
- The Company announced the General Availability of the DigitalOcean Gradient™ AI Platform, which brings simplicity and scale to digital native enterprises building with AI. The Company’s Gradient AI Platform is a managed AI platform that enables developers to combine their data with foundation models from Anthropic, Meta, Mistral and OpenAI to add customized Generative AI agents to their applications. The Company’s Gradient AI Platform is a fully managed service where customers do not need to manage infrastructure and can deploy Generative AI capabilities in minutes to their applications.
-
The Company repurchased 0.7 million shares during the quarter; our cumulative share repurchases since IPO are
$1.6 billion
___________________
(1) Beginning in the fourth quarter of 2024, we changed our methodology for calculating customer count and ARR, and changed our customer categories. Prior periods have been recast to reflect the effects of the changes. Refer to our Annual Report on Form 10-K for the year ended December 31, 2024 for further details.
(2) Beginning in the fourth quarter of 2024, we reclassified certain costs from sales and marketing and research and development to cost of revenue. Amounts for the three and six months ended June 30, 2024 have been recast to conform with current period presentation. Refer to our Annual Report on Form 10-K for the year ended December 31, 2024 for further details.
Financial Outlook:
DigitalOcean is initiating guidance for the third quarter ending September 30, 2025 as follows:
-
Total revenue of
$226 $227 million -
Adjusted EBITDA margin of
39% to40% . -
Non-GAAP diluted net income per share of
$0.45 $0.50 - Fully diluted weighted average shares outstanding of approximately 102 to 103 million shares.
For the full year 2025, we expect:
-
Total revenue of
$888 $892 million -
Adjusted EBITDA margin of
39% to40% . -
Adjusted free cash flow margin in the range of
17% to19% of revenue. -
Non-GAAP diluted net income per share of
$2.05 $2.10 - Fully diluted weighted average shares outstanding of approximately 103 to 104 million shares.
A reconciliation of non-GAAP outlook measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, expenses that may be incurred in the future. For example, stock-based compensation expense-related charges are impacted by the timing of employee stock transactions, the future fair market value of our common stock, and our future hiring and retention needs, all of which are difficult to predict and subject to constant change. Accordingly, a reconciliation is not available without unreasonable effort and we are unable to assess the probable significance of the unavailable information, although it is important to note that these factors could be material to our results computed in accordance with GAAP.
Conference Call Information:
DigitalOcean will host a conference call today, August 5, 2025, at 8:00 a.m. ET to review its results. The conference call and presentation can be accessed by registering for the webcast at https://events.q4inc.com/attendee/746445668. A live webcast and replay of the conference call in addition to the presentation can be accessed from the DigitalOcean investor relations website at http://investors.digitalocean.com.
About DigitalOcean
DigitalOcean is the simplest scalable cloud platform that democratizes cloud and AI for digital native enterprises around the world. Our mission is to simplify cloud and AI so builders can spend more time creating software that changes the world. More than 600,000 customers trust DigitalOcean to deliver the cloud, AI, and ML infrastructure they need to build and scale their organizations. To learn more about DigitalOcean, visit www.digitalocean.com.
Forward‑Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding our performance, including but not limited to statements in the section titled “Financial Outlook.” The forward-looking statements contained in this release and the accompanying earnings call referenced in this release are subject to known and unknown risks, uncertainties, assumptions, and other factors that may cause actual results or outcomes to be materially different from any future results or outcomes expressed or implied by the forward-looking statements. These risks, uncertainties, assumptions, and other factors include, but are not limited to: (1) fluctuations in our financial results make it difficult to project future results; (2) our ability to sustain profitability in the future; (3) our ability to expand usage of our platform by existing customers and/or attract new customers and/or retain existing customers; (4) the speed at which the market for our platform and solutions develops; (5) the success of the development and use of our artificial intelligence and machine learning (AI/ML) product offerings or use of third-party AI/ML-based tools; (6) our ability to release updates and new features to our platform and adapt and respond effectively to rapidly changing technology or customer needs; (7) our ability to control costs, including our operating expenses, and the timing of payment for expenses; (8) the amount and timing of non-cash expenses, including stock-based compensation, goodwill impairments and other non-cash charges; (9) breaches in our security measures allowing unauthorized access to our platform, our data, or our customers’ data; (10) the competitive markets in which we participate; (11) our ability to effectively integrate and retain new members of our executive leadership team and senior management; (12) the effects of acquisitions and their integration; (13) general market, political, economic, and business conditions, including changes in trade policies, such as trade wars, tariffs and other restrictions or the threat of such actions; (14) the impact of new accounting pronouncements; (15) our ability to control fraudulent registrations and usage of our platform, reduce bad debt and lessen capacity constraints on our data centers, servers and equipment; and (16) our customers’ ability to have continued and unimpeded access to our platform, including as a result of evolving laws and industry standards.
Further information on these and additional risks, uncertainties, assumptions and other factors that could cause actual results or outcomes to differ materially from those included in or contemplated by the forward-looking statements contained in this release are included under the caption “Risk Factors” and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent filings and reports we make with the SEC.
We operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this release. The results, events and circumstances reflected in the forward-looking statements may not be achieved or occur. The forward-looking statements made in this release relate only to events as of the date on which the statements are made. We assume no obligation to, and do not currently intend to, update any such forward-looking statements after the date of this release.
About Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in
Adjusted EBITDA and Adjusted EBITDA Margin
We define adjusted EBITDA as net income attributable to common stockholders, adjusted to exclude depreciation and amortization, stock-based compensation, interest expense, acquisition related compensation, acquisition and integration related costs, income tax expense (benefit), restructuring and other charges, restructuring related charges, impairment of certain long-lived assets, interest income and other income, net, revaluation of warrants, loss on extinguishment of debt, release of a VAT reserve, and other charges. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. We believe that adjusted EBITDA, when taken together with our GAAP financial results, provides meaningful supplemental information regarding our operating performance and facilitates internal comparisons of our historical operating performance on a more consistent basis by excluding certain items that may not be indicative of our business, results of operations or outlook. In particular, we believe that the use of adjusted EBITDA is helpful to our investors as it is a measure used by management in assessing the health of our business, evaluating our operating performance, and for internal planning and forecasting purposes.
Our calculation of adjusted EBITDA and adjusted EBITDA margin may differ from the calculations of adjusted EBITDA and adjusted EBITDA margin by other companies and therefore comparability may be limited. Because of these limitations, when evaluating our performance, you should consider adjusted EBITDA and adjusted EBITDA margin alongside other financial performance measures, including our net income attributable to common stockholders and other GAAP results.
Non-GAAP Net Income and Non-GAAP Diluted Net Income Per Share
We define non-GAAP net income as net income attributable to common stockholders, excluding stock-based compensation, acquisition related compensation, amortization of acquired intangibles, acquisition and integration related costs, restructuring and other charges, restructuring related charges, impairment of certain long-lived assets, loss on extinguishment of debt, revaluation of warrants, release of a VAT reserve, and other charges. We define non-GAAP diluted net income per share as non-GAAP net income divided by the weighted-average diluted shares outstanding, which includes the potentially dilutive effect of our stock options, RSUs, PRSUs, and Convertible Notes.
We believe non-GAAP diluted net income per share provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as this metric generally eliminates the effects of unusual or non-recurring items from period to period for reasons unrelated to overall operating performance.
Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin
Adjusted free cash flow is a non-GAAP financial measure that we define as Net cash provided by operating activities less purchases of property and equipment, capitalized internal-use software costs, purchase of intangible assets, and excluding cash paid for restructuring and other charges, acquisition related compensation, restructuring related charges, and acquisition and integration related costs. Adjusted free cash flow margin is calculated as adjusted free cash flow divided by total revenue.
We believe that adjusted free cash flow and adjusted free cash flow margin are useful indicators of liquidity that provide information to management and investors about the amount of cash generated from our core operations that can be used for strategic initiatives, including investing in our business and selectively pursuing acquisitions and strategic investments. We further believe that historical and future trends in adjusted free cash flow and adjusted free cash flow margin, even if negative, provide useful information about the amount of Net cash provided by operating activities that is available (or not available) to be used for strategic initiatives. One limitation of adjusted free cash flow and adjusted free cash flow margin is that they do not reflect our future contractual commitments. Additionally, adjusted free cash flow does not represent the total increase or decrease in our cash balance for a given period.
Key Business Metrics:
We utilize the key metrics set forth below to help us evaluate our business and growth, identify trends, formulate financial projections and make strategic decisions.
Customers
We calculate customer count as the average number of customers as of the last day of the month for each month in the most recent quarter. Customers are classified in the following categories based on the amount of their spend in a given month and individual customers may fall within different categories within a reporting period:
-
Testers: users that both (i) spend less than or equal to
$50 -
Learners: users that both (i) spend less than or equal to
$50 -
Builders: users that spend more than
$50 $500 -
Scalers: users that spend more than
$500 $8,333 -
Scalers+: users that spend more than
$8,333
We refer to our Builders, Scalers and Scalers+ customers collectively as our Higher Spend Customers.
ARPU
We calculate ARPU on a monthly basis as our total revenue from Learners, Builders, Scalers and Scalers+ in that period divided by the total number of Learners, Builders, Scalers and Scalers+ customers determined as of the last day of that month. For a quarterly or annual period, ARPU is determined as the weighted average monthly ARPU over such three or 12-month period.
ARR
We calculate ARR by multiplying the revenue for the most recent quarter by four. For our ARR calculations, we include the total revenue from all customers, including Testers, Learners, Builders, Scalers, and Scalers+.
Net Dollar Retention Rate
We calculate net dollar retention rate monthly by starting with the revenue from all customers, including Testers, Learners, Builders, Scalers and Scalers+ for our IaaS and PaaS/SaaS offerings during the corresponding month 12 months prior, or the Prior Period Revenue. We then calculate the revenue from these same customers as of the current month, or the Current Period Revenue, including any expansion and net of any contraction or attrition from these customers over the last 12 months. The calculation also includes revenue from customers that generated revenue before, but not in, the corresponding month 12 months prior, but subsequently generated revenue in the current month and are therefore reflected in the Current Period Revenue. We include this group of re-engaged customers in this calculation because some of our customers use our platform for projects that stop and start over time. We then divide the total Current Period Revenue by the total Prior Period Revenue to arrive at the net dollar retention rate for the relevant month. For a quarterly or annual period, the net dollar retention rate is determined as the average monthly net dollar retention rates over such three or 12-month period.
Other Metrics:
Remaining Performance Obligation
Remaining performance obligation (“RPO”) represents commitments in customer contracts for future services that have not yet been recognized in the condensed consolidated financial statements. We have applied the optional exemption to exclude contracts with an original expected term of one year or less from this amount. RPO is not necessarily indicative of future revenue growth because it does not account for the timing of customers’ consumption or their usage beyond their contracted capacity. Additionally, RPO may increase when customers transition from usage-based to commitment-based agreements, which does not always reflect incremental revenue growth. RPO is influenced by a number of factors, including the timing and size of renewals, the timing and size of purchases of additional capacity and average contract term. Due to these factors, it is important to review RPO in conjunction with revenue and other financial metrics contained in this release and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2024 and subsequent filings and reports we make with the SEC.
DIGITALOCEAN HOLDINGS, INC. |
|||||||
|
|
|
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except share amounts) |
|||||||
(unaudited) |
|||||||
|
June 30, 2025 |
|
December 31, 2024 |
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
387,745 |
|
|
$ |
428,446 |
|
Accounts receivable, less allowance for credit losses of |
|
81,260 |
|
|
|
72,486 |
|
Prepaid expenses and other current assets |
|
40,768 |
|
|
|
40,786 |
|
Total current assets |
|
509,773 |
|
|
|
541,718 |
|
|
|
|
|
||||
Property and equipment, net |
|
465,521 |
|
|
|
432,544 |
|
Restricted cash |
|
1,747 |
|
|
|
1,747 |
|
Goodwill |
|
348,674 |
|
|
|
348,674 |
|
Intangible assets, net |
|
109,332 |
|
|
|
117,718 |
|
Operating lease right-of-use assets, net |
|
269,133 |
|
|
|
187,877 |
|
Deferred tax assets |
|
586 |
|
|
|
200 |
|
Other assets |
|
15,042 |
|
|
|
8,537 |
|
Total assets |
$ |
1,719,808 |
|
|
$ |
1,639,015 |
|
|
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
31,349 |
|
|
$ |
54,565 |
|
Accrued other expenses |
|
34,764 |
|
|
|
38,156 |
|
Deferred revenue |
|
11,264 |
|
|
|
5,397 |
|
Operating lease liabilities, current |
|
98,223 |
|
|
|
75,785 |
|
Other current liabilities |
|
48,931 |
|
|
|
47,052 |
|
Total current liabilities |
|
224,531 |
|
|
|
220,955 |
|
|
|
|
|
||||
Deferred tax liabilities |
|
4,580 |
|
|
|
4,123 |
|
Long-term debt |
|
1,489,164 |
|
|
|
1,485,366 |
|
Operating lease liabilities, long-term |
|
176,196 |
|
|
|
130,431 |
|
Other long-term liabilities |
|
554 |
|
|
|
1,095 |
|
Total liabilities |
|
1,895,025 |
|
|
|
1,841,970 |
|
|
|
|
|
||||
|
|
|
|
||||
Preferred stock ( |
|
— |
|
|
|
— |
|
Common stock ( |
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
8,883 |
|
|
|
57,282 |
|
Accumulated other comprehensive loss |
|
(591 |
) |
|
|
(1,497 |
) |
Accumulated deficit |
|
(183,511 |
) |
|
|
(258,742 |
) |
Total stockholders’ deficit |
|
(175,217 |
) |
|
|
(202,955 |
) |
|
|
|
|
||||
Total liabilities and stockholders’ deficit |
$ |
1,719,808 |
|
|
$ |
1,639,015 |
|
DIGITALOCEAN HOLDINGS, INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(in thousands, except per share amounts) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenue |
$ |
218,700 |
|
|
$ |
192,476 |
|
|
$ |
429,403 |
|
|
$ |
377,206 |
|
Cost of revenue |
|
87,755 |
|
|
|
78,328 |
|
|
|
169,014 |
|
|
|
153,910 |
|
Gross profit |
|
130,945 |
|
|
|
114,148 |
|
|
|
260,389 |
|
|
|
223,296 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
39,644 |
|
|
|
32,984 |
|
|
|
79,238 |
|
|
|
65,911 |
|
Sales and marketing |
|
19,288 |
|
|
|
17,997 |
|
|
|
38,689 |
|
|
|
36,907 |
|
General and administrative |
|
36,394 |
|
|
|
40,839 |
|
|
|
69,201 |
|
|
|
86,612 |
|
Total operating expenses |
|
95,326 |
|
|
|
91,820 |
|
|
|
187,128 |
|
|
|
189,430 |
|
|
|
|
|
|
|
|
|
||||||||
Income from operations |
|
35,619 |
|
|
|
22,328 |
|
|
|
73,261 |
|
|
|
33,866 |
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(2,239 |
) |
|
|
(2,321 |
) |
|
|
(4,447 |
) |
|
|
(4,625 |
) |
Loss on extinguishment of debt |
|
(269 |
) |
|
|
— |
|
|
|
(269 |
) |
|
|
— |
|
Interest income and other income, net |
|
9,337 |
|
|
|
4,802 |
|
|
|
15,283 |
|
|
|
9,823 |
|
Other income, net |
|
6,829 |
|
|
|
2,481 |
|
|
|
10,567 |
|
|
|
5,198 |
|
|
|
|
|
|
|
|
|
||||||||
Income before income taxes |
|
42,448 |
|
|
|
24,809 |
|
|
|
83,828 |
|
|
|
39,064 |
|
Income tax expense |
|
(5,421 |
) |
|
|
(5,671 |
) |
|
|
(8,597 |
) |
|
|
(5,787 |
) |
Net income attributable to common stockholders |
$ |
37,027 |
|
|
$ |
19,138 |
|
|
$ |
75,231 |
|
|
$ |
33,277 |
|
Net income per share attributable to common stockholders |
|||||||||||||||
Basic |
$ |
0.41 |
|
|
$ |
0.21 |
|
|
$ |
0.82 |
|
|
$ |
0.37 |
|
Diluted |
$ |
0.39 |
|
|
$ |
0.20 |
|
|
$ |
0.77 |
|
|
$ |
0.35 |
|
Weighted-average shares used to compute net income per share attributable to common stockholders |
|||||||||||||||
Basic |
|
91,097 |
|
|
|
91,318 |
|
|
|
91,538 |
|
|
|
91,049 |
|
Diluted |
|
100,617 |
|
|
|
93,832 |
|
|
|
101,521 |
|
|
|
94,005 |
|
| ______________ | ||||
(1) |
Amounts for the three and six months ended June 30, 2024 have been recast to conform with current period presentation. Refer to Note 2. Summary of Significant Accounting Policies, Prior Period Reclassification, in Item 8. in the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2024 for further details. |
|||
DIGITALOCEAN HOLDINGS, INC. |
|||||||
|
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(in thousands) |
|||||||
(unaudited) |
|||||||
|
Six Months Ended June 30, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Operating activities |
|
|
|
||||
Net income attributable to common stockholders |
$ |
75,231 |
|
|
$ |
33,277 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
61,975 |
|
|
|
65,016 |
|
Stock-based compensation |
|
40,513 |
|
|
|
44,710 |
|
Provision for expected credit losses |
|
8,607 |
|
|
|
7,985 |
|
Operating lease right-of-use assets and liabilities, net |
|
(13,816 |
) |
|
|
1,423 |
|
Loss on extinguishment of debt |
|
269 |
|
|
|
— |
|
Net accretion of discounts and amortization of premiums on investments |
|
— |
|
|
|
2,569 |
|
Non-cash interest expense |
|
4,005 |
|
|
|
3,988 |
|
Impairment of certain long-lived assets |
|
— |
|
|
|
356 |
|
Other |
|
(7,853 |
) |
|
|
361 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(17,064 |
) |
|
|
(13,234 |
) |
Prepaid expenses and other current assets |
|
1,201 |
|
|
|
(4,346 |
) |
Accounts payable and accrued expenses |
|
(3,029 |
) |
|
|
(3,655 |
) |
Deferred revenue |
|
5,867 |
|
|
|
1,462 |
|
Other assets and liabilities |
|
631 |
|
|
|
(1,879 |
) |
Net cash provided by operating activities |
|
156,537 |
|
|
|
138,033 |
|
|
|
|
|
||||
Investing activities |
|
|
|
||||
Capital expenditures - property and equipment |
|
(95,160 |
) |
|
|
(75,534 |
) |
Capital expenditures - internal-use software development |
|
(3,412 |
) |
|
|
(4,046 |
) |
Purchase of intangible assets |
|
(1,835 |
) |
|
|
— |
|
Maturities of marketable securities |
|
— |
|
|
|
91,675 |
|
Net cash (used in) provided by investing activities |
|
(100,407 |
) |
|
|
12,095 |
|
|
|
|
|
||||
Financing activities |
|
|
|
||||
Payment of debt issuance costs |
|
(4,081 |
) |
|
|
— |
|
Proceeds related to the issuance of common stock under equity incentive plan |
|
2,771 |
|
|
|
7,948 |
|
Proceeds from the issuance of common stock under employee stock purchase plan |
|
2,660 |
|
|
|
2,231 |
|
Principal repayments of finance leases |
|
(2,733 |
) |
|
|
(2,720 |
) |
Employee payroll taxes paid related to net settlement of equity awards |
|
(16,294 |
) |
|
|
(13,469 |
) |
Repurchase and retirement of common stock including related costs |
|
(79,199 |
) |
|
|
(18,183 |
) |
Net cash used in financing activities |
|
(96,876 |
) |
|
|
(24,193 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
45 |
|
|
|
(61 |
) |
(Decrease) increase in cash, cash equivalents and restricted cash |
|
(40,701 |
) |
|
|
125,874 |
|
Cash, cash equivalents and restricted cash - beginning of period |
|
430,193 |
|
|
|
318,983 |
|
Cash, cash equivalents and restricted cash - end of period |
$ |
389,492 |
|
|
$ |
444,857 |
|
DIGITALOCEAN HOLDINGS, INC. |
|||||||||||||||
|
|
|
|
||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP DATA |
|||||||||||||||
(unaudited) |
|||||||||||||||
Adjusted EBITDA and Adjusted EBITDA Margin |
|||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
(In thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
GAAP Net income attributable to common stockholders |
$ |
37,027 |
|
|
$ |
19,138 |
|
|
$ |
75,231 |
|
|
$ |
33,277 |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
32,765 |
|
|
|
33,129 |
|
|
|
61,975 |
|
|
|
65,016 |
|
Stock-based compensation(1) |
|
21,081 |
|
|
|
21,833 |
|
|
|
40,513 |
|
|
|
44,563 |
|
Interest expense |
|
2,239 |
|
|
|
2,321 |
|
|
|
4,447 |
|
|
|
4,625 |
|
Acquisition related compensation |
|
— |
|
|
|
3,716 |
|
|
|
— |
|
|
|
8,246 |
|
Acquisition and integration related costs |
|
— |
|
|
|
(19 |
) |
|
|
— |
|
|
|
— |
|
Income tax expense |
|
5,421 |
|
|
|
5,671 |
|
|
|
8,597 |
|
|
|
5,787 |
|
Loss on extinguishment of debt |
|
269 |
|
|
|
— |
|
|
|
269 |
|
|
|
— |
|
Restructuring related charges(1)(2) |
|
— |
|
|
|
243 |
|
|
|
— |
|
|
|
3,863 |
|
Impairment of certain long-lived assets |
|
— |
|
|
|
356 |
|
|
|
— |
|
|
|
356 |
|
Interest income and other income, net(3) |
|
(9,337 |
) |
|
|
(4,802 |
) |
|
|
(15,283 |
) |
|
|
(9,823 |
) |
Adjusted EBITDA |
$ |
89,465 |
|
|
$ |
81,586 |
|
|
$ |
175,749 |
|
|
$ |
155,910 |
|
As a percentage of revenue: |
|
|
|
|
|
|
|
||||||||
Net income margin |
|
17 |
% |
|
|
10 |
% |
|
|
18 |
% |
|
|
9 |
% |
Adjusted EBITDA margin |
|
41 |
% |
|
|
42 |
% |
|
|
41 |
% |
|
|
41 |
% |
| ___________________ | ||||
(1) |
For the six months ended June 30, 2024, non-GAAP stock-based compensation excludes |
|||
(2) |
For the three and six months ended June 30, 2024, primarily consists of executive reorganization charges. |
|||
(3) |
For the three and six months ended June 30, 2025, primarily consists of interest income from our cash and cash equivalents. For the three and six months ended June 30, 2024, primarily consists of interest and accretion income from our cash and cash equivalents and marketable securities. |
|||
Non-GAAP Net Income and Non-GAAP Diluted Net Income Per Share
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
(In thousands, except per share amounts) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
GAAP Net income attributable to common stockholders |
$ |
37,027 |
|
|
$ |
19,138 |
|
|
$ |
75,231 |
|
|
$ |
33,277 |
|
Stock-based compensation(1) |
|
21,081 |
|
|
|
21,833 |
|
|
|
40,513 |
|
|
|
44,563 |
|
Acquisition related compensation |
|
— |
|
|
|
3,716 |
|
|
|
— |
|
|
|
8,246 |
|
Amortization of acquired intangible assets |
|
5,031 |
|
|
|
5,735 |
|
|
|
10,228 |
|
|
|
11,470 |
|
Acquisition and integration related costs |
|
— |
|
|
|
(19 |
) |
|
|
— |
|
|
|
— |
|
Loss on extinguishment of debt |
|
269 |
|
|
|
— |
|
|
|
269 |
|
|
|
— |
|
Restructuring related charges(1)(2) |
|
— |
|
|
|
243 |
|
|
|
— |
|
|
|
3,863 |
|
Impairment of certain long-lived assets |
|
— |
|
|
|
356 |
|
|
|
— |
|
|
|
356 |
|
Non-GAAP income tax adjustment(3) |
|
(5,593 |
) |
|
|
(3,397 |
) |
|
|
(12,977 |
) |
|
|
(11,423 |
) |
Non-GAAP Net income |
$ |
57,815 |
|
|
$ |
47,605 |
|
|
$ |
113,264 |
|
|
$ |
90,352 |
|
|
|
|
|
|
|
|
|
||||||||
Non-cash charges related to convertible notes(4) |
$ |
1,596 |
|
|
$ |
1,588 |
|
|
$ |
3,191 |
|
|
$ |
3,174 |
|
Non-GAAP Net income used to compute net income per share, diluted |
$ |
59,411 |
|
|
$ |
49,193 |
|
|
$ |
116,455 |
|
|
$ |
93,526 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Net income per share attributable to common stockholders, diluted |
$ |
0.39 |
|
|
$ |
0.20 |
|
|
$ |
0.77 |
|
|
$ |
0.35 |
|
Stock-based compensation(1) |
|
0.21 |
|
|
|
0.21 |
|
|
|
0.40 |
|
|
|
0.44 |
|
Acquisition related compensation |
|
— |
|
|
|
0.04 |
|
|
|
— |
|
|
|
0.08 |
|
Amortization of acquired intangible assets |
|
0.05 |
|
|
|
0.06 |
|
|
|
0.10 |
|
|
|
0.11 |
|
Acquisition and integration related costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Restructuring related charges(1)(2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.04 |
|
Impairment of certain long-lived assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-cash charges related to convertible notes(4) |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.03 |
|
Non-GAAP income tax adjustment(3) |
|
(0.08 |
) |
|
|
(0.03 |
) |
|
|
(0.15 |
) |
|
|
(0.11 |
) |
Non-GAAP Net income per share, diluted(5) |
$ |
0.59 |
|
|
$ |
0.48 |
|
|
$ |
1.15 |
|
|
$ |
0.91 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP Weighted-average shares used to compute net income per share, diluted |
|
100,617 |
|
|
|
93,832 |
|
|
|
101,521 |
|
|
|
94,005 |
|
Weighted-average dilutive effect of potentially dilutive securities |
|
— |
|
|
|
8,403 |
|
|
|
— |
|
|
|
8,403 |
|
Non-GAAP Weighted-average shares used to compute net income per share, diluted |
|
100,617 |
|
|
|
102,235 |
|
|
|
101,521 |
|
|
|
102,408 |
|
| ______________ | ||||
(1) |
For the six months ended June 30, 2024, non-GAAP stock-based compensation excludes |
|||
(2) |
For the three and six months ended June 30, 2024, primarily consists of executive reorganization charges. |
|||
(3) |
For the periods in fiscal year 2025 and 2024, we used a tax rate of |
|||
(4) |
Consists of non-cash interest expense for amortization of deferred financing fees related to the Convertible Notes. |
|||
(5) |
May not foot due to rounding. |
|||
Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
(In thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
GAAP Net cash provided by operating activities |
$ |
92,447 |
|
|
$ |
71,340 |
|
|
$ |
156,537 |
|
|
$ |
138,033 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Capital expenditures - property and equipment |
|
(33,197 |
) |
|
|
(31,869 |
) |
|
|
(95,160 |
) |
|
|
(75,534 |
) |
Capital expenditures - internal-use software development |
|
(1,383 |
) |
|
|
(2,483 |
) |
|
|
(3,412 |
) |
|
|
(4,046 |
) |
Purchase of intangible assets |
|
(852 |
) |
|
|
— |
|
|
|
(1,835 |
) |
|
|
— |
|
Restructuring and other charges |
|
— |
|
|
|
— |
|
|
|
64 |
|
|
|
61 |
|
Restructuring related charges(1) |
|
— |
|
|
|
437 |
|
|
|
— |
|
|
|
4,630 |
|
Acquisition related compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,326 |
|
Acquisition and integration related costs |
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
302 |
|
Adjusted free cash flow |
$ |
57,015 |
|
|
$ |
37,429 |
|
|
$ |
56,194 |
|
|
$ |
71,772 |
|
As a percentage of revenue: |
|
|
|
|
|
|
|
||||||||
GAAP Net cash provided by operating activities |
|
42 |
% |
|
|
37 |
% |
|
|
36 |
% |
|
|
37 |
% |
Adjusted free cash flow margin |
|
26 |
% |
|
|
19 |
% |
|
|
13 |
% |
|
|
19 |
% |
| ________________ | ||||
(1) |
For the three and six months ended June 30, 2024, primarily consists of executive reorganization charges. |
|||
View source version on businesswire.com: https://www.businesswire.com/news/home/20250805750835/en/
Investor
Melanie Strate
investors@digitalocean.com
Media
Ken Lotich
press@digitalocean.com
Source: DigitalOcean Holdings, Inc.
