eGain Announces Fourth Quarter and Fiscal Year 2025 Financial Results and $20 Million Stock Repurchase Program Expansion
eGain (Nasdaq: EGAN) reported its Q4 and fiscal year 2025 results, with Q4 revenue reaching $23.2 million, up 11% sequentially and 3% year-over-year. The company posted a significant GAAP net income of $30.9 million in Q4, largely due to a $29.0 million tax benefit.
For fiscal 2025, total revenue was $88.4 million, down 5% year-over-year. The company announced a $20 million expansion of its stock repurchase program, increasing the total authorization to $60 million. During FY2025, eGain repurchased approximately 2.6 million shares at an average price of $6.03.
Looking ahead, eGain projects FY2026 revenue between $90.5-92.0 million and GAAP net income of $3.5-5.0 million. The company maintains a strong cash position with $62.9 million in cash and equivalents.
[ "Q4 revenue increased 11% sequentially and 3% year-over-year to $23.2 million", "Significant Q4 GAAP net income of $30.9 million, including $29.0 million tax benefit", "Strong Q4 Adjusted EBITDA margin of 19%, up from 11% in Q4 2024", "$20 million expansion of stock repurchase program to $60 million total", "Robust cash position of $62.9 million", "Secured one of the largest deals in company history during Q4" ]eGain (Nasdaq: EGAN) ha pubblicato i risultati del quarto trimestre e dell'esercizio fiscale 2025: i ricavi del Q4 sono stati di $23,2 milioni, in aumento dell'11% rispetto al trimestre precedente e del 3% su base annua. L'azienda ha registrato un consistente utile netto GAAP di $30,9 milioni nel Q4, influenzato in larga parte da un beneficio fiscale di $29,0 milioni.
Per l'esercizio 2025 i ricavi totali sono stati $88,4 milioni, in calo del 5% rispetto all'anno precedente. La società ha annunciato un'estensione di $20 milioni del programma di riacquisto di azioni, portando l'autorizzazione complessiva a $60 milioni. Durante l'anno fiscale 2025 eGain ha riacquistato circa 2,6 milioni di azioni a un prezzo medio di $6,03.
Per il 2026 la società prevede ricavi compresi tra $90,5 e $92,0 milioni e un utile netto GAAP tra $3,5 e $5,0 milioni. La posizione di liquidità resta solida con $62,9 milioni in contanti e mezzi equivalenti.
- Ricavi del Q4 cresciuti dell'11% sequenziale e del 3% annuo a $23,2 milioni
- Significativo utile netto GAAP Q4 di $30,9 milioni, comprensivo di un beneficio fiscale di $29,0 milioni
- Solido margine Adjusted EBITDA nel Q4 del 19%, rispetto all'11% del Q4 2024
- Espansione di $20 milioni del programma di riacquisto azioni, portando il totale a $60 milioni
- Posizione di cassa robusta di $62,9 milioni
- Consolidato uno dei più grandi contratti nella storia della società durante il Q4
eGain (Nasdaq: EGAN) informó sus resultados del cuarto trimestre y del año fiscal 2025: los ingresos del Q4 alcanzaron $23,2 millones, un aumento del 11% respecto al trimestre anterior y del 3% interanual. La compañía registró un beneficio neto GAAP de $30,9 millones en el Q4, en gran parte debido a un beneficio fiscal de $29,0 millones.
En el año fiscal 2025 los ingresos totales fueron $88,4 millones, una disminución del 5% respecto al año anterior. La empresa anunció una ampliación de $20 millones de su programa de recompra de acciones, elevando la autorización total a $60 millones. Durante el FY2025 eGain recompró aproximadamente 2,6 millones de acciones a un precio medio de $6,03.
De cara al 2026, eGain proyecta ingresos entre $90,5 y $92,0 millones y un beneficio neto GAAP de $3,5-5,0 millones. Mantiene una sólida posición de liquidez con $62,9 millones en efectivo y equivalentes.
- Ingresos del Q4 aumentaron 11% secuencialmente y 3% interanual a $23,2 millones
- Significativo beneficio neto GAAP en Q4 de $30,9 millones, incluyendo un beneficio fiscal de $29,0 millones
- Sólido margen Adjusted EBITDA en Q4 del 19%, frente al 11% en Q4 2024
- Ampliación de $20 millones del programa de recompra hasta $60 millones en total
- Posición de caja robusta de $62,9 millones
- Conseguido uno de los acuerdos más grandes en la historia de la compañía durante el Q4
eGain (Nasdaq: EGAN)는 2025 회계연도 4분기 및 연간 실적을 발표했습니다. 4분기 매출은 $23.2백만으로 전분기 대비 11%, 전년 동기 대비 3% 증가했습니다. 회사는 주로 $29.0백만의 세금 이익에 힘입어 4분기에 $30.9백만의 GAAP 순이익을 기록했습니다.
2025 회계연도 총매출은 $88.4백만으로 전년 대비 5% 감소했습니다. 회사는 자사주매입 프로그램을 $20백만 추가 확대하여 총 승인 한도를 $60백만으로 늘렸습니다. FY2025 동안 eGain은 약 260만주를 주당 평균 $6.03에 재매입했습니다.
향후 2026 회계연도에 대해 회사는 매출을 $90.5~92.0백만, GAAP 순이익을 $3.5~5.0백만으로 전망하고 있습니다. 현금 및 현금성 자산은 $62.9백만으로 견조한 현금 포지션을 유지하고 있습니다.
- 4분기 매출은 전분기 대비 11%, 전년 동기 대비 3% 증가해 $23.2백만 기록
- 세금 이익 $29.0백만을 포함한 4분기 GAAP 순이익 $30.9백만
- 4분기 조정 EBITDA 마진 19%로 2024년 4분기의 11%에서 개선
- 자사주매입 프로그램을 $20백만 확장해 총 $60백만으로
- 튼튼한 현금 보유액 $62.9백만
- 4분기 동안 회사 역사상 최대 규모 중 하나의 계약 체결
eGain (Nasdaq: EGAN) a publié ses résultats du quatrième trimestre et de l'exercice 2025. Le chiffre d'affaires du T4 s'élève à 23,2 M$, en hausse de 11% par rapport au trimestre précédent et de 3% en glissement annuel. La société a affiché un résultat net GAAP de 30,9 M$ au T4, principalement en raison d'un avantage fiscal de 29,0 M$.
Pour l'exercice 2025, le chiffre d'affaires total est de 88,4 M$, en baisse de 5% par rapport à l'année précédente. La société a annoncé une extension de 20 M$ de son programme de rachat d'actions, portant l'autorisation totale à 60 M$. Au cours de l'exercice 2025, eGain a racheté environ 2,6 millions d'actions à un prix moyen de 6,03 $.
Pour 2026, eGain projette un chiffre d'affaires compris entre 90,5 et 92,0 M$ et un résultat net GAAP de 3,5 à 5,0 M$. La trésorerie reste solide avec 62,9 M$ en liquidités et équivalents.
- Les revenus du T4 ont augmenté de 11% séquentiellement et de 3% en glissement annuel pour atteindre 23,2 M$
- Important résultat net GAAP T4 de 30,9 M$, incluant un avantage fiscal de 29,0 M$
- Solide marge Adjusted EBITDA au T4 de 19%, contre 11% au T4 2024
- Extension de 20 M$ du programme de rachat d'actions, portant le total à 60 M$
- Position de trésorerie robuste de 62,9 M$
- Signature d'un des plus gros contrats de l'histoire de la société au T4
eGain (Nasdaq: EGAN) hat seine Ergebnisse für das vierte Quartal und das Geschäftsjahr 2025 gemeldet. Der Umsatz im Q4 belief sich auf $23,2 Mio., ein Anstieg von 11% gegenüber dem Vorquartal und 3% zum Vorjahr. Das Unternehmen erzielte im Q4 einen erheblichen GAAP-Nettogewinn von $30,9 Mio., hauptsächlich bedingt durch einen steuerlichen Ertrag von $29,0 Mio.
Für das Geschäftsjahr 2025 lagen die Gesamtumsätze bei $88,4 Mio., ein Rückgang von 5% gegenüber dem Vorjahr. Das Unternehmen kündigte eine Erweiterung des Aktienrückkaufprogramms um $20 Mio. an, wodurch die Gesamtgenehmigung auf $60 Mio. erhöht wurde. Im Geschäftsjahr 2025 kaufte eGain rund 2,6 Millionen Aktien zu einem Durchschnittspreis von $6,03 zurück.
Blick auf 2026: eGain erwartet Umsätze zwischen $90,5–92,0 Mio. und einen GAAP-Nettogewinn von $3,5–5,0 Mio.. Die Liquidität bleibt stark mit $62,9 Mio. an Cash und Zahlungsmitteln.
- Q4-Umsatz um 11% sequenziell und 3% im Jahresvergleich auf $23,2 Mio. gestiegen
- Signifikanter Q4-GAAP-Nettogewinn von $30,9 Mio., einschließlich eines steuerlichen Vorteils von $29,0 Mio.
- Starke Adjusted-EBITDA-Marge im Q4 von 19%, gegenüber 11% im Q4 2024
- Erweiterung des Aktienrückkaufprogramms um $20 Mio. auf $60 Mio. Gesamtvolumen
- Robuste Barposition von $62,9 Mio.
- Abschluss eines der größten Verträge in der Unternehmensgeschichte im Q4
- None.
- Full-year revenue declined 5% year-over-year to $88.4 million
- Full-year Adjusted EBITDA margin decreased to 10% from 12% in fiscal 2024
- Cash and equivalents decreased to $62.9 million from $70.0 million year-over-year
- Operating cash flow margin declined to 6% for fiscal 2025
Insights
eGain posts solid Q4 with return to growth, expanded share buyback signals management's confidence despite yearly revenue decline.
eGain's Q4 results show signs of recovery with
The headline
For the full fiscal year, the
The expansion of the stock repurchase program by
Notably, the company has a strong balance sheet with
SUNNYVALE, Calif., Sept. 04, 2025 (GLOBE NEWSWIRE) -- eGain (Nasdaq: EGAN), the AI knowledge management platform for service, today announced financial results for its fiscal 2025 fourth quarter and full fiscal year ended June 30, 2025.
“We are pleased to close fiscal 2025 with solid bookings and strong profitability,” said Ashu Roy, eGain’s CEO. “With one of our largest deals ever signed this quarter and healthy demand in the pipeline, we are well-positioned to capture the compelling opportunity in AI CX automation powered by trusted knowledge.”
Fiscal 2025 Fourth Quarter Financial Highlights
- Total revenue was
$23.2 million , up11% sequentially and3% year over year. - GAAP net income was
$30.9 million , or$1.13 per share on a basic basis and$1.11 per share on a diluted basis, compared to GAAP net income of$1.5 million , or$0.05 per share on a basic and diluted basis, in Q4 2024. This includes the impact of a tax benefit of approximately$29.0 million from the release of a majority of the company’s valuation allowance in Q4 2025. - Adjusted EBITDA was
$4.5 million , a19% margin, compared to$2.4 million , an11% margin in Q4 2024. - Total shares repurchased were approximately 630,000 at an average price of
$5.97 per share, totaling$3.8 million .
Fiscal 2025 Full Year Financial Highlights
- Total revenue was
$88.4 million , down5% year over year. - GAAP net income was
$32.3 million , or$1.15 per share on a basic basis and$1.13 per share on a diluted basis, compared to GAAP net income of$7.8 million , or$0.25 per share on a basic and diluted basis. This includes the impact of a tax benefit of approximately$29.0 million from the release of a majority of the company’s valuation allowance in fiscal 2025. - Adjusted EBITDA was
$8.6 million , a10% margin, compared to$11.2 million , a12% margin in fiscal 2024. - Cash provided by operations for fiscal 2025 was
$5.3 million , or an operating cash flow margin of6% . - Total cash and cash equivalents as of June 30, 2025 were
$62.9 million , compared to$70.0 million as of June 30, 2024. - Total shares repurchased were approximately 2,616,000 at an average price of
$6.03 per share, totaling$15.8 million .
Fiscal 2026 First Quarter and Fiscal 2026 Financial Guidance
For the first quarter of fiscal 2026 ending September 30, 2025, eGain expects:
- Total revenue of between
$23.0 million to$23.5 million . - GAAP net income of
$900,000 t o$1.6 million , or$0.03 t o$0.06 per share.- Includes stock-based compensation expense of approximately
$800,000. - Includes warrant expense of approximately
$1.4 million .
- Includes stock-based compensation expense of approximately
- Non-GAAP net income of
$3.1 million to$3.8 million , or$0.11 t o$0.14 per share. - Adjusted EBITDA of
$3.7 million to$4.4 million , or margin of16% to19% .
For the fiscal 2026 full year ending June 30, 2026, eGain expects:
- Total revenue of between
$90.5 million to$92.0 million . - GAAP net income of
$3.5 million to$5.0 million , or$0.13 t o$0.18 per share.- Includes stock-based compensation expense of approximately
$3.4 million . - Includes warrant expense of approximately
$1.4 million .
- Includes stock-based compensation expense of approximately
- Non-GAAP net income of
$8.3 million to$9.8 million , or$0.30 t o$0.36 per share. - Adjusted EBITDA of
$10.4 million to$11.9 million , or margin of11% to13% .
Guidance Assumption:
- Weighted average shares outstanding are expected to be approximately 27.5 million for each of the first quarter of fiscal 2026 and for the full fiscal year 2026.
Stock Repurchase Program
eGain also announced today that its Board of Directors approved a
“Our strong balance sheet allows us to focus on driving long-term shareholder value. This increased authorization underscores our belief that our shares are undervalued and demonstrates our confidence in the AI knowledge market opportunity,” said Ashu Roy, eGain’s CEO.
Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures as supplemental information relating to eGain’s operating results, including adjusted EBITDA and non-GAAP net income. Adjusted EBITDA is defined as net income, adjusted for the impact of depreciation and amortization, stock-based compensation expense, interest income, net, provision for income taxes, benefit from income taxes related to the release of valuation allowance, other expense, net and severance and related charges. Non-GAAP net income measure is adjusted for benefit from income taxes related to the release of valuation allowance and stock-based compensation expense. eGain’s management has analyzed the effect of these non-GAAP adjustments on our benefit from (provision for) income taxes and believes the change in our benefit from (provision for) income taxes would be substantial due to these non-GAAP adjustments including the release of the full valuation allowance for all U.S. deferred tax assets except California net operating losses and research and development credits. Non-GAAP results are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles, or GAAP, and may be different from non-GAAP measures used by other companies. eGain’s management uses these non-GAAP measures to compare our performance to that of prior periods for trend analysis and for budgeting and planning purposes. eGain believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial measures with other software companies, many of which present similar non-GAAP financial measures to investors, and that it allows for greater transparency with respect to key metrics used by management in our financial and operational decision-making. Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release. eGain urges investors to review the reconciliation and not to rely on any single financial measure to evaluate our business. In addition, this press release includes eGain’s projected non-GAAP net income for future periods, a non-GAAP measure used to describe eGain’s expected performance. We have not presented a reconciliation to eGain’s projected net income, the most comparable GAAP financial measure, because the reconciliation could not be prepared without unreasonable effort. The information necessary to prepare the reconciliation is not available on a forward-looking basis and cannot be accurately predicted. The unavailable information could have a significant impact on the calculation of the comparable GAAP financial measure.
Conference Call Information
eGain will discuss its fiscal 2025 fourth quarter and full year results today via a teleconference at 2:00 p.m. Pacific Time. To access the live call, dial 844-481-2704 (U.S. toll free) or +1 412-317-0660 (International) and ask to join the eGain earnings call. A live and archived webcast of the call will also be accessible on the “Investor relations” section of eGain’s website at www.egain.com. In addition, a phone replay of the conference call will be available starting two hours after the call and will remain in effect for one week. To access the phone replay, dial 877-344-7529 (U.S. toll free) or +1 412-317-0088 (International). The replay access code is 2639200.
About eGain
eGain AI Knowledge Hub helps businesses improve experience and reduce cost by delivering trusted, consumable answers. Visit www.eGain.com for more info.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including without limitation: our financial guidance for the first quarter of fiscal 2026 and fiscal 2026 full year ending June 30, 2026; our focus; demand for our products and market opportunity; our sales pipeline; and our belief that our shares are undervalued. The achievement or success of the matters covered by such forward-looking statements, including future financial guidance, involves risks, uncertainties, and assumptions, many of which involve factors or circumstances that are beyond our control. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our actual results could differ materially from the results expressed or implied by the forward-looking statements we make, including our ability to achieve our targets for the first quarter of fiscal 2026 and fiscal 2026 full year ending June 30, 2026. The risks and uncertainties referred to above include, but are not limited to: risks to our business, operating results, and financial condition; the pace of technological advancements in generative AI and the adaptability of our services to incorporate these advancements; market demand for AI-enabled solutions; risks associated with new product releases and new services and products features; risks that customer demand may fluctuate or decrease; risks that we are unable to collect unbilled contractual commitments, particularly in the current economic environment; risks that our lengthy sales cycles may negatively affect our operating results; currency risks; our ability to capitalize on customer engagement; risks related to our reliance on a relatively small number of customers for a substantial portion of our revenue; our ability to compete successfully and manage growth; our ability to develop and expand strategic and third-party distribution channels; risks related to our international operations; our ability to continue to innovate; our strategy of making investments in sales to drive growth; general political or destabilizing events, including war, intensified international hostilities, conflict or acts of terrorism; the effect of legislative initiatives or proposals, statutory changes, governmental or other applicable regulations and/or changes in industry requirements, including those addressing data privacy, cyber-security and cross-border data transfers; and other risks detailed from time to time in eGain’s public filings, including eGain’s annual report on Form 10-K for the fiscal year ended June 30, 2024 and subsequent reports filed with the Securities and Exchange Commission, which are available on the Securities and Exchange Commission’s website at www.sec.gov. These forward-looking statements are based on current expectations and speak only as of the date hereof. We assume no obligation and do not intend to update these forward-looking statements, except as required by law.
eGain, the eGain logo, and all other eGain product names and slogans are trademarks or registered trademarks of eGain Corporation in the United States and/or other countries. All other company names and products mentioned in this release may be trademarks or registered trademarks of the respective companies.
Investor Relations
Todd Kehrli or Jim Byers
PondelWilkinson, Inc.
tkehrli@pondel.com
jbyers@pondel.com
eGain Corporation Condensed Consolidated Balance Sheets (in thousands, except par value data) (unaudited) | ||||||||
June 30, | June 30, | |||||||
2025 | 2024 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 62,909 | $ | 70,003 | ||||
Restricted cash | 8 | 8 | ||||||
Accounts receivable, less provision for credit losses of | 32,775 | 31,731 | ||||||
Costs capitalized to obtain revenue contracts, net | 1,148 | 1,272 | ||||||
Prepaid expenses | 2,841 | 2,915 | ||||||
Other current assets | 886 | 1,195 | ||||||
Total current assets | 100,567 | 107,124 | ||||||
Property and equipment, net | 670 | 441 | ||||||
Operating lease right-of-use assets | 3,530 | 3,811 | ||||||
Costs capitalized to obtain revenue contracts, net of current portion | 1,460 | 1,779 | ||||||
Goodwill | 13,186 | 13,186 | ||||||
Other assets, net | 28,592 | 1,511 | ||||||
Total assets | $ | 148,005 | $ | 127,852 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 2,596 | $ | 2,725 | ||||
Accrued compensation | 6,749 | 7,642 | ||||||
Accrued liabilities | 2,821 | 5,078 | ||||||
Operating lease liabilities | 1,220 | 1,179 | ||||||
Deferred revenue | 48,765 | 45,989 | ||||||
Total current liabilities | 62,151 | 62,613 | ||||||
Deferred revenue, net of current portion | 1,766 | 3,280 | ||||||
Operating lease liabilities, net of current portion | 2,449 | 2,592 | ||||||
Other long-term liabilities | 908 | 871 | ||||||
Total liabilities | 67,274 | 69,356 | ||||||
Stockholders’ equity: | ||||||||
Common stock, | 33 | 33 | ||||||
Additional paid-in capital | 411,253 | 407,416 | ||||||
Treasury stock, at cost: 6,154 and 3,538 common shares as of June 30, 2025 and 2024, respectively. | (38,812 | ) | (23,031 | ) | ||||
Notes receivable from stockholders | — | (21 | ) | |||||
Accumulated other comprehensive loss | (336 | ) | (2,240 | ) | ||||
Accumulated deficit | (291,407 | ) | (323,661 | ) | ||||
Total stockholders’ equity | 80,731 | 58,496 | ||||||
Total liabilities and stockholders’ equity | $ | 148,005 | $ | 127,852 | ||||
eGain Corporation Condensed Consolidated Statements of Operations (in thousands, except per share data) (unaudited) | ||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenue: | ||||||||||||||||
SaaS | $ | 21,691 | $ | 20,439 | $ | 81,921 | $ | 85,082 | ||||||||
Professional services | 1,543 | 2,023 | 6,510 | 7,721 | ||||||||||||
Total revenue | 23,234 | 22,462 | 88,431 | 92,803 | ||||||||||||
Cost of revenue: | ||||||||||||||||
Cost of SaaS | 4,233 | 4,871 | 17,975 | 19,514 | ||||||||||||
Cost of professional services | 2,121 | 2,035 | 8,448 | 8,078 | ||||||||||||
Total cost of revenue | 6,354 | 6,906 | 26,423 | 27,592 | ||||||||||||
Gross profit | 16,880 | 15,556 | 62,008 | 65,211 | ||||||||||||
Operating expenses: | ||||||||||||||||
Research and development | 6,961 | 6,679 | 29,604 | 26,626 | ||||||||||||
Sales and marketing | 4,641 | 5,214 | 19,356 | 22,115 | ||||||||||||
General and administrative | 2,031 | 2,471 | 8,615 | 10,499 | ||||||||||||
Total operating expenses | 13,633 | 14,364 | 57,575 | 59,240 | ||||||||||||
Income from operations | 3,247 | 1,192 | 4,433 | 5,971 | ||||||||||||
Interest income, net | 440 | 865 | 2,469 | 3,798 | ||||||||||||
Other expense, net | (390 | ) | (38 | ) | (1,265 | ) | (51 | ) | ||||||||
Income before income tax benefit (provision) | 3,297 | 2,019 | 5,637 | 9,718 | ||||||||||||
Benefit from (provision for) income taxes | 27,568 | (513 | ) | 26,617 | (1,938 | ) | ||||||||||
Net income | $ | 30,865 | $ | 1,506 | $ | 32,254 | $ | 7,780 | ||||||||
Per share information: | ||||||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 1.13 | $ | 0.05 | $ | 1.15 | $ | 0.25 | ||||||||
Diluted | $ | 1.11 | $ | 0.05 | $ | 1.13 | $ | 0.25 | ||||||||
Weighted-average shares used in computation: | ||||||||||||||||
Basic | 27,324 | 29,724 | 28,161 | 30,840 | ||||||||||||
Diluted | 27,750 | 30,302 | 28,650 | 31,468 | ||||||||||||
Summary of stock-based compensation included in the costs and expenses above: | ||||||||||||||||
Cost of revenue | $ | 186 | $ | 313 | $ | 865 | $ | 1,237 | ||||||||
Research and development | 117 | 329 | 640 | 1,424 | ||||||||||||
Sales and marketing | 75 | 169 | 352 | 645 | ||||||||||||
General and administrative | 118 | 205 | 592 | 1,223 | ||||||||||||
Total stock-based compensation | $ | 496 | $ | 1,016 | $ | 2,449 | $ | 4,529 | ||||||||
eGain Corporation GAAP to Non-GAAP Reconciliation Table (in thousands, except per share data) (unaudited) | ||||||||||||
Three Months Ended | Year Ended | |||||||||||
June 30, | June 30, | |||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||
Income from operations | $ | 3,247 | $ | 1,192 | $ | 4,433 | $ | 5,971 | ||||
Add: | ||||||||||||
Stock-based compensation | 496 | 1,016 | 2,449 | 4,529 | ||||||||
Non-GAAP income from operations | $ | 3,743 | $ | 2,208 | $ | 6,882 | $ | 10,500 | ||||
Three Months Ended | Year Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net income | $ | 30,865 | $ | 1,506 | $ | 32,254 | $ | 7,780 | ||||||||
Add: | ||||||||||||||||
Depreciation and amortization | 77 | 91 | 340 | 387 | ||||||||||||
Stock-based compensation expense | 496 | 1,016 | 2,449 | 4,529 | ||||||||||||
Interest income, net | (440 | ) | (865 | ) | (2,469 | ) | (3,798 | ) | ||||||||
Provision for income taxes | 1,396 | 513 | 2,347 | 1,938 | ||||||||||||
Benefit from income taxes related to the release of valuation allowance | (28,964 | ) | — | (28,964 | ) | — | ||||||||||
Other expense, net | 390 | 38 | 1,265 | 51 | ||||||||||||
Severance and related charges | 648 | 104 | 1,407 | 351 | ||||||||||||
Adjusted EBITDA | $ | 4,468 | $ | 2,403 | $ | 8,629 | $ | 11,238 | ||||||||
Three Months Ended | Year Ended | |||||||||||||
June 30, | June 30, | |||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||
Net income | $ | 30,865 | $ | 1,506 | $ | 32,254 | $ | 7,780 | ||||||
Add: | ||||||||||||||
Benefit from income taxes related to the release of valuation allowance | (28,964 | ) | — | (28,964 | ) | — | ||||||||
Stock-based compensation | 496 | 1,016 | 2,449 | 4,529 | ||||||||||
Non-GAAP net income | $ | 2,397 | $ | 2,522 | $ | 5,739 | $ | 12,309 | ||||||
Per share information: | ||||||||||||||
Non-GAAP earnings per share: | ||||||||||||||
Basic | $ | 0.09 | $ | 0.08 | $ | 0.20 | $ | 0.40 | ||||||
Diluted | $ | 0.09 | $ | 0.08 | $ | 0.20 | $ | 0.39 | ||||||
Weighted-average shares used in computation: | ||||||||||||||
Basic | 27,324 | 29,724 | 28,161 | 30,840 | ||||||||||
Diluted | 27,750 | 30,302 | 28,650 | 31,468 | ||||||||||
eGain Corporation Other GAAP to Non-GAAP Supplemental Financial Information (in thousands) (unaudited) | ||||||||||||||||
Three Months Ended June 30, | Growth Rates | Constant Currency Growth Rates [1] | ||||||||||||||
2025 | 2024 | |||||||||||||||
Revenue: | ||||||||||||||||
GAAP SaaS | $ | 21,691 | $ | 20,439 | ||||||||||||
GAAP professional services | 1,543 | 2,023 | ( | ( | ||||||||||||
Total GAAP revenue | $ | 23,234 | $ | 22,462 | ||||||||||||
Cost of Revenue: | ||||||||||||||||
GAAP SaaS | $ | 4,233 | $ | 4,871 | ||||||||||||
Non-GAAP SaaS | $ | 4,233 | $ | 4,871 | ||||||||||||
GAAP professional services | $ | 2,121 | $ | 2,035 | ||||||||||||
Add back: | ||||||||||||||||
Stock-based compensation | (186 | ) | (313 | ) | ||||||||||||
Non-GAAP professional services | $ | 1,935 | $ | 1,722 | ||||||||||||
GAAP total cost of revenue | $ | 6,354 | $ | 6,906 | ||||||||||||
Add back: | ||||||||||||||||
Stock-based compensation | (186 | ) | (313 | ) | ||||||||||||
Non-GAAP total cost of revenue | $ | 6,168 | $ | 6,593 | ( | ( | ||||||||||
Gross Profit: | ||||||||||||||||
Non-GAAP SaaS | $ | 17,458 | $ | 15,568 | ||||||||||||
Non-GAAP professional services | (392 | ) | 301 | |||||||||||||
Non-GAAP gross profit | $ | 17,066 | $ | 15,869 | ||||||||||||
Operating expenses: | ||||||||||||||||
GAAP research and development | $ | 6,961 | $ | 6,679 | ||||||||||||
Add back: | ||||||||||||||||
Stock-based compensation expense | (117 | ) | (329 | ) | ||||||||||||
Non-GAAP research and development | $ | 6,844 | $ | 6,350 | ||||||||||||
GAAP sales and marketing | $ | 4,641 | $ | 5,214 | ||||||||||||
Add back: | ||||||||||||||||
Stock-based compensation expense | (75 | ) | (169 | ) | ||||||||||||
Non-GAAP sales and marketing | $ | 4,566 | $ | 5,045 | ( | ( | ||||||||||
GAAP general and administrative | $ | 2,031 | $ | 2,471 | ||||||||||||
Add back: | ||||||||||||||||
Stock-based compensation expense | (118 | ) | (205 | ) | ||||||||||||
Non-GAAP general and administrative | $ | 1,913 | $ | 2,266 | ( | ( | ||||||||||
GAAP operating expenses | $ | 13,633 | $ | 14,364 | ||||||||||||
Add back: | ||||||||||||||||
Stock-based compensation expense | (310 | ) | (703 | ) | ||||||||||||
Non-GAAP operating expenses | $ | 13,323 | $ | 13,661 | ( | ( | ||||||||||
[1] Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period.
eGain Corporation Other GAAP to Non-GAAP Supplemental Financial Information (in thousands) (unaudited) | ||||||||||||||
Year Ended June 30, | Growth Rates | Constant Currency Growth Rates [1] | ||||||||||||
2025 | 2024 | |||||||||||||
Revenue: | ||||||||||||||
GAAP SaaS | $ | 81,921 | $ | 85,082 | ( | ( | ||||||||
GAAP professional services | 6,510 | 7,721 | ( | ( | ||||||||||
Total GAAP revenue | $ | 88,431 | $ | 92,803 | ( | ( | ||||||||
Cost of Revenue: | ||||||||||||||
GAAP SaaS | $ | 17,975 | $ | 19,514 | ||||||||||
Non-GAAP SaaS | $ | 17,975 | $ | 19,514 | ||||||||||
GAAP professional services | $ | 8,448 | $ | 8,078 | ||||||||||
Add back: | ||||||||||||||
Stock-based compensation | (865) | (1,237) | ||||||||||||
Non-GAAP professional services | $ | 7,583 | $ | 6,841 | ||||||||||
GAAP total cost of revenue | $ | 26,423 | $ | 27,592 | ||||||||||
Add back: | ||||||||||||||
Stock-based compensation | (865) | (1,237) | ||||||||||||
Non-GAAP total cost of revenue | $ | 25,558 | $ | 26,355 | ( | ( | ||||||||
Gross Profit: | ||||||||||||||
Non-GAAP SaaS | $ | 63,946 | $ | 65,568 | ||||||||||
Non-GAAP professional services | (1,073) | 880 | ||||||||||||
Non-GAAP gross profit | $ | 62,873 | $ | 66,448 | ( | ( | ||||||||
Operating expenses: | ||||||||||||||
GAAP research and development | $ | 29,604 | $ | 26,626 | ||||||||||
Add back: | ||||||||||||||
Stock-based compensation expense | (640) | (1,424) | ||||||||||||
Non-GAAP research and development | $ | 28,964 | $ | 25,202 | ||||||||||
GAAP sales and marketing | $ | 19,356 | $ | 22,115 | ||||||||||
Add back: | ||||||||||||||
Stock-based compensation expense | (352) | (645) | ||||||||||||
Non-GAAP sales and marketing | $ | 19,004 | $ | 21,470 | ( | ( | ||||||||
GAAP general and administrative | $ | 8,615 | $ | 10,499 | ||||||||||
Add back: | ||||||||||||||
Stock-based compensation expense | (592) | (1,223) | ||||||||||||
Non-GAAP general and administrative | $ | 8,023 | $ | 9,276 | ( | ( | ||||||||
GAAP operating expenses | $ | 57,575 | $ | 59,240 | ||||||||||
Add back: | ||||||||||||||
Stock-based compensation expense | (1,584) | (3,292) | ||||||||||||
Non-GAAP operating expenses | $ | 55,991 | $ | 55,948 | ||||||||||
[1] Constant currency growth rates presented are derived from converting the current period results for entities reporting in currencies other than U.S. Dollars into U.S. Dollars at the exchange rates in effect during the prior period presented rather than the actual exchange rates in effect during the current period.
