EPAM Reports Results for Third Quarter 2025 and Raises Full Year Revenue and EPS Outlook
EPAM (NYSE: EPAM) reported third quarter 2025 results with revenues of $1.394 billion, up 19.4% year-over-year and organic constant currency revenue +7.1%. GAAP operating income was $144.9 million (10.4% of revenues) and non-GAAP operating income was $222.8 million (16.0% of revenues). GAAP diluted EPS was $1.91 and non-GAAP diluted EPS was $3.08. Cash provided by operations for the first nine months was $372.0 million, and cash totaled $1.244 billion as of Sept 30, 2025. The company repurchased $82.1 million of stock in Q3 and authorized a new $1.0 billion buyback program. EPAM raised full‑year 2025 revenue and EPS outlooks, now targeting $5.43–5.445B revenue and GAAP EPS $6.75–6.83.
EPAM (NYSE: EPAM) ha riportato i risultati del terzo trimestre 2025 con ricavi di 1,394 miliardi di dollari, in crescita del 19,4% su base annua e ricavi organici a tassi di cambio costanti +7,1%. L'utile operativo GAAP è stato di 144,9 milioni di dollari (il 10,4% dei ricavi) e l'utile operativo non-GAAP è stato di 222,8 milioni di dollari (il 16,0% dei ricavi). L'EPS diluito GAAP è stato 1,91 dollari e l'EPS diluito non-GAAP è stato 3,08 dollari. Il flusso di cassa operativo nei primi nove mesi è stato 372,0 milioni di dollari, e la cassa e equivalenti ammontavano a 1,244 miliardi di dollari al 30 settembre 2025. Nell'ultimo trimestre la società ha riacquistato azioni per 82,1 milioni di dollari e ha autorizzato un nuovo programma di riacquisto da 1,0 miliardo di dollari. EPAM ha rivisto al rialzo le previsioni per l'intero 2025 di ricavi e EPS, ora puntando a ricavi tra 5,43 e 5,445 miliardi di dollari e EPS GAAP tra 6,75 e 6,83 dollari.
EPAM (NYSE: EPAM) informó los resultados del tercer trimestre de 2025 con ingresos de 1,394 mil millones de dólares, un crecimiento interanual del 19,4% y ingresos orgánicos en moneda constante +7,1%. El ingreso operativo GAAP fue de 144,9 millones de dólares (el 10,4% de los ingresos) y el ingreso operativo no GAAP fue de 222,8 millones de dólares (el 16,0% de los ingresos). El EPS diluido GAAP fue 1,91 dólares y el EPS diluido no GAAP fue 3,08 dólares. El flujo de caja de operaciones durante los primeros nueve meses fue 372,0 millones de dólares, y el efectivo totalizó 1,244 mil millones de dólares al 30 de septiembre de 2025. En el trimestre, la empresa recompró 82,1 millones de dólares de acciones y autorizó un nuevo programa de recompra de 1,0 mil millones de dólares. EPAM elevó las perspectivas de ingresos y EPS para 2025, apuntando ahora a ingresos de 5,43–5,445 mil millones de dólares y EPS GAAP de 6,75–6,83 dólares.
EPAM (NYSE: EPAM)은 2025년 3분기 실적을 매출 13억 9400만 달러로 발표했고, 전년 동기 대비 19.4% 증가, 유기적 환율 고정 매출 +7.1%를 기록했습니다. GAAP 영업이익은 1억 4490만 달러(매출의 10.4%), 비GAAP 영업이익은 2억 2280만 달러(매출의 16.0%)였습니다. GAAP 희석 EPS는 1.91달러, 비GAAP 희석 EPS는 3.08달러였습니다. 영업현금흐름은 처음 9개월간 3.72억 달러였고, 2025년 9월 30일 기준 현금은 12.44억 달러였습니다. 3분기에는 자사주 매입 8,210만 달러를 실시했고, 새 자사주 매입 프로그램으로 10억 달러를 승인했습니다. EPAM은 2025년 전년 대비 매출 및 EPS 전망을 상향했고, 이제 매출 54.3–54.45억 달러, GAAP EPS 6.75–6.83 달러를 목표로 합니다.
EPAM (NYSE : EPAM) a annoncé les résultats du troisième trimestre 2025 avec un chiffre d'affaires de 1,394 milliard de dollars, en hausse de 19,4 % sur un an et des revenus organiques à taux de change constants +7,1%. Le résultat opérationnel GAAP s'est établi à 144,9 millions de dollars (10,4 % du chiffre d'affaires) et le résultat opérationnel non-GAAP à 222,8 millions de dollars (16,0 % du chiffre d'affaires). L'EPS dilué GAAP était de 1,91 dollar et l'EPS dilué non-GAAP était de 3,08 dollars. La trésorerie générée par les opérations pour les quatre premiers trimestres est de 372,0 millions de dollars, et la trésorerie totale s'élevait à 1,244 milliard de dollars au 30 septembre 2025. Au cours du T3, l'entreprise a racheté des actions pour 82,1 millions de dollars et a autorisé un nouveau programme de rachat de 1,0 milliard de dollars. EPAM a relevé ses prévisions annuelles 2025 pour le chiffre d'affaires et l'EPS, visant désormais un chiffre d'affaires entre 5,43 et 5,445 milliards de dollars et un GAAP EPS entre 6,75 et 6,83 dollars.
EPAM (NYSE: EPAM) meldete die Ergebnisse des dritten Quartals 2025 mit Umsatz von 1,394 Milliarden US-Dollar, einem Jahresanstieg von 19,4% und organischem Umsatz bei konstanten Wechselkursen +7,1%. GAAP-Betriebsgewinn betrug 144,9 Millionen US-Dollar (10,4% des Umsatzes) und nicht-GAAP-Betriebsgewinn 222,8 Millionen US-Dollar (16,0% des Umsatzes). GAAP-Diluted EPS betrug 1,91 USD und nicht-GAAP Diluted EPS betrug 3,08 USD. Der operative Cashflow in den ersten neun Monaten betrug 372,0 Millionen USD und zum Stichtag 30.09.2025 betrug das Barvermögen 1,244 Milliarden USD. Im Q3 hat das Unternehmen Aktien im Wert von 82,1 Millionen USD zurückgekauft und ein neues 1,0-Milliarden-US-Dollar-Repurchase-Programm angekündigt. EPAM hob die Umsatz- und EPS-Ausblicke für das Gesamtjahr 2025 an und strebt nun Umsätze von 5,43–5,445 Milliarden USD und GAAP EPS von 6,75–6,83 USD an.
EPAM (بورصة نيويورك: EPAM) أعلنت عن نتائج الربع الثالث من 2025 بإيرادات قدرها 1.394 مليار دولار، بارتفاع بنسبة 19.4% على أساس سنوي، ومعدل الإيرادات organique الثابت العملة عند +7.1%. بلغ دخل التشغيل بموجب المعايير المحاسبية المقبولة GAAP 144.9 مليون دولار (10.4% من الإيرادات) والدخل التشغيلي غيرGAAP 222.8 مليون دولار (16.0% من الإيرادات). كان ربح السهم المخفف وفق GAAP 1.91 دولار وربح السهم المخفف غير GAAP 3.08 دولار. بلغت التدفقات النقدية من التشغيل للأن Nine أشهر الأولى 372.0 مليون دولار، وبلغ النقد الإجمالي 1.244 مليار دولار حتى 30 سبتمبر 2025. قامت الشركة بإعادة شراء أسهم بقيمة 82.1 مليون دولار في الربع الثالث وصدّقت على برنامج شراء أسهم جديد بقيمة 1.0 مليار دولار. رفعت EPAM توقعاتها لعام 2025 لكلاً من الإيرادات وربحية السهم، والآن تستهدف إيرادات بين 5.43 و5.445 مليار دولار وربحية السهم GAAP بين 6.75 و6.83 دولاراً.
- Revenues +19.4% year-over-year to $1.394B
- Organic constant currency revenue +7.1% in Q3
- Raised full-year revenue outlook to $5.430B–$5.445B (midpoint +15.0% y/y)
- Raised full-year GAAP diluted EPS guidance to $6.75–$6.83
- Repurchased $82.1M in Q3 and authorized a new $1.0B buyback program
- GAAP income from operations down 18.1% to $144.9M
- GAAP diluted EPS decreased 19.4% to $1.91 in Q3
- Cash provided by operations down from $428.9M to $372.0M (first nine months)
- Cash and equivalents declined 3.6% to $1.244B as of Sept 30, 2025
Insights
EPAM posted stronger-than-expected top-line growth, raised full-year revenue and EPS ranges, and expanded share-buyback capacity.
Revenues rose to
Key dependencies and risks include the drop in quarterly GAAP operating income versus prior year (down
Watch for execution on the raised guidance over the next quarter, specifically fourth-quarter revenue guidance of
-
Third
quarter revenues of
, up$1.39 4 billion19.4% year-over-year -
GAAP income from operations was
10.4% of revenues and non-GAAP income from operations was16.0% of revenues for the third quarter -
Third
quarter GAAP diluted EPS of
, a decrease of$1.91 , and non-GAAP diluted EPS of$0.46 , a decrease of$3.08 on a year-over-year basis$0.04 -
Continued to return capital to shareholders, repurchasing
of stock in the third quarter and established a new share repurchase plan for up to$82.1 million in additional repurchases as previously announced$1 billion -
EPAM raises its full year expected revenue growth rate for 2025 to now be in the range of
14.8% to15.2% , reflecting a year-over-year growth rate of15.0% at the midpoint of the range -
For the full year, EPAM increases expected GAAP diluted EPS to now be in the range of
to$6.75 , and non-GAAP diluted EPS to be in the range of$6.83 to$11.36 $11.44
"We are pleased to deliver another quarter of improving year-over-year organic constant currency revenue growth, driven by our deep engineering expertise and focus on helping clients build out their AI foundation and transform themselves into AI-Native organizations," said Balazs Fejes, CEO and President at EPAM. "By investing in AI and AI-Native innovation, talent, and partnerships we are accelerating our own transformation, building on top of our core engineering heritage and strengthening our strategic positioning to lead in the future world of AI-Native enterprises."
Third Quarter 2025 Highlights
- Revenues increased to
, a year-over-year increase of$1.39 4 billion , or$226.8 million 19.4% . On an organic constant currency basis, revenues were up7.1% compared to the third quarter of 2024; - GAAP income from operations was
, a decrease of$144.9 million , or$32.0 million 18.1% , compared to in the third quarter of 2024;$177.0 million - Non-GAAP income from operations was
, a decrease of$222.8 million , compared to$0.1 million in the third quarter of 2024;$222.9 million - Diluted earnings per share ("EPS") on a GAAP basis was
, a decrease of$1.91 , or$0.46 19.4% , compared to in the third quarter of 2024; and$2.37 - Non-GAAP diluted EPS was
, a decrease of$3.08 , or$0.04 1.3% , compared to in the third quarter of 2024.$3.12
Cash Flow and Other Metrics
- Cash provided by operating activities was
for the first nine months of 2025, compared to cash provided by operating activities of$372.0 million for the first nine months of 2024;$428.9 million - Cash, cash equivalents and restricted cash totaled
as of September 30, 2025, a decrease of$1.24 4 billion , or$46.9 million 3.6% , from as of December 31, 2024;$1.29 0 billion - The Company repurchased 493,000 shares of its common stock for
during the third quarter of 2025 under its share repurchase program. As of September 30, 2025, the Company exhausted the$82.1 million available for purchases of the Company's common stock under the previously authorized share repurchase program;$500 million - On October 16, 2025, as previously announced, the Board of Directors approved a new share repurchase program with authorization to purchase up to
of EPAM common stock; and$1.0 billion - Total headcount was approximately 62,350 as of September 30, 2025. Included in this number were approximately 56,100 delivery professionals, an increase of
0.5% from June 30, 2025.
2025 Outlook - Full Year and Fourth Quarter
Full Year
EPAM expects the following for the full year:
- Based on the strength of organic constant currency revenue growth and updates to our foreign exchange rate assumptions, the Company raises its expected revenues to be in the range of
to$5.43 0 billion , reflecting a year-over-year growth rate of$5.44 5 billion15.0% at the midpoint of the range, an increase from the prior outlook of14.0% at the midpoint of the range. Additionally, the Company now expects the year-over-year revenue growth rate on an organic constant currency basis to be4.6% at the midpoint of the range, an increase from the prior outlook of4.0% at the midpoint of the range; - For the full year, EPAM now expects GAAP income from operations to be in the range of
9.4% to9.7% of revenues and non-GAAP income from operations to be in the range of15.0% to15.3% of revenues; - The Company now expects its GAAP effective tax rate to be approximately
25.0% and continues to expect its non-GAAP effective tax rate to be approximately24.0% ; and - EPAM now expects GAAP diluted EPS to be in the range of
to$6.75 and non-GAAP diluted EPS to be in the range of$6.83 to$11.36 . The Company now expects weighted average diluted shares outstanding for the year to be 56.2 million.$11.44
Fourth Quarter
EPAM expects the following for the fourth quarter:
- The Company expects revenues will be in the range of
to$1.38 0 billion for the fourth quarter, reflecting year-over-year growth of$1.39 5 billion11.1% at the midpoint of the range. The Company expects the year-over-year revenue growth rate on an organic constant currency basis to be4.4% at the midpoint of the range; - For the fourth quarter, EPAM expects GAAP income from operations to be in the range of
10.0% to11.0% of revenues and non-GAAP income from operations to be in the range of15.5% to16.5% of revenues; - The Company expects its GAAP effective tax rate to be approximately
24.0% and its non-GAAP effective tax rate to be approximately23.0% ; and - EPAM expects GAAP diluted EPS will be in the range of
to$2.00 for the quarter, and non-GAAP diluted EPS will be in the range of$2.08 to$3.10 for the quarter. The Company expects weighted average diluted shares outstanding for the quarter to be 55.1 million.$3.18
Conference Call Information
EPAM will host a conference call to discuss the results on Thursday, November 6, 2025, at 8:00 a.m. ET. The conference call will be available live on the EPAM website at https://investors.epam.com. Please visit the website at least 15 minutes prior to the call to register for the event. For those who cannot access the live webcast, a replay will be available in the Investor Relations section of the website.
About EPAM Systems
Since 1993, EPAM Systems, Inc. (NYSE: EPAM) has used its software engineering expertise to become a leading global provider of digital engineering, cloud and AI-enabled transformation services, and a leading business and experience consulting partner for global enterprises and ambitious startups. We address our clients' transformation challenges by focusing EPAM Continuum's integrated strategy, experience and technology consulting with our 30+ years of engineering execution to speed our clients' time to market and drive greater value from their innovations and digital investments.
We leverage AI and GenAI to deliver transformative solutions that accelerate our clients' digital innovation and enhance their competitive edge. Through platforms like EPAM AI/RUN™ and initiatives like DIALX Lab, we integrate advanced AI technologies into tailored business strategies, driving significant industry impact and fostering continuous innovation.
We deliver globally but engage locally with our expert teams of consultants, architects, designers and engineers, making the future real for our clients, our partners, and our people around the world. We believe the right solutions are the ones that improve people's lives and fuel competitive advantage for our clients across diverse industries. Our thinking comes to life in the experiences, products and platforms we design and bring to market.
Added to the S&P 500 and the Forbes Global 2000 in 2021 and recognized by Glassdoor and Newsweek as Most Loved Workplace, our multidisciplinary teams serve customers across six continents. We are proud to be among the top 15 companies in Information Technology Services in the Fortune 1000 and to be recognized as a leader in the IDC MarketScapes for Worldwide Experience Build Services, Worldwide Experience Design Services and Worldwide Software Engineering Services.
Learn more at www.epam.com and follow us on LinkedIn.
Non-GAAP Financial Measures
EPAM supplements results reported in accordance with
Forward-Looking Statements
This press release includes estimates and statements which may constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, the accuracy of which are necessarily subject to risks, uncertainties, and assumptions as to future events that may not prove to be accurate. Our estimates and forward-looking statements are mainly based on our current expectations and estimates of future events and trends, which affect or may affect our business and operations. These statements may include words such as "may," "will," "should," "believe," "expect," "anticipate," "intend," "plan," "estimate" or similar expressions. Those future events and trends may relate to, among other things, developments relating to the war in
Category: Investor
|
EPAM SYSTEMS, INC. AND SUBSIDIARIES |
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||
|
(Unaudited) |
|||||||
|
(In thousands, except per share data) |
|||||||
|
|
|||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenues |
$ 1,394,373 |
|
$ 1,167,527 |
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of depreciation and amortization) |
983,169 |
|
763,992 |
|
2,899,189 |
|
2,409,183 |
|
Selling, general and administrative expenses |
234,948 |
|
206,820 |
|
685,546 |
|
599,331 |
|
Depreciation and amortization expense |
31,313 |
|
19,736 |
|
94,024 |
|
63,003 |
|
Income from operations |
144,943 |
|
176,979 |
|
370,749 |
|
408,072 |
|
Interest and other income, net |
2,302 |
|
13,347 |
|
11,635 |
|
40,425 |
|
Foreign exchange loss |
(3,627) |
|
(710) |
|
(20,581) |
|
(1,416) |
|
Income before provision for income taxes |
143,618 |
|
189,616 |
|
361,803 |
|
447,081 |
|
Provision for income taxes |
36,802 |
|
53,270 |
|
93,479 |
|
95,847 |
|
Net income |
$ 106,816 |
|
$ 136,346 |
|
$ 268,324 |
|
$ 351,234 |
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
Basic |
$ 1.92 |
|
$ 2.40 |
|
$ 4.77 |
|
$ 6.11 |
|
Diluted |
$ 1.91 |
|
$ 2.37 |
|
$ 4.75 |
|
$ 6.04 |
|
Shares used in calculation of net income per share: |
|
|
|
|
|
|
|
|
Basic |
55,557 |
|
56,910 |
|
56,214 |
|
57,445 |
|
Diluted |
55,817 |
|
57,425 |
|
56,534 |
|
58,166 |
|
EPAM SYSTEMS, INC. AND SUBSIDIARIES |
|||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||
|
(Unaudited) |
|||
|
(In thousands, except par value) |
|||
|
|
|||
|
|
As of September 30, 2025 |
|
As of December 31, 2024 |
|
Assets |
|
|
|
|
Current assets |
|
|
|
|
Cash and cash equivalents |
$ 1,239,136 |
|
$ 1,286,267 |
|
Trade receivables and contract assets, net of allowance of |
1,130,496 |
|
1,002,175 |
|
Prepaid and other current assets |
154,408 |
|
137,806 |
|
Total current assets |
2,524,040 |
|
2,426,248 |
|
Property and equipment, net |
198,821 |
|
207,667 |
|
Operating lease right-of-use assets, net |
123,439 |
|
128,244 |
|
Intangible assets, net |
419,806 |
|
436,418 |
|
Goodwill |
1,208,912 |
|
1,181,575 |
|
Deferred tax assets |
235,318 |
|
269,799 |
|
Other noncurrent assets |
132,964 |
|
100,522 |
|
Total assets |
$ 4,843,300 |
|
$ 4,750,473 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
$ 42,981 |
|
$ 44,702 |
|
Accrued compensation and benefits expenses |
543,738 |
|
484,952 |
|
Accrued expenses and other current liabilities |
188,591 |
|
201,356 |
|
Income taxes payable, current |
19,492 |
|
50,395 |
|
Operating lease liabilities, current |
40,460 |
|
39,634 |
|
Total current liabilities |
835,262 |
|
821,039 |
|
Long-term debt |
25,036 |
|
25,194 |
|
Operating lease liabilities, noncurrent |
89,721 |
|
98,426 |
|
Deferred tax liabilities, noncurrent |
96,956 |
|
92,362 |
|
Other noncurrent liabilities |
69,482 |
|
82,301 |
|
Total liabilities |
1,116,457 |
|
1,119,322 |
|
Commitments and contingencies |
|
|
|
|
Equity |
|
|
|
|
Stockholders' equity |
|
|
|
|
Common stock, |
55 |
|
57 |
|
Additional paid-in capital |
1,329,512 |
|
1,190,222 |
|
Retained earnings |
2,384,297 |
|
2,555,796 |
|
Accumulated other comprehensive income/(loss) |
12,397 |
|
(116,864) |
|
Total EPAM Systems, Inc. stockholders' equity |
3,726,261 |
|
3,629,211 |
|
Noncontrolling interest in consolidated subsidiaries |
582 |
|
1,940 |
|
Total equity |
3,726,843 |
|
3,631,151 |
|
Total liabilities and equity |
$ 4,843,300 |
|
$ 4,750,473 |
|
EPAM SYSTEMS, INC. AND SUBSIDIARIES |
|||
|
Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Financial Measures |
|||
|
(Unaudited) |
|||
|
(In thousands, except percentages and per share amounts) |
|||
|
|
|||
|
Reconciliation of year-over-year revenue growth as reported on a GAAP basis to revenue growth on an organic constant currency basis is presented in the table below: |
|||
|
|
|||
|
|
Three Months Ended September 30, 2025 |
|
Nine Months Ended September 30, 2025 |
|
Revenue growth as reported |
19.4 % |
|
16.4 % |
|
Inorganic revenue growth |
(10.5) % |
|
(10.8) % |
|
Foreign exchange rates impact |
(1.8) % |
|
(1.0) % |
|
Revenue growth on an organic constant currency basis |
7.1 % |
|
4.6 % |
|
Reconciliation of various income statement amounts from GAAP to non-GAAP for the three and nine months ended September 30, 2025 and 2024: |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended September 30, 2025 |
|
Nine Months Ended September 30, 2025 |
||||||||
|
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
Cost of revenues (exclusive of depreciation and amortization)(1) |
|
|
$ (21,732) |
|
|
|
$ 2,899,189 |
|
$ (64,505) |
|
$ 2,834,684 |
|
Selling, general and administrative expenses(2) |
|
|
$ (37,924) |
|
|
|
|
|
|
|
|
|
Income from operations(3) |
|
|
$ 77,876 |
|
|
|
|
|
|
|
|
|
Operating margin |
10.4 % |
|
5.6 % |
|
16.0 % |
|
9.2 % |
|
5.7 % |
|
14.9 % |
|
Net income(4) |
|
|
$ 64,978 |
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
$ 1.91 |
|
|
|
$ 3.08 |
|
$ 4.75 |
|
|
|
$ 8.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2024 |
|
Nine Months Ended September 30, 2024 |
||||||||
|
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
GAAP |
|
Adjustments |
|
Non-GAAP |
|
Cost of revenues (exclusive of depreciation and amortization)(1) |
|
|
$ 2,739 |
|
|
|
$ 2,409,183 |
|
$ (37,781) |
|
$ 2,371,402 |
|
Selling, general and administrative expenses(2) |
|
|
$ (42,979) |
|
|
|
|
|
|
|
|
|
Income from operations(3) |
|
|
$ 45,947 |
|
|
|
|
|
|
|
|
|
Operating margin |
15.2 % |
|
3.9 % |
|
19.1 % |
|
11.7 % |
|
4.7 % |
|
16.4 % |
|
Net income(4) |
|
|
$ 42,740 |
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
$ 2.37 |
|
|
|
$ 3.12 |
|
$ 6.04 |
|
|
|
$ 8.02 |
|
|
|
Items (1) through (4) above are detailed in the table below with the specific cross-reference noted in the appropriate item. |
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Stock-based compensation expenses |
$ 21,149 |
|
$ 19,576 |
|
$ 63,233 |
|
$ 58,870 |
|
Poland R&D incentives(a) |
— |
|
(22,917) |
|
(505) |
|
(22,917) |
|
Humanitarian support in |
583 |
|
602 |
|
1,777 |
|
1,828 |
|
Total adjustments to GAAP cost of revenues(1) |
21,732 |
|
(2,739) |
|
64,505 |
|
37,781 |
|
Stock-based compensation expenses |
23,455 |
|
22,548 |
|
68,385 |
|
63,729 |
|
Cost Optimization charges(c) |
11,028 |
|
9,903 |
|
32,614 |
|
26,433 |
|
Other acquisition-related expenses |
64 |
|
7,098 |
|
926 |
|
8,777 |
|
Humanitarian support in |
3,375 |
|
2,955 |
|
10,389 |
|
7,694 |
|
Geographic repositioning(d) |
— |
|
28 |
|
— |
|
853 |
|
One-time charges, net |
2 |
|
447 |
|
182 |
|
206 |
|
Total adjustments to GAAP selling, general and administrative expenses(2) |
37,924 |
|
42,979 |
|
112,496 |
|
107,692 |
|
Amortization of acquired intangible assets |
18,220 |
|
5,707 |
|
53,712 |
|
17,477 |
|
Total adjustments to GAAP income from operations(3) |
77,876 |
|
45,947 |
|
230,713 |
|
162,950 |
|
Foreign exchange loss |
3,627 |
|
710 |
|
20,581 |
|
1,416 |
|
Gain on financial instrument |
(350) |
|
— |
|
(700) |
|
— |
|
One-time benefit included in Interest and other income, net |
— |
|
(1,812) |
|
— |
|
(1,812) |
|
Change in fair value of contingent consideration included in Interest and other income, net |
1,556 |
|
1,492 |
|
(413) |
|
4,027 |
|
Provision for income taxes: |
|
|
|
|
|
|
|
|
Tax effect on non-GAAP adjustments |
(17,254) |
|
(3,855) |
|
(55,455) |
|
(28,882) |
|
Tax shortfall/(excess tax benefits) related to stock-based compensation |
188 |
|
258 |
|
751 |
|
(20,505) |
|
Net discrete (benefit)/charge from tax planning(e) |
(665) |
|
— |
|
2,799 |
|
(1,830) |
|
Total adjustments to GAAP net income(4) |
$ 64,978 |
|
$ 42,740 |
|
$ 198,276 |
|
$ 115,364 |
|
|
|
|
(a) |
We have excluded from non-GAAP results the portion of the benefit from Poland R&D incentives related to qualifying activities performed in 2023 as it represents a nonrecurring one-time benefit. |
|
|
|
|
(b) |
Humanitarian support in |
|
|
|
|
(c) |
Cost Optimization charges include severance, facilities and contract termination charges incurred in connection with the programs initiated in the third quarter of 2023, second quarter of 2024, and second quarter of 2025. Consistent with the Company's historical non-GAAP policy, costs incurred in connection with formal restructuring initiatives have been excluded from non-GAAP results as these are one-time and unusual in nature. |
|
|
|
|
(d) |
Geographic repositioning includes expenses associated with the relocation to other countries of employees based outside of |
|
|
|
|
(e) |
One-time charge or benefit related to the implementation of tax planning to disregard certain foreign subsidiaries as separate entities for |
|
EPAM SYSTEMS, INC. AND SUBSIDIARIES |
|||
|
Reconciliations of Guidance Non-GAAP Financial Measures to Comparable GAAP Financial Measures |
|||
|
(Unaudited) |
|||
|
|
|||
|
The below guidance constitutes forward-looking statements within the meaning of the federal securities laws and is based on a number of assumptions that are subject to change and many of which are outside the control of the Company. Actual results may differ materially from the Company's expectations depending on factors discussed in the Company's filings with the Securities and Exchange Commission. |
|||
|
|
|||
|
Reconciliation of expected year-over-year revenue growth on a GAAP basis to expected revenue growth on an organic constant currency basis is presented in the table below: |
|||
|
|
|||
|
|
Fourth Quarter 2025 |
|
Full Year 2025 |
|
|
|
|
|
|
Revenue growth (at midpoint of range) |
11.1 % |
|
15.0 % |
|
Foreign exchange rates impact |
(2.4) % |
|
(1.3) % |
|
Inorganic revenue growth |
(4.3) % |
|
(9.1) % |
|
Revenue growth on an organic constant currency basis (at midpoint of range) |
4.4 % |
|
4.6 % |
|
Reconciliation of expected GAAP to non-GAAP income from operations as a percentage of revenues is presented in the table below: |
|||
|
|
|||
|
|
Fourth Quarter 2025 |
|
Full Year 2025 |
|
GAAP income from operations as a percentage of revenues |
|
|
|
|
Stock-based compensation expenses |
3.2 % |
|
3.2 % |
|
Included in cost of revenues (exclusive of depreciation and amortization) |
1.5 % |
|
1.5 % |
|
Included in selling, general and administrative expenses |
1.7 % |
|
1.7 % |
|
Humanitarian support in |
0.3 % |
|
0.3 % |
|
Cost Optimization charges(c) |
0.7 % |
|
0.8 % |
|
One-time charges and Other acquisition-related expenses(f) |
— % |
|
— % |
|
Amortization of acquired intangible assets |
1.3 % |
|
1.3 % |
|
Non-GAAP income from operations as a percentage of revenues |
|
|
|
|
|
|
|
(f) |
EPAM has not included the impact of potential future One-time charges including asset impairments, unusual gains and losses, and Other acquisition-related expenses because the Company is unable to predict these amounts with reasonable certainty. |
|
Reconciliation of expected GAAP to non-GAAP effective tax rate is presented in the table below: |
|||
|
|
|||
|
|
Fourth Quarter 2025 |
|
Full Year 2025 |
|
GAAP effective tax rate (approximately) |
24.0 % |
|
25.0 % |
|
Tax shortfall related to stock-based compensation |
(0.7) % |
|
(0.3) % |
|
Net discrete charge from tax planning(e) |
— % |
|
(0.1) % |
|
Tax effect on non-GAAP adjustments |
(0.3) % |
|
(0.6) % |
|
Non-GAAP effective tax rate (approximately) |
23.0 % |
|
24.0 % |
|
Reconciliation of expected GAAP to non-GAAP diluted earnings per share is presented in the table below: |
|||
|
|
|||
|
|
Fourth Quarter 2025 |
|
Full Year 2025 |
|
GAAP diluted earnings per share |
|
|
|
|
Stock-based compensation expenses |
0.80 |
|
3.13 |
|
Included in cost of revenues (exclusive of depreciation and amortization) |
0.38 |
|
1.50 |
|
Included in selling, general and administrative expenses |
0.42 |
|
1.63 |
|
Poland R&D incentives(a) |
— |
|
(0.01) |
|
Humanitarian support in |
0.05 |
|
0.27 |
|
Cost Optimization charges(c) |
0.19 |
|
0.76 |
|
Amortization of acquired intangible assets |
0.32 |
|
1.27 |
|
Change in fair value of contingent consideration |
— |
|
(0.01) |
|
Foreign exchange loss |
0.02 |
|
0.39 |
|
Provision for income taxes: |
|
|
|
|
Tax effect on non-GAAP adjustments |
(0.29) |
|
(1.28) |
|
Tax shortfall related to stock-based compensation |
0.01 |
|
0.03 |
|
Net discrete charge from tax planning(e) |
— |
|
0.06 |
|
Non-GAAP diluted earnings per share |
|
|
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/epam-reports-results-for-third-quarter-2025-and-raises-full-year-revenue-and-eps-outlook-302606613.html
SOURCE EPAM Systems, Inc.