Five9 Reports Record Revenue of $283 Million for the Second Quarter
Q2 Enterprise AI Revenue Growth Accelerated to
Q2 Record Operating Cash Flow of
Announces Appointment of Bryan Lee as Chief Financial Officer
Second Quarter 2025 Financial Results
-
Revenue for the second quarter of 2025 increased
12% to a record , compared to$283.3 million for the second quarter of 2024.$252.1 million -
GAAP gross margin was
54.9% for the second quarter of 2025, compared to53.0% for the second quarter of 2024. -
Adjusted gross margin was
63.0% for the second quarter of 2025, compared to60.5% for the second quarter of 2024. -
GAAP net income for the second quarter of 2025 was
, or$1.2 million per diluted share, and$0.01 0.4% of revenue, compared to GAAP net loss of , or$(12.8) million per basic share, and (5.1)% of revenue, for the second quarter of 2024.$(0.17) -
Non-GAAP net income for the second quarter of 2025 was
, or$58.3 million per diluted share, and$0.76 20.6% of revenue, compared to non-GAAP net income of , or$38.9 million per diluted share, and$0.52 15.4% of revenue, for the second quarter of 2024. -
Adjusted EBITDA for the second quarter of 2025 was
, or$67.9 million 24.0% of revenue, compared to , or$41.8 million 16.6% of revenue, for the second quarter of 2024. -
GAAP operating cash flow for the second quarter of 2025 was
, compared to GAAP operating cash flow of$35.1 million for the second quarter of 2024.$19.9 million
“We are pleased to report strong second quarter results which exceeded our expectations across all key metrics. Subscription revenue accelerated to
- Mike Burkland, Chairman and CEO, Five9
Business Outlook
Five9 provides guidance based on current market conditions and expectations. Five9 emphasizes that the guidance is subject to various important cautionary factors referenced in the section entitled "Forward-Looking Statements" below, including risks and uncertainties associated with the ongoing impact of macroeconomic challenges.
-
For the full year 2025, Five9 expects to report:
-
Revenue in the range of
to$1.14 35 .$1.14 95 billion -
GAAP net income per share in the range of
to$0.23 , assuming diluted shares outstanding of approximately 88.5 million.$0.30 -
Non-GAAP net income per share in the range of
to$2.86 , assuming diluted shares outstanding of approximately 77.7 million.$2.90
-
Revenue in the range of
-
For the third quarter of 2025, Five9 expects to report:
-
Revenue in the range of
to$283.0 .$286.0 million -
GAAP net income per share in the range of
to$0.06 , assuming diluted shares outstanding of approximately 87.5 million.$0.12 -
Non-GAAP net income per share in the range of
to$0.72 , assuming diluted shares outstanding of approximately 78.1 million.$0.74
-
Revenue in the range of
With respect to Five9’s guidance as provided above, please refer to the “Reconciliation of GAAP Net Income to Non-GAAP net income - Guidance” table for more details, including important assumptions upon which such guidance is based.
Chief Financial Officer Appointment
Five9 also announced today that Bryan Lee, Five9’s interim Chief Financial Officer and Treasurer, has been appointed to the role of Chief Financial Officer, effective today, July 31st.
“Bryan has been an instrumental member of the finance team since joining Five9 nearly eleven years ago,” said Mike Burkland, Chairman and CEO of Five9. “Since stepping into the interim CFO role earlier this year, he has helped us execute on our operational and financial goals, including the implementation of strategic initiatives to drive increased profitability and top line growth. We look forward to seeing the continued impact he will make here at Five9.”
“I am thrilled to take on this role and would like to thank Mike and our Board of Directors for this opportunity,” said Lee. “Five9 is uniquely positioned to capitalize on a massive market opportunity ahead, and I am excited to continue working with the team to drive the company's next chapter of success.”
Prior to becoming Five9’s interim CFO in April 2025, Lee served as Five9’s Executive Vice President of Finance and Treasurer and has held numerous financial leadership roles since joining the company in 2014. Previously, Lee held several positions in the investment banking group at J.P. Morgan. Lee holds a B.A. in Architecture from U.C.
As CFO, Lee will lead Five9’s global financial operations, including financial planning and analysis, accounting, procurement, treasury, and investor relations.
Conference Call Details
Five9 will discuss its second quarter 2025 results today, July 31, 2025, via Zoom webinar at 4:30 p.m. Eastern Time. To access the webinar, please register by clicking here. A copy of this press release will be furnished to the Securities and Exchange Commission on a Current Report on Form 8-K and will be posted to our website, prior to the conference call.
A live webcast and a replay will be available on the Investor Relations section of the Company’s web-site at http://investors.five9.com/.
Non-GAAP Financial Measures
In addition to disclosing financial measures prepared in accordance with
Forward-Looking Statements
This news release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including the statements in the quote from our Chairman and Chief Executive Officer, including statements regarding Five9's focus on balanced growth for both top and bottom lines, Five9 sales execution momentum, including in Enterprise AI, Five9’s AI platform and its customer benefits, market position and expected impact on the Company's growth, Five9's market opportunity and growth prospects, including as a result of AI, Five9's product development initiatives, and the third quarter and full year 2025 financial projections and expectations set forth under the caption “Business Outlook,” that are based on our current expectations and involve numerous risks and uncertainties that may cause these forward-looking statements to be inaccurate. Risks that may cause these forward-looking statements to be inaccurate include, among others: (i) the impact of adverse economic conditions, including the impact of macroeconomic challenges, global tariff increases and potential future increases and announcements regarding same, continued inflation, uncertainty regarding consumer spending, high interest rates, fluctuations in currency rates, the impact of the
About Five9
The Five9 Intelligent CX Platform provides a comprehensive suite of solutions for orchestrating fluid customer experiences. Our cloud-native, multi-tenant, scalable, reliable, and secure platform includes contact center; omni-channel engagement; Workforce Engagement Management; extensibility through more than 1,000 partners; and innovative, practical AI, automation and journey analytics that are embedded as part of the platform. Five9 brings the power of people, technology, and partners to more than 3,000 organizations worldwide. For more information, visit www.five9.com.
FIVE9, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
||||||||
|
|
June 30, 2025 |
|
December 31, 2024 |
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
205,479 |
|
|
$ |
362,546 |
|
Marketable investments |
|
|
430,397 |
|
|
|
643,410 |
|
Accounts receivable, net |
|
|
127,835 |
|
|
|
115,172 |
|
Prepaid expenses and other current assets |
|
|
47,986 |
|
|
|
50,840 |
|
Deferred contract acquisition costs, net |
|
|
82,497 |
|
|
|
76,600 |
|
Total current assets |
|
|
894,194 |
|
|
|
1,248,568 |
|
Property and equipment, net |
|
|
154,499 |
|
|
|
144,888 |
|
Operating lease right-of-use assets |
|
|
37,433 |
|
|
|
38,880 |
|
Finance lease right-of-use assets |
|
|
18,803 |
|
|
|
19,269 |
|
Intangible assets, net |
|
|
58,068 |
|
|
|
65,632 |
|
Goodwill |
|
|
366,698 |
|
|
|
365,436 |
|
Other assets |
|
|
11,252 |
|
|
|
13,384 |
|
Deferred contract acquisition costs, net — less current portion |
|
|
163,913 |
|
|
|
155,157 |
|
Total assets |
|
$ |
1,704,860 |
|
|
$ |
2,051,214 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
31,063 |
|
|
$ |
26,282 |
|
Accrued and other current liabilities |
|
|
81,870 |
|
|
|
83,720 |
|
Operating lease liabilities |
|
|
11,473 |
|
|
|
11,258 |
|
Finance lease liabilities |
|
|
9,174 |
|
|
|
7,768 |
|
Deferred revenue |
|
|
68,009 |
|
|
|
79,173 |
|
Convertible senior notes |
|
|
— |
|
|
|
433,490 |
|
Total current liabilities |
|
|
201,589 |
|
|
|
641,691 |
|
Convertible senior notes — less current portion |
|
|
733,620 |
|
|
|
731,855 |
|
Operating lease liabilities — less current portion |
|
|
35,225 |
|
|
|
37,071 |
|
Finance lease liabilities — less current portion |
|
|
10,012 |
|
|
|
11,688 |
|
Other long-term liabilities |
|
|
7,037 |
|
|
|
6,717 |
|
Total liabilities |
|
|
987,483 |
|
|
|
1,429,022 |
|
Stockholders’ equity: |
|
|
|
|
||||
Common stock |
|
|
77 |
|
|
|
76 |
|
Additional paid-in capital |
|
|
1,133,107 |
|
|
|
1,039,125 |
|
Accumulated other comprehensive income |
|
|
108 |
|
|
|
636 |
|
Accumulated deficit |
|
|
(415,915 |
) |
|
|
(417,645 |
) |
Total stockholders’ equity |
|
|
717,377 |
|
|
|
622,192 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,704,860 |
|
|
$ |
2,051,214 |
|
FIVE9, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2024 |
||||||||
Revenue |
|
$ |
283,269 |
|
|
$ |
252,086 |
|
|
$ |
562,974 |
|
|
$ |
499,096 |
|
Cost of revenue |
|
|
127,865 |
|
|
|
118,414 |
|
|
|
253,838 |
|
|
|
232,944 |
|
Gross profit |
|
|
155,404 |
|
|
|
133,672 |
|
|
|
309,136 |
|
|
|
266,152 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
|
39,912 |
|
|
|
40,717 |
|
|
|
81,012 |
|
|
|
82,235 |
|
Sales and marketing |
|
|
80,668 |
|
|
|
78,332 |
|
|
|
163,523 |
|
|
|
159,441 |
|
General and administrative |
|
|
36,385 |
|
|
|
33,988 |
|
|
|
71,590 |
|
|
|
64,536 |
|
Total operating expenses |
|
|
156,965 |
|
|
|
153,037 |
|
|
|
316,125 |
|
|
|
306,212 |
|
Loss from operations |
|
|
(1,561 |
) |
|
|
(19,365 |
) |
|
|
(6,989 |
) |
|
|
(40,060 |
) |
Other income (expense), net: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(3,820 |
) |
|
|
(3,906 |
) |
|
|
(7,935 |
) |
|
|
(6,473 |
) |
Gain on early extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,615 |
|
Interest income and other |
|
|
7,917 |
|
|
|
13,800 |
|
|
|
18,220 |
|
|
|
24,359 |
|
Total other income (expense), net |
|
|
4,097 |
|
|
|
9,894 |
|
|
|
10,285 |
|
|
|
24,501 |
|
Income (loss) before income taxes |
|
|
2,536 |
|
|
|
(9,471 |
) |
|
|
3,296 |
|
|
|
(15,559 |
) |
Provision for income taxes |
|
|
1,382 |
|
|
|
3,345 |
|
|
|
1,566 |
|
|
|
4,334 |
|
Net income (loss) |
|
$ |
1,154 |
|
|
$ |
(12,816 |
) |
|
$ |
1,730 |
|
|
$ |
(19,893 |
) |
Net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.02 |
|
|
$ |
(0.17 |
) |
|
$ |
0.02 |
|
|
$ |
(0.27 |
) |
Diluted |
|
$ |
0.01 |
|
|
$ |
(0.17 |
) |
|
$ |
0.02 |
|
|
$ |
(0.27 |
) |
Shares used in computing net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
76,654 |
|
|
|
74,203 |
|
|
|
76,303 |
|
|
|
73,845 |
|
Diluted |
|
|
88,523 |
|
|
|
74,203 |
|
|
|
88,964 |
|
|
|
73,845 |
|
FIVE9, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
||||||||
|
|
Six Months Ended |
||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income (loss) |
|
$ |
1,730 |
|
|
$ |
(19,893 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
29,139 |
|
|
|
25,121 |
|
Reduction in the carrying amount of right-of-use assets |
|
|
10,080 |
|
|
|
6,312 |
|
Amortization of deferred contract acquisition costs |
|
|
41,528 |
|
|
|
33,825 |
|
Accretion of discount on marketable investments |
|
|
(5,325 |
) |
|
|
(11,217 |
) |
Provision for credit losses |
|
|
945 |
|
|
|
677 |
|
Stock-based compensation |
|
|
81,104 |
|
|
|
88,316 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
2,680 |
|
|
|
2,509 |
|
Gain on early extinguishment of debt |
|
|
— |
|
|
|
(6,615 |
) |
Impairment charge of long-lived assets |
|
|
835 |
|
|
|
— |
|
Interest on finance lease obligations |
|
|
548 |
|
|
|
126 |
|
Deferred taxes |
|
|
33 |
|
|
|
356 |
|
Other |
|
|
(201 |
) |
|
|
(190 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
(13,608 |
) |
|
|
(7,635 |
) |
Prepaid expenses and other current assets |
|
|
2,854 |
|
|
|
(7,137 |
) |
Deferred contract acquisition costs |
|
|
(56,181 |
) |
|
|
(53,032 |
) |
Other assets |
|
|
2,552 |
|
|
|
(1,868 |
) |
Accounts payable |
|
|
3,853 |
|
|
|
3,931 |
|
Accrued and other current liabilities |
|
|
(8,096 |
) |
|
|
3,934 |
|
Deferred revenue |
|
|
(11,522 |
) |
|
|
(3,484 |
) |
Other liabilities |
|
|
497 |
|
|
|
(1,805 |
) |
Net cash provided by operating activities |
|
|
83,445 |
|
|
|
52,231 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of marketable investments |
|
|
(315,146 |
) |
|
|
(816,492 |
) |
Proceeds from sales of marketable investments |
|
|
90,502 |
|
|
|
12,517 |
|
Proceeds from maturities of marketable investments |
|
|
442,655 |
|
|
|
470,755 |
|
Purchases of property and equipment |
|
|
(8,218 |
) |
|
|
(18,722 |
) |
Capitalization of software development costs |
|
|
(18,730 |
) |
|
|
(8,260 |
) |
Cash settlement for acquisition of businesses |
|
|
— |
|
|
|
99 |
|
Net cash used in (provided by) investing activities |
|
|
191,063 |
|
|
|
(360,103 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from issuance of 2029 convertible senior notes, net of issuance costs |
|
|
— |
|
|
|
731,055 |
|
Payment of debt issuance costs |
|
|
— |
|
|
|
(2,212 |
) |
Payments for capped call transactions associated with the 2029 convertible senior notes |
|
|
— |
|
|
|
(93,438 |
) |
Repurchase of a portion of 2025 convertible senior notes, net of costs |
|
|
— |
|
|
|
(304,485 |
) |
Repayment of outstanding 2023 convertible senior notes at maturity |
|
|
(434,405 |
) |
|
|
— |
|
Cash received from partial termination of capped calls associated with the 2025 convertible senior notes |
|
|
— |
|
|
|
539 |
|
Proceeds from exercise of common stock options |
|
|
30 |
|
|
|
397 |
|
Proceeds from sale of common stock under ESPP |
|
|
7,921 |
|
|
|
9,522 |
|
Payment of finance lease liabilities |
|
|
(4,671 |
) |
|
|
(966 |
) |
Net cash (used in) provided by financing activities |
|
|
(431,125 |
) |
|
|
340,412 |
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
|
(156,617 |
) |
|
|
32,540 |
|
Cash, cash equivalents and restricted cash: |
|
|
|
|
||||
Beginning of period |
|
|
364,185 |
|
|
|
144,842 |
|
End of period |
|
$ |
207,568 |
|
|
$ |
177,382 |
|
FIVE9, INC. RECONCILIATION OF GAAP GROSS PROFIT TO ADJUSTED GROSS PROFIT (In thousands, except percentages) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2024 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
|
$ |
155,404 |
|
|
$ |
133,672 |
|
|
$ |
309,136 |
|
|
$ |
266,152 |
|
GAAP gross margin |
|
|
54.9 |
% |
|
|
53.0 |
% |
|
|
54.9 |
% |
|
|
53.3 |
% |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation |
|
|
8,697 |
|
|
|
7,773 |
|
|
|
16,480 |
|
|
|
14,738 |
|
Intangibles amortization |
|
|
3,464 |
|
|
|
2,648 |
|
|
|
7,564 |
|
|
|
5,296 |
|
Stock-based compensation |
|
|
7,296 |
|
|
|
7,789 |
|
|
|
14,480 |
|
|
|
15,392 |
|
Acquisition and related transaction costs and one-time integration costs |
|
|
— |
|
|
|
72 |
|
|
|
— |
|
|
|
125 |
|
Lease amortization for finance leases |
|
|
2,119 |
|
|
|
455 |
|
|
|
3,935 |
|
|
|
912 |
|
Costs related to a reduction in force plan |
|
|
1,565 |
|
|
|
— |
|
|
|
1,565 |
|
|
|
— |
|
Adjusted gross profit |
|
$ |
178,545 |
|
|
$ |
152,409 |
|
|
$ |
353,160 |
|
|
$ |
302,615 |
|
Adjusted gross margin |
|
|
63.0 |
% |
|
|
60.5 |
% |
|
|
62.7 |
% |
|
|
60.6 |
% |
FIVE9, INC. RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA (In thousands, except percentages) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2024 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income (loss) |
|
$ |
1,154 |
|
|
$ |
(12,816 |
) |
|
$ |
1,730 |
|
|
$ |
(19,893 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
14,649 |
|
|
|
12,938 |
|
|
|
29,139 |
|
|
|
25,121 |
|
Stock-based compensation |
|
|
41,859 |
|
|
|
43,632 |
|
|
|
81,104 |
|
|
|
88,316 |
|
Interest expense |
|
|
3,820 |
|
|
|
3,906 |
|
|
|
7,935 |
|
|
|
6,473 |
|
Gain on early extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,615 |
) |
Interest income and other |
|
|
(7,917 |
) |
|
|
(13,800 |
) |
|
|
(18,220 |
) |
|
|
(24,359 |
) |
Exit costs related to closure and relocation of Russian operations |
|
|
— |
|
|
|
32 |
|
|
|
— |
|
|
|
57 |
|
Acquisition and related transaction costs and one-time integration costs |
|
|
1,489 |
|
|
|
4,089 |
|
|
|
2,470 |
|
|
|
5,020 |
|
Lease amortization for finance leases |
|
|
2,311 |
|
|
|
455 |
|
|
|
4,319 |
|
|
|
912 |
|
Costs related to a reduction in force plan |
|
|
7,766 |
|
|
|
— |
|
|
|
7,766 |
|
|
|
— |
|
One-time expenses related to strategic consulting services for operational review |
|
|
— |
|
|
|
— |
|
|
|
1,265 |
|
|
|
— |
|
Other cost-reduction and productivity initiatives |
|
|
974 |
|
|
|
— |
|
|
|
974 |
|
|
|
— |
|
Legal fees related to the securities class action |
|
|
368 |
|
|
|
— |
|
|
|
509 |
|
|
|
— |
|
Office closure lease termination costs |
|
|
95 |
|
|
|
— |
|
|
|
95 |
|
|
|
— |
|
Provision for income taxes(1) |
|
|
1,382 |
|
|
|
3,345 |
|
|
|
1,566 |
|
|
|
4,334 |
|
Adjusted EBITDA |
|
$ |
67,950 |
|
|
$ |
41,781 |
|
|
$ |
120,652 |
|
|
$ |
79,366 |
|
Adjusted EBITDA as % of revenue |
|
|
24.0 |
% |
|
|
16.6 |
% |
|
|
21.4 |
% |
|
|
15.9 |
% |
(1) |
Non-GAAP adjustments do not have a material impact on our worldwide income tax provision due to the tax treatment of the non-GAAP adjustments reported, and our domestic valuation allowance position. |
FIVE9, INC. RECONCILIATION OF GAAP OPERATING LOSS TO NON-GAAP OPERATING INCOME (In thousands) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2024 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Loss from operations |
|
$ |
(1,561 |
) |
|
$ |
(19,365 |
) |
|
$ |
(6,989 |
) |
|
$ |
(40,060 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
|
41,859 |
|
|
|
43,632 |
|
|
|
81,104 |
|
|
|
88,316 |
|
Intangibles amortization |
|
|
3,464 |
|
|
|
2,648 |
|
|
|
7,564 |
|
|
|
5,296 |
|
Exit costs related to closure and relocation of Russian operations |
|
|
— |
|
|
|
32 |
|
|
|
— |
|
|
|
57 |
|
Acquisition and related transaction costs and one-time integration costs |
|
|
1,489 |
|
|
|
4,089 |
|
|
|
2,470 |
|
|
|
5,020 |
|
Costs related to a reduction in force plan |
|
|
7,766 |
|
|
|
— |
|
|
|
7,766 |
|
|
|
— |
|
One-time expenses related to strategic consulting services for operational review |
|
|
— |
|
|
|
— |
|
|
|
1,265 |
|
|
|
— |
|
Other cost-reduction and productivity initiatives |
|
|
974 |
|
|
|
— |
|
|
|
974 |
|
|
|
— |
|
Legal fees related to the securities class action |
|
|
368 |
|
|
|
— |
|
|
|
509 |
|
|
|
— |
|
Office closure lease termination costs |
|
|
95 |
|
|
|
— |
|
|
|
95 |
|
|
|
— |
|
Non-GAAP operating income |
|
$ |
54,454 |
|
|
$ |
31,036 |
|
|
$ |
94,758 |
|
|
$ |
58,629 |
|
|
|
|
|
|
|
|
|
|
FIVE9, INC. RECONCILIATION OF GAAP NET INCOME (LOSS) TO NON-GAAP NET INCOME (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
|
June 30, 2025 |
|
June 30, 2024 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income (loss) |
|
$ |
1,154 |
|
|
$ |
(12,816 |
) |
|
$ |
1,730 |
|
|
$ |
(19,893 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
|
41,859 |
|
|
|
43,632 |
|
|
|
81,104 |
|
|
|
88,316 |
|
Intangibles amortization |
|
|
3,464 |
|
|
|
2,648 |
|
|
|
7,564 |
|
|
|
5,296 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
1,273 |
|
|
|
1,435 |
|
|
|
2,680 |
|
|
|
2,509 |
|
Gain on early extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,615 |
) |
Exit costs related to closure and relocation of Russian operations |
|
|
(169 |
) |
|
|
(114 |
) |
|
|
(545 |
) |
|
|
(20 |
) |
Acquisition and related transaction costs and one-time integration costs |
|
|
1,489 |
|
|
|
4,089 |
|
|
|
2,470 |
|
|
|
5,020 |
|
Costs related to a reduction in force plan |
|
|
7,766 |
|
|
|
— |
|
|
|
7,766 |
|
|
|
— |
|
One-time expenses related to strategic consulting services for operational review |
|
|
— |
|
|
|
— |
|
|
|
1,265 |
|
|
|
— |
|
Other cost-reduction and productivity initiatives |
|
|
974 |
|
|
|
— |
|
|
|
974 |
|
|
|
— |
|
Legal fees related to the securities class action |
|
|
368 |
|
|
|
— |
|
|
|
509 |
|
|
|
— |
|
Office closure lease termination costs |
|
|
95 |
|
|
|
— |
|
|
|
95 |
|
|
|
— |
|
Income tax expense effects (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP net income |
|
$ |
58,273 |
|
|
$ |
38,874 |
|
|
$ |
105,612 |
|
|
$ |
74,613 |
|
GAAP net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.02 |
|
|
$ |
(0.17 |
) |
|
$ |
0.02 |
|
|
$ |
(0.27 |
) |
Diluted |
|
$ |
0.01 |
|
|
$ |
(0.17 |
) |
|
$ |
0.02 |
|
|
$ |
(0.27 |
) |
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.76 |
|
|
$ |
0.52 |
|
|
$ |
1.38 |
|
|
$ |
1.01 |
|
Diluted |
|
$ |
0.76 |
|
|
$ |
0.52 |
|
|
$ |
1.37 |
|
|
$ |
1.00 |
|
Shares used in computing GAAP net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
76,654 |
|
|
|
74,203 |
|
|
|
76,303 |
|
|
|
73,845 |
|
Diluted |
|
|
88,523 |
|
|
|
74,203 |
|
|
|
88,964 |
|
|
|
73,845 |
|
Shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
76,654 |
|
|
|
74,203 |
|
|
|
76,303 |
|
|
|
73,845 |
|
Diluted |
|
|
76,919 |
|
|
|
74,647 |
|
|
|
76,836 |
|
|
|
74,415 |
|
|
|
|
|
|
|
|
|
|
(1) | Non-GAAP adjustments do not have a material impact on our worldwide income tax provision due to the tax treatment of the non-GAAP adjustments reported, and our domestic valuation allowance position. |
FIVE9, INC. SUMMARY OF STOCK-BASED COMPENSATION, DEPRECIATION AND INTANGIBLES AMORTIZATION (In thousands) (Unaudited) |
||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
|
$ |
7,296 |
|
$ |
8,697 |
|
$ |
3,464 |
|
$ |
7,789 |
|
$ |
7,773 |
|
$ |
2,648 |
Research and development |
|
|
8,829 |
|
|
799 |
|
|
— |
|
|
9,827 |
|
|
741 |
|
|
— |
Sales and marketing |
|
|
13,355 |
|
|
27 |
|
|
— |
|
|
13,824 |
|
|
26 |
|
|
— |
General and administrative |
|
|
12,379 |
|
|
1,662 |
|
|
— |
|
|
12,192 |
|
|
1,750 |
|
|
— |
Total |
|
$ |
41,859 |
|
$ |
11,185 |
|
$ |
3,464 |
|
$ |
43,632 |
|
$ |
10,290 |
|
$ |
2,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Six Months Ended |
||||||||||||||||
|
|
June 30, 2025 |
|
June 30, 2024 |
||||||||||||||
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
|
Stock-Based
|
|
Depreciation |
|
Intangibles
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
|
$ |
14,480 |
|
$ |
16,480 |
|
$ |
7,564 |
|
$ |
15,392 |
|
$ |
14,738 |
|
$ |
5,296 |
Research and development |
|
|
17,519 |
|
|
1,479 |
|
|
— |
|
|
20,757 |
|
|
1,631 |
|
|
— |
Sales and marketing |
|
|
24,929 |
|
|
63 |
|
|
— |
|
|
27,844 |
|
|
53 |
|
|
— |
General and administrative |
|
|
24,176 |
|
|
3,553 |
|
|
— |
|
|
24,323 |
|
|
3,403 |
|
|
— |
Total |
|
$ |
81,104 |
|
$ |
21,575 |
|
$ |
7,564 |
|
$ |
88,316 |
|
$ |
19,825 |
|
$ |
5,296 |
FIVE9, INC. RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME – GUIDANCE(1) (In thousands, except per share data) (Unaudited) |
||||||||||||||
|
|
Three Months Ending |
|
Year Ending |
||||||||||
|
|
September 30, 2025 |
|
December 31, 2025 |
||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
||||||
|
|
|
|
|
|
|
|
|
||||||
GAAP net income |
|
$ |
5,515 |
|
$ |
10,077 |
|
$ |
20,238 |
|
|
$ |
26,346 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||
Stock-based compensation(2) |
|
|
41,509 |
|
|
39,509 |
|
|
162,022 |
|
|
|
160,022 |
|
Intangibles amortization |
|
|
2,643 |
|
|
2,643 |
|
|
12,849 |
|
|
|
12,849 |
|
Amortization of discount and issuance costs on convertible senior notes |
|
|
932 |
|
|
932 |
|
|
4,002 |
|
|
|
4,002 |
|
Exit costs related to closure and relocation of Russian operations |
|
|
— |
|
|
— |
|
|
(545 |
) |
|
|
(545 |
) |
Acquisition and related transaction costs and one-time integration costs(3) |
|
|
3,736 |
|
|
2,736 |
|
|
8,972 |
|
|
|
7,972 |
|
Costs related to a reduction in force plan |
|
|
— |
|
|
— |
|
|
7,766 |
|
|
|
7,766 |
|
One-time expenses related to strategic consulting services for operational review |
|
|
— |
|
|
— |
|
|
1,265 |
|
|
|
1,265 |
|
Other cost-reduction and productivity initiatives |
|
|
1,898 |
|
|
1,898 |
|
|
4,771 |
|
|
|
4,771 |
|
Legal fees related to the securities class action |
|
|
— |
|
|
— |
|
|
509 |
|
|
|
509 |
|
Office closure lease termination costs |
|
|
— |
|
|
— |
|
|
95 |
|
|
|
95 |
|
Income tax expense effects(4) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
Non-GAAP net income |
|
$ |
56,233 |
|
$ |
57,795 |
|
$ |
221,944 |
|
|
$ |
225,052 |
|
GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||
Diluted |
|
$ |
0.06 |
|
$ |
0.12 |
|
$ |
0.23 |
|
|
$ |
0.30 |
|
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||
Diluted |
|
$ |
0.72 |
|
$ |
0.74 |
|
$ |
2.86 |
|
|
$ |
2.90 |
|
Shares used in computing GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||
Diluted |
|
|
87,500 |
|
|
87,500 |
|
|
88,500 |
|
|
|
88,500 |
|
Shares used in computing non-GAAP net income per share: |
|
|
|
|
|
|
|
|
||||||
Diluted |
|
|
78,100 |
|
|
78,100 |
|
|
77,700 |
|
|
|
77,700 |
|
|
|
|
|
|
|
|
|
|
(1) | Represents guidance discussed on July 31, 2025. Reader shall not construe presentation of this information after July 31, 2025 as an update or reaffirmation of such guidance. |
|
(2) | Stock-based compensation expenses are based on a range of probable significance, assuming market price for our common stock that is approximately consistent with current levels. |
|
(3) | Acquisition and related transaction costs and one-time integration costs are based on a range of probable significance for completed acquisitions, and no new acquisitions assumed. |
|
(4) | Non-GAAP adjustments do not have a material impact on our worldwide income tax provision due to the tax treatment of the non-GAAP adjustments reported, and our domestic valuation allowance position. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250731258937/en/
Investor Relations Contacts:
Five9, Inc.
Bryan Lee
Chief Financial Officer
925-201-2000
IR@five9.com
The Blueshirt Group for Five9, Inc.
Lauren Sloane
lauren@blueshirtgroup.com
Source: Five9, Inc.