AI cloud growth lifts NICE (NASDAQ: NICE) 2025 earnings, cash and buybacks
NICE Ltd. reported solid fourth quarter and full-year 2025 results, led by strong cloud and AI-driven growth. Q4 revenue reached
For 2025, total revenue was
Operating cash flow for 2025 was
Positive
- Strong 2025 earnings and cash generation: Revenue grew 8% to $2.95B, non-GAAP EPS rose 11% to $12.30, and free cash flow reached $622.8M, supporting large-scale shareholder returns.
- Rapid AI and cloud momentum: Cloud revenue increased 13% to $2.24B and AI ARR jumped 66% to $328M, with AI included in all new seven-figure CXone deals, underscoring strong enterprise AI adoption.
Negative
- 2026 EPS guidance below 2025 level: Non-GAAP EPS is guided to $10.85–$11.05 for 2026, which is lower than the reported 2025 non-GAAP EPS of $12.30, implying an expected earnings step-down despite continued revenue growth.
Insights
AI-led cloud strength drove double-digit EPS and cash-flow growth, with sizable capital return and added liquidity.
NICE delivered broad-based growth in 2025, with revenue up
AI is a key growth engine. AI ARR increased
Cash generation remained strong, with 2025 operating cash flow of
|
|
NICE LTD.
By: /s/ Alon Levy
Name: Alon Levy
Title: Vice President, General Counsel and Corporate Secretary
Dated: February 19, 2026
|
Exhibit 99.1
| • |
Company expects 14.5%-15.0% year over year cloud revenue growth for full year 2026
|
| • |
Year-end ’25 cloud backlog growth accelerates to 25% year over year
|
| • |
Q4 2025 AI ARR increased 66% year over year
|
| • |
Company announces new $600 million share repurchase program
|
|
GAAP
|
Non-GAAP
|
|
Total revenue was $786.5 million and increased 9%
|
Total revenue was $786.5 million and increased 9%
|
|
Cloud revenue was $608.3 million and increased 14%
|
Cloud revenue was $608.3 million and increased 14%
|
|
Operating income was $176.2 million and increased 14%
|
Operating income was $243.8 million and increased 7%
|
|
Operating margin was 22.4% compared to 21.4% last year
|
Operating margin was 31.0% compared to 31.5% last year
|
|
Diluted EPS was $2.41 and increased 57%
|
Diluted EPS was $3.24 and increased 7%
|
|
Net cash provided by operating activities was $179.7 million
|
|
GAAP
|
Non-GAAP
|
|
Total revenue was $2,945.4 million and increased 8%
|
Total revenue was $2,945.4 million and increased 8%
|
|
Cloud revenue was $2,238.4 million and increased 13%
|
Cloud revenue was $2,238.4 million and increased 13%
|
|
Operating income was $645.8 million and increased 18%
|
Operating income was $907.9 million and increased 7%
|
|
Operating margin was 21.9% compared to 20.0% last year
|
Operating margin was 30.8% compared to 31.1% last year
|
|
Diluted EPS was $9.67 and increased 43%
|
Diluted EPS was $12.30 and increased 11%
|
|
Net cash provided by operating activities was $716.5 million
|
This press release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements may be identified by words such as “believe”, “expect”, “seek”, “may”, “will”, “intend”, “should”, “project”, “anticipate”, “plan”, and similar expressions. Forward-looking statements are based on the current beliefs, expectations and assumptions of the Company’s management regarding the future of the Company’s business, performance, future plans and strategies, projections, anticipated events and trends, the economic environment, and other future conditions. Examples of forward-looking statements include guidance regarding the Company’s revenue and earnings and the growth of our cloud, analytics and artificial intelligence business.
|
NICE LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
U.S. dollars in thousands
|
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
Audited
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
379,388
|
$
|
481,712
|
||||
|
Short-term investments
|
38,010
|
1,139,996
|
||||||
|
Trade receivables
|
737,954
|
643,985
|
||||||
|
Prepaid expenses and other current assets
|
223,780
|
239,080
|
||||||
|
Total current assets
|
1,379,132
|
2,504,773
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Property and equipment, net
|
189,395
|
185,292
|
||||||
|
Deferred tax assets
|
198,213
|
219,232
|
||||||
|
Other intangible assets, net
|
587,599
|
231,346
|
||||||
|
Operating lease right-of-use assets
|
78,064
|
93,083
|
||||||
|
Goodwill
|
2,440,532
|
1,849,668
|
||||||
|
Prepaid expenses and other long-term assets
|
233,095
|
212,512
|
||||||
|
Total long-term assets
|
3,726,898
|
2,791,133
|
||||||
|
TOTAL ASSETS
|
$
|
5,106,030
|
$
|
5,295,906
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
100,782
|
$
|
110,603
|
||||
|
Deferred revenues and advances from customers
|
303,911
|
299,367
|
||||||
|
Current maturities of operating leases
|
13,742
|
12,554
|
||||||
|
Debt
|
-
|
458,791
|
||||||
|
Accrued expenses and other liabilities
|
469,192
|
593,109
|
||||||
|
Total current liabilities
|
887,627
|
1,474,424
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Deferred revenues and advances from customers
|
61,392
|
66,289
|
||||||
|
Operating leases
|
75,059
|
92,258
|
||||||
|
Deferred tax liabilities
|
109,993
|
1,965
|
||||||
|
Other long-term liabilities
|
95,431
|
57,807
|
||||||
|
Total long-term liabilities
|
341,875
|
218,319
|
||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Nice Ltd's equity
|
3,876,528
|
3,589,742
|
||||||
|
Non-controlling interests
|
-
|
13,421
|
||||||
|
Total shareholders' equity
|
3,876,528
|
3,603,163
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
5,106,030
|
$
|
5,295,906
|
||||
|
NICE LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
U.S. dollars in thousands (except per share amounts)
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Cloud
|
$
|
608,334
|
$
|
533,947
|
$
|
2,238,421
|
$
|
1,984,160
|
||||||||
|
Services
|
140,600
|
149,650
|
559,989
|
596,031
|
||||||||||||
|
Product
|
37,562
|
38,003
|
146,989
|
155,081
|
||||||||||||
|
Total revenue
|
786,496
|
721,600
|
2,945,399
|
2,735,272
|
||||||||||||
|
Cost of revenue:
|
||||||||||||||||
|
Cloud
|
215,370
|
180,110
|
770,476
|
699,713
|
||||||||||||
|
Services
|
52,219
|
47,009
|
193,934
|
184,410
|
||||||||||||
|
Product
|
5,054
|
5,267
|
24,844
|
25,401
|
||||||||||||
|
Total cost of revenue
|
272,643
|
232,386
|
989,254
|
909,524
|
||||||||||||
|
Gross profit
|
513,853
|
489,214
|
1,956,145
|
1,825,748
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development, net
|
91,123
|
94,753
|
360,450
|
360,607
|
||||||||||||
|
Selling and marketing
|
168,035
|
176,813
|
661,132
|
642,251
|
||||||||||||
|
General and administrative
|
78,472
|
63,336
|
288,805
|
276,936
|
||||||||||||
|
Total operating expenses
|
337,630
|
334,902
|
1,310,387
|
1,279,794
|
||||||||||||
|
Operating income
|
176,223
|
154,312
|
645,758
|
545,954
|
||||||||||||
|
Financial and other income, net
|
(6,453
|
)
|
(16,938
|
)
|
(58,259
|
)
|
(58,872
|
)
|
||||||||
|
Income before tax
|
182,676
|
171,250
|
704,017
|
604,826
|
||||||||||||
|
Taxes on income
|
32,122
|
71,741
|
91,916
|
162,238
|
||||||||||||
|
Net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic
|
$
|
2.44
|
$
|
1.56
|
$
|
9.82
|
$
|
6.97
|
||||||||
|
Diluted
|
$
|
2.41
|
$
|
1.54
|
$
|
9.67
|
$
|
6.76
|
||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
61,802
|
63,720
|
62,333
|
63,483
|
||||||||||||
|
Diluted
|
62,576
|
64,802
|
63,323
|
65,506
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED CASH FLOW STATEMENTS
|
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
Operating Activities
|
||||||||||||||||
|
Net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
62,073
|
48,776
|
199,044
|
205,020
|
||||||||||||
|
Share-based compensation
|
29,565
|
48,185
|
146,046
|
182,067
|
||||||||||||
|
Amortization of premium and discount and accrued interest on marketable securities
|
(66
|
)
|
(3,135
|
)
|
1,468
|
(9,861
|
)
|
|||||||||
|
Deferred taxes, net
|
19,792
|
(1,312
|
)
|
10,495
|
(40,261
|
)
|
||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Trade Receivables, net
|
(23,107
|
)
|
(20,993
|
)
|
(75,792
|
)
|
(61,025
|
)
|
||||||||
|
Prepaid expenses and other current assets
|
7,354
|
(2,625
|
)
|
40,744
|
25,040
|
|||||||||||
|
Operating lease right-of-use assets
|
3,226
|
3,025
|
14,361
|
12,951
|
||||||||||||
|
Trade payables
|
4,687
|
39,319
|
(15,124
|
)
|
43,965
|
|||||||||||
|
Accrued expenses and other current liabilities
|
(30,393
|
)
|
63,507
|
(175,149
|
)
|
41,952
|
||||||||||
|
Deferred revenue
|
(41,882
|
)
|
(19,138
|
)
|
(22,833
|
)
|
3,049
|
|||||||||
|
Realized gain on marketable securities, net
|
-
|
-
|
(4,463
|
)
|
-
|
|||||||||||
|
Operating lease liabilities
|
(2,731
|
)
|
(2,767
|
)
|
(16,309
|
)
|
(13,291
|
)
|
||||||||
|
Amortization of discount on debt
|
-
|
430
|
1,210
|
1,834
|
||||||||||||
|
Change in fair value of contingent consideration
|
-
|
(3,054
|
)
|
-
|
(3,054
|
)
|
||||||||||
|
Other
|
584
|
(205
|
)
|
750
|
1,667
|
|||||||||||
|
Net cash provided by operating activities
|
179,656
|
249,522
|
716,549
|
832,641
|
||||||||||||
|
Investing Activities
|
||||||||||||||||
|
Purchase of property and equipment
|
(3,416
|
)
|
(7,567
|
)
|
(18,920
|
)
|
(34,962
|
)
|
||||||||
|
Purchase of Investments
|
(4,228
|
)
|
(362,822
|
)
|
(93,272
|
)
|
(938,154
|
)
|
||||||||
|
Proceeds from sales of marketable investments
|
792
|
-
|
1,002,100
|
512,556
|
||||||||||||
|
Proceeds from maturities of marketable investments
|
3,374
|
77,086
|
200,972
|
192,776
|
||||||||||||
|
Capitalization of internal use software costs
|
(20,262
|
)
|
(16,819
|
)
|
(74,828
|
)
|
(64,805
|
)
|
||||||||
|
Payments for business acquisitions, net of cash acquired
|
(29,509
|
)
|
(20,309
|
)
|
(856,092
|
)
|
(64,816
|
)
|
||||||||
|
Net cash provided by (used in) investing activities
|
(53,249
|
)
|
(330,431
|
)
|
159,960
|
(397,405
|
)
|
|||||||||
|
Financing Activities
|
||||||||||||||||
|
Proceeds from issuance of shares upon exercise of options
|
86
|
723
|
1,109
|
3,063
|
||||||||||||
|
Purchase of treasury shares
|
(165,192
|
)
|
(95,156
|
)
|
(488,911
|
)
|
(369,196
|
)
|
||||||||
|
Dividends paid to noncontrolling interest
|
-
|
(355
|
)
|
-
|
(3,036
|
)
|
||||||||||
|
Purchase of subsidiaries shares from non-controlling interest
|
-
|
-
|
(36,466
|
)
|
-
|
|||||||||||
|
Repayment of debt
|
-
|
-
|
(460,000
|
)
|
(87,435
|
)
|
||||||||||
|
Net cash used in financing activities
|
(165,106
|
)
|
(94,788
|
)
|
(984,268
|
)
|
(456,604
|
)
|
||||||||
|
Effect of exchange rates on cash and cash equivalents
|
535
|
(8,174
|
)
|
4,734
|
(6,914
|
)
|
||||||||||
|
Net change in cash, cash equivalents and restricted cash
|
(38,164
|
)
|
(183,871
|
)
|
(103,025
|
)
|
(28,282
|
)
|
||||||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
$
|
420,171
|
$
|
668,903
|
$
|
485,032
|
$
|
513,314
|
||||||||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
382,007
|
$
|
485,032
|
$
|
382,007
|
$
|
485,032
|
||||||||
|
Reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheet:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
379,388
|
$
|
481,712
|
$
|
379,388
|
$
|
481,712
|
||||||||
|
Restricted cash included in other current assets
|
$
|
2,619
|
$
|
3,320
|
$
|
2,619
|
$
|
3,320
|
||||||||
|
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
|
$
|
382,007
|
$
|
485,032
|
$
|
382,007
|
$
|
485,032
|
||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
|
|
U.S. dollars in thousands (except per share amounts)
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
GAAP revenues
|
$
|
786,496
|
$
|
721,600
|
$
|
2,945,399
|
$
|
2,735,272
|
||||||||
|
Non-GAAP revenues
|
$
|
786,496
|
$
|
721,600
|
$
|
2,945,399
|
$
|
2,735,272
|
||||||||
|
GAAP cost of revenue
|
$
|
272,643
|
$
|
232,386
|
$
|
989,254
|
$
|
909,524
|
||||||||
|
Amortization of acquired intangible assets on cost of cloud
|
(27,151
|
)
|
(19,592
|
)
|
(72,933
|
)
|
(93,370
|
)
|
||||||||
|
Amortization of acquired intangible assets on cost of product
|
-
|
-
|
-
|
(410
|
)
|
|||||||||||
|
Cost of cloud revenue adjustment (1,2)
|
(2,211
|
)
|
(3,520
|
)
|
(11,592
|
)
|
(12,549
|
)
|
||||||||
|
Cost of services revenue adjustment (1)
|
(1,725
|
)
|
(2,966
|
)
|
(8,852
|
)
|
(10,472
|
)
|
||||||||
|
Cost of product revenue adjustment (1)
|
58
|
(18
|
)
|
(7
|
)
|
(108
|
)
|
|||||||||
|
Non-GAAP cost of revenue
|
$
|
241,614
|
$
|
206,290
|
$
|
895,870
|
$
|
792,615
|
||||||||
|
GAAP gross profit
|
$
|
513,853
|
$
|
489,214
|
$
|
1,956,145
|
$
|
1,825,748
|
||||||||
|
Gross profit adjustments
|
31,029
|
26,096
|
93,384
|
116,909
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
544,882
|
$
|
515,310
|
$
|
2,049,529
|
$
|
1,942,657
|
||||||||
|
GAAP operating expenses
|
$
|
337,630
|
$
|
334,902
|
$
|
1,310,387
|
$
|
1,279,794
|
||||||||
|
Research and development (1,2)
|
(3,879
|
)
|
(6,461
|
)
|
(16,512
|
)
|
(28,822
|
)
|
||||||||
|
Sales and marketing (1,2)
|
(8,610
|
)
|
(15,565
|
)
|
(50,739
|
)
|
(57,891
|
)
|
||||||||
|
General and administrative (1,2)
|
(14,771
|
)
|
(21,628
|
)
|
(73,722
|
)
|
(81,042
|
)
|
||||||||
|
Amortization of acquired intangible assets
|
(9,293
|
)
|
(6,263
|
)
|
(27,801
|
)
|
(22,087
|
)
|
||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
-
|
-
|
24
|
||||||||||||
|
Change in fair value of contingent consideration
|
3,054
|
-
|
3,054
|
|||||||||||||
|
Non-GAAP operating expenses
|
$
|
301,077
|
$
|
288,039
|
$
|
1,141,613
|
$
|
1,093,030
|
||||||||
|
GAAP financial and other income, net
|
$
|
(6,453
|
)
|
$
|
(16,938
|
)
|
$
|
(58,259
|
)
|
$
|
(58,872
|
)
|
||||
|
Amortization of discount on debt
|
-
|
(430
|
)
|
(1,210
|
)
|
(1,834
|
)
|
|||||||||
|
Realized gain on marketable securities, net
|
-
|
-
|
4,463
|
(115
|
)
|
|||||||||||
|
Non-GAAP financial and other income, net
|
$
|
(6,453
|
)
|
$
|
(17,368
|
)
|
$
|
(55,006
|
)
|
$
|
(60,821
|
)
|
||||
|
GAAP taxes on income
|
$
|
32,122
|
$
|
71,741
|
$
|
91,916
|
$
|
162,238
|
||||||||
|
Tax adjustments re non-GAAP adjustments
|
15,429
|
(22,878
|
)
|
92,192
|
19,787
|
|||||||||||
|
Non-GAAP taxes on income
|
$
|
47,551
|
$
|
48,863
|
$
|
184,108
|
$
|
182,025
|
||||||||
|
GAAP net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Amortization of acquired intangible assets
|
36,444
|
25,855
|
100,734
|
115,867
|
||||||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
-
|
-
|
(24
|
)
|
|||||||||||
|
Share-based compensation (1)
|
31,138
|
49,720
|
152,358
|
187,717
|
||||||||||||
|
Acquisition related expenses (2)
|
-
|
438
|
9,066
|
3,167
|
||||||||||||
|
Amortization of discount on debt
|
-
|
430
|
1,210
|
1,834
|
||||||||||||
|
Realized gain on marketable securities, net
|
-
|
-
|
(4,463
|
)
|
-
|
|||||||||||
|
Change in fair value of contingent consideration
|
-
|
(3,054
|
)
|
-
|
(2,939
|
)
|
||||||||||
|
Tax adjustments re non-GAAP adjustments
|
(15,429
|
)
|
22,878
|
(92,192
|
)
|
(19,787
|
)
|
|||||||||
|
Non-GAAP net income
|
$
|
202,707
|
$
|
195,776
|
$
|
778,814
|
$
|
728,423
|
||||||||
|
GAAP diluted earnings per share
|
$
|
2.41
|
$
|
1.54
|
$
|
9.67
|
$
|
6.76
|
||||||||
|
Non-GAAP diluted earnings per share
|
$
|
3.24
|
$
|
3.02
|
$
|
12.30
|
$
|
11.12
|
||||||||
|
Shares used in computing GAAP diluted earnings per share
|
62,576
|
64,802
|
63,323
|
65,506
|
||||||||||||
|
Shares used in computing non-GAAP diluted earnings per share
|
62,576
|
64,802
|
63,323
|
65,506
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (continued)
|
|
U.S. dollars in thousands
|
|
(1
|
)
|
Share-based compensation
|
||||||||||||||||
|
Quarter ended
|
Year to date
|
|||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||
|
Cost of cloud revenue
|
$
|
2,211
|
$
|
3,520
|
$
|
11,592
|
$
|
12,487
|
||||||||||
|
Cost of services revenue
|
1,725
|
2,966
|
8,852
|
10,472
|
||||||||||||||
|
Cost of product revenue
|
(58
|
)
|
18
|
7
|
108
|
|||||||||||||
|
Research and development
|
3,879
|
6,461
|
16,512
|
28,492
|
||||||||||||||
|
Sales and marketing
|
8,610
|
15,554
|
50,729
|
57,230
|
||||||||||||||
|
General and administrative
|
14,771
|
21,201
|
64,666
|
78,928
|
||||||||||||||
|
$
|
31,138
|
$
|
49,720
|
$
|
152,358
|
$
|
187,717
|
|||||||||||
|
(2
|
)
|
Acquisition related expenses
|
||||||||||||||||
|
Quarter ended
|
Year to date
|
|||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||
|
Cost of cloud revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
62
|
||||||||||
|
Research and development
|
-
|
-
|
-
|
330
|
||||||||||||||
|
Sales and marketing
|
-
|
11
|
10
|
661
|
||||||||||||||
|
General and administrative
|
-
|
427
|
9,056
|
2,114
|
||||||||||||||
|
$
|
-
|
$
|
438
|
$
|
9,066
|
$
|
3,167
|
|||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP EBITDA
|
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
GAAP net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Non-GAAP adjustments:
|
||||||||||||||||
|
Depreciation and amortization
|
62,073
|
48,776
|
199,044
|
205,020
|
||||||||||||
|
Share-based compensation
|
29,565
|
48,185
|
146,046
|
182,067
|
||||||||||||
|
Financial and other income, net
|
(6,453
|
)
|
(16,938
|
)
|
(58,259
|
)
|
(58,872
|
)
|
||||||||
|
Acquisition related expenses
|
-
|
438
|
9,066
|
3,167
|
||||||||||||
|
Change in fair value of contingent consideration
|
-
|
(3,054
|
)
|
-
|
(3,054
|
)
|
||||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
-
|
-
|
(24
|
)
|
|||||||||||
|
Taxes on income
|
32,122
|
71,741
|
91,916
|
162,238
|
||||||||||||
|
Non-GAAP EBITDA
|
$
|
267,861
|
$
|
248,657
|
$
|
999,914
|
$
|
933,130
|
||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
NON-GAAP RECONCILIATION - FREE CASH FLOW FROM CONTINUING OPERATIONS
|
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
Net cash provided by operating activities
|
$
|
179,656
|
$
|
249,522
|
$
|
716,549
|
$
|
832,641
|
||||||||
|
Purchase of property and equipment
|
(3,416
|
)
|
(7,567
|
)
|
(18,920
|
)
|
(34,962
|
)
|
||||||||
|
Capitalization of internal use software costs
|
(20,262
|
)
|
(16,819
|
)
|
(74,828
|
)
|
(64,805
|
)
|
||||||||
|
Free Cash Flow (a)
|
$
|
155,978
|
$
|
225,136
|
$
|
622,801
|
$
|
732,874
|
||||||||