Commvault Announces Fiscal 2025 First Quarter Financial Results
"The need for resilience is paramount and we are leading the charge," said
Notes are contained at the end of this Press Release.
Fiscal 2025 First Quarter Highlights -
- Total revenues were
$224.7 million , up 13% year over year - Total annualized recurring revenue ("ARR")1 grew to
$803 million , up 17% year over year - Subscription revenue was
$124.1 million , up 28% year over year - Subscription ARR1 grew to
$636 million , up 27% year over year - Income from operations (EBIT) was
$18.4 million , an operating margin of 8.2% - Non-GAAP EBIT2 was
$48.3 million , an operating margin of 21.5% - Operating cash flow was
$44.7 million , with free cash flow2 of$43.8 million - First quarter share repurchases were
$51.4 million , or approximately 471,000 shares of common stock
Financial Outlook for Second Quarter and Full Year Fiscal 20253 -
We are providing the following guidance for the second quarter of fiscal year 2025:
- Total revenues are expected to be between
$218 million and$222 million - Subscription revenue is expected to be between
$120 million and$124 million - Non-GAAP operating margin2 is expected to be between 19% and 20%
We are providing the following updated guidance for the full fiscal year 2025:
- Total revenues are expected to be between
$915 million and$925 million - Total ARR1 is expected to grow 15% year over year
- Subscription revenue is expected to be between
$522 million and$527 million - Subscription ARR1 is expected to grow between 23% and 25% year over year
- Non-GAAP operating margin2 is expected to be between 20% and 21%
- Free cash flow2 is expected to be at least
$200 million
The above statements are based on the incorporation of actual first quarter results and current targets. These statements are forward looking and made pursuant to the safe harbor provisions discussed in detail below. We do not undertake any obligation to update these forward-looking statements. Actual results may differ materially from anticipated results.
Conference Call Information
About
Safe Harbor Statement
This press release may contain forward-looking statements, including statements regarding financial projections, which are subject to risks and uncertainties, such as competitive factors, difficulties and delays inherent in the development, manufacturing, marketing and sale of software products and related services, general economic conditions, outcome of litigation and others. For a discussion of these and other risks and uncertainties affecting
Revenue Overview
($ in thousands)
Q1'24 |
Q2'24 |
Q3'24 |
Q4'24 |
Q1'25 |
|||||
Revenue Summary: |
|||||||||
Subscription |
$ 97,290 |
$ 97,757 |
$ 114,247 |
$ 119,873 |
$ 124,080 |
||||
Perpetual license |
13,155 |
14,388 |
14,874 |
15,196 |
13,736 |
||||
Customer support |
76,915 |
77,019 |
76,812 |
77,025 |
76,288 |
||||
Other services |
10,790 |
11,833 |
10,875 |
11,198 |
10,568 |
||||
Total revenues |
$ 198,150 |
$ 200,997 |
$ 216,808 |
$ 223,292 |
$ 224,672 |
Q1'24 |
Q2'24 |
Q3'24 |
Q4'24 |
Q1'25 |
|||||
Y/Y Growth: |
|||||||||
Subscription |
11 % |
25 % |
31 % |
27 % |
28 % |
||||
Perpetual license |
(26) % |
(27) % |
(25) % |
(13) % |
4 % |
||||
Customer support |
(5) % |
(1) % |
(1) % |
— % |
(1) % |
||||
Other services |
(4) % |
(1) % |
6 % |
(20) % |
(2) % |
||||
Total revenues |
— % |
7 % |
11 % |
10 % |
13 % |
Constant Currency
($ in thousands)
The constant currency impact is calculated using the average foreign exchange rates from the prior year period and applying these rates to foreign-denominated revenues in the current corresponding period.
Subscription |
Perpetual |
Customer |
Other |
Total |
|||||
Q1'24 Revenue As Reported (GAAP) |
$ 97,290 |
$ 13,155 |
$ 76,915 |
$ 10,790 |
$ 198,150 |
||||
Q1'25 Revenue As Reported (GAAP) |
$ 124,080 |
$ 13,736 |
$ 76,288 |
$ 10,568 |
$ 224,672 |
||||
% Change Y/Y (GAAP) |
28 % |
4 % |
(1) % |
(2) % |
13 % |
||||
Constant Currency Impact |
$ 694 |
$ 25 |
$ 478 |
$ (32) |
$ 1,165 |
||||
% Change Y/Y Constant Currency |
28 % |
5 % |
— % |
(2) % |
14 % |
Revenues by Geography
($ in thousands)
Our
Q1'24 |
Q2'24 |
Q3'24 |
Q4'24 |
Q1'25 |
||||||||||
Revenue |
Y/Y |
Revenue |
Y/Y |
Revenue |
Y/Y |
Revenue |
Y/Y |
Revenue |
Y/Y |
|||||
|
$ 122,124 |
— % |
$ 120,300 |
4 % |
$ 125,052 |
16 % |
$ 131,069 |
7 % |
$ 138,725 |
14 % |
||||
International |
76,026 |
1 % |
80,697 |
12 % |
91,756 |
6 % |
92,223 |
14 % |
85,947 |
13 % |
||||
Total revenues |
$ 198,150 |
— % |
$ 200,997 |
7 % |
$ 216,808 |
11 % |
$ 223,292 |
10 % |
$ 224,672 |
13 % |
Total ARR and Subscription ARR1
($ in thousands)
Q1'24 |
Q2'24 |
Q3'24 |
Q4'24 |
Q1'25 |
|||||
Total ARR1 |
$ 686,028 |
$ 711,462 |
$ 752,480 |
$ 769,946 |
$ 802,709 |
||||
Subscription ARR1 |
$ 499,580 |
$ 529,590 |
$ 571,125 |
$ 596,667 |
$ 635,910 |
Income from Operations (EBIT)
- Income from operations (EBIT) was
$18.4 million , an operating margin of 8.2% - Non-GAAP EBIT2 was
$48.3 million , an operating margin of 21.5%
GAAP and Non-GAAP Net Income2
- GAAP net income was
$18.5 million , or$0.41 per diluted share - Non-GAAP net income2 was
$38.4 million , or$0.85 per diluted share
Cash Summary and Share Repurchases
- Cash flow from operations was
$44.7 million in the first quarter - As of
June 30, 2024 , ending cash and cash equivalents was approximately$287.9 million - During the first quarter,
Commvault repurchased$51.4 million , or approximately 471,000 shares, of common stock at an average share price of approximately$109.06 per share
Table I |
|||
(In thousands, except per share data) (Unaudited) |
|||
Three Months Ended |
|||
2024 |
2023 |
||
Revenues: |
|||
Subscription |
$ 124,080 |
$ 97,290 |
|
Perpetual license |
13,736 |
13,155 |
|
Customer support |
76,288 |
76,915 |
|
Other services |
10,568 |
10,790 |
|
Total revenues |
224,672 |
198,150 |
|
Cost of revenues: |
|||
Subscription |
17,540 |
12,363 |
|
Perpetual license |
337 |
412 |
|
Customer support |
14,263 |
14,957 |
|
Other services |
7,648 |
7,818 |
|
Total cost of revenues |
39,788 |
35,550 |
|
Gross margin |
184,884 |
162,600 |
|
Operating expenses: |
|||
Sales and marketing |
95,950 |
84,127 |
|
Research and development |
33,104 |
31,431 |
|
General and administrative |
30,795 |
26,959 |
|
Restructuring |
4,679 |
— |
|
Depreciation and amortization |
1,928 |
1,603 |
|
Total operating expenses |
166,456 |
144,120 |
|
Income from operations |
18,428 |
18,480 |
|
Interest income |
1,802 |
780 |
|
Interest expense |
(104) |
(96) |
|
Other income, net |
528 |
341 |
|
Income before income taxes |
20,654 |
19,505 |
|
Income tax expense |
2,127 |
6,876 |
|
Net income |
$ 18,527 |
$ 12,629 |
|
Net income per common share: |
|||
Basic |
$ 0.42 |
$ 0.29 |
|
Diluted |
$ 0.41 |
$ 0.28 |
|
Weighted average common shares outstanding: |
|||
Basic |
43,678 |
44,057 |
|
Diluted |
44,986 |
44,975 |
Table II |
||||
(In thousands) (Unaudited) |
||||
|
|
|||
2024 |
2024 |
|||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ 287,871 |
$ 312,754 |
||
Trade accounts receivable, net |
203,176 |
222,683 |
||
Assets held for sale |
37,680 |
38,680 |
||
Other current assets |
22,385 |
21,009 |
||
Total current assets |
551,112 |
595,126 |
||
Deferred tax assets, net |
115,984 |
111,181 |
||
Property and equipment, net |
8,482 |
7,961 |
||
Operating lease assets |
10,922 |
10,545 |
||
Deferred commissions cost |
63,579 |
62,837 |
||
Intangible assets, net |
5,769 |
1,042 |
||
|
150,072 |
127,780 |
||
Other assets |
29,012 |
27,441 |
||
Total assets |
$ 934,932 |
$ 943,913 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
Current liabilities: |
||||
Accounts payable |
$ 427 |
$ 299 |
||
Accrued liabilities |
94,313 |
117,244 |
||
Current portion of operating lease liabilities |
4,671 |
4,935 |
||
Deferred revenue |
347,130 |
362,450 |
||
Total current liabilities |
446,541 |
484,928 |
||
Deferred revenue, less current portion |
192,671 |
168,472 |
||
Deferred tax liabilities |
3,254 |
1,717 |
||
Long-term operating lease liabilities |
7,081 |
7,155 |
||
Other liabilities |
3,576 |
3,556 |
||
Total stockholders' equity |
281,809 |
278,085 |
||
Total liabilities and stockholders' equity |
$ 934,932 |
$ 943,913 |
Table III |
|||
Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||
Three Months Ended |
|||
2024 |
2023 |
||
Cash flows from operating activities |
|||
Net income |
$ 18,527 |
$ 12,629 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||
Depreciation and amortization |
1,957 |
1,632 |
|
Noncash stock-based compensation |
26,404 |
23,724 |
|
Noncash change in fair value of equity securities |
(70) |
(341) |
|
Noncash operating lease expense |
1,579 |
1,235 |
|
Deferred income taxes |
(4,794) |
— |
|
Amortization of deferred commissions cost |
7,458 |
6,319 |
|
Changes in operating assets and liabilities: |
|||
Trade accounts receivable, net |
19,681 |
28,057 |
|
Operating lease liabilities |
(2,302) |
(1,163) |
|
Other current assets and Other assets |
(2,203) |
(1,393) |
|
Deferred commissions cost |
(8,269) |
(5,600) |
|
Accounts payable |
129 |
178 |
|
Accrued liabilities |
(23,011) |
(19,530) |
|
Deferred revenue |
9,438 |
(7,213) |
|
Other liabilities |
168 |
503 |
|
Net cash provided by operating activities |
44,692 |
39,037 |
|
Cash flows from investing activities |
|||
Purchase of property and equipment |
(863) |
(1,147) |
|
Purchase of equity securities |
(473) |
(312) |
|
Business combination, net of cash acquired |
(21,000) |
— |
|
Net cash used in investing activities |
(22,336) |
(1,459) |
|
Cash flows from financing activities |
|||
Repurchase of common stock |
(51,392) |
(51,030) |
|
Proceeds from stock-based compensation plans |
5,340 |
1,201 |
|
Net cash used in financing activities |
(46,052) |
(49,829) |
|
Effects of exchange rate — changes in cash |
(1,187) |
(938) |
|
Net decrease in cash and cash equivalents |
(24,883) |
(13,189) |
|
Cash and cash equivalents at beginning of period |
312,754 |
287,778 |
|
Cash and cash equivalents at end of period |
$ 287,871 |
$ 274,589 |
|
Supplemental disclosures of noncash activities |
|||
Issuance of common stock for business combination |
$ 4,900 |
$ — |
|
Operating lease liabilities arising from obtaining right-of-use assets |
$ 1,968 |
$ 1,029 |
Table IV |
|||
(In thousands, except per share data) (Unaudited) |
|||
Three Months Ended |
|||
2024 |
2023 |
||
Non-GAAP financial measures and reconciliation: |
|||
GAAP income from operations |
$ 18,428 |
$ 18,480 |
|
Noncash stock-based compensation4 |
22,396 |
23,724 |
|
FICA and payroll tax expense related to stock-based compensation5 |
1,363 |
1,014 |
|
Restructuring6 |
4,679 |
— |
|
Amortization of intangible assets7 |
573 |
314 |
|
Litigation settlement8 |
675 |
— |
|
Business combination costs9 |
189 |
— |
|
Non-GAAP income from operations |
$ 48,303 |
$ 43,532 |
|
GAAP net income |
$ 18,527 |
$ 12,629 |
|
Noncash stock-based compensation4 |
22,396 |
23,724 |
|
FICA and payroll tax expense related to stock-based compensation5 |
1,363 |
1,014 |
|
Restructuring6 |
4,679 |
— |
|
Amortization of intangible assets7 |
573 |
314 |
|
Litigation settlement8 |
675 |
— |
|
Business combination costs9 |
189 |
— |
|
Non-GAAP provision for income taxes adjustment10 |
(10,000) |
(5,154) |
|
Non-GAAP net income |
$ 38,402 |
$ 32,527 |
|
GAAP diluted earnings per share |
$ 0.41 |
$ 0.28 |
|
Noncash stock-based compensation4 |
0.50 |
0.53 |
|
FICA and payroll tax expense related to stock-based compensation5 |
0.03 |
0.02 |
|
Restructuring6 |
0.10 |
— |
|
Amortization of intangible assets7 |
0.01 |
0.01 |
|
Litigation settlement8 |
0.02 |
— |
|
Business combination costs9 |
— |
— |
|
Non-GAAP provision for income taxes adjustment10 |
(0.22) |
(0.12) |
|
Non-GAAP diluted earnings per share |
$ 0.85 |
$ 0.72 |
|
GAAP diluted weighted average shares outstanding |
44,986 |
44,975 |
Three Months Ended |
|||
2024 |
2023 |
||
Non-GAAP free cash flow reconciliation: |
|||
GAAP cash provided by operating activities |
$ 44,692 |
$ 39,037 |
|
Purchase of property and equipment |
(863) |
(1,147) |
|
Non-GAAP free cash flow |
$ 43,829 |
$ 37,890 |
Use of Non-GAAP Financial Measures
All of these non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, which are included in this press release.
Non-GAAP income from operations and non-GAAP income from operations margin. These non-GAAP financial measures exclude noncash stock-based compensation charges and additional Federal Insurance Contribution Act (FICA) and related payroll tax expense incurred by
Although noncash stock-based compensation and the additional FICA and related payroll tax expenses are necessary to attract and retain employees,
There are a number of limitations related to the use of non-GAAP income from operations and non-GAAP income from operations margin. The most significant limitation is that these non-GAAP financial measures exclude certain operating costs, primarily related to noncash stock-based compensation, which is of a recurring nature. Noncash stock-based compensation has been, and will continue to be for the foreseeable future, a significant recurring expense in
Three Months Ended |
|||
2024 |
2023 |
||
Cost of revenues |
$ 1,581 |
$ 1,690 |
|
Sales and marketing |
9,486 |
9,704 |
|
Research and development |
5,164 |
5,347 |
|
General and administrative |
6,165 |
6,983 |
|
Stock-based compensation expense |
$ 22,396 |
$ 23,724 |
The table above excludes stock-based compensation expense related to the Company's restructuring activities described below in Note 6.
The components that
Non-GAAP net income and non-GAAP diluted earnings per share (EPS). In addition to the adjustments discussed in non-GAAP income from operations, non-GAAP net income and non-GAAP diluted EPS incorporates a non-GAAP effective tax rate of 24%. Beginning in fiscal 2025,
Non-GAAP free cash flow.
Forward-looking non-GAAP measures. In this press release,
Notes
- Annualized recurring revenue (ARR) is defined as the annualized recurring value of all active contracts at the end of a reporting period. It includes the following contract types: subscription (including term license contracts, SaaS and utility software), maintenance contracts related to perpetual licenses, other extended maintenance contracts (enterprise support), and managed services. It excludes any element of the arrangement that is not expected to recur, primarily perpetual licenses and most professional services. Subscription ARR includes only term license contracts, SaaS and utility software arrangements. Contracts are annualized by dividing the total contract value by the number of days in the contract term, then multiplying by 365.
ARR should be viewed independently of GAAP revenue, deferred revenue and unbilled revenue and is not intended to be combined with or to replace those items. ARR is not a forecast of future revenue. Management believes that reviewing this metric, in addition to GAAP results, helps investors and financial analysts understand the value ofCommvault's recurring revenue streams presented on an annualized basis.
- A reconciliation of GAAP to non-GAAP results has been provided in Financial Statement Table IV included in this press release. An explanation of these measures is also included under the heading "Use of Non-GAAP Financial Measures."
Commvault does not provide forward-looking guidance on a GAAP basis as certain financial information, the probable significance of which cannot be determined, is not available and cannot be reasonably estimated. See "Use of Non-GAAP Financial Measures" for additional explanation.
- Represents noncash stock-based compensation charges associated with restricted stock units granted and our Employee Stock Purchase Plan, exclusive of stock-based compensation expense related to
Commvault's restructuring activities described below in Note 6.
- Represents additional FICA and related payroll tax expenses incurred by
Commvault when employees exercise in-the-money stock options or vest in restricted stock awards.
- These restructuring charges relate primarily to severance and related costs associated with headcount reductions and stock-based compensation related to modifications of existing unvested awards granted to certain employees impacted by the restructuring plan.
- Represents noncash amortization of intangible assets.
- During the first quarter of fiscal 2025, we entered into a settlement agreement resulting in a payment of approximately
$1.5 million which resolved certain legal matters. For the three months endedJune 30, 2024 , approximately$0.7 million was recorded in general and administrative expenses and the remaining$0.8 million was incurred in a prior period that is not presented in the consolidated statements of operations.
- During the first quarter of fiscal 2025,
Commvault incurred costs related to the acquisition ofAppranix, Inc. , including legal, accounting and advisory services. Management believes, when used as a supplement to GAAP results, that the exclusion of these costs will help investors and financial analysts understandCommvault's operating results and underlying operational trends as compared to other periods.
- The provision for income taxes is adjusted to reflect
Commvault's estimated non-GAAP effective tax rate of 24% for fiscal 2025, and 27% for fiscal 2024. Beginning in fiscal 2025,Commvault lowered its estimated non-GAAP effective tax rate from 27% to 24%.Commvault believes that a 24% rate more closely aligns with its effective tax rate expectations over the next few years.
View original content to download multimedia:https://www.prnewswire.com/news-releases/commvault-announces-fiscal-2025-first-quarter-financial-results-302209156.html
SOURCE
Investor Relations Contact: Michael J. Melnyk, CFA, 732-870-4581, mmelnyk@commvault.com