Commvault Announces Fiscal 2025 Fourth Quarter Financial Results
Commvault reported strong financial results for Q4 and fiscal year 2025, with total revenues reaching $275 million in Q4, up 23% year over year. The company's subscription revenue grew significantly by 45% to $173 million in Q4.
Key fiscal 2025 highlights include:
- Total annual revenue: $996 million (19% growth)
- Subscription revenue: $590 million (37% growth)
- Total ARR reached $930 million (21% growth)
- Operating cash flow: $207 million
- Free cash flow: $204 million
The company surpassed 12,000 subscription customers and expanded its share repurchase program to $250 million. Looking ahead to fiscal 2026, Commvault expects total revenues between $1,130-$1,140 million, with subscription revenue projected at $727-$732 million.
Commvault ha registrato risultati finanziari solidi nel quarto trimestre e nell'intero anno fiscale 2025, con ricavi totali che hanno raggiunto i 275 milioni di dollari nel Q4, in crescita del 23% rispetto all'anno precedente. I ricavi da abbonamenti dell'azienda sono aumentati significativamente del 45%, arrivando a 173 milioni di dollari nel Q4.
I principali risultati fiscali del 2025 includono:
- Ricavi annuali totali: 996 milioni di dollari (crescita del 19%)
- Ricavi da abbonamenti: 590 milioni di dollari (crescita del 37%)
- ARR totale raggiunto: 930 milioni di dollari (crescita del 21%)
- Flusso di cassa operativo: 207 milioni di dollari
- Flusso di cassa libero: 204 milioni di dollari
L'azienda ha superato i 12.000 clienti in abbonamento e ha ampliato il programma di riacquisto azionario a 250 milioni di dollari. Guardando al 2026 fiscale, Commvault prevede ricavi totali tra 1.130 e 1.140 milioni di dollari, con ricavi da abbonamenti stimati tra 727 e 732 milioni di dollari.
Commvault reportó sólidos resultados financieros en el cuarto trimestre y en el año fiscal 2025, con ingresos totales que alcanzaron los 275 millones de dólares en el Q4, un aumento del 23% interanual. Los ingresos por suscripción de la compañía crecieron significativamente un 45%, llegando a 173 millones de dólares en el Q4.
Los aspectos destacados clave del año fiscal 2025 incluyen:
- Ingresos anuales totales: 996 millones de dólares (crecimiento del 19%)
- Ingresos por suscripción: 590 millones de dólares (crecimiento del 37%)
- ARR total alcanzó 930 millones de dólares (crecimiento del 21%)
- Flujo de caja operativo: 207 millones de dólares
- Flujo de caja libre: 204 millones de dólares
La compañía superó los 12,000 clientes de suscripción y amplió su programa de recompra de acciones a 250 millones de dólares. De cara al año fiscal 2026, Commvault espera ingresos totales entre 1,130 y 1,140 millones de dólares, con ingresos por suscripción proyectados entre 727 y 732 millones de dólares.
Commvault는 2025 회계연도 4분기 및 연간 실적에서 강력한 재무 성과를 보고했습니다. 4분기 총 매출은 전년 대비 23% 증가한 2억 7,500만 달러를 기록했습니다. 회사의 구독 매출은 4분기에 45% 크게 증가하여 1억 7,300만 달러에 달했습니다.
2025 회계연도의 주요 성과는 다음과 같습니다:
- 연간 총 매출: 9억 9,600만 달러 (19% 성장)
- 구독 매출: 5억 9,000만 달러 (37% 성장)
- 총 ARR: 9억 3,000만 달러 (21% 성장)
- 영업 현금 흐름: 2억 700만 달러
- 자유 현금 흐름: 2억 400만 달러
회사는 12,000명 이상의 구독 고객을 확보했으며, 자사주 매입 프로그램을 2억 5,000만 달러로 확대했습니다. 2026 회계연도를 앞두고 Commvault는 총 매출을 11억 3,000만~11억 4,000만 달러, 구독 매출은 7억 2,700만~7억 3,200만 달러로 예상하고 있습니다.
Commvault a annoncé de solides résultats financiers pour le quatrième trimestre et l'exercice 2025, avec un chiffre d'affaires total atteignant 275 millions de dollars au quatrième trimestre, en hausse de 23 % par rapport à l'année précédente. Les revenus d'abonnement de la société ont augmenté de manière significative de 45 %, atteignant 173 millions de dollars au quatrième trimestre.
Les faits marquants de l'exercice 2025 sont les suivants :
- Chiffre d'affaires annuel total : 996 millions de dollars (croissance de 19 %)
- Revenus d'abonnement : 590 millions de dollars (croissance de 37 %)
- ARR total atteint 930 millions de dollars (croissance de 21 %)
- Flux de trésorerie opérationnel : 207 millions de dollars
- Flux de trésorerie disponible : 204 millions de dollars
L'entreprise a dépassé les 12 000 clients abonnés et a étendu son programme de rachat d'actions à 250 millions de dollars. Pour l'exercice 2026, Commvault prévoit un chiffre d'affaires total compris entre 1 130 et 1 140 millions de dollars, avec des revenus d'abonnement estimés entre 727 et 732 millions de dollars.
Commvault meldete starke Finanzergebnisse für das vierte Quartal und das Geschäftsjahr 2025, mit einem Gesamtumsatz von 275 Millionen US-Dollar im Q4, was einem Wachstum von 23 % gegenüber dem Vorjahr entspricht. Die Abonnementerlöse des Unternehmens stiegen im Q4 deutlich um 45 % auf 173 Millionen US-Dollar.
Wichtige Höhepunkte des Geschäftsjahres 2025 sind:
- Gesamtjahresumsatz: 996 Millionen US-Dollar (19 % Wachstum)
- Abonnementerlöse: 590 Millionen US-Dollar (37 % Wachstum)
- Gesamtes ARR erreichte 930 Millionen US-Dollar (21 % Wachstum)
- Operativer Cashflow: 207 Millionen US-Dollar
- Freier Cashflow: 204 Millionen US-Dollar
Das Unternehmen übertraf 12.000 Abonnementkunden und erweiterte sein Aktienrückkaufprogramm auf 250 Millionen US-Dollar. Für das Geschäftsjahr 2026 erwartet Commvault einen Gesamtumsatz zwischen 1.130 und 1.140 Millionen US-Dollar, mit prognostizierten Abonnementerlösen von 727 bis 732 Millionen US-Dollar.
- Total revenues up 23% YoY to $275M in Q4 2025
- Subscription revenue grew 45% YoY to $173M in Q4
- Strong operating cash flow of $77M with $76M free cash flow in Q4
- Total ARR grew 21% to $930M
- Subscription ARR increased 31% to $780M
- Customer base expanded to over 12,000 subscription customers
- Board approved increased share repurchase program to $250M
- Healthy Non-GAAP operating margin of 21.5% in Q4
- None.
Insights
Commvault reports exceptional Q4 with 45% subscription revenue growth and strong cash flow, confirming successful business model transition.
Commvault's Q4 financial results demonstrate remarkable progress in its transition to a subscription-based model. The company reported total revenues of
For the full fiscal year 2025, Commvault achieved
Profitability metrics remain healthy with Q4 non-GAAP operating margin at
The FY2026 guidance projects continued momentum with total revenue growth of approximately
With over 12,000 subscription customers and continued growth in high-margin recurring revenue, Commvault has successfully positioned itself as a resilient growth company in the data protection and cyber resilience market.
"It was a record-breaking year at Commvault," said Sanjay Mirchandani, President and CEO. "Commvault surpassed all key metrics, ended the year with over 12,000 subscription customers, and is firmly positioned as a growth company with subscription revenue up
Notes are contained at the end of this Press Release.
Fiscal 2025 Fourth Quarter Highlights -
- Total revenues were
, up$275 million 23% year over year - Subscription revenue was
, up$173 million 45% year over year - Income from operations (EBIT) was
, an operating margin of$27 million 9.7% - Non-GAAP EBIT1 was
, an operating margin of$59 million 21.5% - Operating cash flow was
, with free cash flow1 of$77 million $76 million - Fourth quarter share repurchases were
, or approximately 182,000 shares of common stock$30 million
Fiscal 2025 Full Year Highlights -
- Total revenues were
, up$996 million 19% year over year - Total annualized recurring revenue (ARR)2 grew to
, up$930 million 21% year over year - Subscription revenue was
, up$590 million 37% year over year - Subscription ARR2 grew to
, up$780 million 31% year over year and represents84% of Total ARR2 - Income from operations (EBIT) was
, an operating margin of$74 million 7.4% - Non-GAAP EBIT1 was
, an operating margin of$210 million 21.1% - Full year operating cash flow was
, with full year free cash flow1 of$207 million $204 million - Full year share repurchases were
, or approximately 1,215,000 shares of common stock$165 million - On April 17, 2025, our Board of Directors increased our share repurchase program to
$250 million
Financial Outlook for First Quarter and Full Year Fiscal 20263 -
We are providing the following guidance for the first quarter of fiscal year 2026, based on current macroeconomic conditions:
- Total revenues are expected to be between
and$266 million $270 million - Subscription revenue is expected to be between
and$166 million $170 million - Non-GAAP gross margin is expected to be between
81% and82% - Non-GAAP operating margin1 is expected to be approximately
21%
We are providing the following guidance for the full fiscal year 2026, based on current macroeconomic conditions:
- Total revenues are expected to be between
and$1,130 million $1,140 million - Total ARR2 is expected to grow between
16% and17% year over year - Subscription revenue is expected to be between
and$727 million $732 million - Subscription ARR2 is expected to grow between
22% and23% year over year - Non-GAAP gross margin is expected to be between
81% and82% - Non-GAAP operating margin1 is expected to be approximately
21% - Free cash flow1 is expected to be between
and$210 million $215 million
The above statements are based on current targets using exchange rates as of March 31, 2025. 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
Commvault will host a conference call today, April 29, 2025 at 8:30 a.m. Eastern Time (5:30 a.m. Pacific Time) to discuss quarterly results. The live webcast and call dial-in numbers can be accessed by registering under the "News & Events" section of Commvault's website at ir.commvault.com under the "Investor Events" heading. An archived webcast of this conference call will also be available following the call.
About Commvault
Commvault (NASDAQ: CVLT) is the gold standard in cyber resilience, helping more than 100,000 organizations keep data safe and businesses resilient and moving forward. Today, Commvault offers the only cyber resilience platform that combines the best data security and rapid recovery at enterprise scale across any workload, anywhere—at the lowest TCO.
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 Commvault's business, see "Item 1A. Risk Factors" in our annual report on Form 10-K and "Item 1A. Risk Factors" in our most recent quarterly report on Form 10-Q. Statements regarding Commvault's beliefs, plans, expectations or intentions regarding the future are forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All such forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from anticipated results. Commvault does not undertake to update its forward-looking statements.
Revenue Overview
($ in thousands)
Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | |||||
Revenue Summary: | |||||||||
Subscription | $ 119,873 | $ 124,080 | $ 134,038 | $ 158,321 | $ 173,228 | ||||
Perpetual license | 15,196 | 13,736 | 10,522 | 16,423 | 14,962 | ||||
Customer support | 77,025 | 76,288 | 77,688 | 77,078 | 76,509 | ||||
Other services | 11,198 | 10,568 | 11,030 | 10,808 | 10,340 | ||||
Total revenues | $ 223,292 | $ 224,672 | $ 233,278 | $ 262,630 | $ 275,039 | ||||
Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | |||||
Y/Y Growth: | |||||||||
Subscription | 27 % | 28 % | 37 % | 39 % | 45 % | ||||
Perpetual license | (13) % | 4 % | (27) % | 10 % | (2) % | ||||
Customer support | — % | (1) % | 1 % | — % | (1) % | ||||
Other services | (20) % | (2) % | (7) % | (1) % | (8) % | ||||
Total revenues | 10 % | 13 % | 16 % | 21 % | 23 % |
FY'24 | Y/Y Growth | FY'25 | Y/Y Growth | ||||
Revenue Summary: | |||||||
Subscription | $ 429,167 | 23 % | $ 589,667 | 37 % | |||
Perpetual license | 57,613 | (23) % | 55,643 | (3) % | |||
Customer support | 307,771 | (2) % | 307,563 | — % | |||
Other services | 44,696 | (6) % | 42,746 | (4) % | |||
Total revenues | $ 839,247 | 7 % | $ 995,619 | 19 % |
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. Commvault analyzes revenue growth on a constant currency basis in order to provide a comparable framework for assessing how the business performed excluding the effect of foreign currency fluctuations. The non-GAAP financial measures presented in this press release should not be considered as a substitute for, or superior to, the measures of financial performance prepared in accordance with GAAP.
Subscription | Perpetual | Customer | Other | Total | |||||
Q4'24 Revenue as Reported (GAAP) | $ 119,873 | $ 15,196 | $ 77,025 | $ 11,198 | $ 223,292 | ||||
Q4'25 Revenue as Reported (GAAP) | $ 173,228 | $ 14,962 | $ 76,509 | $ 10,340 | $ 275,039 | ||||
% Change Y/Y (GAAP) | 45 % | (2) % | (1) % | (8) % | 23 % | ||||
Constant Currency Impact | $ 1,900 | $ 242 | $ 1,111 | $ (65) | $ 3,188 | ||||
% Change Y/Y Constant Currency | 46 % | — % | 1 % | (8) % | 25 % | ||||
Subscription | Perpetual | Customer | Other | Total | |||||
FY'24 Revenue as Reported (GAAP) | $ 429,167 | $ 57,613 | $ 307,771 | $ 44,696 | $ 839,247 | ||||
FY'25 Revenue as Reported (GAAP) | $ 589,667 | $ 55,643 | $ 307,563 | $ 42,746 | $ 995,619 | ||||
% Change Y/Y (GAAP) | 37 % | (3) % | — % | (4) % | 19 % | ||||
Constant Currency Impact | $ 2,624 | $ 283 | $ 1,266 | $ (18) | $ 4,155 | ||||
% Change Y/Y Constant Currency | 38 % | (3) % | — % | (4) % | 19 % |
Revenues by Geography
($ in thousands)
Our
Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | ||||||||||
Revenue | Y/Y | Revenue | Y/Y | Revenue | Y/Y | Revenue | Y/Y | Revenue | Y/Y | |||||
$ 131,069 | 7 % | $ 138,725 | 14 % | $ 144,408 | 20 % | $ 155,435 | 24 % | $ 169,384 | 29 % | |||||
International | 92,223 | 14 % | 85,947 | 13 % | 88,870 | 10 % | 107,195 | 17 % | 105,655 | 15 % | ||||
Total revenues | $ 223,292 | 10 % | $ 224,672 | 13 % | $ 233,278 | 16 % | $ 262,630 | 21 % | $ 275,039 | 23 % |
FY'24 | FY'25 | ||||
Revenue | Y/Y Growth | Revenue | Y/Y Growth | ||
$ 498,545 | 6 % | $ 607,952 | 22 % | ||
International | 340,702 | 8 % | 387,667 | 14 % | |
Total revenues | $ 839,247 | 7 % | $ 995,619 | 19 % |
Total ARR, Subscription ARR and SaaS ARR2
($ in thousands)
Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | |||||
Total ARR2 | $ 769,946 | $ 802,709 | $ 853,265 | $ 889,628 | $ 930,051 | ||||
Subscription ARR2 | $ 596,667 | $ 635,910 | $ 687,050 | $ 734,212 | $ 780,098 | ||||
SaaS ARR2 | $ 167,509 | $ 187,908 | $ 214,832 | $ 258,957 | $ 281,045 |
For the three months ended March 31, 2025 -
Income from Operations (EBIT)
- Income from operations (EBIT) was
, an operating margin of$27 million 9.7% - Non-GAAP EBIT1 was
, an operating margin of$59 million 21.5%
GAAP and Non-GAAP Net Income1
- GAAP net income was
, or$31 million per diluted share$0.69 - Non-GAAP net income1 was
, or$46 million per diluted share$1.03
Cash Summary and Share Repurchases
- Cash flow from operations was
in the fourth quarter$77 million - During the fourth quarter, Commvault repurchased
, or approximately 182,000 shares, of common stock at an average share price of approximately$30 million per share$163.73
For the year ended March 31, 2025 -
Income from Operations (EBIT)
- Income from operations (EBIT) was
, an operating margin of$74 million 7.4% - Non-GAAP EBIT1 was
, an operating margin of$210 million 21.1%
GAAP and Non-GAAP Net Income1
- GAAP net income was
, or$76 million per diluted share$1.68 - Non-GAAP net income1 was
, or$165 million per diluted share$3.65
Cash Summary and Share Repurchases
- Cash flow from operations was
in the full fiscal year$207 million - As of March 31, 2025, ending cash and cash equivalents were approximately
$302 million - During the full fiscal year, Commvault repurchased
, or approximately 1,215,000 shares, of common stock at an average share price of approximately$165 million per share$135.77
Table I | |||||||
Commvault Systems, Inc. | |||||||
Consolidated Statements of Operations | |||||||
(In thousands, except per share data) | |||||||
(Unaudited) | |||||||
Three Months Ended | Year Ended March 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Revenues: | |||||||
Subscription | $ 589,667 | $ 429,167 | |||||
Perpetual license | 14,962 | 15,196 | 55,643 | 57,613 | |||
Customer support | 76,509 | 77,025 | 307,563 | 307,771 | |||
Other services | 10,340 | 11,198 | 42,746 | 44,696 | |||
Total revenues | 275,039 | 223,292 | 995,619 | 839,247 | |||
Cost of revenues: | |||||||
Subscription | 25,801 | 15,486 | 88,899 | 58,406 | |||
Perpetual license | 312 | 316 | 1,500 | 2,168 | |||
Customer support | 13,746 | 15,806 | 57,680 | 60,752 | |||
Other services | 7,907 | 7,538 | 30,956 | 30,284 | |||
Total cost of revenues | 47,766 | 39,146 | 179,035 | 151,610 | |||
Gross margin | 227,273 | 184,146 | 816,584 | 687,637 | |||
Operating expenses: | |||||||
Sales and marketing | 120,152 | 94,458 | 434,117 | 354,994 | |||
Research and development | 39,333 | 35,244 | 146,286 | 132,328 | |||
General and administrative | 38,274 | 29,938 | 138,375 | 113,997 | |||
Restructuring | 812 | 4,548 | 10,026 | 4,548 | |||
Change in contingent consideration | (426) | — | 2,060 | — | |||
Depreciation and amortization | 2,401 | 1,768 | 9,072 | 6,415 | |||
Impairment charges | — | — | 2,910 | — | |||
Total operating expenses | 200,546 | 165,956 | 742,846 | 612,282 | |||
Income from operations | 26,727 | 18,190 | 73,738 | 75,355 | |||
Interest income | 1,556 | 1,893 | 6,654 | 5,423 | |||
Interest expense | (103) | (104) | (416) | (415) | |||
Other income, net | 453 | 3,076 | 1,077 | 3,250 | |||
Income before income taxes | 28,633 | 23,055 | 81,053 | 83,613 | |||
Income tax expense (benefit) | (2,360) | (103,065) | 4,947 | (85,293) | |||
Net income | $ 30,993 | $ 76,106 | $ 168,906 | ||||
Net income per common share: | |||||||
Basic | $ 0.70 | $ 2.89 | $ 1.74 | $ 3.85 | |||
Diluted | $ 0.69 | $ 2.81 | $ 1.68 | $ 3.75 | |||
Weighted average common shares outstanding: | |||||||
Basic | 44,066 | 43,672 | 43,850 | 43,885 | |||
Diluted | 45,158 | 44,917 | 45,187 | 45,100 |
Table II | ||||
Commvault Systems, Inc. | ||||
Condensed Consolidated Balance Sheets | ||||
(In thousands) | ||||
(Unaudited) | ||||
March 31, | March 31, | |||
2025 | 2024 | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $ 302,103 | $ 312,754 | ||
Trade accounts receivable, net | 251,995 | 222,683 | ||
Assets held for sale | 34,770 | 38,680 | ||
Other current assets | 46,189 | 21,009 | ||
Total current assets | 635,057 | 595,126 | ||
Deferred tax assets, net | 133,378 | 111,181 | ||
Property and equipment, net | 8,294 | 7,961 | ||
Operating lease assets | 10,124 | 10,545 | ||
Deferred commissions cost | 79,309 | 62,837 | ||
Intangible assets, net | 20,737 | 1,042 | ||
Goodwill | 185,255 | 127,780 | ||
Other assets | 46,112 | 27,441 | ||
Total assets | $ 1,118,266 | $ 943,913 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $ 373 | $ 299 | ||
Accrued liabilities | 147,133 | 117,244 | ||
Current portion of operating lease liabilities | 4,614 | 4,935 | ||
Deferred revenue | 402,930 | 362,450 | ||
Total current liabilities | 555,050 | 484,928 | ||
Deferred revenue, less current portion | 223,282 | 168,472 | ||
Deferred tax liabilities | 1,384 | 1,717 | ||
Long-term operating lease liabilities | 6,338 | 7,155 | ||
Other liabilities | 7,090 | 3,556 | ||
Total stockholders' equity | 325,122 | 278,085 | ||
Total liabilities and stockholders' equity | $ 1,118,266 | $ 943,913 |
Table III | |||||||
Commvault Systems, Inc. | |||||||
Consolidated Statements of Cash Flows | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
Three Months Ended March 31, | Year Ended March 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Cash flows from operating activities | |||||||
Net income | $ 30,993 | 126,120 | $ 76,106 | ||||
Adjustments to reconcile net income to net cash provided by | |||||||
Depreciation and amortization | 2,429 | 1,796 | 9,187 | 6,530 | |||
Noncash stock-based compensation | 28,992 | 22,610 | 113,262 | 94,551 | |||
Noncash change in fair value of equity securities | (396) | 191 | (364) | 17 | |||
Noncash change in fair value of contingent consideration | (426) | — | 2,060 | — | |||
Noncash impairment charges | — | — | 2,910 | — | |||
Noncash operating lease expense | 2,082 | 2,439 | 6,408 | 6,685 | |||
Deferred income taxes | (17,194) | (109,598) | (23,474) | (109,598) | |||
Amortization of deferred commissions cost | 9,658 | 6,987 | 33,414 | 26,531 | |||
Changes in operating assets and liabilities: | |||||||
Trade accounts receivable, net | 3,425 | (1,049) | (62,012) | (21,725) | |||
Operating lease liabilities | (1,963) | (2,308) | (7,136) | (6,135) | |||
Other current assets and Other assets | (9,051) | (1,634) | (8,615) | 336 | |||
Deferred commissions cost | (20,316) | (9,411) | (49,848) | (29,952) | |||
Accounts payable | 292 | 87 | (948) | 195 | |||
Accrued liabilities | 15,140 | 16,146 | 25,235 | 16,998 | |||
Deferred revenue | 29,749 | 27,951 | 87,659 | 50,394 | |||
Other liabilities | 3,541 | (342) | 3,538 | 65 | |||
Net cash provided by operating activities | 76,955 | 79,985 | 207,382 | 203,798 | |||
Cash flows from investing activities | |||||||
Purchase of property and equipment | (783) | (859) | (3,756) | (4,086) | |||
Purchase of equity securities | (545) | (373) | (1,333) | (1,435) | |||
Business combination, net of cash acquired | 598 | — | (65,311) | — | |||
Net cash used in investing activities | (730) | (1,232) | (70,400) | (5,521) | |||
Cash flows from financing activities | |||||||
Repurchase of common stock | (29,821) | (50,366) | (165,015) | (184,021) | |||
Proceeds from stock-based compensation plans | 6,437 | 5,687 | 17,537 | 13,440 | |||
Payment on contingent liability | (340) | — | (340) | — | |||
Net cash used in financing activities | (23,724) | (44,679) | (147,818) | (170,581) | |||
Effects of exchange rate — changes in cash | 6,027 | (5,630) | 185 | (2,720) | |||
Net increase (decrease) in cash and cash equivalents | 58,528 | 28,444 | (10,651) | 24,976 | |||
Cash and cash equivalents at beginning of period | 243,575 | 284,310 | 312,754 | 287,778 | |||
Cash and cash equivalents at end of period | |||||||
Supplemental disclosures of noncash activities | |||||||
Issuance of common stock for business combination | $ — | $ — | $ 4,900 | $ — | |||
Operating lease liabilities arising from obtaining right-of-use assets | $ 1,109 | $ 35 | $ 5,796 | $ 5,528 |
Table IV | |||||||
Commvault Systems, Inc.
| |||||||
Reconciliation of GAAP to Non-GAAP Financial Measures | |||||||
(In thousands, except per share data) | |||||||
(Unaudited) | |||||||
Three Months Ended March 31, | Year Ended March 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Non-GAAP financial measures and reconciliation: | |||||||
GAAP income from operations | $ 26,727 | $ 18,190 | $ 73,738 | $ 75,355 | |||
Noncash stock-based compensation4 | 28,840 | 21,093 | 108,615 | 93,034 | |||
FICA and payroll tax expense related to stock-based compensation5 | 1,767 | 1,073 | 5,459 | 3,285 | |||
Restructuring6 | 812 | 4,548 | 10,026 | 4,548 | |||
Amortization of intangible assets7 | 1,176 | 312 | 3,705 | 1,250 | |||
Litigation settlement8 | — | — | 675 | — | |||
Business combination costs9 | 201 | — | 2,541 | — | |||
Noncash impairment charges10 | — | — | 2,910 | — | |||
Change in contingent consideration11 | (426) | — | 2,060 | — | |||
Non-GAAP income from operations | $ 59,097 | $ 45,216 | |||||
GAAP net income | $ 30,993 | $ 76,106 | |||||
Noncash stock-based compensation4 | 28,840 | 21,093 | 108,615 | 93,034 | |||
FICA and payroll tax expense related to stock-based compensation5 | 1,767 | 1,073 | 5,459 | 3,285 | |||
Restructuring6 | 812 | 4,548 | 10,026 | 4,548 | |||
Amortization of intangible assets7 | 1,176 | 312 | 3,705 | 1,250 | |||
Litigation settlement8 | — | — | 675 | — | |||
Business combination costs9 | 201 | — | 2,541 | — | |||
Noncash impairment charges10 | — | — | 2,910 | — | |||
Change in contingent consideration11 | (426) | — | 2,060 | — | |||
Gain on escrow payment12 | — | (1,670) | — | (1,670) | |||
Non-GAAP provision for income taxes adjustment13 | (17,000) | (116,136) | (47,143) | (134,989) | |||
Non-GAAP net income | $ 46,363 | $ 35,340 | |||||
GAAP diluted earnings per share | $ 0.69 | $ 2.81 | $ 1.68 | $ 3.75 | |||
Noncash stock-based compensation4 | 0.64 | 0.47 | 2.40 | 2.06 | |||
FICA and payroll tax expense related to stock-based compensation5 | 0.04 | 0.02 | 0.12 | 0.07 | |||
Restructuring6 | 0.02 | 0.10 | 0.22 | 0.10 | |||
Amortization of intangible assets7 | 0.03 | 0.01 | 0.08 | 0.03 | |||
Litigation settlement8 | — | — | 0.01 | — | |||
Business combination costs9 | — | — | 0.06 | — | |||
Noncash impairment charges10 | — | — | 0.06 | — | |||
Change in contingent consideration11 | (0.01) | — | 0.05 | — | |||
Gain on escrow payment12 | — | (0.04) | — | (0.04) | |||
Non-GAAP provision for income taxes adjustment13 | (0.38) | (2.58) | (1.03) | (2.99) | |||
Non-GAAP diluted earnings per share | $ 1.03 | $ 0.79 | $ 3.65 | $ 2.98 | |||
GAAP diluted weighted average shares outstanding | 45,158 | 44,917 | 45,187 | 45,100 | |||
Three Months Ended | Year Ended March 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Non-GAAP free cash flow reconciliation: | |||||||
GAAP cash provided by operating activities | $ 76,955 | $ 79,985 | |||||
Purchase of property and equipment | (783) | (859) | (3,756) | (4,086) | |||
Non-GAAP free cash flow | $ 76,172 | $ 79,126 |
Use of Non-GAAP Financial Measures
Commvault has provided in this press release the following non-GAAP financial measures: non-GAAP income from operations (EBIT), non-GAAP income from operations margin, non-GAAP gross margin, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP free cash flow, annualized recurring revenue (ARR), subscription ARR and SaaS ARR. This financial information has not been prepared in accordance with GAAP. Commvault uses these non-GAAP financial measures internally to understand, manage and evaluate its business and make operating decisions. Commvault believes that the use of these non-GAAP financial measures, when used as a supplement to GAAP financial measures, provides an additional tool for investors to use in evaluating ongoing operating results and trends, and in comparing its financial results with other companies in Commvault's industry, many of which present similar non-GAAP financial measures to the investment community. Commvault has also provided its revenues on a constant currency basis. Commvault analyzes revenue growth on a constant currency basis in order to provide a comparable framework for assessing how the business performed excluding the effect of foreign currency fluctuations.
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 Commvault when employees exercise in-the-money stock options or vest in restricted stock awards. Commvault has also excluded restructuring costs, noncash amortization of intangible assets, litigation settlement, business combination costs, noncash impairment charges, changes in the estimated fair value of contingent consideration, and a gain related to a non-refundable escrow payment associated with assets held for sale from its non-GAAP results. These expenses are further discussed in Table IV. Commvault believes that these non-GAAP financial measures are useful metrics for management and investors because they compare Commvault's core operating results over multiple periods. When evaluating the performance of Commvault's operating results and developing short- and long-term plans, Commvault does not consider such expenses.
Although noncash stock-based compensation and the additional FICA and related payroll tax expenses are necessary to attract and retain employees, Commvault places its primary emphasis on stockholder dilution as compared to the accounting charges related to such equity compensation plans. Commvault believes that providing non-GAAP financial measures that exclude noncash stock-based compensation expense and the additional FICA and related payroll tax expenses incurred on stock option exercises and vesting of restricted stock awards allow investors to make meaningful comparisons between Commvault's operating results and those of other companies.
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 Commvault's operating results. In addition, noncash stock-based compensation is an important part of Commvault's employees' compensation and can have a significant impact on their performance. The following table presents the stock-based compensation expense included in cost of revenues, sales and marketing, research and development and general and administrative ($ in thousands):
Three Months Ended March 31, | Year Ended March 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Cost of revenues | $ 1,324 | $ 1,608 | $ 5,744 | $ 6,832 | |||
Sales and marketing | 12,599 | 6,796 | 47,627 | 36,630 | |||
Research and development | 6,225 | 5,402 | 24,028 | 21,585 | |||
General and administrative | 8,692 | 7,287 | 31,216 | 27,987 | |||
Stock-based compensation expense | $ 28,840 | $ 21,093 | $ 108,615 | $ 93,034 |
The table above excludes stock-based compensation expense related to the Company's restructuring activities described below in Note 6.
The components that Commvault excludes in its non-GAAP financial measures may differ from the components that its peer companies exclude when they report their non-GAAP financial measures. Due to the limitations related to the use of non-GAAP measures, Commvault's management assists investors by providing a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure. Commvault's management uses non-GAAP financial measures only in addition to, and in conjunction with, results presented in accordance with GAAP.
Non-GAAP gross margin. Commvault defines this non-GAAP financial measure as GAAP gross margin adjusted to exclude cost of revenues related to noncash stock-based compensation.
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
Commvault anticipates that in any given period its non-GAAP tax rate may be either higher or lower than the GAAP tax rate as evidenced by historical fluctuations. The GAAP tax rates in recent fiscal years were not meaningful percentages due to the dollar amount of GAAP pre-tax income. For the same reason as the GAAP tax rates, the estimated cash tax rates in recent fiscal years are not meaningful percentages. Commvault defines its cash tax rate as the total amount of cash income taxes payable for the fiscal year divided by consolidated GAAP pre-tax income. Over time, Commvault believes its GAAP and cash tax rates will align.
Commvault considers non-GAAP net income and non-GAAP diluted EPS useful metrics for Commvault management and its investors for the same basic reasons that Commvault uses non-GAAP income from operations and non-GAAP income from operations margin. In addition, the same limitations as well as management actions to compensate for such limitations described above also apply to Commvault's use of non-GAAP net income and non-GAAP diluted EPS.
Non-GAAP free cash flow. Commvault defines this non-GAAP financial measure as net cash provided by operating activities less purchases of property and equipment. Commvault considers non-GAAP free cash flow a useful metric for Commvault management and its investors in evaluating Commvault's ability to generate cash from its business operations. In addition, the same limitations as well as management actions to compensate for such limitations described above also apply to Commvault's use of non-GAAP free cash flow.
Forward-looking non-GAAP measures. In this press release, Commvault presents certain forward-looking non-GAAP metrics. Commvault cannot provide a reconciliation to the comparable GAAP metric without unreasonable efforts, as certain financial information, the probable significance of which may be material, is not available and cannot be reasonably estimated.
Notes
- 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."
- 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 of Commvault's recurring revenue streams presented on an annualized basis. - 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 our restructuring plans.
- 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
which resolved certain legal matters. Approximately$1.5 million was recorded in general and administrative expenses for the year ended March 31, 2025, and the remaining$0.7 million was incurred in a prior period that is not presented in the consolidated statements of operations.$0.8 million - During fiscal 2025, Commvault incurred costs related to the acquisitions of Appranix, Inc. and Clumio, 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 understand Commvault's operating results and underlying operational trends as compared to other periods.
- Represents noncash impairment charges of assets held for sale.
- Represents the change in the estimated fair value of the contingent consideration arrangement related to the acquisition of Appranix, Inc.
- Represents a non-refundable escrow payment received related to assets held for sale.
- The provision for income taxes is adjusted to reflect Commvault's estimated non-GAAP effective tax rate of
24% for fiscal 2025, and27% for fiscal 2024. Beginning in fiscal 2025, Commvault lowered its estimated non-GAAP effective tax rate from27% to24% . Commvault believes that a24% 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-fourth-quarter-financial-results-302440249.html
SOURCE COMMVAULT