Doximity Announces Fiscal 2025 Third Quarter Financial Results
Doximity (NYSE: DOCS) reported strong fiscal Q3 2025 results with total revenue of $168.6 million, up 25% year-over-year. The company demonstrated significant profitability improvements with net income of $75.2 million (57% growth) and adjusted EBITDA of $102.0 million (39% growth).
Key operational highlights include over 610,000 unique providers using clinical workflow tools and AI tools growing 60% quarter-over-quarter. The company's newsfeed reached more than one million unique providers.
For Q4 FY2025, Doximity expects revenue between $132.5-133.5 million and adjusted EBITDA of $62.5-63.5 million. The full fiscal year 2025 guidance was updated to revenue of $564.6-565.6 million and adjusted EBITDA of $306.6-307.6 million.
Doximity (NYSE: DOCS) ha riportato risultati solidi per il terzo trimestre fiscale del 2025, con un fatturato totale di 168,6 milioni di dollari, in aumento del 25% rispetto all'anno precedente. L'azienda ha mostrato notevoli miglioramenti nella redditività, con un reddito netto di 75,2 milioni di dollari (cresciuto del 57%) e un EBITDA rettificato di 102,0 milioni di dollari (cresciuto del 39%).
I punti salienti operativi includono oltre 610.000 fornitori unici che utilizzano strumenti di workflow clinico e strumenti di intelligenza artificiale in crescita del 60% trimestre su trimestre. Il notiziario dell'azienda ha raggiunto più di un milione di fornitori unici.
Per il quarto trimestre dell'anno fiscale 2025, Doximity prevede ricavi tra 132,5 e 133,5 milioni di dollari e un EBITDA rettificato tra 62,5 e 63,5 milioni di dollari. La guida per l'intero anno fiscale 2025 è stata aggiornata a ricavi tra 564,6 e 565,6 milioni di dollari e un EBITDA rettificato tra 306,6 e 307,6 milioni di dollari.
Doximity (NYSE: DOCS) reportó resultados sólidos para el tercer trimestre fiscal de 2025, con ingresos totales de 168.6 millones de dólares, un aumento del 25% interanual. La empresa demostró mejoras significativas en rentabilidad, con ingresos netos de 75.2 millones de dólares (crecimiento del 57%) y EBITDA ajustado de 102.0 millones de dólares (crecimiento del 39%).
Los aspectos operativos clave incluyen más de 610,000 proveedores únicos utilizando herramientas de flujo de trabajo clínico y herramientas de IA creciendo un 60% trimestre a trimestre. El feed de noticias de la empresa alcanzó más de un millón de proveedores únicos.
Para el cuarto trimestre del año fiscal 2025, Doximity espera ingresos entre 132.5 y 133.5 millones de dólares y un EBITDA ajustado entre 62.5 y 63.5 millones de dólares. La guía para todo el año fiscal 2025 se actualizó a ingresos de 564.6 a 565.6 millones de dólares y EBITDA ajustado de 306.6 a 307.6 millones de dólares.
Doximity (NYSE: DOCS)는 2025 회계년도 3분기 실적을 발표하였으며, 총 수익 1억6860만 달러로 전년 동기 대비 25% 증가했습니다. 회사는 순이익 7520만 달러 (57% 증가)와 조정 EBITDA 1억200만 달러 (39% 증가)를 기록하며 상당한 수익성 개선을 보여주었습니다.
주요 운영 하이라이트로는 61만 명 이상의 고유 한 제공자가 진료 작업 도구를 사용하고 AI 도구가 분기 대비 60% 성장했습니다. 회사의 뉴스 피드는 백만 명 이상의 고유 제공자에게 도달했습니다.
2025 회계년도 4분기 Doximity는 수익을 1억3250만에서 1억3350만 달러, 조정 EBITDA는 6250만에서 6350만 달러로 예상하고 있습니다. 2025 회계년도 전체 가이던스는 5억6460만에서 5억6560만 달러의 수익과 3억660만에서 3억760만 달러의 조정 EBITDA로 업데이트되었습니다.
Doximity (NYSE: DOCS) a annoncé de solides résultats pour le troisième trimestre de l'exercice 2025, avec un chiffre d'affaires total de 168,6 millions de dollars, en hausse de 25 % par rapport à l'année dernière. L'entreprise a montré des améliorations significatives en matière de rentabilité, avec un revenu net de 75,2 millions de dollars (augmentation de 57 %) et un EBITDA ajusté de 102,0 millions de dollars (augmentation de 39 %).
Les points forts opérationnels incluent plus de 610 000 fournisseurs uniques utilisant des outils de flux de travail cliniques et des outils d'IA en croissance de 60 % par rapport au trimestre précédent. Le fil d'actualités de l'entreprise a atteint plus d'un million de fournisseurs uniques.
Pour le quatrième trimestre de l'exercice 2025, Doximity prévoit un chiffre d'affaires compris entre 132,5 et 133,5 millions de dollars et un EBITDA ajusté compris entre 62,5 et 63,5 millions de dollars. Les prévisions pour l'ensemble de l'exercice 2025 ont été mises à jour avec un chiffre d'affaires compris entre 564,6 et 565,6 millions de dollars et un EBITDA ajusté compris entre 306,6 et 307,6 millions de dollars.
Doximity (NYSE: DOCS) hat im dritten Quartal des Geschäftsjahres 2025 starke Ergebnisse gemeldet, mit einem Gesamtumsatz von 168,6 Millionen Dollar, was einem Anstieg von 25 % im Jahresvergleich entspricht. Das Unternehmen wies signifikante Verbesserungen bei der Rentabilität auf, mit einem Nettoeinkommen von 75,2 Millionen Dollar (57 % Wachstum) und bereinigtem EBITDA von 102,0 Millionen Dollar (39 % Wachstum).
Wichtige operative Highlights sind über 610.000 einzigartige Anbieter, die klinische Workflow-Tools nutzen, und KI-Tools, die im Quartalsvergleich um 60 % wachsen. Der Nachrichtenfeed des Unternehmens erreichte mehr als eine Million einzigartige Anbieter.
Für das 4. Quartal des Geschäftsjahres 2025 erwartet Doximity Einnahmen zwischen 132,5 und 133,5 Millionen Dollar und ein bereinigtes EBITDA zwischen 62,5 und 63,5 Millionen Dollar. Die Prognose für das gesamte Geschäftsjahr 2025 wurde auf Einnahmen von 564,6 und 565,6 Millionen Dollar und ein bereinigtes EBITDA von 306,6 und 307,6 Millionen Dollar aktualisiert.
- Revenue increased 25% YoY to $168.6M
- Net income grew 57% YoY to $75.2M
- Adjusted EBITDA increased 39% YoY to $102.0M
- Operating cash flow up 30% YoY to $65.2M
- AI tools usage grew 60% QoQ
- Clinical workflow tools reached 610,000 unique providers
- Newsfeed surpassed 1 million unique providers
- Q4 guidance suggests sequential revenue decline from Q3
Insights
Doximity's Q3 results reveal a company firing on all cylinders, with exceptional execution across both financial and operational metrics. The
The rapid adoption of AI tools, growing
The company's financial efficiency is exemplary, with free cash flow conversion at
The combination of high margins, strong cash flow generation and accelerating AI adoption positions Doximity well for sustained growth. The platform's expanding reach within the medical community creates a powerful moat, while the high engagement metrics suggest strong customer stickiness and potential for continued ARPU expansion.
Total revenues of
Net income growth of
“We’re proud to deliver another quarter of record engagement in Q3, with over 610,000 unique providers using our clinical workflow tools,” said Jeff Tangney, co-founder and CEO of Doximity. “Our AI tools grew the fastest last quarter, up
Fiscal 2025 Third Quarter Financial Highlights
All comparisons, unless otherwise noted, are to the three months ended December 31, 2023.
-
Revenue: Revenue of
, versus$168.6 million , an increase of$135.3 million 25% year-over-year.
-
Net income and non-GAAP net income: Net income of
, versus$75.2 million , representing a margin of$48.0 million 44.6% , versus35.4% . Non-GAAP net income of , versus$91.4 million , representing a margin of$58.5 million 54.2% , versus43.2% .
-
Adjusted EBITDA: Adjusted EBITDA of
, versus$102.0 million , an increase of$73.3 million 39% year-over-year, representing adjusted EBITDA margins of60.5% , versus54.2% .
-
Diluted net income per share and non-GAAP diluted net income per share: Diluted net income per share was
, versus$0.37 , while non-GAAP diluted net income per share was$0.24 , versus$0.45 .$0.29
-
Operating cash flow and free cash flow: Operating cash flow of
, versus$65.2 million , an increase of$50.1 million 30% year-over-year, and free cash flow of , versus$63.4 million , an increase of$48.7 million 30% year-over-year.
Financial Outlook
Doximity is providing guidance for its fiscal fourth quarter ending March 31, 2025 as follows:
-
Revenue between
and$132.5 million .$133.5 million
-
Adjusted EBITDA between
and$62.5 million .$63.5 million
Doximity is updating guidance for its fiscal year ending March 31, 2025 as follows:
-
Revenue between
and$564.6 million .$565.6 million
-
Adjusted EBITDA between
and$306.6 million .$307.6 million
Conference Call Information
Doximity posted prepared remarks on its investor relations website at https://investors.doximity.com. Doximity will host a webcast today at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time) to discuss these financial results. To listen to a live audio webcast, please visit the Company’s Investor Relations page at https://investors.doximity.com. The archived webcast will be available on the Company’s Investor Relations page shortly after the call.
About Doximity
Founded in 2010, Doximity is the leading digital platform for
Forward-Looking Statements
Statements we make in this press release may include statements which are not historical facts and are considered forward-looking within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Securities Exchange Act and are making this statement for purposes of complying with those safe harbor provisions. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations, or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors including (i) the timing and scope of anticipated stock repurchases; (ii) the impact of uncertainty in the current economic environment and macroeconomic uncertainty; (iii) our ability to retain existing members or add new members to our platform and maintain or grow their engagement with our platform; (iv) our ability to attract new customers or retain existing customers; (v) the impact of our prioritization of our members’ interests; (vi) breaches in our security measures or unauthorized access to members’ data; (vii) our ability to maintain or manage our growth, and other risks and factors that are beyond our control including, without limitation, those set forth in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended March 31, 2024 and as may be updated in any subsequent Quarterly Reports on Form 10-Q. Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could cause actual results to differ materially from those contained in our forward-looking statements. The forward-looking statements made in this press release relate only to management’s beliefs and assumptions as of this date. We assume no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
DOXIMITY, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited)
|
||||||
|
December 31, 2024 |
|
March 31, 2024 |
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
165,270 |
|
$ |
96,785 |
|
Marketable securities |
|
679,670 |
|
|
666,115 |
|
Accounts receivable, net |
|
137,504 |
|
|
101,332 |
|
Prepaid expenses and other current assets |
|
30,259 |
|
|
48,709 |
|
Total current assets |
|
1,012,703 |
|
|
912,941 |
|
Property and equipment, net |
|
13,477 |
|
|
12,318 |
|
Deferred income tax assets |
|
43,079 |
|
|
45,068 |
|
Operating lease right-of-use assets |
|
9,332 |
|
|
12,332 |
|
Intangible assets, net |
|
24,134 |
|
|
27,317 |
|
Goodwill |
|
67,940 |
|
|
67,940 |
|
Other assets |
|
1,492 |
|
|
1,458 |
|
Total assets |
$ |
1,172,157 |
|
$ |
1,079,374 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
1,636 |
|
$ |
2,253 |
|
Accrued expenses and other current liabilities |
|
42,793 |
|
|
43,703 |
|
Deferred revenue, current |
|
69,197 |
|
|
99,145 |
|
Operating lease liabilities, current |
|
2,255 |
|
|
2,149 |
|
Total current liabilities |
|
115,881 |
|
|
147,250 |
|
Deferred revenue, non-current |
|
73 |
|
|
211 |
|
Operating lease liabilities, non-current |
|
10,692 |
|
|
12,397 |
|
Contingent earn-out consideration liability, non-current |
|
5,498 |
|
|
10,895 |
|
Other liabilities, non-current |
|
8,893 |
|
|
7,224 |
|
Total liabilities |
|
141,037 |
|
|
177,977 |
|
Stockholders' Equity |
|
|
|
|||
Preferred stock |
|
— |
|
|
— |
|
Common stock |
|
188 |
|
|
187 |
|
Additional paid-in capital |
|
878,701 |
|
|
823,885 |
|
Accumulated other comprehensive income (loss) |
|
1,015 |
|
|
(2,664 |
) |
Retained earnings |
|
151,216 |
|
|
79,989 |
|
Total stockholders’ equity |
|
1,031,120 |
|
|
901,397 |
|
Total liabilities and stockholders’ equity |
$ |
1,172,157 |
|
$ |
1,079,374 |
|
DOXIMITY, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited)
|
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Revenue |
$ |
168,603 |
|
$ |
135,284 |
|
$ |
432,111 |
|
$ |
357,365 |
Cost of revenue(1) |
|
14,181 |
|
|
12,190 |
|
|
41,407 |
|
|
38,102 |
Gross profit |
|
154,422 |
|
|
123,094 |
|
|
390,704 |
|
|
319,263 |
Operating expenses(1): |
|
|
|
|
|
|
|
||||
Research and development |
|
22,421 |
|
|
19,946 |
|
|
68,235 |
|
|
61,835 |
Sales and marketing |
|
38,491 |
|
|
34,956 |
|
|
108,102 |
|
|
99,612 |
General and administrative |
|
13,585 |
|
|
9,641 |
|
|
32,943 |
|
|
27,854 |
Restructuring and impairment charges |
|
— |
|
|
— |
|
|
2,304 |
|
|
7,936 |
Total operating expenses |
|
74,497 |
|
|
64,543 |
|
|
211,584 |
|
|
197,237 |
Income from operations |
|
79,925 |
|
|
58,551 |
|
|
179,120 |
|
|
122,026 |
Other income, net |
|
9,915 |
|
|
4,481 |
|
|
26,060 |
|
|
15,223 |
Income before income taxes |
|
89,840 |
|
|
63,032 |
|
|
205,180 |
|
|
137,249 |
Provision for income taxes |
|
14,644 |
|
|
15,076 |
|
|
44,453 |
|
|
30,285 |
Net income |
$ |
75,196 |
|
$ |
47,956 |
|
$ |
160,727 |
|
$ |
106,964 |
Net income per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||
Basic |
$ |
0.40 |
|
$ |
0.26 |
|
$ |
0.86 |
|
$ |
0.56 |
Diluted |
$ |
0.37 |
|
$ |
0.24 |
|
$ |
0.80 |
|
$ |
0.52 |
Weighted-average shares used in computing net income per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||
Basic |
|
187,161 |
|
|
186,309 |
|
|
186,344 |
|
|
191,302 |
Diluted |
|
202,233 |
|
|
200,463 |
|
|
200,625 |
|
|
207,265 |
(1) Costs and expenses include stock-based compensation expense as follows (in thousands):
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Cost of revenue |
$ |
2,818 |
|
$ |
2,466 |
|
$ |
8,373 |
|
$ |
7,205 |
Research and development |
|
4,471 |
|
|
3,080 |
|
|
14,602 |
|
|
8,874 |
Sales and marketing |
|
6,487 |
|
|
4,060 |
|
|
19,881 |
|
|
12,752 |
General and administrative |
|
5,592 |
|
|
2,165 |
|
|
11,470 |
|
|
6,742 |
Restructuring |
|
— |
|
|
— |
|
|
— |
|
|
3,646 |
Total stock-based compensation expense |
$ |
19,368 |
|
$ |
11,771 |
|
$ |
54,326 |
|
$ |
39,219 |
DOXIMITY, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited)
|
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
75,196 |
|
|
$ |
47,956 |
|
|
$ |
160,727 |
|
|
$ |
106,964 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
2,655 |
|
|
|
2,509 |
|
|
|
7,830 |
|
|
|
7,717 |
|
Deferred income taxes |
|
1,992 |
|
|
|
— |
|
|
|
2,196 |
|
|
|
— |
|
Stock-based compensation, net of amounts capitalized |
|
19,368 |
|
|
|
11,771 |
|
|
|
54,326 |
|
|
|
39,219 |
|
Non-cash lease expense |
|
441 |
|
|
|
522 |
|
|
|
1,392 |
|
|
|
1,599 |
|
Accretion of discount on marketable securities, net |
|
(3,368 |
) |
|
|
(1,683 |
) |
|
|
(8,736 |
) |
|
|
(3,477 |
) |
Amortization of deferred contract costs |
|
1,785 |
|
|
|
1,548 |
|
|
|
6,544 |
|
|
|
6,278 |
|
Impairment of long-lived assets |
|
— |
|
|
|
— |
|
|
|
2,304 |
|
|
|
— |
|
Other |
|
411 |
|
|
|
1,500 |
|
|
|
289 |
|
|
|
1,627 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(12,986 |
) |
|
|
(1,135 |
) |
|
|
(36,464 |
) |
|
|
8,509 |
|
Prepaid expenses and other assets |
|
1,303 |
|
|
|
6,523 |
|
|
|
21,251 |
|
|
|
(3,981 |
) |
Deferred contract costs |
|
(5,853 |
) |
|
|
(4,477 |
) |
|
|
(9,069 |
) |
|
|
(6,925 |
) |
Accounts payable, accrued expenses and other liabilities |
|
9,418 |
|
|
|
10,429 |
|
|
|
3,872 |
|
|
|
2,366 |
|
Deferred revenue |
|
(24,628 |
) |
|
|
(24,823 |
) |
|
|
(30,085 |
) |
|
|
(38,576 |
) |
Operating lease liabilities |
|
(545 |
) |
|
|
(586 |
) |
|
|
(1,599 |
) |
|
|
(1,168 |
) |
Net cash provided by operating activities |
|
65,189 |
|
|
|
50,054 |
|
|
|
174,778 |
|
|
|
120,152 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
||||||||
Purchases of property and equipment |
|
— |
|
|
|
(36 |
) |
|
|
— |
|
|
|
(147 |
) |
Internal-use software development costs |
|
(1,771 |
) |
|
|
(1,288 |
) |
|
|
(5,018 |
) |
|
|
(4,020 |
) |
Purchases of marketable securities |
|
(164,025 |
) |
|
|
(101,112 |
) |
|
|
(531,833 |
) |
|
|
(281,338 |
) |
Maturities of marketable securities |
|
99,308 |
|
|
|
105,418 |
|
|
|
517,221 |
|
|
|
318,186 |
|
Sales of marketable securities |
|
7,564 |
|
|
|
37,150 |
|
|
|
14,805 |
|
|
|
74,675 |
|
Net cash provided by (used in) investing activities |
|
(58,924 |
) |
|
|
40,132 |
|
|
|
(4,825 |
) |
|
|
107,356 |
|
Cash flows from financing activities |
|
|
|
|
|
|
|
||||||||
Proceeds from issuance of common stock upon exercise of stock options and common stock warrants |
|
3,662 |
|
|
|
2,540 |
|
|
|
13,905 |
|
|
|
9,758 |
|
Proceeds from issuance of common stock in connection with the employee stock purchase plan |
|
— |
|
|
|
— |
|
|
|
1,422 |
|
|
|
1,494 |
|
Taxes paid related to net share settlement of equity awards |
|
(8,107 |
) |
|
|
(1,248 |
) |
|
|
(16,329 |
) |
|
|
(5,332 |
) |
Repurchase of common stock |
|
(19,307 |
) |
|
|
(76,792 |
) |
|
|
(93,505 |
) |
|
|
(262,976 |
) |
Payment of contingent consideration related to a business combination |
|
— |
|
|
|
— |
|
|
|
(5,470 |
) |
|
|
(5,390 |
) |
Payment of excise taxes on share repurchases |
|
(1,491 |
) |
|
|
— |
|
|
|
(1,491 |
) |
|
|
— |
|
Net cash used in financing activities |
|
(25,243 |
) |
|
|
(75,500 |
) |
|
|
(101,468 |
) |
|
|
(262,446 |
) |
Net increase (decrease) in cash and cash equivalents |
|
(18,978 |
) |
|
|
14,686 |
|
|
|
68,485 |
|
|
|
(34,938 |
) |
Cash and cash equivalents, beginning of period |
|
184,248 |
|
|
|
108,403 |
|
|
|
96,785 |
|
|
|
158,027 |
|
Cash and cash equivalents, end of period |
$ |
165,270 |
|
|
$ |
123,089 |
|
|
$ |
165,270 |
|
|
$ |
123,089 |
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
||||||||
Cash paid for taxes, net of refunds |
$ |
13,829 |
|
|
$ |
8,925 |
|
|
$ |
35,814 |
|
|
$ |
38,363 |
|
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in
- Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP net income margin, and non-GAAP basic and diluted net income per common share: We exclude the effect of stock-based compensation expense, amortization of acquired intangible assets, change in fair value of contingent earn-out consideration liability, and restructuring and impairment charges from non-GAAP gross profit, non-GAAP gross margin and non-GAAP operating income. Non-GAAP net income and non-GAAP net income margin are further adjusted for estimated income tax on such adjustments. We calculate income taxes on the adjustments by applying an estimated annual effective tax rate to the adjustments. Non-GAAP basic and diluted net income per common share is non-GAAP net income attributable to common stockholders divided by the weighted average number of shares. For both basic and diluted non-GAAP net income per share, the weighted average shares we use in computing non-GAAP net income per share is equal to our GAAP weighted average shares. Non-GAAP gross margin represents non-GAAP gross profit as a percentage of revenue and non-GAAP net income margin represents non-GAAP net income as a percentage of revenue.
- Adjusted EBITDA and adjusted EBITDA margin: We define adjusted EBITDA as net income before interest, income taxes, depreciation, and amortization, and as further adjusted for stock-based compensation expense, change in fair value of contingent earn-out consideration liability, restructuring and impairment charges, and other income, net. Net income margin represents net income as a percentage of revenue and adjusted EBITDA margin represents adjusted EBITDA as a percentage of revenue.
- Free cash flow: We calculate free cash flow as cash flow from operating activities less purchases of property and equipment and internal-use software development costs.
We use these non-GAAP financial measures internally for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. Our presentation of non-GAAP financial measures may not be comparable to similar measures used by other companies. We encourage investors to carefully consider our results under GAAP, as well as our supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand our business. Please see the tables included at the end of this release for the reconciliation of GAAP to non-GAAP results.
Key Business Metrics
- Net revenue retention rate: Net revenue retention rate is calculated by taking the trailing 12-month (“TTM”) subscription-based revenue from our customers that had revenue in the prior TTM period and dividing that by the total subscription-based revenue for the prior TTM period. For the purposes of this calculation, subscription revenue excludes subscriptions for individuals and small practices and other non-recurring items. Our net revenue retention rate compares our subscription revenue from the same set of customers across comparable periods, and reflects customer renewals, expansion, contraction, and churn. Our net revenue retention rate is directly tied to our revenue growth rate and thus fluctuates as that growth rate fluctuates.
-
Customers with trailing 12-month subscription revenue greater than
,000: The number of customers with TTM subscription revenue greater than$500 is a key indicator of the scale of our business, and is calculated by counting the number of customers that contributed more than$500,000 in subscription revenue in the TTM period. Our customer count is subject to adjustments for acquisitions, consolidations, spin-offs, and other market activity, and we present our total customer count for historical periods reflecting these adjustments.$500,000
Reconciliation of GAAP to Non-GAAP Financial Measures
The following tables reconcile the specific items excluded from GAAP metrics in the calculation of non-GAAP metrics for the periods shown below:
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
||||||||||||||
|
(in thousands, except percentages) |
||||||||||||||
Net income |
$ |
75,196 |
|
|
$ |
47,956 |
|
|
$ |
160,727 |
|
|
$ |
106,964 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
19,368 |
|
|
|
11,771 |
|
|
|
54,326 |
|
|
|
35,573 |
|
Depreciation and amortization |
|
2,655 |
|
|
|
2,509 |
|
|
|
7,830 |
|
|
|
7,717 |
|
Provision for income taxes |
|
14,644 |
|
|
|
15,076 |
|
|
|
44,453 |
|
|
|
30,285 |
|
Restructuring and impairment charges |
|
— |
|
|
|
— |
|
|
|
2,304 |
|
|
|
7,936 |
|
Change in fair value of contingent earn-out consideration liability |
|
90 |
|
|
|
452 |
|
|
|
513 |
|
|
|
768 |
|
Other income, net |
|
(9,915 |
) |
|
|
(4,481 |
) |
|
|
(26,060 |
) |
|
|
(15,223 |
) |
Adjusted EBITDA |
$ |
102,038 |
|
|
$ |
73,283 |
|
|
$ |
244,093 |
|
|
$ |
174,020 |
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
$ |
168,603 |
|
|
$ |
135,284 |
|
|
$ |
432,111 |
|
|
$ |
357,365 |
|
Net income margin |
|
44.6 |
% |
|
|
35.4 |
% |
|
|
37.2 |
% |
|
|
29.9 |
% |
Adjusted EBITDA margin |
|
60.5 |
% |
|
|
54.2 |
% |
|
|
56.5 |
% |
|
|
48.7 |
% |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
||||||||||||||
|
(in thousands) |
||||||||||||||
Net cash provided by operating activities |
$ |
65,189 |
|
|
$ |
50,054 |
|
|
$ |
174,778 |
|
|
$ |
120,152 |
|
Purchases of property and equipment |
|
— |
|
|
|
(36 |
) |
|
|
— |
|
|
|
(147 |
) |
Internal-use software development costs |
|
(1,771 |
) |
|
|
(1,288 |
) |
|
|
(5,018 |
) |
|
|
(4,020 |
) |
Free cash flow |
$ |
63,418 |
|
|
$ |
48,730 |
|
|
$ |
169,760 |
|
|
$ |
115,985 |
|
Other cash flow components: |
|
|
|
|
|
|
|
||||||||
Net cash provided by (used in) investing activities |
$ |
(58,924 |
) |
|
$ |
40,132 |
|
|
$ |
(4,825 |
) |
|
$ |
107,356 |
|
Net cash used in financing activities |
$ |
(25,243 |
) |
|
$ |
(75,500 |
) |
|
$ |
(101,468 |
) |
|
$ |
(262,446 |
) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
||||||||||||||
|
(in thousands, except per share data and percentages) |
||||||||||||||
GAAP cost of revenue |
$ |
14,181 |
|
|
$ |
12,190 |
|
|
$ |
41,407 |
|
|
$ |
38,102 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(2,818 |
) |
|
|
(2,466 |
) |
|
|
(8,373 |
) |
|
|
(7,205 |
) |
Amortization of acquired intangibles |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(274 |
) |
Non-GAAP cost of revenue |
$ |
11,363 |
|
|
$ |
9,724 |
|
|
$ |
33,034 |
|
|
$ |
30,623 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
$ |
154,422 |
|
|
$ |
123,094 |
|
|
$ |
390,704 |
|
|
$ |
319,263 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
2,818 |
|
|
|
2,466 |
|
|
|
8,373 |
|
|
|
7,205 |
|
Amortization of acquired intangibles |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
274 |
|
Non-GAAP gross profit |
$ |
157,240 |
|
|
$ |
125,560 |
|
|
$ |
399,077 |
|
|
$ |
326,742 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross margin |
|
91.6 |
% |
|
|
91.0 |
% |
|
|
90.4 |
% |
|
|
89.3 |
% |
Non-GAAP gross margin |
|
93.3 |
% |
|
|
92.8 |
% |
|
|
92.4 |
% |
|
|
91.4 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP research and development expense |
$ |
22,421 |
|
|
$ |
19,946 |
|
|
$ |
68,235 |
|
|
$ |
61,835 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(4,471 |
) |
|
|
(3,080 |
) |
|
|
(14,602 |
) |
|
|
(8,874 |
) |
Non-GAAP research and development expense |
$ |
17,950 |
|
|
$ |
16,866 |
|
|
$ |
53,633 |
|
|
$ |
52,961 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing expense |
$ |
38,491 |
|
|
$ |
34,956 |
|
|
$ |
108,102 |
|
|
$ |
99,612 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(6,487 |
) |
|
|
(4,060 |
) |
|
|
(19,881 |
) |
|
|
(12,752 |
) |
Amortization of acquired intangibles |
|
(1,061 |
) |
|
|
(1,061 |
) |
|
|
(3,183 |
) |
|
|
(3,183 |
) |
Change in fair value of contingent earn-out consideration liability |
|
(90 |
) |
|
|
(452 |
) |
|
|
(513 |
) |
|
|
(768 |
) |
Non-GAAP sales and marketing expense |
$ |
30,853 |
|
|
$ |
29,383 |
|
|
$ |
84,525 |
|
|
$ |
82,909 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative expense |
$ |
13,585 |
|
|
$ |
9,641 |
|
|
$ |
32,943 |
|
|
$ |
27,854 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(5,592 |
) |
|
|
(2,165 |
) |
|
|
(11,470 |
) |
|
|
(6,742 |
) |
Non-GAAP general and administrative expense |
$ |
7,993 |
|
|
$ |
7,476 |
|
|
$ |
21,473 |
|
|
$ |
21,112 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating expense |
$ |
74,497 |
|
|
$ |
64,543 |
|
|
$ |
211,584 |
|
|
$ |
197,237 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(16,550 |
) |
|
|
(9,305 |
) |
|
|
(45,953 |
) |
|
|
(28,368 |
) |
Amortization of acquired intangibles |
|
(1,061 |
) |
|
|
(1,061 |
) |
|
|
(3,183 |
) |
|
|
(3,183 |
) |
Change in fair value of contingent earn-out consideration liability |
|
(90 |
) |
|
|
(452 |
) |
|
|
(513 |
) |
|
|
(768 |
) |
Restructuring and impairment charges |
|
— |
|
|
|
— |
|
|
|
(2,304 |
) |
|
|
(7,936 |
) |
Non-GAAP operating expense |
$ |
56,796 |
|
|
$ |
53,725 |
|
|
$ |
159,631 |
|
|
$ |
156,982 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating income |
$ |
79,925 |
|
|
$ |
58,551 |
|
|
$ |
179,120 |
|
|
$ |
122,026 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
19,368 |
|
|
|
11,771 |
|
|
|
54,326 |
|
|
|
35,573 |
|
Amortization of acquired intangibles |
|
1,061 |
|
|
|
1,061 |
|
|
|
3,183 |
|
|
|
3,457 |
|
Change in fair value of contingent earn-out consideration liability |
|
90 |
|
|
|
452 |
|
|
|
513 |
|
|
|
768 |
|
Restructuring and impairment charges |
|
— |
|
|
|
— |
|
|
|
2,304 |
|
|
|
7,936 |
|
Non-GAAP operating income |
$ |
100,444 |
|
|
$ |
71,835 |
|
|
$ |
239,446 |
|
|
$ |
169,760 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
75,196 |
|
|
$ |
47,956 |
|
|
$ |
160,727 |
|
|
$ |
106,964 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
19,368 |
|
|
|
11,771 |
|
|
|
54,326 |
|
|
|
35,573 |
|
Amortization of acquired intangibles |
|
1,061 |
|
|
|
1,061 |
|
|
|
3,183 |
|
|
|
3,457 |
|
Change in fair value of contingent earn-out consideration liability |
|
90 |
|
|
|
452 |
|
|
|
513 |
|
|
|
768 |
|
Restructuring and impairment charges |
|
— |
|
|
|
— |
|
|
|
2,304 |
|
|
|
7,936 |
|
Income tax effect of non-GAAP adjustments (1) |
|
(4,309 |
) |
|
|
(2,790 |
) |
|
|
(12,668 |
) |
|
|
(10,024 |
) |
Non-GAAP net income |
$ |
91,406 |
|
|
$ |
58,450 |
|
|
$ |
208,385 |
|
|
$ |
144,674 |
|
Non-GAAP net income margin |
|
54.2 |
% |
|
|
43.2 |
% |
|
|
48.2 |
% |
|
|
40.5 |
% |
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares used in computing net income per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
|
187,161 |
|
|
|
186,309 |
|
|
|
186,344 |
|
|
|
191,302 |
|
Diluted |
|
202,233 |
|
|
|
200,463 |
|
|
|
200,625 |
|
|
|
207,265 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP net income per share attributable to Class A and Class B stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.49 |
|
|
$ |
0.31 |
|
|
$ |
1.12 |
|
|
$ |
0.76 |
|
Diluted |
$ |
0.45 |
|
|
$ |
0.29 |
|
|
$ |
1.04 |
|
|
$ |
0.70 |
|
(1) For the three and nine months ended December 31, 2024 and 2023, management used an estimated annual effective non-GAAP tax rate of
View source version on businesswire.com: https://www.businesswire.com/news/home/20250206576423/en/
Investor Relations Contact:
Perry Gold
ir@doximity.com
Media Contact:
Amanda Cox
pr@doximity.com
Source: Doximity
FAQ
What was Doximity's (DOCS) revenue growth in Q3 2025?
How much did Doximity's (DOCS) AI tools grow in Q3 2025?
What is Doximity's (DOCS) revenue guidance for fiscal year 2025?
What was Doximity's (DOCS) net income margin in Q3 2025?