Doximity Announces Fourth Quarter and Fiscal Year 2024 Financial Results
Doximity (NYSE: DOCS) announced their Q4 and Fiscal Year 2024 financial results. For the fiscal year, total revenues reached $475.4 million, a 13% increase year-over-year, and net income grew by 31%. Q4 revenues were $118.1 million, showing a 6% increase. Adjusted EBITDA for the fiscal year rose by 25%, and net income margins improved from 26.9% to 31%. The company reported a diluted net income per share for the fiscal year of $0.72, up from $0.53. Doximity also introduced a $500 million stock repurchase program. The company's financial outlook for fiscal year 2025 includes revenues between $506 million and $518 million, and adjusted EBITDA between $238 million and $250 million.
- Fiscal year revenues increased by 13%, reaching $475.4 million.
- Fiscal year net income grew by 31%, with margins improving to 31%.
- Adjusted EBITDA for the fiscal year increased by 25%, reaching $230.5 million.
- Q4 net income grew by 32% year-over-year.
- Diluted net income per share for the fiscal year improved from $0.53 to $0.72.
- The company announced a $500 million stock repurchase program.
- Q4 revenue growth slowed to 6% compared to the previous year's 13%.
Insights
Doximity's financial performance in fiscal year 2024 shows notable growth in key metrics. Revenue increased by
For Q4, revenue grew by
The company’s stock repurchase program, authorizing up to
Guidance for the next fiscal year projects continued growth with revenue expected to be between
In summary, Doximity’s financial performance is robust, with strong revenue and net income growth. The company’s ability to generate substantial free cash flow and its active share repurchase program are positive indicators for long-term value creation.
An important aspect of Doximity’s growth story is its positioning in the digital healthcare market. Doximity operates in a niche yet expanding segment, providing digital tools and platforms to medical professionals. The company’s user engagement metrics are noteworthy, with over 580,000 unique providers utilizing its workflow tools. This high level of engagement is a strong validation of the platform's utility and relevance in the medical community.
Furthermore, the integration of AI and automation in clinical workflows can be a significant competitive edge. These tools not only streamline operations for healthcare providers but also foster long-term user retention and platform dependency, potentially leading to more stable and recurring revenues.
Examining Doximity's subscription revenue, which rose by
However, it's also important to monitor market competition and technological advancements, which could impact Doximity's growth trajectory. The company needs to continuously innovate and adapt to maintain its leadership position.
Overall, Doximity’s solid market position, coupled with its innovative approach and strong subscription revenue growth, bodes well for its future prospects.
Fiscal year 2024 total revenues of
Fiscal year 2024 net income growth of
Q4 total revenues of
Q4 net income growth of
“We were pleased to beat on our top and bottom lines, as we delivered another quarter of strong profits and record engagement,” said Jeff Tangney, co-founder and CEO of Doximity. “We’re proud to bring AI and automation to clinical workflows, with over 580,000 unique providers using our workflow tools last quarter.”
Fiscal 2024 Fourth Quarter Financial Highlights
All comparisons, unless otherwise noted, are to the three months ended March 31, 2023.
-
Revenue: Revenue of
, versus$118.1 million , an increase of$111.0 million 6% year-over-year. Subscription revenue of , versus$112.7 million , an increase of$103.2 million 9% year-over-year. -
Net income and non-GAAP net income: Net income of
, versus$40.6 million , representing a margin of$30.7 million 34.4% , versus27.6% . Non-GAAP net income of , versus$51.0 million , representing a margin of$42.1 million 43.2% , versus38.0% . -
Adjusted EBITDA: Adjusted EBITDA of
, versus$56.4 million , an increase of$48.9 million 15% year-over-year, representing adjusted EBITDA margins of47.8% , versus44.1% . -
Diluted net income per share and non-GAAP diluted net income per share: Diluted net income per share was
, versus$0.20 , while non-GAAP diluted net income per share was$0.14 , versus$0.25 .$0.20 -
Operating cash flow and free cash flow: Operating cash flow of
, versus$63.9 million , an increase of$46.6 million 37% year-over-year, and free cash flow of , versus$62.3 million , an increase of$45.6 million 37% year-over-year.
Fiscal Year 2024 Financial Highlights
All comparisons, unless otherwise noted, are to the fiscal year ended March 31, 2023.
-
Revenue: Revenue of
, versus$475.4 million , an increase of$419.1 million 13% year-over-year. Subscription revenue of , versus$450.1 million , an increase of$389.7 million 15% year-over-year. -
Net income and non-GAAP net income: Net income of
, versus$147.6 million , representing a margin of$112.8 million 31.0% , versus26.9% . Non-GAAP net income of , versus$195.6 million , representing a margin of$154.9 million 41.2% , versus37.0% . -
Adjusted EBITDA: Adjusted EBITDA of
, versus$230.5 million , an increase of$184.0 million 25% year-over-year, representing adjusted EBITDA margins of48.5% , versus43.9% . -
Diluted net income per share and non-GAAP diluted net income per share: Diluted net income per share was
, versus$0.72 , while non-GAAP diluted net income per share was$0.53 , versus$0.95 .$0.73 -
Operating cash flow and free cash flow: Operating cash flow of
, versus$184.1 million , an increase of$179.6 million 3% year-over-year, and free cash flow of , versus$178.3 million , an increase of$173.4 million 3% year-over-year.
Financial Outlook
Doximity is providing guidance for its fiscal first quarter ending June 30, 2024 as follows:
-
Revenue between
and$119.5 million .$120.5 million -
Adjusted EBITDA between
and$55 million .$56 million
Doximity is providing guidance for its fiscal year ending March 31, 2025 as follows:
-
Revenue between
and$506 million .$518 million -
Adjusted EBITDA between
and$238 million .$250 million
Stock Repurchase Program
On May 1, 2024 the Company’s board of directors authorized a program to repurchase up to
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 the Quarterly Report on Form 10-Q for the fiscal quarter ended December 31, 2023. Additional information will be provided in our Annual Report on Form 10-K for the fiscal year ended March 31, 2024. 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. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands) |
|||||||
(unaudited) |
|||||||
|
March 31, 2024 |
|
March 31, 2023 |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
96,785 |
|
|
$ |
158,027 |
|
Marketable securities |
|
666,115 |
|
|
|
682,972 |
|
Accounts receivable, net |
|
101,332 |
|
|
|
107,047 |
|
Prepaid expenses and other current assets |
|
48,709 |
|
|
|
27,407 |
|
Total current assets |
|
912,941 |
|
|
|
975,453 |
|
Property and equipment, net |
|
12,318 |
|
|
|
11,279 |
|
Deferred income tax assets |
|
45,068 |
|
|
|
34,907 |
|
Operating lease right-of-use assets |
|
12,332 |
|
|
|
13,819 |
|
Intangible assets, net |
|
27,317 |
|
|
|
31,836 |
|
Goodwill |
|
67,940 |
|
|
|
67,940 |
|
Other assets |
|
1,458 |
|
|
|
1,654 |
|
Total assets |
$ |
1,079,374 |
|
|
$ |
1,136,888 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
2,253 |
|
|
$ |
1,272 |
|
Accrued expenses and other current liabilities |
|
43,703 |
|
|
|
31,245 |
|
Deferred revenue, current |
|
99,145 |
|
|
|
105,238 |
|
Operating lease liabilities, current |
|
2,149 |
|
|
|
1,752 |
|
Total current liabilities |
|
147,250 |
|
|
|
139,507 |
|
Deferred revenue, non-current |
|
211 |
|
|
|
198 |
|
Operating lease liabilities, non-current |
|
12,397 |
|
|
|
13,885 |
|
Contingent earn-out consideration liability, non-current |
|
10,895 |
|
|
|
15,942 |
|
Other liabilities, non-current |
|
7,224 |
|
|
|
1,240 |
|
Total liabilities |
|
177,977 |
|
|
|
170,772 |
|
Stockholders' Equity |
|
|
|
||||
Preferred stock |
|
— |
|
|
|
— |
|
Common stock |
|
187 |
|
|
|
194 |
|
Additional paid-in capital |
|
823,885 |
|
|
|
762,150 |
|
Accumulated other comprehensive loss |
|
(2,664 |
) |
|
|
(14,083 |
) |
Retained earnings |
|
79,989 |
|
|
|
217,855 |
|
Total stockholders' equity |
|
901,397 |
|
|
|
966,116 |
|
Total liabilities and stockholders’ equity |
$ |
1,079,374 |
|
|
$ |
1,136,888 |
|
DOXIMITY, INC. |
|||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
(in thousands, except per share data) |
|||||||||||
(unaudited) |
|||||||||||
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Revenue |
$ |
118,057 |
|
$ |
110,966 |
|
$ |
475,422 |
|
$ |
419,052 |
Cost of revenue(1) |
|
12,567 |
|
|
13,677 |
|
|
50,669 |
|
|
53,490 |
Gross profit |
|
105,490 |
|
|
97,289 |
|
|
424,753 |
|
|
365,562 |
Operating expenses(1): |
|
|
|
|
|
|
|
||||
Research and development |
|
20,148 |
|
|
21,541 |
|
|
81,983 |
|
|
80,186 |
Sales and marketing |
|
33,517 |
|
|
33,148 |
|
|
133,129 |
|
|
123,523 |
General and administrative |
|
9,973 |
|
|
9,759 |
|
|
37,827 |
|
|
36,745 |
Restructuring |
|
— |
|
|
— |
|
|
7,936 |
|
|
— |
Total operating expenses |
|
63,638 |
|
|
64,448 |
|
|
260,875 |
|
|
240,454 |
Income from operations |
|
41,852 |
|
|
32,841 |
|
|
163,878 |
|
|
125,108 |
Other income, net |
|
6,101 |
|
|
3,875 |
|
|
21,324 |
|
|
8,048 |
Income before income taxes |
|
47,953 |
|
|
36,716 |
|
|
185,202 |
|
|
133,156 |
Provision for income taxes |
|
7,335 |
|
|
6,048 |
|
|
37,620 |
|
|
20,338 |
Net income |
$ |
40,618 |
|
$ |
30,668 |
|
$ |
147,582 |
|
$ |
112,818 |
Net income per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||
Basic |
$ |
0.22 |
|
$ |
0.16 |
|
$ |
0.78 |
|
$ |
0.58 |
Diluted |
$ |
0.20 |
|
$ |
0.14 |
|
$ |
0.72 |
|
$ |
0.53 |
Weighted-average shares used in computing net income per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||
Basic |
|
186,756 |
|
|
193,829 |
|
|
190,172 |
|
|
193,176 |
Diluted |
|
201,110 |
|
|
212,742 |
|
|
205,734 |
|
|
213,425 |
(1) Costs and expenses include stock-based compensation expense as follows (in thousands): |
|||||||||||
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Cost of revenue |
$ |
2,274 |
|
$ |
2,425 |
|
$ |
9,479 |
|
$ |
9,634 |
Research and development |
|
3,104 |
|
|
3,167 |
|
|
11,978 |
|
|
12,583 |
Sales and marketing |
|
4,105 |
|
|
5,027 |
|
|
16,857 |
|
|
16,939 |
General and administrative |
|
2,374 |
|
|
2,372 |
|
|
9,116 |
|
|
8,678 |
Restructuring |
|
— |
|
|
— |
|
|
3,646 |
|
|
— |
Total stock-based compensation expense |
$ |
11,857 |
|
$ |
12,991 |
|
$ |
51,076 |
|
$ |
47,834 |
DOXIMITY, INC. |
|||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||
(in thousands) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
40,618 |
|
|
$ |
30,668 |
|
|
$ |
147,582 |
|
|
$ |
112,818 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
2,548 |
|
|
|
2,708 |
|
|
|
10,265 |
|
|
|
10,283 |
|
Deferred income taxes |
|
(8,593 |
) |
|
|
3,834 |
|
|
|
(8,593 |
) |
|
|
13,226 |
|
Stock-based compensation, net of amounts capitalized |
|
11,857 |
|
|
|
12,991 |
|
|
|
51,076 |
|
|
|
47,834 |
|
Non-cash lease expense |
|
475 |
|
|
|
537 |
|
|
|
2,074 |
|
|
|
2,027 |
|
Amortization of premium (accretion of discount) on marketable securities, net |
|
(1,761 |
) |
|
|
(29 |
) |
|
|
(5,238 |
) |
|
|
3,115 |
|
Net loss on sale of marketable securities |
|
— |
|
|
|
— |
|
|
|
402 |
|
|
|
1,093 |
|
Amortization of deferred contract costs |
|
2,593 |
|
|
|
2,428 |
|
|
|
8,871 |
|
|
|
8,785 |
|
Change in fair value of contingent earn-out consideration liability |
|
183 |
|
|
|
405 |
|
|
|
951 |
|
|
|
728 |
|
Other |
|
773 |
|
|
|
252 |
|
|
|
1,230 |
|
|
|
726 |
|
Changes in operating assets and liabilities, net of effect of acquisition: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(4,516 |
) |
|
|
(32,433 |
) |
|
|
3,993 |
|
|
|
(26,242 |
) |
Prepaid expenses and other assets |
|
(16,502 |
) |
|
|
(5,372 |
) |
|
|
(20,483 |
) |
|
|
(3,448 |
) |
Deferred contract costs |
|
(1,683 |
) |
|
|
(2,053 |
) |
|
|
(8,608 |
) |
|
|
(8,462 |
) |
Accounts payable, accrued expenses and other liabilities |
|
5,966 |
|
|
|
(2,918 |
) |
|
|
8,332 |
|
|
|
(195 |
) |
Deferred revenue |
|
32,496 |
|
|
|
35,625 |
|
|
|
(6,080 |
) |
|
|
17,527 |
|
Operating lease liabilities |
|
(510 |
) |
|
|
(4 |
) |
|
|
(1,678 |
) |
|
|
(213 |
) |
Net cash provided by operating activities |
|
63,944 |
|
|
|
46,639 |
|
|
|
184,096 |
|
|
|
179,602 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
||||||||
Cash paid for acquisition |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(53,500 |
) |
Purchases of property and equipment |
|
— |
|
|
|
(21 |
) |
|
|
(147 |
) |
|
|
(1,701 |
) |
Internal-use software development costs |
|
(1,634 |
) |
|
|
(1,005 |
) |
|
|
(5,654 |
) |
|
|
(4,483 |
) |
Purchases of marketable securities |
|
(191,529 |
) |
|
|
(60,303 |
) |
|
|
(472,867 |
) |
|
|
(190,560 |
) |
Maturities of marketable securities |
|
116,993 |
|
|
|
48,125 |
|
|
|
435,179 |
|
|
|
83,139 |
|
Sales of marketable securities |
|
— |
|
|
|
— |
|
|
|
74,675 |
|
|
|
107,182 |
|
Net cash provided by (used in) investing activities |
|
(76,170 |
) |
|
|
(13,204 |
) |
|
|
31,186 |
|
|
|
(59,923 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
||||||||
Proceeds from issuance of common stock upon exercise of stock options and common stock warrants |
|
3,134 |
|
|
|
2,471 |
|
|
|
12,892 |
|
|
|
9,926 |
|
Proceeds from issuance of common stock in connection with the employee stock purchase plan |
|
1,952 |
|
|
|
2,418 |
|
|
|
3,446 |
|
|
|
4,759 |
|
Taxes paid related to net share settlement of equity awards |
|
(1,424 |
) |
|
|
(1,469 |
) |
|
|
(6,756 |
) |
|
|
(3,822 |
) |
Repurchase of common stock |
|
(17,740 |
) |
|
|
(15,282 |
) |
|
|
(280,716 |
) |
|
|
(85,324 |
) |
Payment of contingent consideration related to a business combination |
|
— |
|
|
|
— |
|
|
|
(5,390 |
) |
|
|
— |
|
Net cash used in financing activities |
|
(14,078 |
) |
|
|
(11,862 |
) |
|
|
(276,524 |
) |
|
|
(74,461 |
) |
Net increase (decrease) in cash and cash equivalents |
|
(26,304 |
) |
|
|
21,573 |
|
|
|
(61,242 |
) |
|
|
45,218 |
|
Cash and cash equivalents, beginning of period |
|
123,089 |
|
|
|
136,454 |
|
|
|
158,027 |
|
|
|
112,809 |
|
Cash and cash equivalents, end of period |
$ |
96,785 |
|
|
$ |
158,027 |
|
|
$ |
96,785 |
|
|
$ |
158,027 |
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
||||||||
Cash paid for taxes, net of refunds |
$ |
12,911 |
|
|
$ |
2,727 |
|
|
$ |
51,274 |
|
|
$ |
5,231 |
|
Non-GAAP Financial Measures
To supplement our 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, restructuring expense, change in fair value of contingent earn-out consideration liability, and acquisition and other related expenses 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 acquisition and other related expenses, stock-based compensation expense, restructuring expense, change in fair value of contingent earn-out consideration liability, 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 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
and$100,000 ,000: The number of customers with TTM subscription revenue greater than$500 and$100,000 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 and$100,000 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
|
|
Fiscal Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
||||||||||||||
|
(in thousands, except percentages) |
||||||||||||||
Net income |
$ |
40,618 |
|
|
$ |
30,668 |
|
|
$ |
147,582 |
|
|
$ |
112,818 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Acquisition and other related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
30 |
|
Stock-based compensation |
|
11,857 |
|
|
|
12,991 |
|
|
|
47,430 |
|
|
|
47,834 |
|
Depreciation and amortization |
|
2,548 |
|
|
|
2,708 |
|
|
|
10,265 |
|
|
|
10,283 |
|
Provision for income taxes |
|
7,335 |
|
|
|
6,048 |
|
|
|
37,620 |
|
|
|
20,338 |
|
Restructuring expense |
|
— |
|
|
|
— |
|
|
|
7,936 |
|
|
|
— |
|
Change in fair value of contingent earn-out consideration liability |
|
183 |
|
|
|
405 |
|
|
|
951 |
|
|
|
728 |
|
Other income, net |
|
(6,101 |
) |
|
|
(3,875 |
) |
|
|
(21,324 |
) |
|
|
(8,048 |
) |
Adjusted EBITDA |
$ |
56,440 |
|
|
$ |
48,945 |
|
|
$ |
230,460 |
|
|
$ |
183,983 |
|
|
|
|
|
|
|
|
|
||||||||
Revenue |
$ |
118,057 |
|
|
$ |
110,966 |
|
|
$ |
475,422 |
|
|
$ |
419,052 |
|
Net income margin |
|
34.4 |
% |
|
|
27.6 |
% |
|
|
31.0 |
% |
|
|
26.9 |
% |
Adjusted EBITDA margin |
|
47.8 |
% |
|
|
44.1 |
% |
|
|
48.5 |
% |
|
|
43.9 |
% |
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
||||||||||||||
|
(in thousands) |
||||||||||||||
Net cash provided by operating activities |
$ |
63,944 |
|
|
$ |
46,639 |
|
|
$ |
184,096 |
|
|
$ |
179,602 |
|
Purchases of property and equipment |
|
— |
|
|
|
(21 |
) |
|
|
(147 |
) |
|
|
(1,701 |
) |
Internal-use software development costs |
|
(1,634 |
) |
|
|
(1,005 |
) |
|
|
(5,654 |
) |
|
|
(4,483 |
) |
Free cash flow |
$ |
62,310 |
|
|
$ |
45,613 |
|
|
$ |
178,295 |
|
|
$ |
173,418 |
|
Other cash flow components: |
|
|
|
|
|
|
|
||||||||
Net cash provided by (used in) investing activities |
$ |
(76,170 |
) |
|
$ |
(13,204 |
) |
|
$ |
31,186 |
|
|
$ |
(59,923 |
) |
Net cash used in financing activities |
$ |
(14,078 |
) |
|
$ |
(11,862 |
) |
|
$ |
(276,524 |
) |
|
$ |
(74,461 |
) |
|
Three Months Ended
|
|
Fiscal Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(unaudited) |
||||||||||||||
|
(in thousands, except per share data and percentages) |
||||||||||||||
GAAP cost of revenue |
$ |
12,567 |
|
|
$ |
13,677 |
|
|
$ |
50,669 |
|
|
$ |
53,490 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(2,274 |
) |
|
|
(2,425 |
) |
|
|
(9,479 |
) |
|
|
(9,634 |
) |
Amortization of acquired intangibles |
|
— |
|
|
|
(137 |
) |
|
|
(274 |
) |
|
|
(548 |
) |
Non-GAAP cost of revenue |
$ |
10,293 |
|
|
$ |
11,115 |
|
|
$ |
40,916 |
|
|
$ |
43,308 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
$ |
105,490 |
|
|
$ |
97,289 |
|
|
$ |
424,753 |
|
|
$ |
365,562 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
2,274 |
|
|
|
2,425 |
|
|
|
9,479 |
|
|
|
9,634 |
|
Amortization of acquired intangibles |
|
— |
|
|
|
137 |
|
|
|
274 |
|
|
|
548 |
|
Non-GAAP gross profit |
$ |
107,764 |
|
|
$ |
99,851 |
|
|
$ |
434,506 |
|
|
$ |
375,744 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross margin |
|
89.4 |
% |
|
|
87.7 |
% |
|
|
89.3 |
% |
|
|
87.2 |
% |
Non-GAAP gross margin |
|
91.3 |
% |
|
|
90.0 |
% |
|
|
91.4 |
% |
|
|
89.7 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP research and development expense |
$ |
20,148 |
|
|
$ |
21,541 |
|
|
$ |
81,983 |
|
|
$ |
80,186 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(3,104 |
) |
|
|
(3,167 |
) |
|
|
(11,978 |
) |
|
|
(12,583 |
) |
Non-GAAP research and development expense |
$ |
17,044 |
|
|
$ |
18,374 |
|
|
$ |
70,005 |
|
|
$ |
67,603 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing expense |
$ |
33,517 |
|
|
$ |
33,148 |
|
|
$ |
133,129 |
|
|
$ |
123,523 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
(4,105 |
) |
|
|
(5,027 |
) |
|
|
(16,857 |
) |
|
|
(16,939 |
) |
Amortization of acquired intangibles |
|
(1,061 |
) |
|
|
(979 |
) |
|
|
(4,244 |
) |
|
|
(4,164 |
) |
Change in fair value of contingent earn-out consideration liability |
|
(183 |
) |
|
|
(405 |
) |
|
|
(951 |
) |
|
|
(728 |
) |
Non-GAAP sales and marketing expense |
$ |
28,168 |
|
|
$ |
26,737 |
|
|
$ |
111,077 |
|
|
$ |
101,692 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative expense |
$ |
9,973 |
|
|
$ |
9,759 |
|
|
$ |
37,827 |
|
|
$ |
36,745 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Acquisition and other related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(30 |
) |
Stock-based compensation |
|
(2,374 |
) |
|
|
(2,372 |
) |
|
|
(9,116 |
) |
|
|
(8,678 |
) |
Non-GAAP general and administrative expense |
$ |
7,599 |
|
|
$ |
7,387 |
|
|
$ |
28,711 |
|
|
$ |
28,037 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating expense |
$ |
63,638 |
|
|
$ |
64,448 |
|
|
$ |
260,875 |
|
|
$ |
240,454 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Acquisition and other related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(30 |
) |
Stock-based compensation |
|
(9,583 |
) |
|
|
(10,566 |
) |
|
|
(37,951 |
) |
|
|
(38,200 |
) |
Amortization of acquired intangibles |
|
(1,061 |
) |
|
|
(979 |
) |
|
|
(4,244 |
) |
|
|
(4,164 |
) |
Change in fair value of contingent earn-out consideration liability |
|
(183 |
) |
|
|
(405 |
) |
|
|
(951 |
) |
|
|
(728 |
) |
Restructuring |
|
— |
|
|
|
— |
|
|
|
(7,936 |
) |
|
|
— |
|
Non-GAAP operating expense |
$ |
52,811 |
|
|
$ |
52,498 |
|
|
$ |
209,793 |
|
|
$ |
197,332 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating income |
$ |
41,852 |
|
|
$ |
32,841 |
|
|
$ |
163,878 |
|
|
$ |
125,108 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Acquisition and other related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
30 |
|
Stock-based compensation |
|
11,857 |
|
|
|
12,991 |
|
|
|
47,430 |
|
|
|
47,834 |
|
Amortization of acquired intangibles |
|
1,061 |
|
|
|
1,116 |
|
|
|
4,518 |
|
|
|
4,712 |
|
Change in fair value of contingent earn-out consideration liability |
|
183 |
|
|
|
405 |
|
|
|
951 |
|
|
|
728 |
|
Restructuring |
|
— |
|
|
|
— |
|
|
|
7,936 |
|
|
|
— |
|
Non-GAAP operating income |
$ |
54,953 |
|
|
$ |
47,353 |
|
|
$ |
224,713 |
|
|
$ |
178,412 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
40,618 |
|
|
$ |
30,668 |
|
|
$ |
147,582 |
|
|
$ |
112,818 |
|
Adjusted to exclude the following: |
|
|
|
|
|
|
|
||||||||
Acquisition and other related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
30 |
|
Stock-based compensation |
|
11,857 |
|
|
|
12,991 |
|
|
|
47,430 |
|
|
|
47,834 |
|
Amortization of acquired intangibles |
|
1,061 |
|
|
|
1,116 |
|
|
|
4,518 |
|
|
|
4,712 |
|
Change in fair value of contingent earn-out consideration liability |
|
183 |
|
|
|
405 |
|
|
|
951 |
|
|
|
728 |
|
Restructuring |
|
— |
|
|
|
— |
|
|
|
7,936 |
|
|
|
— |
|
Income tax effect of non-GAAP adjustments (1) |
|
(2,751 |
) |
|
|
(3,048 |
) |
|
|
(12,775 |
) |
|
|
(11,194 |
) |
Non-GAAP net income |
$ |
50,968 |
|
|
$ |
42,132 |
|
|
$ |
195,642 |
|
|
$ |
154,928 |
|
Non-GAAP net income margin |
|
43.2 |
% |
|
|
38.0 |
% |
|
|
41.2 |
% |
|
|
37.0 |
% |
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares used in computing net income per share attributable to Class A and Class B common stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
|
186,756 |
|
|
|
193,829 |
|
|
|
190,172 |
|
|
|
193,176 |
|
Diluted |
|
201,110 |
|
|
|
212,742 |
|
|
|
205,734 |
|
|
|
213,425 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP net income per share attributable to Class A and Class B stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.27 |
|
|
$ |
0.22 |
|
|
$ |
1.03 |
|
|
$ |
0.80 |
|
Diluted |
$ |
0.25 |
|
|
$ |
0.20 |
|
|
$ |
0.95 |
|
|
$ |
0.73 |
|
(1) |
For the three months and fiscal years ended March 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/20240516910294/en/
Investor Relations Contact:
Perry Gold
ir@doximity.com
Media Contact:
Amanda Cox
pr@doximity.com
Source: Doximity
FAQ
What were Doximity's total revenues for the fiscal year 2024?
How much did Doximity's net income grow in fiscal year 2024?
What was Doximity's revenue for Q4 fiscal year 2024?
What is Doximity's guidance for fiscal year 2025 revenue?