Paylocity Announces Second Quarter Fiscal Year 2025 Financial Results
Paylocity (PCTY) reported strong Q2 FY2025 results with total revenue reaching $377.0 million, up 16% year-over-year, while recurring & other revenue grew 17% to $347.7 million. The company's GAAP operating income was $46.6 million, with non-GAAP operating income at $101.1 million. GAAP net income slightly decreased to $37.5 million ($0.66 per share) compared to $38.1 million ($0.67 per share) in Q2 FY2024.
The company raised its FY2025 guidance, projecting recurring revenue between $1.445-1.455 billion and total revenue of $1.558-1.568 billion, representing approximately 13% and 11% growth respectively. The company's max PEPY reached $600, achieving their target set in August 2023, driven by new product launches including Benefits Decision Support and Headcount Planning.
Paylocity (PCTY) ha riportato risultati solidi per il secondo trimestre dell'anno fiscale 2025, con un fatturato totale di 377,0 milioni di dollari, in aumento del 16% rispetto all'anno precedente, mentre i ricavi ricorrenti e altri ricavi sono cresciuti del 17% fino a 347,7 milioni di dollari. L'utile operativo GAAP dell'azienda è stato di 46,6 milioni di dollari, con un utile operativo non GAAP a 101,1 milioni di dollari. L'utile netto GAAP è leggermente diminuito a 37,5 milioni di dollari (0,66 dollari per azione) rispetto ai 38,1 milioni di dollari (0,67 dollari per azione) del secondo trimestre dell'anno fiscale 2024.
L'azienda ha rivisto al rialzo le previsioni per l'anno fiscale 2025, prevedendo ricavi ricorrenti tra 1,445 e 1,455 miliardi di dollari e un fatturato totale di 1,558-1,568 miliardi di dollari, che rappresenta rispettivamente una crescita di circa il 13% e dell'11%. Il massimo PEPY dell'azienda ha raggiunto 600 dollari, realizzando l'obiettivo fissato ad agosto 2023, sostenuto dal lancio di nuovi prodotti, tra cui Benefits Decision Support e Headcount Planning.
Paylocity (PCTY) reportó resultados sólidos en el segundo trimestre del año fiscal 2025, con un ingreso total de 377,0 millones de dólares, un aumento del 16% interanual, mientras que los ingresos recurrentes y otros ingresos crecieron un 17% hasta 347,7 millones de dólares. El ingreso operativo GAAP de la compañía fue de 46,6 millones de dólares, con un ingreso operativo no GAAP de 101,1 millones de dólares. El ingreso neto GAAP disminuyó ligeramente a 37,5 millones de dólares (0,66 dólares por acción) en comparación con 38,1 millones de dólares (0,67 dólares por acción) en el segundo trimestre del año fiscal 2024.
La empresa elevó sus proyecciones para el año fiscal 2025, proyectando ingresos recurrentes entre 1,445 y 1,455 mil millones de dólares y un ingreso total de 1,558-1,568 mil millones de dólares, lo que representa un crecimiento de aproximadamente el 13% y el 11%, respectivamente. El máximo PEPY de la compañía alcanzó los 600 dólares, logrando su meta establecida en agosto de 2023, impulsado por el lanzamiento de nuevos productos como Benefits Decision Support y Headcount Planning.
Paylocity (PCTY)는 2025 회계연도 2분기 실적을 발표하며 총 수익이 3억 7천7백만 달러에 이르렀으며 이는 전년 대비 16% 증가한 수치입니다. 정기 수익 및 기타 수익은 17% 증가하여 3억 4천7백만 달러에 달했습니다. 회사의 GAAP 운영 수익은 4천6백6십만 달러, 비 GAAP 운영 수익은 1억 1천1백만 달러였습니다. GAAP 순이익은 3천7백5십만 달러(주당 0.66달러)로, 2024 회계연도 2분기 3천8백1십만 달러(주당 0.67달러)와 비교해 소폭 감소했습니다.
회사는 2025 회계연도 가이던스를 상향 조정하여 정기 수익을 14억4,450만에서 14억5,550만 달러로, 총 수익을 15억5,800만에서 15억6,800만 달러로 전망했으며, 이는 각각 약 13% 및 11%의 성장률을 나타냅니다. 회사의 최대 PEPY는 600달러에 도달하여 2023년 8월에 설정한 목표를 달성했으며, Benefits Decision Support 및 Headcount Planning과 같은 신제품 출시로 인해 이뤄졌습니다.
Paylocity (PCTY) a annoncé des résultats solides pour le deuxième trimestre de l'exercice fiscal 2025, avec un chiffre d'affaires total atteignant 377,0 millions de dollars, en hausse de 16 % par rapport à l'année précédente, tandis que les revenus récurrents et autres revenus ont augmenté de 17 % à 347,7 millions de dollars. Le bénéfice d'exploitation GAAP de l'entreprise était de 46,6 millions de dollars, avec un bénéfice d'exploitation non GAAP de 101,1 millions de dollars. Le bénéfice net GAAP a légèrement diminué à 37,5 millions de dollars (0,66 dollar par action) par rapport à 38,1 millions de dollars (0,67 dollar par action) au deuxième trimestre de l'exercice fiscal 2024.
L'entreprise a relevé ses prévisions pour l'exercice fiscal 2025, prévoyant des revenus récurrents compris entre 1,445 et 1,455 milliard de dollars et un chiffre d'affaires total de 1,558 à 1,568 milliard de dollars, représentant respectivement une croissance d'environ 13 % et 11 %. Le maximum PEPY de l'entreprise a atteint 600 dollars, atteignant son objectif fixé en août 2023, soutenu par le lancement de nouveaux produits tels que Benefits Decision Support et Headcount Planning.
Paylocity (PCTY) hat starke Ergebnisse für das 2. Quartal des Geschäftsjahres 2025 bekannt gegeben, mit einem Gesamtumsatz von 377,0 Millionen Dollar, was einem Anstieg von 16 % im Vergleich zum Vorjahr entspricht, während recurring und andere Einnahmen um 17 % auf 347,7 Millionen Dollar wuchsen. Das GAAP-Betriebsergebnis des Unternehmens betrug 46,6 Millionen Dollar, während das non-GAAP-Betriebsergebnis 101,1 Millionen Dollar erreichte. Der GAAP-Reingewinn ist leicht auf 37,5 Millionen Dollar (0,66 Dollar pro Aktie) gesunken im Vergleich zu 38,1 Millionen Dollar (0,67 Dollar pro Aktie) im 2. Quartal des Geschäftsjahres 2024.
Das Unternehmen hat seine Prognose für das Geschäftsjahr 2025 angehoben und geht von wiederkehrenden Einnahmen zwischen 1,445 und 1,455 Milliarden Dollar und einem Gesamtumsatz von 1,558-1,568 Milliarden Dollar aus, was einem Wachstum von etwa 13 % bzw. 11 % entspricht. Die maximale PEPY des Unternehmens erreichte 600 Dollar und erreichte damit das im August 2023 gesetzte Ziel, unterstützt durch die Einführung neuer Produkte, darunter Benefits Decision Support und Headcount Planning.
- Total revenue increased 16% YoY to $377.0 million
- Recurring & other revenue grew 17% YoY to $347.7 million
- Non-GAAP operating income improved to $101.1 million from $92.8 million YoY
- Adjusted EBITDA increased to $126.2 million from $112.6 million YoY
- Raised full-year guidance for FY2025
- Strong cash position with $482.4 million in cash and cash equivalents
- GAAP operating income decreased to $46.6 million from $49.7 million YoY
- GAAP net income declined to $37.5 million from $38.1 million YoY
- Long-term debt of $325.0 million due to Airbase acquisition
Insights
Paylocity's Q2 FY25 results reveal a compelling growth narrative driven by multiple strategic initiatives. The
Product Innovation & Monetization: The successful launch of Benefits Decision Support and Headcount Planning has elevated their maximum revenue per employee per year (PEPY) to
Strategic M&A: The
Margin Dynamics: While GAAP operating margins showed slight compression, the non-GAAP operating income growth to
Forward Outlook: The raised guidance for FY25, projecting total revenue of
- Q2 2025 Recurring & Other Revenue of
$347.7 million , up17% year-over-year - Q2 2025 Total Revenue of
$377.0 million , up16% year-over-year
SCHAUMBURG, Ill., Feb. 06, 2025 (GLOBE NEWSWIRE) -- Paylocity Holding Corporation (Nasdaq: PCTY), a leading provider of cloud-based HR, payroll, and spend management software solutions, today announced financial results for the second quarter of fiscal year 2025, which ended December 31, 2024.
“The momentum we saw in Q1 continued into the second quarter of fiscal 25, resulting in very strong results, solid selling season performance, and increased revenue and profitability guidance for fiscal 25. Second quarter recurring & other revenue growth was
Second Quarter Fiscal 2025 Financial Highlights
Revenue:
- Total revenue was
$377.0 million , an increase of16% from the second quarter of fiscal year 2024. - Recurring & other revenue was
$347.7 million , an increase of17% from the second quarter of fiscal year 2024.
Operating Income:
- GAAP operating income was
$46.6 million and non-GAAP operating income was$101.1 million in the second quarter of fiscal year 2025 compared to GAAP operating income of$49.7 million and non-GAAP operating income of$92.8 million in the second quarter of fiscal year 2024.
Net Income:
- GAAP net income was
$37.5 million or$0.66 per share in the second quarter of fiscal year 2025 based on 56.7 million diluted weighted average common shares outstanding compared to$38.1 million or$0.67 per share in the second quarter of fiscal year 2024 based on 56.9 million diluted weighted average common shares outstanding.
Adjusted EBITDA:
- Adjusted EBITDA, a non-GAAP measure, was
$126.2 million in the second quarter of fiscal year 2025 compared to$112.6 million in the second quarter of fiscal year 2024. - Adjusted EBITDA excluding interest income on funds held for clients, a non-GAAP measure, was
$96.9 million in the second quarter of fiscal year 2025 as compared to$84.7 million in the second quarter of fiscal year 2024.
Balance Sheet and Cash Flow:
- Cash and cash equivalents totaled
$482.4 million as of December 31, 2024. - Long-term debt totaled
$325.0 million as of December 31, 2024, representing borrowings under our credit facility to fund the acquisition of Airbase on October 1, 2024. - Cash flow from operations for the first six months of fiscal year 2025 was
$145.7 million compared to$137.2 million for the first six months of fiscal year 2024.
A reconciliation of GAAP to non-GAAP financial measures has been provided in this press release in the accompanying tables. Additional information regarding these measures can be found below under the headings “Non-GAAP Financial Measures” and “Definitions of our Non-GAAP Measures.”
Business Outlook
Based on information available as of February 6, 2025, Paylocity is issuing guidance for the third quarter and full fiscal year 2025 as indicated below.
Third Quarter 2025:
- Recurring and other revenue is expected to be in the range of
$410.0 million to$415.0 million , which represents approximately12% growth over fiscal year 2024 third quarter recurring and other revenue. - Total revenue is expected to be in the range of
$439.0 million to$444.0 million , which represents approximately10% growth over fiscal year 2024 third quarter total revenue. - Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of
$171.0 million to$175.0 million . - Adjusted EBITDA excluding interest income on funds held for clients, a non-GAAP measure, is expected to be in the range of
$142.0 million to$146.0 million .
Fiscal Year 2025:
- Recurring and other revenue is expected to be in the range of
$1.44 5 billion to$1.45 5 billion, which represents approximately13% growth over fiscal year 2024 recurring and other revenue. - Total revenue is expected to be in the range of
$1.55 8 billion to$1.56 8 billion, which represents approximately11% growth over fiscal year 2024 total revenue. - Adjusted EBITDA, a non-GAAP measure, is expected to be in the range of
$542.0 million to$550.0 million . - Adjusted EBITDA excluding interest income on funds held for clients, a non-GAAP measure, is expected to be in the range of
$429.0 million to$437.0 million .
We are unable to reconcile the forward-looking non-GAAP measures set forth above to their directly comparable GAAP financial measures because the information which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.
Conference Call Details
Paylocity will host a conference call to discuss its second quarter fiscal year 2025 results at 4:30 p.m. Central Time today (5:30 p.m. Eastern Time). A live audio webcast of the conference call along with detailed financial information can be accessed through https://investors.paylocity.com/events-and-presentations where dial in details are provided. A replay of the call will be available and archived via webcast at https://investors.paylocity.com/.
About Paylocity
Paylocity is a leading provider of cloud-based HR, payroll, and spend management software solutions headquartered in Schaumburg, IL. Founded in 1997 and publicly traded since 2014, Paylocity offers an intuitive, easy-to-use product suite that helps businesses tackle today’s challenges while moving them toward the promise of tomorrow. Known for its unique culture and consistently recognized as one of the best places to work, Paylocity accompanies its clients on the journey to create great workplaces and help people achieve their best through automation, data-driven insights, and engagement. For more information, visit www.paylocity.com.
Non-GAAP Financial Measures
The company uses certain non-GAAP financial measures when reporting and discussing its financial results, including the financial measures in this release that are designated as being “non-GAAP.” Management presents certain non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. Management uses non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and to determine appropriate levels of operating and capital investments. Management believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. Non-GAAP financial measures have limitations as an analytical tool and other companies may define their non-GAAP financial measures differently than we do. Investors are encouraged to review the reconciliation of the non-GAAP measures to their most directly comparable GAAP measures provided in the accompanying tables to this release, as well as the definitions of those non-GAAP measures following such tables.
Safe Harbor/Forward Looking Statements
This press release contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts, included herein regarding Paylocity’s future operations, future financial position and performance, anticipated results of operations, prospects, plans and objectives of management are forward-looking statements. The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “will,” “would,” “seek” and similar expressions (or the negative of these terms) are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. These forward-looking statements include statements about management's estimates regarding future revenues and financial performance, and other statements about management’s beliefs, intentions or goals and are expressed in good faith and believed to be reasonable at the time such statements are made. Paylocity may not actually achieve the expectations disclosed in the forward-looking statements, and you should not place undue reliance on such statements. These forward-looking statements involve risks and uncertainties, many of which are beyond Paylocity’s control, that could cause actual results or events to differ materially from the expectations disclosed in the forward-looking statements. Factors that could cause actual results or events to differ materially from what is presented include, but are not limited to, the general economic conditions in regions in which Paylocity does business, changes in interest rates, business disruptions, reductions in employment and increases in business failures that have occurred or may occur in the future; Paylocity’s ability to leverage AI Assist and other forms of artificial intelligence and machine learning in its technology, which may be constrained by current and future laws, regulations, interpretive positions or standards governing new and evolving technologies and ethical considerations that could restrict or impose burdensome and costly requirements on its ability to continue to leverage data in innovative ways; Paylocity’s ability to retain existing clients and to attract new clients to enter into subscriptions for its services; the challenges associated with a growing company’s ability to effectively service clients in a dynamic and competitive market; challenges associated with expanding and evolving a sales organization to effectively address new geographies and products and services; challenges related to cybersecurity threats and evolving cybersecurity regulations; Paylocity’s reliance on and ability to expand its referral network of third parties; Paylocity’s reliance on third party payroll partners in foreign jurisdictions in its Blue Marble business; difficulties associated with accurately forecasting revenue and appropriately planning expenses; challenges with managing growth effectively; risks related to acquisitions and investments in other businesses and technologies; risks related to regulatory, legislative and judicial uncertainty in Paylocity’s markets; Paylocity’s ability to protect and defend its intellectual property and its use of open source software in its products; the risk that Paylocity’s security measures are compromised or a threat actor gains unauthorized access to customer data; unexpected events in the market for Paylocity’s solutions; changes in the competitive environment in Paylocity’s industry and the markets in which it operates; adverse changes in general economic or market conditions; changes in the employment rates of Paylocity’s clients and the resultant impact on revenue; the possibility that Paylocity may be adversely affected by other economic, business, and/or competitive factors; and other risks and potential factors that could affect Paylocity’s business and financial results that are identified in Paylocity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on August 2, 2024, as well as any revisions or supplements to the information in subsequent reports filed or furnished to the SEC. These forward-looking statements represent Paylocity’s expectations as of the date of this press release. Subsequent events may cause these expectations to change, and unless legally required, Paylocity disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.
| PAYLOCITY HOLDING CORPORATION Unaudited Consolidated Balance Sheets (in thousands, except per share data) | |||||||
| June 30, 2024 | December 31, 2024 | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 401,811 | $ | 482,364 | |||
| Accounts receivable, net | 32,997 | 43,471 | |||||
| Deferred contract costs | 97,859 | 106,891 | |||||
| Prepaid expenses and other | 39,765 | 62,823 | |||||
| Total current assets before funds held for clients | 572,432 | 695,549 | |||||
| Funds held for clients | 2,952,060 | 3,541,707 | |||||
| Total current assets | 3,524,492 | 4,237,256 | |||||
| Capitalized internal-use software, net | 116,412 | 124,352 | |||||
| Property and equipment, net | 60,640 | 55,905 | |||||
| Operating lease right-of-use assets | 33,792 | 37,258 | |||||
| Intangible assets, net | 28,291 | 103,566 | |||||
| Goodwill | 108,937 | 342,949 | |||||
| Long-term deferred contract costs | 348,003 | 366,180 | |||||
| Long‑term prepaid expenses and other | 7,077 | 6,699 | |||||
| Deferred income tax assets | 17,816 | 19,609 | |||||
| Total assets | $ | 4,245,460 | $ | 5,293,774 | |||
| Liabilities and Stockholders’ Equity | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 8,638 | $ | 5,464 | |||
| Accrued expenses | 158,311 | 162,005 | |||||
| Total current liabilities before client fund obligations | 166,949 | 167,469 | |||||
| Client fund obligations | 2,950,411 | 3,538,149 | |||||
| Total current liabilities | 3,117,360 | 3,705,618 | |||||
| Long-term debt | — | 325,000 | |||||
| Long-term operating lease liabilities | 46,814 | 49,048 | |||||
| Other long-term liabilities | 6,398 | 6,318 | |||||
| Deferred income tax liabilities | 41,824 | 35,650 | |||||
| Total liabilities | $ | 3,212,396 | $ | 4,121,634 | |||
| Stockholders’ equity: | |||||||
| Preferred stock, | $ | — | $ | — | |||
| Common stock, | 56 | 56 | |||||
| Additional paid-in capital | 360,488 | 411,373 | |||||
| Retained earnings | 673,456 | 760,494 | |||||
| Accumulated other comprehensive income (loss) | (936 | ) | 217 | ||||
| Total stockholders' equity | $ | 1,033,064 | $ | 1,172,140 | |||
| Total liabilities and stockholders’ equity | $ | 4,245,460 | $ | 5,293,774 | |||
| PAYLOCITY HOLDING CORPORATION Unaudited Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share data) | |||||||||||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Revenues: | |||||||||||||||
| Recurring and other revenue | $ | 298,416 | $ | 347,714 | $ | 590,101 | $ | 680,819 | |||||||
| Interest income on funds held for clients | 27,945 | 29,266 | 53,846 | 59,117 | |||||||||||
| Total revenues | 326,361 | 376,980 | 643,947 | 739,936 | |||||||||||
| Cost of revenues | 107,399 | 124,545 | 208,866 | 239,505 | |||||||||||
| Gross profit | 218,962 | 252,435 | 435,081 | 500,431 | |||||||||||
| Operating expenses: | |||||||||||||||
| Sales and marketing | 79,777 | 93,133 | 160,180 | 181,564 | |||||||||||
| Research and development | 46,139 | 56,155 | 90,744 | 103,415 | |||||||||||
| General and administrative | 43,340 | 56,524 | 93,262 | 104,685 | |||||||||||
| Total operating expenses | 169,256 | 205,812 | 344,186 | 389,664 | |||||||||||
| Operating income | 49,706 | 46,623 | 90,895 | 110,767 | |||||||||||
| Other income | 3,800 | 193 | 7,025 | 4,935 | |||||||||||
| Income before income taxes | 53,506 | 46,816 | 97,920 | 115,702 | |||||||||||
| Income tax expense | 15,390 | 9,351 | 25,287 | 28,664 | |||||||||||
| Net income | $ | 38,116 | $ | 37,465 | $ | 72,633 | $ | 87,038 | |||||||
| Other comprehensive income (loss), net of tax | 4,929 | (5,658 | ) | 5,049 | 1,153 | ||||||||||
| Comprehensive income | $ | 43,045 | $ | 31,807 | $ | 77,682 | $ | 88,191 | |||||||
| Net income per share: | |||||||||||||||
| Basic | $ | 0.68 | $ | 0.67 | $ | 1.29 | $ | 1.56 | |||||||
| Diluted | $ | 0.67 | $ | 0.66 | $ | 1.28 | $ | 1.54 | |||||||
| Weighted-average shares used in computing net income per share: | |||||||||||||||
| Basic | 56,244 | 55,826 | 56,140 | 55,733 | |||||||||||
| Diluted | 56,855 | 56,740 | 56,906 | 56,536 | |||||||||||
Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises for each of the three and six months ended December 31 are included in the above line items:
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Cost of revenues | $ | 5,639 | $ | 6,007 | $ | 11,241 | $ | 10,930 | |||||||
| Sales and marketing | 10,156 | 10,663 | 20,027 | 20,415 | |||||||||||
| Research and development | 11,565 | 11,861 | 22,435 | 22,172 | |||||||||||
| General and administrative | 16,502 | 16,379 | 32,135 | 27,053 | |||||||||||
| Total stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | $ | 43,862 | $ | 44,910 | $ | 85,838 | $ | 80,570 | |||||||
| PAYLOCITY HOLDING CORPORATION Unaudited Consolidated Statements of Cash Flows (in thousands) | |||||||
| Six Months Ended December 31, | |||||||
| 2023 | 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net income | $ | 72,633 | $ | 87,038 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Stock-based compensation expense | 82,213 | 77,206 | |||||
| Depreciation and amortization expense | 35,501 | 47,212 | |||||
| Deferred income tax expense (benefit) | 15,225 | (126 | ) | ||||
| Provision for credit losses | 463 | 617 | |||||
| Net accretion of discounts on available-for-sale securities | (2,683 | ) | (1,277 | ) | |||
| Other | (3,870 | ) | 577 | ||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (7,052 | ) | (4,144 | ) | |||
| Deferred contract costs | (30,743 | ) | (25,861 | ) | |||
| Prepaid expenses and other | (11,328 | ) | (20,266 | ) | |||
| Accounts payable | 1,131 | (4,327 | ) | ||||
| Accrued expenses and other | (14,278 | ) | (10,993 | ) | |||
| Net cash provided by operating activities | 137,212 | 145,656 | |||||
| Cash flows from investing activities: | |||||||
| Purchases of available-for-sale securities | (164,815 | ) | (66,122 | ) | |||
| Proceeds from sales and maturities of available-for-sale securities | 150,851 | 80,018 | |||||
| Capitalized internal-use software costs | (29,483 | ) | (29,597 | ) | |||
| Purchases of property and equipment | (6,142 | ) | (5,313 | ) | |||
| Acquisitions of businesses, net of cash and funds held for clients acquired | (12,015 | ) | (278,001 | ) | |||
| Other investing activities | (583 | ) | (1,951 | ) | |||
| Net cash used in investing activities | (62,187 | ) | (300,966 | ) | |||
| Cash flows from financing activities: | |||||||
| Net change in client fund obligations | 642,416 | 545,384 | |||||
| Borrowings under credit facility | — | 325,000 | |||||
| Repurchases of common shares | — | (8,395 | ) | ||||
| Proceeds from employee stock purchase plan | 9,534 | 10,561 | |||||
| Taxes paid related to net share settlement of equity awards | (35,390 | ) | (37,005 | ) | |||
| Other financing activities | 13,356 | (20 | ) | ||||
| Net cash provided by financing activities | 629,916 | 835,525 | |||||
| Net change in cash, cash equivalents and funds held for clients' cash and cash equivalents | 704,941 | 680,215 | |||||
| Cash, cash equivalents and funds held for clients' cash and cash equivalents—beginning of period | 2,421,312 | 2,845,669 | |||||
| Cash, cash equivalents and funds held for clients' cash and cash equivalents—end of period | $ | 3,126,253 | $ | 3,525,884 | |||
| Supplemental Disclosure of Non-Cash Investing and Financing Activities | |||||||
| Purchases of property and equipment and capitalized internal-use software, accrued but not paid | $ | 3,422 | $ | 471 | |||
| Liabilities assumed for acquisitions | $ | 382 | $ | 55,730 | |||
| Supplemental Disclosure of Cash Flow Information | |||||||
| Cash paid for interest | $ | 247 | $ | 5,179 | |||
| Cash paid for income taxes | $ | 25,561 | $ | 45,968 | |||
| Reconciliation of cash, cash equivalents and funds held for clients' cash and cash equivalents to the Consolidated Balance Sheets | |||||||
| Cash and cash equivalents | $ | 366,904 | $ | 482,364 | |||
| Funds held for clients' cash and cash equivalents | 2,759,349 | 3,043,520 | |||||
| Total cash, cash equivalents and funds held for clients' cash and cash equivalents | $ | 3,126,253 | $ | 3,525,884 | |||
| Paylocity Holding Corporation Reconciliation of GAAP to non-GAAP Financial Measures (In thousands except per share data) | |||||||||||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation from Gross profit to Adjusted gross profit: | |||||||||||||||
| Gross profit | $ | 218,962 | $ | 252,435 | $ | 435,081 | $ | 500,431 | |||||||
| Amortization of capitalized internal-use software costs | 10,676 | 14,833 | 20,211 | 28,610 | |||||||||||
| Amortization of certain acquired intangibles | 1,853 | 4,749 | 3,707 | 6,813 | |||||||||||
| Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 5,639 | 6,007 | 11,241 | 10,930 | |||||||||||
| Other items (1) | — | 218 | — | 140 | |||||||||||
| Adjusted gross profit | $ | 237,130 | $ | 278,242 | $ | 470,240 | $ | 546,924 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation from Operating income to Non-GAAP Operating income: | |||||||||||||||
| Operating income | $ | 49,706 | $ | 46,623 | $ | 90,895 | $ | 110,767 | |||||||
| Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 43,862 | 44,910 | 85,838 | 80,570 | |||||||||||
| Amortization of acquired intangibles | 2,525 | 5,678 | 5,061 | 8,225 | |||||||||||
| Other items (2) | (3,328 | ) | 3,934 | (2,143 | ) | 6,462 | |||||||||
| Non-GAAP Operating income | $ | 92,765 | $ | 101,145 | $ | 179,651 | $ | 206,024 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation from Net income to Non-GAAP Net income: | |||||||||||||||
| Net income | $ | 38,116 | $ | 37,465 | $ | 72,633 | $ | 87,038 | |||||||
| Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 43,862 | 44,910 | 85,838 | 80,570 | |||||||||||
| Amortization of acquired intangibles | 2,525 | 5,678 | 5,061 | 8,225 | |||||||||||
| Other items (2) | (3,328 | ) | 3,934 | (2,143 | ) | 6,462 | |||||||||
| Income tax effect on adjustments (3) | 3,294 | (5,976 | ) | 2,464 | (2,668 | ) | |||||||||
| Non-GAAP Net income | $ | 84,469 | $ | 86,011 | $ | 163,853 | $ | 179,627 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Calculation of Non-GAAP Net income per share: | |||||||||||||||
| Non-GAAP Net income | $ | 84,469 | $ | 86,011 | $ | 163,853 | $ | 179,627 | |||||||
| Diluted weighted-average number of common shares | 56,855 | 56,740 | 56,906 | 56,536 | |||||||||||
| Non-GAAP Net income per share | $ | 1.49 | $ | 1.52 | $ | 2.88 | $ | 3.18 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation from Net income to Adjusted EBITDA and Adjusted EBITDA excluding interest income on funds held for clients | |||||||||||||||
| Net income | $ | 38,116 | $ | 37,465 | $ | 72,633 | $ | 87,038 | |||||||
| Interest expense | 189 | 4,846 | 379 | 5,246 | |||||||||||
| Income tax expense | 15,390 | 9,351 | 25,287 | 28,664 | |||||||||||
| Depreciation and amortization expense | 18,380 | 25,660 | 35,501 | 47,212 | |||||||||||
| EBITDA | 72,075 | 77,322 | 133,800 | 168,160 | |||||||||||
| Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 43,862 | 44,910 | 85,838 | 80,570 | |||||||||||
| Other items (2) | (3,328 | ) | 3,934 | (2,143 | ) | 6,462 | |||||||||
| Adjusted EBITDA | $ | 112,609 | $ | 126,166 | $ | 217,495 | $ | 255,192 | |||||||
| Interest income on funds held for clients | (27,945 | ) | (29,266 | ) | (53,846 | ) | (59,117 | ) | |||||||
| Adjusted EBITDA excluding interest income on funds held for clients | $ | 84,664 | $ | 96,900 | $ | 163,649 | $ | 196,075 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation of Non-GAAP sales and marketing: | |||||||||||||||
| Sales and marketing | $ | 79,777 | $ | 93,133 | $ | 160,180 | $ | 181,564 | |||||||
| Less: Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 10,156 | 10,663 | 20,027 | 20,415 | |||||||||||
| Less: Other items (1) | — | 520 | — | 629 | |||||||||||
| Non-GAAP sales and marketing | $ | 69,621 | $ | 81,950 | $ | 140,153 | $ | 160,520 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation of Non-GAAP total research and development: | |||||||||||||||
| Research and development | $ | 46,139 | $ | 56,155 | $ | 90,744 | $ | 103,415 | |||||||
| Add: Capitalized internal-use software costs | 15,290 | 14,387 | 29,483 | 29,597 | |||||||||||
| Less: Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 11,565 | 11,861 | 22,435 | 22,172 | |||||||||||
| Less: Other items (4) | 138 | 890 | 360 | 1,011 | |||||||||||
| Non-GAAP total research and development | $ | 49,726 | $ | 57,791 | $ | 97,432 | $ | 109,829 | |||||||
| Three Months Ended December 31, | Six Months Ended December 31, | ||||||||||||||
| 2023 | 2024 | 2023 | 2024 | ||||||||||||
| Reconciliation of Non-GAAP general and administrative: | |||||||||||||||
| General and administrative | $ | 43,340 | $ | 56,524 | $ | 93,262 | $ | 104,685 | |||||||
| Less: Stock-based compensation expense and employer payroll taxes related to stock releases and option exercises | 16,502 | 16,379 | 32,135 | 27,053 | |||||||||||
| Less: Amortization of certain acquired intangibles | 672 | 929 | 1,354 | 1,412 | |||||||||||
| Less: Other items (5) | (3,466 | ) | 2,306 | (2,503 | ) | 4,682 | |||||||||
| Non-GAAP general and administrative | $ | 29,632 | $ | 36,910 | $ | 62,276 | $ | 71,538 | |||||||
| Six Months Ended December 31, | |||||||
| 2023 | 2024 | ||||||
| Reconciliation of Free cash flow, Adjusted free cash flow and Adjusted free cash flow excluding interest income on funds held for clients: | |||||||
| Net cash provided by operating activities | $ | 137,212 | $ | 145,656 | |||
| Capitalized internal-use software costs | (29,483 | ) | (29,597 | ) | |||
| Purchases of property and equipment | (6,142 | ) | (5,313 | ) | |||
| Free cash flow | $ | 101,587 | $ | 110,746 | |||
| Cash paid for other items (6) | 2,017 | 5,073 | |||||
| Adjusted free cash flow | $ | 103,604 | $ | 115,819 | |||
| Less: Interest income on funds held for clients | (53,846 | ) | (59,117 | ) | |||
| Adjusted free cash flow excluding interest income on funds held for clients | $ | 49,758 | $ | 56,702 | |||
(1) Represents acquisition-related costs and severance cost adjustments related to certain roles that have been eliminated. We exclude one-off severance costs that we incur as part of the normal course of our business operations.
(2) Represents acquisition and nonrecurring transaction-related costs, lease exit activity and severance costs related to certain roles that have been eliminated. We exclude one-off severance costs that we incur as part of the normal course of our business operations.
(3) Includes the income tax effect on non-GAAP net income adjustments related to stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, amortization of acquired intangibles and other items, which include acquisition and nonrecurring transaction-related costs, lease exit activity and severance costs related to certain roles that have been eliminated. We exclude one-off severance costs that we incur as part of the normal course of our business operations.
(4) Represents acquisition and nonrecurring transaction-related costs.
(5) Represents acquisition and nonrecurring transaction-related costs and lease exit activity.
(6) Represents cash paid for acquisition and nonrecurring transaction-related costs and severance costs related to certain roles that have been eliminated.
Definitions of our Non-GAAP Measures
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted EBITDA Excluding Interest Income on Funds Held for Clients, and Adjusted EBITDA Excluding Interest Income on Funds Held for Clients Margin
Adjusted EBITDA is calculated as net income before interest expense, income tax expense, and depreciation and amortization expense, adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described above in this release. Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by total revenues.
Adjusted EBITDA excluding interest income on funds held for clients is calculated in the same manner as Adjusted EBITDA and is further adjusted to eliminate interest income on funds held for clients. Adjusted EBITDA excluding interest income on funds held for clients margin is Adjusted EBITDA excluding interest income on funds held for clients divided by recurring and other revenue.
Adjusted Gross Profit and Adjusted Gross Profit Margin
Adjusted gross profit is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of capitalized internal-use software costs and certain acquired intangibles and other items as described above in this release.
Adjusted gross profit margin is calculated as adjusted gross profit as described in the preceding sentence divided by total revenues.
Non-GAAP Operating Income, Non-GAAP Net Income, and Non-GAAP Income Per Share
Non-GAAP operating income is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles and other items as described above in this release.
Non-GAAP net income and non-GAAP net income per share are adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of acquired intangibles and other items as described above in this release, including the income tax effect on these items.
Non-GAAP Sales and Marketing Expense, Non-GAAP Sales and Marketing Expense Margin, Non-GAAP Total Research and Development, Non-GAAP Total Research and Development Margin, Non-GAAP General and Administrative Expense, and Non-GAAP General and Administrative Expense Margin
Non-GAAP sales and marketing expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described above in this release. Non-GAAP sales and marketing margin is calculated by dividing non-GAAP sales and marketing by total revenues.
Non-GAAP total research and development is adjusted for capitalized internal-use software costs paid and to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises and other items as described above in this release. Non-GAAP total research and development margin is calculated by dividing non-GAAP total research and development by total revenues.
Non-GAAP general and administrative expense is adjusted to eliminate stock-based compensation expense and employer payroll taxes related to stock releases and option exercises, the amortization of certain acquired intangibles and other items as described above in this release. Non-GAAP general and administrative margin is calculated by dividing non-GAAP general and administrative expense by total revenues.
Free Cash Flow, Free Cash Flow Margin, Adjusted Free Cash Flow, Adjusted Free Cash Margin, Adjusted Free Cash Flow Excluding Interest on Funds Held for Clients, and Adjusted Free Cash Flow Excluding Interest on Funds Held for Clients Margin
Free cash flow is defined as net cash provided by operating activities less capitalized internal-use software costs and purchases of property and equipment. Free cash flow margin is calculated by dividing free cash flow by total revenues.
Adjusted free cash flow is defined in the same manner as free cash flow plus cash paid for other items as described above in this release. Adjusted free cash flow margin is calculated by dividing free cash flow by total revenues.
Adjusted free cash flow excluding interest income on funds held for clients is defined in the same manner as adjusted free cash flow but also excludes interest income on funds held for clients. Adjusted free cash flow margin excluding interest income on funds held for clients is calculated by dividing adjusted free cash flow excluding interest income on funds held for clients by recurring and other revenue.
FAQ
What was Paylocity's (PCTY) revenue growth in Q2 2025?
How much did PCTY's net income change in Q2 2025 compared to Q2 2024?
What is Paylocity's revenue guidance for fiscal year 2025?
How much debt does PCTY have as of December 31, 2024?
What is PCTY's cash position as of Q2 2025?
