Biggest changeWe expect to maintain this full valuation allowance for the foreseeable future as it is more likely than not that some or all of those deferred tax assets may not be realized based on our history of losses. 57 Table of Contents Results of Operations The following tables set forth our consolidated results of operations for the periods presented: Year Ended December 31, (in thousands) 2024 2023 2022 Revenue $ 900,021 $ 798,710 $ 683,191 Cost of revenue (1) 199,668 183,577 154,789 Gross profit 700,353 615,133 528,402 Operating expenses: Sales and marketing (1) 395,385 393,450 349,430 Research and development (1) 181,624 153,163 143,560 General and administrative (1) 124,130 116,181 103,227 Restructuring 6,070 4,499 — Total operating expenses 707,209 667,293 596,217 Loss from operations (6,856) (52,160) (67,815) Interest income 23,325 24,700 6,284 Interest expense (31,920) (31,339) (19,001) Other expense, net (3,435) (8,602) (4,757) Loss before income taxes (18,886) (67,401) (85,289) Provision for income taxes 17,415 10,883 6,933 Net loss $ (36,301) $ (78,284) $ (92,222) _______________ (1) Includes stock-based compensation expense as follows: Year Ended December 31, (in thousands) 2024 2023 2022 Cost of revenue $ 12,677 $ 11,247 $ 8,369 Sales and marketing 62,727 61,322 49,383 Research and development 47,656 37,225 31,499 General and administrative 40,455 35,533 31,382 Total stock-based compensation expense $ 163,515 $ 145,327 $ 120,633 Comparison of 2024 and 2023 Revenue Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Subscription revenue $ 824,659 $ 725,013 $ 99,646 14 % Perpetual license and maintenance revenue 47,774 48,729 (955) (2) % Professional services and other revenue 27,588 24,968 2,620 10 % Revenue $ 900,021 $ 798,710 $ 101,311 13 % The increase in revenue of $101.3 million included $101.1 million from existing customers as of January 1, 2024 and $0.2 million from new customers.
Biggest changeWe will continue to evaluate the realization of deferred tax assets to determine changes to valuation allowance in future periods. 56 Table of Contents Results of Operations The following tables set forth our consolidated results of operations for the periods presented: Year Ended December 31, (in thousands) 2025 2024 2023 Revenue $ 999,405 $ 900,021 $ 798,710 Cost of revenue (1) 218,937 199,668 183,577 Gross profit 780,468 700,353 615,133 Operating expenses: Sales and marketing (1) 416,949 395,385 393,450 Research and development (1) 223,669 181,624 153,163 General and administrative (1) 145,905 124,130 116,181 Restructuring 3,113 6,070 4,499 Total operating expenses 789,636 707,209 667,293 Loss from operations (9,168) (6,856) (52,160) Interest income 15,992 23,325 24,700 Interest expense (28,419) (31,920) (31,339) Other expense, net (1,338) (3,435) (8,602) Loss before income taxes (22,933) (18,886) (67,401) Provision for income taxes 13,185 17,415 10,883 Net loss $ (36,118) $ (36,301) $ (78,284) _______________ (1) Includes stock-based compensation expense as follows: Year Ended December 31, (in thousands) 2025 2024 2023 Cost of revenue $ 13,714 $ 12,677 $ 11,247 Sales and marketing 68,801 62,727 61,322 Research and development 56,542 47,656 37,225 General and administrative (2) 52,756 40,455 35,533 Total stock-based compensation expense $ 191,813 $ 163,515 $ 145,327 _______________ (2) Stock-based compensation expense in 2025 includes $14.6 million of expense related to the accelerated vesting of equity awards for our former Chairman and Chief Executive Officer. 57 Table of Contents Comparison of 2025 and 2024 Revenue Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) Subscription revenue $ 919,573 $ 824,659 $ 94,914 12 % Perpetual license and maintenance revenue 44,661 47,774 (3,113) (7) % Professional services and other revenue 35,171 27,588 7,583 27 % Revenue $ 999,405 $ 900,021 $ 99,384 11 % The increase in revenue of $99.4 million included $95.7 million from existing customers as of January 1, 2025 and $3.7 million from new customers.
Interest Income, Interest Expense and Other Expense, Net Interest income consists of income earned on cash and cash equivalents and short-term investments. Interest expense consists primarily of interest expense in connection with our Term Loan, unused commitment fees on our senior secured revolving credit facility, or Revolving Credit Facility, and letter of credit fees.
Interest Income, Interest Expense and Other Income (Expense), Net Interest income consists of income earned on cash and cash equivalents and short-term investments. Interest expense consists primarily of interest expense in connection with our Term Loan, unused commitment fees on our senior secured revolving credit facility, or Revolving Credit Facility, and letter of credit fees.
We have estimated the five-year economic life of perpetual license contracts based on historical contract attrition, expected renewal periods, the lifecycle of the our technology and other factors. While we believe that the estimates we have made are reasonable and appropriate, different assumptions and estimates could impact our financial results.
We have estimated the five-year economic life of perpetual license contracts based on historical contract attrition, expected renewal periods, the lifecycle of our technology and other factors. While we believe that the estimates we have made are reasonable and appropriate, different assumptions and estimates could impact our financial results.
Sales commissions on contract renewals are capitalized and amortized ratably over the contract term, with the exception of contracts with renewal periods that are one year or less, in which case the incremental costs are expensed as incurred.
Sales commissions on contract renewals are capitalized and amortized ratably over the contract term, with the exception of contracts with renewal periods that are one year or less, in which case the incremental costs are expensed as incurred.
Sales commissions on professional services arrangements are expensed as incurred as the contractual periods of these arrangements are generally less than one year. We intend to continue to make investments in our sales and marketing teams to increase revenue, further penetrate the market and expand our global customer base.
Sales commissions on professional services arrangements are expensed as incurred as the contractual periods of these arrangements are generally less than one year. We intend to continue to make investments in sales and marketing to increase revenue, further penetrate the market and expand our global customer base.
Provision for Income Taxes Provision for income taxes consists of income taxes in all jurisdictions in which we conduct business and the related withholding taxes on sales with customers. We have recorded deferred tax assets for which a full valuation allowance has been provided, including net operating loss carryforwards and tax credits.
Provision for Income Taxes Provision for income taxes consists of income taxes in all jurisdictions in which we conduct business and the related withholding taxes on sales with customers. We have recorded deferred tax assets for which a valuation allowance has been provided, including net operating loss carryforwards and tax credits.
Furthermore, such forward-looking statements speak only as of the date of this report. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements. Overview We are a leading provider of exposure management solutions.
Furthermore, such forward-looking statements speak only as of the date of this report. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements. Overview We are the leading provider of exposure management solutions.
Key Operating and Financial Metrics To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use and monitor the following operating and financial metrics, which include non-GAAP financial measures, to understand and evaluate our core operating and financial performance.
Operating and Financial Metrics To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use and monitor the following operating and financial metrics, which include non-GAAP financial measures, to understand and evaluate our core operating and financial performance.
We expect our gross profit to increase in absolute dollars but our gross margin may fluctuate from period to period depending on the interplay of all of these factors, particularly as it relates to cloud infrastructure costs, as we expect revenue from our cloud-based subscriptions to increase as a percentage of revenue. 55 Table of Contents Operating Expenses Our operating expenses consist of sales and marketing, research and development, general and administrative and restructuring expenses.
We expect our gross profit to increase in absolute dollars but our gross margin may fluctuate from period to period depending on the interplay of all of these factors, particularly as it relates to cloud infrastructure costs, as we expect revenue from our cloud-based subscriptions to increase as a percentage of revenue. 54 Table of Contents Operating Expenses Our operating expenses consist of sales and marketing, research and development, general and administrative and restructuring expenses.
This Form 10-K contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act.
This Form 10-K contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act.
Personnel costs are the most significant component of operating expenses and consist of salaries, benefits, bonuses, payroll taxes, stock-based compensation and ordinary course severance. Operating expenses also include depreciation and amortization as well as allocated overhead costs, including IT and facilities costs.
Personnel costs are the most significant component of operating expenses and consist of salaries, benefits, bonuses, payroll taxes, stock-based compensation and ordinary course severance. Operating expenses also include depreciation and amortization, allocated overhead costs, including IT and facilities costs, as well as acquisition-related expenses.
We expect our sales and marketing expense to increase in absolute dollars annually and to be our largest operating expense category for the foreseeable future. However, as our revenue increases, we expect our sales and marketing expense to decrease as a percentage of our revenue in 2025 and over the long term.
We expect our sales and marketing expense to increase in absolute dollars annually and to be our largest operating expense category for the foreseeable future. However, as our revenue increases, we expect our sales and marketing expense to decrease as a percentage of our revenue in 2026 and over the long term.
We generally determine the fair value of acquired technology using the multi-period excess earnings method, a form of the income approach. However, in certain situations we may use the cost approach. Estimates in valuing identifiable intangible assets include, but are not limited to, projected revenue growth rates, obsolescence projections and an appropriate discount rate.
We generally determine the fair value of acquired technology using the multi-period excess earnings method, a form of the 63 Table of Contents income approach. However, in certain situations we may use the cost approach. Estimates in valuing identifiable intangible assets include, but are not limited to, projected revenue growth rates, obsolescence projections and an appropriate discount rate.
At December 31, 2024, we were in compliance with the covenants and had $0.2 million of standby letters of credit outstanding under the Revolving Credit Facility.
At December 31, 2025, we were in compliance with the covenants and had $0.2 million of standby letters of credit outstanding under the Revolving Credit Facility.
When the critical utility of our software does not depend on ongoing updates, we recognize revenue attributable to the license at the time of delivery and the revenue attributable to the maintenance and support ratably over the contract period.
When the critical utility of our 62 Table of Contents software does not depend on ongoing updates, we recognize revenue attributable to the license at the time of delivery and the revenue attributable to the maintenance and support ratably over the contract period.
Sales and Marketing Sales and marketing expense consists of personnel costs, sales commissions, marketing programs, travel and entertainment, expenses for conferences, meetings and events and allocated overhead costs.
Sales and Marketing Sales and marketing expense consists of personnel costs, sales commissions, marketing programs, travel and entertainment, expenses for conferences, meetings and events, allocated overhead costs and acquisition-related expenses.
A valuation allowance is provided if it is more likely than not that some or all of the deferred tax assets will not be realized. We have valuation allowances in all jurisdictions against deferred tax assets net of deferred tax liabilities that will reverse and provide a source of taxable income.
A valuation allowance is provided if it is more likely than not that some or all of the deferred tax assets will not be realized. We have valuation allowances in all jurisdictions against deferred tax assets net of deferred tax liabilities that will provide a source of taxable income when reversed.
We may be subject to mandatory Term Loan prepayments related to the excess cash provisions in the Credit Agreement if our first lien net leverage ratio (as defined in the Credit Agreement) exceeds 3.5. At December 31, 2024, our first lien net leverage ratio was 0.86.
We may be subject to mandatory Term Loan prepayments related to the excess cash provisions in the Credit Agreement if our first lien net leverage ratio (as defined in the Credit Agreement) exceeds 3.5. At December 31, 2025, our first lien net leverage ratio was 0.84.
We generate revenue from subscription arrangements for our software and cloud-based solutions, perpetual licenses, maintenance associated with perpetual licenses and professional services and other revenue. 63 Table of Contents Subscription Revenue Our subscription arrangements generally have annual or multi-year contractual terms and allow customers to use our software or cloud solutions.
We generate revenue from subscription arrangements for our software and cloud-based solutions, perpetual licenses, maintenance associated with perpetual licenses and professional services and other revenue. Subscription Revenue Our subscription arrangements generally have annual or multi-year contractual terms and allow customers to use our software or cloud solutions.
Our principal uses of cash in recent periods have been funding our operations, expansion of our sales and marketing and research and development activities, investments in infrastructure, acquiring complementary businesses and technology and repurchasing shares of our common stock. We paid $29.2 million, $243.3 million and $66.8 million to acquire businesses in 2024, 2023 and 2022, respectively.
Our principal uses of cash in recent periods have been funding our operations, expansion of our sales and marketing and research and development activities, investments in infrastructure, acquiring complementary businesses and technology and repurchasing shares of our common stock. We paid $196.2 million, $29.2 million and $243.3 million to acquire businesses in 2025, 2024 and 2023, respectively.
December 31, 2024 2023 2022 Number of customers with $100,000 and greater in annual contract value at end of period 1,988 1,721 1,420 Dollar-Based Net Expansion Rate Our dollar-based net expansion rate reflects both our customer retention and ability to drive additional sales to our existing customers.
December 31, 2025 2024 2023 Number of customers with $100,000 and greater in annual contract value at end of period 2,161 1,988 1,721 Dollar-Based Net Expansion Rate Our dollar-based net expansion rate reflects both our customer retention and ability to drive additional sales to our existing customers.
Research and Development Research and development expense consists of personnel costs, software used to develop our products, travel and entertainment, consulting and professional fees for third-party development resources as well as allocated overhead. Our research and development expense supports our efforts to continue to add capabilities to our existing products and enable the continued detection of new network vulnerabilities.
Research and Development Research and development expense consists of personnel costs, software used to develop our products, travel and entertainment, consulting and professional fees for third-party development resources, allocated overhead and acquisition-related expenses. Our research and development expense supports our efforts to continue to add capabilities to our existing products and enable the continued detection of new network vulnerabilities.
The following tables summarize key components of our customer base: Year Ended December 31, 2024 2023 2022 Number of new enterprise platform customers added in period (1) 1,689 1,788 2,078 _______________ (1) The number of new enterprise platform customers added in 2023 includes 104 legacy customers of Ermetic, Ltd. ("Ermetic").
The following tables summarize key components of our customer base: Year Ended December 31, 2025 2024 2023 Number of new enterprise platform customers added in period (1) 1,667 1,689 1,788 _______________ (1) The number of new enterprise platform customers added in 2023 includes 104 legacy customers of Ermetic, Ltd. ("Ermetic").
We expect our research and development expense to continue to increase annually in absolute dollars for the foreseeable future as we continue to invest in research and development efforts to enhance the functionality of our cloud-based platform.
We expect our research and development expense to continue to increase annually in absolute dollars for the foreseeable future as we continue to invest in research and development efforts to enhance the functionality of our exposure management platform.
Comparison of 2023 and 2022 For a discussion of our consolidated results for 2023 compared to 2022, see our Annual Report on Form 10-K filed with the SEC on February 28, 2024.
Comparison of 2024 and 2023 For a discussion of our consolidated results for 2024 compared to 2023, see our Annual Report on Form 10-K filed with the SEC on February 21, 2025.
The excess purchase consideration over the fair value of acquired assets and liabilities is recorded as goodwill. When determining the fair value of assets acquired and liabilities assumed, a non-recurring Level 3 fair value measurement, we make estimates and assumptions, especially with respect to intangible assets such as identified acquired technology and trade names.
When determining the fair value of assets acquired and liabilities assumed, a non-recurring Level 3 fair value measurement, we make estimates and assumptions, especially with respect to intangible assets such as identified acquired technology and trade names.
Liquidity and Capital Resources At December 31, 2024, we had $328.6 million of cash and cash equivalents, which consisted of bank deposits and money market funds, and $248.5 million of short-term investments, which consisted of commercial paper, asset backed securities, U.S. Treasury and agency obligations and corporate and Yankee bonds.
Liquidity and Capital Resources At December 31, 2025, we had $187.8 million of cash and cash equivalents, which consisted of bank deposits and money market funds, and $214.4 million of short-term investments, which consisted of commercial paper, asset backed securities, U.S. Treasury and agency obligations and corporate and Yankee bonds.
At December 31, 2024, we had deferred revenue of $833.2 million, of which $650.4 million was recorded as a current liability and is expected to be recognized as revenue in the next 12 months, provided all other revenue recognition criteria are met.
At December 31, 2025, we had deferred revenue of $899.3 million, of which $706.9 million was recorded as a current liability and is expected to be recognized as revenue in the next 12 months, provided all other revenue recognition criteria are met.
Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31, (in thousands) 2024 2023 2022 Net cash provided by operating activities $ 217,476 $ 149,855 $ 131,151 Net cash used in investing activities (41,431) (212,615) (128,039) Net cash (used in) provided by financing activities (79,401) 1,251 23,318 Effect of exchange rate changes on cash and cash equivalents and restricted cash (5,129) (2,225) (3,835) Net increase (decrease) in cash and cash equivalents and restricted cash $ 91,515 $ (63,734) $ 22,595 Operating Activities Our largest source of cash provided by operating activities is cash collections from sales of our products and services, as we typically invoice our customers in advance.
Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31, (in thousands) 2025 2024 2023 Net cash provided by operating activities $ 266,750 $ 217,476 $ 149,855 Net cash used in investing activities (174,578) (41,431) (212,615) Net cash (used in) provided by financing activities (234,095) (79,401) 1,251 Effect of exchange rate changes on cash and cash equivalents and restricted cash 1,038 (5,129) (2,225) Net (decrease) increase in cash and cash equivalents and restricted cash $ (140,885) $ 91,515 $ (63,734) Operating Activities Our largest source of cash provided by operating activities is cash collections from sales of our products and services, as we typically invoice our customers in advance.
Provision for Income Taxes Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Provision for income taxes $ 17,415 $ 10,883 $ 6,532 60 % In 2024, the provision for income taxes included: • $6.9 million of discrete expenses primarily related to withholding taxes on sales to customers; 60 Table of Contents • $6.2 million of income taxes in foreign jurisdictions in which we conduct business; • $3.3 million related to Base Erosion and Anti-Abuse Tax, or BEAT; and • $1.2 million of additional tax incurred related to the 2021 restructuring of Indegy; partially offset by • $0.2 million of deferred tax benefits related to the Alsid acquisition.
In 2024, the provision for income taxes included: • $6.9 million of discrete expenses primarily related to withholding taxes on sales to customers; • $6.2 million of income taxes in foreign jurisdictions in which we conduct business; • $3.3 million related to Base Erosion and Anti-Abuse Tax, or BEAT; and • $1.2 million of additional tax incurred related to the 2021 restructuring of Indegy; partially offset by • $0.2 million of deferred tax benefits related to the Alsid acquisition.
Other expense, net consists primarily of foreign currency remeasurement and transaction gains and losses and any realized and unrealized gains and losses, including impairment losses and gains related to our non-marketable investments.
Other income (expense), net consists primarily of foreign currency remeasurement and transaction gains and losses and any realized and unrealized gains and losses, including impairment losses and gains related to our investments in privately held securities.
We expect longer purchasing and approval phases of our sales cycle to continue in 2025. Cost of Revenue, Gross Profit and Gross Margin Cost of revenue includes personnel costs related to our technical support group that provides assistance to customers, including salaries, benefits, bonuses, payroll taxes, stock-based compensation and any ordinary course severance.
Cost of Revenue, Gross Profit and Gross Margin Cost of revenue includes personnel costs related to our technical support group that provides assistance to customers, including salaries, benefits, bonuses, payroll taxes, stock-based compensation and any ordinary course severance.
Financing Activities From 2023 to 2024, net cash used in financing activities increased by $80.7 million, primarily due to an $85.0 million increase in the repurchase of common stock under our stock repurchase program partially offset by a $4.6 million increase in proceeds from the exercise of stock options.
From 2023 to 2024, net cash provided by financing activities decreased by $80.7 million, primarily due to an $85.0 million increase in the repurchase of common stock under our share repurchase program, partially offset by a $4.6 million increase in proceeds from the exercise of stock options. Contractual Obligations We have certain contractual obligations for future payments.
The Term Loan bears interest at a rate of 2.75% per annum over SOFR, subject to a 0.50% floor, plus a credit spread adjustment depending on the interest period. From January to December 2024, interest rates on our Term Loan have been between 7.44% and 8.22%.
The Term Loan bears interest at a rate of 2.75% per annum over SOFR, subject to a 0.50% floor, plus a credit spread adjustment depending on the interest period. In 2025, interest rates on our Term Loan were between 6.78% and 7.22%.
We expect general and administrative expenses in Q1 2025 to increase sequentially, primarily due to termination benefits, including cash compensation and accelerated equity award vesting, related to the passing of our Chairman and Chief Executive Officer. 56 Table of Contents Restructuring Restructuring expenses consist of non-ordinary course severance, employee related benefits and other charges to reorganize business operations.
In 2025, our general and administrative expense included $15.5 million of termination benefits, including cash compensation and accelerated equity award vesting, related to the passing of our former Chairman and Chief Executive Officer. Restructuring Restructuring expenses consist of non-ordinary course severance, employee related benefits and other charges to reorganize business operations.
Our estimate of fair value is based upon assumptions we believe to be reasonable, but which are inherently uncertain and, as a result, actual results may differ from estimates.
Our estimate of fair value is based upon assumptions we believe to be reasonable, but which are inherently uncertain and, as a result, actual results may differ from estimates. During the measurement period, we may make adjustments to the fair value of assets acquired and liabilities assumed, with offsetting adjustments to goodwill.
We expect to continue incurring operating losses in the near term. Even though we generated positive cash flows from operations and free cash flow in 2024, 2023 and 2022, we may not be able to sustain these cash flows.
Even though we generated positive cash flows from operations and free cash flow in 2025, 2024 and 2023, we may not be able to sustain these cash flows.
Operating Expenses Sales and Marketing Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Sales and marketing $ 395,385 $ 393,450 $ 1,935 — % The increase in sales and marketing expense of $1.9 million was primarily due to: • a $4.7 million increase in sales commissions; • a $2.8 million increase in allocated overhead expenses; • a $2.2 million increase in expenses for demand generation programs, including advertising, sponsorships, and brand awareness efforts; and • a $0.2 million increase in selling expenses, including travel and meeting costs and software subscription costs; partially offset by • a $7.6 million decrease in personnel costs, net of a $1.4 million increase in stock-based compensation; and • a $0.4 million decrease in depreciation expense.
Operating Expenses Sales and Marketing Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) Sales and marketing $ 416,949 $ 395,385 $ 21,564 5 % The increase in sales and marketing expense of $21.6 million was primarily due to: • a $10.3 million increase in personnel costs, including a $6.1 million increase in stock-based compensation; • a $4.5 million increase in sales commissions; • a $4.2 million increase in expenses for demand generation programs, including advertising, sponsorships, and brand awareness efforts; and • a $3.1 million increase in selling expenses, including travel and meeting costs and software subscription costs.
The $5.2 million decrease in other expense, net was primarily due to $5.6 million of impairment losses on our simple agreements for future equity, or SAFE, investments in 2023 and a $1.5 million gain on the conversion of a SAFE investment to an investment in preferred stock in 2024, partially offset by a $1.9 million increase in foreign exchange losses.
The $2.1 million decrease in other expense, net was primarily due to a $3.4 million decrease in foreign exchange losses partially offset by a $1.5 million gain on the conversion of one of our simple agreements for future equity, or SAFE, investments in the prior year.
If we are unable to raise additional 61 Table of Contents capital when desired, or if we cannot expand our operations or otherwise capitalize on our business opportunities because we lack sufficient capital, our business, operating results and financial condition would be adversely affected.
If we are unable to raise additional capital when desired, or if we cannot expand our operations or otherwise capitalize on our business opportunities because we lack sufficient capital, our business, operating results and financial condition would be adversely affected. 60 Table of Contents Share Repurchase Program In November 2023, our Board of Directors authorized the repurchase of up to $100 million of our common stock.
We typically use a two-tiered channel model whereby we sell our enterprise platform offerings to our distributors, who in turn sell to our resellers, who then sell to end users, who we call customers. 49 Table of Contents Financial Highlights Below are our key financial results: Year Ended December 31, (in thousands, except per share data) 2024 2023 2022 Revenue $ 900,021 $ 798,710 $ 683,191 Loss from operations (6,856) (52,160) (67,815) Net loss (36,301) (78,284) (92,222) Net loss per share, basic and diluted (0.31) (0.68) (0.83) Net cash provided by operating activities 217,476 149,855 131,151 Purchases of property and equipment (4,247) (1,704) (9,359) Capitalized software development costs (6,451) (7,052) (9,789) Recurring revenue, which includes revenue from subscription arrangements for software (both recognized ratably over the subscription term and upon delivery) and cloud-based solutions and maintenance associated with perpetual licenses, represented 96% of revenue in 2024 and 95% of revenue in 2023 and 2022.
Financial Highlights Below are our key financial results: Year Ended December 31, (in thousands, except per share data) 2025 2024 2023 Revenue $ 999,405 $ 900,021 $ 798,710 Loss from operations (9,168) (6,856) (52,160) Net loss (36,118) (36,301) (78,284) Net loss per share, basic and diluted (0.30) (0.31) (0.68) Net cash provided by operating activities 266,750 217,476 149,855 Purchases of property and equipment (12,102) (4,247) (1,704) Capitalized software development costs (4,474) (6,451) (7,052) 51 Table of Contents Recurring revenue, which includes revenue from subscription arrangements for software (both recognized ratably over the subscription term and upon delivery) and cloud-based solutions and maintenance associated with perpetual licenses, represented 96% of revenue in 2025 and 2024 and 95% of revenue in 2023.
The $0.6 million increase in interest expense was primarily due to an increase in the variable rate of our Term Loan.
The $3.5 million decrease in interest expense was primarily due to a decrease in the variable rate of our Term Loan.
The increase in customer agreements in the third quarter is primarily attributable to U.S. government and related agencies, and the increase in the fourth quarter is primarily attributable to large enterprise account buying patterns typical in the software industry. The ratable nature of our subscription revenue makes this seasonality less apparent in our overall financial results.
The increase in customer agreements in the third quarter is primarily attributable to U.S. government and related agencies, and the increase in the fourth quarter is primarily attributable to large enterprise account buying patterns typical in the software industry.
During the measurement period, we may make adjustments to the fair value of assets acquired and liabilities assumed, with offsetting adjustments to goodwill. 65 Table of Contents Any adjustments made after the measurement period will be reflected in the consolidated statements of operations. Acquisition-related costs are expensed as incurred.
Any adjustments made after the measurement period will be reflected in the consolidated statements of operations. Acquisition-related costs are expensed as incurred. Goodwill The excess purchase consideration over the fair value of acquired assets and liabilities is recorded as goodwill.
Restructuring Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Restructuring $ 6,070 $ 4,499 $ 1,571 35 % The increase in restructuring of $1.6 million was due to a $4.5 million non-cash impairment of leasehold improvements and furniture and fixtures that was recorded in connection with the sublease of a portion of our headquarters in 2024, net of a decrease of $2.9 million in non-ordinary course severance and employee-related benefits.
In 2024, restructuring included a $4.5 million non-cash impairment of leasehold improvements and furniture and fixtures that was recorded in connection with the sublease of a portion of our headquarters and $1.6 million in non-ordinary course severance and employee-related benefits.
We sell and market our products and services through our field sales force that works closely with our channel network of distributors, resellers and managed security service providers (MSSPs), in developing sales opportunities.
These subscriptions are typically invoiced in advance at the beginning of the term, however multi-year subscriptions are increasingly being invoiced annually in installments. We sell and market our products and services through our field sales force that works closely with our channel network of distributors, resellers and managed security service providers (MSSPs), in developing sales opportunities.
International revenue increased $57.3 million, or 16%. 58 Table of Contents Cost of Revenue, Gross Profit and Gross Margin Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Cost of revenue $ 199,668 $ 183,577 $ 16,091 9 % Gross profit 700,353 615,133 85,220 14 % Gross margin 78 % 77 % The increase in cost of revenue of $16.1 million was primarily due to: • a $5.6 million increase in amortization of acquired intangible assets; • a $3.5 million increase in third-party cloud infrastructure costs; • a $2.2 million increase in professional fees; • a $1.7 million increase in personnel costs, including a $1.4 million increase in stock-based compensation; • a $1.1 million increase in depreciation and amortization; • a $0.8 million increase in allocated overhead expenses; and • a $0.8 million increase in subscription costs.
Cost of Revenue, Gross Profit and Gross Margin Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) Cost of revenue $ 218,937 $ 199,668 $ 19,269 10 % Gross profit 780,468 700,353 80,115 11 % Gross margin 78 % 78 % The increase in cost of revenue of $19.3 million was primarily due to: • a $6.5 million increase in amortization of acquired intangible assets; • a $4.0 million increase in third-party cloud infrastructure costs; • a $3.9 million increase in personnel costs, including a $1.0 million increase in stock-based compensation; and • a $2.4 million increase in depreciation and amortization.
We believe that calculated current billings, which excludes deferred revenue for periods beyond twelve months in a customer’s contractual term, more closely correlates with annual contract value. Variability in total billings, depending on the timing of large multi-year contracts and the preference for annual billing versus multi-year upfront billing, may distort growth in one period over another.
Calculated Current Billings Calculated current billings consists of revenue recognized in a period plus the change in current deferred revenue in the corresponding period. Variability in total billings, depending on the timing of large multi-year contracts and the preference for annual billing versus multi-year upfront billing, may distort growth in one period over another.
Interest Income, Interest Expense and Other Expense, Net Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Interest income $ 23,325 $ 24,700 $ (1,375) (6) % Interest expense (31,920) (31,339) (581) 2 % Other expense, net (3,435) (8,602) 5,167 (60) % The $1.4 million decrease in interest income was primarily due to lower interest rates on our cash and cash equivalents and short-term investments.
Interest Income, Interest Expense and Other Expense, Net Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) Interest income $ 15,992 $ 23,325 $ (7,333) (31) % Interest expense (28,419) (31,920) 3,501 (11) % Other expense, net (1,338) (3,435) 2,097 (61) % The $7.3 million decrease in interest income was primarily due to a decrease in cash and cash equivalents and short-term investments as well as lower interest rates on our cash and cash equivalents and short-term investments.
Research and Development Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) Research and development $ 181,624 $ 153,163 $ 28,461 19 % The increase in research and development expense of $28.5 million was primarily due to: • a $21.3 million increase in personnel costs, largely associated with an increase in headcount, including a $10.4 million increase in stock-based compensation; • a $2.9 million increase in allocated overhead expenses; • a $1.7 million increase in third-party cloud infrastructure costs; • a $0.8 million decrease in tax credits; • a $0.6 million increase in travel and meeting costs; and 59 Table of Contents • a $0.5 million increase in software subscriptions.
Research and Development Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) Research and development $ 223,669 $ 181,624 $ 42,045 23 % 58 Table of Contents The increase in research and development expense of $42.0 million was primarily due to: • a $34.9 million increase in personnel costs, largely associated with an increase in headcount, including an $8.9 million increase in stock-based compensation; and • a $3.0 million increase in allocated overhead expenses.
Because of these and other limitations, you should consider calculated current billings along with revenue and our other GAAP financial results. 50 Table of Contents The following table presents a reconciliation of revenue, the most directly comparable financial measure calculated in accordance with GAAP, to calculated current billings: Year Ended December 31, (in thousands) 2024 2023 2022 Revenue $ 900,021 $ 798,710 $ 683,191 Deferred revenue (current), end of period 650,372 580,779 502,115 Deferred revenue (current), beginning of period (1) (580,887) (506,192) (408,443) Calculated current billings $ 969,506 $ 873,297 $ 776,863 _______________ (1) Deferred revenue (current), beginning of period for 2024, 2023 and 2022 includes $0.1 million, $4.1 million and $0.9 million, respectively, related to acquired deferred revenue.
The following table presents calculated current billings, including a reconciliation of revenue, the most directly comparable financial measure calculated in accordance with GAAP: Year Ended December 31, (in thousands) 2025 2024 2023 Revenue $ 999,405 $ 900,021 $ 798,710 Deferred revenue (current), end of period 706,866 650,372 580,779 Deferred revenue (current), beginning of period (1) (657,035) (580,887) (506,192) Calculated current billings $ 1,049,236 $ 969,506 $ 873,297 _______________ (1) Deferred revenue (current), beginning of period for 2025, 2024 and 2023 includes $6.7 million, $0.1 million and $4.1 million, respectively, related to acquired deferred revenue. 52 Table of Contents Customer Metrics We believe that our customer base provides a significant opportunity to expand sales of our enterprise platform offerings.
Investing Activities From 2023 to 2024, net cash used in investing activities decreased by $171.2 million, primarily due to a decrease in cash paid for acquisitions of $214.1 million, a $3.5 million increase in proceeds from our investments in private companies and a $0.6 million decrease in capitalized software development costs, partially offset by a $43.3 million net decrease in sales of short-term investments, a $2.5 million increase in purchases of property and equipment, and a $1.3 million increase in cash paid for other investments. 62 Table of Contents From 2022 to 2023, net cash used in investing activities increased by $84.6 million, primarily due to an increase in cash paid for acquisitions of $176.5 million, partially offset by a $71.6 million net increase in sales of short-term investments, $10.0 million in cash paid for other investments in 2022, a $7.7 million decrease in purchases of property and equipment and a $2.7 million decrease in capitalized software development costs.
From 2023 to 2024, net cash used in investing activities decreased by $171.2 million, primarily due to a decrease in cash paid for acquisitions of $214.1 million, partially offset by a $43.3 million net decrease in sales of short-term investments. 61 Table of Contents Financing Activities From 2024 to 2025, net cash used in financing activities increased by $154.7 million, primarily due to a $147.5 million increase in the repurchase of common stock under our share repurchase program.
Goodwill The excess purchase consideration over the fair value of acquired assets and liabilities is recorded as goodwill. We perform our annual impairment assessment on October 1, or more frequently, when events or circumstances indicate impairment may have occurred.
We perform our annual impairment assessment on October 1, or more frequently, when events or circumstances indicate impairment may have occurred.
Stock Repurchase Plan In November 2023, our Board of Directors authorized the repurchase of up to $100 million of our common stock. In October 2024, our Board of Directors increased the repurchase authorization by $200 million. Since the inception of the repurchase program and through December 31, 2024, we have purchased a total of 2.7 million shares for $114.9 million.
In October 2024, July 2025 and January 2026, our Board of Directors increased the repurchase authorization by $200 million, $250 million and $150 million, respectively. Since the inception of the share repurchase program and through December 31, 2025, we have purchased a total of 10.6 million shares for $362.4 million.
Exposure management i s the evolution of vulnerability management, advancing risk assessment and prioritization across the entire attack surface – from IT infrastructure to cloud environments to critical infrastructure. Tenable unifies security visibility, insight and action across this attack surface, equipping modern organizations to expose and close the cybersecurity gaps that erode business value, reputation and trust.
Tenable unifies security visibility, insight and action across this attack surface, equipping modern organizations to quickly identify and close the cybersecurity gaps that erode business value, reputation and trust. Tenable One, our AI-powered exposure management platform, gives enterprises a single, unified view of risk across all types of assets and attack pathways.
We use calculated current billings to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers. Calculated current billings consists of revenue recognized in a period plus the change in current deferred revenue in the corresponding period.
Because of these and other limitations, you should consider calculated current billings along with revenue and our other GAAP financial results. Historically we have used calculated current billings as a key metric to measure our periodic performance and to measure and monitor our ability to provide our business with the working capital generated by upfront payments from our customers.
Contractual Obligations We have certain contractual obligations for future payments. See Note 7 to our consolidated financial statements for our required operating lease payments and Note 9 for our required payments to Microsoft and AWS for cloud services.
See Note 7 to our consolidated financial statements for our required operating lease payments and Note 9 to our consolidated financial statements for our required payments to Microsoft and AWS for cloud services. At December 31, 2025, we had other non-cancellable purchase obligations of $25.8 million due in the next twelve months and $7.9 million due thereafter.
In 2023, the provision for income taxes included: • $5.8 million of income taxes in foreign jurisdictions in which we conduct business; and • $5.3 million of discrete expenses primarily related to withholding taxes on sales to customers; partially offset by • $0.2 million of deferred tax benefits related to the Alsid acquisition.
Provision for Income Taxes Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) Provision for income taxes $ 13,185 $ 17,415 $ (4,230) (24) % 59 Table of Contents In 2025, the provision for income taxes included: • $7.0 million of discrete expenses primarily related to withholding taxes on sales to customers; and • $6.2 million of income taxes in foreign jurisdictions in which we conduct business.
(7) An adjustment to reconcile GAAP net loss per share, which excludes potentially dilutive shares, to non-GAAP earnings per share, which includes potentially dilutive shares. 54 Table of Contents Components of Our Results of Operations Revenue We generate revenue from subscription arrangements for our software and cloud-based solutions, perpetual licenses, maintenance associated with perpetual licenses and professional services.
The following table presents our dollar-based net expansion rate: December 31, (in thousands) 2025 2024 2023 Dollar-based net expansion rate 106 % 108 % 111 % 53 Table of Contents Components of Our Results of Operations Revenue We generate revenue from subscription arrangements for our software and cloud-based solutions, perpetual licenses, maintenance associated with perpetual licenses and professional services.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2024 2023 ($) (%) General and administrative $ 124,130 $ 116,181 $ 7,949 7 % The increase in general and administrative expense of $7.9 million was primarily due to: • an $8.6 million increase in personnel costs, largely associated with an increase in headcount, including a $4.9 million increase in stock-based compensation; • a $5.1 million increase in professional fees; and • a $0.9 million increase in software subscriptions; partially offset by • a $4.2 million decrease in acquisition-related expenses; and • a $2.6 million decrease in allocated overhead expenses.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2025 2024 ($) (%) General and administrative $ 145,905 $ 124,130 $ 21,775 18 % The increase in general and administrative expense of $21.8 million was primarily due to: • a $17.0 million increase in personnel costs, including $15.5 million in termination benefits including cash compensation and accelerated equity award vesting related to the passing of our former Chairman and Chief Executive Officer; and • a $2.3 million increase in acquisition-related expenses.
In February 2025, we acquired Vulcan Cyber Ltd., or Vulcan Cyber, for approximately $148 million in cash and $2 million of restricted stock units (RSUs) that vest over a future period. We expect to enter into arrangements to acquire or invest in other complementary businesses, services and technologies, including intellectual property rights, in the future.
See Note 6 to our consolidated financial statements for details about recent acquisitions. We expect to enter into arrangements to acquire or invest in other complementary businesses, services and technologies, including intellectual property rights, in the future. We expect to continue incurring operating losses in the near term.