Cerence Inc.(NASDAQ:CRNC)

Cerence Inc. provides AI powered virtual assistants for the mobility/transportation market worldwide. The company offers edge software components; cloud-connected components and related toolkits and applications; and virtual assistant coexistence and professional services. It also provides conversat...
Website: http://www.cerence.com
Founded: 2019
CEO: Sanjay Dhawan
Sector: Technology
Industry: Software—Application
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||
license | 37,577,000 | 87,758,000 | 32,264,000 | 34,176,000 | 51,460,000 | 22,725,000 | 25,341,000 | 43,055,000 | 35,527,000 | 20,823,000 | 43,105,000 | 25,837,000 | 30,800,000 | 45,417,000 | 19,000,000 | 46,452,000 | 46,308,000 | 46,850,000 | 51,418,000 | 49,980,000 | 54,371,000 | 46,414,000 | 46,425,000 | 32,454,000 | 44,622,000 | 40,767,000 | |
connected services | 15,310,000 | 14,532,000 | 14,161,000 | 12,842,000 | 12,648,000 | 13,707,000 | 12,088,000 | 10,939,000 | 13,597,000 | 96,820,000 | 19,168,000 | 18,583,000 | 18,926,000 | 18,394,000 | 18,096,000 | 19,990,000 | 19,326,000 | 28,159,000 | 25,585,000 | 30,283,000 | 27,736,000 | 27,251,000 | 25,000,000 | 24,996,000 | 23,131,000 | 23,021,000 | |
professional services | 11,305,000 | 12,786,000 | 14,214,000 | 15,218,000 | 13,902,000 | 14,464,000 | 17,376,000 | 16,545,000 | 18,701,000 | 20,692,000 | 18,491,000 | 17,240,000 | 18,667,000 | 19,847,000 | 21,048,000 | 22,599,000 | 20,646,000 | 19,417,000 | 21,073,000 | 16,538,000 | 16,555,000 | 21,299,000 | 19,457,000 | 17,360,000 | 18,742,000 | 13,671,000 | |
total revenues | 64,192,000 | 115,076,000 | 60,639,000 | 62,236,000 | 78,010,000 | 50,896,000 | 54,805,000 | 70,539,000 | 67,825,000 | 138,335,000 | 80,764,000 | 61,660,000 | 68,393,000 | 83,658,000 | 58,144,000 | 89,041,000 | 86,280,000 | 94,426,000 | 98,076,000 | 96,801,000 | 98,662,000 | 94,964,000 | 90,882,000 | 74,810,000 | 86,495,000 | 77,459,000 | |
yoy | -17.71% | 126.10% | 10.65% | -11.77% | 15.02% | -63.21% | -32.14% | 14.40% | -0.83% | 65.36% | 38.90% | -30.75% | -20.73% | -11.40% | -40.72% | -8.02% | -12.55% | -0.57% | 7.92% | 29.40% | 14.07% | 22.60% | |||||
qoq | -44.22% | 89.77% | -2.57% | -20.22% | 53.27% | -7.13% | -22.31% | 4.00% | -50.97% | 71.28% | 30.98% | -9.84% | -18.25% | 43.88% | -34.70% | 3.20% | -8.63% | -3.72% | 1.32% | -1.89% | 3.89% | 4.49% | 21.48% | -13.51% | 11.67% | ||
cost of revenues: | |||||||||||||||||||||||||||
total cost of revenues | 16,896,000 | 15,726,000 | 16,644,000 | 16,348,000 | 17,829,000 | 17,824,000 | 19,910,000 | 20,105,000 | 20,882,000 | 26,335,000 | 23,028,000 | 20,938,000 | 25,014,000 | 26,183,000 | 24,383,000 | 24,252,000 | 24,306,000 | 24,227,000 | 24,127,000 | 23,835,000 | 26,224,000 | 26,881,000 | 25,584,000 | 27,603,000 | 28,730,000 | 25,934,000 | |
gross profit | 47,296,000 | 99,350,000 | 43,995,000 | 45,888,000 | 60,181,000 | 33,072,000 | 34,895,000 | 50,434,000 | 46,943,000 | 112,000,000 | 57,736,000 | 40,722,000 | 43,379,000 | 57,475,000 | 33,761,000 | 64,789,000 | 61,974,000 | 70,199,000 | 73,949,000 | 72,966,000 | 72,438,000 | 68,083,000 | 65,298,000 | 47,207,000 | 57,765,000 | 51,525,000 | |
yoy | -21.41% | 200.41% | 26.08% | -9.01% | 28.20% | -70.47% | -39.56% | 23.85% | 8.22% | 94.87% | 71.01% | -37.15% | -30.00% | -18.13% | -54.35% | -11.21% | -14.45% | 3.11% | 13.25% | 54.57% | 25.40% | 32.14% | |||||
qoq | -52.39% | 125.82% | -4.13% | -23.75% | 81.97% | -5.22% | -30.81% | 7.44% | -58.09% | 93.99% | 41.78% | -6.13% | -24.53% | 70.24% | -47.89% | 4.54% | -11.72% | -5.07% | 1.35% | 0.73% | 6.40% | 4.27% | 38.32% | -18.28% | 12.11% | ||
gross margin % | 73.68% | 86.33% | 72.55% | 73.73% | 77.15% | 64.98% | 63.67% | 71.50% | 69.21% | 80.96% | 71.49% | 66.04% | 63.43% | 68.70% | 58.06% | 72.76% | 71.83% | 74.34% | 75.40% | 75.38% | 73.42% | 71.69% | 71.85% | 63.10% | 66.78% | 66.52% | |
operating expenses: | |||||||||||||||||||||||||||
research and development | 30,298,000 | 24,701,000 | 26,403,000 | 27,152,000 | 23,332,000 | 20,869,000 | 25,227,000 | 31,184,000 | 31,846,000 | 33,306,000 | 35,143,000 | 30,202,000 | 28,494,000 | 29,494,000 | 25,308,000 | 26,040,000 | 29,976,000 | 25,792,000 | 28,705,000 | 30,370,000 | 28,864,000 | 24,091,000 | 22,001,000 | 22,041,000 | 21,346,000 | 23,511,000 | |
sales and marketing | 6,519,000 | 5,557,000 | 6,203,000 | 5,916,000 | 4,930,000 | 4,766,000 | 4,827,000 | 5,208,000 | 5,619,000 | 6,071,000 | 5,848,000 | 4,277,000 | 8,217,000 | 9,162,000 | 8,611,000 | 8,299,000 | 8,309,000 | 5,879,000 | 10,586,000 | 9,534,000 | 9,555,000 | 8,898,000 | 8,569,000 | 9,180,000 | 7,706,000 | 7,943,000 | |
general and administrative | 12,796,000 | 31,987,000 | 12,477,000 | 12,340,000 | 11,199,000 | 12,754,000 | 13,185,000 | 9,831,000 | 16,659,000 | 12,793,000 | 11,450,000 | 13,019,000 | 19,177,000 | 14,257,000 | 10,712,000 | 10,614,000 | 13,800,000 | 7,527,000 | 18,416,000 | 13,173,000 | 12,956,000 | 11,617,000 | 12,930,000 | 14,261,000 | 10,712,000 | 11,483,000 | |
amortization of intangible assets | 103,000 | 104,000 | 103,000 | 104,000 | 103,000 | 105,000 | 103,000 | 897,000 | 1,879,000 | 1,879,000 | 1,879,000 | 1,879,000 | 1,879,000 | 1,929,000 | 2,063,000 | 2,258,000 | 2,087,000 | ||||||||||
restructuring and other costs | 127,000 | 7,794,000 | 674,000 | 850,000 | 2,832,000 | 11,062,000 | 10,331,000 | 1,490,000 | 4,551,000 | 705,000 | 842,000 | 1,172,000 | 5,714,000 | 4,189,000 | 2,379,000 | 1,197,000 | 474,000 | 4,915,000 | 2,315,000 | 1,760,000 | 537,000 | 47,000 | 4,512,000 | 3,301,000 | 2,870,000 | 7,554,000 | |
total operating expenses | 49,740,000 | 70,039,000 | 45,757,000 | 46,836,000 | 42,829,000 | 50,005,000 | 54,123,000 | 405,339,000 | 311,326,000 | 53,420,000 | 53,840,000 | 49,223,000 | 63,996,000 | 59,452,000 | 263,095,000 | 49,012,000 | 55,694,000 | 47,267,000 | 63,191,000 | 58,017,000 | 55,095,000 | 47,811,000 | 51,180,000 | 51,903,000 | 45,759,000 | 53,622,000 | |
income from operations | -2,444,000 | 29,311,000 | -1,762,000 | -948,000 | 17,352,000 | -16,933,000 | -19,228,000 | -354,905,000 | -264,383,000 | 58,580,000 | 3,896,000 | -8,501,000 | -20,617,000 | -1,977,000 | -229,334,000 | 15,777,000 | 6,280,000 | 22,932,000 | 10,758,000 | 14,949,000 | 17,343,000 | 20,272,000 | 14,118,000 | -4,696,000 | 12,006,000 | -2,097,000 | |
yoy | -114.08% | -273.10% | -90.84% | -99.73% | -106.56% | -128.91% | -593.53% | 4074.86% | 1182.35% | -3063.08% | -101.70% | -153.88% | -428.30% | -108.62% | -2231.75% | 5.54% | -63.79% | 13.12% | -23.80% | -418.33% | 44.45% | -1066.71% | |||||
qoq | -108.34% | -1763.51% | 85.86% | -105.46% | -202.47% | -11.94% | -94.58% | 34.24% | -551.32% | 1403.59% | -145.83% | -58.77% | 942.84% | -99.14% | -1553.60% | 151.23% | -72.61% | 113.16% | -28.04% | -13.80% | -14.45% | 43.59% | -400.64% | -139.11% | -672.53% | ||
operating margin % | -3.81% | 25.47% | -2.91% | -1.52% | 22.24% | -33.27% | -35.08% | -503.13% | -389.80% | 42.35% | 4.82% | -13.79% | -30.14% | -2.36% | -394.42% | 17.72% | 7.28% | 24.29% | 10.97% | 15.44% | 17.58% | 21.35% | 15.53% | -6.28% | 13.88% | -2.71% | |
interest income | 655,000 | 865,000 | 603,000 | 895,000 | 918,000 | 1,437,000 | 1,444,000 | 1,287,000 | 1,190,000 | 1,432,000 | 1,231,000 | 1,207,000 | 1,163,000 | 870,000 | 591,000 | 243,000 | 83,000 | 90,000 | 41,000 | 34,000 | 16,000 | 18,000 | 22,000 | 38,000 | 244,000 | 281,000 | |
interest expense | -1,477,000 | -1,665,000 | -1,705,000 | -2,409,000 | -2,716,000 | -3,393,000 | -3,102,000 | -3,104,000 | -3,111,000 | -3,236,000 | -3,132,000 | -4,120,000 | -4,003,000 | -3,514,000 | -3,792,000 | -3,815,000 | -3,360,000 | -3,427,000 | -3,428,000 | -3,294,000 | -3,476,000 | -3,799,000 | -3,694,000 | -5,546,000 | -6,699,000 | -6,798,000 | |
other income | 288,000 | 1,550,000 | -2,604,000 | 1,673,000 | 499,000 | 272,000 | 503,000 | 626,000 | -25,000 | 1,422,000 | -1,649,000 | -2,030,000 | 1,074,000 | 3,713,000 | -255,000 | -478,000 | -34,000 | -252,000 | 131,000 | 173,000 | 3,496,000 | -2,237,000 | -2,953,000 | -20,446,000 | 226,000 | -146,000 | |
income before income taxes | -2,978,000 | 30,061,000 | -5,468,000 | -789,000 | 16,053,000 | -18,617,000 | -20,383,000 | -356,096,000 | -266,329,000 | 58,198,000 | 346,000 | -13,444,000 | -22,383,000 | -908,000 | -232,790,000 | 11,727,000 | 2,969,000 | 19,343,000 | 7,502,000 | 11,862,000 | 17,379,000 | 14,254,000 | 7,493,000 | -30,650,000 | 5,777,000 | -8,760,000 | |
provision for income taxes | -4,651,000 | 35,300,000 | 7,893,000 | 1,932,000 | -5,603,000 | 5,671,000 | 33,000 | -42,553,000 | 11,647,000 | 34,341,000 | 11,898,000 | 3,011,000 | 3,706,000 | 1,250,000 | -2,663,000 | 110,994,000 | 3,445,000 | 299,000 | -489,000 | 6,064,000 | 6,216,000 | -7,384,000 | 676,000 | -2,469,000 | -6,718,000 | 3,002,000 | |
net income | 1,673,000 | -5,239,000 | -13,361,000 | -2,721,000 | 21,656,000 | -24,288,000 | -20,416,000 | -313,543,000 | -277,976,000 | 23,857,000 | -11,552,000 | -16,455,000 | -26,089,000 | -2,158,000 | -230,127,000 | -99,267,000 | -476,000 | 19,044,000 | 7,991,000 | 5,798,000 | 11,163,000 | 21,638,000 | 6,817,000 | -28,181,000 | 12,495,000 | -11,762,000 | |
yoy | -92.27% | -78.43% | -34.56% | -99.13% | -107.79% | -201.81% | 76.73% | 1805.46% | 965.49% | -1205.51% | -94.98% | -83.42% | 5380.88% | -111.33% | -2979.83% | -1812.09% | -104.26% | -11.99% | 17.22% | -120.57% | -10.66% | -283.97% | |||||
qoq | -131.93% | -60.79% | 391.03% | -112.56% | -189.16% | 18.97% | -93.49% | 12.79% | -1265.18% | -306.52% | -29.80% | -36.93% | 1108.94% | -99.06% | 131.83% | 20754.41% | -102.50% | 138.32% | 37.82% | -48.06% | -48.41% | 217.41% | -124.19% | -325.54% | -206.23% | ||
net income margin % | 2.61% | -4.55% | -22.03% | -4.37% | 27.76% | -47.72% | -37.25% | -444.50% | -409.84% | 17.25% | -14.30% | -26.69% | -38.15% | -2.58% | -395.79% | -111.48% | -0.55% | 20.17% | 8.15% | 5.99% | 11.31% | 22.79% | 7.50% | -37.67% | 14.45% | -15.18% | |
net income per share | |||||||||||||||||||||||||||
basic | 0.04 | -0.12 | -0.31 | -0.06 | 0.5 | -0.57 | -0.46 | -7.5 | -6.66 | 0.58 | -0.29 | -0.41 | -0.65 | -0.05 | -5.87 | -2.53 | -0.01 | 0.49 | 0.21 | 0.15 | 0.3 | 0.58 | 0.19 | -0.77 | 0.34 | -0.33 | |
diluted | 0.04 | -0.12 | -0.31 | -0.06 | 0.46 | -0.57 | -0.46 | -7.5 | -6.66 | 0.53 | -0.29 | -0.41 | -0.65 | -0.05 | -5.87 | -2.53 | -0.01 | 0.47 | 0.2 | 0.15 | 0.28 | 0.54 | 0.19 | -0.77 | 0.33 | -0.33 | |
weighted-average common shares outstanding: | |||||||||||||||||||||||||||
basic | 45,095 | 44,953 | 43,180 | 43,262 | 43,223 | 42,897 | 41,642 | 41,795 | 41,724 | 41,186 | 40,215 | 40,324 | 40,219 | 39,962 | 39,187 | 39,313 | 39,189 | 38,839 | 37,752 | 37,825 | 37,743 | 37,180 | 36,428 | 36,509 | 36,441,350 | 35,995,355 | |
diluted | 46,899 | 44,953 | 43,180 | 43,262 | 51,530 | 42,897 | 41,642 | 41,795 | 41,724 | 49,255 | 40,215 | 40,324 | 40,219 | 39,962 | 39,187 | 39,313 | 39,189 | 44,370 | 39,289 | 39,296 | 39,177 | 43,363 | 36,428 | 36,509 | 37,391,720 | 35,995,355 | |
goodwill impairment | 357,076,000 | 252,096,000 | |||||||||||||||||||||||||
weighted-average common share outstanding: | |||||||||||||||||||||||||||
basic | 45,095 | 44,953 | 43,180 | 43,262 | 43,223 | 42,897 | 41,642 | 41,795 | 41,724 | 41,186 | 40,215 | 40,324 | 40,219 | 39,962 | 39,187 | 39,313 | 39,189 | 38,839 | 37,752 | 37,825 | 37,743 | 37,180 | 36,428 | 36,509 | 36,441,350 | 35,995,355 | |
diluted | 46,899 | 44,953 | 43,180 | 43,262 | 51,530 | 42,897 | 41,642 | 41,795 | 41,724 | 49,255 | 40,215 | 40,324 | 40,219 | 39,962 | 39,187 | 39,313 | 39,189 | 44,370 | 39,289 | 39,296 | 39,177 | 43,363 | 36,428 | 36,509 | 37,391,720 | 35,995,355 | |
acquisition-related costs |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||
cash and cash equivalents | 108,260,000 | 92,130,000 | 84,017,000 | 73,672,000 | 117,368,000 | 104,103,000 | 121,485,000 | 115,522,000 | 99,176,000 | 98,736,000 | 101,154,000 | 86,100,000 | 95,377,000 | 90,657,000 | 94,847,000 | 108,454,000 | 111,819,000 | 117,236,000 | 128,428,000 | 120,840,000 | 119,546,000 | 110,360,000 | 136,067,000 | 132,844,000 | 95,584,000 | 113,396,000 |
marketable securities | 2,544,000 | 3,433,000 | 5,454,000 | 5,413,000 | 3,889,000 | 5,502,000 | 5,441,000 | 9,356,000 | 9,784,000 | 9,211,000 | 16,717,000 | 11,661,000 | 16,515,000 | 20,317,000 | 18,890,000 | 29,810,000 | 27,905,000 | 30,435,000 | 29,100,000 | 17,096,000 | 17,088,000 | 11,662,000 | ||||
accounts receivable | 63,606,000 | 51,228,000 | 58,937,000 | 62,220,000 | 65,018,000 | 47,671,000 | 62,755,000 | 72,799,000 | 66,787,000 | 58,693,000 | 61,270,000 | 56,984,000 | 61,449,000 | 66,438,000 | 45,073,000 | 62,698,000 | 48,029,000 | 37,765,000 | 45,560,000 | 53,141,000 | 59,091,000 | 60,426,000 | 49,943,000 | 62,566,000 | 92,272,000 | 64,928,000 |
deferred costs | 4,482,000 | 4,352,000 | 4,481,000 | 4,696,000 | 4,737,000 | 4,739,000 | 5,286,000 | 5,563,000 | 5,296,000 | 5,568,000 | 6,935,000 | 7,585,000 | 7,709,000 | 7,784,000 | 7,098,000 | 7,422,000 | 7,418,000 | 5,894,000 | 6,095,000 | 7,330,000 | 7,002,000 | 7,748,000 | 7,256,000 | 6,679,000 | 7,220,000 | 6,915,000 |
prepaid expenses and other current assets | 27,956,000 | 35,886,000 | 39,889,000 | 44,057,000 | 39,633,000 | 39,670,000 | 70,481,000 | 40,230,000 | 52,121,000 | 55,580,000 | 47,157,000 | 51,748,000 | 55,663,000 | 60,884,000 | 60,184,000 | 57,689,000 | 68,924,000 | 92,352,000 | 76,530,000 | 61,328,000 | 51,234,000 | 43,703,000 | 44,220,000 | 34,389,000 | 27,779,000 | 35,630,000 |
total current assets | 204,304,000 | 186,140,000 | 190,757,000 | 190,099,000 | 232,169,000 | 200,072,000 | 265,509,000 | 239,555,000 | 232,736,000 | 228,361,000 | 225,727,000 | 219,134,000 | 231,859,000 | 242,278,000 | 227,519,000 | 255,153,000 | 266,000,000 | 281,152,000 | 287,048,000 | 271,739,000 | 253,969,000 | 239,325,000 | 249,148,000 | 236,478,000 | 222,855,000 | 220,869,000 |
property and equipment | 33,982,000 | 36,418,000 | 35,761,000 | 34,860,000 | 29,412,000 | 29,371,000 | 30,139,000 | 30,731,000 | 32,242,000 | 32,625,000 | 34,013,000 | 34,924,000 | 35,630,000 | 36,947,000 | 37,707,000 | 38,027,000 | 37,184,000 | 34,437,000 | 31,505,000 | 30,723,000 | 29,544,000 | 29,708,000 | 29,529,000 | 28,366,000 | 26,206,000 | 24,070,000 |
operating lease right of use assets | 13,876,000 | 15,135,000 | 16,762,000 | 17,377,000 | 17,989,000 | 13,156,000 | 12,879,000 | 11,553,000 | 10,941,000 | 12,347,000 | 11,961,000 | 13,445,000 | 15,298,000 | 16,184,000 | 14,702,000 | 16,641,000 | 18,654,000 | 16,525,000 | 14,901,000 | 16,837,000 | 19,189,000 | 20,630,000 | 19,547,000 | 18,593,000 | 19,681,000 | |
goodwill | 296,864,000 | 299,037,000 | 299,003,000 | 299,064,000 | 293,357,000 | 288,886,000 | 296,858,000 | 292,276,000 | 650,623,000 | 906,396,000 | 900,342,000 | 904,910,000 | 904,050,000 | 901,963,000 | 890,802,000 | 1,114,556,000 | 1,123,561,000 | 1,125,648,000 | 1,128,511,000 | 1,132,897,000 | 1,130,502,000 | 1,136,356,000 | 1,128,198,000 | 1,121,616,000 | 1,117,577,000 | 1,122,865,000 |
deferred tax assets | 37,238,000 | 32,786,000 | 54,207,000 | 59,098,000 | 55,248,000 | 46,035,000 | 51,398,000 | 50,102,000 | 7,059,000 | 16,607,000 | 46,601,000 | 52,198,000 | 54,387,000 | 53,939,000 | 51,989,000 | 49,780,000 | 155,763,000 | 157,833,000 | 159,293,000 | 165,077,000 | 167,264,000 | 180,166,000 | 161,759,000 | 160,140,000 | 161,943,000 | 164,027,000 |
other assets | 17,081,000 | 17,672,000 | 18,600,000 | 20,122,000 | 20,860,000 | 20,858,000 | 22,365,000 | 23,970,000 | 25,173,000 | 37,594,000 | 44,165,000 | 48,854,000 | 52,041,000 | 54,380,000 | 52,039,000 | 57,042,000 | 54,450,000 | 19,090,000 | 20,081,000 | 20,354,000 | 19,275,000 | 16,580,000 | 14,938,000 | 15,863,000 | 14,867,000 | 13,650,000 |
total assets | 616,951,000 | 602,043,000 | 630,591,000 | 636,803,000 | 665,546,000 | 617,528,000 | 702,358,000 | 673,981,000 | 987,092,000 | 1,264,908,000 | 1,297,590,000 | 1,312,178,000 | 1,335,447,000 | 1,348,288,000 | 1,318,493,000 | 1,576,837,000 | 1,702,527,000 | 1,692,425,000 | 1,705,728,000 | 1,709,039,000 | 1,689,947,000 | 1,700,748,000 | 1,687,445,000 | 1,669,075,000 | 1,653,290,000 | 1,661,927,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||
accounts payable | 7,519,000 | 4,859,000 | 901,000 | 5,544,000 | 6,634,000 | 7,609,000 | 3,959,000 | 10,303,000 | 16,429,000 | 19,179,000 | 16,873,000 | 16,118,000 | 18,992,000 | 19,103,000 | 10,372,000 | 15,370,000 | 18,165,000 | 8,322,000 | 11,636,000 | 11,187,000 | 4,002,000 | 4,806,000 | 8,447,000 | 11,637,000 | 18,786,000 | 15,242,000 |
deferred revenue | 57,223,000 | 52,438,000 | 51,865,000 | 53,249,000 | 49,740,000 | 47,626,000 | 52,822,000 | 43,785,000 | 45,483,000 | 43,392,000 | 77,068,000 | 75,296,000 | 75,765,000 | 75,822,000 | 72,662,000 | 75,166,000 | 78,895,000 | 71,215,000 | 78,394,000 | 84,993,000 | 90,402,000 | 104,577,000 | 112,520,000 | 116,894,000 | 113,111,000 | 113,820,000 |
short-term operating lease liabilities | 4,104,000 | 4,471,000 | 4,344,000 | 4,158,000 | 3,958,000 | 3,828,000 | 4,528,000 | 4,646,000 | 5,188,000 | 5,676,000 | 5,434,000 | 5,505,000 | 6,003,000 | 5,759,000 | 5,071,000 | 5,486,000 | 5,844,000 | 5,386,000 | 4,562,000 | 5,497,000 | 5,602,000 | 6,259,000 | 5,700,000 | 5,727,000 | 5,270,000 | 4,986,000 |
accrued expenses and other current liabilities | 38,480,000 | 37,471,000 | 44,080,000 | 44,615,000 | 37,506,000 | 32,967,000 | 68,405,000 | 37,563,000 | 39,552,000 | 51,732,000 | 48,718,000 | 46,802,000 | 52,698,000 | 52,156,000 | 47,990,000 | 48,990,000 | 45,768,000 | 50,309,000 | 64,467,000 | 60,955,000 | 55,042,000 | 52,200,000 | 67,857,000 | 54,672,000 | 42,581,000 | 51,033,000 |
total current liabilities | 107,326,000 | 99,239,000 | 101,190,000 | 107,566,000 | 157,894,000 | 151,984,000 | 216,808,000 | 183,242,000 | 106,652,000 | 119,979,000 | 148,093,000 | 168,421,000 | 165,958,000 | 165,340,000 | 147,033,000 | 154,387,000 | 156,485,000 | 141,482,000 | 165,309,000 | 168,882,000 | 161,298,000 | 174,092,000 | 200,774,000 | 195,180,000 | 189,198,000 | 194,477,000 |
long-term debt | 172,686,000 | 171,924,000 | 199,693,000 | 198,823,000 | 197,593,000 | 196,208,000 | 194,812,000 | 193,435,000 | 278,890,000 | 277,419,000 | 275,951,000 | 254,702,000 | 264,687,000 | 267,346,000 | 259,436,000 | 261,202,000 | 263,000,000 | 264,831,000 | 265,093,000 | 265,372,000 | 265,681,000 | 266,019,000 | 266,872,000 | 267,172,000 | 237,925,000 | 239,026,000 |
deferred revenue, net of current portion | 141,335,000 | 141,905,000 | 140,021,000 | 132,742,000 | 119,954,000 | 113,444,000 | 114,354,000 | 109,262,000 | 103,468,000 | 100,913,000 | 145,531,000 | 153,002,000 | 160,452,000 | 162,293,000 | 165,972,000 | 173,519,000 | 182,823,000 | 193,443,000 | 198,343,000 | 204,790,000 | 211,399,000 | 215,692,000 | 212,573,000 | 219,197,000 | 234,981,000 | 245,883,000 |
long-term operating lease liabilities | 10,731,000 | 11,977,000 | 13,083,000 | 13,847,000 | 14,557,000 | 10,071,000 | 8,803,000 | 7,577,000 | 7,010,000 | 8,066,000 | 7,947,000 | 9,330,000 | 10,949,000 | 12,067,000 | 11,375,000 | 13,021,000 | 14,749,000 | 12,998,000 | 12,216,000 | 13,157,000 | 13,987,000 | 16,823,000 | 17,821,000 | 16,305,000 | 15,669,000 | 17,040,000 |
other liabilities | 26,328,000 | 26,557,000 | 25,928,000 | 28,152,000 | 26,279,000 | 25,119,000 | 26,484,000 | 26,265,000 | 27,672,000 | 27,398,000 | 25,193,000 | 23,909,000 | 23,978,000 | 21,391,000 | 21,727,000 | 24,596,000 | 29,284,000 | 30,170,000 | 32,822,000 | 34,989,000 | 34,141,000 | 34,994,000 | 31,649,000 | 32,528,000 | 39,138,000 | 39,286,000 |
total liabilities | 458,406,000 | 451,602,000 | 479,915,000 | 481,130,000 | 516,277,000 | 496,826,000 | 561,261,000 | 519,781,000 | 523,692,000 | 533,775,000 | 602,715,000 | 609,364,000 | 626,024,000 | 628,437,000 | 605,543,000 | 626,725,000 | 646,341,000 | 642,924,000 | 673,783,000 | 687,190,000 | 686,506,000 | 707,620,000 | 729,689,000 | 730,382,000 | 716,911,000 | 735,712,000 |
commitments and contingencies | ||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||
common stock, 0.01 par value... | 451,000 | 450,000 | 434,000 | 433,000 | 433,000 | 430,000 | 419,000 | 418,000 | 417,000 | 412,000 | 404,000 | 403,000 | 403,000 | 400,000 | 394,000 | 393,000 | 393,000 | 392,000 | 381,000 | 379,000 | 379,000 | 378,000 | 369,000 | 366,000 | 365,000 | 364,000 |
accumulated other comprehensive loss | -26,641,000 | -25,768,000 | -25,469,000 | -26,034,000 | -28,814,000 | -29,785,000 | -25,912,000 | -28,587,000 | -26,763,000 | -23,496,000 | -27,966,000 | -24,652,000 | -23,373,000 | -24,450,000 | -8,237,000 | -14,635,000 | -7,441,000 | |||||||||
additional paid-in capital | 1,128,755,000 | 1,121,452,000 | 1,116,165,000 | 1,108,367,000 | 1,102,022,000 | 1,096,085,000 | 1,088,330,000 | 1,083,693,000 | 1,077,527,000 | 1,064,022,000 | 1,056,099,000 | 1,049,173,000 | 1,038,048,000 | 1,023,467,000 | 1,029,542,000 | 1,023,896,000 | 1,018,731,000 | 1,006,205,000 | 1,002,353,000 | 992,305,000 | 983,640,000 | 973,892,000 | 974,307,000 | 974,012,000 | 949,916,000 | 945,054,000 |
accumulated deficit | -944,020,000 | -945,693,000 | -940,454,000 | -927,093,000 | -924,372,000 | -946,028,000 | -921,740,000 | -901,324,000 | -587,781,000 | -309,805,000 | -333,662,000 | -322,110,000 | -305,655,000 | -279,566,000 | -20,631,000 | -27,448,000 | -11,762,000 | |||||||||
total stockholders' equity | 158,545,000 | 150,441,000 | 150,676,000 | 155,673,000 | 149,269,000 | 120,702,000 | 141,097,000 | 154,200,000 | 463,400,000 | 731,133,000 | 694,875,000 | 702,814,000 | 709,423,000 | 719,851,000 | 712,950,000 | 950,112,000 | 1,056,186,000 | 1,049,501,000 | 1,031,945,000 | 1,021,849,000 | 1,003,441,000 | 993,128,000 | 957,756,000 | 938,693,000 | 936,379,000 | 926,215,000 |
total liabilities and stockholders' equity | 616,951,000 | 602,043,000 | 630,591,000 | 636,803,000 | 665,546,000 | 617,528,000 | 702,358,000 | 673,981,000 | 987,092,000 | 1,264,908,000 | 1,297,590,000 | 1,312,178,000 | 1,335,447,000 | 1,348,288,000 | 1,318,493,000 | 1,576,837,000 | 1,702,527,000 | 1,692,425,000 | 1,705,728,000 | 1,709,039,000 | 1,689,947,000 | 1,700,748,000 | 1,687,445,000 | 1,669,075,000 | 1,653,290,000 | 1,661,927,000 |
long-term marketable securities | 2,552,000 | 3,453,000 | 5,343,000 | 6,711,000 | 7,755,000 | 10,607,000 | 13,194,000 | 15,676,000 | 13,066,000 | 11,584,000 | 8,784,000 | 4,457,000 | 7,720,000 | 7,339,000 | 7,348,000 | |||||||||||
intangible assets | 551,000 | 1,059,000 | 1,706,000 | 2,184,000 | 2,750,000 | 3,374,000 | 3,875,000 | 4,644,000 | 5,299,000 | 7,713,000 | 9,700,000 | 12,546,000 | 15,947,000 | 20,138,000 | 25,348,000 | 30,618,000 | 35,536,000 | 41,070,000 | 45,616,000 | 50,152,000 | 55,107,000 | 60,713,000 | ||||
short-term debt | 60,056,000 | 59,954,000 | 87,094,000 | 86,945,000 | 24,700,000 | 12,500,000 | 12,500,000 | 10,938,000 | 9,375,000 | 7,813,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 6,250,000 | 9,450,000 | 9,396,000 | |||||||
accumulated other comprehensive income | -33,737,000 | -21,055,000 | -9,083,000 | -3,717,000 | 1,634,000 | 9,579,000 | 5,634,000 | 17,851,000 | 3,711,000 | |||||||||||||||||
(accumulated deficit) retained earnings | -283,249,000 | -53,122,000 | ||||||||||||||||||||||||
retained earnings | 46,145,000 | 46,621,000 | 27,577,000 | 19,586,000 | 13,788,000 | 1,007,000 | ||||||||||||||||||||
operating lease right-of-use assets | 20,096,000 | |||||||||||||||||||||||||
net parent investment | ||||||||||||||||||||||||||
accumulated earnings | 733,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||
net loss | 1,673,000 | -5,239,000 | -13,361,000 | -2,721,000 | -20,416,000 | -313,543,000 | ||||||||||||||||||||
adjustments to reconcile net loss to net cash from operations: | ||||||||||||||||||||||||||
depreciation and amortization | 2,791,000 | 2,184,000 | 2,037,000 | 2,719,000 | 3,348,000 | 2,445,000 | 2,581,000 | 2,665,000 | 2,698,000 | 2,686,000 | 2,887,000 | 3,118,000 | 5,025,000 | 5,008,000 | 5,086,000 | 5,279,000 | 6,364,000 | 7,210,000 | 7,385,000 | 7,329,000 | 7,323,000 | 7,624,000 | 7,337,000 | 7,733,000 | 7,612,000 | 7,359,000 |
provision for credit loss reserve | 12,000 | 0 | -79,000 | -2,441,000 | 0 | 0 | -3,000 | -151,000 | ||||||||||||||||||
stock-based compensation | 6,755,000 | 5,345,000 | 7,304,000 | 6,345,000 | 5,931,000 | 7,771,000 | 4,382,000 | 6,166,000 | 4,745,000 | 8,380,000 | 8,965,000 | 6,974,000 | 12,355,000 | 12,472,000 | 5,056,000 | 6,253,000 | 10,926,000 | 5,841,000 | 18,376,000 | 14,710,000 | 15,118,000 | 12,351,000 | 14,331,000 | 17,425,000 | 6,560,000 | 8,969,000 |
non-cash interest expense | 763,000 | 881,000 | 870,000 | 1,299,000 | 1,487,000 | 1,861,000 | 1,579,000 | 1,542,000 | 1,471,000 | 1,468,000 | 1,464,000 | 540,000 | 466,000 | 444,000 | 1,359,000 | 1,327,000 | 1,294,000 | 1,301,000 | 1,283,000 | 1,276,000 | 1,224,000 | 1,230,000 | 1,261,000 | 1,379,000 | 1,314,000 | 1,332,000 |
gain on debt extinguishment | 0 | -1,051,000 | -327,000 | |||||||||||||||||||||||
deferred tax provision | -4,649,000 | 21,809,000 | 5,544,000 | -1,032,000 | -9,198,000 | 4,927,000 | -1,781,000 | -43,826,000 | 10,651,000 | 30,298,000 | -6,107,000 | |||||||||||||||
unrealized foreign currency transaction losses | 175,000 | 127,000 | -3,053,000 | -1,652,000 | 1,997,000 | -1,961,000 | 2,048,000 | 1,020,000 | ||||||||||||||||||
other | -88,000 | 686,000 | 2,396,000 | 0 | 0 | -33,000 | -31,000 | -511,000 | 92,000 | 382,000 | 616,000 | -3,396,000 | 5,372,000 | -5,980,000 | 978,000 | 2,633,000 | 1,953,000 | 551,000 | 984,000 | -109,000 | ||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||
accounts receivable | -15,135,000 | 5,986,000 | 1,551,000 | 5,080,000 | -16,829,000 | 8,800,000 | 15,522,000 | -3,687,000 | -5,008,000 | 4,933,000 | -6,013,000 | 3,885,000 | 1,815,000 | -16,651,000 | 15,036,000 | -18,069,000 | -11,112,000 | 7,555,000 | 7,449,000 | 6,508,000 | -94,000 | -8,112,000 | 12,259,000 | 30,545,000 | -28,383,000 | 1,691,000 |
prepaid expenses and other assets | 10,801,000 | 6,086,000 | 5,005,000 | 1,882,000 | -1,951,000 | 27,201,000 | -29,266,000 | 10,946,000 | 4,684,000 | 1,170,000 | 8,290,000 | 6,888,000 | 9,753,000 | 3,261,000 | 865,000 | 1,733,000 | -16,647,000 | -19,707,000 | -13,596,000 | -9,457,000 | -8,633,000 | 1,025,000 | -8,983,000 | -7,723,000 | 4,588,000 | -18,193,000 |
deferred costs | 809,000 | 735,000 | 816,000 | 1,027,000 | 182,000 | 1,859,000 | 1,212,000 | 166,000 | 834,000 | 2,589,000 | 683,000 | -48,000 | 973,000 | 1,586,000 | 901,000 | 857,000 | 1,387,000 | 1,509,000 | 1,906,000 | 1,243,000 | 1,784,000 | 2,051,000 | -632,000 | 330,000 | -887,000 | -192,000 |
accounts payable | 2,742,000 | 3,747,000 | -4,634,000 | -1,008,000 | -1,322,000 | 3,814,000 | -6,322,000 | -5,941,000 | -2,674,000 | 2,382,000 | 975,000 | -3,065,000 | 44,000 | 7,820,000 | -4,481,000 | -1,655,000 | 9,446,000 | -3,153,000 | 505,000 | 7,035,000 | -474,000 | -3,655,000 | -2,260,000 | -6,554,000 | 5,479,000 | 905,000 |
accrued expenses and other liabilities | 565,000 | -6,021,000 | -1,103,000 | 6,398,000 | 9,555,000 | -33,087,000 | 31,110,000 | -1,563,000 | -5,385,000 | 3,712,000 | -74,000 | -3,264,000 | 3,185,000 | -255,000 | 1,219,000 | -583,000 | 682,000 | -2,797,000 | 2,901,000 | -1,056,000 | -1,010,000 | -1,960,000 | 8,536,000 | 6,255,000 | -9,182,000 | 22,210,000 |
deferred revenue | 6,915,000 | 2,619,000 | 6,168,000 | 6,765,000 | 4,258,000 | 6,107,000 | 9,585,000 | 5,034,000 | 7,001,000 | -82,660,000 | -3,092,000 | -7,685,000 | -3,251,000 | -7,501,000 | -8,459,000 | -7,996,000 | -1,512,000 | -10,336,000 | -11,253,000 | -12,908,000 | -14,625,000 | -6,867,000 | -13,851,000 | -13,298,000 | -10,546,000 | 2,065,000 |
net cash from operating activities | 14,107,000 | 37,894,000 | 12,752,000 | 23,701,000 | 15,466,000 | 9,254,000 | 6,115,000 | 12,852,000 | 1,044,000 | -2,815,000 | 11,258,000 | -8,197,000 | 6,555,000 | -2,118,000 | -4,953,000 | -3,928,000 | 1,598,000 | 5,145,000 | 23,321,000 | 24,059,000 | 16,200,000 | 10,809,000 | 26,212,000 | 19,312,000 | -10,191,000 | 9,456,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||
capital expenditures | -482,000 | -2,249,000 | -3,003,000 | -7,650,000 | -2,343,000 | -1,360,000 | -1,446,000 | -774,000 | -1,845,000 | -931,000 | -1,527,000 | -1,520,000 | -1,394,000 | -683,000 | -3,028,000 | -4,433,000 | -5,575,000 | -4,410,000 | -3,992,000 | -2,874,000 | -2,812,000 | -2,369,000 | -2,937,000 | -5,930,000 | -6,533,000 | -3,612,000 |
free cash flows | 13,625,000 | 35,645,000 | 9,749,000 | 16,051,000 | 13,123,000 | 7,894,000 | 4,669,000 | 12,078,000 | -801,000 | -3,746,000 | 9,731,000 | -9,717,000 | 5,161,000 | -2,801,000 | -7,981,000 | -8,361,000 | -3,977,000 | 735,000 | 19,329,000 | 21,185,000 | 13,388,000 | 8,440,000 | 23,275,000 | 13,382,000 | -16,724,000 | 5,844,000 |
sale and maturities of marketable securities | 2,539,000 | 886,000 | 2,019,000 | 0 | 1,000,000 | 2,493,000 | 1,905,000 | 5,295,000 | 1,470,000 | 2,442,000 | 10,124,000 | 4,300,000 | 6,400,000 | 9,500,000 | 6,200,000 | 14,550,000 | 10,747,000 | 5,706,000 | 7,350,000 | |||||||
other investing activities | -390,000 | -426,000 | -565,000 | -429,000 | -342,000 | -374,000 | -405,000 | -441,000 | -569,000 | -322,000 | -331,000 | -472,000 | -333,000 | -219,000 | 284,000 | 469,000 | 707,000 | 559,000 | 398,000 | 438,000 | ||||||
net cash from investing activities | 1,667,000 | -1,789,000 | -1,549,000 | -8,079,000 | -1,685,000 | 759,000 | 54,000 | 4,080,000 | -944,000 | 1,189,000 | 8,266,000 | -4,672,000 | 709,000 | 1,517,000 | -7,148,000 | 2,548,000 | -4,227,000 | -1,738,000 | -6,915,000 | -20,869,000 | -5,120,000 | -8,727,000 | -14,600,000 | -5,930,000 | -6,533,000 | -3,612,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||
principal payments of long-term debt | 0 | -27,600,000 | 0 | -193,750,000 | -3,125,000 | -1,563,000 | -1,561,000 | -1,563,000 | -1,563,000 | -1,563,000 | -1,563,000 | -1,563,000 | -1,563,000 | -1,563,000 | -1,563,000 | -267,637,000 | ||||||||||
principal payments of short-term debt | 0 | -60,125,000 | 0 | -26,964,000 | ||||||||||||||||||||||
common stock repurchases for tax withholdings for net settlement of equity awards | -13,000 | -7,541,000 | -180,000 | -29,000 | -802,000 | -1,369,000 | -8,000 | -113,000 | -3,535,000 | -6,209,000 | -60,000 | -404,000 | -1,787,000 | -2,643,000 | -1,043,000 | -1,537,000 | -1,850,000 | -44,573,000 | -11,680,000 | -1,889,000 | -1,942,000 | -30,258,000 | -7,756,000 | -694,000 | -778,000 | -141,000 |
principal payment of lease liabilities arising from a finance lease | 0 | -12,000 | -80,000 | -102,000 | -114,000 | -115,000 | -89,000 | -101,000 | -80,000 | -122,000 | -96,000 | -39,000 | -151,000 | -165,000 | -43,000 | -91,000 | -155,000 | -88,000 | -137,000 | -101,000 | -29,000 | -12,000 | -55,000 | |||
proceeds from the issuance of common stock | 562,000 | 7,499,000 | 675,000 | 29,000 | 811,000 | 1,364,000 | 264,000 | 176,000 | 4,260,000 | 6,201,000 | 938,000 | 293,000 | 2,671,000 | 1,723,000 | 1,119,000 | 1,484,000 | 1,320,000 | 32,139,000 | 4,840,000 | 1,637,000 | 1,382,000 | 3,663,000 | ||||
net cash from financing activities | 549,000 | -27,654,000 | 415,000 | -60,227,000 | -105,000 | -27,084,000 | 167,000 | -457,000 | 645,000 | -130,000 | -4,308,000 | 4,417,000 | -2,392,000 | -3,051,000 | -1,611,000 | -1,659,000 | -2,184,000 | -14,152,000 | -8,563,000 | -1,903,000 | -2,260,000 | -28,779,000 | -8,678,000 | 23,855,000 | -1,024,000 | 107,400,000 |
effects of exchange rate changes on cash and cash equivalents | -193,000 | -338,000 | 909,000 | -411,000 | -311,000 | -373,000 | -129,000 | -305,000 | -662,000 | -162,000 | -825,000 | -152,000 | -538,000 | 105,000 | -326,000 | -604,000 | -447,000 | -255,000 | 7,000 | 366,000 | 990,000 | 289,000 | 23,000 | -64,000 | 152,000 | |
net change in cash and cash equivalents | 16,130,000 | 8,113,000 | 10,345,000 | -43,696,000 | 13,265,000 | -17,382,000 | 5,963,000 | 16,346,000 | 440,000 | -2,418,000 | 15,054,000 | -9,277,000 | 4,720,000 | -4,190,000 | -13,607,000 | -3,365,000 | -5,417,000 | -11,192,000 | 7,588,000 | 1,294,000 | 9,186,000 | -25,707,000 | 3,223,000 | 37,260,000 | -17,812,000 | 113,396,000 |
cash and cash equivalents at beginning of period | 0 | 84,017,000 | 0 | 0 | 0 | 121,485,000 | 0 | 0 | 0 | 101,154,000 | 0 | 0 | 0 | 94,847,000 | 0 | 0 | 128,428,000 | 0 | 0 | 136,067,000 | ||||||
cash and cash equivalents at end of period | 16,130,000 | 92,130,000 | 10,345,000 | -43,696,000 | 13,265,000 | 104,103,000 | 5,963,000 | 16,346,000 | 440,000 | 98,736,000 | 15,054,000 | -9,277,000 | 4,720,000 | 90,657,000 | -3,365,000 | -5,417,000 | 117,236,000 | 1,294,000 | 9,186,000 | 110,360,000 | 37,260,000 | -17,812,000 | 113,396,000 | |||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||
cash paid for income taxes | 741,000 | 8,592,000 | 1,967,000 | 1,634,000 | 3,096,000 | 9,000 | 2,130,000 | 1,794,000 | 3,152,000 | 3,104,000 | 5,433,000 | 1,699,000 | 1,594,000 | 2,459,000 | 2,405,000 | 3,274,000 | 4,139,000 | 2,455,000 | 4,231,000 | 500,000 | 883,000 | 563,000 | 1,250,000 | 304,000 | -845,000 | 1,472,000 |
cash paid for interest | 0 | 1,575,000 | 1,575,000 | 903,000 | 0 | 3,077,000 | 1,639,000 | 1,313,000 | 73,000 | 3,003,000 | 102,000 | 4,976,000 | 2,151,000 | 4,341,000 | 1,364,000 | 3,573,000 | 759,000 | 3,392,000 | 733,000 | 3,414,000 | 1,598,000 | 3,805,000 | 389,000 | 5,347,000 | 5,321,000 | 3,676,000 |
supplemental cash flow disclosures from non-cash investing activities: | ||||||||||||||||||||||||||
fixed asset additions included in accounts payable and other current liabilities | -155,000 | 233,000 | ||||||||||||||||||||||||
loss on debt extinguishment | 0 | 0 | ||||||||||||||||||||||||
goodwill impairment | 0 | 357,076,000 | ||||||||||||||||||||||||
unrealized foreign currency transaction gain | ||||||||||||||||||||||||||
purchases of marketable securities | 0 | -6,980,000 | -3,964,000 | -7,081,000 | -10,604,000 | -8,038,000 | -9,522,000 | -3,593,000 | -8,671,000 | -24,733,000 | -2,709,000 | -6,358,000 | ||||||||||||||
proceeds from revolving credit facility | 0 | |||||||||||||||||||||||||
payments of revolver credit facility | ||||||||||||||||||||||||||
proceeds from long-term debt, net of discount | 20,000,000 | 0 | 298,014,000 | 0 | 249,705,000 | |||||||||||||||||||||
payments for long-term debt issuance costs | 0 | -390,000 | -16,383,000 | 0 | -403,000 | 0 | 0 | 0 | -520,000 | -637,000 | -5,250,000 | 0 | -515,000 | |||||||||||||
effect of foreign currency exchange rates on cash and cash equivalents | ||||||||||||||||||||||||||
supplemental information: | ||||||||||||||||||||||||||
net income | -24,288,000 | 23,857,000 | -26,089,000 | -2,158,000 | -230,127,000 | -99,267,000 | -476,000 | 19,044,000 | 7,991,000 | 5,798,000 | 10,466,000 | 21,638,000 | 6,817,000 | -28,181,000 | 12,495,000 | -11,762,000 | ||||||||||
adjustments to reconcile net income to net cash from operations: | ||||||||||||||||||||||||||
provision for expected credit loss reserve | 207,000 | |||||||||||||||||||||||||
payments for equity investments | 0 | 0 | ||||||||||||||||||||||||
unrealized foreign currency transaction gains | 1,750,000 | -2,012,000 | ||||||||||||||||||||||||
deferred tax benefit | 6,061,000 | 1,958,000 | -258,000 | -164,000 | -707,000 | -1,455,000 | -607,000 | 3,841,000 | 6,453,000 | -14,106,000 | -7,957,000 | 313,000 | -4,928,000 | |||||||||||||
purchase of debt securities | ||||||||||||||||||||||||||
benefit from credit loss reserve | 4,000 | 0 | -418,000 | -410,000 | ||||||||||||||||||||||
payments for equity securities | ||||||||||||||||||||||||||
net transactions with parent | ||||||||||||||||||||||||||
distributions to parent | ||||||||||||||||||||||||||
principal payments of lease liabilities arising from a finance leases | ||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||
net transaction with parent | -549,000 | 2,129,000 | 11,384,000 | |||||||||||||||||||||||
distribution to parent | 0 | 0 | -152,978,000 | |||||||||||||||||||||||
maturities of marketable securities | ||||||||||||||||||||||||||
provision for doubtful accounts | 179,000 | 79,000 | ||||||||||||||||||||||||
deferred tax expense | ||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects from acquisitions: | ||||||||||||||||||||||||||
payments for business acquisitions, net of cash acquired | ||||||||||||||||||||||||||
principal payments of lease liabilities arising from a finance lease | ||||||||||||||||||||||||||
proceeds from issuance of common stock from employee stock plans | ||||||||||||||||||||||||||
net advancement to parent |
