Elastic Reports First Quarter Fiscal 2026 Financial Results
Q1 Revenue of
First Quarter Fiscal 2026 Financial Highlights
-
Total revenue was
$415 million , an increase of 20% year-over-year, or 18% on a constant currency basis -
Total subscription revenue was
$389 million , an increase of 20% year-over-year, or 19% on a constant currency basis -
Sales-led subscription revenue (calculated as subscription revenue excluding monthly Elastic Cloud) was
$339 million , an increase of 22% year-over-year, or 20% on a constant currency basis -
Elastic Cloud revenue was
$196 million , an increase of 24% year-over-year, as reported and on a constant currency basis -
Current remaining performance obligations were
$956 million , an increase of 18% year-over-year, or 17% on a constant currency basis -
GAAP operating loss was
$9 million ; GAAP operating margin was -2% -
Non-GAAP operating income was
$65 million ; non-GAAP operating margin was 16% -
GAAP net loss per share was
$0.23 ; non-GAAP diluted earnings per share was$0.60 -
Operating cash flow was
$105 million with adjusted free cash flow of$116 million -
Cash, cash equivalents, and marketable securities were
$1.494 billion as ofJuly 31, 2025
“Elastic had an excellent Q1 and a strong start to the fiscal year surpassing the high end of our guidance across all metrics,” said
First Quarter Fiscal 2026 Key Metrics and Recent Business Highlights
Key Customer Metrics
-
Total customer count with Annual Contract Value (ACV) greater than
$100,000 was over 1,550 compared to over 1,510 in Q4 FY25, and over 1,370 in Q1 FY25 - Net Expansion Rate was approximately 112%
Product Innovations and Updates
-
Expanded Elastic Cloud Serverless, now generally available in 1 region on Microsoft Azure, 3 regions on
Google Cloud , and 6 regions on AWS - Launched Elastic AI SOC Engine (EASE), a new serverless security package that uses AI to enhance threat detection, triage, and investigation in existing SIEM and EDR tools
-
Introduced Logs Essentials, a new observability tier within Elastic Cloud Serverless, which enables critical log capabilities powered by
Elasticsearch without operational overhead -
Improved vector search with faster query performance and ranking quality through default availability of Better Binary Quantization (BBQ) and algorithm ACORN-1 in
Elasticsearch - Delivered the general availability of Cross Cluster Search in Elasticsearch Query Language (ES|QL) with major enhancements in data enrichment, resilience, monitoring, observability, and scaling capabilities
Other Business Highlights
- Recognized as a Leader in 2025 Gartner® Magic Quadrant™ for Observability Platforms
- Recognized as a Leader in The Forrester Wave™: Security Analytics Platforms, Q2 2025
-
Ranked #1 in AV-Comparatives Business Security Test (March -
April 2025 ) with a perfect score in both the real-world protection and malware protection tests -
Collaborated with
Dell and NVIDIA to power the Dell AI Data Platform withElasticsearch as the unstructured data engine -
Forged a strategic partnership with the
U.S. General Services Administration (GSA) to enable federal agencies to modernize IT infrastructure using the Elastic's Search AI platform -
Achieved the
Federal Risk and Authorization Management Program (FedRAMP) High “In Process” status on AWS GovCloud (US) -
Awarded the 2025
Google Cloud DORA Award for Architecting for the Future with AI
Financial Outlook
The Company is providing the following guidance:
For the second quarter of fiscal 2026 (ending
-
Total revenue is expected to be between
$415 million and$417 million , representing 14% year-over-year growth at the midpoint (14% year-over-year constant currency growth at the midpoint) - Non-GAAP operating margin is expected to be approximately 16%
-
Non-GAAP diluted earnings per share is expected to be between
$0.56 and$0.58 , assuming between 108.5 million and 109.5 million diluted weighted average ordinary shares outstanding
For fiscal 2026 (ending
-
Total revenue is expected to be between
$1.679 billion and$1.689 billion , representing 14% year-over-year growth at the midpoint (13% year-over-year constant currency growth at the midpoint) - Non-GAAP operating margin is expected to be approximately 16%
-
Non-GAAP diluted earnings per share is expected to be between
$2.29 and$2.35 , assuming between 109.0 million and 111.0 million diluted weighted average ordinary shares outstanding
The guidance assumes, among others, the following exchange rates:
See the section titled “Forward-Looking Statements” below for information on the factors that could cause our actual results to differ materially from those expressed or implied in our forward-looking statements. We present historical and forward-looking non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled “Statement Regarding Use of Non-GAAP Financial Measures” below for an explanation of these non-GAAP measures. A reconciliation of forward-looking non-GAAP measures to the corresponding GAAP measures for operating margin and net (loss)/earnings per share is not available without unreasonable effort due to the uncertainty regarding, and the potential variability of, many of the costs and expenses that may be incurred in the future. These items necessary to reconcile such non-GAAP measures could be material and have a significant impact on the Company’s results computed in accordance with GAAP.
Conference Call and Webcast
As previously announced, Elastic’s executive management team will host a conference call today at
About Elastic
Elastic (NYSE: ESTC), the
Elastic and associated marks are trademarks or registered trademarks of
Forward-Looking Statements
This press release contains forward-looking statements that involve substantial risks and uncertainties, which include, but are not limited to, statements regarding our expected financial results for the fiscal quarter ending
Any additional or unforeseen effects from the evolving macroeconomic and geopolitical environments may exacerbate these risks. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those expressed or implied in our forward-looking statements are included in our filings with the
Statement Regarding Use of Non-GAAP Financial Measures
In addition to our results determined in accordance with
Reconciliations of historical GAAP financial measures to their respective historical non-GAAP financial measures are included below. In relation to constant currency non-GAAP financial measures, the only reconciling item between GAAP financial measures and non-GAAP financial measures is the effect of foreign currency rate fluctuations. Further details on how we calculate such effects can be found in the definition of “Constant Currency” below.
Non-GAAP Gross Profit and Non-GAAP Gross Margin
We define non-GAAP gross profit and non-GAAP gross margin as GAAP gross profit and GAAP gross margin, respectively, excluding stock-based compensation expense and related employer taxes, and amortization of acquired intangible assets. We believe non-GAAP gross profit and non-GAAP gross margin provide our management and investors consistency and comparability with our past financial performance and facilitate period-to-period comparisons of operations, as these metrics generally eliminate the effects of certain variables from period to period for reasons unrelated to overall operating performance.
Non-GAAP Operating Income and Non-GAAP Operating Margin
We define non-GAAP operating income and non-GAAP operating margin as GAAP operating loss and GAAP operating margin, respectively, excluding stock-based compensation expense and related employer taxes, amortization of acquired intangible assets, acquisition-related expenses, and restructuring and other related charges. We believe non-GAAP operating income and non-GAAP operating margin provide our management and investors consistency and comparability with our past financial performance and facilitate period-to-period comparisons of operations, as these metrics generally eliminate the effects of certain variables from period to period for reasons unrelated to overall operating performance.
Non-GAAP Net Income and Non-GAAP Earnings Per Share
We define non-GAAP net income as GAAP loss, excluding stock-based compensation expense and related employer taxes, amortization of acquired intangible assets, acquisition-related expenses, and restructuring and other related charges. Additionally, non-GAAP net income and non-GAAP earnings per share are adjusted for an assumed provision for income taxes based on a projected non-GAAP annual effective tax rate of 13%. We define non-GAAP earnings per share, basic, as non-GAAP net income divided by weighted average shares outstanding and non-GAAP earnings per share, diluted, as non-GAAP net income divided by weighted average diluted shares outstanding, which includes the potentially dilutive effect of the company’s employee equity incentive plan awards. We believe non-GAAP earnings per share provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as this metric generally eliminates the effects of certain variables from period to period for reasons unrelated to overall operating performance.
Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin
Adjusted free cash flow is a non-GAAP financial measure that we define as net cash provided by operating activities adjusted for cash paid for interest on long-term debt less cash used for investing activities for purchases of property and equipment. Adjusted free cash flow margin is calculated as adjusted free cash flow divided by total revenue. Adjusted free cash flow does not represent residual cash flow available for discretionary expenditures since, among other things, we have mandatory debt service requirements.
Constant Currency
We compare the percent change in certain results from one period to another period using constant currency information to provide a framework for assessing how our business performed excluding the effect of foreign currency rate fluctuations. In presenting this information, current and comparative prior period results are converted into
Contact Information
Elastic Investor Relations
ir@elastic.co
Elastic Corporate Communications
PR-Team@elastic.co
Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Revenue |
|
|
|
||||
Subscription |
$ |
388,583 |
|
|
$ |
323,774 |
|
Services |
|
26,705 |
|
|
|
23,646 |
|
Total revenue |
|
415,288 |
|
|
|
347,420 |
|
Cost of revenue |
|
|
|
||||
Subscription |
|
69,418 |
|
|
|
68,347 |
|
Services |
|
27,328 |
|
|
|
23,410 |
|
Total cost of revenue |
|
96,746 |
|
|
|
91,757 |
|
Gross profit |
|
318,542 |
|
|
|
255,663 |
|
Operating expenses |
|
|
|
||||
Research and development |
|
109,122 |
|
|
|
89,332 |
|
Sales and marketing |
|
174,054 |
|
|
|
157,357 |
|
General and administrative |
|
44,806 |
|
|
|
42,673 |
|
Restructuring and other related charges |
|
— |
|
|
|
139 |
|
Total operating expenses |
|
327,982 |
|
|
|
289,501 |
|
Operating loss |
|
(9,440 |
) |
|
|
(33,838 |
) |
Other income, net |
|
|
|
||||
Interest expense |
|
(6,351 |
) |
|
|
(6,526 |
) |
Other income, net |
|
15,782 |
|
|
|
11,208 |
|
Loss before income taxes |
|
(9 |
) |
|
|
(29,156 |
) |
Provision for income taxes |
|
24,594 |
|
|
|
20,071 |
|
Net loss |
$ |
(24,603 |
) |
|
$ |
(49,227 |
) |
Net loss per share attributable to ordinary shareholders, basic and diluted |
$ |
(0.23 |
) |
|
$ |
(0.48 |
) |
Weighted-average shares used to compute net loss per share attributable to ordinary shareholders, basic and diluted |
|
105,961,879 |
|
|
|
102,284,435 |
|
Condensed Consolidated Balance Sheets (in thousands, except share and per share data) (unaudited) |
|||||||
|
As of
|
|
As of
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
662,338 |
|
|
$ |
727,543 |
|
Restricted cash |
|
3,652 |
|
|
|
3,671 |
|
Marketable securities |
|
832,000 |
|
|
|
669,717 |
|
Accounts receivable, net of allowance for credit losses of |
|
221,989 |
|
|
|
375,613 |
|
Deferred contract acquisition costs |
|
85,009 |
|
|
|
86,205 |
|
Prepaid expenses and other current assets |
|
73,323 |
|
|
|
68,258 |
|
Total current assets |
|
1,878,311 |
|
|
|
1,931,007 |
|
Property and equipment, net |
|
6,335 |
|
|
|
6,589 |
|
|
|
326,081 |
|
|
|
319,417 |
|
Operating lease right-of-use assets |
|
21,582 |
|
|
|
22,334 |
|
Intangible assets, net |
|
13,828 |
|
|
|
11,404 |
|
Deferred contract acquisition costs, non-current |
|
114,868 |
|
|
|
117,762 |
|
Deferred tax assets |
|
146,506 |
|
|
|
168,045 |
|
Other assets |
|
16,491 |
|
|
|
16,295 |
|
Total assets |
$ |
2,524,002 |
|
|
$ |
2,592,853 |
|
Liabilities and Shareholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
26,513 |
|
|
$ |
17,150 |
|
Accrued expenses and other liabilities |
|
73,295 |
|
|
|
86,347 |
|
Accrued compensation and benefits |
|
82,826 |
|
|
|
93,714 |
|
Operating lease liabilities |
|
8,043 |
|
|
|
8,928 |
|
Deferred revenue |
|
710,136 |
|
|
|
802,117 |
|
Total current liabilities |
|
900,813 |
|
|
|
1,008,256 |
|
Deferred revenue, non-current |
|
44,519 |
|
|
|
50,340 |
|
Long-term debt, net |
|
570,016 |
|
|
|
569,729 |
|
Operating lease liabilities, non-current |
|
16,112 |
|
|
|
16,357 |
|
Other liabilities, non-current |
|
21,186 |
|
|
|
20,937 |
|
Total liabilities |
|
1,552,646 |
|
|
|
1,665,619 |
|
Shareholders’ equity: |
|
|
|
||||
Preference shares, €0.01 par value; 165,000,000 shares authorized, 0 shares issued and outstanding as of |
|
— |
|
|
|
— |
|
Ordinary shares, par value €0.01 per share: 165,000,000 shares authorized; 106,268,106 shares issued and outstanding as of |
|
1,120 |
|
|
|
1,112 |
|
|
|
(369 |
) |
|
|
(369 |
) |
Additional paid-in capital |
|
2,119,669 |
|
|
|
2,049,416 |
|
Accumulated other comprehensive loss |
|
(24,740 |
) |
|
|
(23,204 |
) |
Accumulated deficit |
|
(1,124,324 |
) |
|
|
(1,099,721 |
) |
Total shareholders’ equity |
|
971,356 |
|
|
|
927,234 |
|
Total liabilities and shareholders’ equity |
$ |
2,524,002 |
|
|
$ |
2,592,853 |
|
Condensed Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Cash flows from operating activities |
|
|
|
||||
Net loss |
$ |
(24,603 |
) |
|
$ |
(49,227 |
) |
Adjustments to reconcile net loss to cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
2,316 |
|
|
|
4,173 |
|
Amortization of premium and accretion of discount on marketable securities, net |
|
(1,393 |
) |
|
|
(2,200 |
) |
Amortization of deferred contract acquisition costs |
|
26,173 |
|
|
|
23,181 |
|
Amortization of debt issuance costs |
|
287 |
|
|
|
275 |
|
Non-cash operating lease cost |
|
2,316 |
|
|
|
2,838 |
|
Stock-based compensation expense |
|
69,935 |
|
|
|
63,543 |
|
Deferred income taxes |
|
21,562 |
|
|
|
14,723 |
|
Unrealized foreign currency transaction gain |
|
(364 |
) |
|
|
(181 |
) |
Changes in operating assets and liabilities, net of impact of business acquisitions: |
|
|
|
||||
Accounts receivable, net |
|
153,982 |
|
|
|
127,203 |
|
Deferred contract acquisition costs |
|
(22,284 |
) |
|
|
(13,900 |
) |
Prepaid expenses and other current assets |
|
(5,066 |
) |
|
|
176 |
|
Other assets |
|
(1,075 |
) |
|
|
(1,939 |
) |
Accounts payable |
|
9,570 |
|
|
|
(16,400 |
) |
Accrued expenses and other liabilities |
|
(14,892 |
) |
|
|
(9,028 |
) |
Accrued compensation and benefits |
|
(10,987 |
) |
|
|
(17,789 |
) |
Operating lease liabilities |
|
(2,730 |
) |
|
|
(3,374 |
) |
Deferred revenue |
|
(97,912 |
) |
|
|
(69,320 |
) |
Net cash provided by operating activities |
|
104,835 |
|
|
|
52,754 |
|
Cash flows from investing activities |
|
|
|
||||
Purchases of property and equipment |
|
(656 |
) |
|
|
(747 |
) |
Business acquisitions, net of cash acquired |
|
(8,489 |
) |
|
|
— |
|
Purchases of marketable securities |
|
(248,596 |
) |
|
|
(95,163 |
) |
Sales, maturities, and redemptions of marketable securities |
|
87,366 |
|
|
|
92,390 |
|
Net cash used in investing activities |
|
(170,375 |
) |
|
|
(3,520 |
) |
Cash flows from financing activities |
|
|
|
||||
Proceeds from issuance of ordinary shares upon exercise of stock options |
|
326 |
|
|
|
4,745 |
|
Net cash provided by financing activities |
|
326 |
|
|
|
4,745 |
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(10 |
) |
|
|
1,239 |
|
Net (decrease) increase in cash, cash equivalents, and restricted cash |
|
(65,224 |
) |
|
|
55,218 |
|
Cash, cash equivalents, and restricted cash, beginning of period |
|
731,214 |
|
|
|
543,089 |
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
665,990 |
|
|
$ |
598,307 |
|
Revenue by Type (in thousands, except percentages) (unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
2025 |
|
2024 |
||||||||
|
Amount |
|
% of
|
|
Amount |
|
% of
|
||||
Annual Elastic Cloud |
$ |
145,912 |
|
35 |
% |
|
$ |
111,031 |
|
32 |
% |
Monthly Elastic Cloud |
|
49,862 |
|
12 |
% |
|
|
46,250 |
|
13 |
% |
Total Elastic Cloud |
|
195,774 |
|
47 |
% |
|
|
157,281 |
|
45 |
% |
Other subscription |
|
192,809 |
|
47 |
% |
|
|
166,493 |
|
48 |
% |
Total subscription |
|
388,583 |
|
94 |
% |
|
|
323,774 |
|
93 |
% |
Services |
|
26,705 |
|
6 |
% |
|
|
23,646 |
|
7 |
% |
Total revenue |
$ |
415,288 |
|
100 |
% |
|
$ |
347,420 |
|
100 |
% |
Reconciliation of GAAP to Non-GAAP Data Supplementary Information (in thousands, except percentages) (unaudited) |
||||||||||
|
Three Months
|
|
% Change
|
|
% Change
|
|
% Change
|
|
% Change
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
Annual Elastic Cloud |
$ |
145,912 |
|
31% |
|
31% |
|
8% |
|
8% |
Monthly Elastic Cloud |
|
49,862 |
|
8% |
|
8% |
|
6% |
|
6% |
Total Elastic Cloud |
|
195,774 |
|
24% |
|
24% |
|
8% |
|
7% |
Other subscription |
|
192,809 |
|
16% |
|
14% |
|
7% |
|
4% |
Total subscription |
|
388,583 |
|
20% |
|
19% |
|
7% |
|
6% |
Total revenue |
$ |
415,288 |
|
20% |
|
18% |
|
7% |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
Total sales-led subscription revenue |
$ |
338,721 |
|
22% |
|
20% |
|
8% |
|
6% |
|
|
|
|
|
|
|
|
|
|
|
Total deferred revenue |
$ |
754,655 |
|
20% |
|
19% |
|
(11)% |
|
(11)% |
Total remaining performance obligations |
$ |
1,460,676 |
|
16% |
|
15% |
|
(5)% |
|
(6)% |
Remaining performance obligations due within 12 months |
$ |
956,494 |
|
18% |
|
17% |
|
(4)% |
|
(4)% |
Reconciliation of GAAP to Non-GAAP Data Adjusted Free Cash Flow (in thousands, except percentages) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Net cash provided by operating activities |
$ |
104,835 |
|
|
$ |
52,754 |
|
Less: Purchases of property and equipment |
|
(656 |
) |
|
|
(747 |
) |
Add: Interest paid on long-term debt |
|
11,859 |
|
|
|
11,859 |
|
Adjusted free cash flow (1) |
$ |
116,038 |
|
|
$ |
63,866 |
|
Net cash used in investing activities |
$ |
(170,375 |
) |
|
$ |
(3,520 |
) |
Net cash provided by financing activities |
$ |
326 |
|
|
$ |
4,745 |
|
Net cash provided by operating activities (as a percentage of total revenue) |
|
25 |
% |
|
|
15 |
% |
Less: Purchases of property and equipment (as a percentage of total revenue) |
|
— |
% |
|
|
— |
% |
Add: Interest paid on long-term debt (as a percentage of total revenue) |
|
3 |
% |
|
|
3 |
% |
Adjusted free cash flow margin |
|
28 |
% |
|
|
18 |
% |
(1) Adjusted free cash flow includes cash paid for restructuring and other charges of |
Reconciliation of GAAP to Non-GAAP Data (in thousands, except percentages, share and per share data) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Gross Profit Reconciliation: |
|
|
|
||||
GAAP gross profit |
$ |
318,542 |
|
|
$ |
255,663 |
|
Stock-based compensation expense and related employer taxes |
|
6,843 |
|
|
|
6,309 |
|
Amortization of acquired intangibles |
|
1,576 |
|
|
|
3,275 |
|
Non-GAAP gross profit |
$ |
326,961 |
|
|
$ |
265,247 |
|
Gross Margin Reconciliation(1): |
|
|
|
||||
GAAP gross margin |
|
76.7 |
% |
|
|
73.6 |
% |
Stock-based compensation expense and related employer taxes |
|
1.6 |
% |
|
|
1.8 |
% |
Amortization of acquired intangibles |
|
0.4 |
% |
|
|
0.9 |
% |
Non-GAAP gross margin |
|
78.7 |
% |
|
|
76.3 |
% |
Operating (Loss) Income Reconciliation: |
|
|
|
||||
GAAP operating loss |
$ |
(9,440 |
) |
|
$ |
(33,838 |
) |
Stock-based compensation expense and related employer taxes |
|
72,863 |
|
|
|
67,567 |
|
Amortization of acquired intangibles |
|
1,576 |
|
|
|
3,275 |
|
Acquisition-related expenses |
|
127 |
|
|
|
48 |
|
Restructuring and other related charges |
|
— |
|
|
|
139 |
|
Non-GAAP operating income |
$ |
65,126 |
|
|
$ |
37,191 |
|
Operating Margin Reconciliation(1): |
|
|
|
||||
GAAP operating margin |
|
(2.3 |
)% |
|
|
(9.7 |
)% |
Stock-based compensation expense and related employer taxes |
|
17.5 |
% |
|
|
19.4 |
% |
Amortization of acquired intangibles |
|
0.4 |
% |
|
|
0.9 |
% |
Acquisition-related expenses |
|
— |
% |
|
|
— |
% |
Restructuring and other related charges |
|
— |
% |
|
|
— |
% |
Non-GAAP operating margin |
|
15.7 |
% |
|
|
10.7 |
% |
Net (Loss) Income Reconciliation: |
|
|
|
||||
GAAP net loss |
$ |
(24,603 |
) |
|
$ |
(49,227 |
) |
Stock-based compensation expense and related employer taxes |
|
72,863 |
|
|
|
67,567 |
|
Amortization of acquired intangibles |
|
1,576 |
|
|
|
3,275 |
|
Acquisition-related expenses |
|
127 |
|
|
|
48 |
|
Restructuring and other related charges |
|
— |
|
|
|
139 |
|
Income tax effects and adjustments(2) |
|
14,902 |
|
|
|
15,314 |
|
Non-GAAP net income |
$ |
64,865 |
|
|
$ |
37,116 |
|
Non-GAAP earnings per share attributable to ordinary shareholders, basic(1) |
$ |
0.61 |
|
|
$ |
0.36 |
|
Non-GAAP earnings per share attributable to ordinary shareholders, diluted(1) |
$ |
0.60 |
|
|
$ |
0.35 |
|
Weighted-average shares used to compute non-GAAP earnings per share attributable to ordinary shareholders, basic |
|
105,961,879 |
|
|
|
102,284,435 |
|
Weighted-average shares used to compute non-GAAP earnings per share attributable to ordinary shareholders, diluted |
|
107,891,810 |
|
|
|
105,964,740 |
|
(1) Totals may not sum, due to rounding. Gross margin, operating margin, and earnings per share are calculated based upon the respective underlying, non-rounded data. |
(2) Effective |
Reconciliation of GAAP to Non-GAAP Data (in thousands) (unaudited) |
|||||||
|
Three Months Ended |
||||||
|
2025 |
|
2024 |
||||
Cost of revenue reconciliation: |
|
|
|
||||
GAAP subscription |
$ |
69,418 |
|
|
$ |
68,347 |
|
Stock-based compensation expense and related employer taxes |
|
(2,653 |
) |
|
|
(2,520 |
) |
Amortization of acquired intangibles |
|
(1,576 |
) |
|
|
(3,275 |
) |
Non-GAAP subscription |
$ |
65,189 |
|
|
$ |
62,552 |
|
GAAP services |
$ |
27,328 |
|
|
$ |
23,410 |
|
Stock-based compensation expense and related employer taxes |
|
(4,190 |
) |
|
|
(3,789 |
) |
Non-GAAP services |
$ |
23,138 |
|
|
$ |
19,621 |
|
Operating expenses reconciliation: |
|
|
|
||||
GAAP research and development expense |
$ |
109,122 |
|
|
$ |
89,332 |
|
Stock-based compensation expense and related employer taxes |
|
(27,773 |
) |
|
|
(25,722 |
) |
Acquisition-related expenses |
|
(8 |
) |
|
|
(48 |
) |
Non-GAAP research and development expense |
$ |
81,341 |
|
|
$ |
63,562 |
|
GAAP sales and marketing expense |
$ |
174,054 |
|
|
$ |
157,357 |
|
Stock-based compensation expense and related employer taxes |
|
(24,069 |
) |
|
|
(22,449 |
) |
Non-GAAP sales and marketing expenses |
$ |
149,985 |
|
|
$ |
134,908 |
|
GAAP general and administrative expense |
$ |
44,806 |
|
|
$ |
42,673 |
|
Stock-based compensation expense and related employer taxes |
|
(14,178 |
) |
|
|
(13,087 |
) |
Acquisition-related expenses |
|
(119 |
) |
|
|
— |
|
Non-GAAP general and administrative expense |
$ |
30,509 |
|
|
$ |
29,586 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250828483906/en/
Elastic Investor Relations
ir@elastic.co
Elastic Corporate Communications
PR-Team@elastic.co
Source: