Docebo Reports Fourth Quarter and Fiscal Year 2025 Results
"Q4 was one of
Fourth Quarter 2025 Financial Highlights
-
Subscription revenue of
$59.1 million , an increase of 9% from the comparative period in the prior year, represented 94% of total revenue. -
Subscription revenue increased by 7% after adjusting for the positive impact of approximately 2 percentage points resulting from the weakening of the
U.S. dollar relative to foreign currencies. -
Total revenue of
$63.0 million , an increase of 11% from the comparative period in the prior year. -
Total revenue increased by 9% after adjusting for the positive impact of approximately 2 percentage points given the weakening of the
U.S. dollar relative to foreign currencies. -
Gross profit of
$50.3 million , an increase of 8% from the comparative period in the prior year, represented 79.8% of revenue compared to 81.3% of revenue for the comparative period in the prior year. -
Net income of
$26.9 million , or$0.93 per share, compared to net income of$11.9 million , or$0.39 per share for the comparative period in the prior year. -
Adjusted Net Income1 of
$13.3 million , or Adjusted Earnings per share of$0.46 , compared to Adjusted Net Income of$8.7 million , or Adjusted Earnings per share of$0.29 , for the comparative period in the prior year. -
ARR was
$238.1 million , an increase of 8.4% from the comparative period in the prior year. ARR was positively impacted in the quarter by$0.1 million due to the effects of foreign exchange. -
Our largest OEM customer represented 4.4% of ARR as at
December 31, 2025 , compared to 9.5% as atDecember 31, 2024 . - Excluding our largest OEM customer and after adjusting for the above noted positive impact due to the effects of foreign exchange, ARR increased by approximately 12.5% from the comparative period in the prior year.
-
Adjusted EBITDA1 of
$13.3 million , representing 21.2% of total revenue, compared to$9.5 million , representing 16.7% of total revenue, for the comparative period in the prior year. -
Cash flow from operating activities of
$8.7 million , compared to$9.7 million for the comparative period in the prior year. -
Free Cash Flow1 of
$12.3 million , representing 19.6% of total revenue for the three months endedDecember 31, 2025 , compared to$10.1 million , representing 17.7% of total revenue, for the comparative period in the prior year.
Fourth Quarter 2025 Customer Updates
-
Notable new customer wins include a leading
U.S. -based casual dining company operating more than 800 restaurants across 11 countries. The company selectedDocebo over its incumbent HCM provider and another competitor to modernize its global learning and development infrastructure, centralizing onboarding, operational training, leadership development, and compliance on a single, scalable platform. By enabling mobile-first access for frontline employees, the organization aims to accelerate speed to proficiency and drive a consistent guest experience across its locations worldwide. -
Following a competitive evaluation process, a global quick-service restaurant leader serving millions of guests daily across more than 35,000 locations worldwide selected
Docebo to modernize and scale its global franchisee training platform, with a focus on frontline restaurant employees. This win underscores Docebo’s strength in the quick-service restaurant sector and highlights the power of our extended enterprise capabilities in supporting large, distributed franchise networks with standardized, high-impact learning at scale. -
A global leader in AI-powered logistics and planning platform technology, selected
Docebo through a competitive RFP process to replace its incumbent LMS and unify sales enablement with customer and partner education on a single platform. The company choseDocebo for our scalability, flexible e-commerce, built-in integrations, AI automation, and ability to measure learning ROI, reinforcing our strength in complex, global SaaS environments. -
A European-based multinational engineering and design software provider with nearly 50,000 employees, selected
Docebo after a nearly three-yearRFI , RFP, and proof-of-concept process to replace its internally developed LMS. In a highly competitive evaluation, we prevailed over a legacy provider to unify Sales Enablement with Customer Support, Professional Services, and Engineering Enablement on a single enterprise platform. -
A major
U.S. financial services regulator overseeingU.S. broker-dealers, selectedDocebo to modernize and unify its learning ecosystem. Working with a partner,Docebo replaced a legacy solution to centralize the organization’s complex internal training requirements. The decision was driven by Docebo’s robust product roadmap that addresses AI innovation, user experience, and advanced analytics, reinforcing Docebo’s strength in supporting highly regulated, mission-critical organizations at scale. -
In Q4, Docebo’s Public Sector team secured a notable win with
Miami-Dade and expanded its footprint within theDepartment of War Cyber Crime Center (DC3) Cyber Training Academy in partnership with Deloitte. These engagements reflect continued traction across Federal and SLED markets as government agencies advance workforce modernization initiatives.
Update on Substantial Issuer Bid
The Company also announced today, in accordance with
The Offer provides that the Company shall not be required to accept for purchase any deposited Common Shares, and may withdraw, terminate, extend, vary or cancel the Offer if, at any time there shall have occurred a decrease in excess of 10% of the market price of the Common Shares on the TSX or Nasdaq Global Select Market measured from the close of business on
The Offer will expire on
The foregoing is for informational purposes only and does not constitute an offer to buy or the solicitation of an offer to sell Common Shares. The solicitation and the offer to buy Common Shares will only be made pursuant to the Offer documents, which have been filed with the applicable securities regulators in
|
1 Please refer to “Non-IFRS Measures and Reconciliation of Non-IFRS Measures” section of this press release. |
Financial Outlook
-
Total revenue between
$63.5 million and$63.7 million -
Adjusted EBITDA between
$10.3 million to$10.5 million
Management expects subscription revenue to be in line with total revenue growth.
-
Subscription revenue between
$251.5 million and$253.5 million -
Total revenue between
$267.5 million and$269.5 million -
Adjusted EBITDA between
$52.5 million and$54.5 million
The information in this section is forward-looking. Please see the sections entitled “Non-IFRS Measures and Reconciliation of Non-IFRS Measures” and “Key Performance Indicators” in this press release for how we define “Adjusted EBITDA” and the section entitled “Forward-Looking Information.” A reconciliation of forward-looking “Adjusted EBITDA” to the most directly comparable IFRS measure is not available without unreasonable effort, as certain items cannot be reasonably predicted because of their high variability, complexity and low visibility.
Fourth Quarter and Fiscal Year 2025 Results
Selected Financial Measures
|
|
Three months ended |
|
Fiscal year ended |
||||||||||||||
|
|
2025 |
|
2024 |
|
Change |
Change |
|
2025 |
|
2024 |
|
Change |
Change |
||||
|
$ |
|
$ |
|
$ |
|
% |
|
|
$ |
|
$ |
|
$ |
|
% |
||
|
Subscription Revenue (in thousands of US dollars) |
59,082 |
|
53,976 |
|
5,106 |
|
9.5 |
% |
|
228,377 |
|
204,302 |
|
24,075 |
|
11.8 |
% |
|
Professional Services (in thousands of US dollars) |
3,955 |
|
3,065 |
|
890 |
|
29.0 |
% |
|
14,310 |
|
12,629 |
|
1,681 |
|
13.3 |
% |
|
Total Revenue (in thousands of US dollars) |
63,037 |
|
57,041 |
|
5,996 |
|
10.5 |
% |
|
242,687 |
|
216,931 |
|
25,756 |
|
11.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross Profit (in thousands of US dollars) |
50,297 |
|
46,391 |
|
3,906 |
|
8.4 |
% |
|
194,836 |
|
175,636 |
|
19,200 |
|
10.9 |
% |
|
Percentage of Total Revenue |
79.8 |
% |
81.3 |
% |
|
|
|
80.3 |
% |
81.0 |
% |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income (in thousands of US dollars) |
26,853 |
|
11,910 |
|
14,943 |
|
125.5 |
% |
|
37,512 |
|
26,736 |
|
10,776 |
|
40.3 |
% |
|
Earnings per Share - Basic |
0.93 |
|
0.39 |
|
0.54 |
|
138.5 |
% |
|
1.31 |
|
0.88 |
|
0.43 |
|
48.9 |
% |
|
Earnings per Share - Diluted |
0.91 |
|
0.38 |
|
0.53 |
|
139.5 |
% |
|
1.28 |
|
0.86 |
|
0.42 |
|
48.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash Provided by Operating Activities (in thousands of US dollars) |
8,691 |
|
9,727 |
|
(1,036 |
) |
(10.7 |
)% |
|
28,173 |
|
29,249 |
|
(1,076 |
) |
(3.7 |
)% |
Key Performance Indicators and Non-IFRS Measures
|
|
As at |
|||||||
|
|
2025 |
|
2024 |
|
Change |
Change % |
||
|
Annual Recurring Revenue (in millions of US dollars) |
238.1 |
|
219.7 |
|
18.4 |
|
8.4 |
% |
|
Average Contract Value (in thousands of US dollars) |
66.5 |
|
55.2 |
|
11.3 |
|
20.5 |
% |
|
Net Dollar Retention Rate |
99 |
% |
100 |
% |
(1 |
)% |
(1 |
)% |
|
|
Three months ended |
|
Fiscal year ended |
||||||||||
|
|
2025 |
2024 |
Change |
Change |
|
2025 |
2024 |
Change |
Change |
||||
|
$ |
$ |
$ |
% |
|
|
$ |
$ |
$ |
|
% |
|||
|
Adjusted EBITDA (in thousands of US dollars) |
13,341 |
9,515 |
3,826 |
|
40.2 |
% |
|
43,891 |
33,616 |
10,275 |
|
30.6 |
% |
|
Adjusted Net Income (in thousands of US dollars) |
13,260 |
8,658 |
4,602 |
|
53.2 |
% |
|
40,570 |
32,116 |
8,454 |
|
26.3 |
% |
|
Adjusted Earnings per Share - Basic |
0.46 |
0.29 |
0.17 |
|
58.6 |
% |
|
1.41 |
1.06 |
0.35 |
|
33.0 |
% |
|
Adjusted Earnings per Share - Diluted |
0.45 |
0.28 |
0.17 |
|
60.7 |
% |
|
1.38 |
1.04 |
0.34 |
|
32.7 |
% |
|
Working Capital (in thousands of US dollars) |
18,650 |
19,485 |
(835 |
) |
(4.3 |
)% |
|
18,650 |
19,485 |
(835 |
) |
(4.3 |
)% |
|
Free Cash Flow (in thousands of US dollars) |
12,341 |
10,109 |
2,232 |
|
22.1 |
% |
|
38,377 |
32,286 |
6,091 |
|
18.9 |
% |
Conference Call
Management will host a conference call on
The consolidated financial statements for the fiscal year ended
An archived recording of the conference call will be available until
Forward-Looking Information
This press release contains “forward-looking information” and “forward-looking statements” (collectively, “forward-looking information”) within the meaning of applicable securities laws.
In some cases, forward-looking information can be identified by the use of forward-looking terminology such as “plans”, “targets”, “expects”, “is expected”, “an opportunity exists”, “budget”, “scheduled”, “estimates”, “outlook”, “forecasts”, “projection”, “prospects”, “strategy”, “intends”, “anticipates”, “believes”, or variations of such words and phrases or statements that certain actions, events or results “may”, “could”, “would”, “might” or, “will”, “occur” or “be achieved”, and similar words or the negative of these terms and similar terminology. In addition, any statements that refer to expectations, intentions, projections or other characterizations of future events or circumstances contain forward-looking information. Statements containing forward-looking information are not historical facts but instead represent management’s expectations, estimates and projections regarding future events or circumstances.
This forward-looking information in this press release includes, but is not limited to, statements regarding the Company’s business; the guidance for the three months ended
Forward-looking information is necessarily based on a number of opinions, estimates and assumptions that, while considered by the Company to be appropriate and reasonable as of the date of this press release, are subject to known and unknown risks, uncertainties, assumptions and other factors that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking information, including but not limited to:
- the Company’s ability to execute its growth strategies;
- the impact of changing conditions in the global corporate e-learning market;
- increasing competition in the global corporate e-learning market in which the Company operates;
- fluctuations in currency exchange rates and volatility in financial markets;
- changes in the attitudes, financial condition and demand of our target market;
- the Company’s ability to operate its business and effectively manage its growth under evolving macroeconomic conditions, such as high inflation and recessionary environments;
- developments and changes in applicable laws and regulations;
- fluctuations in the length and complexity of the sales cycle for our platform, especially for sales to larger enterprises;
- issues in the use of AI in our platform and potential resulting reputational harm or liability; and
-
such other factors discussed in greater detail under the “Risk Factors” section of our Annual Information Form dated
February 26, 2026 (“AIF”), which is available under our profile on SEDAR+ at www.sedarplus.ca.
Our guidance for the three months ending
-
foreign exchange rates remain consistent with those in effect as at
December 31, 2025 ; - macro-economic conditions will be generally consistent with those experienced in 2025;
-
2026 revenue from our largest original equipment manufacturer customer will be approximately 3-4% of 2026 total revenue and 2026 revenue from our recent acquisition of 365Talents will be approximately
US$9,000,000 ; -
we will not close any new individual customer contracts or deals with Annual Recurring Revenue greater than
US$1,000,000 in 2026; - we will maintain our customer retention levels, and specifically, that our customers will renew contractual commitments on a periodic basis as those commitments come up for renewal, at rates not materially inconsistent with our historical experience; and
- with respect to Adjusted EBITDA, we will contain expense levels while expanding our business.
If any of these risks or uncertainties materialize, or if the opinions, estimates or assumptions underlying the forward-looking information prove incorrect, actual results or future events might vary materially from those anticipated in the forward-looking information. The opinions, estimates or assumptions referred to above and described in greater detail in the “Summary of Factors Affecting our Performance” section of our MD&A for the fiscal year ended
Although we have attempted to identify important risk factors that could cause actual results to differ materially from those contained in forward-looking information, there may be other risk factors not presently known to us or that we presently believe are not material that could also cause actual results or future events to differ materially from those expressed in such forward-looking information. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. No forward-looking statement is a guarantee of future results. Accordingly, you should not place undue reliance on forward-looking information, which speaks only as of the date made. The forward-looking information contained in this press release represents our expectations as of the date specified herein, and are subject to change after such date. However, we disclaim any intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.
All of the forward-looking information contained in this press release is expressly qualified by the foregoing cautionary statements.
Additional information relating to
About
Results of Operations
The following table outlines our consolidated statements of income and comprehensive income for the following periods:
|
|
Three months ended |
|
Fiscal year ended |
||||||
|
(In thousands of US dollars, except per share data) |
2025 |
|
2024 |
|
|
2025 |
|
2024 |
|
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
Revenue |
63,037 |
|
57,041 |
|
|
242,687 |
|
216,931 |
|
|
Cost of revenue |
12,740 |
|
10,650 |
|
|
47,851 |
|
41,295 |
|
|
Gross profit |
50,297 |
|
46,391 |
|
|
194,836 |
|
175,636 |
|
|
|
|
|
|
|
|
||||
|
Operating expenses |
|
|
|
|
|
||||
|
General and administrative |
8,407 |
|
7,874 |
|
|
34,699 |
|
32,589 |
|
|
Sales and marketing |
18,006 |
|
18,431 |
|
|
76,354 |
|
69,518 |
|
|
Research and development |
12,113 |
|
11,577 |
|
|
50,120 |
|
43,908 |
|
|
Share-based compensation |
1,551 |
|
1,660 |
|
|
5,998 |
|
7,330 |
|
|
Foreign exchange loss (gain) |
82 |
|
(1,841 |
) |
|
1,243 |
|
(2,385 |
) |
|
Depreciation and amortization |
798 |
|
865 |
|
|
3,186 |
|
3,384 |
|
|
|
40,957 |
|
38,566 |
|
|
171,600 |
|
154,344 |
|
|
Operating income |
9,340 |
|
7,825 |
|
|
23,236 |
|
21,292 |
|
|
|
|
|
|
|
|
||||
|
Finance income, net |
181 |
|
(565 |
) |
|
(1,207 |
) |
(2,404 |
) |
|
Other (income) loss |
— |
|
(1 |
) |
|
(2 |
) |
(17 |
) |
|
Income before income taxes |
9,159 |
|
8,391 |
|
|
24,445 |
|
23,713 |
|
|
|
|
|
|
|
|
||||
|
Income tax (recovery) expense |
(17,694 |
) |
(3,519 |
) |
|
(13,067 |
) |
(3,023 |
) |
|
|
|
|
|
|
|
||||
|
Net income |
26,853 |
|
11,910 |
|
|
37,512 |
|
26,736 |
|
|
|
|
|
|
|
|
||||
|
Other comprehensive income |
|
|
|
|
|
||||
|
Item that may be reclassified subsequently to income: |
|
|
|
|
|
||||
|
Exchange (gain) loss on translation of foreign operations |
(388 |
) |
2,804 |
|
|
(1,460 |
) |
3,387 |
|
|
Item not subsequently reclassified to income: |
|
|
|
|
|
||||
|
Actuarial gain |
(388 |
) |
(58 |
) |
|
(388 |
) |
(58 |
) |
|
|
(776 |
) |
2,746 |
|
|
(1,848 |
) |
3,329 |
|
|
|
|
|
|
|
|
||||
|
Comprehensive income |
27,629 |
|
9,164 |
|
|
39,360 |
|
23,407 |
|
|
|
|
|
|
|
|
||||
|
Earnings per share - basic |
0.93 |
|
0.39 |
|
|
1.31 |
|
0.88 |
|
|
Earnings per share - diluted |
0.91 |
|
0.38 |
|
|
1.28 |
|
0.86 |
|
|
Weighted average number of common shares outstanding - basic |
28,728,565 |
|
30,217,283 |
|
|
28,694,635 |
|
30,273,036 |
|
|
Weighted average number of common shares outstanding - diluted |
29,415,750 |
|
30,944,952 |
|
|
29,373,031 |
|
30,989,537 |
|
Key Statement of Financial Position Information
|
(In thousands of US dollars, except percentages) |
|
|
|
Change |
|
Change |
|
|
|
$ |
$ |
|
$ |
|
% |
|
|
Cash and cash equivalents |
74,037 |
92,540 |
|
(18,503 |
) |
(20.0 |
)% |
|
Total assets |
206,647 |
190,713 |
|
15,934 |
|
8.4 |
% |
|
Total liabilities |
132,556 |
132,952 |
|
(396 |
) |
(0.3 |
)% |
|
Total long-term liabilities |
8,757 |
4,350 |
|
4,407 |
|
101.3 |
% |
Non-IFRS Measures and Reconciliation of Non-IFRS Measures
This press release makes reference to certain non-IFRS measures including key performance indicators used by management and typically used by our competitors in the SaaS industry. These measures are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS and are therefore not necessarily comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing further understanding of our results of operations from management’s perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS. These non-IFRS measures are used to provide investors with alternative measures of our operating performance and liquidity and thus highlight trends in our business that may not otherwise be apparent when relying solely on IFRS measures. We also believe that securities analysts, investors and other interested parties frequently use non-IFRS measures, including SaaS industry metrics, in the evaluation of companies in the SaaS industry. Management also uses non-IFRS measures to facilitate operating performance comparisons from period to period, the preparation of annual operating budgets and forecasts and to determine components of executive compensation. The non-IFRS measures referred to in this press release include “Annual Recurring Revenue”, “Average Contract Value”, “Adjusted EBITDA”, “Adjusted Net Income”, “Adjusted Earnings per Share - Basic and Diluted”, “Working Capital” and “Free Cash Flow”.
Key Performance Indicators
We recognize subscription revenues ratably over the term of the subscription period under the provisions of our agreements with customers. The terms of our agreements, combined with high customer retention rates, provides us with a significant degree of visibility into our near-term revenues. Management uses a number of metrics, including the ones identified below, to measure the Company’s performance and customer trends, which are used to prepare financial plans and shape future strategy. Our key performance indicators may be calculated in a manner different than similar key performance indicators used by other companies.
-
Annual Recurring Revenue: We define Annual Recurring Revenue as the annualized equivalent value of the subscription revenue of all existing contracts (including Original Equipment Manufacturer contracts) as at the date being measured, excluding non-recurring revenues from implementation, support and maintenance fees. Our customers generally enter into annual or multi-year contracts which are non-cancellable or cancellable with penalty. Accordingly, our calculation of Annual Recurring Revenue assumes that customers will renew the contractual commitments on a periodic basis as those commitments come up for renewal. Subscription agreements may be subject to price increases upon renewal reflecting both inflationary increases and the additional value provided by our solutions. In addition to the expected increase in subscription revenue from price increases over time, existing customers may subscribe for additional features, learners or services during the term. We believe that this measure provides a fair real-time measure of performance in a subscription-based environment. Annual Recurring Revenue provides us with visibility for consistent and predictable growth to our cash flows. Our strong total revenue growth coupled with increasing Annual Recurring Revenue indicates the continued strength in the expansion of our business and will continue to be our focus on a go-forward basis.
- Average Contract Value: Average Contract Value is calculated as total Annual Recurring Revenue divided by the number of active customers.
Annual Recurring Revenue and Average Contract Value as at
|
|
2025 |
2024 |
Change |
Change % |
|
Annual Recurring Revenue (in millions of US dollars) |
238.1 |
219.7 |
18.4 |
8.4% |
|
Average Contract Value (in thousands of US dollars) |
66.5 |
55.2 |
11.3 |
20.5% |
Adjusted EBITDA
Adjusted EBITDA is defined as net income excluding net finance income, depreciation and amortization, income taxes, share-based compensation and related payroll taxes, other income, foreign exchange gains and losses, acquisition related compensation, transaction related expenses and restructuring costs, if any.
The IFRS measure most directly comparable to Adjusted EBITDA presented in our financial statements is net income.
The following table reconciles Adjusted EBITDA to net income for the periods indicated:
|
|
|
|
|
|
|
||||
|
|
Three months ended |
|
Fiscal year ended |
||||||
|
(In thousands of US dollars) |
2025 |
|
2024 |
|
|
2025 |
|
2024 |
|
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
Net income |
26,853 |
|
11,910 |
|
|
37,512 |
|
26,736 |
|
|
Finance income, net(1) |
181 |
|
(565 |
) |
|
(1,207 |
) |
(2,404 |
) |
|
Depreciation and amortization(2) |
798 |
|
865 |
|
|
3,186 |
|
3,384 |
|
|
Income tax (recovery) expense |
(17,694 |
) |
(3,519 |
) |
|
(13,067 |
) |
(3,023 |
) |
|
Share-based compensation(3) |
1,551 |
|
1,660 |
|
|
5,998 |
|
7,330 |
|
|
Other income(4) |
— |
|
(1 |
) |
|
(2 |
) |
(17 |
) |
|
Foreign exchange loss (gain)(5) |
82 |
|
(1,841 |
) |
|
1,243 |
|
(2,385 |
) |
|
Acquisition related compensation(6) |
1,316 |
|
1,006 |
|
|
4,390 |
|
3,995 |
|
|
Transaction related expenses(7) |
177 |
|
— |
|
|
647 |
|
— |
|
|
Restructuring(8) |
77 |
|
— |
|
|
5,191 |
|
— |
|
|
Adjusted EBITDA |
13,341 |
|
9,515 |
|
|
43,891 |
|
33,616 |
|
|
Adjusted EBITDA as a percentage of total revenue |
21.2 |
% |
16.7 |
% |
|
18.1 |
% |
15.5 |
% |
|
(1) |
Finance income, net, is primarily related to interest income earned on cash and cash equivalents as the funds are invested in highly liquid short-term interest-bearing marketable securities which is offset by interest expenses incurred on lease obligations, and contingent consideration as well as bank fees and other expenses. |
|
|
|
|
|
|
(2) |
Depreciation and amortization expense is primarily related to depreciation expense on right-of-use assets, property and equipment and acquired intangible assets. |
|
|
|
|
|
|
(3) |
These expenses represent non-cash expenditures recognized in connection with the issuance of share-based compensation to our employees and directors and cash payroll taxes paid on gains earned by option holders when stock options are exercised. |
|
|
|
|
|
|
(4) |
Other income, net is primarily comprised of rental income from subleasing office space. |
|
|
|
|
|
|
(5) |
These non-cash gains and losses relate to foreign exchange translation. |
|
|
|
|
|
|
(6) |
These costs represent the earn-out portion of the consideration paid to the vendors of previously acquired businesses that is associated with the achievement of certain acquisition related performance and other obligations. |
|
|
|
|
|
|
(7) |
These expenses relate to professional, legal, consulting, accounting and other fees related to acquisition activities that would otherwise have not been incurred and are not considered an expense indicative of continuing operations. |
|
|
|
|
|
|
(8) |
There was a reduction in workforce during 2025 that resulted in severance payments to employees. |
Adjusted Net Income and Adjusted Earnings per Share - Basic and Diluted
Adjusted Net Income is defined as net income excluding amortization of intangible assets, share-based compensation and related payroll taxes, acquisition related compensation, transaction related expenses, restructuring costs, foreign exchange gains and losses, and income taxes.
Adjusted Earnings per share - basic and diluted is defined as Adjusted Net Income divided by the weighted average number of common shares (basic and diluted).
The IFRS measure most directly comparable to Adjusted Net Income presented in our financial statements is net income.
The following table reconciles net income to Adjusted Net Income for the periods indicated:
|
|
Three months ended |
|
Fiscal year ended |
||||||
|
(In thousands of US dollars) |
2025 |
|
2024 |
|
|
2025 |
|
2024 |
|
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
Net income for the period |
26,853 |
|
11,910 |
|
|
37,512 |
|
26,736 |
|
|
Amortization of intangible assets |
161 |
|
172 |
|
|
689 |
|
693 |
|
|
Share-based compensation |
1,551 |
|
1,660 |
|
|
5,998 |
|
7,330 |
|
|
Acquisition related compensation |
1,316 |
|
1,006 |
|
|
4,390 |
|
3,995 |
|
|
Transaction related expenses |
177 |
|
— |
|
|
647 |
|
— |
|
|
Restructuring |
77 |
|
— |
|
|
5,191 |
|
— |
|
|
Foreign exchange loss (gain) |
82 |
|
(1,841 |
) |
|
1,243 |
|
(2,385 |
) |
|
Deferred income tax expense (recovery) |
(16,957 |
) |
(4,249 |
) |
|
(15,100 |
) |
(4,253 |
) |
|
Adjusted net income |
13,260 |
|
8,658 |
|
|
40,570 |
|
32,116 |
|
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares - basic |
28,728,565 |
|
30,217,283 |
|
|
28,694,635 |
|
30,273,036 |
|
|
Weighted average number of common shares - diluted |
29,415,750 |
|
30,944,952 |
|
|
29,373,031 |
|
30,989,537 |
|
|
Adjusted earnings per share - basic |
0.46 |
|
0.29 |
|
|
1.41 |
|
1.06 |
|
|
Adjusted earnings per share - diluted |
0.45 |
|
0.28 |
|
|
1.38 |
|
1.04 |
|
Working Capital
Working Capital as at
The following table represents the Company’s working capital position as at
|
|
2025 |
|
|
2024 |
|
|
|
$ |
|
|
$ |
|
|
Current assets |
151,524 |
|
|
154,241 |
|
|
Less: Current portion of net investment in finance lease |
0 |
|
|
(43 |
) |
|
Less: Current portion of contract costs |
(9,696 |
) |
|
(7,452 |
) |
|
Current assets, net of net investment in finance lease and contract costs |
141,828 |
|
|
146,746 |
|
|
|
|
|
|
||
|
Current liabilities |
123,799 |
|
|
128,602 |
|
|
Less: Current portion of lease obligations |
(621 |
) |
|
(1,341 |
) |
|
Current liabilities, net of lease obligations |
123,178 |
|
|
127,261 |
|
|
Working capital |
18,650 |
|
|
19,485 |
|
Free Cash Flow
Free Cash Flow is defined as cash flows from operating activities less cash used for purchases of property and equipment and capitalized internal-use software costs, plus non-recurring expenditures such as the payment of acquisition-related compensation, the payment of transaction-related costs, and the payment of restructuring costs. Free Cash Flow is not a recognized measure under IFRS. The IFRS measure most directly comparable to Free Cash Flow presented in our financial statements is cash flow from operating activities.
The following table reconciles our cash flows from operating activities to Free Cash Flow for the periods indicated:
|
|
Three months ended |
|
Fiscal year ended |
||||||
|
(In thousands of US dollars) |
2025 |
|
2024 |
|
|
2025 |
|
2024 |
|
|
|
$ |
|
$ |
|
|
$ |
|
$ |
|
|
Cash flow from operating activities |
8,691 |
|
9,727 |
|
|
28,173 |
|
29,249 |
|
|
Purchases of property and equipment |
(172 |
) |
(287 |
) |
|
(981 |
) |
(1,245 |
) |
|
Acquisition related compensation paid |
3,545 |
|
669 |
|
|
6,235 |
|
3,976 |
|
|
Transaction related expenses paid |
9 |
|
— |
|
|
546 |
|
306 |
|
|
Restructuring costs paid |
268 |
|
— |
|
|
4,404 |
|
— |
|
|
Free cash flow |
12,341 |
|
10,109 |
|
|
38,377 |
|
32,286 |
|
|
Free cash flow as a percentage of total revenue |
19.6 |
% |
17.7 |
% |
|
15.8 |
% |
14.9 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260227263046/en/
For further information:
Vice President - Investor Relations
(214) 830-0641
mike.mccarthy@docebo.com
Source: