|
(Translation of Registrant’s Name into English)
|
|
(Address of Principal Executive Offices)
|
|
|
NICE LTD.
By:/s/ Alon Levy
Name: Alon Levy
Title: Vice President, General Counsel and Corporate Secretary
Dated: August 14, 2025
|
|
|
• |
Company exceeds high end of Q2 2025 total revenue guidance range
|
|
|
• |
Double-digit year-over-year EPS growth
|
|
GAAP
|
Non-GAAP
|
|
Total revenue was $726.7 million and increased 9%
|
Total revenue was $726.7 million and increased 9%
|
|
Cloud revenue was $540.8 million and increased 12%
|
Cloud revenue was $540.8 million and increased 12%
|
|
Operating income was $160.6 million and increased 25%
|
Operating income was $219.7 million and increased 9%
|
|
Operating margin was 22.1% compared to 19.4% last year
|
Operating margin was 30.2% compared to 30.4% last year
|
|
Diluted EPS was $2.96 and increased 69%
|
Diluted EPS was $3.01 and increased 14%
|
|
NICE LTD. AND SUBSIDIARIES
|
||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
|
U.S. dollars in thousands
|
|
June 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
Audited
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
535,050
|
$
|
481,712
|
||||
|
Short-term investments
|
1,096,638
|
1,139,996
|
||||||
|
Trade receivables
|
680,963
|
643,985
|
||||||
|
Prepaid expenses and other current assets
|
223,409
|
239,080
|
||||||
|
Total current assets
|
2,536,060
|
2,504,773
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Property and equipment, net
|
186,141
|
185,292
|
||||||
|
Deferred tax assets
|
243,665
|
219,232
|
||||||
|
Other intangible assets, net
|
191,613
|
231,346
|
||||||
|
Operating lease right-of-use assets
|
68,783
|
93,083
|
||||||
|
Goodwill
|
1,866,226
|
1,849,668
|
||||||
|
Prepaid expenses and other long-term assets
|
217,200
|
212,512
|
||||||
|
Total long-term assets
|
2,773,628
|
2,791,133
|
||||||
|
TOTAL ASSETS
|
$
|
5,309,688
|
$
|
5,295,906
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
81,624
|
$
|
110,603
|
||||
|
Deferred revenues and advances from customers
|
355,944
|
299,367
|
||||||
|
Current maturities of operating leases
|
12,516
|
12,554
|
||||||
|
Debt
|
459,639
|
458,791
|
||||||
|
Accrued expenses and other liabilities
|
473,317
|
593,109
|
||||||
|
Total current liabilities
|
1,383,040
|
1,474,424
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Deferred revenues and advances from customers
|
66,645
|
66,289
|
||||||
|
Operating leases
|
66,879
|
92,258
|
||||||
|
Deferred tax liabilities
|
1,574
|
1,965
|
||||||
|
Other long-term liabilities
|
60,306
|
57,807
|
||||||
|
Total long-term liabilities
|
195,404
|
218,319
|
||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Nice Ltd's equity
|
3,731,244
|
3,589,742
|
||||||
|
Non-controlling interests
|
-
|
13,421
|
||||||
|
Total shareholders' equity
|
3,731,244
|
3,603,163
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
5,309,688
|
$
|
5,295,906
|
||||
|
NICE LTD. AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED STATEMENTS OF INCOME
|
|||||||
|
U.S. dollars in thousands (except per share amounts)
|
|
Quarter ended
|
Year ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Cloud
|
$
|
540,822
|
$
|
481,693
|
$
|
1,067,145
|
$
|
950,099
|
||||||||
|
Services
|
140,480
|
147,611
|
280,683
|
296,524
|
||||||||||||
|
Product
|
45,410
|
35,096
|
79,076
|
77,086
|
||||||||||||
|
Total revenue
|
726,712
|
664,400
|
1,426,904
|
1,323,709
|
||||||||||||
|
Cost of revenue:
|
||||||||||||||||
|
Cloud
|
185,971
|
170,702
|
365,445
|
340,680
|
||||||||||||
|
Services
|
48,254
|
46,663
|
94,497
|
92,749
|
||||||||||||
|
Product
|
7,376
|
7,418
|
13,739
|
14,023
|
||||||||||||
|
Total cost of revenue
|
241,601
|
224,783
|
473,681
|
447,452
|
||||||||||||
|
Gross profit
|
485,111
|
439,617
|
953,223
|
876,257
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development, net
|
89,762
|
86,522
|
178,864
|
174,354
|
||||||||||||
|
Selling and marketing
|
169,799
|
157,645
|
331,233
|
312,660
|
||||||||||||
|
General and administrative
|
64,958
|
66,626
|
134,365
|
138,980
|
||||||||||||
|
Total operating expenses
|
324,519
|
310,793
|
644,462
|
625,994
|
||||||||||||
|
Operating income
|
160,592
|
128,824
|
308,761
|
250,263
|
||||||||||||
|
Financial and other income, net
|
(14,820
|
)
|
(15,645
|
)
|
(30,670
|
)
|
(29,654
|
)
|
||||||||
|
Income before tax
|
175,412
|
144,469
|
339,431
|
279,917
|
||||||||||||
|
Taxes on income
|
(11,992
|
)
|
28,684
|
22,737
|
57,759
|
|||||||||||
|
Net income
|
$
|
187,404
|
$
|
115,785
|
$
|
316,694
|
$
|
222,158
|
||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic
|
$
|
3.01
|
$
|
1.82
|
$
|
5.05
|
$
|
3.50
|
||||||||
|
Diluted
|
$
|
2.96
|
$
|
1.76
|
$
|
4.97
|
$
|
3.36
|
||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
62,160
|
63,534
|
62,754
|
63,406
|
||||||||||||
|
Diluted
|
63,210
|
65,856
|
63,785
|
66,192
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED CASH FLOW STATEMENTS
|
|||||||
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
|
Operating Activities
|
||||||||||||||||
|
Net income
|
$
|
187,404
|
$
|
115,785
|
$
|
316,694
|
$
|
222,158
|
||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
44,612
|
51,520
|
88,053
|
103,280
|
||||||||||||
|
Share-based compensation
|
37,310
|
42,226
|
80,647
|
86,630
|
||||||||||||
|
Amortization of premium and discount and accrued interest on marketable securities
|
(2,029
|
)
|
(2,096
|
)
|
(4,304
|
)
|
(3,328
|
)
|
||||||||
|
Deferred taxes, net
|
(3,757
|
)
|
(15,773
|
)
|
(25,294
|
)
|
(11,407
|
)
|
||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Trade Receivables, net
|
(30,742
|
)
|
(6,707
|
)
|
(26,064
|
)
|
1,430
|
|||||||||
|
Prepaid expenses and other current assets
|
(14,846
|
)
|
1,740
|
13,709
|
10,501
|
|||||||||||
|
Operating lease right-of-use assets
|
2,929
|
3,372
|
8,826
|
6,653
|
||||||||||||
|
Trade payables
|
21,884
|
17,702
|
(31,407
|
)
|
6,939
|
|||||||||||
|
Accrued expenses and other current liabilities
|
(158,979
|
)
|
(40,836
|
)
|
(109,461
|
)
|
(43,704
|
)
|
||||||||
|
Deferred revenue
|
(19,719
|
)
|
4,742
|
49,855
|
50,281
|
|||||||||||
|
Operating lease liabilities
|
(746
|
)
|
(3,976
|
)
|
(10,935
|
)
|
(7,776
|
)
|
||||||||
|
Amortization of discount on long-term debt
|
428
|
425
|
849
|
974
|
||||||||||||
|
Other
|
(2,427
|
)
|
1,544
|
(4,775
|
)
|
1,527
|
||||||||||
|
Net cash provided by operating activities
|
61,322
|
169,668
|
346,393
|
424,158
|
||||||||||||
|
Investing Activities
|
||||||||||||||||
|
Purchase of property and equipment
|
(4,579
|
)
|
(6,455
|
)
|
(8,246
|
)
|
(16,976
|
)
|
||||||||
|
Purchase of Investments
|
(24,687
|
)
|
(105,991
|
)
|
(74,141
|
)
|
(437,113
|
)
|
||||||||
|
Proceeds from sales of marketable investments
|
76,416
|
51,971
|
134,774
|
568,121
|
||||||||||||
|
Capitalization of internal use software costs
|
(18,137
|
)
|
(15,238
|
)
|
(34,903
|
)
|
(31,174
|
)
|
||||||||
|
Payments for business acquisitions, net of cash acquired
|
-
|
-
|
(36,466
|
)
|
-
|
|||||||||||
|
Net cash provided by (used in) investing activities
|
29,013
|
(75,713
|
)
|
(18,982
|
)
|
82,858
|
||||||||||
|
Financing Activities
|
||||||||||||||||
|
Proceeds from issuance of shares upon exercise of options
|
333
|
520
|
1,008
|
2,312
|
||||||||||||
|
Purchase of treasury shares
|
(30,839
|
)
|
(146,088
|
)
|
(283,168
|
)
|
(187,603
|
)
|
||||||||
|
Dividends paid to noncontrolling interest
|
-
|
-
|
-
|
(2,681
|
)
|
|||||||||||
|
Repayment of debt
|
-
|
-
|
-
|
(87,435
|
)
|
|||||||||||
|
Net cash used in financing activities
|
(30,506
|
)
|
(145,568
|
)
|
(282,160
|
)
|
(275,407
|
)
|
||||||||
|
Effect of exchange rates on cash and cash equivalents
|
5,139
|
(1,309
|
)
|
6,286
|
(3,248
|
)
|
||||||||||
|
Net change in cash, cash equivalents and restricted cash
|
64,968
|
(52,922
|
)
|
51,537
|
228,361
|
|||||||||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
$
|
471,601
|
$
|
794,597
|
$
|
485,032
|
$
|
513,314
|
||||||||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
536,569
|
$
|
741,675
|
$
|
536,569
|
$
|
741,675
|
||||||||
|
Reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheet:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
535,050
|
$
|
739,556
|
$
|
535,050
|
$
|
739,556
|
||||||||
|
Restricted cash included in other current assets
|
$
|
1,519
|
$
|
2,119
|
$
|
1,519
|
$
|
2,119
|
||||||||
|
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
|
$
|
536,569
|
$
|
741,675
|
$
|
536,569
|
$
|
741,675
|
||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|||||||
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
|
|||||||
|
U.S. dollars in thousands (except per share amounts)
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
GAAP revenues
|
$
|
726,712
|
$
|
664,400
|
$
|
1,426,904
|
$
|
1,323,709
|
||||||||
|
Non-GAAP revenues
|
$
|
726,712
|
$
|
664,400
|
$
|
1,426,904
|
$
|
1,323,709
|
||||||||
|
GAAP cost of revenue
|
$
|
241,601
|
$
|
224,783
|
$
|
473,681
|
$
|
447,452
|
||||||||
|
Amortization of acquired intangible assets on cost of cloud
|
(13,202
|
)
|
(24,133
|
)
|
(28,605
|
)
|
(49,500
|
)
|
||||||||
|
Amortization of acquired intangible assets on cost of product
|
-
|
(150
|
)
|
-
|
(410
|
)
|
||||||||||
|
Cost of cloud revenue adjustment (1,2)
|
(3,293
|
)
|
(2,852
|
)
|
(6,471
|
)
|
(5,854
|
)
|
||||||||
|
Cost of services revenue adjustment (1)
|
(2,241
|
)
|
(2,617
|
)
|
(4,696
|
)
|
(4,995
|
)
|
||||||||
|
Cost of product revenue adjustment (1)
|
(21
|
)
|
(30
|
)
|
(43
|
)
|
(60
|
)
|
||||||||
|
Non-GAAP cost of revenue
|
$
|
222,844
|
$
|
195,001
|
$
|
433,866
|
$
|
386,633
|
||||||||
|
GAAP gross profit
|
$
|
485,111
|
$
|
439,617
|
$
|
953,223
|
$
|
876,257
|
||||||||
|
Gross profit adjustments
|
18,757
|
29,782
|
39,815
|
60,819
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
503,868
|
$
|
469,399
|
$
|
993,038
|
$
|
937,076
|
||||||||
|
GAAP operating expenses
|
$
|
324,519
|
$
|
310,793
|
$
|
644,462
|
$
|
625,994
|
||||||||
|
Research and development (1,2)
|
(3,178
|
)
|
(7,484
|
)
|
(7,871
|
)
|
(15,627
|
)
|
||||||||
|
Sales and marketing (1,2)
|
(13,258
|
)
|
(13,210
|
)
|
(28,672
|
)
|
(27,382
|
)
|
||||||||
|
General and administrative (1,2)
|
(16,924
|
)
|
(17,429
|
)
|
(36,482
|
)
|
(37,260
|
)
|
||||||||
|
Amortization of acquired intangible assets
|
(6,956
|
)
|
(4,972
|
)
|
(11,649
|
)
|
(10,211
|
)
|
||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
8
|
-
|
23
|
||||||||||||
|
Non-GAAP operating expenses
|
$
|
284,203
|
$
|
267,706
|
$
|
559,788
|
$
|
535,537
|
||||||||
|
GAAP financial and other income, net
|
$
|
(14,820
|
)
|
$
|
(15,645
|
)
|
$
|
(30,670
|
)
|
$
|
(29,654
|
)
|
||||
|
Amortization of discount on debt
|
(428
|
)
|
(425
|
)
|
(849
|
)
|
(974
|
)
|
||||||||
|
Change in fair value of contingent consideration
|
-
|
(35
|
)
|
-
|
(79
|
)
|
||||||||||
|
Non-GAAP financial and other income, net
|
$
|
(15,248
|
)
|
$
|
(16,105
|
)
|
$
|
(31,519
|
)
|
$
|
(30,707
|
)
|
||||
|
GAAP taxes on income
|
$
|
(11,992
|
)
|
$
|
28,684
|
$
|
22,737
|
$
|
57,759
|
|||||||
|
Tax adjustments re non-GAAP adjustments
|
56,627
|
14,963
|
66,720
|
28,779
|
||||||||||||
|
Non-GAAP taxes on income
|
$
|
44,635
|
$
|
43,647
|
$
|
89,457
|
$
|
86,538
|
||||||||
|
GAAP net income
|
$
|
187,404
|
$
|
115,785
|
$
|
316,694
|
$
|
222,158
|
||||||||
|
Amortization of acquired intangible assets
|
20,158
|
29,255
|
40,254
|
60,121
|
||||||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
(8
|
)
|
-
|
(23
|
)
|
||||||||||
|
Share-based compensation (1)
|
38,915
|
43,622
|
83,840
|
89,266
|
||||||||||||
|
Acquisition related and other expenses (2)
|
-
|
-
|
395
|
1,912
|
||||||||||||
|
Amortization of discount on debt
|
428
|
425
|
849
|
974
|
||||||||||||
|
Change in fair value of contingent consideration
|
-
|
35
|
-
|
79
|
||||||||||||
|
Tax adjustments re non-GAAP adjustments
|
(56,627
|
)
|
(14,963
|
)
|
(66,720
|
)
|
(28,779
|
)
|
||||||||
|
Non-GAAP net income
|
$
|
190,278
|
$
|
174,151
|
$
|
375,312
|
$
|
345,708
|
||||||||
|
GAAP diluted earnings per share
|
$
|
2.96
|
$
|
1.76
|
$
|
4.97
|
$
|
3.36
|
||||||||
|
Non-GAAP diluted earnings per share
|
$
|
3.01
|
$
|
2.64
|
$
|
5.88
|
$
|
5.22
|
||||||||
|
Shares used in computing GAAP diluted earnings per share
|
63,210
|
65,856
|
63,785
|
66,192
|
||||||||||||
|
Shares used in computing non-GAAP diluted earnings per share
|
63,210
|
65,856
|
63,785
|
66,192
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|||||||
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (continued)
|
|||||||
|
U.S. dollars in thousands
|
|
(1
|
)
|
Share-based compensation
|
|||||||||||||||||
|
Quarter ended
|
Year to date
|
||||||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
||||||||||||||||
|
Cost of cloud revenue
|
$
|
3,293
|
$
|
2,852
|
$
|
6,471
|
$
|
5,792
|
|||||||||||
|
Cost of services revenue
|
2,241
|
2,617
|
4,696
|
4,995
|
|||||||||||||||
|
Cost of product revenue
|
21
|
30
|
43
|
60
|
|||||||||||||||
|
Research and development
|
3,178
|
7,484
|
7,871
|
15,297
|
|||||||||||||||
|
Sales and marketing
|
13,258
|
13,210
|
28,672
|
26,739
|
|||||||||||||||
|
General and administrative
|
16,924
|
17,429
|
36,087
|
36,383
|
|||||||||||||||
|
$
|
38,915
|
$
|
43,622
|
$
|
83,840
|
$
|
89,266
|
||||||||||||
|
(2
|
)
|
Acquisition related and other expenses
|
|||||||||||||||||
|
Quarter ended
|
Year to date
|
||||||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
||||||||||||||||
|
Cost of cloud revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
62
|
|||||||||||
|
Research and development
|
-
|
-
|
-
|
330
|
|||||||||||||||
|
Sales and marketing
|
-
|
-
|
-
|
643
|
|||||||||||||||
|
General and administrative
|
-
|
-
|
395
|
877
|
|||||||||||||||
|
$
|
-
|
$
|
-
|
$
|
395
|
$
|
1,912
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
||||||||
|
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP EBITDA
|
||||||||
|
U.S. dollars in thousands
|
||||||||
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
|
GAAP net income
|
$
|
187,404
|
$
|
115,785
|
$
|
316,694
|
$
|
222,158
|
||||||||
|
Non-GAAP adjustments:
|
||||||||||||||||
|
Depreciation and amortization
|
44,612
|
51,520
|
88,053
|
103,280
|
||||||||||||
|
Share-based compensation
|
37,310
|
42,226
|
80,647
|
86,630
|
||||||||||||
|
Financial and other expense/ (income), net
|
(14,820
|
)
|
(15,645
|
)
|
(30,670
|
)
|
(29,654
|
)
|
||||||||
|
Acquisition related and other expenses
|
-
|
-
|
395
|
1,912
|
||||||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
(8
|
)
|
-
|
(23
|
)
|
||||||||||
|
Taxes on income
|
(11,992
|
)
|
28,684
|
22,737
|
57,759
|
|||||||||||
|
Non-GAAP EBITDA
|
$
|
242,514
|
$
|
222,562
|
$
|
477,856
|
$
|
442,062
|
||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|||||||
|
NON-GAAP RECONCILIATION - FREE CASH FLOW FROM CONTINUING OPERATIONS
|
|||||||
|
U.S. dollars in thousands
|
|||||||
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
|
Net cash provided by operating activities
|
$
|
61,322
|
$
|
169,668
|
$
|
346,393
|
$
|
424,158
|
||||||||
|
Purchase of property and equipment
|
(4,579
|
)
|
(6,455
|
)
|
(8,246
|
)
|
(16,976
|
)
|
||||||||
|
Capitalization of internal use software costs
|
(18,137
|
)
|
(15,238
|
)
|
(34,903
|
)
|
(31,174
|
)
|
||||||||
|
Free Cash Flow (a)
|
$
|
38,606
|
$
|
147,975
|
$
|
303,244
|
$
|
376,008
|
||||||||