株探米国株
英語
エドガーで原本を確認する
6-K 1 zk2533656.htm 6-K


SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13A-16 OR 15D-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

For the month of August 2025 (Report No. 2)

Commission File Number: 0-27466

NICE LTD.
               (Translation of Registrant’s Name into English)

13 Zarchin Street, P.O. Box 690, Ra’anana 4310602, Israel
                 (Address of Principal Executive Offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
 
Form 20-F ☒  Form 40-F ☐
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____
 
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____
 


THE GAAP FINANCIAL STATEMENTS ATTACHED TO THE PRESS RELEASE ATTACHED HERETO AS EXHIBIT 99.1 OF THIS REPORT ON FORM 6-K ARE HEREBY INCORPORATED BY REFERENCE INTO NICE LTD.`S (“NICE”) REGISTRATION STATEMENTS ON FORM S-8 (REGISTRATION STATEMENT NOS. 333-166364, 333-168100, 333-171165, 333-162795, 333-162110, 333-06784, 333-08146, 333-11842, 333-09350, 333-11154, 333-111112, 333-111113, 333-134355, 333-144589, 333-145981, 333-153230, 333-177510, 333-179408, 333-181375, 333-191176, 333-199904, 333-210341, 333-210343, 333-210344, 333-214584, 333-226930, 333-228911, 333-249186 and 333-270969), AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.
 
CONTENTS
 
This Report on Form 6-K of NICE consists of the following documents, which are attached hereto and incorporated by reference herein:
 
99.1          Press Release: NiCE Reports 12% Year-Over-Year Cloud Revenue Growth for the Second Quarter 2025 and Raises Full-Year 2025 EPS Guidance, Dated August 14, 2025.
 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 
NICE LTD.

By:/s/ Alon Levy
Name: Alon Levy
Title:   Vice President, General Counsel and Corporate Secretary 
 
Dated: August 14, 2025



EXHIBIT INDEX



 
EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

NiCE Reports 12% Year-Over-Year Cloud Revenue Growth
for the Second Quarter 2025 and Raises Full-Year 2025 EPS Guidance


Company exceeds high end of Q2 2025 total revenue guidance range

Double-digit year-over-year EPS growth

Hoboken, New Jersey, August 14, 2025 - NiCE (NASDAQ: NICE) today announced results for the second quarter ended June 30, 2025, as compared to the corresponding periods of the previous year.

Second Quarter 2025 Financial Highlights

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%

“We’re pleased to report another strong quarter, with total revenue reaching $727 million—surpassing the high end of our guidance range—and earnings per share of $3.01 at the top of the expected range,” said Scott Russell, CEO of NiCE. This performance was driven by continued strength in our cloud business, which grew 12% year-over-year. A key catalyst behind this momentum is the accelerating demand for AI and self-service solutions, with annual recurring revenue in this part of our business rising an impressive 42% compared to the same period last year.

Mr. Russell continued, “AI is at the core of our strategy, and we are at the forefront of the AI-first transformation in the customer experience market. And this is just the beginning. Our momentum is set to accelerate further with the upcoming integration of Cognigy’s industry-leading CX-AI conversational and agentic capabilities upon closing of the transaction, enabling us to deliver truly human-like, AI-first customer experiences on CXone Mpower. Our continued leadership in AI innovation is powered by our solid financial foundation, strong profitability, and robust balance sheet, as well as a growing number of strategic partnerships secured over the past six months."



GAAP Financial Highlights for the Second Quarter Ended June 30:

Revenues:
Second quarter 2025 total revenues increased 9% year over year to $726.7 million compared to $664.4 million for the second quarter of 2024.

Gross Profit:
Second quarter 2025 gross profit was $485.1 million compared to $439.6 million for the second quarter of 2024. Second quarter 2025 gross margin was 66.8% compared to 66.2% for the second quarter of 2024.

Operating Income:
Second quarter 2025 operating income increased 25% to $160.6 million compared to $128.8 million for the second quarter of 2024. Second quarter 2025 operating margin was 22.1% compared to 19.4% for the second quarter of 2024.

Net Income:
Second quarter 2025 net income increased 62% to $187.4 million compared to $115.8 million for the second quarter of 2024. Second quarter 2025 net income margin was 25.8% compared to 17.4% for the second quarter of 2024.

Fully Diluted Earnings Per Share:
Second quarter 2025 fully diluted earnings per share increased 69% to $2.96 compared to $1.76 in the second quarter of 2024.

Cash Flow and Cash Balance:
Second quarter 2025 operating cash flow was $61.3 million and $30.8 million was used for share repurchases. As of June 30, 2025, total cash and cash equivalents, and short-term investments were $1,631.7 million. Our debt, was $459.6 million, resulting in net cash and investments of $1,172.0 million.

Non-GAAP Financial Highlights for the Second Quarter June 30:
 
Revenues:
Second quarter 2025 non-GAAP total revenues increased 9% year over year to $726.7 million compared to $664.4 million for the second quarter of 2024.

Gross Profit:
Second quarter 2025 non-GAAP gross profit increased to $503.9 million compared to $469.4 million for the second quarter of 2024. Second quarter 2025 non-GAAP gross margin was 69.3% compared to 70.7% for the second quarter of 2024.

Operating Income:
Second quarter 2025 non-GAAP operating income increased 9% to $219.7 million compared to $201.7 million for the second quarter of 2024. Second quarter 2025 non-GAAP operating margin was 30.2% compared to 30.4% for the second quarter of 2024.

Net Income:
Second quarter 2025 non-GAAP net income increased 9% to $190.3 million compared to $174.2 million for the second quarter of 2024. Second quarter 2025 non-GAAP net income margin totaled 26.2% compared to 26.2% for the second quarter of 2024.

Fully Diluted Earnings Per Share:
Second quarter 2025 non-GAAP fully diluted earnings per share increased 14% to $3.01 compared to $2.64 for the second quarter of 2024.


 
Third Quarter and Full Year 2025 Guidance*:
 
Third-Quarter 2025:
Third-quarter 2025 non-GAAP total revenue is expected to be in a range of $722 million to $732 million, representing 5% year over year growth at the midpoint.

Third-quarter 2025 non-GAAP fully diluted earnings per share is expected to be in a range of $3.12 to $3.22, representing 10% year over year growth at the midpoint.

Full-Year 2025:
The Company reaffirmed full-year 2025 non-GAAP total revenue which is expected to be in a range of $2,918 million to $2,938 million, representing 7% year over year growth at the midpoint.

The Company raised full-year 2025 non-GAAP fully diluted earnings per share which is expected to be in a range of $12.33 to $12.53, representing 12% year over year growth at the midpoint.

*The planned acquisition of Cognigy is expected to close during the fourth quarter of 2025, subject to regulatory approval, and therefore this guidance excludes any planned impact from this proposed transaction.

Quarterly Results Conference Call

NiCE management will host its earnings conference call today, August 14, 2025, at 8:30 AM ET, 13:30 GMT, 15:30 Israel, to discuss the results and the company's outlook. A live webcast and replay will be available on the Investor Relations page of the Company’s website. To access, please register by clicking here: https://www.nice.com/investor-relations/upcoming-event.

Explanation of Non-GAAP measures
Non-GAAP financial measures are included in this press release. Non-GAAP financial measures consist of GAAP financial measures adjusted to exclude share-based compensation, amortization of acquired intangible assets, acquisition related and other expenses, amortization of discount on debt and the tax effect of the Non-GAAP adjustments.

The Company believes that these Non-GAAP financial measures, used in conjunction with the corresponding GAAP measures, provide investors with useful supplemental information about the financial performance of our business. We believe Non-GAAP financial measures are useful to investors as a measure of the ongoing performance of our business. Our management regularly uses our supplemental Non-GAAP financial measures internally to understand, manage and evaluate our business and to make financial, strategic and operating decisions. These Non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Our Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. These Non-GAAP financial measures may differ materially from the Non-GAAP financial measures used by other companies. Reconciliation between results on a GAAP and Non-GAAP basis is provided in a table immediately following the Consolidated Statements of Income. The Company provides guidance only on a Non-GAAP basis. A reconciliation of guidance from a GAAP to Non-GAAP basis is not available due to the unpredictability and uncertainty associated with future events that would be reported in GAAP results and would require adjustments between GAAP and Non-GAAP financial measures, including the impact of future possible business acquisitions. Accordingly, a reconciliation of the guidance based on Non-GAAP financial measures to corresponding GAAP financial measures for future periods is not available without unreasonable effort.



About NiCE 
NiCE (NASDAQ: NICE) is transforming the world with AI that puts people first. Our purpose-built AI-powered platforms automate engagements into proactive, safe, intelligent actions, empowering individuals and organizations to innovate and act, from interaction to resolution. Trusted by organizations throughout 150+ countries worldwide, NiCE’s platforms are widely adopted across industries connecting people, systems, and workflows to work smarter at scale, elevating performance across the organization, delivering proven measurable outcomes. 

Investor Relations Contact
Marty Cohen, +1 551 256 5354, ir@nice.com, ET
Omri Arens, +972 3 763-0127, ir@nice.com, CET

Corporate Media Contact
Christopher Irwin-Dudek, +1 201 561 4442, media@nice.com, ET

Trademark Note: NiCE and the NiCE logo are trademarks or registered trademarks of NICE. All other marks are trademarks of their respective owners. For a full list of NiCE trademarks, please see: http://www.nice.com/nice-trademarks.

Forward-Looking Statements
This press release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. In some cases, forward-looking statements may be identified by words such as “believe”, “expect”, “seek”, “may”, “will”, “intend”, “should”, “project”, “anticipate”, “plan”, and similar expressions. Forward-looking statements are based on the current beliefs, expectations and assumptions of the Company’s management regarding the future of the Company’s business, performance, future plans and strategies, projections, anticipated events and trends, the economic environment, and other future conditions. Examples of forward-looking statements include guidance regarding the Company’s revenue and earnings and the growth of our cloud, analytics and artificial intelligence business.
 
Forward looking statements are inherently subject to significant uncertainties, contingencies, and risks, including, economic, competitive and other factors, which are difficult to predict and many of which are beyond the control of management. The Company cautions that these statements are not guarantees of future performance, and investors should not place undue reliance on them. There are or will be important known and unknown factors and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements.  These factors, include, but are not limited to, risks associated with changes in economic and business conditions, competition, successful execution of the Company’s growth strategy, success and growth of the Company’s cloud Software-as-a-Service business, difficulties in making additional acquisitions or effectively integrating acquired operations, products, technologies and personnel, the Company’s dependency on third-party cloud computing platform providers, hosting facilities and service partners, rapid changes in technology and market requirements, the implementation of AI capabilities in certain products and services; decline in demand for the Company's products; inability to timely develop and introduce new technologies, products and applications, loss of market share, cyber security attacks or other security incidents, privacy concerns and legislation impacting the Company’s business, changes in currency exchange rates and interest rates, the effects of additional tax liabilities resulting from our global operations, the effect of unexpected events or geo-political conditions, including those arising from political instability or armed conflict that may disrupt our business and the global economy, our ability to recruit and retain qualified personnel, the effect of newly enacted or modified laws, regulation or standards on the Company and our products, and various other factors and uncertainties discussed in our filings with the U.S. Securities and Exchange Commission (the “SEC”).

You are encouraged to carefully review the section entitled “Risk Factors” in our latest Annual Report on Form 20-F and our other filings with the SEC for additional information regarding these and other factors and uncertainties that could affect our future performance. The forward-looking statements contained in this press release speak only as of the date hereof, and the Company undertakes no obligation to update or revise them, whether as a result of new information, future developments or otherwise, except as required by law.
 
 


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
 
 
(a) Free cash flow from continuing operations is defined as operating cash flows from continuing operations less capital expenditures of the continuing operations and less capitalization of internal use software costs.