|
|
MONDAY.COM LTD.
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Shiran Nawi
|
|
|
|
|
Name: Shiran Nawi
|
|
|
|
|
Title: Chief People and Legal Officer
|
|
| Exhibit |
Description
|
| 99.1 |
|
●
|
Revenue was $316.9 million, an increase of 26% year-over-year.
|
|
●
|
GAAP operating loss was $2.4 million compared to GAAP operating loss of $27.4 million in the third quarter of 2024; GAAP operating margin was negative 1% compared to negative 11% in the
third quarter of 2024.
|
|
●
|
Non-GAAP operating income was $47.5 million compared to $32.2 million in the third quarter of 2024; non-GAAP operating margin was 15%, compared to 13% in the third quarter of 2024.
|
|
●
|
GAAP basic and diluted net income per share was $0.25 compared to GAAP basic and diluted net loss per share of $0.24 in the third quarter of 2024; non-GAAP basic and diluted net income per
share was $1.20 and $1.16, respectively, compared to non-GAAP basic and diluted net income per share of $0.90 and $0.85, respectively, in the third quarter of 2024.
|
|
●
|
Net cash provided by operating activities was $95.1 million, with $92.3 million of adjusted free cash flow, compared to net cash provided by operating activities of $86.6 million and $82.4
million of adjusted free cash flow in the third quarter of 2024.
|
|
●
|
Net dollar retention rate was 111%.
|
|
●
|
Net dollar retention rate for customers with more than 10 users was 115%.
|
|
●
|
Net dollar retention rate for customers with more than $50,000 in ARR was 117%.
|
|
●
|
Net dollar retention rate for customers with more than $100,000 in ARR was 117%.
|
|
●
|
The number of paid customers with more than 10 users was 63,075, up 7% from 58,760 as of September 30, 2024.
|
|
●
|
The number of paid customers with more than $50,000 in ARR was 3,993, up 37% from 2,907 as of September 30, 2024.
|
|
●
|
The number of paid customers with more than $100,000 in ARR was 1,603, up 48% from 1,080 as of September 30, 2024.
|
|
●
|
The number of paid customers with more than $500,000 in ARR was 78, up 73% from 45 as of September 30, 2024.
|
|
●
|
Customers with more than 10 users now represent 81% of ARR, up from 79% as of September 30, 2024.
|
|
●
|
Customers with more than $50,000 in ARR now represent 40% of ARR, up from 34% as of September 30, 2024.
|
|
●
|
Customers with more than $100,000 in ARR now represent 27% of ARR, up from 22% as of September 30, 2024.
|
|
●
|
Customers with more than $500,000 in ARR now represent 6% of ARR, up from 4% as of September 30, 2024.
|
|
●
|
Remaining performance obligations (RPO) were $747 million, up 36% from $548 million as of September 30, 2024.
|
|
●
|
New products (monday CRM, monday dev, monday service, monday campaigns) now account for more than 10% of total ARR.
|
|
●
|
Since launching in September, monday campaigns already has more than 200 accounts.
|
|
●
|
Announced new pricing for monday vibe and an updated pricing structure for AI credits.
|
|
●
|
Total revenue of $328 million to $330 million, representing year-over-year growth of 22% to 23%.
|
|
●
|
Non-GAAP operating income of $36 million to $38 million and operating margin of 11% to 12%.
|
|
●
|
Total revenue of $1,226 million to $1,228 million, representing year-over-year growth of approximately 26%.
|
|
●
|
Non-GAAP operating income of $167 million to $169 million and operating margin of approximately 14%.
|
|
●
|
Adjusted free cash flow of $330 million to $334 million and adjusted free cash flow margin of approximately 27%.
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Revenue
|
$
|
316,855
|
$
|
251,000
|
$
|
898,119
|
$
|
704,019
|
||||||||
|
Cost of revenue
|
35,788
|
25,972
|
95,766
|
73,189
|
||||||||||||
|
Gross profit
|
281,067
|
225,028
|
802,353
|
630,830
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
79,453
|
56,509
|
235,877
|
151,377
|
||||||||||||
|
Sales and marketing
|
165,808
|
140,284
|
460,118
|
399,896
|
||||||||||||
|
General and administrative
|
38,184
|
55,637
|
110,491
|
110,187
|
||||||||||||
|
Total operating expenses
|
283,445
|
252,430
|
806,486
|
661,460
|
||||||||||||
|
Operating loss
|
(2,378
|
)
|
(27,402
|
)
|
(4,133
|
)
|
(30,630
|
)
|
||||||||
|
Financial income, net
|
15,762
|
14,942
|
47,511
|
42,631
|
||||||||||||
|
Income (loss) before income taxes
|
13,384
|
(12,460
|
)
|
43,378
|
12,001
|
|||||||||||
|
Income tax benefit (expense)
|
(332
|
)
|
434
|
(1,328
|
)
|
(2,634
|
)
|
|||||||||
|
Net income (loss)
|
$
|
13,052
|
$
|
(12,026
|
)
|
$
|
42,050
|
$
|
9,367
|
|||||||
|
Net income (loss) per share attributable to ordinary shareholders, basic
|
$
|
0.25
|
$
|
(0.24
|
)
|
$
|
0.82
|
$
|
0.19
|
|||||||
|
Net income (loss) per share attributable to ordinary shareholders, diluted
|
$
|
0.25
|
$
|
(0.24
|
)
|
$
|
0.79
|
$
|
0.18
|
|||||||
|
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share, basic
|
51,687,504
|
50,134,930
|
51,361,840
|
49,674,755
|
||||||||||||
|
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share, diluted
|
53,264,485
|
50,134,930
|
53,175,420
|
52,264,538
|
||||||||||||
|
September 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
ASSETS
|
(unaudited)
|
(audited)
|
||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,527,246
|
$
|
1,411,602
|
||||
|
Marketable securities
|
211,740
|
50,004
|
||||||
|
Accounts receivable, net
|
32,711
|
25,804
|
||||||
|
Prepaid expenses and other current assets
|
89,137
|
44,836
|
||||||
|
Total current assets
|
1,860,834
|
1,532,246
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Property and equipment, net
|
49,149
|
41,576
|
||||||
|
Operating lease right-of-use assets
|
103,272
|
94,703
|
||||||
|
Other long-term assets
|
45,293
|
16,983
|
||||||
|
Total long-term assets
|
197,714
|
153,262
|
||||||
|
Total assets
|
$
|
2,058,548
|
$
|
1,685,508
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$
|
45,347
|
$
|
35,611
|
||||
|
Accrued expenses and other current liabilities
|
218,296
|
171,040
|
||||||
|
Deferred revenue, current
|
406,231
|
339,951
|
||||||
|
Operating lease liabilities, current
|
27,224
|
29,013
|
||||||
|
Total current liabilities
|
697,098
|
575,615
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Operating lease liabilities, non-current
|
92,050
|
77,023
|
||||||
|
Deferred revenue, non-current
|
2,179
|
2,639
|
||||||
|
Total long-term liabilities
|
94,229
|
79,662
|
||||||
|
Total liabilities
|
791,327
|
655,277
|
||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||
|
Other comprehensive income
|
21,193
|
3,189
|
||||||
|
Share capital and additional paid-in capital
|
1,756,010
|
1,579,074
|
||||||
|
Accumulated deficit
|
(509,982
|
)
|
(552,032
|
)
|
||||
|
Total shareholders’ equity
|
1,267,221
|
1,030,231
|
||||||
|
Total liabilities and shareholders’ equity
|
$
|
2,058,548
|
$
|
1,685,508
|
||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Net income (loss)
|
$
|
13,052
|
$
|
(12,026
|
)
|
$
|
42,050
|
$
|
9,367
|
|||||||
|
Adjustments to reconcile net income (loss) to net cash
provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
3,500
|
3,205
|
10,125
|
8,658
|
||||||||||||
|
Share-based compensation
|
49,862
|
35,374
|
137,465
|
98,540
|
||||||||||||
|
Share-based compensation granted to foundation
|
—
|
17,908
|
—
|
17,908
|
||||||||||||
|
Amortization of discount and accretion of interest
on marketable securities
|
(1,983
|
)
|
(647
|
)
|
(2,078
|
)
|
(647
|
)
|
||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Accounts receivable, net
|
3,485
|
(1,028
|
)
|
(6,907
|
)
|
(2,719
|
)
|
|||||||||
|
Prepaid expenses and other assets
|
(9,797
|
)
|
23,053
|
(36,554
|
)
|
7,853
|
||||||||||
|
Accounts payable
|
3,488
|
(12,055
|
)
|
9,712
|
9,613
|
|||||||||||
|
Accrued expenses and other liabilities, net
|
30,220
|
20,003
|
54,318
|
22,714
|
||||||||||||
|
Deferred revenue
|
3,317
|
12,818
|
65,820
|
63,067
|
||||||||||||
|
Net cash provided by operating activities
|
95,144
|
86,605
|
273,951
|
234,354
|
||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Purchase of property and equipment
|
(3,984
|
)
|
(3,800
|
)
|
(13,555
|
)
|
(9,764
|
)
|
||||||||
|
Purchase of marketable securities
|
(149,530
|
)
|
(49,570
|
)
|
(159,579
|
)
|
(49,570
|
)
|
||||||||
|
Capitalized software development costs
|
(941
|
)
|
(393
|
)
|
(2,644
|
)
|
(1,463
|
)
|
||||||||
|
Net cash used in investing activities
|
(154,455
|
)
|
(53,763
|
)
|
(175,778
|
)
|
(60,797
|
)
|
||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from exercise of share options and employee share purchase plan
|
8,045
|
15,349
|
34,546
|
34,673
|
||||||||||||
|
Receipt (repayment) of tax advance relating to exercises of share options and RSUs, net
|
(12,003
|
)
|
(1,278
|
)
|
(17,075
|
)
|
12,797
|
|||||||||
|
Net cash provided by (used in) financing activities
|
(3,958
|
)
|
14,071
|
17,471
|
47,470
|
|||||||||||
|
INCREASE (DECREASE) IN CASH, AND CASH EQUIVALENTS
|
(63,269
|
)
|
46,913
|
115,644
|
221,027
|
|||||||||||
|
CASH AND CASH EQUIVALENTS - Beginning of period
|
1,590,515
|
1,290,242
|
1,411,602
|
1,116,128
|
||||||||||||
|
CASH AND CASH EQUIVALENTS - End of period
|
$
|
1,527,246
|
$
|
1,337,155
|
$
|
1,527,246
|
$
|
1,337,155
|
||||||||
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Reconciliation of gross profit and gross margin
|
||||||||||||||||
|
GAAP gross profit
|
$
|
281,067
|
$
|
225,028
|
$
|
802,353
|
$
|
630,830
|
||||||||
|
Share-based compensation
|
2,964
|
1,881
|
6,370
|
4,997
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
284,031
|
$
|
226,909
|
$
|
808,723
|
$
|
635,827
|
||||||||
|
GAAP gross margin
|
89
|
%
|
90
|
%
|
89
|
%
|
90
|
%
|
||||||||
|
Non-GAAP gross margin
|
90
|
%
|
90
|
%
|
90
|
%
|
90
|
%
|
||||||||
|
Reconciliation of operating expenses
|
||||||||||||||||
|
GAAP research and development
|
$
|
79,453
|
$
|
56,509
|
$
|
235,877
|
$
|
151,377
|
||||||||
|
Share-based compensation
|
(21,681
|
)
|
(13,536
|
)
|
(65,028
|
)
|
(36,729
|
)
|
||||||||
|
Non-GAAP research and development
|
$
|
57,772
|
$
|
42,973
|
$
|
170,849
|
$
|
114,648
|
||||||||
|
GAAP sales and marketing
|
$
|
165,808
|
$
|
140,284
|
$
|
460,118
|
$
|
399,896
|
||||||||
|
Share-based compensation
|
(14,004
|
)
|
(9,945
|
)
|
(33,209
|
)
|
(28,013
|
)
|
||||||||
|
Non-GAAP sales and marketing
|
$
|
151,804
|
$
|
130,339
|
$
|
426,909
|
$
|
371,883
|
||||||||
|
GAAP general and administrative
|
$
|
38,184
|
$
|
55,637
|
$
|
110,491
|
$
|
110,187
|
||||||||
|
Share-based compensation
|
(11,213
|
)
|
(10,012
|
)
|
(32,858
|
)
|
(28,801
|
)
|
||||||||
|
Charitable contribution to foundation (1)
|
—
|
(24,208
|
)
|
—
|
(24,208
|
)
|
||||||||||
|
Non-GAAP general and administrative
|
$
|
26,971
|
$
|
21,417
|
$
|
77,633
|
$
|
57,178
|
||||||||
|
Reconciliation of operating income (loss)
|
||||||||||||||||
|
GAAP operating loss
|
$
|
(2,378
|
)
|
$
|
(27,402
|
)
|
$
|
(4,133
|
)
|
$
|
(30,630
|
)
|
||||
|
Share-based compensation
|
49,862
|
35,374
|
137,465
|
98,540
|
||||||||||||
|
Charitable contribution to foundation (1)
|
—
|
24,208
|
—
|
24,208
|
||||||||||||
|
Non-GAAP operating income
|
$
|
47,484
|
$
|
32,180
|
$
|
133,332
|
$
|
92,118
|
||||||||
|
GAAP operating margin
|
(1
|
)%
|
(11
|
)%
|
(0
|
)%
|
(4
|
)%
|
||||||||
|
Non-GAAP operating margin
|
15
|
%
|
13
|
%
|
15
|
%
|
13
|
%
|
||||||||
|
Reconciliation of net income (loss)
|
||||||||||||||||
|
GAAP net income (loss)
|
$ |
13,052
|
$ |
(12,026
|
) |
$ |
42,050
|
$ |
9,367
|
|||||||
|
Share-based compensation
|
49,862
|
35,374
|
137,465
|
98,540
|
||||||||||||
|
Charitable contribution to foundation (1)
|
—
|
24,208
|
— |
24,208
|
||||||||||||
|
Tax benefit related to share-based compensation(2)
|
(1,015
|
) |
(2,587
|
) |
(937
|
) |
(6,112
|
) |
||||||||
|
Non-GAAP net income
|
$ |
61,899
|
$ |
44,969
|
$ |
178,578
|
$ |
126,003
|
||||||||
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Reconciliation of weighted average number of shares outstanding
|
||||||||||||||||
|
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income (loss) per ordinary share, basic
|
51,687,504
|
50,134,930
|
51,361,840
|
49,674,755
|
||||||||||||
|
Effect of dilutive shares (3)
|
1,576,981
|
2,490,965
|
1,813,580
|
2,589,783
|
||||||||||||
|
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income (loss) per ordinary share, diluted
|
53,264,485
|
52,625,895
|
53,175,420
|
52,264,538
|
||||||||||||
|
GAAP net income (loss) per share, basic
|
$
|
0.25
|
$
|
(0.24
|
)
|
$
|
0.82
|
$
|
0.19
|
|||||||
|
GAAP net income (loss) per share, diluted
|
$
|
0.25
|
$
|
(0.24
|
)
|
$
|
0.79
|
$
|
0.18
|
|||||||
|
Non-GAAP net income per share, basic
|
$
|
1.20
|
$
|
0.90
|
$
|
3.48
|
$
|
2.54
|
||||||||
|
Non-GAAP net income per share, diluted
|
$
|
1.16
|
$
|
0.85
|
$
|
3.36
|
$
|
2.41
|
||||||||
| (1) |
Includes, during the three and nine months ended September 30, 2024, (i) an equity grant of $17.9 million, which represents the fair market value of 68,000 of our ordinary shares that we contributed to the
monday.com foundation, and (ii) a one-time cash contribution of $6.3 million from us to the monday.com foundation, calculated based on 1% of the gross proceeds from our initial public offering.
|
| (2) |
The tax benefit related to share-based compensation was excluded in calculating non-GAAP net income and non-GAAP net income per basic and diluted share. The Company believes that excluding the tax benefit
enables investors to see the full effect that excluding share-based compensation expenses had on the operating results.
|
| (3) |
The effect of these dilutive shares was not included in the GAAP calculation of diluted net loss per share for the three months ended September 30, 2024, because the effect would have been anti-dilutive.
|
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Net cash provided by operating activities
|
$
|
95,144
|
$
|
86,605
|
$
|
273,951
|
$
|
234,354
|
||||||||
|
Purchase of property and equipment
|
(3,984
|
)
|
(3,800
|
)
|
(13,555
|
)
|
(9,764
|
)
|
||||||||
|
Capitalized software development costs
|
(941
|
)
|
(393
|
)
|
(2,644
|
)
|
(1,463
|
)
|
||||||||
|
Purchase of property and equipment related to build-out and expansion of our corporate headquarters
|
2,082
|
—
|
8,174
|
—
|
||||||||||||
|
Adjusted free cash flow
|
$
|
92,301
|
$
|
82,412
|
265,926
|
223,127
|
||||||||||
|
Adjusted free cash flow margin
|
29
|
%
|
33
|
%
|
30
|
%
|
32
|
%
|
||||||||