株探米国株
英語
エドガーで原本を確認する
6-K 1 zk2534015.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 November 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, 333-270969, 333-290600, and 333-290601), AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.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 13% Year-Over-Year Cloud Revenue Growth for the Third Quarter 2025 and Raises Full-Year 2025 Revenue Guidance, Dated November 13, 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: November 13, 2025  


EXHIBIT INDEX

 

EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1

 
NiCE Reports 13% Year-Over-Year Cloud Revenue Growth
for the Third Quarter 2025 and Raises Full-Year 2025 Revenue Guidance

AI ARR increased 49% year over year, 43% excluding Cognigy
Completes acquisition of Cognigy, a market leader in conversational and agentic AI
Double-digit year-over-year EPS growth

Hoboken, New Jersey, November 13, 2025 - NiCE (NASDAQ: NICE) today announced results for the third quarter ended September 30, 2025, as compared to the corresponding periods of the previous year.

Third Quarter 2025 Financial Highlights

GAAP
Non-GAAP
Total revenue was $732.0 million and increased 6%
Total revenue was $732.0 million and increased 6%
Cloud revenue was $562.9 million and increased 13%
Cloud revenue was $562.9 million and increased 13%
Operating income was $160.8 million and increased 14%
Operating income was $230.9 million and increased 5%
Operating margin was 22.0% compared to 20.5% last year
Operating margin was 31.5% compared to 32.0% last year
Diluted EPS was $2.29 and increased 23%
Diluted EPS was $3.18 and increased 10%
Net cash provided by operating activities was $190.5 million and increased 20%
 

“We’re pleased to report a strong third quarter, stemming from the continued execution of our AI-first strategy and our outstanding go-to-market performance” said Scott Russell, CEO of NiCE. “Total revenue was $732 million, at the high end of our guidance, with cloud revenue increasing 13% year over year to $563 million. Our cloud revenue growth was fueled by the strong momentum of our CX AI and Self-Service business, whose ARR growth accelerated to 49% year over year, and 43% year over year excluding Cognigy. Our AI capabilities were included in every new seven-figure CX deal, underscoring the expansion of our AI-powered, enterprise-grade solutions.

Mr. Russell continued, “Our AI momentum continues to accelerate, with sustained organic performance amplified by the integration of Cognigy. Together with CXone, we’re redefining what’s possible in customer experience — bringing AI, contextual engagement data, and automation together in a unified real-time platform that drives meaningful business outcomes. The strength of our strategy, combined with the pace of our innovation and execution, positions NiCE at the forefront of the industry’s AI transformation.”


GAAP Financial Highlights for the Third Quarter Ended September 30:

Revenues:
Third quarter 2025 total revenues increased 6% year over year to $732.0 million compared to $690.0 million for the third quarter of 2024.

Gross Profit:
Third quarter 2025 gross profit was $489.1 million compared to $460.3 million for the third quarter of 2024. Third quarter 2025 gross margin was 66.8% compared to 66.7% for the third quarter of 2024.

Operating Income:
Third quarter 2025 operating income increased 14% to $160.8 million compared to $141.4 million for the third quarter of 2024. Third quarter 2025 operating margin was 22.0% compared to 20.5% for the third quarter of 2024.

Net Income:
Third quarter 2025 net income increased 20% to $144.9 million compared to $120.9 million for the third quarter of 2024. Third quarter 2025 net income margin was 19.8% compared to 17.5% for the third quarter of 2024.

Fully Diluted Earnings Per Share:
Third quarter 2025 fully diluted earnings per share increased 23% to $2.29 compared to $1.86 in the third quarter of 2024.

Cash Flow and Cash Balance:
Third quarter 2025 operating cash flow was $190.5 million and $40.6 million was used for share repurchases. All outstanding debt was fully settled in cash during the quarter, resulting in net cash and investments of $455.9 million.

Non-GAAP Financial Highlights for the Third Quarter Ended September 30:
 
Revenues:
Third quarter 2025 non-GAAP total revenues increased 6% year over year to $732.0 million compared to $690.0 million for the third quarter of 2024.

Gross Profit:
Third quarter 2025 non-GAAP gross profit increased to $511.6 million compared to $490.3 million for the third quarter of 2024. Third quarter 2025 non-GAAP gross margin was 69.9% compared to 71.1% for the third quarter of 2024.

Operating Income:
Third quarter 2025 non-GAAP operating income increased 5% to $230.9 million compared to $220.8 million for the third quarter of 2024. Third quarter 2025 non-GAAP operating margin was 31.5% compared to 32.0% for the third quarter of 2024.

Net Income:
Third quarter 2025 non-GAAP net income increased 7% to $200.8 million compared to $186.9 million for the third quarter of 2024. Third quarter 2025 non-GAAP net income margin totaled 27.4% compared to 27.1% for the third quarter of 2024.

Fully Diluted Earnings Per Share:
Third quarter 2025 non-GAAP fully diluted earnings per share increased 10% to $3.18 compared to $2.88 for the third quarter of 2024.

Full-Year 2025 Guidance*:

The Company is raising its full-year 2025 non-GAAP total revenues to be in an expected range of $2,932 million to $2,946 million, representing 7% year over year growth at the midpoint compared to full-year 2024.

The Company is updating full-year 2025 non-GAAP fully diluted earnings per share to be in a range of $12.18 to $12.32, representing 10% year over year growth at the midpoint compared to full-year 2024.

*The updated guidance includes the expected results of Cognigy from the date of acquisition through year end.


Quarterly Results Conference Call

NiCE management will host its earnings conference call today, November 13, 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 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 ongoing financial 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
Ryan Gilligan, +1-551-417-2531, 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
       

   
September 30,
   
December 31,
 
   
2025
   
2024
 
   
Unaudited
   
Audited
 
             
ASSETS
           
             
CURRENT ASSETS:
           
Cash and cash equivalents
 
$
418,052
   
$
481,712
 
Short-term investments
   
37,840
     
1,139,996
 
Trade receivables
   
714,915
     
643,985
 
Prepaid expenses and other current assets
   
212,159
     
239,080
 
                 
Total current assets
   
1,382,966
     
2,504,773
 
                 
LONG-TERM ASSETS:
               
Property and equipment, net
   
188,373
     
185,292
 
Deferred tax assets
   
222,486
     
219,232
 
Other intangible assets, net
   
624,057
     
231,346
 
Operating lease right-of-use assets
   
76,611
     
93,083
 
Goodwill
   
2,438,371
     
1,849,668
 
Prepaid expenses and other long-term assets
   
218,658
     
212,512
 
                 
Total long-term assets
   
3,768,556
     
2,791,133
 
                 
TOTAL ASSETS
 
$
5,151,522
   
$
5,295,906
 
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
CURRENT LIABILITIES:
               
Trade payables
 
$
92,114
   
$
110,603
 
Deferred revenues and advances from customers
   
345,315
     
299,367
 
Current maturities of operating leases
   
12,783
     
12,554
 
Debt
   
-
     
458,791
 
Accrued expenses and other liabilities
   
530,024
     
593,109
 
                 
Total current liabilities
   
980,236
     
1,474,424
 
                 
LONG-TERM LIABILITIES:
               
Deferred revenues and advances from customers
   
61,996
     
66,289
 
Operating leases
   
74,071
     
92,258
 
Deferred tax liabilities
   
114,136
     
1,965
 
Other long-term liabilities
   
60,337
     
57,807
 
                 
Total long-term liabilities
   
310,540
     
218,319
 
                 
SHAREHOLDERS' EQUITY
               
Nice Ltd's equity
   
3,860,746
     
3,589,742
 
Non-controlling interests
   
-
     
13,421
 
                 
Total shareholders' equity
   
3,860,746
     
3,603,163
 
                 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
 
$
5,151,522
   
$
5,295,906
 


NICE LTD. AND SUBSIDIARIES
             
CONSOLIDATED STATEMENTS OF INCOME
             
U.S. dollars in thousands (except per share amounts)
             

   
Quarter ended
   
Year to date
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
   
Unaudited
   
Unaudited
   
Unaudited
   
Unaudited
 
                         
Revenue:
                       
Cloud
 
$
562,942
   
$
500,114
   
$
1,630,087
   
$
1,450,213
 
Services
   
138,706
     
149,857
     
419,389
     
446,381
 
Product
   
30,351
     
39,992
     
109,427
     
117,078
 
Total revenue
   
731,999
     
689,963
     
2,158,903
     
2,013,672
 
                                 
Cost of revenue:
                               
Cloud
   
189,661
     
178,923
     
555,106
     
519,603
 
Services
   
47,218
     
44,652
     
141,715
     
137,401
 
Product
   
6,051
     
6,111
     
19,790
     
20,134
 
Total cost of revenue
   
242,930
     
229,686
     
716,611
     
677,138
 
                                 
Gross profit
   
489,069
     
460,277
     
1,442,292
     
1,336,534
 
                                 
Operating expenses:
                               
Research and development, net
   
90,463
     
91,500
     
269,327
     
265,854
 
Selling and marketing
   
161,864
     
152,778
     
493,097
     
465,438
 
General and administrative
   
75,968
     
74,620
     
210,333
     
213,600
 
Total operating expenses
   
328,295
     
318,898
     
972,757
     
944,892
 
                                 
Operating income
   
160,774
     
141,379
     
469,535
     
391,642
 
                                 
Financial and other income, net
   
(21,136
)
   
(12,280
)
   
(51,806
)
   
(41,934
)
                                 
Income before tax
   
181,910
     
153,659
     
521,341
     
433,576
 
Taxes on income
   
37,057
     
32,738
     
59,794
     
90,497
 
Net income
 
$
144,853
   
$
120,921
   
$
461,547
   
$
343,079
 
                                 
Earnings per share:
                               
Basic
 
$
2.33
   
$
1.91
   
$
7.38
   
$
5.41
 
Diluted
 
$
2.29
   
$
1.86
   
$
7.26
   
$
5.22
 
                                 
Weighted average shares outstanding:
                               
Basic
   
62,036
     
63,397
     
62,512
     
63,403
 
Diluted
   
63,161
     
64,838
     
63,574
     
65,741
 


NICE LTD. AND SUBSIDIARIES
             
CONSOLIDATED CASH FLOW STATEMENTS
             
U.S. dollars in thousands
             

   
Quarter ended
   
Year to date
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
   
Unaudited
   
Unaudited
   
Unaudited
   
Unaudited
 
                         
Operating Activities
                       
                         
Net income
 
$
144,853
   
$
120,921
   
$
461,547
   
$
343,079
 
Adjustments to reconcile net income to net cash provided by operating activities:
                               
Depreciation and amortization
   
48,918
     
52,964
     
136,971
     
156,244
 
Share-based compensation
   
35,834
     
47,252
     
116,481
     
133,882
 
Amortization of premium and discount and accrued interest on marketable securities
   
5,838
     
(3,398
)
   
1,534
     
(6,726
)
Deferred taxes, net
   
15,997
     
(27,542
)
   
(9,297
)
   
(38,949
)
Changes in operating assets and liabilities:
                               
Trade Receivables, net
   
(26,621
)
   
(41,462
)
   
(52,685
)
   
(40,032
)
Prepaid expenses and other current assets
   
19,681
     
17,164
     
33,390
     
27,665
 
Operating lease right-of-use assets
   
2,309
     
3,273
     
11,135
     
9,926
 
Trade payables
   
11,596
     
(2,293
)
   
(19,811
)
   
4,646
 
Accrued expenses and other current liabilities
   
(35,295
)
   
22,149
     
(144,756
)
   
(21,555
)
Deferred revenue
   
(30,806
)
   
(28,094
)
   
19,049
     
22,187
 
Realized gain on marketable securities, net
   
(4,463
)
   
-
     
(4,463
)
   
-
 
Operating lease liabilities
   
(2,643
)
   
(2,748
)
   
(13,578
)
   
(10,524
)
Amortization of discount on long-term debt
   
361
     
430
     
1,210
     
1,404
 
Other
   
4,941
     
345
     
166
     
1,872
 
  Net cash provided by operating activities
   
190,500
     
158,961
     
536,893
     
583,119
 
                                 
Investing Activities
                               
                                 
Purchase of property and equipment
   
(7,258
)
   
(10,419
)
   
(15,504
)
   
(27,395
)
Purchase of Investments
   
(14,903
)
   
(138,219
)
   
(89,044
)
   
(575,332
)
Proceeds from sales of marketable investments
   
1,064,132
     
60,125
     
1,198,906
     
628,246
 
Capitalization of internal use software costs
   
(19,663
)
   
(16,812
)
   
(54,566
)
   
(47,986
)
Payments for business acquisitions, net of cash acquired
   
(826,583
)
   
(44,507
)
   
(863,049
)
   
(44,507
)
Net cash provided by (used in) investing activities
   
195,725
     
(149,832
)
   
176,743
     
(66,974
)
                                 
Financing Activities
                               
                                 
Proceeds from issuance of shares upon exercise of options
   
15
     
28
     
1,023
     
2,340
 
Purchase of treasury shares
   
(40,551
)
   
(86,437
)
   
(323,719
)
   
(274,040
)
Dividends paid to noncontrolling interest
   
-
     
-
     
-
     
(2,681
)
Repayment of debt
   
(460,000
)
   
-
     
(460,000
)
   
(87,435
)
 Net cash used in financing activities
   
(500,536
)
   
(86,409
)
   
(782,696
)
   
(361,816
)
                                 
Effect of exchange rates on cash and cash equivalents
   
(2,087
)
   
4,508
     
4,199
     
1,260
 
                                 
Net change in cash, cash equivalents and restricted cash
   
(116,398
)
   
(72,772
)
   
(64,861
)
   
155,589
 
Cash, cash equivalents and restricted cash, beginning of period
 
$
536,569
   
$
741,675
   
$
485,032
   
$
513,314
 
                                 
Cash, cash equivalents and restricted cash, end of period
 
$
420,171
   
$
668,903
   
$
420,171
   
$
668,903
 
                                 
Reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheet:
                         
Cash and cash equivalents
 
$
418,052
   
$
666,734
   
$
418,052
   
$
666,734
 
Restricted cash included in other current assets
 
$
2,119
   
$
2,169
   
$
2,119
   
$
2,169
 
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
 
$
420,171
   
$
668,903
   
$
420,171
   
$
668,903
 


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
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
GAAP revenues
 
$
731,999
   
$
689,963
   
$
2,158,903
   
$
2,013,672
 
Non-GAAP revenues
 
$
731,999
   
$
689,963
   
$
2,158,903
   
$
2,013,672
 
                                 
GAAP cost of revenue
 
$
242,930
   
$
229,686
   
$
716,611
   
$
677,138
 
Amortization of acquired intangible assets on cost of cloud
   
(17,177
)
   
(24,278
)
   
(45,782
)
   
(73,778
)
Amortization of acquired intangible assets on cost of product
   
-
     
-
     
-
     
(410
)
Cost of cloud revenue adjustment (1,2)
   
(2,910
)
   
(3,175
)
   
(9,381
)
   
(9,029
)
Cost of services revenue adjustment (1)
   
(2,431
)
   
(2,511
)
   
(7,127
)
   
(7,506
)
Cost of product revenue adjustment (1)
   
(22
)
   
(30
)
   
(65
)
   
(90
)
Non-GAAP cost of revenue
 
$
220,390
   
$
199,692
   
$
654,256
   
$
586,325
 
                                 
GAAP gross profit
 
$
489,069
   
$
460,277
   
$
1,442,292
   
$
1,336,534
 
Gross profit adjustments
   
22,540
     
29,994
     
62,355
     
90,813
 
Non-GAAP gross profit
 
$
511,609
   
$
490,271
   
$
1,504,647
   
$
1,427,347
 
                                 
GAAP operating expenses
 
$
328,295
   
$
318,898
   
$
972,757
   
$
944,892
 
Research and development (1,2)
   
(4,762
)
   
(6,734
)
   
(12,633
)
   
(22,361
)
Sales and marketing (1,2)
   
(13,457
)
   
(14,944
)
   
(42,129
)
   
(42,326
)
General and administrative (1,2)
   
(22,469
)
   
(22,154
)
   
(58,951
)
   
(59,414
)
Amortization of acquired intangible assets
   
(6,859
)
   
(5,613
)
   
(18,508
)
   
(15,824
)
Valuation adjustment on acquired deferred commission
   
-
     
1
     
-
     
24
 
Non-GAAP operating expenses
 
$
280,748
   
$
269,454
   
$
840,536
   
$
804,991
 
                                 
GAAP financial and other income, net
 
$
(21,136
)
 
$
(12,280
)
 
$
(51,806
)
 
$
(41,934
)
Amortization of discount on debt
   
(361
)
   
(430
)
   
(1,210
)
   
(1,404
)
Change in fair value of contingent consideration
   
-
     
(36
)
   
-
     
(115
)
Realized gain on marketable securities, net
   
4,463
     
-
     
4,463
     
-
 
Non-GAAP financial and other income, net
 
$
(17,034
)
 
$
(12,746
)
 
$
(48,553
)
 
$
(43,453
)
                                 
GAAP taxes on income
 
$
37,057
   
$
32,738
   
$
59,794
   
$
90,497
 
Tax adjustments re non-GAAP adjustments
   
10,043
     
13,886
     
76,763
     
42,665
 
Non-GAAP taxes on income
 
$
47,100
   
$
46,624
   
$
136,557
   
$
133,162
 
                                 
GAAP net income
 
$
144,853
   
$
120,921
   
$
461,547
   
$
343,079
 
Amortization of acquired intangible assets
   
24,036
     
29,891
     
64,290
     
90,012
 
Valuation adjustment on acquired deferred commission
   
-
     
(1
)
   
-
     
(24
)
Share-based compensation (1)
   
37,380
     
48,731
     
121,220
     
137,997
 
Acquisition related expenses (2)
   
8,671
     
817
     
9,066
     
2,729
 
Amortization of discount on debt
   
361
     
430
     
1,210
     
1,404
 
Realized gain on marketable securities, net
   
(4,463
)
   
-
     
(4,463
)
   
-
 
Change in fair value of contingent consideration
   
-
     
36
     
-
     
115
 
Tax adjustments re non-GAAP adjustments
   
(10,043
)
   
(13,886
)
   
(76,763
)
   
(42,665
)
Non-GAAP net income
 
$
200,795
   
$
186,939
   
$
576,107
   
$
532,647
 
                                 
GAAP diluted earnings per share
 
$
2.29
   
$
1.86
   
$
7.26
   
$
5.22
 
                                 
Non-GAAP diluted earnings per share
 
$
3.18
   
$
2.88
   
$
9.06
   
$
8.10
 
                                 
Shares used in computing GAAP diluted earnings per share
   
63,161
     
64,838
     
63,574
     
65,741
 
                                 
Shares used in computing non-GAAP diluted earnings per share
   
63,161
     
64,838
     
63,574
     
65,741
 


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
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
                         
Cost of cloud revenue
 
$
2,910
   
$
3,175
   
$
9,381
   
$
8,967
 
Cost of services revenue
   
2,431
     
2,511
     
7,127
     
7,506
 
Cost of product revenue
   
22
     
30
     
65
     
90
 
Research and development
   
4,762
     
6,734
     
12,633
     
22,031
 
Sales and marketing
   
13,447
     
14,937
     
42,119
     
41,676
 
General and administrative
   
13,808
     
21,344
     
49,895
     
57,727
 
   
$
37,380
   
$
48,731
   
$
121,220
   
$
137,997
 

(2)
Acquisition related expenses

   
Quarter ended
   
Year to date
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
                         
Cost of cloud revenue
 
$
-
   
$
-
   
$
-
   
$
62
 
Research and development
   
-
     
-
     
-
     
330
 
Sales and marketing
   
10
     
7
     
10
     
650
 
General and administrative
   
8,661
     
810
     
9,056
     
1,687
 
   
$
8,671
   
$
817
   
$
9,066
   
$
2,729
 


NICE LTD. AND SUBSIDIARIES
             
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP EBITDA
           
U.S. dollars in thousands
             

   
Quarter ended
   
Year to date
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
   
Unaudited
   
Unaudited
   
Unaudited
   
Unaudited
 
                         
GAAP net income
 
$
144,853
   
$
120,921
   
$
461,547
   
$
343,079
 
Non-GAAP adjustments:
                               
Depreciation and amortization
   
48,918
     
52,964
     
136,971
     
156,244
 
Share-based compensation
   
35,834
     
47,252
     
116,481
     
133,882
 
Financial and other income, net
   
(21,136
)
   
(12,280
)
   
(51,806
)
   
(41,934
)
Acquisition related expenses
   
8,671
     
817
     
9,066
     
2,729
 
Valuation adjustment on acquired deferred commission
   
-
     
(1
)
   
-
     
(24
)
Taxes on income
   
37,057
     
32,738
     
59,794
     
90,497
 
Non-GAAP EBITDA
 
$
254,197
   
$
242,411
   
$
732,053
   
$
684,473
 


NICE LTD. AND SUBSIDIARIES
             
NON-GAAP RECONCILIATION - FREE CASH FLOW FROM CONTINUING OPERATIONS
   
U.S. dollars in thousands
             

   
Quarter ended
   
Year to date
 
   
September 30,
   
September 30,
 
   
2025
   
2024
   
2025
   
2024
 
   
Unaudited
   
Unaudited
   
Unaudited
   
Unaudited
 
                         
Net cash provided by operating activities
 
$
190,500
   
$
158,961
   
$
536,893
   
$
583,119
 
                                 
Purchase of property and equipment
   
(7,258
)
   
(10,419
)
   
(15,504
)
   
(27,395
)
Capitalization of internal use software costs
   
(19,663
)
   
(16,812
)
   
(54,566
)
   
(47,986
)
                                 
Free Cash Flow (a)
 
$
163,579
   
$
131,730
   
$
466,823
   
$
507,738
 

(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.