|
(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: November 13, 2025 | |||
|
•
|
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
|
|
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%
|
|
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
|
||||||||