Friday, February 20

Workiva Announces Fourth Quarter and Full Year 2025 Financial Results


Fiscal fourth quarter subscription & support revenue increased by 21%

Total revenue was $239 million, up 20% year-over-year

GAAP operating margin was 3.4%, non-GAAP operating margin was 19.1%

Fiscal year 2025 subscription & support revenue increased by 22%

Total revenue was $885 million, up 20% year-over-year

GAAP operating margin was (4.8)%, non-GAAP operating margin was 9.9%

Operating cash flow margin was 15.8%, free cash flow margin was 15.6%

Repurchased $72 million worth of Class A common stock in 2025 under the 2024 share repurchase plan

Announced increase to 2024 share repurchase plan by additional $250 million

NEW YORK, February 19, 2026–(BUSINESS WIRE)–Workiva Inc. (NYSE: WK), a leading, AI-powered platform for trust, transparency, and accountability, today announced financial results for its fourth quarter and full year ended December 31, 2025.

“We had a strong finish to the year, with accelerated growth and profitability compared to last year. Our fit-for-purpose solutions for Financial Reporting, GRC, and Sustainability continue to resonate with the office of the CFO, delivering trusted data and insights in the AI era,” said Julie Iskow, President & Chief Executive Officer. “Our Q4 performance underscores the critical relevance of our AI-powered platform in delivering trust and transparency. FY 2025 was also a year of strategic evolution that sets us up well for the long-term durable growth opportunity we see ahead of us, built on a foundation of innovation and reliability.”

“We outperformed both the top and bottom line driven by strong execution across the business. FY 2025 subscription revenue grew by 22% year-over-year, and non-GAAP operating margin was 9.9%, up from 4.3% the year prior,” said Barbara Larson, Chief Financial Officer. “I’m thrilled to have joined Workiva on the heels of an outstanding year. I look forward to partnering with Julie to drive operational excellence, focus on continued margin expansion, and execute a growth strategy that positions us to surpass one billion dollars in total revenue in 2026.”

Fourth Quarter 2025 Financial Results

  • Revenue: Total revenue for the fourth quarter of 2025 reached $239 million, an increase of 20% from $200 million in the fourth quarter of 2024. Subscription and support revenue contributed $219 million, up 21% versus the fourth quarter of 2024. Professional services revenue was $20 million, up slightly from the fourth quarter of 2024.

  • Operating Margin: GAAP operating margin for the fourth quarter of 2025 was 3.4% compared to (6.6)% in the prior year’s fourth quarter. Non-GAAP operating margin was 19.1% compared to 7.4% in the fourth quarter of 2024.

  • GAAP Net Income (Loss): GAAP net income for the fourth quarter of 2025 was $12 million compared with a net loss of $(9) million for the prior year’s fourth quarter. GAAP net income per basic share and diluted share was $0.21 and $0.20, respectively, compared with a net loss per basic and diluted share of $(0.16) in the fourth quarter of 2024.

  • Non-GAAP Net Income: Non-GAAP net income for the fourth quarter of 2025 was $50 million compared with non-GAAP net income of $19 million in the prior year’s fourth quarter. Non-GAAP net income per basic share and diluted share in the fourth quarter of 2025 was $0.88 and $0.78, respectively, compared with non-GAAP net income per basic share and diluted share of $0.35 and $0.33, respectively, in the fourth quarter of 2024.

  • Liquidity: As of December 31, 2025, Workiva had cash, cash equivalents, and marketable securities totaling $892 million, compared with $816 million as of December 31, 2024. Workiva had $71 million aggregate principal amount of 1.125% convertible senior notes due in 2026, $702 million aggregate principal amount of 1.250% convertible senior notes due in 2028, and $14 million of finance lease obligations outstanding as of December 31, 2025.

Key Metrics and Recent Business Highlights

  • Customers: Workiva had 6,624 customers as of December 31, 2025, a net increase of 319 customers from December 31, 2024.

  • Retention Rate: As of December 31, 2025, Workiva’s gross retention rate was 97%, and the net retention rate was 113%. Net retention includes changes in both solutions and pricing for existing customers.

  • Large Contracts: As of December 31, 2025, Workiva had 2,507 customers with an annual contract value (“ACV”) of more than $100,000, up 22% from 2,055 customers at December 31, 2024. Workiva had 592 customers with an ACV of more than $300,000, up 42% from 416 customers in the fourth quarter of 2024. Workiva had 248 customers with an ACV of more than $500,000, up 37% from 181 customers in the fourth quarter of 2024.

  • Share Repurchase Plan: On July 30, 2024, our board of directors authorized a share repurchase plan for up to $100 million of our outstanding Class A common stock. During the fourth quarter of 2025, Workiva purchased approximately 131,000 shares for $12 million under the plan. As of December 31, 2025, approximately $28 million remained available under the plan for future share repurchases. On February 16, 2026, our board of directors modified the repurchase plan to authorize an additional $250 million of the Company’s outstanding Class A common stock for repurchase under the plan.

Full Year 2025 Financial Results

  • Revenue: Total revenue for the full year 2025 reached $885 million, an increase of 20% from $739 million in 2024. Subscription and support revenue contributed $813 million, up 22% compared to 2024. Professional services revenue was $72 million, relatively flat compared to the prior year.

  • Operating Margin: GAAP operating margin for 2025 was (4.8)% compared to (10.3)% in the prior year. Non-GAAP operating margin was 9.9% compared to 4.3% in 2024.

  • GAAP Net Loss: GAAP net loss for 2025 was $(26) million compared with a net loss of $(55) million in the prior year. GAAP net loss per basic and diluted share was $(0.47) compared with a net loss per basic and diluted share of $(0.99) in 2024.

  • Non-GAAP Net Income: Non-GAAP net income for 2025 was $104 million compared with non-GAAP net income of $54 million in the prior year. Non-GAAP net income per basic share and diluted share in 2025 was $1.84 and $1.78, respectively, compared with non-GAAP net income per basic share and diluted share of $0.97 and $0.94, respectively, in 2024.

  • Cash Flow: Net cash provided by operating activities was $140 million in 2025, compared to cash provided by operating activities of $88 million in 2024. Free cash flow was $138 million in 2025 compared to free cash flow of $86 million in 2024. Free cash flow margin was 15.6% in 2025 compared to 11.7% in 2024.

Financial Outlook

As of February 19, 2026, Workiva is providing guidance as follows:

First Quarter 2026 Guidance:

  • Total revenue is expected to be in the range of $244 million to $246 million.

  • GAAP operating margin is expected to be in the range of 2.7% to 3.3%.

  • Non-GAAP operating margin is expected to be in the range of 15.5% to 16.0%.

  • GAAP net income per diluted share is expected to be in the range of $0.17 to $0.20 using 57.7 million shares.

  • Non-GAAP net income per diluted share is expected to be in the range of $0.64 to $0.67 using 63.8 million shares.

Full Year 2026 Guidance:

  • Total revenue is expected to be in the range of $1.036 billion to $1.040 billion.

  • GAAP operating margin is expected to be in the range of 2.6% to 3.2%.

  • Non-GAAP operating margin is expected to be in the range of 15.0% to 15.5%.

  • GAAP net income per diluted share is expected to be in the range of $0.70 to $0.80 using 57.8 million shares.

  • Non-GAAP net income per diluted share is expected to be in the range of $2.66 to $2.76 using 63.0 million shares.

  • Free cash flow margin is expected to be approximately 19%.

Quarterly Conference Call

Workiva will host a webcast today at 5:00 p.m. Eastern Time to review the Company’s financial results for the fourth quarter and full fiscal year 2025, in addition to discussing the Company’s outlook for the first quarter and full year 2026. The call can be accessed by dialing 1-833-630-1956 (U.S. domestic) or 1-412-317-1837 (international). Additionally, a live webcast and replay will be available at https://investor.workiva.com/news-events/events.

About Workiva

Workiva Inc. (NYSE: WK) powers trust, transparency, and accountability. Accounting, finance, sustainability, risk and audit teams from more than 6,600 organizations, including over 85% of Fortune 1,000 companies rely on Workiva for their mission-critical work. We transform how customers connect data, unify processes, and empower teams in a secure, audit-ready, AI-powered collaborative platform. Learn more at workiva.com.

Non-GAAP Financial Measures

The non-GAAP adjustments referenced herein relate to the exclusion of stock-based compensation and amortization of acquisition-related intangible assets. A reconciliation of GAAP to non-GAAP historical financial measures has been provided in Table I at the end of this press release. A reconciliation of GAAP to non-GAAP guidance has been provided in Table II at the end of this press release.

Workiva believes that the use of non-GAAP gross profit, non-GAAP income from operations and non-GAAP operating margin, non-GAAP net income, non-GAAP net income per share, free cash flow and free cash flow margin is helpful to its investors. These measures, which are referred to as non-GAAP financial measures, are not prepared in accordance with generally accepted accounting principles in the United States, or GAAP. Workiva’s management uses these non-GAAP financial measures as tools for financial and operational decision making and for evaluating Workiva’s own operating results over different periods of time.

Non-GAAP gross profit is calculated by excluding stock-based compensation expense and amortization expense for acquisition-related intangible assets attributable to cost of revenues from gross profit. Non-GAAP income from operations is calculated by excluding stock-based compensation expense and amortization expense for acquisition-related intangible assets from loss from operations. Non-GAAP operating margin is the ratio calculated by dividing non-GAAP income from operations by revenues. Non-GAAP net income is calculated by excluding stock-based compensation expense, net of tax and amortization expense for acquisition-related intangible assets from net income (loss). Non-GAAP net income per share is calculated by dividing non-GAAP net income by the weighted- average shares outstanding as presented in the calculation of GAAP net income (loss) per share. Because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact a company’s non-cash expenses, Workiva believes that providing non-GAAP financial measures that exclude stock-based compensation expense allows for more meaningful comparisons between its operating results from period to period. For business combinations, we generally allocate a portion of the purchase price to intangible assets. The amount of the allocation is based on estimates and assumptions made by management and is subject to amortization. The amount of purchase price allocated to intangible assets and the term of its related amortization can vary significantly and are unique to each acquisition and thus we do not believe they are reflective of ongoing operations.

Free cash flow, a non-GAAP measure, represents cash flow from operating activities less purchase of property and equipment. Free cash flow margin is calculated by dividing free cash flow by total revenue. We consider free cash flow and free cash flow margin to be liquidity measures that provide useful information to investors about the amount of cash generated or used by the business.

Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in Workiva’s industry, as other companies in the industry may calculate non-GAAP financial results differently. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on Workiva’s reported financial results. Further, stock-based compensation expense has been and will continue to be for the foreseeable future a significant recurring expense in Workiva’s business and an important part of the compensation provided to its employees. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. Investors should review the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate Workiva’s business.

Forward-Looking Statements

Certain statements in this press release are “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. These statements relate to future events or the Company’s future financial performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results, levels of activity, performance or achievements of the Company or its industry to be materially different from those expressed or implied by any forward-looking statements. In particular, statements about the Company’s expectations, beliefs, plans, objectives, assumptions, future events or future performance contained in this press release are forward-looking statements. In some cases, forward-looking statements can be identified by terminology such as “may,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “potential,” “outlook,” “guidance,” “target,” “goal,” “project,” “continue to,” “confident,” or the negative of those terms or other comparable terminology.

Please see the Company’s documents filed or to be filed with the Securities and Exchange Commission, including the Company’s annual reports filed on Form 10-K and quarterly reports on Form 10-Q, and any amendments thereto for a discussion of certain important risk factors that relate to forward-looking statements contained in this report. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond the Company’s control. These and other important factors may cause actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. Any forward-looking statements are made only as of the date hereof, and unless otherwise required by applicable securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

WORKIVA INC.

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share amounts)

 

 

Three months ended December 31,

 

Year ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(unaudited)

 

 

 

 

Revenue

 

 

 

 

 

 

 

Subscription and support

$

219,332

 

 

$

180,897

 

 

$

812,627

 

 

$

667,646

 

Professional services

 

19,603

 

 

 

18,992

 

 

 

71,941

 

 

 

71,034

 

Total revenue

 

238,935

 

 

 

199,889

 

 

 

884,568

 

 

 

738,680

 

Cost of revenue

 

 

 

 

 

 

 

Subscription and support (1)

 

33,482

 

 

 

32,204

 

 

 

136,645

 

 

 

118,697

 

Professional services (1)

 

12,685

 

 

 

13,485

 

 

 

53,785

 

 

 

53,358

 

Total cost of revenue

 

46,167

 

 

 

45,689

 

 

 

190,430

 

 

 

172,055

 

Gross profit

 

192,768

 

 

 

154,200

 

 

 

694,138

 

 

 

566,625

 

Operating expenses

 

 

 

 

 

 

 

Research and development (1)

 

54,818

 

 

 

50,607

 

 

 

214,844

 

 

 

192,935

 

Sales and marketing (1)

 

102,049

 

 

 

90,157

 

 

 

408,872

 

 

 

347,243

 

General and administrative (1)

 

28,041

 

 

 

26,756

 

 

 

112,863

 

 

 

102,981

 

Total operating expenses

 

184,908

 

 

 

167,520

 

 

 

736,579

 

 

 

643,159

 

Income (loss) from operations

 

7,860

 

 

 

(13,320

)

 

 

(42,441

)

 

 

(76,534

)

Interest income

 

8,620

 

 

 

9,306

 

 

 

34,153

 

 

 

39,395

 

Interest expense

 

(3,193

)

 

 

(3,197

)

 

 

(12,777

)

 

 

(12,865

)

Other (expense) income, net

 

(699

)

 

 

872

 

 

 

(1,350

)

 

 

563

 

Income (loss) before provision for income taxes

 

12,588

 

 

 

(6,339

)

 

 

(22,415

)

 

 

(49,441

)

Provision for income taxes

 

772

 

 

 

2,476

 

 

 

3,754

 

 

 

5,601

 

Net income (loss)

$

11,816

 

 

$

(8,815

)

 

$

(26,169

)

 

$

(55,042

)

Net income (loss) per common share:

 

 

 

 

 

 

 

Basic

$

0.21

 

 

$

(0.16

)

 

$

(0.47

)

 

$

(0.99

)

Diluted

$

0.20

 

 

$

(0.16

)

 

$

(0.47

)

 

$

(0.99

)

Weighted-average common shares outstanding

 

 

 

 

 

 

 

Basic

 

56,503,191

 

 

 

55,739,950

 

 

 

56,272,517

 

 

 

55,355,381

 

Diluted

 

57,903,207

 

 

 

55,739,950

 

 

 

56,272,517

 

 

 

55,355,381

 

(1) Includes stock-based compensation expense as follows:

 

Three months ended December 31,

 

Year ended December 31,

 

2025

 

2024

 

2025

 

2024

 

(unaudited)

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

Subscription and support

$

2,692

 

$

2,271

 

$

10,271

 

$

7,979

Professional services

 

1,057

 

 

873

 

 

4,261

 

 

3,221

Operating expenses

 

 

 

 

 

 

 

Research and development

 

9,669

 

 

5,562

 

 

28,867

 

 

21,036

Sales and marketing

 

12,612

 

 

8,869

 

 

42,108

 

 

35,339

General and administrative

 

10,314

 

 

8,696

 

 

37,438

 

 

34,575

WORKIVA INC.

 

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

As of December 31,

 

 

2025

 

 

 

2024

 

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

338,769

 

 

$

301,835

 

Marketable securities

 

552,852

 

 

 

514,585

 

Accounts receivable, net

 

168,984

 

 

 

148,433

 

Deferred costs

 

62,619

 

 

 

50,914

 

Other receivables

 

10,383

 

 

 

10,276

 

Prepaid expenses and other

 

28,778

 

 

 

22,199

 

Total current assets

 

1,162,385

 

 

 

1,048,242

 

Property and equipment, net

 

20,546

 

 

 

21,825

 

Operating lease right-of-use assets

 

13,986

 

 

 

11,786

 

Deferred costs, non-current

 

59,767

 

 

 

54,858

 

Goodwill

 

206,164

 

 

 

196,844

 

Intangible assets, net

 

22,270

 

 

 

27,389

 

Other assets

 

8,453

 

 

 

7,525

 

Total assets

$

1,493,571

 

 

$

1,368,469

 

Liabilities and Stockholders’ Deficit

 

 

 

Current liabilities

 

 

 

Accounts payable

$

8,932

 

 

$

7,747

 

Accrued expenses and other current liabilities

 

113,115

 

 

 

126,508

 

Deferred revenue

 

547,919

 

 

 

457,608

 

Convertible senior notes, current

 

71,072

 

 

 

 

Finance lease obligations

 

614

 

 

 

562

 

Total current liabilities

 

741,652

 

 

 

592,425

 

Convertible senior notes, non-current

 

696,263

 

 

 

764,891

 

Deferred revenue, non-current

 

37,305

 

 

 

29,681

 

Other long-term liabilities

 

92

 

 

 

227

 

Operating lease liabilities, non-current

 

10,472

 

 

 

9,441

 

Finance lease obligations, non-current

 

13,223

 

 

 

13,488

 

Total liabilities

 

1,499,007

 

 

 

1,410,153

 

Stockholders’ deficit

 

 

 

Common stock

 

57

 

 

 

56

 

Additional paid-in-capital

 

720,923

 

 

 

672,363

 

Accumulated deficit

 

(733,852

)

 

 

(707,683

)

Accumulated other comprehensive income (loss)

 

7,436

 

 

 

(6,420

)

Total stockholders’ deficit

 

(5,436

)

 

 

(41,684

)

Total liabilities and stockholders’ deficit

$

1,493,571

 

 

$

1,368,469

 

WORKIVA INC.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Three months ended December 31,

 

Year ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(unaudited)

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income (loss)

$

11,816

 

 

$

(8,815

)

 

$

(26,169

)

 

$

(55,042

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

 

 

 

 

 

Depreciation and amortization

 

2,461

 

 

 

2,911

 

 

 

10,990

 

 

 

11,003

 

Stock-based compensation expense

 

36,344

 

 

 

26,271

 

 

 

122,945

 

 

 

102,150

 

Provision for (recovery of) doubtful accounts

 

72

 

 

 

85

 

 

 

(214

)

 

 

39

 

Accretion of premiums and discounts on marketable securities, net

 

(940

)

 

 

(2,286

)

 

 

(5,144

)

 

 

(11,829

)

Amortization of debt discount and issuance costs

 

612

 

 

 

610

 

 

 

2,444

 

 

 

2,436

 

Deferred income tax

 

(321

)

 

 

(337

)

 

 

(396

)

 

 

(629

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(24,357

)

 

 

(12,845

)

 

 

(17,475

)

 

 

(24,352

)

Deferred costs

 

(15,096

)

 

 

(19,337

)

 

 

(13,732

)

 

 

(34,477

)

Operating lease right-of-use assets

 

1,500

 

 

 

1,328

 

 

 

5,636

 

 

 

5,136

 

Other receivables

 

(229

)

 

 

(1,680

)

 

 

(8

)

 

 

1,116

 

Prepaid expenses and other

 

(3,162

)

 

 

(1,311

)

 

 

(6,083

)

 

 

1,453

 

Other assets

 

(1,047

)

 

 

(1,094

)

 

 

(356

)

 

 

(2,285

)

Accounts payable

 

(2,314

)

 

 

(5,231

)

 

 

651

 

 

 

2,399

 

Deferred revenue

 

55,862

 

 

 

51,681

 

 

 

88,703

 

 

 

73,840

 

Operating lease liabilities

 

(1,230

)

 

 

(907

)

 

 

(4,121

)

 

 

(3,738

)

Accrued expenses and other liabilities

 

(9,009

)

 

 

14,927

 

 

 

(17,601

)

 

 

20,486

 

Net cash provided by operating activities

 

50,962

 

 

 

43,970

 

 

 

140,070

 

 

 

87,706

 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of property and equipment

 

(226

)

 

 

(809

)

 

 

(2,075

)

 

 

(1,363

)

Purchase of marketable securities

 

(112,221

)

 

 

(92,160

)

 

 

(425,492

)

 

 

(402,235

)

Maturities of marketable securities

 

98,771

 

 

 

106,290

 

 

 

390,473

 

 

 

452,023

 

Sale of marketable securities

 

2,533

 

 

 

 

 

 

2,533

 

 

 

4,609

 

Acquisitions, net of cash acquired

 

 

 

 

 

 

 

 

 

 

(98,092

)

Purchase of intangible assets

 

(286

)

 

 

(74

)

 

 

(391

)

 

 

(191

)

Net cash (used in) provided by investing activities

 

(11,429

)

 

 

13,247

 

 

 

(34,952

)

 

 

(45,249

)

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds from option exercises

 

3,346

 

 

 

1,044

 

 

 

6,220

 

 

 

4,909

 

Taxes paid related to net share settlements of stock-based compensation awards

 

(9,154

)

 

 

(34

)

 

 

(22,674

)

 

 

(11,458

)

Proceeds from shares issued in connection with employee stock purchase plan

 

 

 

 

 

 

 

13,698

 

 

 

13,822

 

Repurchases of Class A common stock

 

(11,507

)

 

 

 

 

 

(71,628

)

 

 

 

Principal payments on finance lease obligations

 

(142

)

 

 

(137

)

 

 

(560

)

 

 

(532

)

Net cash (used in) provided by financing activities

 

(17,457

)

 

 

873

 

 

 

(74,944

)

 

 

6,741

 

Effect of foreign exchange rates on cash

 

779

 

 

 

(4,494

)

 

 

6,957

 

 

 

(3,569

)

Net increase in cash, cash equivalents, and restricted cash

 

22,855

 

 

 

53,596

 

 

 

37,131

 

 

 

45,629

 

Cash, cash equivalents, and restricted cash at beginning of period

 

316,626

 

 

 

248,754

 

 

 

302,350

 

 

 

256,721

 

Cash, cash equivalents, and restricted cash at end of period

$

339,481

 

 

$

302,350

 

 

$

339,481

 

 

$

302,350

 

 

Three months ended December 31,

 

Year ended December 31,

 

2025

 

2024

 

2025

 

2024

 

(unaudited)

 

 

 

 

Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

$

338,769

 

$

301,835

 

$

338,769

 

$

301,835

Restricted cash included within prepaid expenses and other at end of period

 

712

 

 

515

 

 

712

 

 

515

Total cash, cash equivalents, and restricted cash at end of period shown in the consolidated statements of cash flows

$

339,481

 

$

302,350

 

$

339,481

 

$

302,350

TABLE I

WORKIVA INC.

RECONCILIATION OF NON-GAAP INFORMATION

(in thousands, except share and per share)

 

 

Three months ended December 31,

 

Year ended December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Gross profit, subscription and support

$

185,850

 

 

$

148,693

 

 

$

675,982

 

 

$

548,949

 

Add back: Stock-based compensation

 

2,692

 

 

 

2,271

 

 

 

10,271

 

 

 

7,979

 

Add back: Amortization of acquisition-related intangibles

 

970

 

 

 

916

 

 

 

3,771

 

 

 

1,923

 

Gross profit, subscription and support, non-GAAP

$

189,512

 

 

$

151,880

 

 

$

690,024

 

 

$

558,851

 

 

 

 

 

 

 

 

 

Gross profit, professional services

$

6,918

 

 

$

5,507

 

 

$

18,156

 

 

$

17,676

 

Add back: Stock-based compensation

 

1,057

 

 

 

873

 

 

 

4,261

 

 

 

3,221

 

Gross profit, professional services, non-GAAP

$

7,975

 

 

$

6,380

 

 

$

22,417

 

 

$

20,897

 

 

 

 

 

 

 

 

 

Gross profit

$

192,768

 

 

$

154,200

 

 

$

694,138

 

 

$

566,625

 

Add back: Stock-based compensation

 

3,749

 

 

 

3,144

 

 

 

14,532

 

 

 

11,200

 

Add back: Amortization of acquisition-related intangibles

 

970

 

 

 

916

 

 

 

3,771

 

 

 

1,923

 

Gross profit, non-GAAP

$

197,487

 

 

$

158,260

 

 

$

712,441

 

 

$

579,748

 

 

 

 

 

 

 

 

 

Cost of revenue, subscription and support

$

33,482

 

 

$

32,204

 

 

$

136,645

 

 

$

118,697

 

Less: Stock-based compensation

 

2,692

 

 

 

2,271

 

 

 

10,271

 

 

 

7,979

 

Less: Amortization of acquisition-related intangibles

 

970

 

 

 

916

 

 

 

3,771

 

 

 

1,923

 

Cost of revenue, subscription and support, non-GAAP

$

29,820

 

 

$

29,017

 

 

$

122,603

 

 

$

108,795

 

 

 

 

 

 

 

 

 

Cost of revenue, professional services

$

12,685

 

 

$

13,485

 

 

$

53,785

 

 

$

53,358

 

Less: Stock-based compensation

 

1,057

 

 

 

873

 

 

 

4,261

 

 

 

3,221

 

Cost of revenue, professional services, non-GAAP

$

11,628

 

 

$

12,612

 

 

$

49,524

 

 

$

50,137

 

 

 

 

 

 

 

 

 

Research and development

$

54,818

 

 

$

50,607

 

 

$

214,844

 

 

$

192,935

 

Less: Stock-based compensation

 

9,669

 

 

 

5,562

 

 

 

28,867

 

 

 

21,036

 

Less: Amortization of acquisition-related intangibles

 

69

 

 

 

495

 

 

 

1,279

 

 

 

2,762

 

Research and development, non-GAAP

$

45,080

 

 

$

44,550

 

 

$

184,698

 

 

$

169,137

 

 

 

 

 

 

 

 

 

Sales and marketing

$

102,049

 

 

$

90,157

 

 

$

408,872

 

 

$

347,243

 

Less: Stock-based compensation

 

12,612

 

 

 

8,869

 

 

 

42,108

 

 

 

35,339

 

Less: Amortization of acquisition-related intangibles

 

489

 

 

 

453

 

 

 

1,905

 

 

 

1,745

 

Sales and marketing, non-GAAP

$

88,948

 

 

$

80,835

 

 

$

364,859

 

 

$

310,159

 

 

 

 

 

 

 

 

 

General and administrative

$

28,041

 

 

$

26,756

 

 

$

112,863

 

 

$

102,981

 

Less: Stock-based compensation

 

10,314

 

 

 

8,696

 

 

 

37,438

 

 

 

34,575

 

General and administrative, non-GAAP

$

17,727

 

 

$

18,060

 

 

$

75,425

 

 

$

68,406

 

 

 

 

 

 

 

 

 

Income (loss) from operations

$

7,860

 

 

$

(13,320

)

 

$

(42,441

)

 

$

(76,534

)

Add back: Stock-based compensation

 

36,344

 

 

 

26,271

 

 

 

122,945

 

 

 

102,150

 

Add back: Amortization of acquisition-related intangibles

 

1,528

 

 

 

1,864

 

 

 

6,955

 

 

 

6,429

 

Income from operations, non-GAAP

$

45,732

 

 

$

14,815

 

 

$

87,459

 

 

$

32,045

 

GAAP operating margin

 

3.4

%

 

 

(6.6

)%

 

 

(4.8

)%

 

 

(10.3

)%

Non-GAAP operating margin

 

19.1

%

 

 

7.4

%

 

 

9.9

%

 

 

4.3

%

 

 

 

 

 

 

 

 

Net income (loss)

$

11,816

 

 

$

(8,815

)

 

$

(26,169

)

 

$

(55,042

)

Add back: Stock-based compensation

 

36,344

 

 

 

26,271

 

 

 

122,945

 

 

 

102,150

 

Add back: Amortization of acquisition-related intangibles

 

1,528

 

 

 

1,864

 

 

 

6,955

 

 

 

6,429

 

Net income, non-GAAP

$

49,688

 

 

$

19,320

 

 

$

103,731

 

 

$

53,537

 

 

 

 

 

 

 

 

 

Net income (loss) per basic share

$

0.21

 

 

$

(0.16

)

 

$

(0.47

)

 

$

(0.99

)

Add back: Stock-based compensation

 

0.64

 

 

 

0.48

 

 

 

2.19

 

 

 

1.84

 

Add back: Amortization of acquisition-related intangibles

 

0.03

 

 

 

0.03

 

 

 

0.12

 

 

 

0.12

 

Net income per basic share, non-GAAP

$

0.88

 

 

$

0.35

 

 

$

1.84

 

 

$

0.97

 

Net income (loss) per diluted share

$

0.20

 

 

$

(0.16

)

 

$

(0.47

)

 

$

(0.99

)

Net income per diluted share, non-GAAP

$

0.78

 

 

$

0.33

 

 

$

1.78

 

 

$

0.94

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding – diluted

 

57,903,207

 

 

 

55,739,950

 

 

 

56,272,517

 

 

 

55,355,381

 

Weighted-average common shares outstanding – diluted, non-GAAP

 

64,035,232

 

 

 

58,305,243

 

 

 

58,295,120

 

 

 

56,687,199

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

$

50,962

 

 

 

43,970

 

 

 

140,070

 

 

 

87,706

 

Purchase of property and equipment

 

(226

)

 

 

(809

)

 

 

(2,075

)

 

 

(1,363

)

Free cash flow

$

50,736

 

 

$

43,161

 

 

$

137,995

 

 

$

86,343

 

Operating cash flow margin

 

21.3

%

 

 

22.0

%

 

 

15.8

%

 

 

11.9

%

Free cash flow margin

 

21.2

%

 

 

21.6

%

 

 

15.6

%

 

 

11.7

%

TABLE II

WORKIVA INC.

RECONCILIATION OF NON-GAAP GUIDANCE

 

 

Three months ending March 31, 2026

 

Year ending December 31, 2026

 

 

 

 

 

 

 

 

GAAP operating margin

 

2.7

%

 

3.3

%

 

 

2.6

%

 

3.2

%

Add back: Stock-based compensation

 

12.2

%

 

12.1

%

 

 

11.8

%

 

11.7

%

Add back: Amortization of acquisition-related intangibles

 

0.6

%

 

0.6

%

 

 

0.6

%

 

0.6

%

Non-GAAP operating margin

 

15.5

%

 

16.0

%

 

 

15.0

%

 

15.5

%

 

 

 

 

 

 

 

 

Net income per diluted share, GAAP

$

0.17

 

$

0.20

 

 

$

0.70

 

$

0.80

 

Add back: Stock-based compensation

 

0.51

 

 

0.51

 

 

 

2.11

 

 

2.11

 

Add back: Amortization of acquisition-related intangibles

 

0.03

 

 

0.03

 

 

 

0.10

 

 

0.10

 

Effect of potentially dilutive securities

 

(0.07

)

 

(0.07

)

 

 

(0.25

)

 

(0.25

)

Net income per diluted share, non-GAAP

$

0.64

 

$

0.67

 

 

$

2.66

 

$

2.76

 

 

 

 

 

 

 

 

 

Weighted-average common shares used in calculating GAAP earnings per share, diluted

 

57,700,000

 

 

 

57,700,000

 

 

 

57,800,000

 

 

 

57,800,000

 

Weighted-average common shares used in calculating non-GAAP earnings per share, diluted

 

63,800,000

 

 

 

63,800,000

 

 

 

63,000,000

 

 

 

63,000,000

 

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20260219706699/en/

Contacts

Investor Contact:
Katie White
Workiva Inc.
investor@workiva.com

Media Contact:
Bill Bode
Workiva Inc.
press@workiva.com



Source link

Leave a Reply

Your email address will not be published. Required fields are marked *