Advertisement
UK markets closed
  • FTSE 100

    8,213.49
    +41.34 (+0.51%)
     
  • FTSE 250

    20,164.54
    +112.21 (+0.56%)
     
  • AIM

    771.53
    +3.42 (+0.45%)
     
  • GBP/EUR

    1.1652
    -0.0031 (-0.26%)
     
  • GBP/USD

    1.2546
    +0.0013 (+0.11%)
     
  • Bitcoin GBP

    50,351.08
    +3,048.29 (+6.44%)
     
  • CMC Crypto 200

    1,359.39
    +82.41 (+6.45%)
     
  • S&P 500

    5,127.79
    +63.59 (+1.26%)
     
  • DOW

    38,675.68
    +450.02 (+1.18%)
     
  • CRUDE OIL

    77.99
    -0.96 (-1.22%)
     
  • GOLD FUTURES

    2,310.10
    +0.50 (+0.02%)
     
  • NIKKEI 225

    38,236.07
    -37.98 (-0.10%)
     
  • HANG SENG

    18,475.92
    +268.79 (+1.48%)
     
  • DAX

    18,001.60
    +105.10 (+0.59%)
     
  • CAC 40

    7,957.57
    +42.92 (+0.54%)
     

Stride Posts Another Record Quarter

RESTON, Va., April 23, 2024 (GLOBE NEWSWIRE) -- Stride, Inc. (NYSE: LRN), one of the nation’s leading technology-based education companies, today announced its results for the third fiscal quarter ended March 31, 2024.

Third Quarter Fiscal 2024 Highlights Compared to 2023

  • Revenue of $520.8 million, compared with $470.3 million, driven by continued strong enrollment trends.

  • Income from operations of $88.3 million, compared with $72.2 million.

  • Net income of $69.7 million, compared with $55.5 million.

  • Diluted net income per share of $1.60 compared with $1.30.

  • Adjusted operating income of $96.4 million, compared with $80.2 million. (1)

  • Adjusted EBITDA of $120.5 million, compared with $103.9 million. (1)

Third Quarter Fiscal 2024 Summary Financial Metrics

 

Three Months Ended March 31,

 

Change 2024/2023

 

 

2024

    

2023

 

 

$

 

%

 

 

(In thousands, except percentages and per share data)

 

Revenues

$

520,837

 

$

470,284

 

$

50,553

 

10.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

88,313

 

 

72,199

 

 

16,114

 

22.3

%

 

Adjusted operating income (1)

 

96,410

 

 

80,224

 

 

16,186

 

20.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

69,687

 

 

55,462

 

 

14,225

 

25.6

%

 

Net income per share, diluted

 

1.60

 

 

1.30

 

 

0.30

 

23.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (1)

 

115,297

 

 

99,141

 

 

16,156

 

16.3

%

 

Adjusted EBITDA (1)

 

120,547

 

 

103,886

 

 

16,661

 

16.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   To supplement our financial statements presented in accordance with U.S. generally accepted accounting principles (GAAP), we also present non-GAAP financial measures including adjusted operating income (loss), EBITDA and adjusted EBITDA. Management believes that these additional metrics provide useful information to investors relating to our financial performance. A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is provided below.

ADVERTISEMENT

Nine Month Fiscal 2024 Highlights Compared to 2023

  • Revenue of $1,505.9 million, compared with $1,353.9 million.

  • Income from operations of $175.9 million, compared with $111.6 million.

  • Net income of $141.4 million, compared with $83.5 million.

  • Diluted net income per share of $3.26, compared with $1.96.

  • Adjusted operating income of $206.0 million, compared with $136.6 million. (1)

  • Adjusted EBITDA of $278.7 million, compared with $207.4 million. (1)

Nine Month Fiscal 2024 Summary Financial Metrics

 

Nine Months Ended March 31,

 

Change 2024/2023

 

 

2024

    

2023

 

 

$

 

%

 

 

(In thousands, except percentages and per share data)

 

Revenues

$

1,505,886

 

 

1,353,869

 

 

152,017

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

175,922

 

 

111,553

 

 

64,369

 

57.7

%

 

Adjusted operating income (1)

 

206,044

 

 

136,597

 

 

69,447

 

50.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

141,401

 

 

83,495

 

 

57,906

 

69.4

%

 

Net income per share, diluted

 

3.26

 

 

1.96

 

 

1.30

 

66.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (1)

 

257,386

 

 

192,209

 

 

65,177

 

33.9

%

 

Adjusted EBITDA (1)

 

278,658

 

 

207,405

 

 

71,253

 

34.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   To supplement our financial statements presented in accordance with U.S. generally accepted accounting principles (GAAP), we also present non-GAAP financial measures including adjusted operating income (loss), EBITDA and adjusted EBITDA. Management believes that these additional metrics provide useful information to investors relating to our financial performance. A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is provided below.

Revenue and Enrollment Data

Revenue

The following table sets forth the Company’s revenues for the periods indicated:

 

 

Three Months Ended

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

March 31, 

 

Change 2024 / 2023

 

March 31,

 

Change 2024 / 2023

 

  

2024

  

2023

  

$

  

%

 

2024

  

2023

  

$

  

%

 

 

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Education

 

$

328,894

 

$

289,566

 

$

39,328

 

 

13.6

%

 

$

942,135

 

$

835,989

 

$

106,146

 

 

12.7

%

Career Learning

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle - High School

 

 

167,919

 

 

150,772

 

 

17,147

 

 

11.4

%

 

 

483,972

 

 

430,101

 

 

53,871

 

 

12.5

%

Adult

 

 

24,024

 

 

29,946

 

 

(5,922

)

 

(19.8

%)

 

 

79,779

 

 

87,779

 

 

(8,000

)

 

(9.1

%)

Total Career Learning

 

 

191,943

 

 

180,718

 

 

11,225

 

 

6.2

%

 

 

563,751

 

 

517,880

 

 

45,871

 

 

8.9

%

Total Revenues

 

$

520,837

 

$

470,284

 

$

50,553

 

 

10.7

%

 

$

1,505,886

 

$

1,353,869

 

$

152,017

 

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Enrollment Data
1

The following table sets forth enrollment data for students in our General Education and Career Learning lines of revenue. Enrollments for General Education and Career Learning only include those students in full service public or private programs where Stride provides a combination of curriculum, technology, instructional and support services inclusive of administrative support.

 

 

Three Months Ended

 

Change

 

Nine Months Ended

 

Change

 

 

 

March 31,

 

2024 / 2023

 

March 31,

 

2024 / 2023

 

 

  

2024

  

2023

  

#

  

%

  

2024

  

2023

  

#

  

%

 

 

 

(In thousands, except percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Education (2)

 

 

124.6

 

 

114.6

 

 

10.0

 

8.7

%

 

 

121.9

 

 

112.8

 

 

9.1

 

8.1

%

 

Career Learning (2)(3)

 

 

73.8

 

 

67.2

 

 

6.6

 

9.8

%

 

 

72.7

 

 

66.0

 

 

6.7

 

10.2

%

 

Average Enrollment

 

 

198.4

 

 

181.8

 

 

16.6

 

9.1

%

 

 

194.6

 

 

178.8

 

 

15.8

 

8.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)   Enrollments are presented as the average monthly enrollments during the third quarter fiscal year 2024.
(2)   This data includes enrollments for which Stride receives no public funding or revenue.
(3)   No enrollments are included in Career Learning for the Adult Learning offerings.


Revenue per Enrollment Data

The following table sets forth revenue per average enrollment data for students for the period indicated. If the mix of enrollments changes, our revenues will be impacted to the extent the average revenues per enrollments are significantly different.

 

 

Three Months Ended

 

Change

 

Nine Months Ended

 

Change

 

 

March 31,

 

2024 / 2023

 

March 31,

 

2024 / 2023

 

  

2024

  

2023

  

$

  

%

  

2024

  

2023

  

$

  

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General Education

 

$

2,507

 

$

2,332

 

$

175

 

7.5

%

 

$

7,298

 

$

6,823

 

$

475

 

7.0

%

Career Learning

 

 

2,272

 

 

2,237

 

 

35

 

1.6

%

 

 

6,652

 

 

6,500

 

 

152

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Cash Flow and Capital Allocation

As of March 31, 2024, the Company’s cash and cash equivalents and marketable securities totaled $570.7 million, compared with $545.5 million reported at June 30, 2023.

Capital expenditures for three months ended March 31, 2024 were $16.3 million, compared to $15.2 million in the third quarter of fiscal year 2023, and were comprised of ($0.2) million of property and equipment, $11.7 million of capitalized software development and $4.8 million of capitalized curriculum development.

Fiscal Year 2024 Outlook

The Company is raising its adjusted operating and tightening its revenue forecast for the full year fiscal 2024:

  • Revenue in the range of $2.025 billion to $2.040 billion.

  • Capital expenditures in the range of $60 million to $65 million. Note that capital expenditures include the purchase of property and equipment, and capitalized software, and curriculum development costs as defined on our Statement of Cash Flows.

  • Effective tax rate of 24% to 26%.

  • Adjusted operating income in the range of $280 million to $290 million. (1)

Conference Call

The Company will discuss its third quarter fiscal year 2024 financial results during a conference call scheduled for Tuesday, April 23, 2024 at 5:00 p.m. eastern time (ET).

A live webcast of the call will be available at https://events.q4inc.com/attendee/945956563. To participate in the live call, investors and analysts should dial (800) 715-9871 (domestic) or +1 (646) 307-1963 (international) and provide the conference ID number 8901384. Please access the website at least 15 minutes prior to the start of the call.

A replay of the call will be posted at https://events.q4inc.com/attendee/945956563 as soon as it is available.

About Stride Inc.

At Stride, Inc. (NYSE: LRN), we are reimagining learning—where learning is lifelong, deeply personal, and prepares learners for tomorrow. The company has transformed millions of people’s teaching and learning experiences by providing innovative, high-quality, tech-enabled education solutions, curriculum, and programs directly to students, schools, the military, and enterprises in primary, secondary, and postsecondary settings. Through K12, Stride is a premier provider of K-12 education for students, schools, and districts, including career learning services through middle and high school curriculum. For adult learners, Stride delivers professional skills training in healthcare and technology, as well as staffing and talent development for Fortune 500 companies. Stride has delivered millions of courses over the past decade and serves learners in all 50 states and more than 100 countries. More information can be found at stridelearning.com.

Investor Contact
Timothy Casey
Vice President, Investor Relations
Stride, Inc.
tcasey@k12.com

Special Note on Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve substantial risks and uncertainties. All statements other than statements of historical facts contained in this press release are forward-looking statements. We have tried, whenever possible, to identify these forward-looking statements using words such as “anticipates,” “believes,” “estimates,” “continues,” “likely,” “may,” “opportunity,” “potential,” “projects,” “will,” “will be,”expects,” “plans,” “intends” and similar expressions to identify forward looking statements, whether in the negative or the affirmative. These statements reflect our current beliefs and are based upon information currently available to us. Accordingly, such forward-looking statements involve known and unknown risks, uncertainties and other factors which could cause our actual results, performance or achievements to differ materially from those expressed in, or implied by, such statements. These risks, uncertainties, factors and contingencies include, but are not limited to: reduction of per pupil funding amounts at the schools we serve; inability to achieve a sufficient level of new enrollments to sustain our business model; limitations of the enrollment data we present, which may not fully capture trends in the performance of our business; failure to enter into new school contracts or renew existing contracts, in part or in their entirety; failure of the schools we serve or us to comply with federal, state and local regulations, resulting in a loss of funding, an obligation to repay funds previously received, or contractual remedies; governmental investigations that could result in fines, penalties, settlements, or injunctive relief; declines or variations in academic performance outcomes of the students and schools we serve as curriculum standards, testing programs and state accountability metrics evolve; harm to our reputation resulting from poor performance or misconduct by operators or us in any school in our industry and/or in any school in which we operate; legal and regulatory challenges from opponents of virtual public education or for-profit education companies; changes in national and local economic and business conditions and other factors, such as natural disasters, pandemics and outbreaks of contagious diseases and other adverse public health developments; discrepancies in interpretation of legislation by regulatory agencies that may lead to payment or funding disputes; termination of our contracts, or a reduction in the scope of services, with schools; failure to develop the Career Learning business; entry of new competitors with superior technologies and lower prices; unsuccessful integration of mergers, acquisitions and joint ventures; failure to further develop, maintain and enhance our technology, products, services and brands; inadequate recruiting, training and retention of effective teachers and employees; infringement of our intellectual property; disruptions to our Internet-based learning and delivery systems, including, but not limited to, our data storage systems and third-party cloud facilities, resulting from cybersecurity attacks; misuse or unauthorized disclosure of student and personal data; and failure to prevent or mitigate a cybersecurity incident that affects our systems; and other risks and uncertainties associated with our business described in the Company’s filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this press release is as of today’s date, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations.

Financial Statements

The financial statements set forth below are not the complete set of Stride, Inc.’s financial statements for the three and nine months ended March 31, 2024 and are presented below without footnotes. Readers are encouraged to obtain and carefully review Stride Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2024, including all financial statements contained therein and the footnotes thereto, filed with the SEC, which may be retrieved from the SEC’s website at www.sec.gov or from Stride Inc.’s website at www.stridelearning.com.


STRIDE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

Three Months Ended

 

Nine Months Ended

 

 

March 31,

 

March 31,

 

    

2024

    

2023

    

2024

    

2023

 

 

(In thousands except share and per share data)

Revenues

 

$

520,837

 

 

$

470,284

 

 

$

1,505,886

 

 

$

1,353,869

 

Instructional costs and services

 

 

319,508

 

 

 

295,032

 

 

 

930,495

 

 

 

878,880

 

Gross margin

 

 

201,329

 

 

 

175,252

 

 

 

575,391

 

 

 

474,989

 

Selling, general, and administrative expenses

 

 

113,016

 

 

 

103,053

 

 

 

399,469

 

 

 

363,436

 

Income from operations

 

 

88,313

 

 

 

72,199

 

 

 

175,922

 

 

 

111,553

 

Interest expense, net

 

 

(2,404

)

 

 

(2,206

)

 

 

(6,494

)

 

 

(6,334

)

Other income, net

 

 

7,678

 

 

 

4,587

 

 

 

19,381

 

 

 

9,594

 

Income before income taxes and income (loss) from equity method investments

 

 

93,587

 

 

 

74,580

 

 

 

188,809

 

 

 

114,813

 

Income tax expense

 

 

(24,657

)

 

 

(19,525

)

 

 

(48,383

)

 

 

(30,878

)

Income (loss) from equity method investments

 

 

757

 

 

 

407

 

 

 

975

 

 

 

(440

)

Net income attributable to common stockholders

 

$

69,687

 

 

$

55,462

 

 

$

141,401

 

 

$

83,495

 

Net income attributable to common stockholders per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.63

 

 

$

1.31

 

 

$

3.32

 

 

$

1.98

 

Diluted

 

$

1.60

 

 

$

1.30

 

 

$

3.26

 

 

$

1.96

 

Weighted average shares used in computing per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

42,684,561

 

 

 

42,375,480

 

 

 

42,581,869

 

 

 

42,237,056

 

Diluted

 

 

43,655,841

 

 

 

42,714,090

 

 

 

43,389,903

 

 

 

42,652,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 



STRIDE, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

March 31, 

 

June 30,

 

    

2024

    

2023

 

 

 

 

 

(audited)

 

 

(In thousands except share and per share data)

ASSETS

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

376,577

 

 

$

410,807

 

Accounts receivable, net of allowance of $34,852 and $30,031

 

 

577,792

 

 

 

463,722

 

Inventories, net

 

 

21,038

 

 

 

36,716

 

Prepaid expenses

 

 

40,127

 

 

 

24,817

 

Other current assets

 

 

193,547

 

 

 

129,137

 

Total current assets

 

 

1,209,081

 

 

 

1,065,199

 

Operating lease right-of-use assets, net

 

 

57,725

 

 

 

69,508

 

Property and equipment, net

 

 

57,213

 

 

 

52,332

 

Capitalized software, net

 

 

83,320

 

 

 

83,465

 

Capitalized curriculum development costs, net

 

 

51,451

 

 

 

50,787

 

Intangible assets, net

 

 

64,668

 

 

 

74,771

 

Goodwill

 

 

246,676

 

 

 

246,676

 

Deferred tax asset

 

 

14,773

 

 

 

8,776

 

Deposits and other assets

 

 

107,306

 

 

 

109,152

 

Total assets

 

$

1,892,213

 

 

$

1,760,666

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

37,156

 

 

$

48,854

 

Accrued liabilities

 

 

67,671

 

 

 

76,626

 

Accrued compensation and benefits

 

 

62,383

 

 

 

57,426

 

Deferred revenue

 

 

70,907

 

 

 

76,159

 

Current portion of finance lease liability

 

 

30,991

 

 

 

35,621

 

Current portion of operating lease liability

 

 

12,853

 

 

 

14,449

 

Total current liabilities

 

 

281,961

 

 

 

309,135

 

Long-term finance lease liability

 

 

29,920

 

 

 

21,278

 

Long-term operating lease liability

 

 

48,418

 

 

 

59,425

 

Long-term debt

 

 

414,271

 

 

 

413,035

 

Other long-term liabilities

 

 

14,436

 

 

 

10,497

 

Total liabilities

 

 

789,006

 

 

 

813,370

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

Preferred stock, par value $0.0001; 10,000,000 shares authorized; zero shares issued or outstanding

 

 

 

 

 

 

Common stock, par value $0.0001; 100,000,000 shares authorized; 48,586,413 and 48,339,048 shares issued; and 43,251,670 and 43,004,305 shares outstanding, respectively

 

 

4

 

 

 

4

 

Additional paid-in capital

 

 

709,997

 

 

 

695,480

 

Accumulated other comprehensive loss

 

 

(42

)

 

 

(35

)

Retained earnings

 

 

495,730

 

 

 

354,329

 

Treasury stock of 5,334,743 shares at cost

 

 

(102,482

)

 

 

(102,482

)

Total stockholders’ equity

 

 

1,103,207

 

 

 

947,296

 

Total liabilities and stockholders' equity

 

$

1,892,213

 

 

$

1,760,666

 

 

 

 

 

 

 

 



STRIDE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

Nine Months Ended

 

 

March 31,

 

    

2024

    

2023

 

 

(In thousands)

Cash flows from operating activities

 

 

 

 

 

 

Net income

 

$

141,401

 

 

$

83,495

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization expense

 

 

81,464

 

 

 

80,656

 

Stock-based compensation expense

 

 

21,272

 

 

 

15,196

 

Deferred income taxes

 

 

(4,629

)

 

 

2,982

 

Provision for credit losses

 

 

18,895

 

 

 

5,939

 

Amortization of fees on debt

 

 

1,236

 

 

 

1,200

 

Noncash operating lease expense

 

 

11,055

 

 

 

11,039

 

Other

 

 

1,444

 

 

 

(2,015

)

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(133,144

)

 

 

(61,949

)

Inventories, prepaid expenses, deposits and other current and long-term assets

 

 

(2,763

)

 

 

(9,966

)

Accounts payable

 

 

(11,585

)

 

 

(26,101

)

Accrued liabilities

 

 

(9,875

)

 

 

(6,455

)

Accrued compensation and benefits

 

 

4,834

 

 

 

(19,130

)

Operating lease liability

 

 

(11,695

)

 

 

(8,602

)

Deferred revenue and other liabilities

 

 

(1,315

)

 

 

39,931

 

Net cash provided by operating activities

 

 

106,595

 

 

 

106,220

 

Cash flows from investing activities

 

 

 

 

 

 

Purchase of property and equipment

 

 

(1,500

)

 

 

(3,579

)

Capitalized software development costs

 

 

(30,130

)

 

 

(32,574

)

Capitalized curriculum development costs

 

 

(13,534

)

 

 

(12,798

)

Sale of other investments

 

 

 

 

 

60

 

Acquisition of assets

 

 

 

 

 

(1,409

)

Other acquisitions, loans and investments, net of distributions

 

 

(693

)

 

 

(1,377

)

Proceeds from the maturity of marketable securities

 

 

107,020

 

 

 

66,204

 

Purchases of marketable securities

 

 

(162,179

)

 

 

(85,289

)

Net cash used in investing activities

 

 

(101,016

)

 

 

(70,762

)

Cash flows from financing activities

 

 

 

 

 

 

Repayments on finance lease obligations

 

 

(32,212

)

 

 

(31,238

)

Payments of contingent consideration

 

 

 

 

 

(7,024

)

Proceeds from exercise of stock options

 

 

 

 

 

20

 

Repurchase of restricted stock for income tax withholding

 

 

(7,597

)

 

 

(12,936

)

Net cash used in financing activities

 

 

(39,809

)

 

 

(51,178

)

Net change in cash, cash equivalents and restricted cash

 

 

(34,230

)

 

 

(15,720

)

Cash, cash equivalents and restricted cash, beginning of period

 

 

410,807

 

 

 

389,398

 

Cash, cash equivalents and restricted cash, end of period

 

$

376,577

 

 

$

373,678

 

 

 

 

 

 

 

 


Non-GAAP Financial Measures

To supplement our financial statements presented in accordance with GAAP, we have presented adjusted operating income (loss), EBITDA, and adjusted EBITDA, which are not presented in accordance with GAAP.

  • Adjusted operating income (loss) is defined as income (loss) from operations as adjusted for stock-based compensation and the amortization of intangible assets.

  • EBITDA is defined as income (loss) from operations as adjusted for depreciation and amortization.

  • Adjusted EBITDA is defined as income (loss) from operations as adjusted for stock-based compensation and depreciation and amortization.

  • Adjusted EBITDA and adjusted operating income (loss) exclude stock-based compensation, which consists of expenses for stock options, restricted stock, restricted stock units, and performance stock units.

Management believes that the presentation of these non-GAAP financial measures provides useful information to investors relating to our financial performance. Adjusted operating income (loss) and Adjusted EBITDA remove stock-based compensation, which is a non-cash charge that varies based on market volatility and the terms and conditions of the awards. EBITDA and Adjusted EBITDA remove depreciation and amortization, which can vary depending upon accounting methods and the book value of assets. EBITDA and Adjusted EBITDA provide a measure of corporate performance exclusive of capital structure and the method by which assets were acquired.

Our management uses these non-GAAP financial measures:

  • as additional measures of operating performance because they assist us in comparing our performance on a consistent basis; and

  • in presentations to the members of our Board of Directors to enable our Board to review the same measures used by management to compare our current operating results with corresponding prior periods.

Other companies may define these non-GAAP financial measures differently and, as a result, our use of these non-GAAP financial measures may not be directly comparable to similar non-GAAP financial measures used by other companies. Although we use these non-GAAP financial measures to assess the performance of our business, the use of non-GAAP financial measures is limited as they include and/or do not include certain items not included and/or included in the most directly comparable GAAP financial measure.

These non-GAAP financial measures should be considered in addition to, and not as a substitute for, revenues, income (loss) from operations, net income (loss) and net income (loss) per share or other related financial information prepared in accordance with GAAP. Adjusted EBITDA is not intended to be a measure of liquidity. You are cautioned not to place undue reliance on these non-GAAP financial measures.

A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is provided below.


Third Quarter and Nine Months Fiscal Year 2024

Reconciliation of Income from Operations to Adjusted Operating Income

 

Three Months Ended

 

Nine Months Ended

 

March 31,

 

March 31,

 

2024

 

2023

 

2024

 

2023

 

(In thousands)

Income from operations

$

88,313

 

$

72,199

 

$

175,922

 

$

111,553

Amortization of intangible assets

 

2,847

 

 

3,280

 

 

8,850

 

 

9,848

Stock-based compensation expense

 

5,250

 

 

4,745

 

 

21,272

 

 

15,196

Adjusted operating income

 

96,410

 

 

80,224

 

 

206,044

 

 

136,597

 

 

 

 

 

 

 

 


Reconciliation of Net Income to EBITDA and Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

Nine Months Ended March 31, 

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

(In thousands)

 

Net income

$

69,687

 

 

$

55,462

 

 

$

141,401

 

 

$

83,495

 

 

Interest expense, net

 

2,404

 

 

 

2,206

 

 

 

6,494

 

 

 

6,334

 

 

Other income, net

 

(7,678

)

 

 

(4,587

)

 

 

(19,381

)

 

 

(9,594

)

 

Income tax expense

 

24,657

 

 

 

19,525

 

 

 

48,383

 

 

 

30,878

 

 

(Income) loss from equity method investments

 

(757

)

 

 

(407

)

 

 

(975

)

 

 

440

 

 

Depreciation and amortization

 

26,984

 

 

 

26,942

 

 

 

81,464

 

 

 

80,656

 

 

EBITDA

 

115,297

 

 

 

99,141

 

 

 

257,386

 

 

 

192,209

 

 

Stock-based compensation expense

 

5,250

 

 

 

4,745

 

 

 

21,272

 

 

 

15,196

 

 

Adjusted EBITDA

$

120,547

 

 

$

103,886

 

 

$

278,658

 

 

$

207,405

 

 

 

 

 

 

 

 

 

 

 


Fiscal Year 2024 Outlook

Reconciliation of Income from Operations to Adjusted Operating Income (unaudited)

 

Year Ended June 30, 2024

 

Low

 

High

 

(In millions)

Income from operations

$

240.5

 

$

247.0

Stock-based compensation expense

 

28.0

 

 

31.0

Amortization of intangible assets

 

11.5

 

 

12.0

Adjusted operating income

$

280.0

 

$

290.0