LIVERAMP ANNOUNCES FOURTH QUARTER AND FISCAL YEAR 2026 RESULTS
Q4 Revenue up 9% year-over-year
Q4 Annual Recurring Revenue up 8% year-over-year
Q4 Subscription Net Retention improved to 107%
FY26 record annual Operating Cash Flow of $168 million and Share Repurchases of $194 million
LiveRamp Enters into Definitive Agreement to be Acquired by Publicis Groupe in All-Cash Transaction with an Equity Value of $2.5 billion
SAN FRANCISCO, Calif., May 17, 2026—LiveRamp® (NYSE: RAMP), a leading data collaboration platform, today announced its financial results for the quarter and fiscal year ended March 31, 2026.
Q4 Financial Highlights
Unless otherwise indicated, all comparisons are to the prior year period.
| · | Total revenue was $206 million, up 9%. |
| · | Subscription revenue was $158 million, up 9%. |
| · | Marketplace & Other revenue was $49 million, up 11%. |
| · | GAAP gross profit was $146 million, up 11%. GAAP gross margin of 71% expanded by 1 percentage point. Non-GAAP gross profit was $149 million, up 10%. Non-GAAP gross margin of 72% expanded by 1 percentage point. |
| · | GAAP income from operations was $15 million compared to a loss of $12 million. GAAP operating margin of 7% expanded by 14 percentage points. Non-GAAP operating income was $40 million, up 75%. Non-GAAP operating margin of 20% expanded by 7 percentage points. |
| · | GAAP and non-GAAP diluted earnings per share was $1.12 and $0.52, respectively. GAAP diluted EPS benefited from the release of deferred tax valuation allowances. |
| · | Net cash provided by operating activities was $59 million compared to $63 million. |
| · | Share repurchases in the fourth quarter totaled approximately 2.8 million shares for $76 million. |
Fiscal Year 2026 Financial Highlights
Unless otherwise indicated, all comparisons are to the prior year period.
| · | Total revenue was $813 million, up 9%. |
| · | Subscription revenue was $614 million, up 8%. |
| · | Marketplace & Other revenue was $199 million, up 12%. |
P 1
| · | GAAP gross profit was $575 million, up 9%. GAAP gross margin of 71% was flat. Non-GAAP gross profit was $591 million, up 7%, and non-GAAP gross margin of 73% compressed by 1 percentage point. |
| · | GAAP Income from operations was $83 million compared to $5 million. GAAP operating margin of 10% expanded by 10 percentage points. Non-GAAP operating income was $182 million, up 34%. Non-GAAP operating margin of 22% expanded by 4 percentage points. |
| · | GAAP diluted earnings per share was $2.24, and non-GAAP diluted EPS was $2.27. GAAP diluted EPS benefited from the release of deferred tax valuation allowances. |
| · | Net cash provided by operating activities was $168 million compared to $154 million. |
| · | Share repurchases in fiscal 2026 totaled approximately 7.1 million shares for $194 million. As of March 31, 2026, there was $262 million in remaining capacity under the recently modified share repurchase authorization that expires on December 31, 2027. |
A reconciliation between GAAP and non-GAAP results is provided in the schedules in this press release.
Commenting on the results, CEO Scott Howe said: "We finished FY26 on a strong note, with Q4 revenue and operating income ahead of consensus and ARR growth accelerating sequentially. We also achieved record operating cash flow in FY26, and returned over 100% to shareholders through buybacks. We continue to leverage AI to make our platform faster, more effective and easier to use, including the recent introduction of AI agent accessibility, enabling specialized AI agents to autonomously collaborate with any partner."
Howe continued: “In addition, we announced an agreement to be acquired by Publicis Groupe, delivering significant and certain value to LiveRamp shareholders. This transaction reflects the strength of our business, the value of our platform and the strategic role LiveRamp plays in an AI-driven market. Together, we believe we can accelerate data collaboration and the delivery of AI capabilities that help customers and partners advance agentic transformation and derive more value, faster.”
P 2
GAAP and Non-GAAP Results
The following table summarizes the Company’s financial results for the fourth quarter and fiscal year ended March 31, 2026 ($ in millions, except per share amounts):
| GAAP | Non-GAAP | |||||||||||||||
| Q4 FY26 | FY26 | Q4 FY26 | FY26 | |||||||||||||
| Subscription revenue | $ | 158 | $ | 614 | -- | -- | ||||||||||
| YoY change % | 9 | % | 8 | % | -- | -- | ||||||||||
| Marketplace & Other revenue | $ | 49 | $ | 199 | -- | -- | ||||||||||
| YoY change % | 11 | % | 12 | % | -- | -- | ||||||||||
| Total revenue | $ | 206 | $ | 813 | -- | -- | ||||||||||
| YoY change % | 9 | % | 9 | % | -- | -- | ||||||||||
| Gross profit | $ | 146 | $ | 575 | $ | 149 | $ | 591 | ||||||||
| % Gross margin | 71 | % | 71 | % | 72 | % | 73 | % | ||||||||
| YoY change, pts | 1 | pt | 0 | pts | 1 | pt | (1) | pt | ||||||||
| Operating income | $ | 15 | $ | 83 | $ | 40 | $ | 182 | ||||||||
| % Operating margin | 7 | % | 10 | % | 20 | % | 22 | % | ||||||||
| YoY change, pts | 14 | pts | 10 | pts | 7 | pts | 4 | pts | ||||||||
| Net earnings | $ | 71 | $ | 146 | $ | 33 | $ | 148 | ||||||||
| Diluted earnings per share | $ | 1.12 | $ | 2.24 | $ | 0.52 | $ | 2.27 | ||||||||
| Shares to calculate diluted EPS | 63.4 | 65.0 | 63.4 | 65.0 | ||||||||||||
| YoY change % | (4 | )% | (2 | )% | (6 | )% | (4 | )% | ||||||||
| Operating cash flow | $ | 59 | $ | 168 | ||||||||||||
| Free cash flow | $ | 59 | $ | 166 | ||||||||||||
Totals and year-over-year changes may not reconcile due to rounding.
A detailed discussion of our non-GAAP financial measures and a reconciliation between GAAP and non-GAAP results is provided in the schedules to this press release.
P 3
Additional Business Highlights & Metrics
| · | We announced the launch of new AI capabilities to help transform how marketers plan, execute, measure, and optimize campaigns agentically. We introduced agent-powered access to the LiveRamp platform, enabling specialized AI agents to autonomously collaborate with any partner, moving from manual, fragmented workflows to intelligent, governed execution that delivers better performance (link). |
| · | We announced native support for NVIDIA AI infrastructure, upgrading our clean room architecture to handle the world’s most advanced and compute-intensive AI workloads. AI partners and brands can now securely and seamlessly train and deploy sophisticated models using LiveRamp clean rooms or via the LiveRamp Marketplace at up to 15x speed, without exposing data or model weights (link). |
| · | We announced an expanded partnership with Unity, a leading game engine, to help marketers more effectively reach mobile users and generate better marketing returns. The partnership will make LiveRamp’s durable, interoperable identifier – RampID – available across Unity Exchange, enabling marketers, agencies, and platforms to apply identity-based buying strategies within Unity’s mobile ecosystem that includes 2.9 billion monthly active mobile devices (link). |
| · | In March we hosted our annual customer and partner conference, RampUp, bringing together more than 2,300 leaders from across the digital advertising ecosystem. The event included more than 40 presentations and panels featuring some of our largest customers and partners, such as General Motors, JPMorgan Chase, Netflix, and Meta. Video replays of these sessions are available here. Also, we hosted an investor presentation that can be accessed here. |
| · | On February 12, 2026 we announced an increase in our share repurchase authorization by $200 million and extended the expiration by one year to December 31, 2027. As of March 31, 2026, there was $262 million in remaining capacity under the authorization. |
| · | On February 11, 2026 we appointed to our Board of Directors Kristi Argyilan, who currently serves as Global Head of Advertising at Uber. Widely recognized as the pioneer of retail media, Argyilan previously led the Albertsons Media Collective and championed the industry-wide move toward measurement standardization (link). |
| · | LiveRamp ended the fiscal year with 133 customers whose annualized subscription revenue exceeds $1 million, compared to 128 in the prior year period. |
| · | LiveRamp ended the fiscal year with 846 direct subscription customers, compared to 840 in the prior year period. |
| · | Subscription net retention was 107% and platform net retention was 108%. |
| · | Annualized recurring revenue (ARR), which is the last month of the quarter fixed subscription revenue annualized, was $545 million, up 8% compared to the prior year period. |
| · | Current remaining performance obligations (CRPO), which is contracted and committed revenue expected to be recognized over the next 12 months, was $518 million, up 10% compared to the prior year period. |
P 4
Transaction with Publicis Groupe
In a separate press release issued today, LiveRamp announced that it has entered into a definitive agreement to be acquired by Publicis Groupe. Under the terms of the agreement, Publicis Groupe will acquire all of the outstanding shares of LiveRamp for $38.50 per share in an all-cash transaction for an equity value of $2.5 billion. This represents a premium of 30% to LiveRamp’s closing stock price on May 15, 2026, the last full trading day prior to the transaction announcement. The transaction is expected to close by the end of calendar 2026, subject to customary closing conditions, including approval by LiveRamp shareholders. The transaction press release is available on the LiveRamp investor relations website.
Given the announced transaction, LiveRamp will not host its previously scheduled earnings conference call or provide financial guidance in conjunction with this earnings release.
About LiveRamp
LiveRamp is a leading data collaboration technology company, empowering marketers and media owners to deliver and measure marketing performance everywhere it matters. LiveRamp’s data collaboration network seamlessly unites data across advertisers, ad tech platforms, publishers, data providers, and commerce media networks—unlocking insights that deliver transformational consumer experiences, and drive measurable business outcomes. As consumers embrace AI-powered experiences, the LiveRamp data collaboration network expands the breadth and accuracy of the data on which marketing AI capabilities operate. Our platform is engineered for AI agent accessibility, facilitating autonomous data collaboration between the specialized AI agents utilized by our customers and partners. Built on a foundation of strict neutrality, interoperability, and global scale, LiveRamp enables organizations to maximize the value of their data while accelerating business growth.
LiveRamp is headquartered in San Francisco, California, with offices worldwide. Learn more at LiveRamp.com.
P 5
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, concerning LiveRamp, Publicis, the proposed transaction and other matters. Forward-looking statements contained herein could include, among other things, statements regarding the anticipated timing of the consummation of the proposed transaction; statements about management’s confidence in and strategies for performance of the combined businesses; expectations for new and existing products, technologies and opportunities; and expectations regarding growth, sales, cash flows, and earnings. Forward-looking statements can be identified by the use of such terms as “may,” “could,” “expect,” “anticipate,” “intend,” “believe,” “likely,” “estimate,” “outlook,” “plan,” “contemplate,” “project,” “target” or other comparable terms. These forward-looking statements are not guarantees of future performance. Actual results may differ materially from the forward-looking statements as a result of a number of risks and uncertainties, many of which are outside the control of LiveRamp or Publicis. Many factors could cause actual future events to differ materially from the forward-looking statements in this communication including, but not limited to: economic uncertainties that could impact LiveRamp or LiveRamp’s suppliers, customers and partners, geopolitical circumstances, including risk related to tariffs and other trade restrictions, the possibility of a recession, general inflationary pressure and high interest rates; the ability and willingness of LiveRamp’s customers to renew their agreements with LiveRamp upon their expiration; LiveRamp’s ability to add new customers and upsell within LiveRamp’s subscription business; LiveRamp’s reliance upon partners, including data suppliers, who may withdraw or withhold data from LiveRamp; increased competition and rapidly changing technology that could impact LiveRamp’s products and services; LiveRamp’s ability to keep up with rapidly changing technology practices in LiveRamp’s products and services or that expected benefits from utilization of technological innovations (including AI) may not be realized as soon as expected or at all; the risk that LiveRamp fails to realize the potential benefits of or have difficulty integrating acquired businesses; and LiveRamp’s inability to attract, motivate and retain talent. Additional risks include maintaining LiveRamp’s culture and LiveRamp’s ability to innovate and evolve while operating in a hybrid work environment, with some employees working remotely at least some of the time within a rapidly changing industry, while also avoiding disruption from reductions in LiveRamp’s current workforce as well as disruptions resulting from acquisition, divestiture and other activities affecting LiveRamp’s workforce. LiveRamp’s global workforce strategy could possibly encounter difficulty and not be as beneficial as planned. LiveRamp’s international operations are also subject to risks, including the performance of third parties as well as impacts from war and civil unrest, that may harm LiveRamp’s business. The risk of a significant breach of the confidentiality of the information or the security of LiveRamp’s or LiveRamp’s customers’, suppliers’, or other partners’ data and/or computer systems, or the risk that LiveRamp’s current insurance coverage may not be adequate for such a breach, that an insurer might deny coverage for a claim or that such insurance will continue to be available to LiveRamp on commercially reasonable terms, or at all, could be detrimental to LiveRamp’s business, reputation and results of operations. Other business risks include unfavorable publicity and negative public perception about LiveRamp’s industry; interruptions or delays in service from data center or cloud hosting vendors LiveRamp relies upon; and LiveRamp’s dependence on the continued availability of third-party data hosting and transmission services. LiveRamp’s clients’ ability to use data on LiveRamp’s platform could be restricted if the industry’s use of third-party cookies and tracking technology declines due to technology platform changes, regulation or increased user controls. Continued changes in the judicial, legislative, regulatory, accounting, cultural and consumer environments affecting LiveRamp’s business, including but not limited to litigation, investigations, legislation, regulations and customs at the state, federal and international levels relating to information collection and use represents a risk, as well as changes in tax laws and regulations that are applied to LiveRamp’s customers which could cause enterprise software budget tightening. In addition, third parties may claim that LiveRamp is infringing their intellectual property or may infringe LiveRamp’s intellectual property which could result in competitive injury and / or the incurrence of significant costs and draining of LiveRamp’s resources. Factors that could cause actual future events to differ materially from the forward looking-statements in this communication in regard to the proposed transaction concerning LiveRamp and Publicis include, but are not limited to: (1) failure of the closing conditions in the merger agreement to be satisfied, or any unexpected delay in closing the proposed transaction or the occurrence of any event, change, or other circumstance that could give rise to the right of one or multiple of the parties to terminate the definitive agreement between Publicis and LiveRamp; (2) the possibility that the transaction does not close when expected or at all because required regulatory, shareholder, or other approvals are not received or satisfied on a timely basis or at all; (3) the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, including those resulting from the announcement, pendency or completion of the transaction; (4) risks that the new businesses will not be integrated successfully or that the combined companies will not realize estimated cost savings, value of certain tax assets, synergies and growth or that such benefits may take longer to realize than expected; (5) failure to realize anticipated benefits of the combined operations; (6) risks relating to unanticipated costs of integration; (7) ability to hire and retain key personnel; (8) ability to successfully integrate the companies’ businesses; (9) the potential impact of announcement or consummation of the proposed transactions on relationships with third parties, including clients, employees and competitors, including reputational risk; (10) ability to attract new clients and retain existing clients in the manner anticipated; (11) reliance on and integration of information technology systems; (12) suffering reduced profits or losses as a result of intense competition; or (13) potential litigation that may be instituted against LiveRamp or its directors or officers related to the proposed transaction or the merger agreement. The foregoing list of factors is not exhaustive. You should carefully consider the foregoing factors and the other risks and uncertainties that affect the parties’ businesses, including those described in LiveRamp’s Annual Report on Form 10-K for the year ended March 31, 2025, in Part I “Cautionary Statements Relevant to Forward-Looking Information” and Part I, Item 1A, “Risk Factors,” as updated by subsequent Quarterly Reports on Form 10-Q, which are filed with the Securities and Exchange Commission (the “SEC”) and those described in documents Publicis has filed with the Autorité des Marchés Financiers (the French securities regulator). The parties do not undertake, nor do they have, any obligation to provide updates or to revise any forward-looking statements.
P 6
NO OFFER OR SOLICITATION
This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended, and applicable regulations.
ADDITIONAL INFORMATION AND WHERE TO FIND IT
In connection with the proposed transaction, LiveRamp Holdings, Inc. will be filing documents with the SEC, including preliminary and definitive proxy statements relating to the proposed transaction (the “proxy statement”). The definitive proxy statement will be mailed to LiveRamp’s shareholders in connection with the proposed transaction. BEFORE MAKING ANY VOTING DECISION, INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE PRELIMINARY AND DEFINITIVE PROXY STATEMENTS AND ANY OTHER DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE IN THE PROXY STATEMENT WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Any vote in respect of resolutions to be proposed at LiveRamp’s shareholder meeting to approve the proposed transaction should be made only on the basis of the information contained in LiveRamp’s proxy statement and documents incorporated by reference therein. Investors and security holders may obtain free copies of these documents (when they are available) and other related documents filed with the SEC at the SEC’s website at www.sec.gov or on LiveRamp’s website at www.liveramp.com.
PARTICIPANTS IN THE SOLICITATION
Publicis, LiveRamp and their respective directors and certain of their respective executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of LiveRamp in respect of the proposed transactions contemplated by the proxy statement. Information regarding the persons who are, under the rules of the SEC, participants in the solicitation of the shareholders of LiveRamp in connection with the proposed transaction, including a description of their direct or indirect interests, by security holdings or otherwise, will be set forth in the proxy statement when it is filed with the SEC. Information about the directors and executive officers of LiveRamp and their ownership of shares of LiveRamp common stock and other securities of LiveRamp can be found in the sections entitled “Nominees and Continuing Directors,” “Stock Ownership,” “Compensation Discussion and Analysis,” “Compensation Tables,” and “Non-Employee Director Compensation” included in LiveRamp’s proxy statement in connection with its 2025 Annual Meeting of Shareholders, filed with the SEC on June 27, 2025; in the Form 3 and Form 4 initial statements of beneficial ownership and statements of changes in beneficial ownership filed with the SEC by LiveRamp’s directors and executive officers; and in other documents subsequently filed by LiveRamp with the SEC, including LiveRamp’s proxy statement relating to the proposed transaction when it becomes available. Investors and security holders may obtain free copies of these documents and other related documents filed with the SEC at the SEC’s website at www.sec.gov or on LiveRamp’s website at www.liveramp.com.
P 7
The financial information set forth in this press release reflects estimates based on information available at this time.
LiveRamp assumes no obligation and does not currently intend to update these forward-looking statements.
To automatically receive LiveRamp financial news by email, please visit www.LiveRamp.com and subscribe to email alerts.
For more information, contact:
LiveRamp Investor Relations
Investor.Relations@LiveRamp.com
LiveRampⓇ and RampIDTM and all other LiveRamp marks contained herein are trademarks or service marks of LiveRamp, Inc. All other marks are the property of their respective owners.
P 8
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
| For the three months ended March 31, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2026 | 2025 | Variance | Variance | |||||||||||||
| Revenues | 206,092 | 188,724 | 17,368 | 9.2 | % | |||||||||||
| Cost of revenue | 60,548 | 57,929 | 2,619 | 4.5 | % | |||||||||||
| Gross profit | 145,544 | 130,795 | 14,749 | 11.3 | % | |||||||||||
| % Gross margin | 70.6 | % | 69.3 | % | ||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development | 37,756 | 45,926 | (8,170 | ) | (17.8 | )% | ||||||||||
| Sales and marketing | 56,192 | 56,961 | (769 | ) | (1.4 | )% | ||||||||||
| General and administrative | 32,988 | 32,175 | 813 | 2.5 | % | |||||||||||
| Gains, losses and other items, net | 3,315 | 7,241 | (3,926 | ) | (54.2 | )% | ||||||||||
| Total operating expenses | 130,251 | 142,303 | (12,052 | ) | (8.5 | )% | ||||||||||
| Income (loss) from operations | 15,293 | (11,508 | ) | 26,801 | N/A | |||||||||||
| % Margin | 7.4 | % | (6.1 | )% | ||||||||||||
| Total other income, net | 3,967 | 4,762 | (795 | ) | (16.7 | )% | ||||||||||
| Income (loss) from continuing operations before income taxes | 19,260 | (6,746 | ) | 26,006 | N/A | |||||||||||
| Income tax benefit | (50,476 | ) | (479 | ) | (49,997 | ) | (10,437.8 | )% | ||||||||
| Net earnings (loss) from continuing operations | 69,736 | (6,267 | ) | 76,003 | N/A | |||||||||||
| Earnings from discontinued operations, net of tax | 1,176 | — | 1,176 | N/A | ||||||||||||
| Net earnings (loss) | 70,912 | (6,267 | ) | 77,179 | 1,231.5 | % | ||||||||||
| Basic earnings (loss) per share: | ||||||||||||||||
| Continuing operations | 1.12 | (0.10 | ) | 1.21 | N/A | |||||||||||
| Discontinued operations | 0.02 | — | 0.02 | N/A | ||||||||||||
| Basic earnings (loss) per share | 1.14 | (0.10 | ) | 1.23 | N/A | |||||||||||
| Diluted earnings (loss) per share: | ||||||||||||||||
| Continuing operations | 1.10 | (0.10 | ) | 1.20 | N/A | |||||||||||
| Discontinued operations | 0.02 | — | 0.02 | N/A | ||||||||||||
| Diluted earnings (loss) per share | 1.12 | (0.10 | ) | 1.21 | N/A | |||||||||||
| Basic weighted average shares | 62,382 | 65,957 | ||||||||||||||
| Diluted weighted average shares | 63,382 | 65,957 | ||||||||||||||
Some totals may not sum due to rounding.
P 9
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
| For the twelve months ended March 31, | ||||||||||||||||
| $ | % | |||||||||||||||
| 2026 | 2025 | Variance | Variance | |||||||||||||
| Revenues | 812,940 | 745,580 | 67,360 | 9.0 | % | |||||||||||
| Cost of revenue | 238,117 | 215,910 | 22,207 | 10.3 | % | |||||||||||
| Gross profit | 574,823 | 529,670 | 45,153 | 8.5 | % | |||||||||||
| % Gross margin | 70.7 | % | 71.0 | % | ||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development | 148,139 | 176,668 | (28,529 | ) | (16.1 | )% | ||||||||||
| Sales and marketing | 205,647 | 213,106 | (7,459 | ) | (3.5 | )% | ||||||||||
| General and administrative | 132,581 | 126,499 | 6,082 | 4.8 | % | |||||||||||
| Gains, losses and other items, net | 4,990 | 7,993 | (3,003 | ) | (37.6 | )% | ||||||||||
| Total operating expenses | 491,357 | 524,266 | (32,909 | ) | (6.3 | )% | ||||||||||
| Income from operations | 83,466 | 5,404 | 78,062 | 1,444.5 | % | |||||||||||
| % Margin | 10.3 | % | 0.7 | % | ||||||||||||
| Total other income, net | 14,598 | 17,436 | (2,838 | ) | (16.3 | )% | ||||||||||
| Income from continuing operations before income taxes | 98,064 | 22,840 | 75,224 | 329.4 | % | |||||||||||
| Income tax expense (benefit) | (46,712 | ) | 25,342 | (72,054 | ) | N/A | ||||||||||
| Net earnings (loss) from continuing operations | 144,776 | (2,502 | ) | 147,278 | N/A | |||||||||||
| Earnings from discontinued operations, net of tax | 1,176 | 1,688 | (512 | ) | (30.3 | )% | ||||||||||
| Net earnings (loss) | 145,952 | (814 | ) | 146,766 | 18,030.2 | % | ||||||||||
| Basic earnings (loss) per share: | ||||||||||||||||
| Continuing operations | 2.26 | (0.04 | ) | 2.30 | N/A | |||||||||||
| Discontinued operations | 0.02 | 0.03 | (0.01 | ) | (28.1 | )% | ||||||||||
| Basic earnings (loss) per share | 2.28 | (0.01 | ) | 2.29 | N/A | |||||||||||
| Diluted earnings (loss) per share: | ||||||||||||||||
| Continuing operations | 2.23 | (0.04 | ) | 2.26 | N/A | |||||||||||
| Discontinued operations | 0.02 | 0.03 | (0.01 | ) | (29.2 | )% | ||||||||||
| Diluted earnings (loss) per share | 2.24 | (0.01 | ) | 2.26 | N/A | |||||||||||
| Basic weighted average shares | 64,105 | 66,126 | ||||||||||||||
| Diluted weighted average shares | 65,045 | 66,126 | ||||||||||||||
Some totals may not sum due to rounding.
P 10
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
| For
the three months ended March 31, | For
the twelve months ended March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Income (loss) from continuing operations before income taxes | 19,260 | (6,746 | ) | 98,064 | 22,840 | |||||||||||
| Income tax expense (benefit) | (50,476 | ) | (479 | ) | (46,712 | ) | 25,342 | |||||||||
| Net earnings (loss) from continuing operations | 69,736 | (6,267 | ) | 144,776 | (2,502 | ) | ||||||||||
| Earnings from discontinued operations, net of tax | 1,176 | — | 1,176 | 1,688 | ||||||||||||
| Net earnings (loss) | 70,912 | (6,267 | ) | 145,952 | (814 | ) | ||||||||||
| Basic earnings (loss) per share | 1.14 | (0.10 | ) | 2.28 | (0.01 | ) | ||||||||||
| Diluted earnings (loss) per share | 1.12 | (0.10 | ) | 2.24 | (0.01 | ) | ||||||||||
| Excluded items: | ||||||||||||||||
| Purchased intangible asset amortization (cost of revenue) | 2,750 | 3,135 | 11,000 | 14,415 | ||||||||||||
| Non-cash stock compensation (cost of revenue and operating expenses) | 18,930 | 24,166 | 82,988 | 107,979 | ||||||||||||
| Restructuring and merger charges (gains, losses, and other) | 3,315 | 7,241 | 4,990 | 7,993 | ||||||||||||
| Total excluded items from continuing operations | 24,995 | 34,542 | 98,978 | 130,387 | ||||||||||||
| Income from continuing operations before income taxes and excluding items | 44,255 | 27,796 | 197,042 | 153,227 | ||||||||||||
| Income tax expense (2) | 11,064 | 7,759 | 49,261 | 38,296 | ||||||||||||
| Non-GAAP net earnings from continuing operations | 33,191 | 20,037 | 147,781 | 114,931 | ||||||||||||
| Non-GAAP earnings per share from continuing operations | ||||||||||||||||
| Basic | 0.53 | 0.30 | 2.31 | 1.74 | ||||||||||||
| Diluted | 0.52 | 0.30 | 2.27 | 1.70 | ||||||||||||
| Basic weighted average shares | 62,382 | 65,957 | 64,105 | 66,126 | ||||||||||||
| Diluted weighted average shares | 63,382 | 67,479 | 65,045 | 67,499 | ||||||||||||
(1) This presentation includes non-GAAP measures. Our non-GAAP 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. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.
(2) Non-GAAP income taxes were calculated by applying the estimated annual effective tax rate to year-to-date pretax income. The differences between our GAAP and non-GAAP effective tax rates were primarily due to the net tax effects of the excluded items, coupled with the valuation allowance and smaller pre-tax income for GAAP purposes.
P 11
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP INCOME FROM OPERATIONS (1)
(Unaudited)
(Dollars in thousands)
| For the three months ended March 31, | For the twelve months ended March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Income (loss) from operations | 15,293 | (11,508 | ) | 83,466 | 5,404 | |||||||||||
| Operating income (loss) margin | 7.4 | % | (6.1 | )% | 10.3 | % | 0.7 | % | ||||||||
| Excluded items: | ||||||||||||||||
| Purchased intangible asset amortization (cost of revenue) | 2,750 | 3,135 | 11,000 | 14,415 | ||||||||||||
| Non-cash stock compensation (cost of revenue and operating expenses) | 18,930 | 24,166 | 82,988 | 107,979 | ||||||||||||
| Restructuring and merger charges (gains, losses, and other) | 3,315 | 7,241 | 4,990 | 7,993 | ||||||||||||
| Total excluded items | 24,995 | 34,542 | 98,978 | 130,387 | ||||||||||||
| Income from operations before excluded items | 40,288 | 23,034 | 182,444 | 135,791 | ||||||||||||
| Non-GAAP operating income margin | 19.5 | % | 12.2 | % | 22.4 | % | 18.2 | % | ||||||||
(1) This presentation includes non-GAAP measures. Our non-GAAP 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. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.
P 12
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF ADJUSTED EBITDA (1)
(Unaudited)
(Dollars in thousands)
| For
the three months ended March 31, | For
the twelve months ended March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Net earnings (loss) from continuing operations | 69,736 | (6,267 | ) | 144,776 | (2,502 | ) | ||||||||||
| Income tax expense (benefit) | (50,476 | ) | (479 | ) | (46,712 | ) | 25,342 | |||||||||
| Total other income, net | (3,967 | ) | (4,762 | ) | (14,598 | ) | (17,436 | ) | ||||||||
| Income (loss) from operations | 15,293 | (11,508 | ) | 83,466 | 5,404 | |||||||||||
| Depreciation and amortization | 3,320 | 3,803 | 13,399 | 17,207 | ||||||||||||
| EBITDA | 18,613 | (7,705 | ) | 96,865 | 22,611 | |||||||||||
| Other adjustments: | ||||||||||||||||
| Non-cash stock compensation (cost of revenue and operating expenses) | 18,930 | 24,166 | 82,988 | 107,979 | ||||||||||||
| Restructuring and merger charges (gains, losses, and other) | 3,315 | 7,241 | 4,990 | 7,993 | ||||||||||||
| Other adjustments | 22,245 | 31,407 | 87,978 | 115,972 | ||||||||||||
| Adjusted EBITDA | 40,858 | 23,702 | 184,843 | 138,583 | ||||||||||||
(1) This presentation includes non-GAAP measures. Our non-GAAP 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. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.
P 13
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
| March 31, | March 31, | $ | % | |||||||||||||
| 2026 | 2025 | Variance | Variance | |||||||||||||
| Assets | ||||||||||||||||
| Current assets: | ||||||||||||||||
| Cash and cash equivalents | 379,547 | 413,331 | (33,784 | ) | (8.2 | )% | ||||||||||
| Restricted cash | — | 595 | (595 | ) | (100.0 | )% | ||||||||||
| Short-term investments | 7,500 | 7,500 | — | — | % | |||||||||||
| Trade accounts receivable, net | 212,977 | 186,169 | 26,808 | 14.4 | % | |||||||||||
| Refundable income taxes, net | 10,243 | 9,708 | 535 | 5.5 | % | |||||||||||
| Other current assets | 42,874 | 38,886 | 3,988 | 10.3 | % | |||||||||||
| Total current assets | 653,141 | 656,189 | (3,048 | ) | (0.5 | )% | ||||||||||
| Property and equipment | 23,396 | 23,813 | (417 | ) | (1.8 | )% | ||||||||||
| Less - accumulated depreciation and amortization | 18,246 | 17,629 | 617 | 3.5 | % | |||||||||||
| Property and equipment, net | 5,150 | 6,184 | (1,034 | ) | (16.7 | )% | ||||||||||
| Intangible assets, net | 9,167 | 20,167 | (11,000 | ) | (54.5 | )% | ||||||||||
| Goodwill | 502,067 | 501,756 | 311 | 0.1 | % | |||||||||||
| Deferred commissions, net | 40,727 | 44,452 | (3,725 | ) | (8.4 | )% | ||||||||||
| Deferred income taxes | 57,873 | 1,982 | 55,891 | 2,819.9 | % | |||||||||||
| Other assets, net | 26,052 | 28,641 | (2,589 | ) | (9.0 | )% | ||||||||||
| 1,294,177 | 1,259,371 | 34,806 | 2.8 | % | ||||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||
| Current liabilities: | ||||||||||||||||
| Trade accounts payable | 129,730 | 112,271 | 17,459 | 15.6 | % | |||||||||||
| Accrued payroll and related expenses | 55,063 | 50,776 | 4,287 | 8.4 | % | |||||||||||
| Other accrued expenses | 40,280 | 38,586 | 1,694 | 4.4 | % | |||||||||||
| Deferred revenue | 39,714 | 45,885 | (6,171 | ) | (13.4 | )% | ||||||||||
| Total current liabilities | 264,787 | 247,518 | 17,269 | 7.0 | % | |||||||||||
| Other liabilities | 57,411 | 62,994 | (5,583 | ) | (8.9 | )% | ||||||||||
| Stockholders' equity: | ||||||||||||||||
| Preferred stock | — | — | — | n/a | ||||||||||||
| Common stock | 16,183 | 15,918 | 265 | 1.7 | % | |||||||||||
| Additional paid-in capital | 2,129,554 | 2,045,316 | 84,238 | 4.1 | % | |||||||||||
| Retained earnings | 1,459,310 | 1,313,358 | 145,952 | 11.1 | % | |||||||||||
| Accumulated other comprehensive income | 5,640 | 4,295 | 1,345 | 31.3 | % | |||||||||||
| Treasury stock, at cost | (2,638,708 | ) | (2,430,028 | ) | (208,680 | ) | 8.6 | % | ||||||||
| Total stockholders' equity | 971,979 | 948,859 | 23,120 | 2.4 | % | |||||||||||
| 1,294,177 | 1,259,371 | 34,806 | 2.8 | % | ||||||||||||
P 14
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| For
the three months ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net earnings (loss) | 70,912 | (6,267 | ) | |||||
| Earnings from discontinued operations, net of tax | (1,176 | ) | — | |||||
| Non-cash operating activities: | ||||||||
| Depreciation and amortization | 3,320 | 3,803 | ||||||
| Loss on disposal or impairment of assets | 8 | 44 | ||||||
| Lease-related impairment and restructuring charges | — | (28 | ) | |||||
| Gain on sale of strategic investments | (112 | ) | (515 | ) | ||||
| Loss on marketable equity securities | 124 | 206 | ||||||
| Provision for doubtful accounts | 696 | (453 | ) | |||||
| Deferred income taxes | (56,385 | ) | (496 | ) | ||||
| Non-cash stock compensation expense | 18,930 | 24,166 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | 4,909 | 25,187 | ||||||
| Deferred commissions | (492 | ) | 46 | |||||
| Other assets | 4,314 | 4,703 | ||||||
| Accounts payable and other liabilities | 15,915 | 11,738 | ||||||
| Income taxes | 4,142 | (523 | ) | |||||
| Deferred revenue | (6,203 | ) | 969 | |||||
| Net cash provided by operating activities | 58,902 | 62,580 | ||||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (289 | ) | (293 | ) | ||||
| Proceeds from sale of strategic investment | 112 | 763 | ||||||
| Net cash provided by (used in) investing activities | (177 | ) | 470 | |||||
| Cash flows from financing activities: | ||||||||
| Proceeds related to the issuance of common stock under stock and employee benefit plans | 103 | 202 | ||||||
| Shares repurchased for tax withholdings upon vesting of stock-based awards | (570 | ) | (1,026 | ) | ||||
| Acquisition of treasury stock | (75,604 | ) | (25,447 | ) | ||||
| Net cash used in financing activities | (76,071 | ) | (26,271 | ) | ||||
| Net cash provided by (used in) continuing operations | (17,346 | ) | 36,779 | |||||
| Cash flows from discontinued operations: | ||||||||
| From operating activities | 1,176 | (798 | ) | |||||
| Net cash provided by (used in) discontinued operations | 1,176 | (798 | ) | |||||
| Net cash provided by (used in) continuing and discontinued operations | (16,170 | ) | 35,981 | |||||
P 15
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| For
the three months ended March 31, |
||||||||
| 2026 | 2025 | |||||||
| Effect of exchange rate changes on cash | (171 | ) | 580 | |||||
| Net change in cash, cash equivalents and restricted cash | (16,341 | ) | 36,561 | |||||
| Cash, cash equivalents and restricted cash at beginning of period | 395,888 | 377,365 | ||||||
| Cash, cash equivalents and restricted cash at end of period | 379,547 | 413,926 | ||||||
| Supplemental cash flow information: | ||||||||
| Cash paid for income taxes, net | 1,642 | 558 | ||||||
| Cash received for income taxes, net from discontinued operations | (1,863 | ) | — | |||||
| Cash received for tenant improvement allowances | — | (870 | ) | |||||
| Cash paid for operating lease liabilities | 2,492 | 2,426 | ||||||
| Operating lease assets obtained in exchange for operating lease liabilities | 426 | — | ||||||
| Operating lease assets, and related lease liabilities, relinquished in lease terminations | — | (40 | ) | |||||
| Purchases of property, plant and equipment remaining unpaid at period end | 44 | 20 | ||||||
| Marketable equity securities obtained in disposition of strategic investment | — | 652 | ||||||
| Excise tax payable on net stock repurchases | 690 | 64 | ||||||
P 16
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| For
the twelve months ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net earnings (loss) | 145,952 | (814 | ) | |||||
| Earnings from discontinued operations, net of tax | (1,176 | ) | (1,688 | ) | ||||
| Non-cash operating activities: | ||||||||
| Depreciation and amortization | 13,399 | 17,207 | ||||||
| Loss on disposal or impairment of assets | 148 | 85 | ||||||
| Lease-related impairment and restructuring charges | 617 | 14 | ||||||
| Gain on sale of strategic investments | (159 | ) | (515 | ) | ||||
| Loss on marketable equity securities | 260 | 206 | ||||||
| Provision for doubtful accounts | 1,991 | 695 | ||||||
| Deferred income taxes | (56,272 | ) | (447 | ) | ||||
| Non-cash stock compensation expense | 82,988 | 107,979 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | (28,345 | ) | 3,547 | |||||
| Deferred commissions | 3,725 | 3,691 | ||||||
| Other assets | 2,477 | 2,105 | ||||||
| Accounts payable and other liabilities | 3,023 | 3,573 | ||||||
| Income taxes | 5,437 | 3,430 | ||||||
| Deferred revenue | (6,310 | ) | 14,897 | |||||
| Net cash provided by operating activities | 167,755 | 153,965 | ||||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (1,376 | ) | (1,042 | ) | ||||
| Cash paid in acquisitions, net of cash received | (595 | ) | (1,951 | ) | ||||
| Purchases of investments | — | (1,967 | ) | |||||
| Proceeds from sales of investments | — | 26,989 | ||||||
| Proceeds from sale of strategic investment | 359 | 763 | ||||||
| Purchases of strategic investments | (3,320 | ) | (1,400 | ) | ||||
| Net cash provided by (used in) investing activities | (4,932 | ) | 21,392 | |||||
| Cash flows from financing activities: | ||||||||
| Proceeds related to the issuance of common stock under stock and employee benefit plans | 8,207 | 8,833 | ||||||
| Shares repurchased for tax withholdings upon vesting of stock-based awards | (13,017 | ) | (10,331 | ) | ||||
| Acquisition of treasury stock | (194,534 | ) | (101,198 | ) | ||||
| Net cash used in financing activities | (199,344 | ) | (102,696 | ) | ||||
| Net cash provided by (used in) continuing operations | (36,521 | ) | 72,661 | |||||
| Cash flows from discontinued operations: | ||||||||
| From operating activities | 1,176 | 1,688 | ||||||
| Net cash provided by discontinued operations | 1,176 | 1,688 | ||||||
| Net cash provided by (used in) continuing and discontinued operations | (35,345 | ) | 74,349 | |||||
P 17
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| For
the twelve months ended March 31, |
||||||||
| 2026 | 2025 | |||||||
| Effect of exchange rate changes on cash | 966 | 106 | ||||||
| Net change in cash, cash equivalents and restricted cash | (34,379 | ) | 74,455 | |||||
| Cash, cash equivalents and restricted cash at beginning of period | 413,926 | 339,471 | ||||||
| Cash, cash equivalents and restricted cash at end of period | 379,547 | 413,926 | ||||||
| Supplemental cash flow information: | ||||||||
| Cash paid for income taxes, net from continuing operations | 3,963 | 22,548 | ||||||
| Cash received for income taxes, net from discontinued operations | (1,863 | ) | (2,486 | ) | ||||
| Cash received for tenant improvement allowances | — | (2,628 | ) | |||||
| Cash paid for operating lease liabilities | 9,963 | 9,798 | ||||||
| Operating lease assets obtained in exchange for operating lease liabilities | 1,173 | 2,327 | ||||||
| Operating lease assets, and related lease liabilities, relinquished in lease terminations | — | (595 | ) | |||||
| Purchases of property, plant and equipment remaining unpaid at period end | 44 | 20 | ||||||
| Marketable equity securities obtained in disposition of strategic investment | — | 652 | ||||||
| Excise tax payable on net stock repurchases | 1,257 | 128 | ||||||
P 18
LIVERAMP HOLDINGS, INC AND SUBSIDIARIES
CALCULATION OF FREE CASH FLOW (1)
(Unaudited)
(Dollars in thousands)
| 6/30/2024 | 9/30/2024 | 12/31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | |||||||||||||||||||||||||||||||
| Net cash provided by (used in) operating activities | $ | (9,328 | ) | $ | 55,596 | $ | 45,117 | $ | 62,580 | $ | 153,965 | $ | (15,821 | ) | $ | 57,408 | $ | 67,266 | $ | 58,902 | $ | 167,755 | ||||||||||||||||||
| Less: | ||||||||||||||||||||||||||||||||||||||||
| Capital expenditures | (226 | ) | (241 | ) | (282 | ) | (293 | ) | (1,042) | (336 | ) | (589 | ) | (162 | ) | (289 | ) | (1,376) | ||||||||||||||||||||||
| Free Cash Flow | $ | (9,554 | ) | $ | 55,355 | $ | 44,835 | $ | 62,287 | $ | 152,923 | $ | (16,157 | ) | $ | 56,819 | $ | 67,104 | $ | 58,613 | $ | 166,379 | ||||||||||||||||||
(1) This presentation includes non-GAAP measures. Our non-GAAP 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. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.
P 19
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
| Yr-to-Yr | ||||||||||||||||||||||||||||||||||||||||||||
| FY2025 | FY2026 | FY2026 to FY2025 | ||||||||||||||||||||||||||||||||||||||||||
| 6/30/2024 | 9/30/2024 | 12/31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | % | $ | |||||||||||||||||||||||||||||||||
| Revenues | 175,961 | 185,483 | 195,412 | 188,724 | 745,580 | 194,822 | 199,829 | 212,197 | 206,092 | 812,940 | 9.0 | % | 67,360 | |||||||||||||||||||||||||||||||
| Cost of revenue | 51,749 | 51,234 | 54,998 | 57,929 | 215,910 | 58,319 | 59,594 | 59,656 | 60,548 | 238,117 | 10.3 | % | 22,207 | |||||||||||||||||||||||||||||||
| Gross profit | 124,212 | 134,249 | 140,414 | 130,795 | 529,670 | 136,503 | 140,235 | 152,541 | 145,544 | 574,823 | 8.5 | % | 45,153 | |||||||||||||||||||||||||||||||
| % Gross margin | 70.6 | % | 72.4 | % | 71.9 | % | 69.3 | % | 71.0 | % | 70.1 | % | 70.2 | % | 71.9 | % | 70.6 | % | 70.7 | % | ||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||
| Research and development | 44,118 | 43,889 | 42,735 | 45,926 | 176,668 | 39,608 | 36,952 | 33,823 | 37,756 | 148,139 | (16.1 | )% | (28,529 | ) | ||||||||||||||||||||||||||||||
| Sales and marketing | 54,175 | 51,107 | 50,863 | 56,961 | 213,106 | 51,906 | 48,685 | 48,864 | 56,192 | 205,647 | (3.5 | )% | (7,459 | ) | ||||||||||||||||||||||||||||||
| General and administrative | 30,961 | 31,369 | 31,994 | 32,175 | 126,499 | 37,345 | 33,170 | 29,078 | 32,988 | 132,581 | 4.8 | % | 6,082 | |||||||||||||||||||||||||||||||
| Gains, losses and other items, net | 206 | 397 | 149 | 7,241 | 7,993 | 423 | — | 1,252 | 3,315 | 4,990 | (37.6 | )% | (3,003 | ) | ||||||||||||||||||||||||||||||
| Total operating expenses | 129,460 | 126,762 | 125,741 | 142,303 | 524,266 | 129,282 | 118,807 | 113,017 | 130,251 | 491,357 | (6.3 | )% | (32,909 | ) | ||||||||||||||||||||||||||||||
| Income (loss) from operations | (5,248 | ) | 7,487 | 14,673 | (11,508 | ) | 5,404 | 7,221 | 21,428 | 39,524 | 15,293 | 83,466 | 1,444.5 | % | 78,062 | |||||||||||||||||||||||||||||
| % Margin | (3.0 | )% | 4.0 | % | 7.5 | % | (6.1 | )% | 0.7 | % | 3.7 | % | 10.7 | % | 18.6 | % | 7.4 | % | 10.3 | % | ||||||||||||||||||||||||
| Total other income, net | 4,444 | 4,197 | 4,033 | 4,762 | 17,436 | 3,709 | 3,544 | 3,378 | 3,967 | 14,598 | (16.3 | )% | (2,838 | ) | ||||||||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes | (804 | ) | 11,684 | 18,706 | (6,746 | ) | 22,840 | 10,930 | 24,972 | 42,902 | 19,260 | 98,064 | 329.4 | % | 75,224 | |||||||||||||||||||||||||||||
| Income tax expense (benefit) | 6,685 | 9,952 | 9,184 | (479 | ) | 25,342 | 3,183 | (2,448 | ) | 3,029 | (50,476 | ) | (46,712 | ) | N/A | (72,054 | ) | |||||||||||||||||||||||||||
| Net earnings (loss) from continuing operations | (7,489 | ) | 1,732 | 9,522 | (6,267 | ) | (2,502 | ) | 7,747 | 27,420 | 39,873 | 69,736 | 144,776 | N/A | 147,278 | |||||||||||||||||||||||||||||
P 20
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
| Yr-to-Yr | ||||||||||||||||||||||||||||||||||||||||||||||
| FY2025 | FY2026 | FY2026 to FY2025 | ||||||||||||||||||||||||||||||||||||||||||||
| 6/30/2024 | 9/30/2024 | 12/31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | % | $ | |||||||||||||||||||||||||||||||||||
| Earnings from discontinued operations, net of tax | — | — | 1,688 | — | 1,688 | — | — | — | 1,176 | 1,176 | (30.3 | )% | (512 | ) | ||||||||||||||||||||||||||||||||
| Net earnings (loss) | $ | (7,489 | ) | $ | 1,732 | $ | 11,210 | $ | (6,267 | ) | $ | (814 | ) | $ | 7,747 | $ | 27,420 | $ | 39,873 | $ | 70,912 | $ | 145,952 | N/A | 146,766 | |||||||||||||||||||||
| Basic earnings (loss) per share: | ||||||||||||||||||||||||||||||||||||||||||||||
| Continuing Operations | (0.11 | ) | 0.03 | 0.15 | (0.10 | ) | (0.04 | ) | 0.12 | 0.42 | 0.63 | 1.12 | 2.26 | N/A | 2.30 | |||||||||||||||||||||||||||||||
| Discontinued Operations | 0.00 | 0.00 | 0.03 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | (28.1 | )% | (0.01 | ) | ||||||||||||||||||||||||||||||||
| Basic earnings (loss) per share | (0.11 | ) | 0.03 | 0.17 | (0.10 | ) | (0.01 | ) | 0.12 | 0.42 | 0.63 | 1.14 | 2.28 | N/A | 2.29 | |||||||||||||||||||||||||||||||
| Diluted earnings (loss) per share: | ||||||||||||||||||||||||||||||||||||||||||||||
| Continuing Operations | (0.11 | ) | 0.03 | 0.14 | (0.10 | ) | (0.04 | ) | 0.12 | 0.42 | 0.62 | 1.10 | 2.23 | N/A | 2.26 | |||||||||||||||||||||||||||||||
| Discontinued Operations | 0.00 | 0.00 | 0.03 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | (29.2 | )% | (0.01 | ) | ||||||||||||||||||||||||||||||||
| Diluted earnings (loss) per share | (0.11 | ) | 0.03 | 0.17 | (0.10 | ) | (0.01 | ) | 0.12 | 0.42 | 0.62 | 1.12 | 2.24 | N/A | 2.26 | |||||||||||||||||||||||||||||||
| Basic weighted average shares | 66,621 | 66,294 | 65,631 | 65,957 | 66,126 | 65,448 | 65,074 | 63,517 | 62,382 | 64,105 | ||||||||||||||||||||||||||||||||||||
| Diluted weighted average shares | 66,621 | 67,309 | 66,743 | 65,957 | 66,126 | 66,731 | 65,781 | 64,285 | 63,382 | 65,045 | ||||||||||||||||||||||||||||||||||||
Some earnings (loss) per share amounts may not add due to rounding.
P 21
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EXPENSES (1)
(Unaudited)
(Dollars in thousands)
| FY2025 | FY2026 | |||||||||||||||||||||||||||||||||||||||
| 6/30/2024 | 9/30/2024 | 12/31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | |||||||||||||||||||||||||||||||
| Expenses: | ||||||||||||||||||||||||||||||||||||||||
| Cost of revenue | $ | 51,749 | $ | 51,234 | $ | 54,998 | $ | 57,929 | $ | 215,910 | 58,319 | 59,594 | 59,656 | 60,548 | 238,117 | |||||||||||||||||||||||||
| Research and development | 44,118 | 43,889 | 42,735 | 45,926 | 176,668 | 39,608 | 36,952 | 33,823 | 37,756 | 148,139 | ||||||||||||||||||||||||||||||
| Sales and marketing | 54,175 | 51,107 | 50,863 | 56,961 | 213,106 | 51,906 | 48,685 | 48,864 | 56,192 | 205,647 | ||||||||||||||||||||||||||||||
| General and administrative | 30,961 | 31,369 | 31,994 | 32,175 | 126,499 | 37,345 | 33,170 | 29,078 | 32,988 | 132,581 | ||||||||||||||||||||||||||||||
| Gains, losses and other items, net | 206 | 397 | 149 | 7,241 | 7,993 | 423 | — | 1,252 | 3,315 | 4,990 | ||||||||||||||||||||||||||||||
| Gross profit, continuing operations: | 124,212 | 134,249 | 140,414 | 130,795 | 529,670 | 136,503 | 140,235 | 152,541 | 145,544 | 574,823 | ||||||||||||||||||||||||||||||
| % Gross margin | 70.6 | % | 72.4 | % | 71.9 | % | 69.3 | % | 71.0 | % | 70.1 | % | 70.2 | % | 71.9 | % | 70.6 | % | 70.7 | % | ||||||||||||||||||||
| Excluded items: | ||||||||||||||||||||||||||||||||||||||||
| Purchased intangible asset amortization (cost of revenue) | 3,846 | 3,748 | 3,686 | 3,135 | 14,415 | 2,750 | 2,750 | 2,750 | 2,750 | 11,000 | ||||||||||||||||||||||||||||||
| Non-cash stock compensation (cost of revenue) | 1,596 | 1,499 | 1,455 | 1,615 | 6,165 | 1,541 | 1,452 | 1,033 | 891 | 4,917 | ||||||||||||||||||||||||||||||
| Non-cash stock compensation (research and development) | 10,205 | 10,920 | 10,085 | 10,494 | 41,704 | 8,332 | 6,503 | 5,634 | 5,093 | 25,562 | ||||||||||||||||||||||||||||||
| Non-cash stock compensation (sales and marketing) | 7,093 | 7,383 | 7,278 | 5,716 | 27,470 | 6,014 | 5,469 | 5,018 | 6,419 | 22,920 | ||||||||||||||||||||||||||||||
| Non-cash stock compensation (general and administrative) | 9,091 | 9,266 | 7,942 | 6,341 | 32,640 | 9,523 | 7,093 | 6,446 | 6,527 | 29,589 | ||||||||||||||||||||||||||||||
| Restructuring charges (gains, losses, and other) | 206 | 397 | 149 | 7,241 | 7,993 | 423 | — | 1,252 | 3,315 | 4,990 | ||||||||||||||||||||||||||||||
| Total excluded items | 32,037 | 33,213 | 30,595 | 34,542 | 130,387 | 28,583 | 23,267 | 22,133 | 24,995 | 98,978 | ||||||||||||||||||||||||||||||
P 22
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EXPENSES (1)
(Unaudited)
(Dollars in thousands)
| FY2025 | FY2026 | |||||||||||||||||||||||||||||||||||||||
| 6/30/2024 | 9/30/2024 | 12/ 31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | |||||||||||||||||||||||||||||||
| Expenses, excluding items: | ||||||||||||||||||||||||||||||||||||||||
| Cost of revenue | 46,307 | 45,987 | 49,857 | 53,179 | 195,330 | 54,028 | 55,392 | 55,873 | 56,907 | 222,200 | ||||||||||||||||||||||||||||||
| Research and development | 33,913 | 32,969 | 32,650 | 35,432 | 134,964 | 31,276 | 30,449 | 28,189 | 32,663 | 122,577 | ||||||||||||||||||||||||||||||
| Sales and marketing | 47,082 | 43,724 | 43,585 | 51,245 | 185,636 | 45,892 | 43,216 | 43,846 | 49,773 | 182,727 | ||||||||||||||||||||||||||||||
| General and administrative | 21,870 | 22,103 | 24,052 | 25,834 | 93,859 | 27,822 | 26,077 | 22,632 | 26,461 | 102,992 | ||||||||||||||||||||||||||||||
| Gross profit, excluding items: | $ | 129,654 | $ | 139,496 | $ | 145,555 | $ | 135,545 | $ | 550,250 | 140,794 | 144,437 | 156,324 | 149,185 | 590,740 | |||||||||||||||||||||||||
| % Gross margin | 73.7 | % | 75.2 | % | 74.5 | % | 71.8 | % | 73.8 | % | 72.3 | % | 72.3 | % | 73.7 | % | 72.4 | % | 72.7 | % | ||||||||||||||||||||
(1) This presentation includes non-GAAP measures. Our non-GAAP 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. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.
P 23
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
| FY2025 | FY2026 | |||||||||||||||||||||||||||||||||||||||
| 6/30/2024 | 9/30/2024 | 12/31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | |||||||||||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes | (804 | ) | 11,684 | 18,706 | (6,746 | ) | 22,840 | 10,930 | 24,972 | 42,902 | 19,260 | 98,064 | ||||||||||||||||||||||||||||
| Income tax expense (benefit) | 6,685 | 9,952 | 9,184 | (479 | ) | 25,342 | 3,183 | (2,448 | ) | 3,029 | (50,476 | ) | (46,712 | ) | ||||||||||||||||||||||||||
| Net earnings (loss) from continuing operations | (7,489 | ) | 1,732 | 9,522 | (6,267 | ) | (2,502 | ) | 7,747 | 27,420 | 39,873 | 69,736 | 144,776 | |||||||||||||||||||||||||||
| Earnings from discontinued operations, net of tax | — | — | 1,688 | — | 1,688 | — | — | — | 1,176 | 1,176 | ||||||||||||||||||||||||||||||
| Net earnings (loss) | (7,489 | ) | 1,732 | 11,210 | (6,267 | ) | (814 | ) | 7,747 | 27,420 | 39,873 | 70,912 | 145,952 | |||||||||||||||||||||||||||
| Earnings (loss) per share: | ||||||||||||||||||||||||||||||||||||||||
| Basic | (0.11 | ) | 0.03 | 0.17 | (0.10 | ) | (0.01 | ) | 0.12 | 0.42 | 0.63 | 1.14 | 2.28 | |||||||||||||||||||||||||||
| Diluted | (0.11 | ) | 0.03 | 0.17 | (0.10 | ) | (0.01 | ) | 0.12 | 0.42 | 0.62 | 1.12 | 2.24 | |||||||||||||||||||||||||||
| Excluded items: | ||||||||||||||||||||||||||||||||||||||||
| Purchased intangible asset amortization (cost of revenue) | 3,846 | 3,748 | 3,686 | 3,135 | 14,415 | 2,750 | 2,750 | 2,750 | 2,750 | 11,000 | ||||||||||||||||||||||||||||||
| Non-cash stock compensation (cost of revenue and operating expenses) | 27,985 | 29,068 | 26,760 | 24,166 | 107,979 | 25,410 | 20,517 | 18,131 | 18,930 | 82,988 | ||||||||||||||||||||||||||||||
| Restructuring and merger charges (gains, losses, and other) | 206 | 397 | 149 | 7,241 | 7,993 | 423 | — | 1,252 | 3,315 | 4,990 | ||||||||||||||||||||||||||||||
| Total excluded items from continuing operations | 32,037 | 33,213 | 30,595 | 34,542 | 130,387 | 28,583 | 23,267 | 22,133 | 24,995 | 98,978 | ||||||||||||||||||||||||||||||
| Income from continuing operations before income taxes and excluding items | 31,233 | 44,897 | 49,301 | 27,796 | 153,227 | 39,513 | 48,239 | 65,035 | 44,255 | 197,042 | ||||||||||||||||||||||||||||||
| Income tax expense | 7,371 | 10,745 | 12,421 | 7,759 | 38,296 | 9,878 | 12,060 | 16,259 | 11,064 | 49,261 | ||||||||||||||||||||||||||||||
| Non-GAAP net earnings from continuing operations | 23,862 | 34,152 | 36,880 | 20,037 | 114,931 | 29,635 | 36,179 | 48,776 | 33,191 | 147,781 | ||||||||||||||||||||||||||||||
P 24
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
| FY2025 | FY2026 | |||||||||||||||||||||||||||||||||||||||
| 6/30/2024 | 9/30/2024 | 12/31/2024 | 3/31/2025 | FY2025 | 6/30/2025 | 9/30/2025 | 12/31/2025 | 3/31/2026 | FY2026 | |||||||||||||||||||||||||||||||
| Non-GAAP earnings per share from continuing operations | ||||||||||||||||||||||||||||||||||||||||
| Basic | 0.36 | 0.52 | 0.56 | 0.30 | 1.74 | 0.45 | 0.56 | 0.77 | 0.53 | 2.31 | ||||||||||||||||||||||||||||||
| Diluted | 0.35 | 0.51 | 0.55 | 0.30 | 1.70 | 0.44 | 0.55 | 0.76 | 0.52 | 2.27 | ||||||||||||||||||||||||||||||
| Basic weighted average shares | 66,621 | 66,294 | 65,631 | 65,957 | 66,126 | 65,448 | 65,074 | 63,517 | 62,382 | 64,105 | ||||||||||||||||||||||||||||||
| Diluted weighted average shares | 68,463 | 67,309 | 66,743 | 67,479 | 67,499 | 66,731 | 65,781 | 64,285 | 63,382 | 65,045 | ||||||||||||||||||||||||||||||
Some totals may not add due to rounding
(1) This presentation includes non-GAAP measures. Our non-GAAP 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. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.
P 25
APPENDIX A
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
Q4 FISCAL 2026 FINANCIAL RESULTS
EXPLANATION OF NON-GAAP MEASURES AND OTHER KEY METRICS
To supplement our financial results, we use non-GAAP measures which exclude certain acquisition related expenses, non-cash stock compensation and restructuring charges. We believe these measures are helpful in understanding our past performance and our future results. Our non-GAAP financial measures and schedules 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 GAAP financial statements. Our management regularly uses these non-GAAP financial measures internally to understand, manage and evaluate our business and to make operating decisions. These measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is also based in part on the performance of our business based on these non-GAAP measures.
Our non-GAAP financial measures, including non-GAAP earnings (loss) per share, non-GAAP income (loss) from operations, non-GAAP operating income (loss) margin, non-GAAP expenses and adjusted EBITDA reflect adjustments based on the following items, as well as the related income tax effects when applicable:
Purchased intangible asset amortization: We incur amortization of purchased intangibles in connection with our acquisitions. Purchased intangibles include (i) developed technology, (ii) customer and publisher relationships, and (iii) trade names. We expect to amortize for accounting purposes the fair value of the purchased intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue for us, we exclude this item because this expense is non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance.
Non-cash stock compensation: Non-cash stock compensation consists of charges for employee restricted stock units, performance shares and stock options in accordance with current GAAP related to stock-based compensation including expense associated with stock-based compensation related to unvested options assumed in connection with our acquisitions. As we apply stock-based compensation standards, we believe that it is useful to investors to understand the impact of the application of these standards to our operational performance. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations.
Restructuring charges: During the past several years, we have initiated certain restructuring activities in order to align our costs in connection with both our operating plans and our business strategies based on then-current economic conditions. As a result, we recognized costs related to termination benefits for employees whose positions were eliminated, lease and other contract termination charges, and asset impairments. These items, as well as third party expenses associated with business acquisitions in the prior years, reported as gains, losses, and other items, net, are excluded from non-GAAP results because such amounts are not used by us to assess the core profitability of our business operations.
Transformation costs: In previous years, we incurred significant expenses to separate the financial statements of our operating segments, with particular focus on segment-level balance sheets, and to evaluate portfolio priorities. Our criteria for excluding transformation expenses from our non-GAAP measures is as follows: 1) projects are discrete in nature; 2) excluded expenses consist only of third-party consulting fees that we would not incur otherwise; and 3) we do not exclude employee related expenses or other costs associated with the ongoing operations of our business. We substantially completed those projects during the third quarter of fiscal year 2018. Beginning in the fourth quarter of fiscal 2018, and through most of fiscal 2019, we incurred transaction support expenses and system separation costs related to the Company's announced evaluation of strategic options for its Marketing Solutions (AMS) business. In the first and second quarters of fiscal 2021 in response to the potential COVID-19 pandemic impact on our business and again during fiscal 2023 in response to macroeconomic conditions, we incurred significant costs associated with the assessment of strategic and operating plans, including our long-term location strategy, and assistance in implementing the restructuring activities as a result of this assessment. Our criteria for excluding these costs are the same. We believe excluding these items from our non-GAAP financial measures is useful for investors and provides meaningful supplemental information.
P 26
APPENDIX A
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
Q4 FISCAL 2026 FINANCIAL RESULTS
EXPLANATION OF NON-GAAP MEASURES AND OTHER KEY METRICS
Our non-GAAP financial schedules are:
Non-GAAP EPS, Non-GAAP Income from Operations, and Non-GAAP expenses: Our Non-GAAP earnings per share, Non-GAAP income from operations, Non-GAAP operating income margin, and Non-GAAP expenses reflect adjustments as described above, as well as the related tax effects where applicable.
Adjusted EBITDA: Adjusted EBITDA is defined as net income from continuing operations before income taxes, other income and expenses, depreciation and amortization, and including adjustments as described above. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. We believe that the inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. The presentation of Adjusted EBITDA is not meant to be considered in isolation or as an alternative to net earnings as an indicator of our performance.
Free Cash Flow: To supplement our statement of cash flows, we use a non-GAAP measure of cash flow to analyze cash flows generated from operations. Free cash flow is defined as operating cash flow less capital expenditures. Management believes that this measure of cash flow is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending. The presentation of non-GAAP free cash flow is not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.
P 27