| • |
Company expects 14.5%-15.0% year over year cloud revenue growth for full year 2026
|
| • |
Year-end ’25 cloud backlog growth accelerates to 25% year over year
|
| • |
Q4 2025 AI ARR increased 66% year over year
|
| • |
Company announces new $600 million share repurchase program
|
|
GAAP
|
Non-GAAP
|
|
Total revenue was $786.5 million and increased 9%
|
Total revenue was $786.5 million and increased 9%
|
|
Cloud revenue was $608.3 million and increased 14%
|
Cloud revenue was $608.3 million and increased 14%
|
|
Operating income was $176.2 million and increased 14%
|
Operating income was $243.8 million and increased 7%
|
|
Operating margin was 22.4% compared to 21.4% last year
|
Operating margin was 31.0% compared to 31.5% last year
|
|
Diluted EPS was $2.41 and increased 57%
|
Diluted EPS was $3.24 and increased 7%
|
|
Net cash provided by operating activities was $179.7 million
|
|
GAAP
|
Non-GAAP
|
|
Total revenue was $2,945.4 million and increased 8%
|
Total revenue was $2,945.4 million and increased 8%
|
|
Cloud revenue was $2,238.4 million and increased 13%
|
Cloud revenue was $2,238.4 million and increased 13%
|
|
Operating income was $645.8 million and increased 18%
|
Operating income was $907.9 million and increased 7%
|
|
Operating margin was 21.9% compared to 20.0% last year
|
Operating margin was 30.8% compared to 31.1% last year
|
|
Diluted EPS was $9.67 and increased 43%
|
Diluted EPS was $12.30 and increased 11%
|
|
Net cash provided by operating activities was $716.5 million
|
|
NICE LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
U.S. dollars in thousands
|
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
Audited
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
379,388
|
$
|
481,712
|
||||
|
Short-term investments
|
38,010
|
1,139,996
|
||||||
|
Trade receivables
|
737,954
|
643,985
|
||||||
|
Prepaid expenses and other current assets
|
223,780
|
239,080
|
||||||
|
Total current assets
|
1,379,132
|
2,504,773
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Property and equipment, net
|
189,395
|
185,292
|
||||||
|
Deferred tax assets
|
198,213
|
219,232
|
||||||
|
Other intangible assets, net
|
587,599
|
231,346
|
||||||
|
Operating lease right-of-use assets
|
78,064
|
93,083
|
||||||
|
Goodwill
|
2,440,532
|
1,849,668
|
||||||
|
Prepaid expenses and other long-term assets
|
233,095
|
212,512
|
||||||
|
Total long-term assets
|
3,726,898
|
2,791,133
|
||||||
|
TOTAL ASSETS
|
$
|
5,106,030
|
$
|
5,295,906
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
100,782
|
$
|
110,603
|
||||
|
Deferred revenues and advances from customers
|
303,911
|
299,367
|
||||||
|
Current maturities of operating leases
|
13,742
|
12,554
|
||||||
|
Debt
|
-
|
458,791
|
||||||
|
Accrued expenses and other liabilities
|
469,192
|
593,109
|
||||||
|
Total current liabilities
|
887,627
|
1,474,424
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Deferred revenues and advances from customers
|
61,392
|
66,289
|
||||||
|
Operating leases
|
75,059
|
92,258
|
||||||
|
Deferred tax liabilities
|
109,993
|
1,965
|
||||||
|
Other long-term liabilities
|
95,431
|
57,807
|
||||||
|
Total long-term liabilities
|
341,875
|
218,319
|
||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Nice Ltd's equity
|
3,876,528
|
3,589,742
|
||||||
|
Non-controlling interests
|
-
|
13,421
|
||||||
|
Total shareholders' equity
|
3,876,528
|
3,603,163
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
5,106,030
|
$
|
5,295,906
|
||||
|
NICE LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
U.S. dollars in thousands (except per share amounts)
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Cloud
|
$
|
608,334
|
$
|
533,947
|
$
|
2,238,421
|
$
|
1,984,160
|
||||||||
|
Services
|
140,600
|
149,650
|
559,989
|
596,031
|
||||||||||||
|
Product
|
37,562
|
38,003
|
146,989
|
155,081
|
||||||||||||
|
Total revenue
|
786,496
|
721,600
|
2,945,399
|
2,735,272
|
||||||||||||
|
Cost of revenue:
|
||||||||||||||||
|
Cloud
|
215,370
|
180,110
|
770,476
|
699,713
|
||||||||||||
|
Services
|
52,219
|
47,009
|
193,934
|
184,410
|
||||||||||||
|
Product
|
5,054
|
5,267
|
24,844
|
25,401
|
||||||||||||
|
Total cost of revenue
|
272,643
|
232,386
|
989,254
|
909,524
|
||||||||||||
|
Gross profit
|
513,853
|
489,214
|
1,956,145
|
1,825,748
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development, net
|
91,123
|
94,753
|
360,450
|
360,607
|
||||||||||||
|
Selling and marketing
|
168,035
|
176,813
|
661,132
|
642,251
|
||||||||||||
|
General and administrative
|
78,472
|
63,336
|
288,805
|
276,936
|
||||||||||||
|
Total operating expenses
|
337,630
|
334,902
|
1,310,387
|
1,279,794
|
||||||||||||
|
Operating income
|
176,223
|
154,312
|
645,758
|
545,954
|
||||||||||||
|
Financial and other income, net
|
(6,453
|
)
|
(16,938
|
)
|
(58,259
|
)
|
(58,872
|
)
|
||||||||
|
Income before tax
|
182,676
|
171,250
|
704,017
|
604,826
|
||||||||||||
|
Taxes on income
|
32,122
|
71,741
|
91,916
|
162,238
|
||||||||||||
|
Net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic
|
$
|
2.44
|
$
|
1.56
|
$
|
9.82
|
$
|
6.97
|
||||||||
|
Diluted
|
$
|
2.41
|
$
|
1.54
|
$
|
9.67
|
$
|
6.76
|
||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
61,802
|
63,720
|
62,333
|
63,483
|
||||||||||||
|
Diluted
|
62,576
|
64,802
|
63,323
|
65,506
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED CASH FLOW STATEMENTS
|
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
Operating Activities
|
||||||||||||||||
|
Net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
62,073
|
48,776
|
199,044
|
205,020
|
||||||||||||
|
Share-based compensation
|
29,565
|
48,185
|
146,046
|
182,067
|
||||||||||||
|
Amortization of premium and discount and accrued interest on marketable securities
|
(66
|
)
|
(3,135
|
)
|
1,468
|
(9,861
|
)
|
|||||||||
|
Deferred taxes, net
|
19,792
|
(1,312
|
)
|
10,495
|
(40,261
|
)
|
||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Trade Receivables, net
|
(23,107
|
)
|
(20,993
|
)
|
(75,792
|
)
|
(61,025
|
)
|
||||||||
|
Prepaid expenses and other current assets
|
7,354
|
(2,625
|
)
|
40,744
|
25,040
|
|||||||||||
|
Operating lease right-of-use assets
|
3,226
|
3,025
|
14,361
|
12,951
|
||||||||||||
|
Trade payables
|
4,687
|
39,319
|
(15,124
|
)
|
43,965
|
|||||||||||
|
Accrued expenses and other current liabilities
|
(30,393
|
)
|
63,507
|
(175,149
|
)
|
41,952
|
||||||||||
|
Deferred revenue
|
(41,882
|
)
|
(19,138
|
)
|
(22,833
|
)
|
3,049
|
|||||||||
|
Realized gain on marketable securities, net
|
-
|
-
|
(4,463
|
)
|
-
|
|||||||||||
|
Operating lease liabilities
|
(2,731
|
)
|
(2,767
|
)
|
(16,309
|
)
|
(13,291
|
)
|
||||||||
|
Amortization of discount on debt
|
-
|
430
|
1,210
|
1,834
|
||||||||||||
|
Change in fair value of contingent consideration
|
-
|
(3,054
|
)
|
-
|
(3,054
|
)
|
||||||||||
|
Other
|
584
|
(205
|
)
|
750
|
1,667
|
|||||||||||
|
Net cash provided by operating activities
|
179,656
|
249,522
|
716,549
|
832,641
|
||||||||||||
|
Investing Activities
|
||||||||||||||||
|
Purchase of property and equipment
|
(3,416
|
)
|
(7,567
|
)
|
(18,920
|
)
|
(34,962
|
)
|
||||||||
|
Purchase of Investments
|
(4,228
|
)
|
(362,822
|
)
|
(93,272
|
)
|
(938,154
|
)
|
||||||||
|
Proceeds from sales of marketable investments
|
792
|
-
|
1,002,100
|
512,556
|
||||||||||||
|
Proceeds from maturities of marketable investments
|
3,374
|
77,086
|
200,972
|
192,776
|
||||||||||||
|
Capitalization of internal use software costs
|
(20,262
|
)
|
(16,819
|
)
|
(74,828
|
)
|
(64,805
|
)
|
||||||||
|
Payments for business acquisitions, net of cash acquired
|
(29,509
|
)
|
(20,309
|
)
|
(856,092
|
)
|
(64,816
|
)
|
||||||||
|
Net cash provided by (used in) investing activities
|
(53,249
|
)
|
(330,431
|
)
|
159,960
|
(397,405
|
)
|
|||||||||
|
Financing Activities
|
||||||||||||||||
|
Proceeds from issuance of shares upon exercise of options
|
86
|
723
|
1,109
|
3,063
|
||||||||||||
|
Purchase of treasury shares
|
(165,192
|
)
|
(95,156
|
)
|
(488,911
|
)
|
(369,196
|
)
|
||||||||
|
Dividends paid to noncontrolling interest
|
-
|
(355
|
)
|
-
|
(3,036
|
)
|
||||||||||
|
Purchase of subsidiaries shares from non-controlling interest
|
-
|
-
|
(36,466
|
)
|
-
|
|||||||||||
|
Repayment of debt
|
-
|
-
|
(460,000
|
)
|
(87,435
|
)
|
||||||||||
|
Net cash used in financing activities
|
(165,106
|
)
|
(94,788
|
)
|
(984,268
|
)
|
(456,604
|
)
|
||||||||
|
Effect of exchange rates on cash and cash equivalents
|
535
|
(8,174
|
)
|
4,734
|
(6,914
|
)
|
||||||||||
|
Net change in cash, cash equivalents and restricted cash
|
(38,164
|
)
|
(183,871
|
)
|
(103,025
|
)
|
(28,282
|
)
|
||||||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
$
|
420,171
|
$
|
668,903
|
$
|
485,032
|
$
|
513,314
|
||||||||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
382,007
|
$
|
485,032
|
$
|
382,007
|
$
|
485,032
|
||||||||
|
Reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheet:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
379,388
|
$
|
481,712
|
$
|
379,388
|
$
|
481,712
|
||||||||
|
Restricted cash included in other current assets
|
$
|
2,619
|
$
|
3,320
|
$
|
2,619
|
$
|
3,320
|
||||||||
|
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
|
$
|
382,007
|
$
|
485,032
|
$
|
382,007
|
$
|
485,032
|
||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
|
|
U.S. dollars in thousands (except per share amounts)
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
GAAP revenues
|
$
|
786,496
|
$
|
721,600
|
$
|
2,945,399
|
$
|
2,735,272
|
||||||||
|
Non-GAAP revenues
|
$
|
786,496
|
$
|
721,600
|
$
|
2,945,399
|
$
|
2,735,272
|
||||||||
|
GAAP cost of revenue
|
$
|
272,643
|
$
|
232,386
|
$
|
989,254
|
$
|
909,524
|
||||||||
|
Amortization of acquired intangible assets on cost of cloud
|
(27,151
|
)
|
(19,592
|
)
|
(72,933
|
)
|
(93,370
|
)
|
||||||||
|
Amortization of acquired intangible assets on cost of product
|
-
|
-
|
-
|
(410
|
)
|
|||||||||||
|
Cost of cloud revenue adjustment (1,2)
|
(2,211
|
)
|
(3,520
|
)
|
(11,592
|
)
|
(12,549
|
)
|
||||||||
|
Cost of services revenue adjustment (1)
|
(1,725
|
)
|
(2,966
|
)
|
(8,852
|
)
|
(10,472
|
)
|
||||||||
|
Cost of product revenue adjustment (1)
|
58
|
(18
|
)
|
(7
|
)
|
(108
|
)
|
|||||||||
|
Non-GAAP cost of revenue
|
$
|
241,614
|
$
|
206,290
|
$
|
895,870
|
$
|
792,615
|
||||||||
|
GAAP gross profit
|
$
|
513,853
|
$
|
489,214
|
$
|
1,956,145
|
$
|
1,825,748
|
||||||||
|
Gross profit adjustments
|
31,029
|
26,096
|
93,384
|
116,909
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
544,882
|
$
|
515,310
|
$
|
2,049,529
|
$
|
1,942,657
|
||||||||
|
GAAP operating expenses
|
$
|
337,630
|
$
|
334,902
|
$
|
1,310,387
|
$
|
1,279,794
|
||||||||
|
Research and development (1,2)
|
(3,879
|
)
|
(6,461
|
)
|
(16,512
|
)
|
(28,822
|
)
|
||||||||
|
Sales and marketing (1,2)
|
(8,610
|
)
|
(15,565
|
)
|
(50,739
|
)
|
(57,891
|
)
|
||||||||
|
General and administrative (1,2)
|
(14,771
|
)
|
(21,628
|
)
|
(73,722
|
)
|
(81,042
|
)
|
||||||||
|
Amortization of acquired intangible assets
|
(9,293
|
)
|
(6,263
|
)
|
(27,801
|
)
|
(22,087
|
)
|
||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
-
|
-
|
24
|
||||||||||||
|
Change in fair value of contingent consideration
|
3,054
|
-
|
3,054
|
|||||||||||||
|
Non-GAAP operating expenses
|
$
|
301,077
|
$
|
288,039
|
$
|
1,141,613
|
$
|
1,093,030
|
||||||||
|
GAAP financial and other income, net
|
$
|
(6,453
|
)
|
$
|
(16,938
|
)
|
$
|
(58,259
|
)
|
$
|
(58,872
|
)
|
||||
|
Amortization of discount on debt
|
-
|
(430
|
)
|
(1,210
|
)
|
(1,834
|
)
|
|||||||||
|
Realized gain on marketable securities, net
|
-
|
-
|
4,463
|
(115
|
)
|
|||||||||||
|
Non-GAAP financial and other income, net
|
$
|
(6,453
|
)
|
$
|
(17,368
|
)
|
$
|
(55,006
|
)
|
$
|
(60,821
|
)
|
||||
|
GAAP taxes on income
|
$
|
32,122
|
$
|
71,741
|
$
|
91,916
|
$
|
162,238
|
||||||||
|
Tax adjustments re non-GAAP adjustments
|
15,429
|
(22,878
|
)
|
92,192
|
19,787
|
|||||||||||
|
Non-GAAP taxes on income
|
$
|
47,551
|
$
|
48,863
|
$
|
184,108
|
$
|
182,025
|
||||||||
|
GAAP net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Amortization of acquired intangible assets
|
36,444
|
25,855
|
100,734
|
115,867
|
||||||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
-
|
-
|
(24
|
)
|
|||||||||||
|
Share-based compensation (1)
|
31,138
|
49,720
|
152,358
|
187,717
|
||||||||||||
|
Acquisition related expenses (2)
|
-
|
438
|
9,066
|
3,167
|
||||||||||||
|
Amortization of discount on debt
|
-
|
430
|
1,210
|
1,834
|
||||||||||||
|
Realized gain on marketable securities, net
|
-
|
-
|
(4,463
|
)
|
-
|
|||||||||||
|
Change in fair value of contingent consideration
|
-
|
(3,054
|
)
|
-
|
(2,939
|
)
|
||||||||||
|
Tax adjustments re non-GAAP adjustments
|
(15,429
|
)
|
22,878
|
(92,192
|
)
|
(19,787
|
)
|
|||||||||
|
Non-GAAP net income
|
$
|
202,707
|
$
|
195,776
|
$
|
778,814
|
$
|
728,423
|
||||||||
|
GAAP diluted earnings per share
|
$
|
2.41
|
$
|
1.54
|
$
|
9.67
|
$
|
6.76
|
||||||||
|
Non-GAAP diluted earnings per share
|
$
|
3.24
|
$
|
3.02
|
$
|
12.30
|
$
|
11.12
|
||||||||
|
Shares used in computing GAAP diluted earnings per share
|
62,576
|
64,802
|
63,323
|
65,506
|
||||||||||||
|
Shares used in computing non-GAAP diluted earnings per share
|
62,576
|
64,802
|
63,323
|
65,506
|
||||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (continued)
|
|
U.S. dollars in thousands
|
|
(1
|
)
|
Share-based compensation
|
||||||||||||||||
|
Quarter ended
|
Year to date
|
|||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||
|
Cost of cloud revenue
|
$
|
2,211
|
$
|
3,520
|
$
|
11,592
|
$
|
12,487
|
||||||||||
|
Cost of services revenue
|
1,725
|
2,966
|
8,852
|
10,472
|
||||||||||||||
|
Cost of product revenue
|
(58
|
)
|
18
|
7
|
108
|
|||||||||||||
|
Research and development
|
3,879
|
6,461
|
16,512
|
28,492
|
||||||||||||||
|
Sales and marketing
|
8,610
|
15,554
|
50,729
|
57,230
|
||||||||||||||
|
General and administrative
|
14,771
|
21,201
|
64,666
|
78,928
|
||||||||||||||
|
$
|
31,138
|
$
|
49,720
|
$
|
152,358
|
$
|
187,717
|
|||||||||||
|
(2
|
)
|
Acquisition related expenses
|
||||||||||||||||
|
Quarter ended
|
Year to date
|
|||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||||
|
Cost of cloud revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
62
|
||||||||||
|
Research and development
|
-
|
-
|
-
|
330
|
||||||||||||||
|
Sales and marketing
|
-
|
11
|
10
|
661
|
||||||||||||||
|
General and administrative
|
-
|
427
|
9,056
|
2,114
|
||||||||||||||
|
$
|
-
|
$
|
438
|
$
|
9,066
|
$
|
3,167
|
|||||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP EBITDA
|
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
GAAP net income
|
$
|
150,554
|
$
|
99,509
|
$
|
612,101
|
$
|
442,588
|
||||||||
|
Non-GAAP adjustments:
|
||||||||||||||||
|
Depreciation and amortization
|
62,073
|
48,776
|
199,044
|
205,020
|
||||||||||||
|
Share-based compensation
|
29,565
|
48,185
|
146,046
|
182,067
|
||||||||||||
|
Financial and other income, net
|
(6,453
|
)
|
(16,938
|
)
|
(58,259
|
)
|
(58,872
|
)
|
||||||||
|
Acquisition related expenses
|
-
|
438
|
9,066
|
3,167
|
||||||||||||
|
Change in fair value of contingent consideration
|
-
|
(3,054
|
)
|
-
|
(3,054
|
)
|
||||||||||
|
Valuation adjustment on acquired deferred commission
|
-
|
-
|
-
|
(24
|
)
|
|||||||||||
|
Taxes on income
|
32,122
|
71,741
|
91,916
|
162,238
|
||||||||||||
|
Non-GAAP EBITDA
|
$
|
267,861
|
$
|
248,657
|
$
|
999,914
|
$
|
933,130
|
||||||||
|
NICE LTD. AND SUBSIDIARIES
|
|
NON-GAAP RECONCILIATION - FREE CASH FLOW FROM CONTINUING OPERATIONS
|
|
U.S. dollars in thousands
|
|
Quarter ended
|
Year to date
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Unaudited
|
Audited
|
Unaudited
|
Audited
|
|||||||||||||
|
Net cash provided by operating activities
|
$
|
179,656
|
$
|
249,522
|
$
|
716,549
|
$
|
832,641
|
||||||||
|
Purchase of property and equipment
|
(3,416
|
)
|
(7,567
|
)
|
(18,920
|
)
|
(34,962
|
)
|
||||||||
|
Capitalization of internal use software costs
|
(20,262
|
)
|
(16,819
|
)
|
(74,828
|
)
|
(64,805
|
)
|
||||||||
|
Free Cash Flow (a)
|
$
|
155,978
|
$
|
225,136
|
$
|
622,801
|
$
|
732,874
|
||||||||