|
|
MONDAY.COM LTD.
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Shiran Nawi
|
|
|
|
|
Name: Shiran Nawi
|
|
|
|
|
Title: Chief People and Legal Officer
|
|
|
●
|
Revenue was $333.9 million, an increase of 25% year-over-year.
|
|
●
|
GAAP operating income was $2.4 million, compared to $9.6 million in the fourth quarter of 2024; GAAP operating margin was 1%, compared to 4% in the fourth quarter of 2024.
|
|
●
|
Non-GAAP operating income was $41.9 million, compared to $40.3 million in the fourth quarter of 2024. Non-GAAP operating margin was 13%, compared to 15% in the fourth quarter of 2024,
reflecting an approximately 180 basis point negative impact from FX.
|
|
●
|
GAAP basic and diluted net income per share was $1.48 and $1.45, respectively, compared to GAAP basic and diluted net income per share of $0.45 and $0.43, respectively, in the fourth
quarter of 2024; non-GAAP basic and diluted net income per share was $1.06 and $1.04, respectively, compared to non-GAAP basic and diluted net income per share of $1.13 and $1.08, respectively, in the fourth quarter of 2024.
|
|
●
|
Net cash provided by operating activities was $59.7 million, with $56.7 million of adjusted free cash flow, compared to net cash provided by operating activities of $76.7 million and
$72.7 million of adjusted free cash flow in the fourth quarter of 2024.
|
|
●
|
Revenue was $1,232.0 million, an increase of 27% year-over-year.
|
|
●
|
GAAP operating loss was $1.7 million, compared to a loss of $21.0 million in fiscal 2024; GAAP operating margin was negative 0%, compared to negative 2% in fiscal 2024.
|
|
●
|
Non-GAAP operating income was $175.3 million, compared to $132.4 million in fiscal 2024. Non-GAAP operating margin was 14%, the same as in fiscal 2024, reflecting an approximately 110
basis point negative impact from FX.
|
|
●
|
GAAP basic and diluted net income per share was $2.31 and $2.24, respectively, compared to GAAP basic and diluted net income per share of $0.65 and $0.62, respectively, in fiscal 2024;
non-GAAP basic and diluted net income per share was $4.54 and $4.40, respectively, compared to non-GAAP basic and diluted net income per share of $3.67 and $3.50, respectively, in fiscal 2024.
|
|
●
|
Net cash provided by operating activities was $333.6 million, with $322.7 million of adjusted free cash flow, compared to net cash provided by operating activities of $311.1 million and
$295.8 million of adjusted free cash flow in fiscal 2024.
|
|
●
|
Net dollar retention rate was 110%.
|
|
●
|
Net dollar retention rate for customers with more than 10 users was 114%.
|
|
●
|
Net dollar retention rate for customers with more than $50,000 in ARR was 116%.
|
|
●
|
Net dollar retention rate for customers with more than $100,000 in ARR was 116%.
|
|
●
|
The number of paid customers with more than 10 users was 63,914, up 8% from 59,214 as of December 31, 2024.
|
|
●
|
The number of paid customers with more than $50,000 in ARR was 4,281, up 34% from 3,201 as of December 31, 2024.
|
|
●
|
The number of paid customers with more than $100,000 in ARR was 1,756, up 45% from 1,207 as of December 31, 2024.
|
|
●
|
The number of paid customers with more than $500,000 in ARR was 87, up 74% from 50 as of December 31, 2024.
|
|
●
|
Customers with more than 10 users now represent 81% of ARR, up from 79% as of December 31, 2024.
|
|
●
|
Customers with more than $50,000 in ARR now represent 41% of ARR, up from 36% as of December 31, 2024.
|
|
●
|
Customers with more than $100,000 in ARR now represent 28% of ARR, up from 24% as of December 31, 2024.
|
|
●
|
Customers with more than $500,000 in ARR now represent 6% of ARR, up from 4% as of December 31, 2024.
|
|
●
|
Total remaining performance obligations (RPOs) were $839 million, up 37% from $614 million as of December 31, 2024.
|
|
●
|
Current remaining performance obligations (cRPOs) were $676 million, up 31% from $516 million as of December 31, 2024.
|
|
●
|
The company repurchased approximately 884,000 of its ordinary shares for $135 million as part of its share repurchase program. As of the end of Q4, of the $870 million authorized,
approximately $735 million remains available for future share repurchases under the program.
|
|
●
|
monday.com now offers one unified AI platform, with four core AI Work Capabilities - monday sidekick, monday vibe, monday agents and monday workflows; monday vibe surpassed $1 million in
ARR in Q4, just 2.5 months since pricing was launched in mid-October 2025.
|
|
●
|
Total revenue of $338 million to $340 million, representing year-over-year growth of approximately 20%.
|
|
●
|
Non-GAAP operating income of $37 million to $39 million and operating margin of 11% to 12%, assuming a negative FX impact of 100 to 200 basis points.
|
|
●
|
Total revenue of $1,452 million to $1,462 million, representing year-over-year growth of 18% to 19%.
|
|
●
|
Non-GAAP operating income of $165 million to $175 million and operating margin of 11% to 12%, assuming a negative FX impact of 100 to 200 basis points.
|
|
●
|
Adjusted free cash flow of $275 million to $290 million and adjusted free cash flow margin of 19% to 20%, assuming a negative FX impact of 100 to 200 basis points.
|
|
Three months ended December 31,
|
Year ended December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
|
Revenue
|
$
|
333,878
|
$
|
267,976
|
$
|
1,231,997
|
$
|
971,995
|
||||||||
|
Cost of revenue
|
37,333
|
30,502
|
133,099
|
103,691
|
||||||||||||
|
Gross profit
|
296,545
|
237,474
|
1,098,898
|
868,304
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
84,922
|
62,332
|
320,799
|
213,709
|
||||||||||||
|
Sales and marketing
|
170,733
|
133,643
|
630,851
|
533,539
|
||||||||||||
|
General and administrative
|
38,505
|
31,903
|
148,996
|
142,090
|
||||||||||||
|
Total operating expenses
|
294,160
|
227,878
|
1,100,646
|
889,338
|
||||||||||||
|
Operating income (loss)
|
2,385
|
9,596
|
(1,748
|
)
|
(21,034
|
)
|
||||||||||
|
Financial income, net
|
13,554
|
12,869
|
61,065
|
55,500
|
||||||||||||
|
Income before income taxes
|
15,939
|
22,465
|
59,317
|
34,466
|
||||||||||||
|
Income tax benefit (expense)
|
60,753
|
540
|
59,425
|
(2,094
|
)
|
|||||||||||
|
Net income
|
$
|
76,692
|
$
|
23,005
|
$
|
118,742
|
$
|
32,372
|
||||||||
|
Net income per share attributable to ordinary shareholders, basic
|
$
|
1.48
|
$
|
0.45
|
$
|
2.31
|
$
|
0.65
|
||||||||
|
Net income per share attributable to ordinary shareholders, diluted
|
$
|
1.45
|
$
|
0.43
|
$
|
2.24
|
$
|
0.62
|
||||||||
|
Weighted-average ordinary shares used in calculating net income per ordinary share, basic
|
51,686,448
|
50,604,151
|
51,444,028
|
49,908,423
|
||||||||||||
|
Weighted-average ordinary shares used in calculating net income per ordinary share, diluted
|
52,928,246
|
52,942,616
|
53,086,984
|
52,420,826
|
||||||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
ASSETS
|
(unaudited)
|
(audited)
|
||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,503,149
|
$
|
1,411,602
|
||||
|
Marketable securities
|
162,308
|
50,004
|
||||||
|
Accounts receivable, net
|
30,552
|
25,804
|
||||||
|
Prepaid expenses and other current assets
|
93,055
|
44,836
|
||||||
|
Total current assets
|
1,789,064
|
1,532,246
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Property and equipment, net
|
53,888
|
41,576
|
||||||
|
Operating lease right-of-use assets
|
149,149
|
94,703
|
||||||
|
Deferred tax assets, net
|
58,682
|
-
|
||||||
|
Other long-term assets
|
55,817
|
16,983
|
||||||
|
Total long-term assets
|
317,536
|
153,262
|
||||||
|
Total assets
|
$
|
2,106,600
|
$
|
1,685,508
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payable
|
$
|
45,001
|
$
|
35,611
|
||||
|
Accrued expenses and other current liabilities
|
234,377
|
171,040
|
||||||
|
Deferred revenue, current
|
409,677
|
339,951
|
||||||
|
Operating lease liabilities, current
|
25,819
|
29,013
|
||||||
|
Total current liabilities
|
714,874
|
575,615
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Operating lease liabilities, non-current
|
142,948
|
77,023
|
||||||
|
Deferred revenue, non-current
|
1,942
|
|
|
|
2,639
|
|||
|
Total long-term liabilities
|
144,890
|
79,662
|
||||||
|
Total liabilities
|
859,764
|
655,277
|
||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||
|
Other comprehensive income
|
18,097
|
3,189
|
||||||
|
Share capital and additional paid-in capital
|
1,662,029
|
1,579,074
|
||||||
|
Accumulated deficit
|
(433,290
|
)
|
(552,032
|
)
|
||||
|
Total shareholders’ equity
|
1,246,836
|
1,030,231
|
||||||
|
Total liabilities and shareholders’ equity
|
$
|
2,106,600
|
$
|
1,685,508
|
||||
|
Three months ended December 31,
|
Year ended December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Reconciliation of gross profit and gross margin
|
||||||||||||||||
|
GAAP gross profit
|
$
|
296,545
|
$
|
237,474
|
$
|
1,098,898
|
$
|
868,304
|
||||||||
|
Share-based compensation
|
2,191
|
1,606
|
8,561
|
6,603
|
||||||||||||
|
Non-GAAP gross profit
|
$
|
298,736
|
$
|
239,080
|
$
|
1,107,459
|
$
|
874,907
|
||||||||
|
GAAP gross margin
|
89
|
%
|
89
|
%
|
89
|
%
|
89
|
%
|
||||||||
|
Non-GAAP gross margin
|
89
|
%
|
89
|
%
|
90
|
%
|
90
|
%
|
||||||||
|
Reconciliation of operating expenses
|
||||||||||||||||
|
GAAP research and development
|
$
|
84,922
|
$
|
62,332
|
$
|
320,799
|
$
|
213,709
|
||||||||
|
Share-based compensation
|
(17,222
|
)
|
(14,266
|
)
|
(82,250
|
)
|
(50,995
|
)
|
||||||||
|
Non-GAAP research and development
|
$
|
67,700
|
$
|
48,066
|
$
|
238,549
|
$
|
162,714
|
||||||||
|
GAAP sales and marketing
|
$
|
170,733
|
$
|
133,643
|
$
|
630,851
|
$
|
533,539
|
||||||||
|
Share-based compensation
|
(10,875
|
)
|
(5,852
|
)
|
(44,084
|
)
|
(33,865
|
)
|
||||||||
|
Non-GAAP sales and marketing
|
$
|
159,858
|
$
|
127,791
|
$
|
586,767
|
$
|
499,674
|
||||||||
|
GAAP general and administrative
|
$
|
38,505
|
$
|
31,903
|
$
|
148,996
|
$
|
142,090
|
||||||||
|
Share-based compensation
|
(9,258
|
)
|
(8,945
|
)
|
(42,116
|
)
|
(37,746
|
)
|
||||||||
|
Charitable contribution to foundation (1)
|
—
|
—
|
—
|
(24,208
|
)
|
|||||||||||
|
Non-GAAP general and administrative
|
$
|
29,247
|
$
|
22,958
|
$
|
106,880
|
$
|
80,136
|
||||||||
|
Reconciliation of operating income (loss)
|
||||||||||||||||
|
GAAP operating income (loss)
|
$
|
2,385
|
$
|
9,596
|
$
|
(1,748
|
)
|
$
|
(21,034
|
)
|
||||||
|
Share-based compensation
|
39,546
|
30,669
|
177,011
|
129,209
|
||||||||||||
|
Charitable contribution to foundation (1)
|
—
|
—
|
—
|
24,208
|
||||||||||||
|
Non-GAAP operating income
|
$
|
41,931
|
$
|
40,265
|
$
|
175,263
|
$
|
132,383
|
||||||||
|
GAAP operating margin
|
1
|
%
|
4
|
%
|
(0
|
%)
|
(2
|
%)
|
||||||||
|
Non-GAAP operating margin
|
13
|
%
|
15
|
%
|
14
|
%
|
14
|
%
|
||||||||
|
Reconciliation of net income
|
||||||||||||||||
|
GAAP net income
|
$
|
76,692
|
$
|
23,005
|
$
|
118,742
|
$
|
32,372
|
||||||||
|
Share-based compensation
|
39,546
|
30,669
|
177,011
|
129,209
|
||||||||||||
|
Charitable contribution to foundation (1)
|
—
|
—
|
—
|
24,208
|
||||||||||||
|
Income tax benefit related to valuation allowance reversal (2)
|
(61,150
|
)
|
—
|
(61,150
|
)
|
—
|
||||||||||
|
Tax expense (benefit) related to share-based compensation(3)
|
(80
|
)
|
$
|
3,626
|
$
|
(1,017
|
)
|
$
|
(2,486
|
)
|
||||||
|
Non-GAAP net income
|
$
|
55,008
|
$
|
57,300
|
$
|
233,586
|
$
|
183,303
|
||||||||
|
Reconciliation of weighted average number of shares outstanding
|
||||||||||||||||
|
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income per ordinary share, basic
|
51,686,448
|
50,604,151
|
51,444,028
|
49,908,423
|
||||||||||||
|
Effect of dilutive shares
|
1,241,798
|
2,338,465
|
1,642,956
|
2,512,403
|
||||||||||||
|
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income per ordinary share, diluted
|
52,928,246
|
52,942,616
|
53,086,984
|
52,420,826
|
||||||||||||
|
GAAP net income per share, basic
|
$
|
1.48
|
$
|
0.45
|
$
|
2.31
|
$
|
0.65
|
||||||||
|
GAAP net income per share, diluted
|
$
|
1.45
|
$
|
0.43
|
$
|
2.24
|
$
|
0.62
|
||||||||
|
Non-GAAP net income per share, basic
|
$
|
1.06
|
$
|
1.13
|
$
|
4.54
|
$
|
3.67
|
||||||||
|
Non-GAAP net income per share, diluted
|
$
|
1.04
|
$
|
1.08
|
$
|
4.40
|
$
|
3.50
|
||||||||
| (1) |
Includes (i) an equity grant of $17.9 million, which represents the fair market value of 68,000 of our ordinary shares that we contributed to the monday.com foundation, and (ii) a one-time cash contribution of $6.3 million from us to the
monday.com foundation, calculated based on 1% of the gross proceeds from our initial public offering.
|
| (2) |
During the fourth quarter of 2025, the Company recorded a non-cash income tax benefit related to the reversal of a valuation allowance on deferred tax assets following sustained profitability. This benefit is excluded from non-GAAP net
income as management believes it is a discrete item that is not indicative of the Company’s ongoing operating performance. The Company continues to evaluate the realizability of its deferred tax assets each reporting period.
|
| (3) |
The tax expense (benefit) related to share-based compensation was excluded in calculating non-GAAP net income and non-GAAP net income per basic and diluted share. The Company believes that excluding the tax expense (benefit) enables
investors to see the full effect that excluding share-based compensation expenses had on the operating results.
|
|
Three months ended
December 31,
|
Year ended December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
Net cash provided by operating activities
|
$
|
59,693
|
$
|
76,711
|
$
|
333,644
|
$
|
311,065
|
||||||||
|
Purchase of property and equipment
|
(6,807
|
)
|
(3,447
|
)
|
(20,362
|
)
|
(13,211
|
)
|
||||||||
|
Capitalized software development costs
|
(736
|
)
|
(561
|
)
|
(3,380
|
)
|
(2,024
|
)
|
||||||||
|
Purchase of property and equipment related to build-out and expansion of our corporate headquarters
|
4,584
|
—
|
12,758
|
—
|
||||||||||||
|
Adjusted free cash flow
|
$
|
56,734
|
$
|
72,703
|
$
|
322,660
|
$
|
295,830
|
||||||||
|
Adjusted free cash flow margin
|
17
|
%
|
27
|
%
|
26
|
%
|
30
|
%
|
||||||||