• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Elastic Reports First Quarter Fiscal 2025 Financial Results

    8/29/24 4:05:00 PM ET
    $ESTC
    Computer Software: Prepackaged Software
    Technology
    Get the next $ESTC alert in real time by email

    Q1 Revenue of $347 million, up 18% year-over-year (18% in constant currency)

    Q1 Elastic Cloud Revenue of $157 million, up 30% year-over-year (30% in constant currency)

    Elastic (NYSE:ESTC) ("Elastic"), the company behind Elasticsearch®, announced financial results for its first quarter of fiscal 2025 ended July 31, 2024.

    First Quarter Fiscal 2025 Financial Highlights

    • Total revenue was $347 million, an increase of 18% year-over-year, as reported and on a constant currency basis
    • Elastic Cloud revenue was $157 million, an increase of 30% year-over-year, as reported and on a constant currency basis
    • GAAP operating loss was $34 million; GAAP operating margin was -10%
    • Non-GAAP operating income was $37 million; non-GAAP operating margin was 11%
    • GAAP net loss per share was $0.48; non-GAAP diluted earnings per share was $0.35
    • Operating cash flow was $53 million with adjusted free cash flow of $64 million
    • Cash, cash equivalents, and marketable securities were $1.147 billion as of July 31, 2024

    "We delivered solid first quarter results, outperforming the high end of our guidance for both revenue and profitability, and we continued to see strong adoption of our GenAI offerings. However, we had a slower start to the year with the volume of customer commitments impacted by segmentation changes that we made at the beginning of the year, which are taking longer than expected to settle. We have been taking steps to address this, but it will impact our revenue this year," said Ash Kulkarni, Chief Executive Officer, Elastic. "We are excited by our significant momentum in GenAI as customers build real-time GenAI applications on Elastic, and by our opportunity to drive platform consolidation across a number of use cases. We bring incredible value to our customers through our Search AI platform and we remain confident in our market opportunity and growth potential."

    First Quarter Fiscal 2025 Key Metrics and Recent Business Highlights

    Key Customer Metrics

    • Total customer count with Annual Contract Value (ACV) greater than $100,000 was over 1,370 compared to over 1,330 in Q4 FY24, and over 1,190 in Q1 FY24
    • Total subscription customer count was approximately 21,200 compared to approximately 21,000 in Q4 FY24, and approximately 20,500 in Q1 FY24
    • Net Expansion Rate was approximately 112%

    Product Innovations and Updates

    • Introduced Automatic Import to automate SIEM data onboarding, enabling custom data sources to be added to Elastic Security in record time
    • Launched Playground to accelerate RAG development with Elasticsearch
    • Expanded LLM options on the Elastic Search AI Platform with support for Google Cloud Vertex AI and the LangChain chat model ecosystem
    • Announced that the Elasticsearch Open Inference API now supports integration with additional partners, including Amazon Bedrock, Mistral AI, and Anthropic
    • Integrated Elasticsearch vector database and broad retrieval capabilities into LangChain and Red Hat OpenShift AI
    • Announced Elastic Distributions of OpenTelemetry, a portfolio of OpenTelemetry components designed to improve infrastructure and application monitoring with Elastic Observability

    Other Business Highlights

    • Announced intent to add AGPL as an option to license the free part of our source code that is available under the SSPL license today
    • Recognized as a Leader in the Gartner MQ for Observability Platforms
    • Awarded Microsoft US Partner of the Year 2024
    • Launched Elastic Express Migration, a new incentive program to help organizations adopt Search AI quickly and efficiently
    • Released the third Annual Elastic Sustainability Report
    • Engaged with thousands of customers and partners at Black Hat, WSJ Tech Live Cybersecurity, and InfoSec Europe

    Financial Outlook

    The Company is providing the following guidance:

    For the second quarter of fiscal 2025 (ending October 31, 2024):

    • Total revenue is expected to be between $353 million and $355 million, representing 14% year-over-year growth at the midpoint (14% year-over-year constant currency growth at the midpoint)
    • Non-GAAP operating margin is expected to be approximately 13%
    • Non-GAAP diluted earnings per share is expected to be between $0.37 and $0.39, assuming between 105.5 million and 106.5 million diluted weighted average ordinary shares outstanding

    For fiscal 2025 (ending April 30, 2025):

    • Total revenue is expected to be between $1.436 billion and $1.444 billion, representing 14% year-over-year growth at the midpoint (14% year-over-year constant currency growth at the midpoint)
    • Non-GAAP operating margin is expected to be approximately 12.5%
    • Non-GAAP diluted earnings per share is expected to be between $1.52 and $1.56, assuming between 106.0 million and 108.0 million diluted weighted average ordinary shares outstanding

    The guidance assumes, among others, the following exchange rates: 1 Euro = 1.100 US Dollars; and 1 Great British Pound = 1.290 US Dollars.

    See the section titled "Forward-Looking Statements" below for information on the factors that could cause our actual results to differ materially from those expressed or implied in our forward-looking statements. We present historical and forward-looking non-GAAP financial measures in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. See the section entitled "Statement Regarding Use of Non-GAAP Financial Measures" for an explanation of these non-GAAP measures. A reconciliation of forward-looking non-GAAP measures to the corresponding GAAP measures for operating margin and net loss per share is not available without unreasonable effort due to the uncertainty regarding, and the potential variability of, many of the costs and expenses that may be incurred in the future. These items necessary to reconcile such non-GAAP measures could be material and have a significant impact on the Company's results computed in accordance with GAAP.

    Conference Call and Webcast

    Elastic's executive management team will host a conference call today at 2:00 p.m. PT/5:00 p.m. ET to discuss the Company's financial results and business outlook. A live audio webcast of the conference call will be available through Elastic's Investor Relations website at ir.elastic.co. A presentation containing financial and operating information will be available at the same website. The replay of the webcast will also be available on the investor relations website.

    About Elastic

    Elastic (NYSE:ESTC), the Search AI Company, enables everyone to find the answers they need in real-time using all their data, at scale. Elastic's solutions for search, observability and security are built on the Elastic Search AI Platform, the development platform used by thousands of companies, including more than 50% of the Fortune 500. Learn more at elastic.co.

    Elastic and associated marks are trademarks or registered trademarks of Elastic N.V. and its subsidiaries. All other company and product names may be trademarks of their respective owners.

    Forward-Looking Statements

    This press release contains forward-looking statements that involve substantial risks and uncertainties, which include, but are not limited to, statements regarding our expected financial results for the fiscal quarter ending October 31, 2024 and the fiscal year ending April 30, 2025, the expected performance or benefits of our offerings, our sales strategies, expected market opportunities, and our ability to execute on those market opportunities. Actual outcomes and results may differ materially from those contemplated by these forward-looking statements due to uncertainties, risks, and changes in circumstances, including but not limited to those related to: our future financial performance, including our expectations regarding our revenue, cost of revenue, gross profit or gross margin, operating expenses (which include changes in sales and marketing, research and development and general and administrative expenses), and our ability to achieve and maintain future profitability; our ability to continue to deliver and improve our offerings and develop new offerings (including innovations around AI use cases); customer acceptance and purchase of our new and existing offerings; the expansion and adoption of our Elastic Cloud offerings; our ability to realize value from investments in the business; our ability to maintain and expand our user and customer base; the impact of the evolving macroeconomic and geopolitical environments on our business, operations, hiring and financial results, and on businesses and spending priorities of our customers and partners; the impact of our pricing model strategies on our business; the impact of our licensing model on the use and adoption of our software; the impact of foreign currency exchange rate fluctuations and the uncertain inflation and interest rate environment on our results; our international expansion strategy; our operating results and cash flows; the sufficiency of our capital resources; our ability to successfully execute our go-to-market strategy, our forecasts regarding our business; and general market, political, economic and business conditions.

    Any additional or unforeseen effect from the evolving macroeconomic and geopolitical environments may exacerbate these risks. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those expressed or implied in our forward-looking statements are included in our filings with the Securities and Exchange Commission (the "SEC"), including our Annual Report on Form 10-K for the fiscal year ended April 30, 2024 and subsequent reports filed with the SEC. SEC filings are available on the Investor Relations section of Elastic's website at ir.elastic.co and the SEC's website at www.sec.gov. Elastic assumes no obligation to, and does not currently intend to, update any such forward-looking statements, except as required by law.

    Statement Regarding Use of Non-GAAP Financial Measures

    In addition to our results determined in accordance with U.S. GAAP, we believe the non-GAAP measures listed below are useful in evaluating our operating performance. We use these non-GAAP financial measures to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance. However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with U.S. GAAP. In addition, other companies, including companies in our industry, may calculate similarly-titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. Investors are cautioned that there are a number of limitations associated with the use of non-GAAP financial measures and key metrics as analytical tools. Investors are encouraged to review the differences between GAAP financial measures and the corresponding non-GAAP financial measures, and not to rely on any single financial measure to evaluate our business.

    Reconciliations of historical GAAP financial measures to their respective historical non-GAAP financial measures are included below. In relation to constant currency non-GAAP financial measures, the only reconciling item between GAAP financial measures and non-GAAP financial measures is the effect of foreign currency rate fluctuations. Further details on how we calculate such effects can be found in the definition of "Constant Currency" below.

    Non-GAAP Gross Profit and Non-GAAP Gross Margin

    We define non-GAAP gross profit and non-GAAP gross margin as GAAP gross profit and GAAP gross margin, respectively, excluding stock-based compensation expense and related employer taxes and amortization of acquired intangible assets. We believe non-GAAP gross profit and non-GAAP gross margin provide our management and investors consistency and comparability with our past financial performance and facilitate period-to-period comparisons of operations, as these metrics generally eliminate the effects of certain variables from period to period for reasons unrelated to overall operating performance.

    Non-GAAP Operating Income and Non-GAAP Operating Margin

    We define non-GAAP operating income and non-GAAP operating margin as GAAP operating loss and GAAP operating margin, respectively, excluding stock-based compensation expense and related employer taxes, amortization of acquired intangible assets, acquisition-related expenses, and restructuring and other related charges. We believe non-GAAP operating income and non-GAAP operating margin provide our management and investors consistency and comparability with our past financial performance and facilitate period-to-period comparisons of operations, as these metrics generally eliminate the effects of certain variables from period to period for reasons unrelated to overall operating performance.

    Non-GAAP Net Income and Non-GAAP Earnings Per Share

    We define non-GAAP net income as GAAP loss, excluding stock-based compensation expense and related employer taxes, amortization of acquired intangible assets, acquisition-related expenses, restructuring and other related charges, and the related income tax effect of these adjustments as well as other significant tax adjustments. We define non-GAAP earnings per share, basic, as non-GAAP net income divided by weighted average shares outstanding and non-GAAP earnings per share, diluted, as non-GAAP net income divided by weighted average diluted shares outstanding, which includes the potentially dilutive effect of the company's employee equity incentive plan awards. We believe non-GAAP earnings per share provides our management and investors consistency and comparability with our past financial performance and facilitates period-to-period comparisons of operations, as this metric generally eliminates the effects of certain variables from period to period for reasons unrelated to overall operating performance.

    Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin

    Adjusted free cash flow is a non-GAAP financial measure that we define as net cash provided by operating activities adjusted for cash paid for interest less cash used for investing activities for purchases of property and equipment. Adjusted free cash flow margin is calculated as adjusted free cash flow divided by total revenue. Adjusted free cash flow does not represent residual cash flow available for discretionary expenditures since, among other things, we have mandatory debt service requirements.

    Constant Currency

    We compare the percent change in certain results from one period to another period using constant currency information to provide a framework for assessing how our business performed excluding the effect of foreign currency rate fluctuations. In presenting this information, current and comparative prior period results are converted into United States dollars at the exchange rates in effect on the last day of our prior fiscal year, rather than the actual exchange rates in effect during the respective periods.

    Contact Information 

    Anthony Luscri

    Elastic Investor Relations

    [email protected]

    Madge Miller

    Elastic Corporate Communications

    [email protected]

    Elastic N.V.

    Condensed Consolidated Statements of Operations

    (in thousands, except share and per share data)

    (unaudited)

     

     

    Three Months Ended July 31,

     

    2024

     

    2023

    Revenue

     

     

     

    Subscription

    $

    323,774

     

     

    $

    270,247

     

    Services

     

    23,646

     

     

     

    23,506

     

    Total revenue

     

    347,420

     

     

     

    293,753

     

    Cost of revenue

     

     

     

    Subscription

     

    68,347

     

     

     

    57,266

     

    Services

     

    23,410

     

     

     

    20,211

     

    Total cost of revenue

     

    91,757

     

     

     

    77,477

     

    Gross profit

     

    255,663

     

     

     

    216,276

     

    Operating expenses

     

     

     

    Research and development

     

    89,332

     

     

     

    80,690

     

    Sales and marketing

     

    157,357

     

     

     

    133,169

     

    General and administrative

     

    42,673

     

     

     

    37,939

     

    Restructuring and other related charges

     

    139

     

     

     

    725

     

    Total operating expenses

     

    289,501

     

     

     

    252,523

     

    Operating loss

     

    (33,838

    )

     

     

    (36,247

    )

    Other income, net

     

     

     

    Interest expense

     

    (6,526

    )

     

     

    (6,306

    )

    Other income, net

     

    11,208

     

     

     

    7,300

     

    Loss before income taxes

     

    (29,156

    )

     

     

    (35,253

    )

    Provision for income taxes

     

    20,071

     

     

     

    13,255

     

    Net loss

    $

    (49,227

    )

     

    $

    (48,508

    )

    Net loss per share attributable to ordinary shareholders, basic and diluted

    $

    (0.48

    )

     

    $

    (0.50

    )

    Weighted-average shares used to compute net loss per share attributable to ordinary shareholders, basic and diluted

     

    102,284,435

     

     

     

    97,942,049

     

    Elastic N.V.

    Condensed Consolidated Balance Sheets

    (in thousands, except share and per share data)

    (unaudited)

     

     

    As of

    July 31, 2024

     

    As of

    April 30, 2024

    Assets

     

     

     

    Current assets:

     

     

     

    Cash and cash equivalents

    $

    594,871

     

     

    $

    540,397

     

    Restricted cash

     

    3,436

     

     

     

    2,692

     

    Marketable securities

     

    552,459

     

     

     

    544,002

     

    Accounts receivable, net of allowance for credit losses of $4,370 and $4,979 as of July 31, 2024 and April 30, 2024, respectively

     

    196,474

     

     

     

    323,011

     

    Deferred contract acquisition costs

     

    76,265

     

     

     

    78,030

     

    Prepaid expenses and other current assets

     

    42,643

     

     

     

    42,765

     

    Total current assets

     

    1,466,148

     

     

     

    1,530,897

     

    Property and equipment, net

     

    4,953

     

     

     

    5,453

     

    Goodwill

     

    319,417

     

     

     

    319,380

     

    Operating lease right-of-use assets

     

    17,758

     

     

     

    20,506

     

    Intangible assets, net

     

    17,341

     

     

     

    20,620

     

    Deferred contract acquisition costs, non-current

     

    107,467

     

     

     

    114,509

     

    Deferred tax assets

     

    210,809

     

     

     

    225,544

     

    Other assets

     

    6,580

     

     

     

    5,657

     

    Total assets

    $

    2,150,473

     

     

    $

    2,242,566

     

    Liabilities and Shareholders' Equity

     

     

     

    Current liabilities:

     

     

     

    Accounts payable

    $

    9,337

     

     

    $

    26,075

     

    Accrued expenses and other liabilities

     

    72,408

     

     

     

    75,292

     

    Accrued compensation and benefits

     

    76,080

     

     

     

    93,691

     

    Operating lease liabilities

     

    11,143

     

     

     

    12,187

     

    Deferred revenue

     

    599,251

     

     

     

    663,846

     

    Total current liabilities

     

    768,219

     

     

     

    871,091

     

    Deferred revenue, non-current

     

    27,724

     

     

     

    30,293

     

    Long-term debt, net

     

    568,887

     

     

     

    568,612

     

    Operating lease liabilities, non-current

     

    10,714

     

     

     

    12,898

     

    Other liabilities, non-current

     

    15,511

     

     

     

    21,487

     

    Total liabilities

     

    1,391,055

     

     

     

    1,504,381

     

    Shareholders' equity:

     

     

     

    Preference shares, €0.01 par value; 165,000,000 shares authorized, 0 shares issued and outstanding as of July 31, 2024 and April 30, 2024

     

    —

     

     

     

    —

     

    Ordinary shares, par value €0.01 per share: 165,000,000 shares authorized; 102,724,366 shares issued and outstanding as of July 31, 2024 and 101,705,935 shares issued and outstanding as of April 30, 2024

     

    1,081

     

     

     

    1,070

     

    Treasury stock

     

    (369

    )

     

     

    (369

    )

    Additional paid-in capital

     

    1,819,006

     

     

     

    1,750,729

     

    Accumulated other comprehensive loss

     

    (19,466

    )

     

     

    (21,638

    )

    Accumulated deficit

     

    (1,040,834

    )

     

     

    (991,607

    )

    Total shareholders' equity

     

    759,418

     

     

     

    738,185

     

    Total liabilities and shareholders' equity

    $

    2,150,473

     

     

    $

    2,242,566

     

    Elastic N.V.

    Condensed Consolidated Statements of Cash Flows

    (in thousands)

    (unaudited)

     

    Three Months Ended July 31,

     

    2024

     

    2023

    Cash flows from operating activities

     

     

     

    Net loss

    $

    (49,227

    )

     

    $

    (48,508

    )

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

     

     

     

    Depreciation and amortization

     

    4,173

     

     

     

    5,053

     

    Amortization of premium and accretion of discount on marketable securities, net

     

    (2,200

    )

     

     

    (2,468

    )

    Amortization of deferred contract acquisition costs

     

    23,181

     

     

     

    17,572

     

    Amortization of debt issuance costs

     

    275

     

     

     

    263

     

    Non-cash operating lease cost

     

    2,838

     

     

     

    2,652

     

    Stock-based compensation expense

     

    63,543

     

     

     

    57,127

     

    Deferred income taxes

     

    14,723

     

     

     

    392

     

    Unrealized foreign currency transaction (gain) loss

     

    (181

    )

     

     

    1,200

     

    Other

     

    —

     

     

     

    (34

    )

    Changes in operating assets and liabilities:

     

     

     

    Accounts receivable, net

     

    127,203

     

     

     

    75,871

     

    Deferred contract acquisition costs

     

    (13,900

    )

     

     

    (21,145

    )

    Prepaid expenses and other current assets

     

    176

     

     

     

    4,896

     

    Other assets

     

    (1,939

    )

     

     

    680

     

    Accounts payable

     

    (16,400

    )

     

     

    (19,233

    )

    Accrued expenses and other liabilities

     

    (9,028

    )

     

     

    (411

    )

    Accrued compensation and benefits

     

    (17,789

    )

     

     

    (3,885

    )

    Operating lease liabilities

     

    (3,374

    )

     

     

    (3,100

    )

    Deferred revenue

     

    (69,320

    )

     

     

    (29,110

    )

    Net cash provided by operating activities

     

    52,754

     

     

     

    37,812

     

    Cash flows from investing activities

     

     

     

    Purchases of property and equipment

     

    (747

    )

     

     

    (632

    )

    Purchases of marketable securities

     

    (95,163

    )

     

     

    (83,579

    )

    Sales, maturities, and redemptions of marketable securities

     

    92,390

     

     

     

    29,116

     

    Net cash used in investing activities

     

    (3,520

    )

     

     

    (55,095

    )

    Cash flows from financing activities

     

     

     

    Proceeds from issuance of ordinary shares upon exercise of stock options

     

    4,745

     

     

     

    3,843

     

    Net cash provided by financing activities

     

    4,745

     

     

     

    3,843

     

    Effect of exchange rate changes on cash, cash equivalents, and restricted cash

     

    1,239

     

     

     

    42

     

    Net increase (decrease) in cash, cash equivalents, and restricted cash

     

    55,218

     

     

     

    (13,398

    )

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

     

    543,089

     

     

     

    646,640

     

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

    $

    598,307

     

     

    $

    633,242

     

    Elastic N.V.

    Revenue by Type

    (in thousands, except percentages)

    (unaudited)

     

     

    Three Months Ended July 31,

     

    2024

     

    2023

     

    Amount

     

    % of

    Total

    Revenue

     

    Amount

     

    % of

    Total

    Revenue

    Elastic Cloud

    $

    157,281

     

    45

    %

     

    $

    121,172

     

    41

    %

    Other subscription

     

    166,493

     

    48

    %

     

     

    149,075

     

    51

    %

    Total subscription

     

    323,774

     

    93

    %

     

     

    270,247

     

    92

    %

    Services

     

    23,646

     

    7

    %

     

    23,506

     

    8

    %

    Total revenue

    $

    347,420

     

    100

    %

     

    $

    293,753

     

    100

    %

    Elastic N.V.

    Reconciliation of GAAP to Non-GAAP Data

    Supplementary Information

    (in thousands, except percentages)

    (unaudited)

     

     

    Three Months

    Ended


    July 31, 2024

     

    % Change

    Year Over

    Year

     

    % Change

    Year Over Year

    Excluding

    Currency Changes

     

    % Change

    Quarter

    Over

    Quarter

     

    % Change

    Quarter Over

    Quarter Excluding

    Currency Changes

    Revenue

     

     

     

     

     

     

     

     

     

    Elastic Cloud

    $

    157,281

     

    30

    %

     

    30

    %

     

    6

    %

     

    6

    %

    Other subscription

    $

    166,493

     

    12

    %

     

    12

    %

     

    2

    %

     

    2

    %

    Total subscription

    $

    323,774

     

    20

    %

     

    20

    %

     

    4

    %

     

    4

    %

    Total revenue

    $

    347,420

     

    18

    %

     

    18

    %

     

    4

    %

     

    4

    %

    Total deferred revenue

    $

    626,975

     

    17

    %

     

    18

    %

     

    (10

    )%

     

    (10

    )%

    Total remaining performance obligations

    $

    1,258,813

     

    13

    %

     

    13

    %

     

    (7

    )%

     

    (7

    )%

    Elastic N.V.

    Reconciliation of GAAP to Non-GAAP Data

    Adjusted Free Cash Flow

    (in thousands, except percentages)

    (unaudited)

     

     

    Three Months Ended July 31,

     

    2024

     

    2023

    Net cash provided by operating activities

    $

    52,754

     

     

    $

    37,812

     

    Less: Purchases of property and equipment

     

    (747

    )

     

     

    (632

    )

    Add: Interest paid on long-term debt

     

    11,859

     

     

     

    11,859

     

    Adjusted free cash flow (1)

    $

    63,866

     

     

    $

    49,039

     

    Net cash used in investing activities

    $

    (3,520

    )

     

    $

    (55,095

    )

    Net cash provided by financing activities

    $

    4,745

     

     

    $

    3,843

     

    Net cash provided by operating activities (as a percentage of total revenue)

     

    15

    %

     

     

    13

    %

    Less: Purchases of property and equipment (as a percentage of total revenue)

     

    —

    %

     

     

    —

    %

    Add: Interest paid on long-term debt (as a percentage of total revenue)

     

    3

    %

     

     

    4

    %

    Adjusted free cash flow margin

     

    18

    %

     

     

    17

    %

    (1)

     

    Adjusted free cash flow includes cash paid for restructuring and other charges of $3.0 million and $0.5 million during the three months ended July 31, 2024 and 2023, respectively.

    Elastic N.V.

    Reconciliation of GAAP to Non-GAAP Data

    (in thousands, except percentages, share and per share data)

    (unaudited)

     

     

    Three Months Ended July 31,

     

    2024

     

    2023

    Gross Profit Reconciliation:

     

     

     

    GAAP gross profit

    $

    255,663

     

     

    $

    216,276

     

    Stock-based compensation expense and related employer taxes

     

    6,309

     

     

     

    5,394

     

    Amortization of acquired intangibles

     

    3,275

     

     

     

    2,976

     

    Non-GAAP gross profit

    $

    265,247

     

     

    $

    224,646

     

    Gross Margin Reconciliation(1):

     

     

     

    GAAP gross margin

     

    73.6

    %

     

     

    73.6

    %

    Stock-based compensation expense and related employer taxes

     

    1.8

    %

     

     

    1.8

    %

    Amortization of acquired intangibles

     

    0.9

    %

     

     

    1.0

    %

    Non-GAAP gross margin

     

    76.3

    %

     

     

    76.5

    %

    Operating (Loss) Income Reconciliation:

     

     

     

    GAAP operating loss

    $

    (33,838

    )

     

    $

    (36,247

    )

    Stock-based compensation expense and related employer taxes

     

    67,567

     

     

     

    59,614

     

    Amortization of acquired intangibles

     

    3,275

     

     

     

    4,208

     

    Acquisition-related expenses

     

    48

     

     

     

    780

     

    Restructuring and other related charges

     

    139

     

     

     

    725

     

    Non-GAAP operating income

    $

    37,191

     

     

    $

    29,080

     

    Operating Margin Reconciliation(1):

     

     

     

    GAAP operating margin

     

    (9.7

    )%

     

     

    (12.3

    )%

    Stock-based compensation expense and related employer taxes

     

    19.4

    %

     

     

    20.3

    %

    Amortization of acquired intangibles

     

    0.9

    %

     

     

    1.4

    %

    Acquisition-related expenses

     

    —

    %

     

     

    0.3

    %

    Restructuring and other related charges

     

    —

    %

     

     

    0.2

    %

    Non-GAAP operating margin

     

    10.7

    %

     

     

    9.9

    %

    Net (Loss) Income Reconciliation:

     

     

     

    GAAP net loss

    $

    (49,227

    )

     

    $

    (48,508

    )

    Stock-based compensation expense and related employer taxes

     

    67,567

     

     

     

    59,614

     

    Amortization of acquired intangibles

     

    3,275

     

     

     

    4,208

     

    Acquisition-related expenses

     

    48

     

     

     

    780

     

    Restructuring and other related charges

     

    139

     

     

     

    725

     

    Income tax effects related to the above adjustments(2)

     

    15,314

     

     

     

    8,585

     

    Non-GAAP net income

    $

    37,116

     

     

    $

    25,404

     

    Non-GAAP earnings per share attributable to ordinary shareholders, basic(1)

    $

    0.36

     

     

    $

    0.26

     

    Non-GAAP earnings per share attributable to ordinary shareholders, diluted(1)

    $

    0.35

     

     

    $

    0.25

     

    Weighted-average shares used to compute non-GAAP earnings per share attributable to ordinary shareholders, basic

     

    102,284,435

     

     

     

    97,942,049

     

    Weighted-average shares used to compute non-GAAP earnings per share attributable to ordinary shareholders, diluted

     

    105,964,740

     

     

     

    101,334,074

     

    (1)

     

    Totals may not sum, due to rounding. Gross margin, operating margin, and earnings per share are calculated based upon the respective underlying, non-rounded data.

    (2)

     

    Non-GAAP financial information for the quarter is adjusted for a tax rate equal to our annual estimated tax rate on non-GAAP income. This rate is based on our estimated annual GAAP income tax rate forecast, adjusted to account for items excluded from GAAP income in calculating the non-GAAP financial measures presented above as well as other significant tax adjustments. Our estimated tax rate on non-GAAP income is determined annually and may be adjusted during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, material changes in the geographic mix of revenue and expenses and other significant events. Due to the differences in the tax treatment of items excluded from non-GAAP earnings, as well as the methodology applied to our estimated annual tax rates as described above, our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities.

    Elastic N.V.

    Reconciliation of GAAP to Non-GAAP Data

    (in thousands)

    (unaudited)

     

     

    Three Months Ended July 31,

     

    2024

     

    2023

    Cost of revenue reconciliation:

     

     

     

    GAAP subscription

    $

    68,347

     

     

    $

    57,266

     

    Stock-based compensation expense and related employer taxes

     

    (2,520

    )

     

     

    (2,381

    )

    Amortization of acquired intangibles

     

    (3,275

    )

     

     

    (2,976

    )

    Non-GAAP subscription

    $

    62,552

     

     

    $

    51,909

     

    GAAP services

    $

    23,410

     

     

    $

    20,211

     

    Stock-based compensation expense and related employer taxes

     

    (3,789

    )

     

     

    (3,013

    )

    Non-GAAP services

    $

    19,621

     

     

    $

    17,198

     

    Operating expenses reconciliation:

     

     

     

    GAAP research and development expense

    $

    89,332

     

     

    $

    80,690

     

    Stock-based compensation expense and related employer taxes

     

    (25,722

    )

     

     

    (23,405

    )

    Acquisition-related expenses

     

    (48

    )

     

     

    (780

    )

    Non-GAAP research and development expense

    $

    63,562

     

     

    $

    56,505

     

    GAAP sales and marketing expense

    $

    157,357

     

     

    $

    133,169

     

    Stock-based compensation expense and related employer taxes

     

    (22,449

    )

     

     

    (19,669

    )

    Amortization of acquired intangibles

     

    —

     

     

     

    (1,232

    )

    Non-GAAP sales and marketing expenses

    $

    134,908

     

     

    $

    112,268

     

    GAAP general and administrative expense

    $

    42,673

     

     

    $

    37,939

     

    Stock-based compensation expense and related employer taxes

     

    (13,087

    )

     

     

    (11,146

    )

    Non-GAAP general and administrative expense

    $

    29,586

     

     

    $

    26,793

     

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20240828810610/en/

    Get the next $ESTC alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $ESTC

    DatePrice TargetRatingAnalyst
    1/17/2025$108.00Neutral
    Cantor Fitzgerald
    12/17/2024$130.00Overweight
    Morgan Stanley
    11/25/2024$135.00Neutral → Outperform
    Wedbush
    11/22/2024$125.00 → $140.00Outperform
    Oppenheimer
    11/22/2024$95.00 → $135.00Neutral → Outperform
    Robert W. Baird
    10/14/2024Mkt Perform → Outperform
    William Blair
    10/7/2024$90.00 → $95.00Equal Weight → Overweight
    Barclays
    9/11/2024$100.00Buy
    Guggenheim
    More analyst ratings

    $ESTC
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Elastic Launches Automatic Migration to Simplify SIEM Migration

      Automates switch from incumbent SIEM to Elastic Security without the need to manually rebuild existing detection rules Elastic (NYSE:ESTC), the Search AI Company, has announced Automatic Migration, a new feature that simplifies the transition from an incumbent SIEM to Elastic Security. Automatic Migration maps existing SIEM detection rules to equivalent Elastic-built rules using semantic search without the need for exact text matches. The feature also translates any rules that are not mapped, including associated lookups and macros, into new Elastic queries using generative AI grounded in custom knowledge. "Many security teams are stuck using their inefficient SIEMs due to the significant

      4/29/25 9:00:00 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Elastic Announces General Availability of Elastic Cloud Serverless on Google Cloud Marketplace

      Developers building observability, security, and search applications benefit from uncompromised speed and scale Elastic (NYSE:ESTC), the Search AI Company, announced the general availability of Elastic Cloud Serverless on Google Cloud Marketplace. Developers can now quickly scale Elastic's Security, Observability and Search solutions on Google Cloud without having to manage their own infrastructure. Built on the industry-first Search AI Lake architecture, which leverages Google Cloud Storage, Elastic Cloud Serverless combines vast storage, separate storage and compute, low-latency querying, and advanced AI capabilities to deliver uncompromising speed and scale. "Bringing Elastic Cloud Se

      4/24/25 9:00:00 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Elastic Delivers Performance Gains for Users Running Elasticsearch on Google Axion Processors

      Benchmarking shows Elasticsearch runs up to 40% faster on Google Axion Processor C4A Elastic (NYSE:ESTC), the Search AI Company, announced Elasticsearch runs with up to 40% higher indexing throughput on C4A VMs, powered by Google Axion, Google's first custom Arm-based CPU, compared to previous generations of VMs on Google Cloud. Elastic used a macro benchmarking framework for Rally with the elastic/logs track to determine the maximum indexing performance on Google Axion-powered VMs. C4A also powers Elastic Cloud Serverless. "Elastic is driving innovation and cost-efficiency by enabling customers to leverage our Search AI-powered search, observability, and security solutions on Arm-based a

      4/10/25 9:00:00 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    SEC Filings

    See more
    • Amendment: SEC Form SCHEDULE 13G/A filed by Elastic N.V.

      SCHEDULE 13G/A - Elastic N.V. (0001707753) (Subject)

      4/30/25 6:33:53 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 144 filed by Elastic N.V.

      144 - Elastic N.V. (0001707753) (Subject)

      3/25/25 4:02:34 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 144 filed by Elastic N.V.

      144 - Elastic N.V. (0001707753) (Subject)

      3/11/25 5:45:42 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Cantor Fitzgerald initiated coverage on Elastic with a new price target

      Cantor Fitzgerald initiated coverage of Elastic with a rating of Neutral and set a new price target of $108.00

      1/17/25 7:36:50 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Morgan Stanley initiated coverage on Elastic with a new price target

      Morgan Stanley initiated coverage of Elastic with a rating of Overweight and set a new price target of $130.00

      12/17/24 7:47:17 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Elastic upgraded by Wedbush with a new price target

      Wedbush upgraded Elastic from Neutral to Outperform and set a new price target of $135.00

      11/25/24 7:42:05 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    Financials

    Live finance-specific insights

    See more
    • Elastic Reports Third Quarter Fiscal 2025 Financial Results

      Q3 Revenue of $382 million, up 17% year-over-year (17% in constant currency) Q3 Elastic Cloud Revenue of $180 million, up 26% year-over-year (26% in constant currency) Elastic (NYSE:ESTC) ("Elastic"), the company behind Elasticsearch®, announced financial results for its third quarter of fiscal 2025 ended January 31, 2025. Third Quarter Fiscal 2025 Financial Highlights Total revenue was $382 million, an increase of 17% year-over-year, as reported and on a constant currency basis Elastic Cloud revenue was $180 million, an increase of 26% year-over-year, as reported and on a constant currency basis GAAP operating loss was $5 million; GAAP operating margin was -1% Non-GAAP op

      2/27/25 4:05:00 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Elastic to Announce Third Quarter Fiscal 2025 Earnings Results on Thursday, February 27, 2025

      Elastic (NYSE:ESTC) ("Elastic"), the Search AI Company, announced that it will release its financial results for its third quarter fiscal 2025 ended January 31, 2025 after the U.S. market close on Thursday, Feb 27, 2025. The company will host a conference call at 2:00 p.m. PT/ 5:00 p.m. ET that day to review its financial results and business outlook. A live webcast of the conference call will be accessible from the Elastic investor relations website at ir.elastic.co. A replay of the webcast will be available for two months. About Elastic Elastic (NYSE:ESTC), the Search AI Company, enables everyone to find the answers they need in real-time using all their data, at scale. Elastic's so

      2/13/25 4:15:00 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Elastic Reports Second Quarter Fiscal 2025 Financial Results

      Q2 Revenue of $365 million, up 18% year-over-year (17% in constant currency) Q2 Elastic Cloud Revenue of $169 million, up 25% year-over-year (25% in constant currency) Announces Chief Financial Officer Transition Elastic (NYSE:ESTC) ("Elastic"), the company behind Elasticsearch®, announced financial results for its second quarter of fiscal 2025 ended October 31, 2024. Second Quarter Fiscal 2025 Financial Highlights Total revenue was $365 million, an increase of 18% year-over-year, or 17% on a constant currency basis Elastic Cloud revenue was $169 million, an increase of 25% year-over-year, as reported and on a constant currency basis GAAP operating loss was $4 million; GAAP

      11/21/24 4:05:00 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Chief Executive Officer Kulkarni Ashutosh sold $513,180 worth of Ordinary Shares (5,000 units at $102.64), decreasing direct ownership by 1% to 371,591 units (SEC Form 4)

      4 - Elastic N.V. (0001707753) (Issuer)

      3/26/25 5:02:35 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Chief Financial Officer Welihinda Navam was granted 98,566 units of Ordinary Shares (SEC Form 4)

      4 - Elastic N.V. (0001707753) (Issuer)

      3/12/25 6:06:50 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Chief Revenue Officer Dodds Mark Eugene sold $250,071 worth of Ordinary Shares (2,755 units at $90.77), decreasing direct ownership by 3% to 96,484 units (SEC Form 4)

      4 - Elastic N.V. (0001707753) (Issuer)

      3/12/25 6:06:22 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Elastic N.V.

      SC 13G/A - Elastic N.V. (0001707753) (Subject)

      11/13/24 4:43:44 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Amendment: SEC Form SC 13G/A filed by Elastic N.V.

      SC 13G/A - Elastic N.V. (0001707753) (Subject)

      11/13/24 4:42:44 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • SEC Form SC 13G/A filed by Elastic N.V. (Amendment)

      SC 13G/A - Elastic N.V. (0001707753) (Subject)

      2/14/24 4:51:13 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    Leadership Updates

    Live Leadership Updates

    See more
    • Elastic Names Navam Welihinda Chief Financial Officer

      Former HashiCorp and IBM executive joins Elastic to play key role in driving next phase of growth Elastic ® (NYSE:ESTC) ("Elastic"), the company behind Elasticsearch®, today announced the appointment of Navam Welihinda as chief financial officer, effective February 28, 2025. In this role, Welihinda will serve as the Company's principal financial officer and principal accounting officer. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250227725046/en/Navam Welihinda, Chief Financial Officer at Elastic (Photo: Business Wire) Welihinda joins Elastic from Grammarly, where he served as CFO and oversaw corporate finance and corporate

      2/27/25 4:05:00 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Autodesk appoints Janesh Moorjani as chief financial officer

      SAN FRANCISCO, Nov. 26, 2024 /PRNewswire/ -- Autodesk, Inc. (NASDAQ:ADSK) today announced the appointment of Janesh Moorjani as the company's chief financial officer, effective December 16, 2024. Moorjani brings over 20 years of experience in the technology industry, with deep expertise in driving growth and efficiency at scale. Most recently, Moorjani served as CFO and COO of Elastic NV (NYSE:ESTC), the Search AI Company. Reporting to chief executive officer Andrew Anagnost, Moorjani will lead and oversee Autodesk's global finance organization. Moorjani will succeed interim c

      11/26/24 4:01:00 PM ET
      $ADSK
      $ESTC
      Computer Software: Prepackaged Software
      Technology
    • Elastic Names Mark Dodds Chief Revenue Officer

      Former Cisco executive joins Elastic to help spearhead company's continued growth Elastic® (NYSE:ESTC) ("Elastic"), the company behind Elasticsearch®, today announced the appointment of Mark Dodds as chief revenue officer, effective immediately. Reporting to Elastic CEO Ash Kulkarni, Dodds will be responsible for driving all aspects of the company's revenue growth, building on its ongoing success as the leading search analytics platform. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20231211976269/en/Mark Dodds, Chief Revenue Officer, Elastic (Photo: Busines Wire) Dodds brings extensive global sales leadership experience to the

      12/11/23 9:00:00 AM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology

    $ESTC
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Auvil Paul R. Iii bought $1,484,968 worth of Ordinary Shares (20,000 units at $74.25), increasing direct ownership by 761% to 22,627 units (SEC Form 4)

      4 - Elastic N.V. (0001707753) (Issuer)

      9/3/24 4:50:24 PM ET
      $ESTC
      Computer Software: Prepackaged Software
      Technology