Braze Reports Fiscal Year and Fourth Quarter 2025 Results
Delivers 26% revenue growth and strong operating leverage in fiscal 2025
Introduces first quarter and full year fiscal 2026 guidance
Furthers agentic AI innovation with agreement to acquire OfferFit, a modern AI decisioning company
NEW YORK--(BUSINESS WIRE)--March 27, 2025--
Braze (Nasdaq: BRZE) the leading customer engagement platform that empowers brands to Be Absolutely Engaging$(TM)$, today announced results for its fiscal year ended January 31, 2025.
"Fiscal 2025 was a milestone year for Braze that reinforced our position as the leading Customer Engagement platform through robust customer growth and continued advancements in our product, including meaningful new investments in AI and machine learning. We grew revenue 26% while continuing to drive strong operating leverage, ending the year with three straight quarters of non-GAAP net income profitability," said Bill Magnuson, Cofounder and CEO of Braze. "And today, we are also pleased to announce our intent to acquire OfferFit, a sophisticated AI decisioning company focused on deploying reinforcement learning that recommends individualized cross-channel customer journeys at scale. We look forward to bringing our complementary products and teams together to drive the evolution of Customer Engagement."
Fiscal Fourth Quarter 2025 Financial Highlights
-- Revenue was $160.4 million compared to $131.0 million in the fourth
quarter of the fiscal year ended January 31, 2024, up 22.5% year-over
year, driven primarily by new customers, upsells, and renewals.
-- Subscription revenue in the quarter was $153.9 million compared to $125.9
million in the fourth quarter of the fiscal year ended January 31, 2024,
and professional services and other revenue was $6.5 million compared to
$5.1 million in the fourth quarter of the fiscal year ended January 31,
2024.
-- Remaining performance obligations as of January 31, 2025 was $793.1
million, of which $505.2 million is current, which the company defines as
less than one year.
-- GAAP gross margin was 69.3% compared to 67.2% in the fourth quarter of
the fiscal year ended January 31, 2024.
-- Non-GAAP gross margin was 69.9% compared to 67.9% in the fourth quarter
of the fiscal year ended January 31, 2024.
-- Dollar-based net retention for all customers for the trailing 12 months
ended January 31, 2025 and January 31, 2024 was 111% and 117%,
respectively; dollar-based net retention for customers with annual
recurring revenue $(ARR)$ of $500,000 or more was 114% compared to 120% in
the fiscal year ended January 31, 2024.
-- Total customers increased to 2,296 as of January 31, 2025 from 2,044 as
of January 31, 2024; 247 of our customers had ARR of $500,000 or more as
of January 31, 2025, compared to 202 customers as of January 31, 2024.
-- GAAP operating loss was $21.6 million compared to an operating loss of
$32.3 million in the fourth quarter of the fiscal year ended January 31,
2024. A primary contributor to the operating loss in the quarter included
$27.8 million of stock-based compensation expense.
-- Non-GAAP operating income was $7.9 million compared to a loss of $7.5
million in the fourth quarter of the fiscal year ended January 31, 2024.
-- GAAP net loss per share attributable to Braze common stockholders, basic
and diluted, of $0.17 based on 102.9 million weighted average shares
outstanding in the fourth quarter of fiscal year ended January 31, 2025,
compared to GAAP net loss per share attributable to Braze common
stockholders, basic and diluted, of $0.29, based on 98.6 million weighted
average shares outstanding in the fourth quarter of the fiscal year ended
January 31, 2024.
-- Non-GAAP net income per share attributable to Braze common stockholders,
diluted, was $0.12 based on 107.0 million weighted average shares
outstanding in the fourth quarter of fiscal year ended January 31, 2025,
compared to non-GAAP net loss per share attributable to Braze common
stockholders, basic and diluted, of $0.04 based on 98.6 million weighted
average shares outstanding in the fourth quarter of the fiscal year ended
January 31, 2024.
-- Net cash provided by operating activities was $17.1 million compared to
net cash provided by operating activities of $3.8 million in the fourth
quarter of the fiscal year ended January 31, 2024.
-- Free cash flow was $15.2 million compared to $(3.5) million in the fourth
quarter of the fiscal year ended January 31, 2024.
-- Total cash and cash equivalents, restricted cash, and marketable
securities was $514.0 million as of January 31, 2025 compared to $480.0
million as the fiscal year ended January 31, 2024.
Fiscal Year 2025 Financial Highlights
-- Revenue was $593.4 million compared to $471.8 million in the fiscal year
ended January 31, 2024, up 25.8% year-over year, driven primarily by new
customers, upsells, and renewals.
-- Subscription revenue was $570.3 million compared to $451.1 million in the
fiscal year ended January 31, 2024, and professional services and other
revenue was $23.1 million compared to $20.7 million in the fiscal year
ended January 31, 2024.
-- GAAP gross margin was 69.1% compared to 68.7% in the fiscal year ended
January 31, 2024.
-- Non-GAAP gross margin was 69.8% compared to 69.5% in the fiscal year
ended January 31, 2024.
-- GAAP operating loss was $122.2 million compared to a loss of $144.7
million in the fiscal year ended January 31, 2024. A primary contributor
to the operating loss in the fiscal year included $114.3 million of
stock-based compensation expense.
-- Non-GAAP operating loss was $0.0 million compared to a loss of $39.9
million in the fiscal year ended January 31, 2024.
-- GAAP net loss per share attributable to Braze common stockholders, basic
and diluted, of $1.02 based on 102.2 million weighted average shares
outstanding in the fiscal year ended January 31, 2025, compared to GAAP
net loss per share attributable to Braze common stockholders, basis and
diluted, of $1.32, based on 98.1 million weighted average shares
outstanding in the fiscal year ended January 31, 2024.
-- Non-GAAP net income per share attributable to Braze common stockholders,
diluted, was $0.17 based on 107.0 million weighted average shares
outstanding in the fiscal year ended January 31, 2025, compared to
non-GAAP net loss per share attributable to Braze common stockholders,
basic and diluted, of $0.25 based on 98.1 million weighted average shares
outstanding in the fiscal year ended January 31, 2024.
-- Net cash provided by operating activities was $36.7 million compared to
net cash provided by operating activities of $6.9 million in the fiscal
year ended January 31, 2024.
-- Free cash flow was $19.6 million compared to $(6.5) million in the fiscal
year ended January 31, 2024.
Recent Business Highlights
-- Furthers agentic AI innovation with a definitive agreement to acquire
OfferFit, a modern AI decisioning company, for $325 million, in a
combination of cash and Braze Class A common stock, subject to standard
closing adjustments and conditions.
-- Notable new business wins and upsells in the quarter included America's
Test Kitchen, Dis-Chem, Dunkin' UAE, Kueski, Legal & General, Muvi
Cinemas, QDOBA Mexican Eats, Springer Nature, and tonies$(R)$.
-- Announced a new strategic partnership and integration with Shopify,
enabling enterprise brands to create seamless, personalized customer
journeys by combining Shopify's eCommerce capabilities with Braze while
driving higher conversions, retention, and lifetime value.
-- Added new eCommerce features, including pre-defined events from Shopify,
pre-built Canvas and Email templates specifically designed for eCommerce
and WhatsApp enhancements to help marketers quickly launch high-impact
campaigns, boosting conversions and revenue.
-- Published fifth annual Customer Engagement Report, which combines data
from over 2,300 marketing decision makers in 18 countries across CPG,
Financial Services, Health & Wellness, Media & Entertainment, Retail &
eCommerce, QSR and On-Demand Food/Beverage Industry.
Financial Outlook
Braze is initiating guidance for the fiscal first quarter ending April 30, 2025 and fiscal year ending January 31, 2026.
Metric (in millions, except per share
amounts) FY 2026 Q1 Guidance FY 2026 Guidance
--------------------------------------- ------------------- ----------------
Revenue $158.0 - 159.0 $686.0 - 691.0
--------------------------------------- ------------------- ----------------
Non-GAAP operating income $0.0 - 1.0 $25.5 - 29.5
--------------------------------------- ------------------- ----------------
Non-GAAP net income $4.5 - 5.5 $34.0 - 38.0
--------------------------------------- ------------------- ----------------
Non-GAAP net income per share, diluted $0.04 - 0.05 $0.31 - 0.35
--------------------------------------- ------------------- ----------------
Weighted average common shares used in
computing non-GAAP net income per
share, diluted 108.0 110.0
--------------------------------------- ------------------- ----------------
Braze has not reconciled its guidance as to non-GAAP operating income (loss), non-GAAP net income or non-GAAP net income per share to their most directly comparable GAAP measure as a result of uncertainty regarding, and the potential variability of, reconciling items such as stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in Braze's stock price. Accordingly, reconciliations are not available without unreasonable effort, although it is important to note that these factors could be material to Braze's results calculated in accordance with GAAP.
Additionally, Braze guidance does not give effect to the company's anticipated acquisition of OfferFit, as such transaction remains subject to achievement of standard closing conditions.
Conference Call Information:
What: Braze Fiscal Year and Fourth Quarter 2025 Financial Results Conference Call
When: Thursday, March 27th at 4:30 pm EDT / 1:30 pm PDT
Webcast & Supplemental Data: investors.braze.com
Replay: A webcast replay will be available on Braze's investor site at investors.braze.com.
Supplemental and Other Financial Information
Supplemental information, including an accompanying financial presentation and other information can be accessed through Braze's investor website at investors.braze.com.
Non-GAAP Financial Measures
This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit and margin, non-GAAP sales and marketing expense, non-GAAP research and development expense, non-GAAP general and administrative expense, non-GAAP operating income (loss), non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, basic and diluted, and non-GAAP free cash flow. Braze defines non-GAAP gross profit and margin, non-GAAP sales and marketing expense, non-GAAP research and development expense, non-GAAP general and administrative expense, non-GAAP operating income (loss), non-GAAP operating margin, and non-GAAP net income (loss) as the respective GAAP balances, adjusted for stock-based compensation expense, employer taxes related to stock-based compensation, charitable contribution expense, contingent consideration adjustments, acquisition related expense, amortization of intangible assets, and restructuring expense. Prior to the fourth quarter of the fiscal year ended January 31, 2024, Braze did not adjust non-GAAP gross profit and margin, non-GAAP sales and marketing expense, non-GAAP research and development expense, non-GAAP general and administrative expense, non-GAAP operating income (loss), non-GAAP operating margin or non-GAAP net income (loss) for contingent consideration adjustments, because there were no such adjustments in prior periods. Braze defines non-GAAP free cash flow as net cash provided by/(used in) operating activities, minus purchases of property and equipment and minus capitalized internal-use software costs. Investors are encouraged to review the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measures.
Braze uses this non-GAAP financial information internally in analyzing its financial results and believes that this non-GAAP financial information, when taken collectively with GAAP financial measures, may be helpful to investors because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their GAAP results. The non-GAAP financial information is presented for supplemental informational purposes only, and should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles in the United States (GAAP), and may be different from similarly-titled non-GAAP measures used by other companies.
The principal limitation of these non-GAAP financial measures is that they exclude significant expenses that are required by GAAP to be recorded in Braze's financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by Braze's management about which expenses are excluded or included in determining these non-GAAP financial measures. A reconciliation is provided below in the financial statement tables included below in this press release for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP.
Braze encourages investors to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, which it includes in press releases announcing quarterly and fiscal year financial results, including this press release, and not to rely on any single financial measure to evaluate Braze's business.
Definition of Other Business Metrics
Customer: Braze defines a customer, as of period end, as the separate and distinct, ultimate parent-level entity that has an active subscription with Braze to use its products. A single organization could have multiple distinct contracting divisions or subsidiaries, all of which together would be considered a single customer.
Annual Recurring Revenue $(ARR.UK)$: Braze defines ARR as the annualized value of customer subscription contracts, including certain premium professional services that are subject to contractual subscription terms, as of the measurement date, assuming any contract that expires during the next 12 months is renewed on its existing terms (including contracts for which Braze is negotiating a renewal). Braze's calculation of ARR is not adjusted for the impact of any known or projected future events (such as customer cancellations, expansion or contraction of existing customers relationships or price increases or decreases) that may cause any such contract not to be renewed on its existing terms. ARR may decline or fluctuate as a result of a number of factors, including customers' satisfaction or dissatisfaction with Braze's products and professional services, pricing, competitive offerings, economic conditions or overall changes in Braze's customers' spending levels. ARR should be viewed independently of revenue and does not represent Braze's GAAP revenue on an annualized basis or a forecast of revenue, as it is an operating metric that can be impacted by contract start and end dates and renewal rates.
Dollar-Based Net Retention Rate: Braze calculates dollar-based net retention rate as of a period end by starting with the ARR from a cohort of customers as of 12 months prior to such period-end (the Prior Period ARR). Braze then calculates the ARR from the same cohort of customers as of the end of the current period (the Current Period ARR). Current Period ARR includes any expansion and is net of contraction or attrition over the last 12 months, but excludes ARR from new customers in the current period. Braze then divides the total Current Period ARR by the total Prior Period ARR to arrive at the point-in-time dollar-based net retention rate. Braze then calculates the weighted average point-in-time dollar-based net retention rates as of the last day of each month in the current trailing 12-month period to arrive at the dollar-based net retention rate.
Remaining Performance Obligations: The transaction price allocated to remaining performance obligations represents amounts under non-cancelable contracts expected to be recognized as revenue in future periods, and may be influenced by several factors, including seasonality, the timing of renewals, the timing of service delivery and contract terms. Unbilled portions of the remaining performance obligation are subject to future economic risks including bankruptcies, regulatory changes and other market factors.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding Braze's financial outlook for the first quarter of and the full fiscal year ended January 31, 2026 and the anticipated benefits from the acquisition of OfferFit, Inc. by Braze. These forward-looking statements are based on current expectations, estimates, forecasts and projections. Words such as "anticipate," "believe," "could," "estimate," "expect," "goal," "hope," "intend," "may," might," "potential," "predict, " "project," "shall," "should," "target," "will" and variations of these terms and similar expressions are intended to identify these forward-looking statements, although not all forward-looking statements contain these identifying words.
Forward-looking statements are based on Braze's current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties, assumptions and changes in circumstances that may cause Braze's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These risks include, but are not limited to, risks and uncertainties related to: (1) any restrictions or limitations imposed by regulatory authorities on the acquisition of OfferFit; (2) the extent to which Braze achieves anticipated financial targets; (3) the impact of management and organizational changes on OfferFit's business; (4) the impact on OfferFit employees and Braze's ability to retain key personnel; (5) the effectiveness in integrating the OfferFit platform and operations with our business; (6) Braze's ability to realize its broader strategic and operating objectives; (7) unstable market and economic conditions may have serious adverse consequences on Braze's business, financial condition and share price; (8) Braze's recent rapid revenue growth may not be indicative of its future revenue growth; (9) Braze's history of operating losses; (10)
Braze's limited operating history at its current scale; (11) Braze's ability to successfully manage its growth; (12) the accuracy of estimates of market opportunity and forecasts of market growth and the impact of global and domestic socioeconomic events on Braze's business; (13) Braze's ability and the ability of its platform to adapt and respond to changing customer or consumer needs, requirements or preferences; (14) Braze's ability to attract new customers and renew existing customers; (15) the competitive markets in which Braze participates and the intense competition that it faces; (16) Braze's ability to adapt and respond effectively to rapidly changing technology, evolving cybersecurity and data privacy risks, evolving industry standards or changing regulations; and (17) Braze's reliance on third-party providers of cloud-based infrastructure; as well as other risks and uncertainties discussed in the "Risk Factors" section of Braze's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission $(SEC.UK)$ on December 9, 2024, and other subsequent filings Braze makes with the SEC from time to time, including Braze's Annual Report on Form 10-K for the fiscal year ended January 31, 2025, that will be filed with the SEC. The forward-looking statements included in this press release represent Braze's views only as of the date of this press release and Braze assumes no obligation, and does not intend to update these forward-looking statements, except as required by law.
About Braze
Braze is the leading customer engagement platform that empowers brands to Be Absolutely Engaging.(TM) Braze allows any marketer to collect and take action on any amount of data from any source, so they can creatively engage with customers in real time, across channels from one platform. From cross-channel messaging and journey orchestration to Al-powered experimentation and optimization, Braze enables companies to build and maintain absolutely engaging relationships with their customers that foster growth and loyalty. The company has been recognized as a 2024 U.S. News & World Report Best Companies to Work For, 2024 Best Small & Medium Workplaces in Europe by Great Place to Work(R), 2024 Fortune Best Workplaces for Women(TM) by Great Place to Work(R) and was named a Leader by Gartner(R) in the 2024 Magic Quadrant(TM) for Multichannel Marketing Hubs and a Strong Performer in The Forrester Wave(TM): Email Marketing Service Providers, Q3 2024. Braze is headquartered in New York with 15 offices across AMER, LATAM, EMEA, and APAC. Learn more at braze.com.
Braze uses its Investor website at investors.braze.com as a means of disclosing material non-public information, announcing upcoming investor conferences and for complying with its disclosure obligations under Regulation FD. Accordingly, you should monitor its investor relations website in addition to following its press releases, blog posts on its website (braze.com), SEC filings and public conference calls and webcasts.
Selected Financial Data
BRAZE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
Three Months Ended Fiscal Year Ended
January 31, January 31,
-------------------- ------------------------
2025 2024 2025 2024
------- ------- -------- --------
Revenue $160,400 $130,957 $ 593,410 $ 471,800
Cost of revenue (1)(2) 49,313 42,992 183,191 147,527
------- ------- -------- --------
Gross Profit 111,087 87,965 410,219 324,273
------- ------- -------- --------
Operating expenses:
Sales and marketing
(1)(2)(6) 69,262 63,051 282,316 247,125
Research and
development (1)(2) 33,600 31,114 133,969 119,863
General and
administrative
(1)(2)(3)(4)(5)(6)(7) 29,784 26,093 116,093 101,977
------- ------- -------- --------
Total operating
expenses 132,646 120,258 532,378 468,965
------- ------- -------- --------
Loss from operations (21,559) (32,293) (122,159) (144,692)
Other income, net 5,589 4,354 21,557 16,220
------- ------- -------- --------
Loss before provision
for income taxes (15,970) (27,939) (100,602) (128,472)
Provision for income
taxes 1,094 639 3,445 1,957
------- ------- -------- --------
Net loss (17,064) (28,578) (104,047) (130,429)
------- ------- -------- --------
Net income (loss)
attributable to
redeemable
non-controlling
interest 128 (301) (304) (1,263)
------- ------- -------- --------
Net loss attributable to
Braze, Inc. $(17,192) $(28,277) $(103,743) $(129,166)
======= ======= ======== ========
Net loss per share
attributable to Braze,
Inc. common
stockholders, basic and
diluted $ (0.17) $ (0.29) $ (1.02) $ (1.32)
Weighted-average shares
used to compute net
loss per share
attributable to Braze,
Inc. common
stockholders, basic and
diluted 102,918 98,561 102,189 98,096
(1) Includes stock-based compensation as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
----------------------- ----------------------
2025 2024 2025 2024
-------- -------- -------- -------
Cost of revenue $ 977 $ 895 $ 4,022 $ 3,585
Sales and marketing 9,223 7,644 38,168 31,198
Research and
development 10,381 9,711 43,004 38,962
General and
administrative 7,262 5,966 29,067 23,432
-------- -------- -------- -------
Total stock-based
compensation
expense $ 27,843 $ 24,216 $ 114,261 $ 97,177
======== ======== ======== =======
(2) Includes employer taxes related to stock-based compensation as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
------------------------- ----------------------
2025 2024 2025 2024
-------- ------- -------- -------
Cost of revenue $ 33 $ 44 $ 189 $ 125
Sales and marketing 177 238 1,247 847
Research and
development 122 192 1,522 913
General and
administrative 117 104 684 343
-------- ------- -------- -------
Total employer
taxes related to
stock-based
compensation
expense $ 449 $ 578 $ 3,642 $ 2,228
======== ======= ======== =======
(3) Includes 1% Pledge charitable donation expense as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
------------------------- ----------------------
2025 2024 2025 2024
-------- ------- -------- -------
General and
administrative $ 1,112 $ 1,371 $ 3,876 $ 3,762
(4) Includes acquisition related expense as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
--------------------------- -----------------------
2025 2024 2025 2024
--- ------ --- -------- --- ------- -------
General and
administrative $ -- $ -- $ -- $ 1,946
(5) Includes amortization of intangible assets acquired in the acquisition expense as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
------------------------- ----------------------
2025 2024 2025 2024
-------- ------- -------- -------
General and
administrative $ 101 $ 217 $ 560 $ 580
(6) Includes restructuring related expense as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
--------------------------- ----------------------
2025 2024 2025 2024
--- ------ --- -------- --- ------ -------
Sales and
marketing $ -- $ -- $ -- $ 541
General and
administrative -- -- -- 103
------------ -------------- -------
Total
restructuring
costs $ -- $ -- $ -- $ 644
=== ======= === ========= === ===== =======
(7) Includes adjustment to the fair value of the contingent consideration liability as follows:
Three Months Ended Fiscal Year Ended
January 31, January 31,
------------------------- ----------------------
2025 2024 2025 2024
--- ------ ------ ----- ------
General and
administrative $ -- $ (1,572) $ (223) $(1,572)
BRAZE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
January 31,
-------------------------
2025 2024
--------- --------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 83,062 $ 68,228
Restricted cash, current -- 3,373
Accounts receivable, net of allowance of
$2,563 and $2,772 at January 31, 2025 and
January 31, 2024, respectively 95,234 92,256
Marketable securities 430,457 407,898
Prepaid expenses and other current assets 35,273 29,366
--------- --------
Total current assets 644,026 601,121
Restricted cash, noncurrent 530 530
Property and equipment, net 38,550 29,358
Operating lease right-of-use assets 76,147 81,163
Deferred contract costs 76,766 63,661
Goodwill 28,448 28,448
Intangible assets, net 3,130 3,690
Other assets 3,401 2,970
--------- --------
TOTAL ASSETS $ 870,998 $ 810,941
========= ========
LIABILITIES, REDEEMABLE NON-CONTROLLING
INTEREST, AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 2,150 $ 6,321
Accrued expenses and other current
liabilities 64,189 63,264
Deferred revenue 239,976 204,269
Operating lease liabilities, current 18,162 15,585
--------- --------
Total current liabilities 324,477 289,439
Operating lease liabilities, noncurrent 69,278 75,027
Other long-term liabilities 2,494 2,050
--------- --------
TOTAL LIABILITIES 396,249 366,516
COMMITMENTS AND CONTINGENCIES (Note 13)
Redeemable non-controlling interest (Note
4) (112) 192
STOCKHOLDERS' EQUITY
Class A common stock, $0.0001 par value;
2,000,000,000 and 2,000,000,000 shares
authorized as of January 31, 2025 and
January 31, 2024, respectively; 87,934,059
and 73,037,015 shares issued and
outstanding as of January 31, 2025 and
January 31, 2024, respectively 8 7
Class B common stock, $0.0001 par value;
110,000,000 and 110,000,000 shares
authorized as of January 31, 2025 and
January 31, 2024, respectively; 16,017,314
and 27,173,408 shares issued and
outstanding as of January 31, 2025 and
January 31, 2024, respectively 2 3
Additional paid-in capital 1,062,613 928,494
Accumulated other comprehensive loss (926) (1,178)
Accumulated deficit (586,836) (483,093)
--------- --------
TOTAL STOCKHOLDERS' EQUITY 474,861 444,233
--------- --------
TOTAL LIABILITIES, REDEEMABLE
NON-CONTROLLING INTEREST, AND
STOCKHOLDERS' EQUITY $ 870,998 $ 810,941
========= ========
BRAZE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Fiscal Year Ended
January 31,
------------------------
2025 2024
-------- --------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss (including amounts attributable to
redeemable non-controlling interests) $(104,047) $(130,429)
Adjustments to reconcile net loss to net
cash provided by operating activities:
Stock-based compensation 115,140 97,232
Amortization of deferred contract costs 35,014 29,788
Depreciation and amortization 10,115 6,963
Provision for credit losses 2,331 2,020
Value of common stock donated to charity 3,776 3,762
(Accretion) amortization of (discount)
premium on marketable securities (2,079) (2,077)
Non-cash foreign exchange (gain) loss (1,033) 460
Fair value adjustments to contingent
consideration (223) (1,572)
Fixed asset write off 488 146
Other (152) (495)
Changes in operating assets and liabilities:
Accounts receivable (5,363) (14,008)
Prepaid expenses and other current assets (6,629) (3,413)
Deferred contract costs (48,171) (45,119)
ROU assets and liabilities 1,939 4,275
Other assets (29) 229
Accounts payable (3,912) 3,419
Accrued expenses and other current
liabilities 3,694 20,990
Deferred revenue 35,887 34,108
Other long-term liabilities (66) 571
-------- --------
Net cash provided by operating activities 36,680 6,850
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Cash paid for acquisition, net of cash
acquired -- (16,319)
Purchases of property and equipment (13,234) (9,761)
Capitalized internal-use software costs (3,814) (3,574)
Purchases of marketable securities (217,975) (248,059)
Maturities of marketable securities 195,353 257,737
Return of principal on marketable securities 3,200 --
-------- --------
Net cash used in investing activities (36,470) (19,976)
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of common stock
options 6,906 7,263
Proceeds from stock associated with employee
stock purchase plan 7,705 6,011
Payments of deferred purchase consideration (2,916) (165)
-------- --------
Net cash provided by financing activities 11,695 13,109
-------- --------
Effect of foreign currency exchange rate
changes on cash, cash equivalents, and
restricted cash (444) (475)
-------- --------
Net change in cash, cash equivalents, and
restricted cash 11,461 (492)
Cash, cash equivalents, and restricted cash,
beginning of period 72,131 72,623
-------- --------
Cash, cash equivalents, and restricted cash,
end of period $ 83,592 $ 72,131
======== ========
BRAZE, INC.
U.S. GAAP RECONCILIATION OF NON-GAAP ADJUSTED RESULTS
(in thousands, except per share amounts)
The following tables reconcile each non-GAAP financial measure to its
most directly comparable GAAP financial measure:
Reconciliation
of GAAP to
Non-GAAP Gross Three Months Ended Fiscal Year Ended
Margin January 31, January 31,
------------------------- --------------------------
2025 2024 2025 2024
------- ------ ------- -------
Gross profit $111,087 $87,965 $410,219 $324,273
Plus:
Stock-based
compensation
expense 977 895 4,022 3,585
Employer taxes
related to
stock-based
compensation
expense 33 44 189 125
------- ------ ------- -------
Non-GAAP gross
profit $112,097 $88,904 $414,430 $327,983
======= ====== ======= =======
GAAP gross
margin 69.3% 67.2% 69.1% 68.7%
Non-GAAP gross
margin 69.9% 67.9% 69.8% 69.5%
Reconciliation
of GAAP to
Non-GAAP
Operating Three Months Ended Fiscal Year Ended
Expenses January 31, January 31,
--------------------- ----------------------
2025 2024 2025 2024
------ ------- ------- -------
GAAP sales and
marketing
expense $ 69,262 $ 63,051 $282,316 $247,125
Less:
Stock-based
compensation
expense 9,223 7,644 38,168 31,198
Employer taxes
related to
stock-based
compensation
expense 177 238 1,247 847
Restructuring
expense -- -- -- 541
------ ------- ------- -------
Non-GAAP sales
and marketing
expense $ 59,862 $ 55,169 $242,901 $214,539
====== ======= ======= =======
GAAP research
and
development
expense $ 33,600 $ 31,114 $133,969 $119,863
Less:
Stock-based
compensation
expense 10,381 9,711 43,004 38,962
Employer taxes
related to
stock-based
compensation
expense 122 192 1,522 913
------ ------- ------- -------
Non-GAAP
research and
development
expense $ 23,097 $ 21,211 $ 89,443 $ 79,988
====== ======= ======= =======
GAAP general
and
administrative
expense $ 29,784 $ 26,093 $116,093 $101,977
Less:
Stock-based
compensation
expense 7,262 5,966 29,067 23,432
Employer taxes
related to
stock-based
compensation
expense 117 104 684 343
1% Pledge
charitable
contribution
expense 1,112 1,371 3,876 3,762
Acquisition
related
expense -- -- -- 1,946
Amortization of
intangibles
expense 101 217 560 580
Restructuring
expense -- -- -- 103
Contingent
consideration
adjustment -- (1,572) (223) (1,572)
------ ------- ------- -------
Non-GAAP
general and
administrative
expense $ 21,192 $ 20,007 $ 82,129 $ 73,383
====== ======= ======= =======
Reconciliation
of GAAP to
Non-GAAP
Operating Three Months Ended Fiscal Year Ended
Income (Loss) January 31, January 31,
-------------------------- ----------------------------
2025 2024 2025 2024
------- ------- -------- --------
Loss from
operations $(21,559) $(32,293) $(122,159) $(144,692)
Plus:
Stock-based
compensation
expense 27,843 24,216 114,261 97,177
Employer taxes
related to
stock-based
compensation
expense 449 578 3,642 2,228
1% Pledge
charitable
contribution
expense 1,112 1,371 3,876 3,762
Acquisition
related
expense -- -- -- 1,946
Amortization of
intangibles
expense 101 217 560 580
Restructuring
expense -- -- -- 644
Contingent
consideration
adjustment -- (1,572) (223) (1,572)
------- ------- -------- --------
Non-GAAP income
(loss) from
operations $ 7,946 $ (7,483) $ (43) $ (39,927)
======= ======= ======== ========
GAAP operating
margin (13.4)% (24.7)% (20.6)% (30.7)%
Non-GAAP
operating
margin 5.0% (5.7)% 0.0% (8.5)%
Reconciliation of
GAAP to Non-GAAP
Net Income Three Months Ended Fiscal Year Ended
(Loss) January 31, January 31,
-------------------- ------------------------
2025 2024 2025 2024
------- ------- -------- --------
Net loss
attributable to
Braze, Inc. $(17,192) (28,277) $(103,743) $(129,166)
Plus:
Stock-based
compensation
expense 27,843 24,216 114,261 97,177
Employer taxes
related to
stock-based
compensation
expense 449 578 3,642 2,228
1% Pledge
charitable
contribution
expense 1,112 1,371 3,876 3,762
Acquisition
related expense -- -- -- 1,946
Amortization of
intangibles
expense 101 217 560 580
Restructuring
expense -- -- -- 644
Contingent
consideration
adjustment -- (1,572) (223) (1,572)
------- ------- -------- --------
Non-GAAP net
income (loss)
attributable to
Braze, Inc. (1) $ 12,313 $ (3,467) $ 18,373 $ (24,401)
======= ======= ======== ========
Non-GAAP net
income (loss)
per share
attributable to
Braze, Inc.
common
stockholders,
basic $ 0.12 $ (0.04) $ 0.18 $ (0.25)
Non-GAAP net
income (loss)
per share
attributable to
Braze, Inc.
common
stockholders,
diluted $ 0.12 $ (0.04) $ 0.17 $ (0.25)
Weighted-average
shares used to
compute net
income (loss)
per share
attributable to
Braze, Inc.
common
stockholders,
basic 102,918 98,561 102,189 98,096
Weighted-average
shares used to
compute net
income (loss)
per share
attributable to
Braze, Inc.
common
stockholders,
diluted 106,952 98,561 106,971 98,096
(1) Assumes no non-GAAP tax expenses associated with the non-GAAP adjustment due to the Company's historical non-GAAP net loss position and available deferred tax assets sufficient to offset such non-GAAP tax expense.
Reconciliation
of GAAP Cash
Flow from
Operating
Activities to
Non-GAAP Free Three Months Ended Fiscal Year Ended
Cash Flow January 31, January 31,
------------------ ---------------------
2025 2024 2025 2024
------ ------ ------- ------
Net cash
provided by
operating
activities $17,083 $ 3,821 $ 36,680 $ 6,850
Less:
Purchases of
property and
equipment (1,087) (6,322) (13,234) (9,761)
Capitalized
internal-use
software
costs (791) (1,038) (3,814) (3,574)
------ ------ ------- ------
Non-GAAP free
cash flow $15,205 $(3,539) $ 19,632 $(6,485)
====== ====== ======= ======
Source: Braze, Inc.
Braze is a registered trademark of Braze, Inc.
All product and company names herein may be trademarks of their registered owners.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250327071140/en/
CONTACT: Contact Information
Investors:
Christopher Ferris
IR@braze.com
(609) 964-0585
Media:
Katelyn Bryant
Press@braze.com
(END) Dow Jones Newswires
March 27, 2025 16:20 ET (20:20 GMT)
免責聲明：投資有風險，本文並非投資建議，以上內容不應被視為任何金融產品的購買或出售要約、建議或邀請，作者或其他用戶的任何相關討論、評論或帖子也不應被視為此類內容。本文僅供一般參考，不考慮您的個人投資目標、財務狀況或需求。TTM對信息的準確性和完整性不承擔任何責任或保證，投資者應自行研究並在投資前尋求專業建議。