Mitek Reports Fiscal 2025 Third Quarter Financial Results
Raises Midpoint of Revenue and Adjusted EBITDA Margin Guidance for Fiscal 2025
“Mitek delivered a solid third quarter, with SaaS revenue growth accelerating to
Fiscal 2025 Third Quarter Financial Highlights
GAAP
-
Total revenue of
was a$45.7 million 2% increase year-over-year, compared to a year ago.$45.0 million -
SaaS revenue of
was a$19.3 million 23% increase year-over-year, compared to a year ago.$15.7 million -
Gross profit of
was a$35.5 million 1% increase year-over-year, compared to a year ago.$35.2 million -
GAAP gross profit margin was
77.7% , compared to78.3% a year ago. -
GAAP net income was
, compared to GAAP net income of$2.4 million a year ago.$0.2 million -
GAAP net income per diluted share was
, compared to$0.05 a year ago.$0.00 -
Total cash and investments was
at June 30, 2025, an increase of$175.4 million from$33.6 million at September 30, 2024.$141.8 million
Non-GAAP
-
Non-GAAP gross profit of
was a$38.9 million 1% increase year-over-year, compared to a year ago.$38.7 million -
Non-GAAP gross profit margin was
85.0% , compared to86.0% a year ago. -
Adjusted EBITDA was
, compared to$13.1 million a year ago.$12.1 million -
Adjusted EBITDA margin was
28.6% , compared to26.9% a year ago. -
Non-GAAP net income was
, compared to$10.2 million a year ago.$12.0 million -
Non-GAAP net income per diluted share was
, compared to$0.22 a year ago.$0.25 -
Free cash flow was
for the nine months ended June 30, 2025, compared to$35.0 million for the corresponding period a year ago, and was$9.4 million for the twelve months ended June 30, 2025, compared to$55.8 million for the corresponding period a year ago.$12.5 million
Fiscal 2025 Full Year Guidance
Mitek is updating its guidance for its fiscal 2025 year ending Sept. 30, 2025, as follows:
-
Mitek is tightening its full-year fiscal 2025 revenue guidance to a range of
to$174 million , compared to a prior range of$177 million to$170 million . This implies fiscal fourth quarter revenue of$180 million to$39 million .$42 million -
Mitek is tightening its full-year fiscal 2025 adjusted EBITDA margin guidance to
28% -29% , compared to a prior range of26% -29% .
Conference Call Information
Mitek management will host a conference call and live webcast for analysts and investors today at 2 p.m. PT (5 p.m. ET) to discuss the Company’s financial results for its fiscal 2025 third quarter. To join the webcast, visit our investor relations website at . Participants may also dial +1 800-717-1738 (US and
About Mitek Systems, Inc.
Mitek Systems protects what’s real across digital interactions in a world of evolving threats. Mitek helps businesses verify identities, prevent fraud before it happens, and deliver secure, seamless digital experiences in the face of rapidly advancing AI-generated threats. From account opening to authentication and deposit, Mitek’s technology safeguards critical digital interactions. More than 7,000 organizations rely on Mitek to protect their most important customer connections and stay ahead of emerging risks. Learn more at . [(MITK-F)]
Follow Mitek on and , and read Mitek’s latest blog posts .
Notice Regarding Forward-Looking Statements
Statements contained in this news release relating to the Company or its management’s intentions, hopes, beliefs, expectations or predictions of the future, including, but not limited to, statements relating to the Company’s fiscal 2025 guidance, are forward-looking statements. Such forward-looking statements are subject to a number of risks and uncertainties, including, but not limited to, risks related to the Company’s ability to withstand negative conditions in the global economy, a lack of demand for or market acceptance of the Company’s products, the Company’s ability to continue to develop, produce and introduce innovative new products in a timely manner, the Company’s ability to capitalize on a growing market, quarterly variations in revenue, the profitability of certain sectors of the Company, the performance of the Company’s growth initiatives, the outcome of any pending or threatened litigation or investigation, and the timing of the implementation and launch of the Company’s products by the Company’s signed customers.
Additional risks and uncertainties faced by the Company are contained from time to time in the Company’s filings with the
Note Regarding Use of Non-GAAP Financial Measures
This news release contains non-
The Company has not provided a reconciliation of its forward outlook for non-GAAP adjusted EBITDA margin with its forward-looking GAAP net income margin in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K. The Company is unable, without unreasonable efforts, to quantify share-based compensation expense, which is excluded from our non-GAAP adjusted EBITDA margin, as it requires additional inputs such as the number of shares granted and market prices that are not ascertainable due to the volatility of the Company’s share price. Additionally, a significant portion of the Company’s operations are in foreign countries and the transactional currencies are primarily Euros and British pound sterling and the Company is not able to predict fluctuations in those currencies without unreasonable efforts. The Company expects these items may have a potentially significant impact on future GAAP financial results.
We define free cash flow as net cash provided by operating activities, less cash used for purchases of property and equipment. We define free cash flow margin as free cash flow as a percentage of revenue. In addition to the reasons stated above, we believe that free cash flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash in excess of our capital investments in property and equipment in order to enhance the strength of our balance sheet and further invest in our business and potential strategic initiatives. A limitation of the utility of free cash flow as a measure of our liquidity is that it does not represent the total increase or decrease in our cash balance for the period. We use free cash flow in conjunction with traditional
Mitek 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 financial results, including this press release, and not to rely on any single financial measure to evaluate Mitek’s business.
MITEK SYSTEMS, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(amounts in thousands except per share data) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
Revenue |
|
|
|
|
|
|
|
|||||||||
Software and hardware |
$ |
19,507 |
|
|
$ |
22,662 |
|
|
$ |
58,192 |
|
|
$ |
63,531 |
|
|
Services and other |
|
26,222 |
|
|
|
22,314 |
|
|
|
76,720 |
|
|
|
65,330 |
|
|
Total revenue |
|
45,729 |
|
|
|
44,976 |
|
|
|
134,912 |
|
|
|
128,861 |
|
|
Operating costs and expenses |
|
|
|
|
|
|
|
|||||||||
Cost of revenue—software and hardware (exclusive of depreciation & amortization) |
|
53 |
|
|
|
54 |
|
|
|
136 |
|
|
|
123 |
|
|
Cost of revenue—services and other (exclusive of depreciation & amortization) |
|
6,969 |
|
|
|
6,428 |
|
|
|
19,361 |
|
|
|
18,108 |
|
|
Selling and marketing |
|
11,127 |
|
|
|
10,354 |
|
|
|
31,362 |
|
|
|
31,231 |
|
|
Research and development |
|
8,960 |
|
|
|
9,982 |
|
|
|
27,049 |
|
|
|
28,569 |
|
|
General and administrative |
|
11,251 |
|
|
|
12,604 |
|
|
|
33,250 |
|
|
|
43,085 |
|
|
Amortization and acquisition-related costs |
|
3,560 |
|
|
|
3,750 |
|
|
|
10,817 |
|
|
|
11,581 |
|
|
Restructuring costs |
|
� |
|
|
|
1,070 |
|
|
|
837 |
|
|
|
1,648 |
|
|
Total operating costs and expenses |
|
41,920 |
|
|
|
44,242 |
|
|
|
122,812 |
|
|
|
134,345 |
|
|
Operating income (loss) |
|
3,809 |
|
|
|
734 |
|
|
|
12,100 |
|
|
|
(5,484 |
) |
|
Interest expense |
|
2,469 |
|
|
|
2,329 |
|
|
|
7,274 |
|
|
|
6,895 |
|
|
Other income (expense), net |
|
1,805 |
|
|
|
1,436 |
|
|
|
3,478 |
|
|
|
4,268 |
|
|
Income (loss) before income taxes |
|
3,145 |
|
|
|
(159 |
) |
|
|
8,304 |
|
|
|
(8,111 |
) |
|
Income tax benefit (provision) |
|
(749 |
) |
|
|
375 |
|
|
|
(1,368 |
) |
|
|
2,816 |
|
|
Net income (loss) |
$ |
2,396 |
|
|
$ |
216 |
|
|
$ |
6,936 |
|
|
$ |
(5,295 |
) |
|
Net income (loss) per share—basic |
$ |
0.05 |
|
|
$ |
� |
|
|
$ |
0.15 |
|
|
$ |
(0.11 |
) |
|
Net income (loss) per share—diluted |
$ |
0.05 |
|
|
$ |
� |
|
|
$ |
0.15 |
|
|
$ |
(0.11 |
) |
|
Shares used in calculating net income (loss) per share—basic |
|
45,894 |
|
|
|
47,017 |
|
|
|
45,632 |
|
|
|
46,764 |
|
|
Shares used in calculating net income (loss) per share—diluted |
|
46,848 |
|
|
|
48,307 |
|
|
|
46,790 |
|
|
|
47,792 |
|
MITEK SYSTEMS, INC. |
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(amounts in thousands except share data) |
||||||||
|
|
|
|
|||||
|
June 30, 2025
|
|
September 30, 2024 |
|||||
ASSETS |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
127,124 |
|
|
$ |
93,456 |
|
|
Short-term investments |
|
39,947 |
|
|
|
36,884 |
|
|
Accounts receivable, net |
|
40,207 |
|
|
|
31,682 |
|
|
Contract assets, current portion |
|
12,180 |
|
|
|
15,818 |
|
|
Prepaid expenses |
|
3,666 |
|
|
|
4,514 |
|
|
Other current assets |
|
2,737 |
|
|
|
2,697 |
|
|
Total current assets |
|
225,861 |
|
|
|
185,051 |
|
|
Long-term investments |
|
8,304 |
|
|
|
11,410 |
|
|
Property and equipment, net |
|
2,263 |
|
|
|
2,564 |
|
|
Right-of-use assets |
|
2,331 |
|
|
|
4,662 |
|
|
Goodwill and intangible assets |
|
178,491 |
|
|
|
185,711 |
|
|
Deferred income tax assets |
|
26,261 |
|
|
|
19,145 |
|
|
Contract assets, non-current portion |
|
1,403 |
|
|
|
3,620 |
|
|
Other non-current assets |
|
1,801 |
|
|
|
1,590 |
|
|
Total assets |
$ |
446,715 |
|
|
$ |
413,753 |
|
|
LIABILITIES AND STOCKHOLDERS� EQUITY |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable |
$ |
3,554 |
|
|
$ |
7,236 |
|
|
Accrued payroll and related taxes |
|
13,687 |
|
|
|
10,324 |
|
|
Accrued liabilities |
|
426 |
|
|
|
424 |
|
|
Deferred revenue, current portion |
|
25,925 |
|
|
|
21,231 |
|
|
Lease liabilities, current portion |
|
660 |
|
|
|
805 |
|
|
Convertible senior notes |
|
150,004 |
|
|
|
� |
|
|
Other current liabilities |
|
4,548 |
|
|
|
2,127 |
|
|
Total current liabilities |
|
198,804 |
|
|
|
42,147 |
|
|
Convertible senior notes |
|
� |
|
|
|
143,601 |
|
|
Deferred revenue, non-current portion |
|
843 |
|
|
|
753 |
|
|
Lease liabilities, non-current portion |
|
2,063 |
|
|
|
4,230 |
|
|
Deferred income tax liabilities |
|
2,890 |
|
|
|
3,889 |
|
|
Other non-current liabilities |
|
4,523 |
|
|
|
4,332 |
|
|
Total liabilities |
|
209,123 |
|
|
|
198,952 |
|
|
|
|
|
|
|||||
Stockholders� equity: |
|
|
|
|||||
Preferred stock, |
|
� |
|
|
|
� |
|
|
Common stock, |
|
46 |
|
|
|
45 |
|
|
Additional paid-in capital |
|
261,796 |
|
|
|
247,326 |
|
|
Accumulated other comprehensive income (loss) |
|
2,340 |
|
|
|
(2,302 |
) |
|
Accumulated deficit |
|
(26,590 |
) |
|
|
(30,268 |
) |
|
Total stockholders� equity |
|
237,592 |
|
|
|
214,801 |
|
|
Total liabilities and stockholders� equity |
$ |
446,715 |
|
|
$ |
413,753 |
|
MITEK SYSTEMS, INC. |
||||||||||||
DISAGGREGATION OF REVENUE BY PRODUCT AND TYPE |
||||||||||||
(Unaudited) |
||||||||||||
(amounts in thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
Deposits |
|
|
|
|
|
|
|
|||||
Software |
$ |
17,529 |
|
$ |
21,793 |
|
$ |
53,326 |
|
$ |
58,335 |
|
Deposits services |
|
|
|
|
|
|
|
|||||
SaaS |
|
2,627 |
|
|
1,700 |
|
|
7,384 |
|
|
4,607 |
|
Maintenance |
|
5,754 |
|
|
5,536 |
|
|
17,350 |
|
|
16,429 |
|
Professional services and other |
|
312 |
|
|
257 |
|
|
1,136 |
|
|
503 |
|
Total deposits services |
|
8,693 |
|
|
7,493 |
|
|
25,870 |
|
|
21,539 |
|
Total deposits revenue |
$ |
26,222 |
|
$ |
29,286 |
|
$ |
79,196 |
|
$ |
79,874 |
|
|
|
|
|
|
|
|
|
|||||
Identity |
|
|
|
|
|
|
|
|||||
Identity software and hardware |
|
|
|
|
|
|
|
|||||
Software |
$ |
1,978 |
|
$ |
756 |
|
$ |
4,866 |
|
$ |
5,063 |
|
Hardware |
|
� |
|
|
113 |
|
|
� |
|
|
133 |
|
Total identity software and hardware |
|
1,978 |
|
|
869 |
|
|
4,866 |
|
|
5,196 |
|
Identity services |
|
|
|
|
|
|
|
|||||
SaaS |
|
16,632 |
|
|
13,964 |
|
|
48,299 |
|
|
40,994 |
|
Maintenance |
|
529 |
|
|
477 |
|
|
1,420 |
|
|
1,610 |
|
Professional services and other |
|
368 |
|
|
380 |
|
|
1,131 |
|
|
1,187 |
|
Total identity services |
|
17,529 |
|
|
14,821 |
|
|
50,850 |
|
|
43,791 |
|
Total identity revenue |
$ |
19,507 |
|
$ |
15,690 |
|
$ |
55,716 |
|
$ |
48,987 |
|
|
|
|
|
|
|
|
|
|||||
Consolidated results |
|
|
|
|
|
|
|
|||||
Total software and hardware |
|
|
|
|
|
|
|
|||||
Software |
$ |
19,507 |
|
$ |
22,549 |
|
$ |
58,192 |
|
$ |
63,398 |
|
Hardware |
|
� |
|
|
113 |
|
|
� |
|
|
133 |
|
Total software and hardware |
|
19,507 |
|
|
22,662 |
|
|
58,192 |
|
|
63,531 |
|
Total services |
|
|
|
|
|
|
|
|||||
SaaS |
|
19,259 |
|
|
15,664 |
|
|
55,683 |
|
|
45,601 |
|
Maintenance |
|
6,283 |
|
|
6,013 |
|
|
18,770 |
|
|
18,039 |
|
Professional services and other |
|
680 |
|
|
637 |
|
|
2,267 |
|
|
1,690 |
|
Total services |
|
26,222 |
|
|
22,314 |
|
|
76,720 |
|
|
65,330 |
|
Total revenue |
$ |
45,729 |
|
$ |
44,976 |
|
$ |
134,912 |
|
$ |
128,861 |
MITEK SYSTEMS, INC. |
||||||||||||||||
NON-GAAP GROSS PROFIT RECONCILIATION |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(amounts in thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
Software and hardware |
|
|
|
|
|
|
|
|||||||||
Revenue |
$ |
19,507 |
|
|
$ |
22,662 |
|
|
$ |
58,192 |
|
|
$ |
63,531 |
|
|
Cost of revenue (exclusive of depreciation and amortization) |
|
53 |
|
|
|
54 |
|
|
|
136 |
|
|
|
123 |
|
|
Depreciation and amortization |
|
948 |
|
|
|
1,162 |
|
|
|
3,302 |
|
|
|
3,445 |
|
|
GAAP gross profit for software and hardware |
|
18,506 |
|
|
|
21,446 |
|
|
|
54,754 |
|
|
|
59,963 |
|
|
Depreciation and amortization |
|
948 |
|
|
|
1,162 |
|
|
|
3,302 |
|
|
|
3,445 |
|
|
Non-GAAP gross profit for software and hardware |
$ |
19,454 |
|
|
$ |
22,608 |
|
|
$ |
58,056 |
|
|
$ |
63,408 |
|
|
|
|
|
|
|
|
|
|
|||||||||
GAAP gross margin for software and hardware |
|
94.9 |
% |
|
|
94.6 |
% |
|
|
94.1 |
% |
|
|
94.4 |
% |
|
Non-GAAP gross margin for software and hardware |
|
99.7 |
% |
|
|
99.8 |
% |
|
|
99.8 |
% |
|
|
99.8 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Services and other |
|
|
|
|
|
|
|
|||||||||
Services and other revenue |
$ |
26,222 |
|
|
$ |
22,314 |
|
|
$ |
76,720 |
|
|
$ |
65,330 |
|
|
Cost of revenue (exclusive of depreciation and amortization) |
|
6,969 |
|
|
|
6,428 |
|
|
|
19,361 |
|
|
|
18,108 |
|
|
Depreciation and amortization |
|
2,221 |
|
|
|
2,098 |
|
|
|
6,445 |
|
|
|
6,311 |
|
|
GAAP gross profit for services and other |
|
17,032 |
|
|
|
13,788 |
|
|
|
50,914 |
|
|
|
40,911 |
|
|
Depreciation and amortization |
|
2,221 |
|
|
|
2,098 |
|
|
|
6,445 |
|
|
|
6,311 |
|
|
Stock-based compensation expense |
|
181 |
|
|
|
194 |
|
|
|
504 |
|
|
|
447 |
|
|
Non-GAAP gross profit for services and other |
$ |
19,434 |
|
|
$ |
16,080 |
|
|
$ |
57,863 |
|
|
$ |
47,669 |
|
|
|
|
|
|
|
|
|
|
|||||||||
GAAP gross margin for services and other |
|
65.0 |
% |
|
|
61.8 |
% |
|
|
66.4 |
% |
|
|
62.6 |
% |
|
Non-GAAP gross margin for services and other |
|
74.1 |
% |
|
|
72.1 |
% |
|
|
75.4 |
% |
|
|
73.0 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Consolidated results |
|
|
|
|
|
|
|
|||||||||
Total revenue |
$ |
45,729 |
|
|
$ |
44,976 |
|
|
$ |
134,912 |
|
|
$ |
128,861 |
|
|
Cost of revenue (exclusive of depreciation and amortization) |
|
7,022 |
|
|
|
6,482 |
|
|
|
19,497 |
|
|
|
18,231 |
|
|
Depreciation and amortization |
|
3,169 |
|
|
|
3,260 |
|
|
|
9,747 |
|
|
|
9,756 |
|
|
GAAP gross profit |
|
35,538 |
|
|
|
35,234 |
|
|
|
105,668 |
|
|
|
100,874 |
|
|
Depreciation and amortization |
|
3,169 |
|
|
|
3,260 |
|
|
|
9,747 |
|
|
|
9,756 |
|
|
Stock-based compensation expense |
|
181 |
|
|
|
194 |
|
|
|
504 |
|
|
|
447 |
|
|
Non-GAAP gross profit |
$ |
38,888 |
|
|
$ |
38,688 |
|
|
$ |
115,919 |
|
|
$ |
111,077 |
|
|
|
|
|
|
|
|
|
|
|||||||||
GAAP gross margin |
|
77.7 |
% |
|
|
78.3 |
% |
|
|
78.3 |
% |
|
|
78.3 |
% |
|
Non-GAAP gross margin |
|
85.0 |
% |
|
|
86.0 |
% |
|
|
85.9 |
% |
|
|
86.2 |
% |
MITEK SYSTEMS, INC. |
||||||||||||
NON-GAAP OPERATING EXPENSE RECONCILIATION |
||||||||||||
(Unaudited) |
||||||||||||
(amounts in thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
Selling and marketing |
$ |
11,127 |
|
$ |
10,354 |
|
$ |
31,362 |
|
$ |
31,231 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
950 |
|
|
818 |
|
|
2,959 |
|
|
2,579 |
|
Non-GAAP selling and marketing |
$ |
10,177 |
|
$ |
9,536 |
|
$ |
28,403 |
|
$ |
28,652 |
|
|
|
|
|
|
|
|
|
|||||
Research and development |
$ |
8,960 |
|
$ |
9,982 |
|
$ |
27,049 |
|
$ |
28,569 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
1,287 |
|
|
1,344 |
|
|
3,749 |
|
|
3,751 |
|
Non-GAAP research and development |
$ |
7,673 |
|
$ |
8,638 |
|
$ |
23,300 |
|
$ |
24,818 |
|
|
|
|
|
|
|
|
|
|||||
General and administrative |
$ |
11,251 |
|
$ |
12,604 |
|
$ |
33,250 |
|
$ |
43,085 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|||||
Stock-based compensation expense |
|
2,004 |
|
|
1,229 |
|
|
6,027 |
|
|
4,124 |
|
Litigation and other legal costs(1) |
|
37 |
|
|
157 |
|
|
457 |
|
|
3,244 |
|
Executive transition costs |
|
� |
|
|
1,265 |
|
|
521 |
|
|
2,033 |
|
Non-recurring audit fees |
|
807 |
|
|
1,014 |
|
|
1,937 |
|
|
5,025 |
|
Enterprise risk, portfolio positioning and other related costs(2) |
|
� |
|
|
� |
|
|
� |
|
|
996 |
|
Non-GAAP general and administrative |
$ |
8,403 |
|
$ |
8,939 |
|
$ |
24,308 |
|
$ |
27,663 |
|
|
|
|
|
|
|
|
|
|||||
Total Non-GAAP operating expense |
$ |
26,253 |
|
$ |
27,113 |
|
$ |
76,011 |
|
$ |
81,133 |
(1) |
During the three and nine months ended June 30, 2024, our legal team used third party legal experts to perform and provide advice regarding a variety of activities including intellectual property litigation matters and risk analysis and in providing support for customers in their litigation, matters and options related to getting our SEC filings current, the process for a potential delisting from the Nasdaq Capital Market, ongoing litigation support, and various other projects. |
|
(2) |
During the nine months ended June 30, 2024, we used three third party experts to evaluate our product portfolio positioning, competitive landscape, enterprise risk and other related analyses. |
MITEK SYSTEMS, INC. |
||||||||||||||||
GAAP NET INCOME TO ADJUSTED EBITDA RECONCILIATION |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(amounts in thousands) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
GAAP net income (loss) |
$ |
2,396 |
|
|
$ |
216 |
|
|
$ |
6,936 |
|
|
$ |
(5,295 |
) |
|
Add: |
|
|
|
|
|
|
|
|||||||||
Income tax (benefit) provision |
|
749 |
|
|
|
(375 |
) |
|
|
1,368 |
|
|
|
(2,816 |
) |
|
Other (income) expense, net |
|
(1,805 |
) |
|
|
(1,436 |
) |
|
|
(3,478 |
) |
|
|
(4,268 |
) |
|
Interest Expense |
|
2,469 |
|
|
|
2,329 |
|
|
|
7,274 |
|
|
|
6,895 |
|
|
GAAP operating income (loss) |
$ |
3,809 |
|
|
$ |
734 |
|
|
$ |
12,100 |
|
|
$ |
(5,484 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
$ |
432 |
|
|
$ |
538 |
|
|
$ |
1,171 |
|
|
$ |
1,380 |
|
|
Amortization of intangibles |
|
3,560 |
|
|
|
3,751 |
|
|
|
10,817 |
|
|
|
11,445 |
|
|
Net changes in estimated fair value of acquisition-related contingent consideration |
|
� |
|
|
|
� |
|
|
|
� |
|
|
|
136 |
|
|
Litigation and other legal costs(1) |
|
37 |
|
|
|
157 |
|
|
|
457 |
|
|
|
3,244 |
|
|
Executive transition costs |
|
� |
|
|
|
1,265 |
|
|
|
521 |
|
|
|
2,033 |
|
|
Stock-based compensation expense |
|
4,422 |
|
|
|
3,585 |
|
|
|
13,239 |
|
|
|
10,901 |
|
|
Non-recurring audit fees |
|
807 |
|
|
|
1,014 |
|
|
|
1,937 |
|
|
|
5,025 |
|
|
Enterprise risk, portfolio positioning and other related costs(2) |
|
� |
|
|
|
� |
|
|
|
� |
|
|
|
996 |
|
|
Restructuring costs(3) |
|
� |
|
|
|
1,070 |
|
|
|
837 |
|
|
|
1,648 |
|
|
Adjusted EBITDA |
$ |
13,067 |
|
|
$ |
12,114 |
|
|
$ |
41,079 |
|
|
$ |
31,324 |
|
|
Total revenue |
$ |
45,729 |
|
|
$ |
44,976 |
|
|
$ |
134,912 |
|
|
$ |
128,861 |
|
|
Adjusted EBITDA margin |
|
28.6 |
% |
|
|
26.9 |
% |
|
|
30.4 |
% |
|
|
24.3 |
% |
(1) |
During the three and nine months ended June 30, 2024, our legal team used third party legal experts to perform and provide advice regarding a variety of activities including intellectual property litigation matters and risk analysis and in providing support for customers in their litigation, matters and options related to getting our SEC filings current, the process for a potential delisting from the Nasdaq Capital Market, ongoing litigation support, and various other projects. |
|
(2) |
During the nine months ended June 30, 2024, we used three third party experts to evaluate our product portfolio positioning, competitive landscape, enterprise risk and other related analyses. |
|
(3) |
Restructuring costs consist of employee severance obligations and other related costs. Restructuring costs were |
MITEK SYSTEMS, INC. |
||||||||||||||||
NON-GAAP NET INCOME RECONCILIATION |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(amounts in thousands except per share data) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
Net income (loss) |
$ |
2,396 |
|
|
$ |
216 |
|
|
$ |
6,936 |
|
|
$ |
(5,295 |
) |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|||||||||
Amortization of acquisition-related intangibles(1) |
|
3,561 |
|
|
|
3,749 |
|
|
|
10,817 |
|
|
|
11,445 |
|
|
Net changes in estimated fair value of acquisition-related contingent consideration(1) |
|
� |
|
|
|
� |
|
|
|
� |
|
|
|
136 |
|
|
Litigation and other legal costs(2) |
|
37 |
|
|
|
157 |
|
|
|
457 |
|
|
|
3,244 |
|
|
Executive transition costs |
|
� |
|
|
|
1,265 |
|
|
|
521 |
|
|
|
2,033 |
|
|
Stock-based compensation expense |
|
4,422 |
|
|
|
3,585 |
|
|
|
13,239 |
|
|
|
10,901 |
|
|
Non-recurring audit fees |
|
807 |
|
|
|
1,014 |
|
|
|
1,937 |
|
|
|
5,025 |
|
|
Enterprise risk, portfolio positioning and other related costs(3) |
|
� |
|
|
|
� |
|
|
|
� |
|
|
|
996 |
|
|
Restructuring costs(4) |
|
� |
|
|
|
1,070 |
|
|
|
837 |
|
|
|
1,648 |
|
|
Amortization of debt discount and issuance costs |
|
2,487 |
|
|
|
2,081 |
|
|
|
6,796 |
|
|
|
6,057 |
|
|
Income tax effect of pre-tax adjustments |
|
(2,304 |
) |
|
|
(1,880 |
) |
|
|
(7,663 |
) |
|
|
(9,274 |
) |
|
Cash tax difference(5) |
|
(1,228 |
) |
|
|
740 |
|
|
|
(321 |
) |
|
|
2,939 |
|
|
Non-GAAP net income |
$ |
10,178 |
|
|
$ |
11,997 |
|
|
$ |
33,556 |
|
|
$ |
29,855 |
|
|
Non-GAAP net income per share—basic |
$ |
0.22 |
|
|
$ |
0.26 |
|
|
$ |
0.74 |
|
|
$ |
0.64 |
|
|
Non-GAAP net income per share—diluted |
$ |
0.22 |
|
|
$ |
0.25 |
|
|
$ |
0.72 |
|
|
$ |
0.62 |
|
|
Shares used in calculating non-GAAP net income per share—basic |
|
45,894 |
|
|
|
47,017 |
|
|
|
45,632 |
|
|
|
46,764 |
|
|
Shares used in calculating non-GAAP net income per share—diluted |
|
46,848 |
|
|
|
48,307 |
|
|
|
46,790 |
|
|
|
47,792 |
|
(1) |
June 30, 2024 amounts reflect reclassifications to conform to the current year presentation. |
|
(2) |
During the three and nine months ended June 30, 2024, our legal team used third party legal experts to perform and provide advice regarding a variety of activities including intellectual property litigation matters and risk analysis and in providing support for customers in their litigation, matters and options related to getting our SEC filings current, the process for a potential delisting from the Nasdaq Capital Market, ongoing litigation support, and various other projects. |
|
(3) |
During the nine months ended June 30, 2024, we used three third party experts to evaluate our product portfolio positioning, competitive landscape, enterprise risk and other related analyses. |
|
(4) |
Restructuring costs consist of employee severance obligations and other related costs. Restructuring costs were |
|
(5) |
The Company’s non-GAAP net income is calculated using a cash tax rate of |
MITEK SYSTEMS, INC. |
||||||||||||||||||||
NON-GAAP FREE CASH FLOW RECONCILIATION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(amounts in thousands) |
||||||||||||||||||||
|
Three months ended |
|
Twelve months ended June 30, 2025 |
|||||||||||||||||
|
September 30, 2024 |
|
December 31, 2024 |
|
March 30, 2025 |
|
June 30, 2025 |
|
||||||||||||
Net cash provided by (used in) operating activities |
$ |
21,102 |
|
|
$ |
565 |
|
|
$ |
13,743 |
|
|
$ |
21,571 |
|
|
$ |
56,981 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|||||||||||
Purchases of property and equipment, net |
|
(283 |
) |
|
|
(335 |
) |
|
|
(232 |
) |
|
|
(329 |
) |
|
|
(1,179 |
) |
|
Free Cash Flow |
$ |
20,819 |
|
|
$ |
230 |
|
|
$ |
13,511 |
|
|
$ |
21,242 |
|
|
$ |
55,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three months ended |
|
Twelve months ended June 30, 2024 |
|||||||||||||||||
|
September 30, 2023 |
|
December 31, 2023 |
|
March 30, 2024 |
|
June 30, 2024 |
|
||||||||||||
Net cash provided by (used in) operating activities |
$ |
3,473 |
|
|
$ |
(9,463 |
) |
|
$ |
7,064 |
|
|
$ |
12,985 |
|
|
$ |
14,059 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
|||||||||||
Purchases of property and equipment, net |
|
(378 |
) |
|
|
(241 |
) |
|
|
(483 |
) |
|
|
(431 |
) |
|
|
(1,533 |
) |
|
Free Cash Flow |
$ |
3,095 |
|
|
$ |
(9,704 |
) |
|
$ |
6,581 |
|
|
$ |
12,554 |
|
|
$ |
12,526 |
|
STOCK-BASED COMPENSATION EXPENSE |
||||||||||||
(Unaudited) |
||||||||||||
(amounts in thousands) |
||||||||||||
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended June 30, |
|
Nine Months Ended June 30, |
|||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
Cost of revenue |
$ |
181 |
|
$ |
194 |
|
$ |
504 |
|
$ |
447 |
|
Selling and marketing |
|
950 |
|
|
818 |
|
|
2,959 |
|
|
2,579 |
|
Research and development |
|
1,287 |
|
|
1,344 |
|
|
3,749 |
|
|
3,751 |
|
General and administrative |
|
2,004 |
|
|
1,229 |
|
|
6,027 |
|
|
4,124 |
|
Total stock-based compensation expense |
$ |
4,422 |
|
$ |
3,585 |
|
$ |
13,239 |
|
$ |
10,901 |
View source version on businesswire.com:
Investor Contacts:
Ryan Flanagan
ICR for Mitek Systems
[email protected]
Michael Holder
VP, Finance and Investor Relations
[email protected]
Source: Mitek Systems, Inc.