AG˹ٷ

STOCK TITAN

LiveRamp Announces Results for First Quarter FY26

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

LiveRamp (NYSE:RAMP), a data collaboration platform, reported strong Q1 FY26 results with total revenue reaching $195 million, up 11% year-over-year. The company achieved record-high operating margins, with subscription revenue growing 10% to $148 million and Marketplace & Other revenue increasing 13% to $46 million.

The company reported GAAP operating income of $7 million compared to a previous loss of $5 million, and non-GAAP operating income of $36 million, up 34%. LiveRamp repurchased approximately 1.1 million shares for $30 million. The company maintains a strong outlook, projecting FY26 revenue between $798-818 million, representing 7-10% growth.

Notable achievements include recognition as a Leader in IDC Marketscape, new partnerships with Walgreens Advertising Group and REMAX, and a Forrester study showing customer ROI of 313%.

LiveRamp (NYSE:RAMP), una piattaforma di collaborazione dati, ha riportato risultati solidi nel primo trimestre dell'anno fiscale 26 con un fatturato totale che ha raggiunto i 195 milioni di dollari, in crescita dell'11% rispetto all'anno precedente. L'azienda ha raggiunto margini operativi record, con ricavi da abbonamenti in aumento del 10% a 148 milioni di dollari e ricavi da Marketplace e altre fonti cresciuti del 13% a 46 milioni di dollari.

La società ha registrato un utile operativo GAAP di 7 milioni di dollari rispetto a una perdita precedente di 5 milioni, e un utile operativo non GAAP di 36 milioni di dollari, in crescita del 34%. LiveRamp ha riacquistato circa 1,1 milioni di azioni per 30 milioni di dollari. L'azienda mantiene una prospettiva positiva, prevedendo per l'anno fiscale 26 ricavi tra 798 e 818 milioni di dollari, con una crescita prevista del 7-10%.

Tra i risultati degni di nota figurano il riconoscimento come Leader nell'IDC Marketscape, nuove partnership con Walgreens Advertising Group e REMAX, e uno studio Forrester che evidenzia un ROI per i clienti del 313%.

LiveRamp (NYSE:RAMP), una plataforma de colaboración de datos, reportó sólidos resultados en el primer trimestre del año fiscal 26 con ingresos totales que alcanzaron los 195 millones de dólares, un aumento del 11% interanual. La compañía logró márgenes operativos récord, con ingresos por suscripciones creciendo un 10% hasta 148 millones de dólares y los ingresos de Marketplace y otros incrementándose un 13% hasta 46 millones de dólares.

La empresa reportó un ingreso operativo GAAP de 7 millones de dólares comparado con una pérdida previa de 5 millones, y un ingreso operativo no GAAP de 36 millones de dólares, un aumento del 34%. LiveRamp recompró aproximadamente 1.1 millones de acciones por 30 millones de dólares. La compañía mantiene una perspectiva sólida, proyectando ingresos para el año fiscal 26 entre 798 y 818 millones de dólares, representando un crecimiento del 7-10%.

Logros destacados incluyen el reconocimiento como Líder en IDC Marketscape, nuevas alianzas con Walgreens Advertising Group y REMAX, y un estudio de Forrester que muestra un ROI del cliente del 313%.

LiveRamp (NYSE:RAMP)은 데이� 협업 플랫폼으�, 26회계연도 1분기 강력� 실적� 발표하며 � 매출� 1� 9500� 달러� 달해 전년 대� 11% 증가했습니다. 사� 기록적인 영업 마진� 달성했으�, 구독 매출은 10% 증가� 1� 4800� 달러, 마켓플레이스 � 기타 매출은 13% 증가� 4600� 달러� 기록했습니다.

사� GAAP 영업이익 700� 달러� 보고했으�, 이전 500� 달러 손실에서 흑자� 전환했고, �-GAAP 영업이익은 3400� 달러� 34% 증가했습니다. LiveRamp� � 110� 주를 3000� 달러� 재매입했습니�. 사� 강한 전망� 유지하며, 26회계연도 매출� 7� 9800만~8� 1800� 달러� 예상하며 7~10% 성장� 기대하고 있습니다.

주요 성과로는 IDC Marketscape에서 리더� 인정받은 �, Walgreens Advertising Group � REMAX와� 새로� 파트너십, 그리� 고객 ROI가 313%임을 보여주는 Forrester 연구가 포함됩니�.

LiveRamp (NYSE:RAMP), une plateforme de collaboration de données, a annoncé de solides résultats pour le premier trimestre de l'exercice 26 avec un chiffre d'affaires total atteignant 195 millions de dollars, en hausse de 11 % par rapport à l'année précédente. L'entreprise a atteint des marges opérationnelles record, avec un chiffre d'affaires des abonnements en croissance de 10 % à 148 millions de dollars et des revenus du Marketplace et autres en augmentation de 13 % à 46 millions de dollars.

L'entreprise a déclaré un résultat opérationnel GAAP de 7 millions de dollars contre une perte précédente de 5 millions, et un résultat opérationnel non GAAP de 36 millions de dollars, en hausse de 34 %. LiveRamp a racheté environ 1,1 million d'actions pour 30 millions de dollars. L'entreprise maintient des perspectives solides, prévoyant pour l'exercice 26 un chiffre d'affaires compris entre 798 et 818 millions de dollars, soit une croissance de 7 à 10 %.

Parmi les réalisations notables figurent la reconnaissance en tant que leader dans l'IDC Marketscape, de nouveaux partenariats avec Walgreens Advertising Group et REMAX, ainsi qu'une étude Forrester montrant un ROI client de 313 %.

LiveRamp (NYSE:RAMP), eine Datenkooperationsplattform, meldete starke Ergebnisse für das erste Quartal des Geschäftsjahres 26 mit einem Gesamtumsatz von 195 Millionen US-Dollar, was einem Anstieg von 11 % im Jahresvergleich entspricht. Das Unternehmen erreichte rekordverdächtige operative Margen, wobei die Abonnementerlöse um 10 % auf 148 Millionen US-Dollar stiegen und die Erlöse aus dem Marktplatz und anderen Bereichen um 13 % auf 46 Millionen US-Dollar zunahmen.

Das Unternehmen berichtete über einen GAAP-Betriebsgewinn von 7 Millionen US-Dollar im Vergleich zu einem vorherigen Verlust von 5 Millionen US-Dollar sowie einen Non-GAAP-Betriebsgewinn von 36 Millionen US-Dollar, was einem Anstieg von 34 % entspricht. LiveRamp kaufte etwa 1,1 Millionen Aktien für 30 Millionen US-Dollar zurück. Das Unternehmen hält an einer starken Prognose fest und erwartet für das Geschäftsjahr 26 einen Umsatz zwischen 798 und 818 Millionen US-Dollar, was einem Wachstum von 7�10 % entspricht.

Zu den bemerkenswerten Erfolgen zählen die Anerkennung als Marktführer im IDC Marketscape, neue Partnerschaften mit Walgreens Advertising Group und REMAX sowie eine Forrester-Studie, die einen Kunden-ROI von 313 % aufzeigt.

Positive
  • Revenue grew 11% YoY to $195 million, exceeding initial expectations
  • GAAP operating margin expanded significantly by 7 percentage points to 4%
  • Non-GAAP operating income increased 34% to $36 million
  • Customer study showed 313% ROI with 6-month payback period
  • Current remaining performance obligations (CRPO) up 14% YoY to $451 million
  • Number of $1M+ customers increased to 127 from 115 year-over-year
  • Strong platform net retention rate of 105%
Negative
  • GAAP and non-GAAP gross margins compressed by 1 percentage point
  • Operating cash flow declined to -$16 million from -$9 million year-over-year
  • Direct subscription customers decreased to 835 from 900 in prior year
  • ARR growth slowed to 5% compared to overall revenue growth of 11%

Insights

LiveRamp delivered strong Q1 results with 11% revenue growth and significant margin expansion, demonstrating accelerating business momentum.

LiveRamp has kicked off fiscal 2026 with impressive financial performance, exceeding initial expectations across key metrics. Revenue reached $195 million, representing 11% year-over-year growth, with subscription revenue up 10% at $148 million and marketplace revenue growing 13% to $46 million.

The company's profitability metrics show substantial improvement. GAAP operating income swung from a $5 million loss last year to $7 million income this quarter, reflecting a 7 percentage point margin expansion. Non-GAAP operating income grew even more impressively, up 34% to $36 million, with margins expanding by 3 percentage points to 18%.

The earnings transformation is particularly noteworthy - GAAP EPS improved from a $0.11 loss to $0.12 positive earnings, while non-GAAP EPS increased from $0.35 to $0.44. This reflects the company's successful execution of its growth strategy while maintaining cost discipline.

The customer metrics further reinforce LiveRamp's strong positioning in the data collaboration market. The company now serves 127 customers with annualized subscription revenue exceeding $1 million, up from 115 year-over-year, suggesting successful expansion within larger enterprise accounts. Platform net retention stands at 105%, indicating effective customer retention and expansion of existing relationships.

LiveRamp's forward guidance is equally encouraging, projecting Q2 revenue of $197 million (up 6%) and full-year revenue between $798-$818 million (up 7-10%). The company also expects substantial full-year non-GAAP operating income between $178-$182 million, demonstrating confidence in continued margin expansion.

The $30 million share repurchase program (approximately 1.1 million shares) highlights management's belief in the company's intrinsic value and commitment to returning capital to shareholders while maintaining investment in growth initiatives.

Revenue up 11% year-over-year
Record-High Operating Margin for Q1
Share Repurchases totaled $30 million

SAN FRANCISCO, Aug. 06, 2025 (GLOBE NEWSWIRE) -- LiveRamp®(۳: RAMP), a leading data collaboration platform, today announced its financial results for the quarter ended June30, 2025.

Q1 Financial Highlights
Unless otherwise indicated, all comparisons are to the prior year period.

  • Total revenue was $195 million, up 11%.

  • Subscription revenue was $148 million, up 10%.

  • Marketplace & Other revenue was $46 million, up 13%.

  • GAAP gross profit was $137 million, up 10%. GAAP gross margin of 70% compressed by 1 percentage point. Non-GAAP gross profit was $141 million, up 9%. Non-GAAP gross margin of 72% compressed by 1 percentage point.

  • GAAP operating income was $7 million compared to a loss of $5 million. GAAP operating margin of 4% expanded by 7 percentage points. Non-GAAP operating income was $36 million, up 34%. Non-GAAP operating margin of 18% expanded by 3 percentage points.

  • GAAP and non-GAAP diluted earnings per share was $0.12 and $0.44, respectively.

  • Net cash used by operating activities was $16 million compared to $9 million.

  • Share repurchases totaled approximately 1.1 million shares for $30 million.

A reconciliation between GAAP and non-GAAP results is provided in the schedules in this press release.

Commenting on the results, CEO Scott Howe said: "Fiscal 2026 is off to a strong start, with first quarter results surpassing our initial expectations, driven by double-digit revenue growth and substantial operating margin expansion. We're seeing good sales momentum across our Data Collaboration Network, and particularly with our new Cross Media Intelligence measurement solution. This gives us confidence in our growth outlook for FY26 and beyond."

GAAP and Non-GAAP Results

The following table summarizes the Company’s financial results for the quarters ended June30, 2025 and June30, 2024 ($ in millions, except per share amounts):

GAAPNon-GAAP
Q1 FY26Q1 FY25Q1 FY26Q1 FY25
Subscription revenue$148$135
YoY change %10%11%
Marketplace & Other revenue$46$41
YoY change %13%28%
Total revenue$195$176
YoY change %11%14%
Gross profit$137$124$141$130
% Gross margin70%71%72%74%
YoY change, pts(1)pt0pts(1)pt1pt
Operating income (loss)$7$(5)$36$27
% Operating margin4%(3)%18%15%
YoY change, pts7pts(4)pts3pts2pts
Net earnings (loss)$8$(7)$30$24
Diluted earnings (loss) per share$0.12$(0.11)$0.44$0.35
Shares to calculate diluted EPS66.766.666.768.5
YoY change %0%0%(3)%2%
Operating cash flow$(16)$(9)
Free cash flow$(16)$(10)
Totals and year-over-year changes may not reconcile due to rounding.

A detailed discussion of our non-GAAP financial measures and a reconciliation between GAAP and non-GAAP results is provided in the schedules to this press release.

Additional Business Highlights & Metrics

  • We were recognized as a Leader in the IDC Marketscape: Worldwide Data Clean Room Technology for Advertising and Marketing Use Cases. The IDC Marketscape identified several differentiating strengths, including our extensive partner network of over 1,000 partners, an interoperable architecture that integrates with all major cloud platforms and native activation that allows ad campaigns to be executed directly from the clean room ().

  • We published the findings of a commissioned Total Economic Impact (TEI) study conducted by Forrester Consulting. The study revealed that a composite organization representative of interviewed LiveRamp customers achieved a 313% return on investment and $9.6 million in business benefits over three years, with a payback period of less than 6 months ().

  • We announced that we are powering the clean room solution for Walgreens Advertising Group (WAG), the retail media division of Walgreens. The partnership enables WAG to increase access to its first-party data, scale audience insights and offer more transparency and control to advertisers. Brands are able to enhance media measurement across all platforms in the digital ecosystem and improve ROI with faster time-to-value ().

  • We announced that we partnered with REMAX, a leading franchisor of real estate brokerage services, to power its new media network that will connect advertisers with REMAX's homebuyer consumer audience ().

  • We announced an expansion of our partnership with Western Union that will connect its media network audiences to LiveRamp's data collaboration network ().

  • LiveRamp ended the quarter with 127 customers whose annualized subscription revenue exceeds $1 million, compared to 115 in the prior year period.

  • LiveRamp ended the quarter with 835 direct subscription customers, compared to 900 in the prior year period.

  • Subscription net retention was 104% and platform net retention was 105%.

  • Annualized recurring revenue (ARR), which is the last month of the quarter fixed subscription revenue annualized, was $502 million, up 5% compared to the prior year period.

  • Current remaining performance obligations (CRPO), which is contracted and committed revenue expected to be recognized over the next 12 months, was $451 million, up 14% compared to the prior year period.

Financial Outlook

LiveRamp’s non-GAAP operating income guidance excludes the impact of non-cash stock compensation, purchased intangible asset amortization, and restructuring and related charges.

For the second quarter of fiscal 2026, LiveRamp expects to report:

  • Revenue of $197 million, an increase of 6%
  • GAAP operating income of approximately $15 million
  • Non-GAAP operating income of approximately $39 million

For fiscal 2026, LiveRamp expects to report:

  • Revenue of between $798 million and $818 million, an increase of between 7% and 10%
  • GAAP operating income of between $81 million and $85 million
  • Non-GAAP operating income of between $178 million and $182 million

Conference Call

LiveRamp will hold a conference call today at 1:30 p.m. PT (4:30 p.m. ET) to further discuss this information. Interested parties are invited to listen to a webcast of the conference, which can be accessed on LiveRamp’s investor site. A slide presentation will be referenced during the call and is available .

About LiveRamp

LiveRamp is a leading data collaboration technology company, empowering marketers and media owners to deliver and measure marketing performance everywhere it matters. LiveRamp’s data collaboration network seamlessly unites data across advertisers, platforms, publishers, data providers, and commerce media networks—unlocking deep insights, delivering transformational consumer experiences, and driving measurable growth.

Built on a foundation of strict neutrality, interoperability, and global scale, LiveRamp enables organizations to maximize the value of their data while accelerating innovation. Trusted by many of the world’s leading brands, retailers, financial services providers, and healthcare innovators, LiveRamp is helping shape the future of responsible data collaboration in an AI-driven, outcomes-focused world where advertisers reach intended audiences and consumers receive more relevant advertising messages.

LiveRamp is headquartered in San Francisco, California, with offices worldwide. Learn more at LiveRamp.com.

Forward-Looking Statements

This press release contains “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995, as amended (the “PSLRA�). Forward-looking statements are often identified by words or phrases such as “anticipate,� “estimate,� “plan,� “expect,� “believe,� “intend,� “foresee,� or the negative of these terms or other similar variations thereof, but the absence of these words does not mean that a statement is not forward-looking. These statements, which are not statements of historical fact, include, but are not limited to, the Company’s guidance regarding results of operations for the second quarter and full year of fiscal 2026 and other similar estimates, assumptions, forecasts, projections and expectations regarding market position, product development, growth opportunities, economic conditions and other future events and trends.

These forward-looking statements are not guarantees of future performance and are subject to a number of factors and uncertainties that could cause the Company’s actual results and experiences to differ materially from the anticipated results and expectations expressed in the forward-looking statements.

Among the factors that may cause actual results and expectations to differ from anticipated results and expectations expressed in forward-looking statements are economic uncertainties that could impact us or our suppliers, customers and partners, including, geopolitical circumstances, including risk related to tariffs and other trade restrictions, the possibility of a recession, general inflationary pressure and high interest rates; the ability and willingness of our customers to renew their agreements with us upon their expiration; our ability to add new customers and upsell within our subscription business; our reliance upon partners, including data suppliers, who may withdraw or withhold data from us; increased competition and rapidly changing technology that could impact our products and services; the risk that we fail to realize the potential benefits of or have difficulty integrating acquired businesses; and our inability to attract, motivate and retain talent. Additional risks include maintaining our culture and our ability to innovate and evolve while operating in a hybrid work environment, with some employees working remotely at least some of the time within a rapidly changing industry, while also avoiding disruption from reductions in our current workforce as well as disruptions resulting from acquisition, divestiture and other activities affecting our workforce. Our global workforce strategy could possibly encounter difficulty and not be as beneficial as planned. Our international operations are also subject to risks, including the performance of third parties as well as impacts from war and civil unrest, that may harm the Company’s business. The risk of a significant breach of the confidentiality of the information or the security of our or our customers�, suppliers�, or other partners� data and/or computer systems, or the risk that our current insurance coverage may not be adequate for such a breach, that an insurer might deny coverage for a claim or that such insurance will continue to be available to us on commercially reasonable terms, or at all, could be detrimental to our business, reputation and results of operations. Other business risks include unfavorable publicity and negative public perception about our industry; interruptions or delays in service from data center or cloud hosting vendors we rely upon; and our dependence on the continued availability of third-party data hosting and transmission services. Our clients� ability to use data on our platform could be restricted if the industry’s use of third-party cookies and tracking technology declines due to technology platform changes, regulation or increased user controls. Continued changes in the judicial, legislative, regulatory, accounting, cultural and consumer environments affecting our business, including but not limited to litigation, investigations, legislation, regulations and customs at the state, federal and international levels relating to information collection and use represents a risk, as well as changes in tax laws and regulations that are applied to our customers which could cause enterprise software budget tightening. In addition, third parties may claim that we are infringing their intellectual property or may infringe our intellectual property which could result in competitive injury and / or the incurrence of significant costs and draining of our resources.

For a discussion of these and other risks and uncertainties that could affect LiveRamp’s business, reputation, results of operation, financial condition and stock price, please refer to LiveRamp’s filings with the U.S. Securities and Exchange Commission, including in the “Risk Factors� and “Management’s Discussion and Analysis of Financial Condition and Results of Operations� sections of LiveRamp’s most recently filed Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and subsequent filings.

The financial information set forth in this press release reflects estimates based on information available at this time.

LiveRamp assumes no obligation and does not currently intend to update these forward-looking statements.

To automatically receive LiveRamp financial news by email, please visit www.LiveRamp.com and subscribe to email alerts.

For more information, contact:
LiveRamp Investor Relations
[email protected]

LiveRamp®and RampID™and all other LiveRamp marks contained herein are trademarks or service marks of LiveRamp, Inc. All other marks are the property of their respective owners.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
For the three months ended June 30,
$%
2025
2024
VarianceVariance
Revenues194,822175,96118,86110.7%
Cost of revenue58,31951,7496,57012.7%
Gross profit136,503124,21212,2919.9%
% Gross margin70.1%70.6%
Operating expenses
Research and development39,60844,118(4,510)(10.2)%
Sales and marketing51,90654,175(2,269)(4.2)%
General and administrative37,34530,9616,38420.6%
Gains, losses and other items, net423206217105.3%
Total operating expenses129,282129,460(178)(0.1)%
Income (loss) from operations7,221(5,248)12,469N/A
% Margin3.7%(3.0)%
Total other income, net3,7094,444(735)(16.5)%
Income (loss) from continuing operations before income taxes10,930(804)11,734N/A
Income tax expense3,1836,685(3,502)(52.4)%
Net earnings (loss)7,747(7,489)15,236N/A
Basic earnings (loss) per share0.12(0.11)0.23N/A
Diluted earnings (loss) per share0.12(0.11)0.23N/A
Basic weighted average shares65,44866,621
Diluted weighted average shares66,73166,621
Some totals may not sum due to rounding.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
For the three months ended June 30,
20252024
Income (loss) from continuing operations before income taxes10,930(804)
Income tax expense3,1836,685
Net earnings (loss)7,747(7,489)
Basic earnings (loss) per share0.12(0.11)
Diluted earnings (loss) per share0.12(0.11)
Excluded items:
Purchased intangible asset amortization (cost of revenue)2,7503,846
Non-cash stock compensation (cost of revenue and operating expenses)25,41027,985
Restructuring and merger charges (gains, losses, and other)423206
Total excluded items from continuing operations28,58332,037
Income from continuing operations before income taxes and excluding items39,51331,233
Income tax expense (2)9,8787,371
Non-GAAP net earnings from continuing operations29,63523,862
Non-GAAP earnings per share from continuing operations
Basic0.450.36
Diluted0.440.35
Basic weighted average shares65,44866,621
Diluted weighted average shares66,73168,463
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.
(2) Non-GAAP income taxes were calculated by applying the estimated annual effective tax rate to year-to-date pretax income or loss. The differences between our GAAP and non-GAAP effective tax rates were primarily due to the net tax effects of the excluded items, coupled with the valuation allowance and smaller pre-tax income for GAAP purposes.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP INCOME FROM OPERATIONS (1)
(Unaudited)
(Dollars in thousands)
For the three months ended June 30,
2025
2024
Income (loss) from operations7,221(5,248)
Operating income (loss) margin3.7%(3.0)%
Excluded items:
Purchased intangible asset amortization (cost of revenue)2,7503,846
Non-cash stock compensation (cost of revenue and operating expenses)25,41027,985
Restructuring and merger charges (gains, losses, and other)423206
Total excluded items28,58332,037
Income from operations before excluded items35,80426,789
Non-GAAP operating income margin18.4%15.2%
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF ADJUSTED EBITDA (1)
(Unaudited)
(Dollars in thousands)
For the three months ended June 30,
2025
2024
Net earnings (loss) from continuing operations7,747(7,489)
Income tax expense3,1836,685
Total other income, net(3,709)(4,444)
Income (loss) from operations7,221(5,248)
Depreciation and amortization3,3894,554
EBITDA10,610(694)
Other adjustments:
Non-cash stock compensation (cost of revenue and operating expenses)25,41027,985
Restructuring and merger charges (gains, losses, and other)423206
Other adjustments25,83328,191
Adjusted EBITDA36,44327,497
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
June 30March 31$%
2025
2025
VarianceVariance
Assets
Current assets:
Cash and cash equivalents363,612413,331(49,719)(12.0)%
Restricted cash595(595)(100.0)%
Short-term investments7,5007,500%
Trade accounts receivable, net219,804186,16933,63518.1%
Refundable income taxes, net6,1259,708(3,583)(36.9)%
Other current assets35,38638,886(3,500)(9.0)%
Total current assets632,427656,189(23,762)(3.6)%
Property and equipment23,83623,813230.1%
Less - accumulated depreciation and amortization17,78417,6291550.9%
Property and equipment, net6,0526,184(132)(2.1)%
Intangible assets, net17,41720,167(2,750)(13.6)%
Goodwill502,175501,7564190.1%
Deferred commissions, net43,78244,452(670)(1.5)%
Other assets, net30,24230,623(381)(1.2)%
1,232,0951,259,371(27,276)(2.2)%
Liabilities and Stockholders' Equity
Current liabilities:
Trade accounts payable107,766112,271(4,505)(4.0)%
Accrued payroll and related expenses23,39050,776(27,386)(53.9)%
Other accrued expenses39,38938,5868032.1%
Deferred revenue51,83945,8855,95413.0%
Total current liabilities222,384247,518(25,134)(10.2)%
Other liabilities61,89962,994(1,095)(1.7)%
Stockholders' equity:
Preferred stockn/a
Common stock16,07815,9181601.0%
Additional paid-in capital2,075,2752,045,31629,9591.5%
Retained earnings1,321,1051,313,3587,7470.6%
Accumulated other comprehensive income6,0994,2951,80442.0%
Treasury stock, at cost(2,470,745)(2,430,028)(40,717)1.7%
Total stockholders' equity947,812948,859(1,047)(0.1)%
1,232,0951,259,371(27,276)(2.2)%


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
For the three months ended June 30,
20252024
Cash flows from operating activities:
Net earnings (loss)7,747(7,489)
Non-cash operating activities:
Depreciation and amortization3,3894,554
Loss on disposal or impairment of assets1195
Lease-related impairment and restructuring charges274(36)
Gain on sale of strategic investments(14)
Gain on marketable equity securities(141)
Provision for doubtful accounts1,256550
Deferred income taxes11228
Non-cash stock compensation expense25,41027,985
Changes in operating assets and liabilities:
Accounts receivable, net(34,265)(16,582)
Deferred commissions6702,741
Other assets5,2843,667
Accounts payable and other liabilities(35,861)(39,046)
Income taxes4,4826,792
Deferred revenue5,7177,503
Net cash used in operating activities(15,821)(9,328)
Cash flows from investing activities:
Capital expenditures(336)(226)
Cash paid in acquisitions, net of cash received(595)
Purchases of investments(1,967)
Proceeds from sales of investments2,000
Proceeds from sale of strategic investment14
Purchases of strategic investments(400)
Net cash used in investing activities(917)(593)
Cash flows from financing activities:
Proceeds related to the issuance of common stock under stock and employee benefit plans5,9206,167
Shares repurchased for tax withholdings upon vesting of stock-based awards(10,845)(6,847)
Acquisition of treasury stock(29,872)(15,785)
Net cash used in financing activities(34,797)(16,465)
Net cash used in continuing operations(51,535)(26,386)
Effect of exchange rate changes on cash1,221(71)
Net change in cash, cash equivalents and restricted cash(50,314)(26,457)
Cash, cash equivalents and restricted cash at beginning of period413,926339,471
Cash, cash equivalents and restricted cash at end of period363,612313,014
Supplemental cash flow information:
Cash received for income taxes, net(1,414)(131)
Cash paid for operating lease liabilities2,4742,338
Operating lease assets obtained in exchange for operating lease liabilities576850
Operating lease assets, and related lease liabilities, relinquished in lease terminations(555)
Purchases of property, plant and equipment remaining unpaid at period end189109


LIVERAMP HOLDINGS, INC AND SUBSIDIARIES
CALCULATION OF FREE CASH FLOW (1)
(Unaudited)
(Dollars in thousands)
6/30/20249/30/202412/31/20243/31/2025FY20256/30/2025
Net cash provided by (used in) operating activities$(9,328)$55,596$45,117$62,580$153,965$(15,821)
Less:
Capital expenditures(226)(241)(282)(293)(1,042)(336)
Free Cash Flow$(9,554)$55,355$44,835$62,287$152,923$(16,157)
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
Qtr-to-Qtr
FY2025FY2026FY2026 to FY2025
6/30/20249/30/202412/31/20243/31/2025FY20256/30/2025%$
Revenues175,961185,483195,412188,724745,580194,82210.7%18,861
Cost of revenue51,74951,23454,99857,929215,91058,31912.7%6,570
Gross profit124,212134,249140,414130,795529,670136,5039.9%12,291
% Gross margin70.6%72.4%71.9%69.3%71.0%70.1%
Operating expenses
Research and development44,11843,88942,73545,926176,66839,608(10.2)%(4,510)
Sales and marketing54,17551,10750,86356,961213,10651,906(4.2)%(2,269)
General and administrative30,96131,36931,99432,175126,49937,34520.6%6,384
Gains, losses and other items, net2063971497,2417,993423105.3%217
Total operating expenses129,460126,762125,741142,303524,266129,282(0.1)%(178)
Income (loss) from operations(5,248)7,48714,673(11,508)5,4047,221N/A12,469
% Margin(3.0)%4.0%7.5%(6.1)%0.7%3.7%
Total other income, net4,4444,1974,0334,76217,4363,709(16.5)%(735)
Income (loss) from continuing operations before income taxes(804)11,68418,706(6,746)22,84010,930N/A11,734
Income tax expense (benefit)6,6859,9529,184(479)25,3423,183(52.4)%(3,502)
Net earnings (loss) from continuing operations(7,489)1,7329,522(6,267)(2,502)7,747N/A15,236
Earnings from discontinued operations, net of tax1,6881,688%
Net earnings (loss)$(7,489)$1,732$11,210$(6,267)$(814)$7,747N/A15,236
Basic earnings (loss) per share:
Continuing Operations(0.11)0.030.15(0.10)(0.04)0.12N/A0.23
Discontinued Operations0.000.000.030.000.030.00%
Basic earnings (loss) per share(0.11)0.030.17(0.10)(0.01)0.12N/A0.23
Diluted earnings (loss) per share:
Continuing Operations(0.11)0.030.14(0.10)(0.04)0.12N/A0.23
Discontinued Operations0.000.000.030.000.030.00%
Diluted earnings (loss) per share(0.11)0.030.17(0.10)(0.01)0.12N/A0.23
Basic weighted average shares66,62166,29465,63165,95766,12665,448
Diluted weighted average shares66,62167,30966,74365,95766,12666,731
Some earnings (loss) per share amounts may not add due to rounding.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EXPENSES (1)
(Unaudited)
(Dollars in thousands)
FY2025FY2026
6/30/20249/30/202412/31/20243/31/2025FY20256/30/2025
Expenses:
Cost of revenue$51,749$51,234$54,998$57,929$215,91058,319
Research and development44,11843,88942,73545,926176,66839,608
Sales and marketing54,17551,10750,86356,961213,10651,906
General and administrative30,96131,36931,99432,175126,49937,345
Gains, losses and other items, net2063971497,2417,993423
Gross profit, continuing operations:124,212134,249140,414130,795529,670136,503
% Gross margin70.6%72.4%71.9%69.3%71.0%70.1%
Excluded items:
Purchased intangible asset amortization (cost of revenue)3,8463,7483,6863,13514,4152,750
Non-cash stock compensation (cost of revenue)1,5961,4991,4551,6156,1651,541
Non-cash stock compensation (research and development)10,20510,92010,08510,49441,7048,332
Non-cash stock compensation (sales and marketing)7,0937,3837,2785,71627,4706,014
Non-cash stock compensation (general and administrative)9,0919,2667,9426,34132,6409,523
Restructuring charges (gains, losses, and other)2063971497,2417,993423
Total excluded items32,03733,21330,59534,542130,38728,583
Expenses, excluding items:
Cost of revenue46,30745,98749,85753,179195,33054,028
Research and development33,91332,96932,65035,432134,96431,276
Sales and marketing47,08243,72443,58551,245185,63645,892
General and administrative21,87022,10324,05225,83493,85927,822
Gross profit, excluding items:$129,654$139,496$145,555$135,545$550,250140,794
% Gross margin73.7%75.2%74.5%71.8%73.8%72.3%
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
FY2025FY2026
6/30/20249/30/202412/31/20243/31/2025FY20256/30/2025
Income (loss) from continuing operations before income taxes(804)11,68418,706(6,746)22,84010,930
Income tax expense (benefit)6,6859,9529,184(479)25,3423,183
Net earnings (loss) from continuing operations(7,489)1,7329,522(6,267)(2,502)7,747
Earnings from discontinued operations, net of tax1,6881,688
Net earnings (loss)(7,489)1,73211,210(6,267)(814)7,747
Earnings (loss) per share:
Basic(0.11)0.030.17(0.10)(0.01)0.12
Diluted(0.11)0.030.17(0.10)(0.01)0.12
Excluded items:
Purchased intangible asset amortization (cost of revenue)3,8463,7483,6863,13514,4152,750
Non-cash stock compensation (cost of revenue and operating expenses)27,98529,06826,76024,166107,97925,410
Restructuring and merger charges (gains, losses, and other)2063971497,2417,993423
Total excluded items from continuing operations32,03733,21330,59534,542130,38728,583
Income from continuing operations before income taxes and excluding items31,23344,89749,30127,796153,22739,513
Income tax expense7,37110,74512,4217,75938,2969,878
Non-GAAP net earnings from continuing operations23,86234,15236,88020,037114,93129,635
Non-GAAP earnings per share from continuing operations
Basic0.360.520.560.301.740.45
Diluted0.350.510.550.301.700.44
Basic weighted average shares66,62166,29465,63165,95766,12665,448
Diluted weighted average shares68,46367,30966,74367,47967,49966,731
Some totals may not add due to rounding
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.


LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP OPERATING INCOME GUIDANCE (1)
(Unaudited)
(Dollars in thousands)
For theFor the
quarter endingyear ending
September 30, 2025March 31, 2026
LowHigh
GAAP income from operations$15,000$81,000$85,000
Excluded items:
Purchased intangible asset amortization3,00011,00011,000
Non-cash stock compensation21,00085,00085,000
Restructuring costs1,0001,000
Total excluded items24,00097,00097,000
Non-GAAP income from operations$39,000$178,000$182,000
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.


APPENDIX A
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
Q1 FISCAL 2026 FINANCIAL RESULTS
EXPLANATION OF NON-GAAP MEASURES AND OTHER KEY METRICS
To supplement our financial results, we use non-GAAP measures which exclude certain acquisition related expenses, non-cash stock compensation and restructuring charges. We believe these measures are helpful in understanding our past performance and our future results. Our non-GAAP financial measures and schedules are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated GAAP financial statements. Our management regularly uses these non-GAAP financial measures internally to understand, manage and evaluate our business and to make operating decisions. These measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is also based in part on the performance of our business based on these non-GAAP measures.
Our non-GAAP financial measures, including non-GAAP earnings (loss) per share, non-GAAP income (loss) from operations, non-GAAP operating income (loss) margin, non-GAAP expenses and adjusted EBITDA reflect adjustments based on the following items, as well as the related income tax effects when applicable:
Purchased intangible asset amortization: We incur amortization of purchased intangibles in connection with our acquisitions. Purchased intangibles include (i) developed technology, (ii) customer and publisher relationships, and (iii) trade names. We expect to amortize for accounting purposes the fair value of the purchased intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue for us, we exclude this item because this expense is non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance.
Non-cash stock compensation: Non-cash stock compensation consists of charges for employee restricted stock units, performance shares and stock options in accordance with current GAAP related to stock-based compensation including expense associated with stock-based compensation related to unvested options assumed in connection with our acquisitions. As we apply stock-based compensation standards, we believe that it is useful to investors to understand the impact of the application of these standards to our operational performance. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations.
Restructuring charges: During the past several years, we have initiated certain restructuring activities in order to align our costs in connection with both our operating plans and our business strategies based on then-current economic conditions. As a result, we recognized costs related to termination benefits for employees whose positions were eliminated, lease and other contract termination charges, and asset impairments. These items, as well as third party expenses associated with business acquisitions in the prior years, reported as gains, losses, and other items, net, are excluded from non-GAAP results because such amounts are not used by us to assess the core profitability of our business operations.
Transformation costs: In previous years, we incurred significant expenses to separate the financial statements of our operating segments, with particular focus on segment-level balance sheets, and to evaluate portfolio priorities. Our criteria for excluding transformation expenses from our non-GAAP measures is as follows: 1) projects are discrete in nature; 2) excluded expenses consist only of third-party consulting fees that we would not incur otherwise; and 3) we do not exclude employee related expenses or other costs associated with the ongoing operations of our business. We substantially completed those projects during the third quarter of fiscal year 2018. Beginning in the fourth quarter of fiscal 2018, and through most of fiscal 2019, we incurred transaction support expenses and system separation costs related to the Company's announced evaluation of strategic options for its Marketing Solutions (AMS) business. In the first and second quarters of fiscal 2021 in response to thepotentialCOVID-19 pandemic impact on our business and again during fiscal 2023 in response to macroeconomic conditions, we incurred significant costs associated with the assessment of strategic and operating plans, including our long-term location strategy, and assistance in implementing the restructuring activities as a result of this assessment. Our criteria for excluding these costs are the same. We believe excluding these items from our non-GAAP financial measures is useful for investors and provides meaningful supplemental information.
Our non-GAAP financial schedules are:
Non-GAAP EPS, Non-GAAP Income from Operations, and Non-GAAP expenses: Our Non-GAAP earnings per share, Non-GAAP income from operations, Non-GAAP operating income margin, and Non-GAAP expenses reflect adjustments as described above, as well as the related tax effects where applicable.
Adjusted EBITDA: Adjusted EBITDA is defined as net income from continuing operations before income taxes, other income and expenses, depreciation and amortization, and including adjustments as described above. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. We believe that the inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. The presentation of Adjusted EBITDA is not meant to be considered in isolation or as an alternative to net earnings as an indicator of our performance.
Free Cash Flow: To supplement our statement of cash flows, we use a non-GAAP measure of cash flow to analyze cash flows generated from operations. Free cash flow is defined as operating cash flow less capital expenditures. Management believes that this measure of cash flow is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending. The presentation of non-GAAP free cash flow is not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.

A PDF accompanying this announcement is available at


FAQ

What were LiveRamp's (RAMP) key financial results for Q1 FY26?

LiveRamp reported total revenue of $195 million (up 11% YoY), with subscription revenue of $148 million (up 10%) and GAAP operating income of $7 million. Non-GAAP operating income was $36 million, up 34%.

How much did LiveRamp (RAMP) spend on share repurchases in Q1 FY26?

LiveRamp repurchased approximately 1.1 million shares for $30 million during Q1 FY26.

What is LiveRamp's revenue guidance for fiscal 2026?

LiveRamp expects FY26 revenue between $798 million and $818 million, representing growth of 7-10%.

How many $1 million+ customers does LiveRamp have?

LiveRamp ended Q1 FY26 with 127 customers whose annualized subscription revenue exceeds $1 million, up from 115 in the prior year.

What was LiveRamp's platform net retention rate in Q1 FY26?

LiveRamp's platform net retention rate was 105%, while subscription net retention was 104%.

What new partnerships did LiveRamp announce in Q1 FY26?

LiveRamp announced partnerships with Walgreens Advertising Group (WAG) for clean room solutions, REMAX for a new media network, and expanded its partnership with Western Union.
Liveramp

NYSE:RAMP

RAMP Rankings

RAMP Latest News

RAMP Latest SEC Filings

RAMP Stock Data

2.11B
63.71M
3.38%
94.83%
1.84%
Software - Infrastructure
Services-computer Processing & Data Preparation
United States
SAN FRANCISCO