Skip to main content

Rubrik Reports Fourth Quarter and Fiscal Year 2025 Financial Results

  • Results exceeded all guided metrics
  • Fourth quarter subscription ARR grew 39% year-over-year to $1,092.6 million
  • Fourth quarter revenue grew 47% year-over-year to $258.1 million
  • 2,246 customers with $100K or more in Subscription ARR, up 29% year-over-year

Rubrik, Inc. (NYSE: RBRK), a cybersecurity company, today announced financial results for the fourth quarter and fiscal year 2025, ended January 31, 2025.

“Fiscal 2025 was a milestone year for Rubrik. Our strong growth at scale demonstrates that we’re winning the cyber resilience market. However, we are still very early in Rubrik’s journey to achieve the company’s full potential and I’m confident that what's ahead of us is even more important and exciting,” said Bipul Sinha, Rubrik’s Chief Executive Officer, Chairman, and Co-Founder.

Commenting on the company’s financial results, Kiran Choudary, Rubrik’s Chief Financial Officer, added, “Throughout the year, we consistently delivered strong results, including improving operating leverage and achieving our first year of positive free cash flow. We look forward to continuing to execute towards the large opportunity in cyber resilience in fiscal 2026 and beyond.”

Fourth Quarter Fiscal 2025 Financial Highlights

  • Subscription Annual Recurring Revenue (ARR): Subscription ARR was up 39% year-over-year, growing to $1,092.6 million as of January 31, 2025.
  • Revenue: Subscription revenue was $243.7 million, a 54% increase, compared to $158.7 million in the fourth quarter of fiscal 2024. Total revenue was $258.1 million, a 47% increase, compared to $175.0 million in the fourth quarter of fiscal 2024.
  • Gross Margin: GAAP gross margin was 77.4%, compared to 77.2% in the fourth quarter of fiscal 2024. This includes $5.1 million in stock-based compensation expense, compared to $0.1 million in the year ago period, due to the vesting of certain equity awards after and as a result of the completion of our initial public offering. Non-GAAP gross margin was 79.7%, compared to 77.7% in the fourth quarter of fiscal 2024.
  • Subscription ARR Contribution Margin: Subscription ARR Contribution Margin was 2% compared to (12)% in the fourth quarter of fiscal 2024, reflecting the improvement in operating leverage in the business.
  • Net Loss per Share: GAAP net loss per share was $(0.61), compared to $(1.59) in the fourth quarter of fiscal 2024. GAAP net loss includes $86.0 million in stock-based compensation expense, compared to $3.4 million in the year ago period, due to the vesting of certain equity awards after and as a result of the completion of our initial public offering. Non-GAAP net loss per share was $(0.18), compared to $(1.52) in the fourth quarter of fiscal 2024.
  • Cash Flow from Operations: Cash flow from operations was $83.6 million, compared to $12.8 million in the fourth quarter of fiscal 2024. Free cash flow was $75.2 million, compared to $8.7 million in the fourth quarter of fiscal 2024.
  • Cash, Cash Equivalents, and Short-Term Investments: Cash, cash equivalents, and short-term investments were $705.1 million as of January 31, 2025.

Fiscal 2025 Financial Highlights

  • Revenue: Subscription revenue was $828.7 million, a 54% increase, compared to $537.9 million in fiscal 2024. Total revenue was $886.5 million, a 41% increase, compared to $627.9 million in fiscal 2024.
  • Gross Margin: GAAP gross margin was 70.0%, compared to 76.9% in fiscal 2024. This includes $67.0 million in stock-based compensation expense, compared to $0.1 million in the year ago period, due to the vesting of certain equity awards after and as a result of the completion of our initial public offering. Non-GAAP gross margin was 78.0%, compared to 77.2% in fiscal 2024.
  • Net Loss per Share: GAAP net loss per share was $(7.48), compared to $(5.84) in fiscal 2024. GAAP net loss includes $913.9 million in stock-based compensation expense, compared to $5.7 million in the year ago period, due to the vesting of certain equity awards after and as a result of the completion of our initial public offering. Non-GAAP net loss per share was $(1.57), compared to $(5.72) in fiscal 2024.
  • Cash Flow from Operations: Cash flow from operations was $48.2 million, compared to $(4.5) million in fiscal 2024. Free cash flow was $21.6 million, compared to $(24.5) million in fiscal 2024.

Recent Business Highlights

  • As of January 31, 2025, Rubrik had 2,246 customers with Subscription ARR of $100,000 or more, up 29% year-over-year.
  • Announced Rubrik Annapurna to accelerate development of GenAI applications. Annapurna API service will allow customers to have ready-to-go access to all business data to quickly build more powerful and trusted GenAI applications. Annapurna will also deliver secure data embeddings powered by Rubrik Security Cloud (RSC) and leverage all enterprise data and metadata in RSC to easily set and manage data access controls for AI applications.
  • Announced Rubrik Security Cloud – Government has received Federal Risk and Authorization Management Program (FedRAMP®) authorization at the Moderate Impact Level. The National Nuclear Security Administration (NNSA), an Office of the U.S. Department of Energy, served as the agency sponsor for Rubrik’s FedRAMP authorization.
  • Announced that Rubrik Security Cloud now combines Data Security Posture Management (DSPM) and Cyber Recovery capabilities within a single, trusted Cyber Resilience platform. Rubrik DSPM allows existing Rubrik customers to simply activate DSPM capabilities within their current Rubrik environment, providing near real-time views into data proliferation to reduce sensitive data exposure risk.
  • Debuted Rubrik Turbo Threat Hunting, a new feature designed to dramatically accelerate cyber recovery and enable organizations to locate clean recovery points across their entire data estate. Turbo Threat Hunting enables organizations to scan up to 75,000 backups in less than 60 seconds.
  • Named to CRN’s 2025 Cloud 100 List, for excellence in cloud storage.

First Quarter and Fiscal Year 2026 Outlook

Rubrik is providing the following guidance for the first quarter of fiscal year 2026 and the full fiscal year 2026:

  • First Quarter Fiscal 2026 Outlook:
    • Revenue of $259 million to $261 million.
    • Non-GAAP Subscription ARR contribution margin of approximately 4.0% to 5.0%.
    • Non-GAAP EPS of $(0.33) to $(0.31).
    • Weighted-average shares outstanding of approximately 192 million.
  • Full Year 2026 Outlook:
    • Subscription ARR between $1,350 million and $1,360 million.
    • Revenue of $1,145 million to $1,161 million.
    • Non-GAAP Subscription ARR contribution margin of approximately 4.5% to 5.5%.
    • Non-GAAP EPS of $(1.23) to $(1.13).
    • Weighted-average shares outstanding of approximately 198 million.
    • Free cash flow of $45 million to $65 million.

Additional information on Rubrik’s reported results, including a reconciliation of the non-GAAP results to their most comparable GAAP measures, is included in the financial tables below. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to Rubrik’s results computed in accordance with GAAP. For example, stock-based compensation-related charges, including employer payroll tax-related items on employee stock transactions, are impacted by the timing of employee stock transactions, the future fair market value of Rubrik’s Class A common stock, and Rubrik’s future hiring and retention needs, all of which are difficult to predict and subject to constant change.

Conference Call Information

Rubrik will host a conference call to discuss results for the fourth quarter of fiscal year 2025 and full fiscal year 2025, as well as its financial outlook for the first quarter of fiscal year 2026 and full fiscal year 2026 today at 2:00 p.m. Pacific Time / 5:00 p.m. Eastern Time. Open to the public, analysts and investors may access the webcast, results press release, and investor presentation on Rubrik’s investor relations website at https://ir.rubrik.com. A replay of the webcast will also be accessible from Rubrik’s investor relations website a few hours after the conclusion of the live event.

Rubrik uses its investor relations website and may use certain social media accounts including X (formerly Twitter) (@rubrikInc and @bipulsinha) and LinkedIn (www.linkedin.com/company/rubrik-inc and www.linkedin.com/in/bipulsinha) as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.

Forward-Looking Statements

This press release and the related conference call contain express and implied “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding Rubrik’s financial outlook for the first quarter of fiscal year 2026 and full fiscal year 2026, Rubrik’s market position, market opportunities, and growth strategy, product initiatives, go-to-market motions and market trends. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “will,” “would,” “should,” “could,” “can,” “predict,” “potential,” “target,” “explore,” “continue,” “outlook,” “guidance,” or the negative of these terms, where applicable, and similar expressions intended to identify forward-looking statements. By their nature, these statements are subject to numerous uncertainties and risks, including factors beyond Rubrik’s control, that could cause actual results, performance or achievement to differ materially and adversely from those anticipated or implied in the statements. Risks include but are not limited to Rubrik’s limited operating history, the growth rate of the market in which Rubrik competes, Rubrik’s ability to effectively manage and sustain its growth, Rubrik’s ability to introduce new products on top of its platform, Rubrik’s ability to compete with existing competitors and new market entrants, Rubrik’s ability to expand internationally and its ability to utilize AI successfully in its current and future products. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our most recent filings with the Securities and Exchange Commission, including in our Quarterly Report on Form 10-Q for the quarter ended October 31, 2024. Forward-looking statements speak only as of the date the statements are made and are based on information available to Rubrik at the time those statements are made and/or management’s good faith belief as of that time with respect to future events. Rubrik assumes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.

Non-GAAP Financial Measures

Rubrik has provided in this press release financial information that has not been prepared in accordance with GAAP. Rubrik uses these non-GAAP financial measures internally in analyzing its financial results and believes that use of these non-GAAP financial measures is useful to investors as an additional tool to evaluate ongoing operating results and trends and in comparing Rubrik’s financial results with other companies in its industry, many of which present similar non-GAAP financial measures.

Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with Rubrik’s condensed consolidated financial statements prepared in accordance with GAAP. A reconciliation of Rubrik’s historical non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

Free Cash Flow. Rubrik defines free cash flow as net cash provided by (used in) operating activities less cash used for purchases of property and equipment and capitalized internal-use software. Rubrik believes free cash flow is a helpful indicator of liquidity that provides information to management and investors about the amount of cash generated or used by Rubrik’s operations that, after the investments in property and equipment and capitalized internal-use software, can be used for strategic initiatives, including investing in Rubrik’s business and strengthening its financial position. One limitation of free cash flow is that it does not reflect Rubrik’s future contractual commitments. Additionally, free cash flow is not a substitute for cash used in operating activities and the utility of free cash flow as a measure of Rubrik’s liquidity is further limited as it does not represent the total increase or decrease in Rubrik’s cash balance for a given period.

Non-GAAP Subscription Cost of Revenue. Rubrik defines non-GAAP subscription cost of revenue as subscription cost of revenue, adjusted for amortization of acquired intangibles, stock-based compensation expense, stock-based compensation from amortization of capitalized internal-use software, and other non-recurring items.

Non-GAAP Operating Expenses (Research and Development, Sales and Marketing, General and Administrative). Rubrik defines non-GAAP operating expenses as operating expenses (research and development, sales and marketing, general and administrative), adjusted for, as applicable, stock-based compensation expense, and other non-recurring items.

Subscription Annual Recurring Revenue (“ARR”) Contribution Margin. Rubrik defines Subscription ARR Contribution Margin as Subscription ARR contribution divided by Subscription ARR at the end of the period. Rubrik defines Subscription ARR Contribution as Subscription ARR at the end of the period less: (i) non-GAAP subscription cost of revenue and (ii) non- GAAP operating expenses for the prior 12-month period ending on that date. Rubrik believes that Subscription ARR Contribution Margin is a helpful indicator of operating leverage. One limitation of Subscription ARR Contribution Margin is that the factors that impact Subscription ARR will vary from those that impact subscription revenue and, as such, may not provide an accurate indication of Rubrik’s actual or future GAAP results. Additionally, the historical expenses in this calculation may not accurately reflect the costs associated with future commitments.

Key Business Metrics

Subscription ARR. Rubrik calculates Subscription ARR as the annualized value of our active subscription contracts as of the measurement date, assuming any contract that expires during the next 12 months is renewed on existing terms. Subscription contracts include cloud-based contracts for Rubrik’s subscription offerings and products sold on top of its Rubrik Security Cloud (“RSC”) platform, prior sales of CDM sold as a subscription term-based license with associated support, and standalone sales of Rubrik’s SaaS subscription products like Anomaly Detection (previously known as Ransomware Monitoring & Investigation) and Sensitive Data Monitoring (previously known as Sensitive Data Monitoring & Management).

Cloud ARR. Rubrik calculates Cloud ARR as the annualized value of its active cloud-based subscription contracts as of the measurement date, based on Rubrik’s customers’ total contract value and, assuming any contract that expires during the next 12 months is renewed on existing terms. Rubrik’s cloud-based subscription contracts include RSC and RSC-Government (excluding RSC-Private) and SaaS subscription products like Ransomware Monitoring & Investigation (now known as Anomaly Detection) and Sensitive Data Monitoring & Management (now known as Sensitive Data Monitoring).

Average Subscription Dollar-Based Net Retention Rate. Rubrik calculates Average Subscription Dollar-Based Net Retention Rate by first identifying subscription customers (“Prior Period Subscription Customers”) which were subscription customers at the end of a particular quarter (the “Prior Period”). Rubrik then calculates the Subscription ARR from these Prior Period Subscription Customers at the end of the same quarter of the subsequent year (the “Current Period”). This calculation captures upsells, contraction, and attrition since the Prior Period. Rubrik then divides total Current Period Subscription ARR by the total Prior Period Subscription ARR for Prior Period Subscription Customers. Rubrik’s Average Subscription Dollar-Based Net Retention Rate in a particular quarter is obtained by averaging the result from that particular quarter with the corresponding results from each of the prior three quarters.

Customers with $100K or More in Subscription ARR. Customers with $100K or more in Subscription ARR represent the number of customers that contributed $100,000 or more in Subscription ARR as of period end.

About Rubrik

Rubrik (NYSE: RBRK) is on a mission to secure the world’s data. With Zero Trust Data Security™, we help organizations achieve business resilience against cyberattacks, malicious insiders, and operational disruptions. Rubrik Security Cloud, powered by machine learning, secures data across enterprise, cloud, and SaaS applications. We help organizations uphold data integrity, deliver data availability that withstands adverse conditions, continuously monitor data risks and threats, and restore businesses with their data when infrastructure is attacked.

Rubrik, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
(unaudited)
   
  Three Months Ended January 31, Year Ended January 31,
 

2025

2024

2025

2024

Revenue  
Subscription  

$

243,719

 

$

158,652

 

$

828,740

 

$

537,869

 

Maintenance  

 

3,381

 

 

6,884

 

 

18,408

 

 

38,745

 

Other  

 

11,000

 

 

9,477

 

 

39,396

 

 

51,278

 

Total revenue  

 

258,100

 

 

175,013

 

 

886,544

 

 

627,892

 

   
Cost of revenue  
Subscription  

 

49,030

 

 

30,389

 

 

215,036

 

 

97,927

 

Maintenance  

 

595

 

 

1,054

 

 

6,068

 

 

6,472

 

Other  

 

8,830

 

 

8,530

 

 

44,644

 

 

40,563

 

Total cost of revenue  

 

58,455

 

 

39,973

 

 

265,748

 

 

144,962

 

   
Gross profit  

 

199,645

 

 

135,040

 

 

620,796

 

 

482,930

 

Operating expenses  
Research and development  

 

79,958

 

 

59,127

 

 

531,615

 

 

206,527

 

Sales and marketing  

 

161,355

 

 

128,708

 

 

867,518

 

 

482,532

 

General and administrative  

 

74,447

 

 

30,316

 

 

355,695

 

 

100,377

 

Total operating expenses  

 

315,760

 

 

218,151

 

 

1,754,828

 

 

789,436

 

   
Loss from operations  

 

(116,115

)

 

(83,111

)

 

(1,134,032

)

 

(306,506

)

Interest income  

 

7,665

 

 

2,920

 

 

25,353

 

 

11,216

 

Interest expense  

 

(10,074

)

 

(9,584

)

 

(41,253

)

 

(30,295

)

Other income (expense), net  

 

4,886

 

 

(310

)

 

1,480

 

 

(1,884

)

Loss before income taxes  

 

(113,638

)

 

(90,085

)

 

(1,148,452

)

 

(327,469

)

Income tax expense  

 

1,251

 

 

7,412

 

 

6,368

 

 

26,689

 

Net loss  

$

(114,889

)

$

(97,497

)

$

(1,154,820

)

$

(354,158

)

Net loss per share attributable to common stockholders, basic and diluted  

$

(0.61

)

$

(1.59

)

$

(7.48

)

$

(5.84

)

Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted  

 

188,048

 

 

61,229

 

 

154,294

 

 

60,628

 

Rubrik, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
  January 31, 2025 January 31, 2024
Assets  
Current assets  
Cash and cash equivalents  

$

186,331

 

$

130,031

 

Short-term investments  

 

518,813

 

 

149,220

 

Accounts receivable, net of allowances  

 

177,627

 

 

133,544

 

Deferred commissions  

 

91,919

 

 

72,057

 

Prepaid expenses and other current assets  

 

102,951

 

 

63,861

 

Total current assets  

 

1,077,641

 

 

548,713

 

Property and equipment, net  

 

53,194

 

 

47,873

 

Deferred commissions, noncurrent  

 

132,465

 

 

113,814

 

Goodwill  

 

100,343

 

 

100,343

 

Other assets, noncurrent  

 

59,331

 

 

62,867

 

Total assets  

$

1,422,974

 

$

873,610

 

Liabilities, redeemable convertible preferred stock and stockholders’ deficit  
Current liabilities  
Accounts payable  

$

10,439

 

$

6,867

 

Accrued expenses and other current liabilities  

 

162,602

 

 

122,934

 

Deferred revenue  

 

777,135

 

 

526,480

 

Total current liabilities  

 

950,176

 

 

656,281

 

Deferred revenue, noncurrent  

 

642,370

 

 

579,781

 

Other liabilities, noncurrent  

 

61,821

 

 

55,050

 

Debt, noncurrent  

 

322,341

 

 

287,042

 

Total liabilities  

 

1,976,708

 

 

1,578,154

 

   
Redeemable convertible preferred stock  

 

-

 

 

714,713

 

Stockholders’ deficit  
Preferred stock  

 

-

 

 

-

 

Common stock  

 

-

 

 

1

 

Convertible founders stock  

 

-

 

 

-

 

Class A common stock  

 

3

 

 

-

 

Class B common stock  

 

2

 

 

-

 

Additional paid-in capital  

 

2,291,829

 

 

265,494

 

Accumulated other comprehensive loss  

 

(8,235

)

 

(2,239

)

Accumulated deficit  

 

(2,837,333

)

 

(1,682,513

)

Total stockholders’ deficit  

 

(553,734

)

 

(1,419,257

)

Total liabilities, redeemable convertible preferred stock and stockholders’ deficit  

$

1,422,974

 

$

873,610

 

Rubrik, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
  Year Ended January 31,
 

2025

2024

Cash flows from operating activities:  
Net loss  

$

(1,154,820

)

$

(354,158

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:  
Depreciation and amortization  

 

28,868

 

 

24,305

 

Stock-based compensation  

 

913,913

 

 

5,715

 

Amortization of deferred commissions  

 

90,303

 

 

76,530

 

Non-cash interest  

 

34,256

 

 

10,117

 

Deferred income taxes  

 

1,241

 

 

1,937

 

Other  

 

(7,249

)

 

(2,836

)

Changes in operating assets and liabilities:  
Accounts receivable  

 

(44,255

)

 

17,157

 

Deferred commissions  

 

(128,816

)

 

(107,148

)

Prepaid expenses and other assets  

 

(48,818

)

 

2,251

 

Accounts payable  

 

4,479

 

 

(1,012

)

Accrued expenses and other liabilities  

 

45,882

 

 

22,872

 

Deferred revenue  

 

313,244

 

 

299,752

 

Net cash provided by (used in) operating activities  

 

48,228

 

 

(4,518

)

Cash flows from investing activities:  
Purchases of property and equipment  

 

(16,885

)

 

(12,333

)

Capitalized internal-use software  

 

(9,714

)

 

(7,675

)

Purchases of investments  

 

(797,084

)

 

(246,004

)

Sale of investments  

 

32,977

 

 

7,503

 

Maturities of investments  

 

407,264

 

 

255,214

 

Payment for business combination, net of cash acquired  

 

-

 

 

(90,328

)

Net cash used in investing activities  

 

(383,442

)

 

(93,623

)

Cash flows from financing activities:  
Proceeds from initial public offering and underwriters' exercise of over-allotment option, net of underwriting discounts and commissions  

 

815,209

 

 

-

 

Taxes paid related to net share settlement of equity awards  

 

(432,512

)

 

-

 

Proceeds from exercise of stock options  

 

8,515

 

 

3,383

 

Proceeds from issuance of common stock under employee stock purchase plan  

 

11,064

 

 

-

 

Payments for deferred offering costs, net  

 

(3,545

)

 

(3,734

)

Proceeds from issuance of debt, net of discount  

 

-

 

 

96,525

 

Payments for debt discount costs  

 

(475

)

 

-

 

Payments for debt issuance costs  

 

(233

)

 

(225

)

Net cash provided by financing activities  

 

398,023

 

 

95,949

 

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

 

(6,274

)

 

(1,355

)

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

 

56,535

 

 

(3,547

)

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

 

137,059

 

 

140,606

 

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

$

193,594

 

$

137,059

 

Rubrik, Inc.
GAAP to Non-GAAP Reconciliations
(in thousands, except percentages and per share data)
(unaudited)
   
  Three Months Ended January 31, Year Ended January 31,
 

2025

2024

2025

2024

Reconciliation of GAAP total gross profit to non-GAAP total gross profit:  
Total gross profit on a GAAP basis  

$

199,645

 

$

135,040

 

$

620,796

 

$

482,930

 

Add: Stock-based compensation expense  

 

5,141

 

 

5

 

 

67,041

 

 

63

 

Add: Stock-based compensation from amortization of capitalized internal-use software  

 

124

 

 

14

 

 

273

 

 

153

 

Add: Amortization of acquired intangibles  

 

924

 

 

923

 

 

3,673

 

 

1,676

 

Non-GAAP total gross profit  

$

205,834

 

$

135,982

 

$

691,783

 

$

484,822

 

GAAP total gross margin  

 

77

%

 

77

%

 

70

%

 

77

%

Non-GAAP total gross margin  

 

80

%

 

78

%

 

78

%

 

77

%

   
Reconciliation of GAAP operating expenses to non-GAAP operating expenses:  
Research and development operating expense on a GAAP basis  

$

79,958

 

$

59,127

 

$

531,615

 

$

206,527

 

Less: Stock-based compensation expense  

 

21,489

 

 

2,596

 

 

297,051

 

 

3,590

 

Non-GAAP research and development operating expense  

$

58,469

 

$

56,531

 

$

234,564

 

$

202,937

 

   
Sales and marketing operating expense on a GAAP basis  

$

161,355

 

$

128,708

 

$

867,518

 

$

482,532

 

Less: Stock-based compensation expense  

 

28,832

 

 

283

 

 

330,443

 

 

1,313

 

Non-GAAP sales and marketing operating expense  

$

132,523

 

$

128,425

 

$

537,075

 

$

481,219

 

   
General and administrative operating expense on a GAAP basis  

$

74,447

 

$

30,316

 

$

355,695

 

$

100,377

 

Less: Stock-based compensation expense  

 

30,576

 

 

547

 

 

219,378

 

 

749

 

Non-GAAP general and administrative operating expense  

$

43,871

 

$

29,769

 

$

136,317

 

$

99,628

 

   
Reconciliation of GAAP operating loss to non-GAAP operating loss:  
Operating loss on a GAAP basis  

$

(116,115

)

$

(83,111

)

$

(1,134,032

)

$

(306,506

)

Add: Stock-based compensation expense  

 

86,038

 

 

3,431

 

 

913,913

 

 

5,715

 

Add: Stock-based compensation from amortization of capitalized internal-use software  

 

124

 

 

14

 

 

273

 

 

153

 

Add: Amortization of acquired intangibles  

 

924

 

 

923

 

 

3,673

 

 

1,676

 

Non-GAAP operating loss  

$

(29,029

)

$

(78,743

)

$

(216,173

)

$

(298,962

)

   
Reconciliation of GAAP net loss to non-GAAP net loss:  
Net loss on a GAAP basis  

$

(114,889

)

$

(97,497

)

$

(1,154,820

)

$

(354,158

)

Add: Stock-based compensation expense  

 

86,038

 

 

3,431

 

 

913,913

 

 

5,715

 

Add: Stock-based compensation from amortization of capitalized internal-use software  

 

124

 

 

14

 

 

273

 

 

153

 

Add: Amortization of acquired intangibles  

 

924

 

 

923

 

 

3,673

 

 

1,676

 

Income tax expenses effect related to the above adjustments  

 

(5,289

)

 

(144

)

 

(5,953

)

 

(250

)

Non-GAAP net loss  

$

(33,092

)

$

(93,273

)

$

(242,914

)

$

(346,864

)

GAAP net loss per share, basic and diluted  

$

(0.61

)

$

(1.59

)

$

(7.48

)

$

(5.84

)

Weighted-average shares used to compute GAAP net loss per share, basic and diluted  

 

188,048

 

 

61,229

 

 

154,294

 

 

60,628

 

Non-GAAP net loss per share, basic and diluted  

$

(0.18

)

$

(1.52

)

$

(1.57

)

$

(5.72

)

Weighted-average shares used to compute non-GAAP net loss per share, basic and diluted  

 

188,048

 

 

61,229

 

 

154,294

 

 

60,628

 

The following table presents a reconciliation of free cash flow to net cash provided by (used in) operating activities, the most directly comparable GAAP measure, for each of the periods indicated (unaudited, in thousands, except percentages):
 
  Three Months Ended January 31, Year Ended January 31,
 

2025

2024

2025

2024

Net cash provided by (used in) operating activities  

$

83,597

 

$

12,770

 

$

48,228

 

$

(4,518

)

Less: Purchases of property and equipment  

 

(5,589

)

 

(2,998

)

 

(16,885

)

 

(12,333

)

Less: Capitalized internal-use software  

 

(2,812

)

 

(1,059

)

 

(9,714

)

 

(7,675

)

Free cash flow  

$

75,196

 

$

8,713

 

$

21,629

 

$

(24,526

)

Operating cash flow margin  

 

32

%

 

7

%

 

5

%

 

(1

)%

Free cash flow margin  

 

29

%

 

5

%

 

2

%

 

(4

)%

Net cash provided by (used in) investing activities  

$

4,158

 

$

28,376

 

$

(383,442

)

$

(93,623

)

Net cash provided by (used in) financing activities  

$

1,923

 

$

(493

)

$

398,023

 

$

95,949

 

The following table presents the calculation of Subscription ARR Contribution Margin for the periods presented as well as a reconciliation of (i) non-GAAP subscription cost of revenue to cost of revenue and (ii) non-GAAP operating expenses to operating expenses (in thousands, except percentages):
  Twelve Months Ended January 31,
 

2025

2024

Subscription cost of revenue  

$

215,036

 

$

97,927

 

Stock-based compensation expense  

 

(49,514

)

 

(45

)

Stock-based compensation from amortization of capitalized internal-use software  

 

(273

)

 

(153

)

Amortization of acquired intangibles  

 

(3,673

)

 

(1,676

)

Non-GAAP subscription cost of revenue  

$

161,576

 

$

96,053

 

   
Operating expenses  

$

1,754,828

 

$

789,436

 

Stock-based compensation expense  

 

(846,872

)

 

(5,652

)

Non-GAAP operating expenses  

$

907,956

 

$

783,784

 

   
Subscription ARR  

$

1,092,584

 

$

784,029

 

Non-GAAP subscription cost of revenue  

 

(161,576

)

 

(96,053

)

Non-GAAP operating expenses  

 

(907,956

)

 

(783,784

)

Subscription ARR Contribution  

$

23,052

 

$

(95,808

)

Subscription ARR Contribution Margin  

 

2

%

 

(12

)%

 

Contacts

Investor Relations Contact

Melissa Franchi

VP, Head of Investor Relations, Rubrik 781.367.0733

IR@rubrik.com

Public Relations Contact

Jessica Moore

VP, Global Communications, Rubrik 415.244.6565

jessica.moore@rubrik.com

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.