Technology
OpenText Reports Second Quarter Fiscal Year 2025 Financial Results
Published
2 years agoon
By
Total Revenues of $1.335B, 16 Consecutive Quarters of Cloud Organic Growth
Delivers Net Income Margin of 17%, Robust Adjusted EBITDA Margin of 37.6%
GAAP EPS of $0.87, Non-GAAP EPS of $1.11
Operating Cash Flows of $348M and Free Cash Flows of $307M
Fiscal 2025 Second Quarter Highlights
Total Revenues
(in millions)
Annual Recurring Revenues
(in millions)
Cloud Revenues
(in millions)
$1,335
$1,053
$462
(13.1) %
(8.1) %
+2.7 %
Annual Recurring Revenues represent 79% of Total Revenues
“OpenText’s Q2 results demonstrate the strength of our operating model, delivering $501 million of adjusted EBITDA, and 37.6% adjusted EBITDA margin, and generating $307 million of Free Cash Flows (FCF). The Company’s top priorities remain total growth, competitive advantage, margin expansion and FCF, while producing upper quartile capital returns,” said Mark J. Barrenechea, OpenText CEO & CTO.
Mr. Barrenechea added: “By helping customers adapt to the new world of multi-cloud, we are making their businesses more resilient and future-ready. Our next generation platform Titanium X (Cloud Editions 25.2) is on target for Q4 delivery. With Titanium X as our foundation, we are empowering organizations to seamlessly integrate cloud, security, and AI, helping them adapt and thrive in this dynamic ecosystem.”
Mark J. Barrenechea, OpenText CEO & CTO
“OpenText generated solid adjusted EBITDA margin this quarter, reflecting our continued focus on operational discipline, efficiency and margin expansion,” said Madhu Ranganathan, OpenText President, CFO & Corporate Development. “Our initiatives to drive efficiencies across the business and our execution in the second half of fiscal 2025 will put us in a position to deliver a strong fiscal 2026.”
Madhu Ranganathan, OpenText President & CFO
WATERLOO, ON, Feb. 6, 2025 /PRNewswire/ — Open Text Corporation (NASDAQ: OTEX), (TSX: OTEX), today announced its financial results for the second quarter ended December 31, 2024.
Second Quarter Financial Highlights Y/Y
Total revenues of $1.335 billion, down 13.1% Y/Y or down 4.9% when adjusted for the AMC divestitureAnnual recurring revenues (ARR) of $1.053 billion, down 8.1% Y/Y or down 0.8% when adjusted for the AMC divestitureCloud revenues of $462 million, up 2.7% Y/YQuarterly enterprise cloud bookings(1) of $250 million, up 6.1% Y/YOperating cash flows of $348 million and free cash flows(2) of $307 millionGAAP-based net income of $230 million, up 510.1% Y/YAdjusted EBITDA(2) of $501 million, margin of 37.6%GAAP-based diluted earnings per share (EPS) of $0.87, Non-GAAP-based diluted EPS(2) of $1.11Returned $134 million of capital to shareholders consisting of $68 million of dividends and $66 million of share repurchases
(1)
Enterprise cloud bookings is defined as the total value from cloud services and subscription contracts, entered into in the period that are new, committed and incremental to our existing contracts, entered into with our enterprise based customers.
(2)
Please see Note 2 “Use of Non-GAAP Financial Measures” to the condensed consolidated financial statements below.
Financial Highlights for Q2 Fiscal 2025 with Year Over Year Comparisons
Summary of Quarterly Results
(In millions, except per share data)
Q2 FY’25
Q2 FY’24
$ Change
% Change
Q2 FY’25
in CC*
% Change
in CC*
Revenues:
Cloud services and subscriptions
$462
$450
$12
2.7 %
$460
2.2 %
Customer support
$591
$696
($105)
(15.1) %
$585
(15.9) %
Total annual recurring revenues**
$1,053
$1,146
($93)
(8.1) %
$1,045
(8.8) %
License
$189
$289
($100)
(34.7) %
$188
(34.9) %
Professional service and other
$93
$100
($7)
(7.1) %
$91
(8.6) %
Total revenues
$1,335
$1,535
($200)
(13.1) %
$1,325
(13.7) %
GAAP-based operating income
$296
$254
$42
16.5 %
N/A
N/A
Non-GAAP-based operating income (1)
$470
$533
($63)
(11.9) %
$465
(12.8) %
GAAP-based net income attributable to OpenText
$230
$38
$192
510.1 %
N/A
N/A
GAAP-based EPS, diluted
$0.87
$0.14
$0.73
521.4 %
N/A
N/A
Non-GAAP-based EPS, diluted (1)(2)
$1.11
$1.24
($0.13)
(10.5) %
$1.09
(12.1) %
Adjusted EBITDA (1)
$501
$566
($65)
(11.4) %
$497
(12.3) %
Operating cash flows
$348
$351
($3)
(0.8) %
N/A
N/A
Free cash flows (1)
$307
$305
$1
0.4 %
N/A
N/A
Summary of YTD Results
(In millions, except per share data)
FY’25 YTD
FY’24 YTD
$ Change
% Change
FY’25 YTD
in CC*
% Change
in CC*
Revenues:
Cloud services and subscriptions
$919
$901
$18
2.0 %
$919
1.9 %
Customer support
$1,186
$1,393
($207)
(14.9) %
$1,183
(15.1) %
Total annual recurring revenues**
$2,105
$2,295
($189)
(8.2) %
$2,102
(8.4) %
License
$315
$462
($148)
(31.9) %
$314
(32.0) %
Professional service and other
$183
$203
($20)
(9.9) %
$182
(10.6) %
Total revenues
$2,604
$2,960
($357)
(12.1) %
$2,598
(12.2) %
GAAP-based operating income
$502
$467
$35
7.6 %
N/A
N/A
Non-GAAP-based operating income (1)
$881
$994
($112)
(11.3) %
$875
(11.9) %
GAAP-based net income attributable to OpenText
$314
$119
$196
165.0 %
N/A
N/A
GAAP-based EPS, diluted
$1.18
$0.44
$0.74
168.2 %
N/A
N/A
Non-GAAP-based EPS, diluted (1)(2)
$2.03
$2.25
($0.22)
(9.8) %
$2.02
(10.4) %
Adjusted EBITDA (1)
$945
$1,061
($116)
(10.9) %
$939
(11.5) %
Operating cash flows
$270
$398
($128)
(32.1) %
N/A
N/A
Free cash flows (1)
$190
$315
($125)
(39.8) %
N/A
N/A
(1)
Please see Note 2 “Use of Non-GAAP Financial Measures” to the condensed consolidated financial statements below.
(2)
For periods prior to Fiscal 2025, this is reflective of the amount of net tax benefit arising from the internal reorganization assumed to be allocable to the period based on the forecasted utilization period. Please also see Note 14 to the Company’s Fiscal 2018 Consolidated Financial Statements on Form 10-K.
Note: Items in tables may not add due to rounding. Percentages presented are calculated based on the underlying amounts.
*CC: Constant currency for this purpose is defined as the current period reported revenues/expenses/earnings represented at the prior comparative period’s foreign exchange rate.
**Annual recurring revenue is defined as the sum of Cloud services and subscriptions revenue and Customer support revenue.
Dividend
As part of our quarterly, non-cumulative cash dividend program, the Board declared on February 5, 2025, a cash dividend of $0.2625 per common share. The record date for this dividend is March 7, 2025 and the payment date is March 21, 2025. OpenText believes strongly in returning value to its shareholders and intends to maintain its dividend program. Any future declarations of dividends and the establishment of future record and payment dates are all subject to the final determination and discretion of the Board of Directors.
Share Repurchase
OpenText also announced that in the second quarter of Fiscal 2025, it repurchased $66 million of common shares for cancellation under its share repurchase plan (the Fiscal 2025 Repurchase Plan). In Fiscal 2025, $151 million of common shares have been repurchased for cancellation. Under the Fiscal 2025 Repurchase Plan, for the period commencing August 7, 2024 until August 6, 2025, OpenText intends to purchase for cancellation in open market transactions, from time to time, up to $300 million of its issued and outstanding common shares, subject to a maximum of 21,179,064 common shares.
Quarterly Business Highlights
Key customer wins in the quarter include: Aeven, Anglian Water Services, BASF Catalysts, Bosch, Cencor, Domcura MLP, Ergon, Frost Bank, GWC Qatar, H3C, Linde, MAN Energy Solutions, Mott MacDonald, Sky Italia, ST Microelectronics, Tucson Medical Center, University Health System, WanderaOpenText World 2024 unites industry leaders to tackle AI and information management, elevate human potential with robust AI masterclassesOpenText launches new Partner Enterprise Learning SubscriptionOpenText expands partner ecosystem access across full OpenText product suiteOpenText makes multi-cloud work with Cloud Editions 24.4OpenText partners with Secure Code Warrior to deliver comprehensive application security and customized developer risk management
Summary of Quarterly Results
Q2 FY’25
Q1 FY’25
Q2 FY’24
% Change
(Q2 FY’25 vs
Q1 FY’25)
% Change
(Q2 FY’25 vs
Q2 FY’24)
Revenue (millions)
$1,335
$1,269
$1,535
5.2 %
(13.1) %
GAAP-based gross margin
73.3 %
71.7 %
73.6 %
160
bps
(30)
bps
Non-GAAP-based gross margin (1)
77.2 %
75.8 %
78.6 %
140
bps
(140)
bps
GAAP-based EPS, diluted
$0.87
$0.32
$0.14
171.9 %
521.4 %
Non-GAAP-based EPS, diluted (1)(2)
$1.11
$0.93
$1.24
19.4 %
(10.5) %
(1)
Please see Note 2 “Use of Non-GAAP Financial Measures” to the condensed consolidated financial statements below.
(2)
Please also see Note 14 to the Company’s Fiscal 2018 Consolidated Financial Statements on Form 10-K. Reflective of the amount of net tax benefit arising from the internal reorganization assumed to be allocable to the current period based on the forecasted utilization period.
Conference Call Information
OpenText posted an investor presentation on its Investor Relations website and invites the public to listen to the earnings conference call webcast today at 5:00 p.m. ET (2:00 p.m. PT) from the Investor Relations section of the Company’s website at https://investors.opentext.com. To join the webcast instantly, use this webcast link. A webcast replay will be available shortly following completion of the live call.
Please see below note (2) for a reconciliation of U.S. GAAP-based financial measures used in this press release to Non-GAAP-based financial measures.
Cautionary Statement Regarding Forward-Looking Statements
Certain statements in this press release, including statements about Open Text Corporation (“OpenText” or “the Company”) on growth, profitability and future of Information Management, including achieving total growth, competitive advantage, margin expansion and free cash flow, and delivering upper quartile capital returns; customer benefits from products; timing of next generation platform; focus on operational discipline, efficiency and margin expansion; executing the Company’s capital allocation strategy, including expected return to shareholders; achieving Fiscal 2025 financial targets; level of performance through the fiscal year; cloud bookings, demand, scale and revenue growth; future organic growth initiatives and deployment of capital; innovation fueled by cloud, AI and security technologies; future revenues, operating expenses, margins, free cash flows, interest expense and capital expenditures; market share of our products; innovation road map; intention to maintain a dividend program, including any targeted annualized dividend; expected size and timing of the Fiscal 2025 Repurchase Plan, including execution thereof; future tax rates; renewal rates; new platform and product offerings, including OpenText AI products, and associated benefits to customers; internal automation and AI leverage, including our AI strategy, vision and growth; strategy to build shareholder value; and other matters, which may contain words such as “anticipates”, “expects”, “intends”, “plans”, “believes”, “seeks”, “estimates”, “may”, “could”, “would”, “might”, “will” and variations of these words or similar expressions are intended to identify forward-looking statements or information under applicable securities laws (forward-looking statements). In addition, any statements or information that refer to expectations, beliefs, plans, projections, objectives, performance or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements, and are based on our current expectations, forecasts and projections about the operating environment, economies and markets in which we operate. Forward-looking statements reflect our current estimates, beliefs and assumptions, which are based on management’s perception of historic trends, current conditions and expected future developments, as well as other factors it believes are appropriate in the circumstances, such as certain assumptions about the economy, as well as market, financial and operational assumptions. Management’s estimates, beliefs and assumptions, including statements regarding future targets and aspirations, are inherently subject to significant business, economic, competitive and other uncertainties and contingencies regarding future events and, as such, are subject to change and are not considered guidance. We can give no assurance that such estimates, beliefs and assumptions will prove to be correct. Future declarations of dividends are also subject to the final determination and discretion of the Board of Directors, and an annualized dividend has not been approved or declared by the Board. Forward-looking statements involve known and unknown risks and uncertainties such as those relating to: all statements regarding the expected future financial position, results of operations, revenues, expenses, margins, cash flows, dividends, share buybacks, financing plans, business strategy, budgets, capital expenditures, competitive positions, growth opportunities, plans and objectives of management, including any anticipated synergy benefits; incurring unanticipated costs, delays or difficulties; and our ability to develop, protect and maintain our intellectual property and proprietary technology and to operate without infringing on the proprietary rights of others. We rely on a combination of copyright, patent, trademark and trade secret laws, non-disclosure agreements and other contractual provisions to establish and maintain our proprietary rights, which are important to our success. From time to time, we may also enforce our intellectual property rights through litigation in line with our strategic and business objectives. The actual results that OpenText achieves may differ materially from any forward-looking statements. For additional information with respect to risks and other factors which could occur, see the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other securities filings with the Securities and Exchange Commission (SEC) and other securities regulators. Readers are cautioned not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. Unless otherwise required by applicable securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Further, readers should note that we may announce information using our website, press releases, securities law filings, public conference calls, webcasts and the social media channels identified on the Investors section of our website (https://investors.opentext.com). Such social media channels may include the Company’s or our CEO’s blog, X, formerly known as Twitter, account or LinkedIn account. The information posted through such channels may be material. Accordingly, readers should monitor such channels in addition to our other forms of communication.
OTEX-F
Copyright ©2025 Open Text. OpenText is a trademark or registered trademark of Open Text. The list of trademarks is not exhaustive of other trademarks. Registered trademarks, product names, company names, brands and service names mentioned herein are property of Open Text. All rights reserved. For more information, visit: https://www.opentext.com/about/copyright-information.
About OpenText
OpenText is the leading Information Management software and services company in the world. We help organizations solve complex global problems with a comprehensive suite of Business Clouds, Business AI, and Business Technology. For more information about OpenText (NASDAQ/TSX: OTEX), please visit us at www.opentext.com.
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars, except share data)
December 31, 2024
June 30, 2024
ASSETS
(unaudited)
Cash and cash equivalents
$ 1,122,192
$ 1,280,662
Accounts receivable trade, net of allowance for credit losses of $14,641 as of December 31, 2024 and $12,108 as of June 30, 2024
639,611
626,189
Contract assets
68,487
66,450
Income taxes recoverable
68,004
61,113
Prepaid expenses and other current assets
186,763
242,911
Total current assets
2,085,057
2,277,325
Property and equipment, net of accumulated depreciation of $779,868 as of December 31, 2024 and $751,174 as of June 30, 2024
355,877
367,740
Operating lease right of use assets
211,079
219,774
Long-term contract assets
39,208
38,684
Goodwill
7,483,404
7,488,367
Acquired intangible assets
2,229,087
2,486,264
Deferred tax assets
982,567
932,657
Other assets
296,382
298,281
Long-term income taxes recoverable
49,052
96,615
Total assets
$ 13,731,713
$ 14,205,707
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities
$ 772,641
$ 931,116
Current portion of long-term debt
35,850
35,850
Operating lease liabilities
74,699
76,446
Deferred revenues
1,452,734
1,521,416
Income taxes payable
65,145
235,666
Total current liabilities
2,401,069
2,800,494
Long-term liabilities:
Accrued liabilities
38,974
46,483
Pension liability, net
126,909
127,255
Long-term debt
6,348,814
6,356,943
Long-term operating lease liabilities
200,815
218,174
Long-term deferred revenues
159,987
162,401
Long-term income taxes payable
82,310
145,644
Deferred tax liabilities
141,328
148,632
Total long-term liabilities
7,099,137
7,205,532
Shareholders’ equity:
Share capital and additional paid-in capital
263,727,502 and 267,800,517 Common Shares issued and outstanding at December 31, 2024 and June 30, 2024, respectively; authorized Common Shares: unlimited
2,275,583
2,271,886
Accumulated other comprehensive income (loss)
(75,779)
(69,619)
Retained earnings
2,174,514
2,119,159
Treasury stock, at cost (4,225,850 and 3,135,980 shares at December 31, 2024 and June 30, 2024, respectively)
(144,432)
(123,268)
Total OpenText shareholders’ equity
4,229,886
4,198,158
Non-controlling interests
1,621
1,523
Total shareholders’ equity
4,231,507
4,199,681
Total liabilities and shareholders’ equity
$ 13,731,713
$ 14,205,707
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands of U.S. dollars, except share and per share data)
(unaudited)
Three Months Ended
December 31,
Six Months Ended
December 31,
2024
2023
2024
2023
Revenues:
Cloud services and subscriptions
$ 462,306
$ 450,091
$ 919,330
$ 901,105
Customer support
590,595
695,762
1,186,085
1,393,475
License
188,923
289,238
314,736
462,264
Professional service and other
92,676
99,777
183,354
203,453
Total revenues
1,334,500
1,534,868
2,603,505
2,960,297
Cost of revenues:
Cloud services and subscriptions
172,288
180,148
347,545
351,560
Customer support
62,656
73,374
125,230
148,388
License
6,336
5,983
12,993
9,822
Professional service and other
68,041
75,459
134,956
155,381
Amortization of acquired technology-based intangible assets
47,203
70,784
94,447
147,608
Total cost of revenues
356,524
405,748
715,171
812,759
Gross profit
977,976
1,129,120
1,888,334
2,147,538
Operating expenses:
Research and development
180,727
212,855
371,420
439,086
Sales and marketing
273,929
287,628
519,811
567,635
General and administrative
99,356
173,264
206,086
304,475
Depreciation
31,879
33,415
64,050
67,506
Amortization of acquired customer-based intangible assets
81,048
113,925
162,552
234,117
Special charges (recoveries)
15,238
54,166
62,374
67,960
Total operating expenses
682,177
875,253
1,386,293
1,680,779
Income from operations
295,799
253,867
502,041
466,759
Other income (expense), net
68,615
(68,784)
32,960
(48,614)
Interest and other related expense, net
(83,615)
(139,292)
(167,897)
(281,056)
Income before income taxes
280,799
45,791
367,104
137,089
Provision for income taxes
50,893
8,054
52,776
18,406
Net income for the period
$ 229,906
$ 37,737
$ 314,328
$ 118,683
Net (income) attributable to non-controlling interests
(44)
(62)
(98)
(107)
Net income attributable to OpenText
$ 229,862
$ 37,675
$ 314,230
$ 118,576
Earnings per share—basic attributable to OpenText
$ 0.87
$ 0.14
$ 1.18
$ 0.44
Earnings per share—diluted attributable to OpenText
$ 0.87
$ 0.14
$ 1.18
$ 0.44
Weighted average number of Common Shares outstanding—basic (in ‘000’s)
265,099
271,568
266,252
271,373
Weighted average number of Common Shares outstanding—diluted (in ‘000’s)
265,193
272,141
266,505
272,019
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(In thousands of U.S. dollars)
(unaudited)
Three Months Ended
December 31,
Six Months Ended
December 31,
2024
2023
2024
2023
Net income for the period
$ 229,906
$ 37,737
$ 314,328
$ 118,683
Other comprehensive income (loss)—net of tax:
Net foreign currency translation adjustments
1,167
(15,796)
(4,023)
(30,379)
Unrealized gain (loss) on cash flow hedges:
Unrealized gain (loss) – net of tax (1)
(4,188)
1,522
(3,534)
(319)
(Gain) loss reclassified into net income – net of tax (2)
1,010
328
1,272
337
Unrealized gain (loss) on available-for-sale financial assets:
Unrealized gain (loss) – net of tax (3)
436
450
684
229
Actuarial gain (loss) relating to defined benefit pension plans:
Actuarial gain (loss) – net of tax (4)
—
(91)
(1,045)
(110)
Amortization of actuarial (gain) loss into net income – net of tax (5)
252
113
486
302
Total other comprehensive loss net, for the period
(1,323)
(13,474)
(6,160)
(29,940)
Total comprehensive income
228,583
24,263
308,168
88,743
Comprehensive income attributable to non-controlling interests
(44)
(62)
(98)
(107)
Total comprehensive income attributable to OpenText
$ 228,539
$ 24,201
$ 308,070
$ 88,636
______________________________
(1)
Net of tax expense (recovery) of $(1,510) and $549 for the three months ended December 31, 2024 and 2023, respectively; $(1,274) and $(115) for the six months ended December 31, 2024 and 2023, respectively.
(2)
Net of tax expense (recovery) of $364 and $118 for the three months ended December 31, 2024 and 2023, respectively; $458 and $121 for the six months ended December 31, 2024 and 2023, respectively.
(3)
Net of tax expense (recovery) of $18 and $119 for the three months ended December 31, 2024 and 2023, respectively; $225 and $60 for the six months ended December 31, 2024 and 2023, respectively.
(4)
Net of tax expense (recovery) of $— and $91 for the three months ended December 31, 2024 and 2023, respectively; $(43) and $110 for the six months ended December 31, 2024 and 2023, respectively.
(5)
Net of tax expense (recovery) of $92 and $50 for the three months ended December 31, 2024 and 2023, respectively; $184 and $125 for the six months ended December 31, 2024 and 2023, respectively.
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(In thousands of U.S. dollars and shares)
(unaudited)
Three Months Ended December 31, 2024
Common Shares and
Additional Paid in Capital
Treasury Stock
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interests
Total
Shares
Amount
Shares
Amount
Balance as of September 30, 2024
265,546
$ 2,290,191
(3,900)
$ (145,646)
$ 2,065,221
$ (74,456)
$ 1,577
$ 4,136,887
Issuance of Common Shares
Under employee stock option plans
65
1,739
—
—
—
—
—
1,739
Under employee stock purchase plans
330
9,308
—
—
—
—
—
9,308
Share-based compensation
—
30,355
—
—
—
—
—
30,355
Purchase of treasury stock
—
—
(1,363)
(40,013)
—
—
—
(40,013)
Issuance of treasury stock
—
(39,906)
1,037
41,227
—
—
—
1,321
Repurchase of Common Shares
(2,213)
(16,104)
—
—
(50,990)
—
—
(67,094)
Dividends declared
($0.2625 per Common Share)
—
—
—
—
(69,579)
—
—
(69,579)
Other comprehensive income (loss) – net
—
—
—
—
—
(1,323)
—
(1,323)
Net income for the period
—
—
—
—
229,862
—
44
229,906
Balance as of December 31, 2024
263,728
$ 2,275,583
(4,226)
$ (144,432)
$ 2,174,514
$ (75,779)
$ 1,621
$ 4,231,507
Three Months Ended December 31, 2023
Common Shares and
Additional Paid in Capital
Treasury Stock
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interests
Total
Shares
Amount
Shares
Amount
Balance as of September 30, 2023
271,228
$ 2,216,921
(4,753)
$ (196,119)
$ 2,062,107
$ (70,025)
$ 1,374
$ 4,014,258
Issuance of Common Shares
Under employee stock option plans
340
11,111
—
—
—
—
—
11,111
Under employee stock purchase plans
287
8,370
—
—
—
—
—
8,370
Share-based compensation
—
39,993
—
—
—
—
—
39,993
Issuance of treasury stock
—
(14,539)
353
17,030
(2,491)
—
—
—
Dividends declared
($0.25 per Common Share)
—
—
—
—
(67,648)
—
—
(67,648)
Other comprehensive income (loss) – net
—
—
—
—
—
(13,474)
—
(13,474)
Net income for the period
—
—
—
—
37,675
—
62
37,737
Balance as of December 31, 2023
271,855
$ 2,261,856
(4,400)
$ (179,089)
$ 2,029,643
$ (83,499)
$ 1,436
$ 4,030,347
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(In thousands of U.S. dollars and shares)
(unaudited)
Six Months Ended December 31, 2024
Common Shares and
Additional Paid in Capital
Treasury Stock
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interests
Total
Shares
Amount
Shares
Amount
Balance as of June 30, 2024
267,801
$ 2,271,886
(3,136)
$ (123,268)
$ 2,119,159
$ (69,619)
$ 1,523
$ 4,199,681
Issuance of Common Shares
Under employee stock option plans
70
1,880
—
—
—
—
—
1,880
Under employee stock purchase plans
719
19,171
—
—
—
—
—
19,171
Share-based compensation
—
59,801
—
—
—
—
—
59,801
Purchase of treasury stock
—
—
(2,187)
(65,023)
—
—
—
(65,023)
Issuance of treasury stock
—
(41,836)
1,097
43,859
(702)
—
—
1,321
Repurchase of Common Shares
(4,862)
(35,319)
—
—
(118,256)
—
—
(153,575)
Dividends declared
($0.525 per Common Share)
—
—
—
—
(139,917)
—
—
(139,917)
Other comprehensive income (loss) – net
—
—
—
—
—
(6,160)
—
(6,160)
Net income for the period
—
—
—
—
314,230
—
98
314,328
Balance as of December 31, 2024
263,728
$ 2,275,583
(4,226)
$ (144,432)
$ 2,174,514
$ (75,779)
$ 1,621
$ 4,231,507
Six Months Ended December 31, 2023
Common Shares and
Additional Paid in Capital
Treasury Stock
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interests
Total
Shares
Amount
Shares
Amount
Balance as of June 30, 2023
270,903
$ 2,176,947
(3,536)
$ (151,597)
$ 2,048,984
$ (53,559)
$ 1,329
$ 4,022,104
Issuance of Common Shares
Under employee stock option plans
425
14,003
—
—
—
—
—
14,003
Under employee stock purchase plans
527
17,011
—
—
—
—
—
17,011
Share-based compensation
—
76,997
—
—
—
—
—
76,997
Purchase of treasury stock
—
—
(1,400)
(53,085)
—
—
—
(53,085)
Issuance of treasury stock
—
(23,102)
536
25,593
(2,491)
—
—
—
Dividends declared
($0.50 per Common Share)
—
—
—
—
(135,426)
—
—
(135,426)
Other comprehensive income (loss) – net
—
—
—
—
—
(29,940)
—
(29,940)
Net income for the period
—
—
—
—
118,576
—
107
118,683
Balance as of December 31, 2023
271,855
$ 2,261,856
(4,400)
$ (179,089)
$ 2,029,643
$ (83,499)
$ 1,436
$ 4,030,347
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars)
(unaudited)
Three Months Ended
December 31,
Six Months Ended
December 31,
2024
2023
2024
2023
Cash flows from operating activities:
Net income for the period
$ 229,906
$ 37,737
$ 314,328
$ 118,683
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of intangible assets
160,130
218,124
321,049
449,231
Share-based compensation expense
30,361
40,175
59,919
77,270
Pension expense
3,350
3,212
6,813
6,383
Amortization of debt discount and issuance costs
5,499
7,325
10,795
12,821
Write-off of right of use assets
1,385
6,248
1,385
10,963
Adjustment to gain on AMC Divestiture
4,175
—
4,175
—
Loss on sale and write down of property and equipment, net
437
1,419
439
1,877
Deferred taxes
(10,827)
(88,400)
(52,977)
(177,030)
Share in net (income) loss of equity investees
(1,538)
8,482
(1,993)
18,178
Changes in financial instruments
(45,549)
38,117
(20,614)
20,222
Changes in operating assets and liabilities:
Accounts receivable
(15,728)
(91,589)
41,879
(60,285)
Contract assets
(26,097)
(24,061)
(59,946)
(46,627)
Prepaid expenses and other current assets
32,427
(15,337)
54,578
3,989
Income taxes
(3,218)
29,136
(196,727)
58,733
Accounts payable and accrued liabilities
(20,590)
76,058
(128,110)
(48,156)
Deferred revenue
5,124
107,974
(71,407)
(42,502)
Other assets
3,306
1,114
(1,436)
5,218
Operating lease assets and liabilities, net
(4,561)
(5,081)
(11,964)
(11,194)
Net cash provided by operating activities
347,992
350,653
270,186
397,774
Cash flows from investing activities:
Additions of property and equipment
(41,269)
(45,240)
(80,585)
(82,779)
Purchase of Micro Focus, net of cash acquired
—
—
—
(9,272)
Adjustment to proceeds from AMC Divestiture
(11,686)
—
(11,686)
—
Proceeds from net investment hedge derivative contracts
—
—
2,519
1,966
Other investing activities
5,535
(1,229)
5,892
(6,783)
Net cash used in investing activities
(47,420)
(46,469)
(83,860)
(96,868)
Cash flows from financing activities:
Proceeds from issuance of Common Shares from exercise of stock options and ESPP
8,291
17,804
17,740
29,257
Repayment of long-term debt and Revolver
(8,963)
(186,463)
(17,926)
(372,926)
Net change in transition services agreement obligation
26,233
—
21,938
—
Debt issuance costs
(1,066)
(831)
(1,066)
(2,792)
Repurchase of Common Shares
(66,003)
—
(153,406)
—
Purchase of treasury stock
(40,023)
—
(65,023)
(53,085)
Payments of dividends to shareholders
(68,313)
(66,414)
(137,374)
(133,379)
Net cash used in financing activities
(149,844)
(235,904)
(335,117)
(532,925)
Foreign exchange gain (loss) on cash held in foreign currencies
(28,930)
15,042
(9,794)
3,539
Increase (decrease) in cash, cash equivalents and restricted cash during the period
121,798
83,322
(158,585)
(228,480)
Cash, cash equivalents and restricted cash at beginning of the period
1,002,410
922,150
1,282,793
1,233,952
Cash, cash equivalents and restricted cash at end of the period
$ 1,124,208
$ 1,005,472
$ 1,124,208
$ 1,005,472
OPEN TEXT CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars)
(unaudited)
Reconciliation of cash, cash equivalents and restricted cash:
December 31, 2024
December 31, 2023
Cash and cash equivalents
$ 1,122,192
$ 1,003,134
Restricted cash (1)
2,016
2,338
Total cash, cash equivalents and restricted cash
$ 1,124,208
$ 1,005,472
(1) Restricted cash is classified under the Prepaid expenses and other current assets and Other assets line items on the Consolidated Balance Sheets.
Notes
(1) All dollar amounts in this press release are in U.S. Dollars unless otherwise indicated.
(2) Use of Non-GAAP Financial Measures: In addition to reporting financial results in accordance with U.S. GAAP, the Company provides certain financial measures that are not in accordance with U.S. GAAP (Non-GAAP). These Non-GAAP financial measures have certain limitations in that they do not have a standardized meaning and thus the Company’s definition may be different from similar Non-GAAP financial measures used by other companies and/or analysts and may differ from period to period. Thus it may be more difficult to compare the Company’s financial performance to that of other companies. However, the Company’s management compensates for these limitations by providing the relevant disclosure of the items excluded in the calculation of these Non-GAAP financial measures both in its reconciliation to the U.S. GAAP financial measures and its condensed consolidated financial statements, all of which should be considered when evaluating the Company’s results.
The Company uses these Non-GAAP financial measures to supplement the information provided in its condensed consolidated financial statements, which are presented in accordance with U.S. GAAP. The presentation of Non-GAAP financial measures is not meant to be a substitute for financial measures presented in accordance with U.S. GAAP, but rather should be evaluated in conjunction with and as a supplement to such U.S. GAAP measures. OpenText strongly encourages investors to review its financial information in its entirety and not to rely on a single financial measure. The Company therefore believes that despite these limitations, it is appropriate to supplement the disclosure of the U.S. GAAP measures with certain Non-GAAP measures defined below.
Non-GAAP-based net income and Non-GAAP-based EPS, attributable to OpenText, are consistently calculated as GAAP-based net income (loss) or earnings (loss) per share, attributable to OpenText, on a diluted basis, excluding the effects of the amortization of acquired intangible assets, other income (expense), share-based compensation, and special charges (recoveries), all net of tax and any tax benefits/expense items unrelated to current period income, as further described in the tables below. Non-GAAP-based gross profit is the arithmetical sum of GAAP-based gross profit and the amortization of acquired technology-based intangible assets and share-based compensation within cost of sales. Non-GAAP-based gross margin is calculated as Non-GAAP-based gross profit expressed as a percentage of total revenue. Non-GAAP-based income from operations is calculated as GAAP-based income from operations, excluding the amortization of acquired intangible assets, special charges (recoveries), and share-based compensation expense.
Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) is consistently calculated as GAAP-based net income (loss), attributable to OpenText, excluding interest income (expense), provision for (recovery of) income taxes, depreciation and amortization of acquired intangible assets, other income (expense), share-based compensation and special charges (recoveries). Adjusted EBITDA margin is calculated as adjusted EBITDA expressed as a percentage of total revenue.
The Company’s management believes that the presentation of the above defined Non-GAAP financial measures provides useful information to investors because they portray the financial results of the Company before the impact of certain non-operational charges. The use of the term “non-operational charge” is defined for this purpose as an expense that does not impact the ongoing operating decisions taken by the Company’s management. These items are excluded based upon the way the Company’s management evaluates the performance of the Company’s business for use in the Company’s internal reports and are not excluded in the sense that they may be used under U.S. GAAP.
The Company does not acquire businesses on a predictable cycle, and therefore believes that the presentation of Non-GAAP measures, which in certain cases adjust for the impact of amortization of intangible assets and the related tax effects that are primarily related to acquisitions, will provide readers of financial statements with a more consistent basis for comparison across accounting periods and be more useful in helping readers understand the Company’s operating results and underlying operational trends. Additionally, the Company has engaged in various restructuring activities over the past several years, primarily due to acquisitions and in response to our return to office planning, that have resulted in costs associated with reductions in headcount, consolidation of leased facilities and related costs, all which are recorded under the Company’s “Special charges (recoveries)” caption on the Consolidated Statements of Income. Each restructuring activity is a discrete event based on a unique set of business objectives or circumstances, and each differs in terms of its operational implementation, business impact and scope, and the size of each restructuring plan can vary significantly from period to period. Therefore, the Company believes that the exclusion of these special charges (recoveries) will also better aid readers of financial statements in the understanding and comparability of the Company’s operating results and underlying operational trends.
In summary, the Company believes the provision of supplemental Non-GAAP measures allow investors to evaluate the operational and financial performance of the Company’s core business using the same evaluation measures that management uses, and is therefore a useful indication of OpenText’s performance or expected performance of future operations and facilitates period-to-period comparison of operating performance (although prior performance is not necessarily indicative of future performance). As a result, the Company considers it appropriate and reasonable to provide, in addition to U.S. GAAP measures, supplementary Non-GAAP financial measures that exclude certain items from the presentation of its financial results. Information reconciling certain forward-looking GAAP measures to non-GAAP measures related to F’25 targets and F’27 aspirations, including A-EBITDA is not available without unreasonable effort due to high variability, complexity and uncertainty with respect to forecasting and quantifying certain amounts that are necessary for such reconciliations.
The following charts provide unaudited reconciliations of U.S. GAAP-based financial measures to Non-GAAP-based financial measures for the following periods presented. The Micro Focus Acquisition significantly impacts period-over-period comparability.
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures
for the three months ended December 31, 2024
(In thousands, except for per share data)
Three Months Ended December 31, 2024
GAAP-based
Measures
GAAP-based
Measures
% of Total
Revenue
Adjustments
Note
Non-GAAP-
based
Measures
Non-GAAP-
based
Measures
% of Total
Revenue
Cost of revenues
Cloud services and subscriptions
$ 172,288
$ (2,796)
(1)
$ 169,492
Customer support
62,656
(1,139)
(1)
61,517
Professional service and other
68,041
(1,273)
(1)
66,768
Amortization of acquired technology-based intangible assets
47,203
(47,203)
(2)
—
GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%)
977,976
73.3 %
52,411
(3)
1,030,387
77.2 %
Operating expenses
Research and development
180,727
(7,656)
(1)
173,071
Sales and marketing
273,929
(11,223)
(1)
262,706
General and administrative
99,356
(6,274)
(1)
93,082
Amortization of acquired customer-based intangible assets
81,048
(81,048)
(2)
—
Special charges (recoveries)
15,238
(15,238)
(4)
—
GAAP-based income from operations / Non-GAAP-based income from operations
295,799
173,850
(5)
469,649
Other income (expense), net
68,615
(68,615)
(6)
—
Provision for income taxes
50,893
41,755
(7)
92,648
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
229,862
63,480
(8)
293,342
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
$ 0.87
$ 0.24
(8)
$ 1.11
(1)
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
(2)
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
(3)
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
(4)
Adjustment relates to the exclusion of special charges (recoveries) from our Non-GAAP-based operating expenses as special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations and are therefore excluded from our internal analysis of operating results.
(5)
GAAP-based and Non-GAAP-based income from operations stated in dollars.
(6)
Adjustment relates to the exclusion of other income (expense) from our Non-GAAP-based operating expenses as other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results. Other income (expense) also includes unrealized and realized gains (losses) on our derivatives which are not designated as hedges. We exclude gains and losses on these derivatives as we do not believe they are reflective of our ongoing business and operating results.
(7)
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 18% and a Non-GAAP-based tax rate of approximately 24% ; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based net income. Such excluded items include amortization, share-based compensation, special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves and “book to return” adjustments for tax return filings and tax assessments. Beginning in Fiscal 2025, net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 have been fully utilized and are no longer included. In arriving at our Non-GAAP-based tax rate of approximately 24%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
(8)
Reconciliation of GAAP-based income to Non-GAAP-based net income:
Three Months Ended December 31, 2024
Per share diluted
GAAP-based net income, attributable to OpenText
$ 229,862
$ 0.87
Add (deduct):
Amortization
128,251
0.49
Share-based compensation
30,361
0.11
Special charges (recoveries)
15,238
0.06
Other (income) expense, net
(68,615)
(0.26)
GAAP-based provision for income taxes
50,893
0.19
Non-GAAP-based provision for income taxes
(92,648)
(0.35)
Non-GAAP-based net income, attributable to OpenText
$ 293,342
$ 1.11
Reconciliation of Adjusted EBITDA
Three Months Ended December 31, 2024
GAAP-based net income, attributable to OpenText
$ 229,862
Add:
Provision for income taxes
50,893
Interest and other related expense, net
83,615
Amortization of acquired technology-based intangible assets
47,203
Amortization of acquired customer-based intangible assets
81,048
Depreciation
31,879
Share-based compensation
30,361
Special charges (recoveries)
15,238
Other (income) expense, net
(68,615)
Adjusted EBITDA
$ 501,484
GAAP-based net income margin
17.2 %
Adjusted EBITDA margin
37.6 %
Reconciliation of Free cash flows
Three Months Ended December 31, 2024
GAAP-based cash flows provided by operating activities
$ 347,992
Add:
Capital expenditures (1)
$ (41,269)
Free cash flows
$ 306,723
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows.
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures
for the six months ended December 31, 2024
(In thousands, except for per share data)
Six Months Ended December 31, 2024
GAAP-based
Measures
GAAP-based
Measures
% of Total
Revenue
Adjustments
Note
Non-GAAP-
based
Measures
Non-GAAP-
based
Measures
% of Total
Revenue
Cost of revenues
Cloud services and subscriptions
$ 347,545
$ (4,982)
(1)
$ 342,563
Customer support
125,230
(2,481)
(1)
122,749
Professional service and other
134,956
(2,587)
(1)
132,369
Amortization of acquired technology-based intangible assets
94,447
(94,447)
(2)
—
GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%)
1,888,334
72.5 %
104,497
(3)
1,992,831
76.5 %
Operating expenses
Research and development
371,420
(15,823)
(1)
355,597
Sales and marketing
519,811
(20,538)
(1)
499,273
General and administrative
206,086
(13,508)
(1)
192,578
Amortization of acquired customer-based intangible assets
162,552
(162,552)
(2)
—
Special charges (recoveries)
62,374
(62,374)
(4)
—
GAAP-based income from operations / Non-GAAP-based income from operations
502,041
379,292
(5)
881,333
Other income (expense), net
32,960
(32,960)
(6)
—
Provision for income taxes
52,776
118,448
(7)
171,224
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
314,230
227,884
(8)
542,114
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
$ 1.18
$ 0.85
(8)
$ 2.03
(1)
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
(2)
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
(3)
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
(4)
Adjustment relates to the exclusion of special charges (recoveries) from our Non-GAAP-based operating expenses as special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations and are therefore excluded from our internal analysis of operating results.
(5)
GAAP-based and Non-GAAP-based income from operations stated in dollars.
(6)
Adjustment relates to the exclusion of other income (expense) from our Non-GAAP-based operating expenses as other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results. Other income (expense) also includes unrealized and realized gains (losses) on our derivatives which are not designated as hedges. We exclude gains and losses on these derivatives as we do not believe they are reflective of our ongoing business and operating results.
(7)
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 14% and a Non-GAAP-based tax rate of approximately 24%; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based net income. Such excluded items include amortization, share-based compensation, special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves and “book to return” adjustments for tax return filings and tax assessments. Beginning in Fiscal 2025, net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 have been fully utilized and are no longer included. In arriving at our Non-GAAP-based tax rate of approximately 24%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
(8)
Reconciliation of GAAP-based net income to Non-GAAP-based net income:
Six Months Ended December 31, 2024
Per share diluted
GAAP-based net income, attributable to OpenText
$ 314,230
$ 1.18
Add (deduct):
Amortization
256,999
0.96
Share-based compensation
59,919
0.22
Special charges (recoveries)
62,374
0.23
Other (income) expense, net
(32,960)
(0.12)
GAAP-based provision for income taxes
52,776
0.20
Non-GAAP-based provision for income taxes
(171,224)
(0.64)
Non-GAAP-based net income, attributable to OpenText
$ 542,114
$ 2.03
Reconciliation of Adjusted EBITDA
Six Months Ended December 31, 2024
GAAP-based net income, attributable to OpenText
$ 314,230
Add:
Provision for income taxes
52,776
Interest and other related expense, net
167,897
Amortization of acquired technology-based intangible assets
94,447
Amortization of acquired customer-based intangible assets
162,552
Depreciation
64,050
Share-based compensation
59,919
Special charges (recoveries)
62,374
Other (income) expense, net
(32,960)
Adjusted EBITDA
$ 945,285
GAAP-based net income margin
12.1 %
Adjusted EBITDA margin
36.3 %
Reconciliation of Free cash flows
Six Months Ended December 31, 2024
GAAP-based cash flows provided by operating activities
$ 270,186
Add:
Capital expenditures (1)
(80,585)
Free cash flows
$ 189,601
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows.
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures
for the three months ended September 30, 2024
(In thousands, except for per share data)
Three Months Ended September 30, 2024
GAAP-based
Measures
GAAP-based
Measures
% of Total
Revenue
Adjustments
Note
Non-GAAP-
based
Measures
Non-GAAP-
based
Measures
% of Total
Revenue
Cost of revenues
Cloud services and subscriptions
$ 175,257
$ (2,186)
(1)
$ 173,071
Customer support
62,574
(1,342)
(1)
61,232
Professional service and other
66,915
(1,314)
(1)
65,601
Amortization of acquired technology-based intangible assets
47,244
(47,244)
(2)
—
GAAP-based gross profit and gross margin (%) /Non-GAAP-based gross profit and gross margin (%)
910,358
71.7 %
52,086
(3)
962,444
75.8 %
Operating expenses
Research and development
190,693
(8,167)
(1)
182,526
Sales and marketing
245,882
(9,315)
(1)
236,567
General and administrative
106,730
(7,234)
(1)
99,496
Amortization of acquired customer-based intangible assets
81,504
(81,504)
(2)
—
Special charges (recoveries)
47,136
(47,136)
(4)
—
GAAP-based income from operations / Non-GAAP-based income from operations
206,242
205,442
(5)
411,684
Other income (expense), net
(35,655)
35,655
(6)
—
Provision for income taxes
1,883
76,693
(7)
78,576
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
84,368
164,404
(8)
248,772
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
$ 0.32
$ 0.61
(8)
$ 0.93
(1)
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
(2)
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
(3)
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
(4)
Adjustment relates to the exclusion of special charges (recoveries) from our Non-GAAP-based operating expenses as special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations and are therefore excluded from our internal analysis of operating results.
(5)
GAAP-based and Non-GAAP-based income from operations stated in dollars.
(6)
Adjustment relates to the exclusion of other income (expense) from our Non-GAAP-based operating expenses as other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results. Other income (expense) also includes unrealized and realized gains (losses) on our derivatives which are not designated as hedges. We exclude gains and losses on these derivatives as we do not believe they are reflective of our ongoing business and operating results.
(7)
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 2% and a Non-GAAP-based tax rate of approximately 24%; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based net income. Such excluded items include amortization, share-based compensation, special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves and “book to return” adjustments for tax return filings and tax assessments. Beginning in Fiscal 2025, net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 have been fully utilized and are no longer included. In arriving at our Non-GAAP-based tax rate of approximately 24%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
(8)
Reconciliation of GAAP-based net income to Non-GAAP-based net income:
Three Months Ended September 30, 2024
Per share diluted
GAAP-based net income, attributable to OpenText
$ 84,368
$ 0.32
Add (deduct):
Amortization
128,748
0.47
Share-based compensation
29,558
0.11
Special charges (recoveries)
47,136
0.18
Other (income) expense, net
35,655
0.13
GAAP-based provision for income taxes
1,883
0.01
Non-GAAP-based provision for income taxes
(78,576)
(0.29)
Non-GAAP-based net income, attributable to OpenText
$ 248,772
$ 0.93
Reconciliation of Adjusted EBITDA
Three Months Ended September 30, 2024
GAAP-based net income, attributable to OpenText
$ 84,368
Add (deduct):
Provision for income taxes
1,883
Interest and other related expense, net
84,282
Amortization of acquired technology-based intangible assets
47,244
Amortization of acquired customer-based intangible assets
81,504
Depreciation
32,171
Share-based compensation
29,558
Special charges (recoveries)
47,136
Other (income) expense, net
35,655
Adjusted EBITDA
$ 443,801
GAAP-based net income margin
6.6 %
Adjusted EBITDA margin
35.0 %
Reconciliation of Free cash flows
Three Months Ended September 30, 2024
GAAP-based cash flows provided by operating activities
$ (77,806)
Add:
Capital expenditures (1)
(39,316)
Free cash flows
$ (117,122)
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows.
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures
for the three months ended December 31, 2023
(In thousands, except for per share data)
Three Months Ended December 31, 2023
GAAP-based
Measures
GAAP-based
Measures
% of Total
Revenue
Adjustments
Note
Non-GAAP-
based
Measures
Non-GAAP-
based
Measures
% of Total
Revenue
Cost of revenues
Cloud services and subscriptions
$ 180,148
$ (3,609)
(1)
$ 176,539
Customer support
73,374
(1,128)
(1)
72,246
Professional service and other
75,459
(1,756)
(1)
73,703
Amortization of acquired technology-based intangible assets
70,784
(70,784)
(2)
—
GAAP-based gross profit and gross margin (%) /Non-GAAP-based gross profit and gross margin (%)
1,129,120
73.6 %
77,277
(3)
1,206,397
78.6 %
Operating expenses
Research and development
212,855
(12,767)
(1)
200,088
Sales and marketing
287,628
(13,227)
(1)
274,401
General and administrative
173,264
(7,688)
(1)
165,576
Amortization of acquired customer-based intangible assets
113,925
(113,925)
(2)
—
Special charges (recoveries)
54,166
(54,166)
(4)
—
GAAP-based income from operations / Non-GAAP-based income from operations
253,867
279,050
(5)
532,917
Other income (expense), net
(68,784)
68,784
(6)
—
Provision for income taxes
8,054
47,054
(7)
55,108
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
37,675
300,780
(8)
338,455
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
$ 0.14
$ 1.10
(8)
$ 1.24
(1)
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
(2)
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
(3)
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
(4)
Adjustment relates to the exclusion of special charges (recoveries) from our Non-GAAP-based operating expenses as special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations and are therefore excluded from our internal analysis of operating results.
(5)
GAAP-based and Non-GAAP-based income from operations stated in dollars.
(6)
Adjustment relates to the exclusion of other income (expense) from our Non-GAAP-based operating expenses as other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results. Other income (expense) also includes unrealized and realized gains (losses) on our derivatives which are not designated as hedges. We exclude gains and losses on these derivatives as we do not believe they are reflective of our ongoing business and operating results.
(7)
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 18% and a Non-GAAP-based tax rate of approximately 14%; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based net income. Such excluded items include amortization, share-based compensation, special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves and “book to return” adjustments for tax return filings and tax assessments. Included is the amount of net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 assumed to be allocable to the current period based on the forecasted utilization period. In arriving at our Non-GAAP-based tax rate of approximately 14%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
(8)
Reconciliation of GAAP-based net income to Non-GAAP-based net income:
Three Months Ended December 31, 2023
Per share diluted
GAAP-based net income, attributable to OpenText
$ 37,675
$ 0.14
Add (deduct):
Amortization
184,709
0.68
Share-based compensation
40,175
0.15
Special charges (recoveries)
54,166
0.20
Other (income) expense, net
68,784
0.24
GAAP-based provision for income taxes
8,054
0.03
Non-GAAP-based provision for income taxes
(55,108)
(0.20)
Non-GAAP-based net income, attributable to OpenText
$ 338,455
$ 1.24
Reconciliation of Adjusted EBITDA
Three Months Ended December 31, 2023
GAAP-based net income, attributable to OpenText
$ 37,675
Add (deduct):
Provision for income taxes
8,054
Interest and other related expense, net
139,292
Amortization of acquired technology-based intangible assets
70,784
Amortization of acquired customer-based intangible assets
113,925
Depreciation
33,415
Share-based compensation
40,175
Special charges (recoveries)
54,166
Other (income) expense, net
68,784
Adjusted EBITDA
$ 566,270
GAAP-based net income margin
2.5 %
Adjusted EBITDA margin
36.9 %
Reconciliation of Free cash flows
Three Months Ended December 31, 2023
GAAP-based cash flows provided by operating activities
$ 350,653
Add:
Capital expenditures (1)
(45,240)
Free cash flows
$ 305,413
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows.
Reconciliation of selected GAAP-based measures to Non-GAAP-based measures
for the six months ended December 31, 2023
(In thousands, except for per share data)
Six Months Ended December 31, 2023
GAAP-based
Measures
GAAP-based
Measures
% of Total
Revenue
Adjustments
Note
Non-GAAP-
based
Measures
Non-GAAP-
based
Measures
% of Total
Revenue
Cost of revenues
Cloud services and subscriptions
$ 351,560
$ (6,600)
(1)
$ 344,960
Customer support
148,388
(2,186)
(1)
146,202
Professional service and other
155,381
(3,638)
(1)
151,743
Amortization of acquired technology-based intangible assets
147,608
(147,608)
(2)
—
GAAP-based gross profit and gross margin (%) / Non-GAAP-based gross profit and gross margin (%)
2,147,538
72.5 %
160,032
(3)
2,307,570
78.0 %
Operating expenses
Research and development
439,086
(24,501)
(1)
414,585
Sales and marketing
567,635
(25,034)
(1)
542,601
General and administrative
304,475
(15,311)
(1)
289,164
Amortization of acquired customer-based intangible assets
234,117
(234,117)
(2)
—
Special charges (recoveries)
67,960
(67,960)
(4)
—
GAAP-based income from operations / Non-GAAP-based income from operations
466,759
526,955
(5)
993,714
Other income (expense), net
(48,614)
48,614
(6)
—
Provision for income taxes
18,406
81,367
(7)
99,773
GAAP-based net income / Non-GAAP-based net income, attributable to OpenText
118,576
494,202
(8)
612,778
GAAP-based earnings per share / Non-GAAP-based earnings per share-diluted, attributable to OpenText
$ 0.44
$ 1.81
(8)
$ 2.25
(1)
Adjustment relates to the exclusion of share-based compensation expense from our Non-GAAP-based operating expenses as this expense is excluded from our internal analysis of operating results.
(2)
Adjustment relates to the exclusion of amortization expense from our Non-GAAP-based operating expenses as the timing and frequency of amortization expense is dependent on our acquisitions and is hence excluded from our internal analysis of operating results.
(3)
GAAP-based and Non-GAAP-based gross profit stated in dollars and gross margin stated as a percentage of total revenue.
(4)
Adjustment relates to the exclusion of special charges (recoveries) from our Non-GAAP-based operating expenses as special charges (recoveries) are generally incurred in the periods relevant to an acquisition and include certain charges or recoveries that are not indicative or related to continuing operations and are therefore excluded from our internal analysis of operating results.
(5)
GAAP-based and Non-GAAP-based income from operations stated in dollars.
(6)
Adjustment relates to the exclusion of other income (expense) from our Non-GAAP-based operating expenses as other income (expense) generally relates to the transactional impact of foreign exchange and is generally not indicative or related to continuing operations and is therefore excluded from our internal analysis of operating results. Other income (expense) also includes our share of income (losses) from our holdings in investments as a limited partner. We do not actively trade equity securities in these privately held companies nor do we plan our ongoing operations based around any anticipated fundings or distributions from these investments. We exclude gains and losses on these investments as we do not believe they are reflective of our ongoing business and operating results. Other income (expense) also includes unrealized and realized gains (losses) on our derivatives which are not designated as hedges. We exclude gains and losses on these derivatives as we do not believe they are reflective of our ongoing business and operating results.
(7)
Adjustment relates to differences between the GAAP-based tax provision rate of approximately 13% and a Non-GAAP-based tax rate of approximately 14%; these rate differences are due to the income tax effects of items that are excluded for the purpose of calculating Non-GAAP-based net income. Such excluded items include amortization, share-based compensation, special charges (recoveries) and other income (expense), net. Also excluded are tax benefits/expense items unrelated to current period income such as changes in reserves for tax uncertainties and valuation allowance reserves and “book to return” adjustments for tax return filings and tax assessments. Included is the amount of net tax benefits arising from the internal reorganization that occurred in Fiscal 2017 assumed to be allocable to the current period based on the forecasted utilization period. In arriving at our Non-GAAP-based tax rate of approximately 14%, we analyzed the individual adjusted expenses and took into consideration the impact of statutory tax rates from local jurisdictions incurring the expense.
(8)
Reconciliation of GAAP-based net income to Non-GAAP-based net income:
Six Months Ended December 31, 2023
Per share diluted
GAAP-based net income, attributable to OpenText
$ 118,576
$ 0.44
Add (deduct):
Amortization
381,725
1.40
Share-based compensation
77,270
0.29
Special charges (recoveries)
67,960
0.25
Other (income) expense, net
48,614
0.16
GAAP-based provision for income taxes
18,406
0.07
Non-GAAP-based provision for income taxes
(99,773)
(0.36)
Non-GAAP-based net income, attributable to OpenText
$ 612,778
$ 2.25
Reconciliation of Adjusted EBITDA
Six Months Ended December 31, 2023
GAAP-based net income, attributable to OpenText
$ 118,576
Add:
Provision for income taxes
18,406
Interest and other related expense, net
281,056
Amortization of acquired technology-based intangible assets
147,608
Amortization of acquired customer-based intangible assets
234,117
Depreciation
67,506
Share-based compensation
77,270
Special charges (recoveries)
67,960
Other (income) expense, net
48,614
Adjusted EBITDA
$ 1,061,113
GAAP-based net income margin
4.0 %
Adjusted EBITDA margin
35.8 %
Reconciliation of Free cash flows
Six Months Ended December 31, 2023
GAAP-based cash flows provided by operating activities
$ 397,774
Add:
Capital expenditures (1)
(82,779)
Free cash flows
$ 314,995
(1) Defined as “Additions of property and equipment” in the Consolidated Statements of Cash Flows.
(3) The following tables provide a composition of our major currencies for revenue and expenses, expressed as a percentage, for the three and six months ended December 31, 2024 and 2023:
Three Months Ended December 31, 2024
Three Months Ended December 31, 2023
Currencies
% of Revenue
% of Expenses(1)
% of Revenue
% of Expenses(1)
EURO
23 %
13 %
23 %
12 %
GBP
5 %
7 %
4 %
7 %
CAD
3 %
10 %
3 %
9 %
USD
58 %
46 %
59 %
51 %
Other
11 %
24 %
11 %
21 %
Total
100 %
100 %
100 %
100 %
Six Months Ended December 31, 2024
Six Months Ended December 31, 2023
Currencies
% of Revenue
% of Expenses(1)
% of Revenue
% of Expenses(1)
EURO
23 %
12 %
22 %
11 %
GBP
5 %
7 %
5 %
8 %
CAD
3 %
10 %
3 %
10 %
USD
59 %
48 %
59 %
51 %
Other
10 %
23 %
11 %
20 %
Total
100 %
100 %
100 %
100 %
(1) Expenses include all cost of revenues and operating expenses included within the Consolidated Statements of Income, except for amortization of intangible assets, share-based compensation and special charges (recoveries).
View original content to download multimedia:https://www.prnewswire.com/news-releases/opentext-reports-second-quarter-fiscal-year-2025-financial-results-302370659.html
SOURCE Open Text Corporation
You may like
Technology
Strategic LiDAR Customer Initiates Production Orders with Sivers Semiconductors
Published
9 minutes agoon
October 20, 2026By
Shipments will begin in Q4 2026 against rolling production orders as the automotive and industrial sensing programs move into production phase in 2027
KISTA, Sweden, Oct. 20, 2026 /PRNewswire/ — Sivers Semiconductors AB (STO: SIVE), a global leader in photonics and wireless technologies, today announced that its strategic LiDAR customer has initiated production orders for its automotive and industrial sensing customers.
Sivers will supply the continuous-wave distributed feedback (CW DFB) lasers and optical amplifiers powering the customer’s LiDAR platforms, positioning the company to support growing demand as production scales.
“We are pleased to see this strategic program advance from design-win to production, with our customer placing first production orders,” said Alex McCann, Managing Director of Sivers Semiconductors’ photonics business. “This key milestone reflects confidence in our technology, our production facility and its reliability to meet the customer’s requirements for volume production. As the program scales, we expect rolling production orders placed to lead times, in line with our customer’s multi-year production forecasts.”
As announced in March 2026, the program represents a significant long-term opportunity, with estimated cumulative revenue potential of USD 53 million to USD 138 million over the customer’s product lifecycle. The opportunity comes amid strong growth in automotive LiDAR, with Yole Group projecting the global market to expand from USD 861 million in 2024 to USD 3.8 billion by 2030, representing a compound annual growth rate of 28 percent. Beyond automotive applications, LiDAR is gaining traction in industrial markets, including robotics and autonomous machinery.
For more information, please visit https://www.sivers-semiconductors.com/.
About Sivers Semiconductors
We are Critical Enablers of a Greener Data Economy with Energy Efficient Photonics & Wireless Solutions. Our differentiated high-precision laser and RF beamformer technologies help our customers in key markets such as AI Data Centers, SATCOM, Defense, and Telecom solve essential performance challenges while enabling a much greener footprint. Visit us at: www.sivers-semiconductors.com.
Forward-looking statements
This press release contains forward-looking statements, including statements regarding expected orders, the timing and scale of the customer’s production ramp, deliveries, market development and revenue potential. Such statements are based on current expectations and are subject to risks and uncertainties, including the customer’s production plans, end-market demand and Sivers’ manufacturing capacity, which could cause actual results to differ materially. Sivers undertakes no obligation to update any forward-looking statements, except as required by applicable law.
Media Contact
Tyler Weiland
Shelton Group
+1-972-571-7834
tweiland@sheltongroup.com
Company Contact
Heine Thorsgaard
CFO
ir@sivers-semiconductors.com
This information was brought to you by Cision http://news.cision.com
View original content:https://www.prnewswire.com/news-releases/strategic-lidar-customer-initiates-production-orders-with-sivers-semiconductors-302913506.html
SOURCE Sivers Semiconductors
Technology
Segway Powersports Returns to EICMA for Fifth Year with Model Year 2027 Lineup and New Off-Road Innovations
Published
9 minutes agoon
October 20, 2026By
MILAN, Oct. 20, 2026 /PRNewswire/ — Segway Powersports is heading back to EICMA for fifth appearance, with new off-road innovations that reflect its “Fear No Place” philosophy. On November 3, the brand will unveil its Model Year 2027 (MY2027) lineup at a product launch in Milan. From upgraded ATVs to the debut of its new flagship two-row UTV and next-generation of iFUN system connected technology, the preview promises exciting developments in design, performance and the riding experience.
Segway Powersports will occupy approximately 880 square meters at EICMA 2026, setting the stage for its upcoming product launch:
Location: Hall 14, Booth I06Launch Date & Time: November 3 at 3:30 p.m. (Milan local time)
For Segway Powersports, off-road riding has always been about more than reaching a destination. It’s about taking on unfamiliar terrain with confidence and discovering new possibilities along the way. As Segway’s professional-grade, high-performance powersports line for global markets, the brand is built around the qualities riders depend on when conditions get tough: strong performance, reliable durability and confident handling.
Expertise, the pursuit of excellence and a spirit of exploration are at the heart of Segway Powersports. Together, these values shape the brand’s “Fear No Place” philosophy and its drive to push riding capabilities further. EICMA offers another opportunity to bring that philosophy into sharper focus and strengthen the brand’s identity in the global powersports market.
Beyond performance, Segway Powersports is forging a distinct visual identity anchored by Rider Red——its signature color-paired with the dedicated Segway Powersports logo. Consistently applied across vehicle designs and brand materials, the color creates a bold, instantly recognizable brand presence.
At this year’s EICMA, the MY2027 lineup will take center stage. Fresh designs, stronger performance and a more engaging riding experience are the key upgrades to look forward to. Meanwhile, the new flagship two-row UTV will make its Milan debut with an all-weather cabin comfort concept.
Smart connectivity will be another highlight. The next-generation connect system iFUN will make interactions between riders and their vehicles smarter and more intuitive.
With the upcoming launch, Segway Powersports aims to offer a more complete off-road lineup for a wider range of terrains and riding needs. From trail adventures and outings with companions to practical tasks, the expanded range gives riders more ways to make the most of every journey.
The Segway Powersports booth will also feature a special highlight: a race-prepared vehicle that claimed second place in the SSV class at the 2026 European Bajas Championship. Visitors can get a closer look at the race vehicle and a taste of competitive off-road racing.
Media, dealers, partners and consumers are invited to follow the Segway Powersports product launch on November 3 at 3:30 p.m. (Milan local time) in Hall 14, Booth I06 and discover what’s next for Segway Powersports.
About Segway Powersports
Segway Powersports is Segway’s professional-grade, high-performance powersports line for global markets. Guided by expertise, the pursuit of excellence and a spirit of exploration, the brand develops off-road vehicles that combine powerful performance, strong torque, reliable durability and responsive handling. Built for diverse and demanding terrain, its vehicles give riders the confidence to take on new challenges, reflecting the brand’s “Fear No Place” philosophy.
Contact: media@powersports.segway.com
View original content to download multimedia:https://www.prnewswire.co.uk/news-releases/segway-powersports-returns-to-eicma-for-fifth-year-with-model-year-2027-lineup-and-new-off-road-innovations-302913508.html
Technology
ShaMaran Announces Investment in Iraq and Contemplated Bond Issuance
Published
9 minutes agoon
October 20, 2026By
HAMILTON, Bermuda, Oct. 20, 2026 /PRNewswire/ — ShaMaran Petroleum Ltd. (“ShaMaran” or the “Company”) (Euronext Growth Oslo: SNM) (Nasdaq First North Stockholm: SNM) announces the expansion of the Company’s strategic collaboration with HKN Energy (“HKN”) into Federal Iraq. Building on their joint ventures across the Atrush and Sarsang oil fields in the Kurdistan Region of Iraq, HKN and ShaMaran are extending their cooperation into Federal Iraq through the Hamrin oil development and production contract (“DPC”). PDF Version
As part of this expansion, ShaMaran will have a 25% shareholding in HKN Hamrin Ltd. (the “Hamrin JV”), the joint venture company holding 100% of the Hamrin DPC. HKN, as the operator of the field, will leverage its operational expertise and established relationship with ShaMaran to advance a major long-term development program.
The Hamrin field is a large discovered and producing oil field previously operated by North Oil Company, an Iraqi state-owned oil company. HKN and ShaMaran will further develop the field with the aim of increasing production above the current 20 Mbopd to maximize recovery over the 25-year term of the DPC. The operator’s and management’s current estimate of remaining gross reserves and resources is in the range of 500 million to one billion barrels. The initial phase of development will target lifting field production to approximately 60 Mbopd by 2028. Further phases of development could target more than doubling those initial production levels, with currently estimated capex for later phases in the range of $2-3 per incremental barrel.
Garrett Soden, Chief Executive Officer of ShaMaran, commented, “The Hamrin investment is a natural extension of our cooperation with HKN, the operator of our two existing assets in the Kurdistan Region of Iraq. The Hamrin field in Federal Iraq is complementary to our existing Kurdistan production and reserves profile, and we expect material synergies from having the same team operate all three assets. Together with HKN, we are committed to increasing Hamrin production to create significant value for Iraq and our shareholders.”
The Hamrin JV farm-in consideration comprises a $35 million carry by ShaMaran of HKN’s share of initial costs in the Hamrin co-venture, with a further $15 million payable out of future cash flow once ShaMaran has recovered its initial investment and carry in full.
Financing – Contemplated Bond Issuance
Elvis Pellumbi, Chief Financial Officer of ShaMaran, commented, “On the back of the attractive Hamrin investment, we are looking to raise a new bond to better reflect the improved credit profile of our expanded asset portfolio, fund Hamrin growth capex and reduce interest costs. We see increased near-term cash flow from our existing assets due to the tri-party export agreement coupled with an enhanced long-term outlook from the addition of future Hamrin cash flows.”
ShaMaran has mandated Pareto Securities AS to be sole bookrunner and manager for a contemplated bond of up to $200 million in order to refinance its existing 2029 bond (ISIN NO0011057622) that has approximately $144 million currently outstanding. The proceeds from the new bond will be used to fund ShaMaran’s share of the Hamrin investment and for general corporate purposes. The Company will host fixed income investor meetings, and a bond issuance may follow subject to market conditions and acceptable terms. It is the Company’s intention to exercise the applicable call option in the existing bond upon successful issuance of the contemplated new bond.
ShaMaran to combine with Gulf Keystone Petroleum Ltd. (“Gulf Keystone”)
ShaMaran and Gulf Keystone today announced that they have signed a merger agreement and a combination agreement to combine their businesses and create a platform for growth in the Kurdistan Region of Iraq and Federal Iraq (the “Transaction”). A copy of the press release can be found at www.shamaranpetroleum.com.
About ShaMaran Petroleum Ltd.
ShaMaran is an independent oil and gas company with non-operated stakes in three fields in Iraq. The Company indirectly holds a 50% working interest in the Atrush Block and an 18% working interest in the Sarsang Block, both in the Kurdistan Region of Iraq. The Company will also hold a 25% interest in the Hamrin JV, which holds the Hamrin DPC in Federal Iraq. The Company is listed in Oslo on Euronext Growth and in Stockholm on Nasdaq First North (ticker “SNM”). ShaMaran is part of the Lundin Group of Companies.
Elvis Pellumbi, CFO, +41 22 560 8600, info@shamaranpetroleum.com, www.shamaranpetroleum.com
This information is information that ShaMaran Petroleum Ltd. is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the contact person set out above, at 8:00 CET on October 20, 2026.
This information is subject to the disclosure requirements pursuant to section 5-12 of the Norwegian Securities Trading Act.
The Company’s certified advisor on Nasdaq First North Growth Market is FNCA Sweden AB.
Forward-Looking Statements
Matters discussed in this announcement may constitute forward-looking statements. The use of any of the words “will”, “expected”, “planned” and similar expressions and statements relating to matters that are not historical facts are intended to identify forward-looking information and are based on the Company’s current belief or assumptions as to the outcome and timing of certain future events. Certain information set forth in this news release contains forward-looking statements.
View original content to download multimedia:https://www.prnewswire.co.uk/news-releases/shamaran-announces-investment-in-iraq-and-contemplated-bond-issuance-302913246.html
Strategic LiDAR Customer Initiates Production Orders with Sivers Semiconductors
Segway Powersports Returns to EICMA for Fifth Year with Model Year 2027 Lineup and New Off-Road Innovations
ShaMaran Announces Investment in Iraq and Contemplated Bond Issuance
Send Rakhi to UK swiftly with UK Gifts Portal
Whiteboard Series with NEAR | Ep: 45 Joel Thorstensson from ceramic.network
Nullmax and Renesas Forge Strategic Partnership to Deliver Competitive ADAS Solutions for the Global Market
Why You Should Build on #NEAR – Co-founder Illia Polosukhin at CV Labs
Whiteboard Series with NEAR | Ep: 45 Joel Thorstensson from ceramic.network
NEAR End of Year Town Hall 2021: The Open Web World, MetaBUILD 2 Hackathon and 2021 recap
Trending
-
Coin Market4 days agoOpenAI model helped itself to testnet crypto, then kept quiet about it
-
Technology5 days agoBorn to Be Open: RoboParty Launches RP1, a Full-Stack Open-Source Humanoid
-
Coin Market5 days agoBitcoin dips to $80.1K as KOSPI closes at its lowest since April
-
Technology4 days agoTucuvi joins the Microsoft Pegasus Program to scale clinically governed AI Care Management across health systems
-
Coin Market4 days agoMSCI adopts index exclusion rules that could oust Strategy
-
Technology4 days agoFF EAI Robotics (FFR) and FF Jointly Launch FF Nova, First Embodied AI Humanoid Robot Priced Below $2,500 in U.S., FF Nova Mini, Physical AI Spark Program Curriculum, Nova Reinforcement Learning Developer Program and Developer Community Recruitment
-
Technology4 days agoBloomberg Law Brings Dockets and Litigation Intelligence to Microsoft Copilot
-
Technology5 days agoLRQA and K-Frontiers strengthen local inspection capabilities in Malaysia through strategic partnership
