Home

Fastly Announces Second Quarter 2025 Financial Results

Record revenue of $148.7 million above high-end of guidance range

Company raises financial guidance for 2025

Fastly, Inc. (NYSE: FSLY), a leader in global edge cloud platforms, today announced financial results for its second quarter ended June 30, 2025.

"Fastly’s second quarter performance resulted in another record revenue quarter, outperforming both our revenue and operating loss guidance. We are raising our financial guidance for 2025 and now expect to generate positive free cash flow for the year,” said Kip Compton, CEO of Fastly. “Our go-to-market transformation is delivering increased customer acquisition, expanded cross-sell opportunities, and market share growth. Customer commitments are also increasing, as reflected by our record RPO at the end of the quarter.”

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Revenue

 

$

148,709

 

 

$

132,371

 

 

$

293,183

 

 

$

265,891

 

Gross margin

 

 

 

 

 

 

 

 

GAAP gross margin

 

 

54.5

%

 

 

55.1

%

 

 

53.9

%

 

 

55.0

%

Non-GAAP gross margin(1)

 

 

59.0

%

 

 

59.4

%

 

 

58.2

%

 

 

59.5

%

Operating loss

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(36,943

)

 

$

(46,734

)

 

$

(75,122

)

 

$

(92,994

)

Non-GAAP operating loss(1)

 

$

(4,594

)

 

$

(11,489

)

 

$

(10,439

)

 

$

(19,998

)

Net loss per share

 

 

 

 

 

 

 

 

GAAP net loss per common share — basic and diluted

 

$

(0.26

)

 

$

(0.32

)

 

$

(0.53

)

 

$

(0.64

)

Non-GAAP net loss per common share — basic and diluted(1)

 

$

(0.03

)

 

$

(0.06

)

 

$

(0.08

)

 

$

(0.10

)

For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this press release.

Second Quarter 2025 Financial Summary

  • Total revenue of $148.7 million, representing 12% year-over-year growth. Network services revenue of $114.9 million, representing 10% year-over-year growth. Security revenue of $29.3 million, representing 15% year-over-year growth. Other revenue of $4.5 million, representing 60% year-over-year growth. Network services revenue includes solutions designed to improve performance of websites, apps, APIs, and digital media. Security revenue includes products designed to protect websites, apps, APIs, and users. Other revenue includes Compute and Observability solutions.
  • Generated $10.9 million of positive free cash flow compared to $18.5 million of negative free cash flow in the second quarter of 2024.
  • GAAP gross margin of 54.5%, compared to 55.1% in the second quarter of 2024. Non-GAAP gross margin1 of 59.0%, compared to 59.4% in the second quarter of 2024.
  • GAAP net loss of $37.5 million, compared to $43.7 million in the second quarter of 2024. Non-GAAP net loss1 of $5.0 million, compared to $8.1 million in the second quarter of 2024.
  • GAAP net loss per basic and diluted share of $0.26, compared to $0.32 in the second quarter of 2024. Non-GAAP net loss per basic and diluted share1 of $0.03, compared to $0.06 in the second quarter of 2024.

Key Metrics

  • Enterprise customer count2 was 622 in the second quarter, up 21 from the second quarter of 2024.
  • Fastly's top ten customers accounted for 31% of revenue in the second quarter compared to 34% in the second quarter of 2024. Revenue from the top ten customers increased 2% year-over-year compared to revenue growth of 17% year-over-year from customers outside the top ten.
  • Last 12-month net retention rate (LTM NRR)3 increased to 104% in the second quarter from 100% in the first quarter of 2025.
  • Remaining Performance Obligations (RPO)4 were $315 million, up 41% from $223 million in the second quarter of 2024.

Second Quarter Business and Product Highlights

  • Product package deals in the second quarter grew more than 50% year-over-year, and those involving renewals grew over 130% year-over-year.
  • Enhanced Fastly DDoS Protection with Attack Insights, providing organizations with deeper visibility into attack mitigation and efficacy validation.
  • Released Fastly AI Bot Management to GA, providing customers with granular control over how AI bots interact with their content and infrastructure without compromising performance.
  • Introduced IPv6 to Origin support in Fastly Delivery, expanding customer reach and flexibility with full dual-stack traffic handling.
  • Added Shielding support to Compute for the Rust SDK, enabling customers to improve cache hit ratio, reduce origin load, and cut egress costs.
  • Expanded into Mexico with the first installed Point of Presence, bringing improved speed, lower latency, and better reliability to customers in the region.

Executive Updates

  • In the second quarter, Kip Compton was appointed as Chief Executive Officer of Fastly, with Albert Thong and Tara Seracka appointed as Chief Marketing Officer and Chief Legal Officer, respectively.
  • Richard Wong has been appointed Chief Financial Officer of Fastly, effective August 11, 2025. Wong succeeds Ronald W. Kisling who is leaving Fastly to pursue new opportunities. Kisling will remain at Fastly in an advisory capacity through September 15, 2025 to help ensure a smooth transition of responsibilities.
  • Scott R. Lovett, Fastly’s current Chief Revenue Officer, has been appointed President, Go to Market, effective immediately. Albert Thong, Chief Marketing Officer at Fastly, will report to Scott as part of this organizational update.

Third Quarter and Full Year 2025 Guidance

 

 

Q3 2025

 

Full Year 2025

Total Revenue (millions)

 

$149.0 - $153.0

 

$594.0 - $602.0

Non-GAAP Operating Income (Loss) (millions)

 

($1.0) - $3.0

 

($9.0) - ($3.0)

Non-GAAP Net Income (Loss) per share (5)(6)

 

($0.02) - $0.02

 

($0.10) - ($0.04)

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 and cannot be reasonably determined or predicted at this time, although it is important to note that these factors could be material to Fastly’s future GAAP financial results.

Conference Call Information

Fastly will host an investor conference call to discuss its results at 1:30 p.m. PT / 4:30 p.m. ET on Wednesday, August 6, 2025.

Date:

Wednesday, August 6, 2025

Time:

1:30 p.m. PT / 4:30 p.m. ET

Webcast:

https://investors.fastly.com

Dial-in:

888-330-2022 (US/CA) or 646-960-0690 (Intl.)

Conf. ID#:

7543239

Please dial in at least 10 minutes prior to the 1:30 p.m. PT start time. A live webcast of the call will be available at https://investors.fastly.com where listeners may log on to the event by selecting the webcast link under the “Quarterly Results” section.

A telephone replay of the conference call will be available at approximately 5:00 p.m. PT, May 7 through May 14, 2025 by dialing 800-770-2030 or 609-800-9909 and entering the passcode 7543239.

About Fastly, Inc.

Fastly’s powerful and programmable edge cloud platform helps the world’s top brands deliver online experiences that are fast, safe, and engaging through edge compute, delivery, security, and observability offerings that improve site performance, enhance security, and empower innovation at global scale. Compared to other providers, Fastly’s powerful, high-performance, and modern platform architecture empowers developers to deliver secure websites and apps with rapid time-to-market and demonstrated, industry-leading cost savings. Organizations around the world trust Fastly to help them upgrade the internet experience, including Reddit, Neiman Marcus, Universal Music Group, and SeatGeek. Learn more about Fastly at https://www.fastly.com, and follow us @fastly.

Forward-Looking Statements

This press release contains “forward-looking” statements that are based on our beliefs and assumptions and on information currently available to us. Forward-looking statements may involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or achievements to be materially different from those expressed or implied by the forward-looking statements. These statements include, but are not limited to, statements regarding our future financial and operating performance and shareholder returns, including our outlook and guidance; our ability to enrich our revenue mix with platform enhancements; the performance of our existing and new platform enhancements; the performance and capabilities of Fastly DDoS Protection, Fastly AI Bot Management, Fastly Delivery, Fastly Compute, and Fastly Next-Gen WAF; expectations regarding customer experiences with Fastly DDoS Protection, Fastly AI Bot Management, Fastly Delivery, Fastly Compute, and Fastly Next-Gen WAF; expectations regarding Fastly’s expansion into certain international markets; Mr. Wong’s appointment as CFO; Mr. Lovett’s appointment as President, Go to Market; and Fastly's strategies, platform, and business plans. Except as required by law, we assume no obligation to update these forward-looking statements publicly or to update the reasons actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future. Important factors that could cause our actual results to differ materially are detailed from time to time in the reports Fastly files with the Securities and Exchange Commission (“SEC”), including those more fully described in Fastly’s Annual Report on Form 10-K for the year ended December 31, 2024. Additional information will also be set forth in Fastly’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, and other filings and reports that Fastly may file from time to time with the SEC. Copies of reports filed with the SEC are posted on Fastly’s website and are available from Fastly without charge.

Use of Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net income (loss), non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases.

Non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating loss, non-GAAP net income (loss) and non-GAAP basic and diluted net loss per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense, amortization of capitalized stock-based compensation - cost of revenue, amortization of acquired intangible assets, and amortization of debt discount and issuance costs.

Adjusted EBITDA: excludes stock-based compensation expense, depreciation and other amortization expenses, amortization of acquired intangible assets, executive transition costs, interest income, interest expense, including amortization of debt discount and issuance costs, other income (expense), net, and income taxes.

Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook.

Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. These are included in our total interest expense.

Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.

Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook.

Executive Transition Costs: consists of one-time cash and non-cash charges recognized with respect to changes in our executive’s employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.

Free Cash Flow: calculated as net cash used in operating activities less purchases of property and equipment, net of proceeds from sale of property and equipment, principal payments of finance lease liabilities, capitalized internal-use software costs and advance payments made related to capital expenditures. Management specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Management considers non-GAAP free cash flow to be a profitability and liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can possibly be used for investing in Fastly's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.

Gain on Modification of Lease: consists of a one-time non-cash charge recognized with respect to the modification of our leases. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook.

Impairment Expense: consists of charges related to our long-lived assets. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.

Income Taxes: consists primarily of expenses recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.

Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.

Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.

Other Income (Expense), Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook.

Stock-Based Compensation Expense: consists of expenses for stock options, restricted stock units, performance awards, restricted stock awards and Employee Stock Purchase Plan ("ESPP") under our equity incentive plans. Although stock-based compensation is an expense for the Company and is viewed as a form of compensation, management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance, primarily because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control.

Amortization of Capitalized Stock-Based Compensation - Cost of Revenue: in order to reflect the performance of our core business, ongoing operating results, or future outlook, and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies, similar to stock-based compensation, management considers it appropriate to exclude amortization of capitalized stock-based compensation from our non-GAAP financial measures.

Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance.

In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this press release.

Key Metrics

1 Beginning with the quarter ended March 31, 2025, we are excluding amortization of capitalized stock-based compensation from our non-GAAP gross margin, Non-GAAP operating loss, and Non-GAAP net loss per common share — basic and diluted and we have accordingly recast the presentation for all prior periods presented to reflect this change.

2 Our number of customers is calculated based on the number of separate identifiable operating entities with which we have a billing relationship in good standing, from which we recognized revenue during the current quarter. Our enterprise customers are defined as those with annualized current quarter revenue in excess of $100,000. This is calculated by taking the revenue for each customer within the quarter and multiplying it by four.

3 We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior twelve-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12-month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model.

4 Remaining Performance Obligations include future committed revenue for periods within current contracts with customers, as well as deferred revenue arising from consideration invoiced for which the related performance obligations have not been satisfied.

5 Non-GAAP Net Income (Loss) per share is calculated as Non-GAAP Net Income (Loss) divided by weighted average basic shares for 2025.

6 Assumes weighted average basic shares outstanding of 148.2 million in Q3 2025 and 146.9 million for the full year 2025.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts, unaudited)

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Revenue

 

$

148,709

 

 

$

132,371

 

 

$

293,183

 

 

$

265,891

 

Cost of revenue(1)

 

 

67,593

 

 

 

59,470

 

 

 

135,269

 

 

 

119,756

 

Gross profit

 

 

81,116

 

 

 

72,901

 

 

 

157,914

 

 

 

146,135

 

Operating expenses:

 

 

 

 

 

 

 

 

Research and development(1)

 

 

42,221

 

 

 

35,106

 

 

 

79,650

 

 

 

73,354

 

Sales and marketing(1)

 

 

51,100

 

 

 

52,959

 

 

 

100,413

 

 

 

102,566

 

General and administrative(1)

 

 

24,323

 

 

 

28,433

 

 

 

52,558

 

 

 

60,072

 

Impairment expense

 

 

415

 

 

 

3,137

 

 

 

415

 

 

 

3,137

 

Total operating expenses

 

 

118,059

 

 

 

119,635

 

 

 

233,036

 

 

 

239,129

 

Loss from operations

 

 

(36,943

)

 

 

(46,734

)

 

 

(75,122

)

 

 

(92,994

)

Interest income

 

 

3,084

 

 

 

3,937

 

 

 

6,059

 

 

 

7,785

 

Interest expense

 

 

(3,164

)

 

 

(464

)

 

 

(6,337

)

 

 

(1,043

)

Other income (expense), net

 

 

39

 

 

 

193

 

 

 

(41

)

 

 

104

 

Loss before income tax expense

 

 

(36,984

)

 

 

(43,068

)

 

 

(75,441

)

 

 

(86,148

)

Income tax expense

 

 

557

 

 

 

661

 

 

 

1,248

 

 

 

1,008

 

Net loss

 

$

(37,541

)

 

$

(43,729

)

 

$

(76,689

)

 

$

(87,156

)

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

 

$

(0.26

)

 

$

(0.32

)

 

$

(0.53

)

 

$

(0.64

)

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

 

 

145,780

 

 

 

137,444

 

 

 

144,539

 

 

 

136,015

 

__________

(1)

Includes stock-based compensation expense as follows:

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Cost of revenue

 

$

2,573

 

$

2,044

 

$

4,512

 

$

4,823

Research and development

 

 

11,755

 

 

7,983

 

 

20,648

 

 

18,306

Sales and marketing

 

 

8,176

 

 

7,058

 

 

14,869

 

 

14,901

General and administrative

 

 

3,831

 

 

9,063

 

 

11,888

 

 

19,939

Total

 

$

26,335

 

$

26,148

 

$

51,917

 

$

57,969

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, unaudited)

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Gross profit

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

81,116

 

 

$

72,901

 

 

$

157,914

 

 

$

146,135

 

Stock-based compensation

 

 

2,573

 

 

 

2,044

 

 

 

4,512

 

 

 

4,823

 

Amortization of capitalized stock-based compensation - Cost of revenue(1)

 

 

1,581

 

 

 

1,184

 

 

 

3,222

 

 

 

2,339

 

Amortization of acquired intangible assets

 

 

2,475

 

 

 

2,475

 

 

 

4,950

 

 

 

4,950

 

Non-GAAP gross profit

 

$

87,745

 

 

$

78,604

 

 

$

170,598

 

 

$

158,247

 

GAAP gross margin

 

 

54.5

%

 

 

55.1

%

 

 

53.9

%

 

 

55.0

%

Non-GAAP gross margin

 

 

59.0

%

 

 

59.4

%

 

 

58.2

%

 

 

59.5

%

 

 

 

 

 

 

 

 

 

Research and development

 

 

 

 

 

 

 

 

GAAP research and development

 

$

42,221

 

 

$

35,106

 

 

$

79,650

 

 

$

73,354

 

Stock-based compensation

 

 

(11,755

)

 

 

(7,983

)

 

 

(20,648

)

 

 

(18,306

)

Non-GAAP research and development

 

$

30,466

 

 

$

27,123

 

 

$

59,002

 

 

$

55,048

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

51,100

 

 

$

52,959

 

 

$

100,413

 

 

$

102,566

 

Stock-based compensation

 

 

(8,176

)

 

 

(7,058

)

 

 

(14,869

)

 

 

(14,901

)

Amortization of acquired intangible assets

 

 

(2,279

)

 

 

(2,301

)

 

 

(4,580

)

 

 

(4,601

)

Non-GAAP sales and marketing

 

$

40,645

 

 

$

43,600

 

 

$

80,964

 

 

$

83,064

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

24,323

 

 

$

28,433

 

 

$

52,558

 

 

$

60,072

 

Stock-based compensation

 

 

(3,831

)

 

 

(9,063

)

 

 

(11,888

)

 

 

(19,939

)

Executive transition costs

 

 

 

 

 

 

 

 

(335

)

 

 

 

Gain on modification of lease

 

 

736

 

 

 

 

 

 

736

 

 

 

 

Non-GAAP general and administrative

 

$

21,228

 

 

$

19,370

 

 

$

41,071

 

 

$

40,133

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(36,943

)

 

$

(46,734

)

 

$

(75,122

)

 

$

(92,994

)

Stock-based compensation

 

 

26,335

 

 

 

26,148

 

 

 

51,917

 

 

 

57,969

 

Amortization of capitalized stock-based compensation - Cost of revenue(1)

 

 

1,581

 

 

 

1,184

 

 

 

3,222

 

 

 

2,339

 

Executive transition costs

 

 

 

 

 

 

 

 

335

 

 

 

 

Amortization of acquired intangible assets

 

 

4,754

 

 

 

4,776

 

 

 

9,530

 

 

 

9,551

 

Gain on modification of lease

 

 

(736

)

 

 

 

 

 

(736

)

 

 

 

Impairment expense

 

 

415

 

 

 

3,137

 

 

 

415

 

 

 

3,137

 

Non-GAAP operating loss

 

$

(4,594

)

 

$

(11,489

)

 

$

(10,439

)

 

$

(19,998

)

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(37,541

)

 

$

(43,729

)

 

$

(76,689

)

 

$

(87,156

)

Stock-based compensation

 

 

26,335

 

 

 

26,148

 

 

 

51,917

 

 

 

57,969

 

Amortization of capitalized stock-based compensation - Cost of revenue(1)

 

 

1,581

 

 

 

1,184

 

 

 

3,222

 

 

 

2,339

 

Executive transition costs

 

 

 

 

 

 

 

 

335

 

 

 

 

Gain on modification of lease

 

 

(736

)

 

 

 

 

 

(736

)

 

 

 

Amortization of acquired intangible assets

 

 

4,754

 

 

 

4,776

 

 

 

9,530

 

 

 

9,551

 

Impairment expense

 

 

415

 

 

 

3,137

 

 

 

415

 

 

 

3,137

 

Amortization of debt discount and issuance costs

 

 

217

 

 

 

349

 

 

 

434

 

 

 

703

 

Non-GAAP net loss

 

$

(4,975

)

 

$

(8,135

)

 

$

(11,572

)

 

$

(13,457

)

Non-GAAP net loss per common share — basic and diluted

 

$

(0.03

)

 

$

(0.06

)

 

$

(0.08

)

 

$

(0.10

)

Weighted average basic and diluted common shares

 

 

145,780

 

 

 

137,444

 

 

 

144,539

 

 

 

136,015

 

(1)

Similar to stock-based compensation, we believe it is also appropriate to exclude amortization of capitalized stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. However, we have not historically done so. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2025, we are excluding amortization of capitalized stock-based compensation from our non-GAAP financial measures and we have accordingly recast the presentation for all prior periods presented to reflect this change. Refer to Non-GAAP Financial Measures definition for further details.

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, unaudited) (continued)

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(37,541

)

 

$

(43,729

)

 

$

(76,689

)

 

$

(87,156

)

Stock-based compensation

 

 

26,335

 

 

 

26,148

 

 

 

51,917

 

 

 

57,969

 

Amortization of capitalized stock-based compensation - Cost of revenue(1)

 

 

1,581

 

 

 

1,184

 

 

 

3,222

 

 

 

2,339

 

Gain on modification of lease

 

 

(736

)

 

 

 

 

 

(736

)

 

 

 

Depreciation and other amortization

 

 

13,505

 

 

 

13,443

 

 

 

27,155

 

 

 

26,843

 

Amortization of acquired intangible assets

 

 

4,754

 

 

 

4,776

 

 

 

9,530

 

 

 

9,551

 

Amortization of debt discount and issuance costs

 

 

217

 

 

 

349

 

 

 

434

 

 

 

703

 

Impairment expense

 

 

415

 

 

 

3,137

 

 

 

415

 

 

 

3,137

 

Executive transition costs

 

 

 

 

 

 

 

 

335

 

 

 

 

Interest income

 

 

(3,084

)

 

 

(3,937

)

 

 

(6,059

)

 

 

(7,785

)

Interest expense

 

 

2,947

 

 

 

115

 

 

 

5,903

 

 

 

340

 

Other income (expense), net

 

 

(39

)

 

 

(193

)

 

 

41

 

 

 

(104

)

Income tax expense

 

 

557

 

 

 

661

 

 

 

1,248

 

 

 

1,008

 

Adjusted EBITDA

 

$

8,911

 

 

$

1,954

 

 

$

16,716

 

 

$

6,845

 

(1)

Similar to stock-based compensation, we believe it is also appropriate to exclude amortization of capitalized stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. However, we have not historically done so. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2025, we are excluding amortization of capitalized stock-based compensation from our non-GAAP financial measures and we have accordingly recast the presentation for all prior periods presented to reflect this change. Refer to Non-GAAP Financial Measures definition for further details.

Condensed Consolidated Balance Sheets

(in thousands, unaudited)

 

 

As of

June 30, 2025

 

As of

December 31, 2024

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

82,487

 

 

$

286,175

 

Marketable securities, current

 

 

238,721

 

 

 

9,707

 

Accounts receivable, net of allowance for credit losses

 

 

117,318

 

 

 

115,988

 

Prepaid expenses and other current assets

 

 

26,137

 

 

 

28,325

 

Total current assets

 

 

464,663

 

 

 

440,195

 

Property and equipment, net

 

 

181,770

 

 

 

179,097

 

Operating lease right-of-use assets, net

 

 

54,001

 

 

 

50,433

 

Goodwill

 

 

670,356

 

 

 

670,356

 

Intangible assets, net

 

 

32,814

 

 

 

42,876

 

Other assets

 

 

59,573

 

 

 

68,402

 

Total assets

 

$

1,463,177

 

 

$

1,451,359

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

13,344

 

 

$

6,044

 

Accrued expenses

 

 

45,282

 

 

 

41,622

 

Current debt

 

 

188,051

 

 

 

 

Finance lease liabilities, current

 

 

80

 

 

 

2,328

 

Operating lease liabilities, current

 

 

23,673

 

 

 

25,155

 

Other current liabilities

 

 

42,373

 

 

 

29,307

 

Total current liabilities

 

 

312,803

 

 

 

104,456

 

Long-term debt

 

 

149,883

 

 

 

337,614

 

Operating lease liabilities, non-current

 

 

48,577

 

 

 

39,561

 

Other long-term liabilities

 

 

9,267

 

 

 

4,478

 

Total liabilities

 

 

520,530

 

 

 

486,109

 

Stockholders’ equity:

 

 

 

 

Common stock

 

 

3

 

 

 

3

 

Additional paid-in capital

 

 

2,012,312

 

 

 

1,958,157

 

Accumulated other comprehensive loss

 

 

(169

)

 

 

(100

)

Accumulated deficit

 

 

(1,069,499

)

 

 

(992,810

)

Total stockholders’ equity

 

 

942,647

 

 

 

965,250

 

Total liabilities and stockholders’ equity

 

$

1,463,177

 

 

$

1,451,359

 

Condensed Consolidated Statements of Cash Flows

(in thousands, unaudited)

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(37,541

)

 

$

(43,729

)

 

$

(76,689

)

 

$

(87,156

)

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

 

 

 

 

 

 

 

 

Depreciation expense

 

 

14,962

 

 

 

13,318

 

 

 

30,129

 

 

 

26,595

 

Amortization of intangible assets

 

 

4,878

 

 

 

4,900

 

 

 

9,778

 

 

 

9,799

 

Non-cash lease expense

 

 

5,694

 

 

 

5,800

 

 

 

11,349

 

 

 

11,356

 

Amortization of debt discount and issuance costs

 

 

217

 

 

 

349

 

 

 

434

 

 

 

703

 

Amortization of deferred contract costs

 

 

4,847

 

 

 

4,531

 

 

 

9,697

 

 

 

9,104

 

Stock-based compensation

 

 

26,335

 

 

 

26,148

 

 

 

51,917

 

 

 

57,969

 

Deferred income taxes

 

 

327

 

 

 

333

 

 

 

749

 

 

 

561

 

Provision for credit losses

 

 

1,048

 

 

 

393

 

 

 

1,994

 

 

 

1,346

 

(Gain) loss on disposals of property and equipment

 

 

(43

)

 

 

45

 

 

 

(43

)

 

 

444

 

Amortization of discounts on investments

 

 

(1,356

)

 

 

(1,244

)

 

 

(1,982

)

 

 

(2,402

)

Impairment expense

 

 

415

 

 

 

3,137

 

 

 

415

 

 

 

3,137

 

Other adjustments

 

 

(84

)

 

 

(178

)

 

 

292

 

 

 

(437

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

669

 

 

 

(6,754

)

 

 

(3,324

)

 

 

5,274

 

Prepaid expenses and other current assets

 

 

121

 

 

 

(2,131

)

 

 

2,337

 

 

 

(4,831

)

Other assets

 

 

(6,076

)

 

 

(3,210

)

 

 

(8,171

)

 

 

(5,024

)

Accounts payable

 

 

3,446

 

 

 

(341

)

 

 

6,021

 

 

 

(240

)

Accrued expenses

 

 

1,577

 

 

 

1,911

 

 

 

(1,806

)

 

 

(6,849

)

Operating lease liabilities

 

 

(2,332

)

 

 

(4,406

)

 

 

(7,888

)

 

 

(12,012

)

Other liabilities

 

 

8,694

 

 

 

(3,820

)

 

 

17,877

 

 

 

(1,153

)

Net cash provided by (used in) operating activities

 

 

25,798

 

 

 

(4,948

)

 

 

43,086

 

 

 

6,184

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of marketable securities

 

 

(93,440

)

 

 

(60,249

)

 

 

(272,926

)

 

 

(117,197

)

Maturities of marketable securities

 

 

37,836

 

 

 

77,597

 

 

 

45,805

 

 

 

176,677

 

Advance payment for purchase of property and equipment

 

 

 

 

 

(790

)

 

 

 

 

 

(790

)

Purchases of property and equipment

 

 

(9,852

)

 

 

(1,762

)

 

 

(12,457

)

 

 

(3,365

)

Proceeds from sale of property and equipment

 

 

44

 

 

 

24

 

 

 

44

 

 

 

24

 

Capitalized internal-use software

 

 

(4,542

)

 

 

(6,829

)

 

 

(9,305

)

 

 

(13,674

)

Net cash provided by (used in) investing activities

 

 

(69,954

)

 

 

7,991

 

 

 

(248,839

)

 

 

41,675

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayments of finance lease liabilities

 

 

(537

)

 

 

(4,236

)

 

 

(2,248

)

 

 

(9,108

)

Payment of deferred consideration for business acquisitions

 

 

 

 

 

(3,771

)

 

 

 

 

 

(3,771

)

Proceeds from exercise of vested stock options

 

 

279

 

 

 

180

 

 

 

687

 

 

 

291

 

Proceeds from employee stock purchase plan

 

 

1,240

 

 

 

1,034

 

 

 

3,371

 

 

 

3,915

 

Net cash provided by (used in) financing activities

 

 

982

 

 

 

(6,793

)

 

 

1,810

 

 

 

(8,673

)

Effects of exchange rate changes on cash and cash equivalents

 

 

177

 

 

 

(13

)

 

 

255

 

 

 

(61

)

Net increase (decrease) in cash and cash equivalents

 

 

(42,997

)

 

 

(3,763

)

 

 

(203,688

)

 

 

39,125

 

Cash and cash equivalents at beginning of period

 

 

125,484

 

 

 

150,959

 

 

 

286,175

 

 

 

108,071

 

Cash and cash equivalents at end of period

 

 

82,487

 

 

 

147,196

 

 

 

82,487

 

 

 

147,196

 

Free Cash Flow

(in thousands, unaudited)

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

2025

 

2024

 

2025

 

2024

Net cash provided by (used in) operating activities

 

$

25,798

 

 

$

(4,948

)

 

$

43,086

 

 

$

6,184

 

Capital expenditures(1)

 

 

(14,887

)

 

 

(12,803

)

 

 

(23,966

)

 

 

(26,123

)

Advance payment for purchase of property and equipment(2)

 

 

 

 

 

(790

)

 

 

 

 

 

(790

)

Free Cash Flow

 

$

10,911

 

 

$

(18,541

)

 

$

19,120

 

 

$

(20,729

)

__________

(1)

 

Capital expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows.

(2)

 

In the six months ended June 30, 2025, we received $6.5 million of capital equipment that was prepaid prior to the current quarter, as reflected in the supplemental disclosure of our statement of cash flows.

Source: Fastly, Inc.

Contacts