AG˹ٷ

STOCK TITAN

PROS Holdings, Inc. Reports Second Quarter 2025 Financial Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags
  • PROS is raising its full year outlook for subscription revenue and subscription ARR.
  • Grew subscription revenue by 12% year-over-year to $73.3 million in the second quarter.
  • Expanded subscription gross margin by more than 50 basis points year-over-year to a subscription gross margin of 79% and a non-GAAP subscription gross margin of 80% in the second quarter.

HOUSTON--(BUSINESS WIRE)-- (NYSE: PRO), a leading provider of AI-powered SaaS pricing and selling solutions, today announced financial results for the second quarter ended June 30, 2025.

“At the heart of commercial success today is bringing the right mix of products and solutions together with the right price to win, and businesses are turning to PROS to optimize their winning formula,� stated CEO . “This is evidenced by our strong second quarter, where we exceeded the high end of our guidance ranges across all metrics. I’m proud of our team, and excited for the future of PROS, as we are well positioned to capture long-term value and lead in this next era of AI-powered enterprise transformation.�

Second Quarter 2025 Financial Highlights

Key financial results for the second quarter 2025 are shown below. Throughout this press release all dollar figures are in millions, except net earnings (loss) per share. Unless otherwise noted, all results are on a reported basis and are compared with the prior-year period.

GAAP

Non-GAAP

Q2 2025

Q2 2024

Change

Q2 2025

Q2 2024

Change

Revenue:

Total Revenue

$

88.7

$

82.0

8

%

n/a

n/a

n/a

Subscription Revenue

$

73.3

$

65.6

12

%

n/a

n/a

n/a

Subscription and Maintenance Revenue

$

75.9

$

69.0

10

%

n/a

n/a

n/a

Profitability:

Gross Profit

$

59.5

$

53.2

12

%

$

61.3

$

55.3

11

%

Operating (Loss) Income

$

(7.6

)

$

(7.2

)

$

(0.4

)

$

6.5

$

4.4

$

2.2

Net (Loss) Income

$

(1.8

)

$

(7.4

)

$

5.6

$

6.3

$

3.3

$

3.1

Net (Loss) Earnings Per Share

$

(0.10

)

$

(0.16

)

$

0.06

$

0.13

$

0.07

$

0.06

Adjusted EBITDA

n/a

n/a

n/a

$

7.4

$

5.2

$

2.2

Cash:

Net Cash Provided by Operating Activities

$

3.2

$

6.4

$

(3.2

)

n/a

n/a

n/a

Free Cash Flow

n/a

n/a

n/a

$

3.2

$

6.2

$

(3.0

)

The attached table provides a summary of PROS results for the period, including a reconciliation of GAAP to non-GAAP metrics.

Recent Business Highlights

  • Welcomed many new customers who are adopting the PROS Platform such as Air Greenland, Aurigny Air, HellermannTyton, Lennox, Louis Dreyfus, and RHI Magnesita, among others.
  • Expanded adoption of the PROS Platform within existing customers including American Airlines, BASF, Carrier, Holcim, Saint-Gobain, Scoot, and Unidas, among others.
  • Earned recognition as a Leader in ISG’s 2025 CPQ Buyers Guide, PROS fourth consecutive leadership designation from an industry analyst in just three quarters; this recognition from ISG, along with previous acknowledgments from , , and , underscores our relentless focus on AI innovation that drives profitable growth for our customers.
  • , formerly known as BigCommerce, to bring together PROS enterprise-grade and with Commerce’s portfolio of eCommerce solutions, enabling B2B merchants to dynamically price, automate complex quotes, and deliver real-time offers to customers, addressing the evolving needs of enterprise sellers in an increasingly dynamic market.
  • , one of the industry’s highest distinctions in cybersecurity excellence, recognizing PROS deep commitment to protecting the integrity, availability and confidentiality of data through continuous innovation, rigorous governance and industry-leading practices.
  • Hosted a successful , PROS flagship industry event, bringing together global leaders to explore how AI is defining a new era of intelligent commerce. The conference featured a record number of customer speakers and that combine natural language and numerical reasoning to deliver intelligent, goal-oriented automation that unlocks boundless productivity.

Financial Outlook

PROS currently anticipates the following based on an estimated 48.3 million diluted weighted average shares outstanding for the third quarter of 2025 and a 22% non-GAAP estimated tax rate for the third quarter and full year 2025.

Q3 2025 Guidance

v. Q3 2024 at Mid-Point

Full Year 2025 Guidance

v. Prior Year at Mid-Point

Total Revenue

$90.5 to $91.5

10%

$360.0 to $362.0

9%

Subscription Revenue

$74.8 to $75.3

12%

$295.5 to $297.5

11%

Subscription ARR

n/a

n/a

$310.0 to $313.0

11%

Non-GAAP Earnings Per Share

$0.15 to $0.17

$0.02

n/a

n/a

Adjusted EBITDA

$11.0 to $12.0

24%

$42.0 to $44.0

43%

Free Cash Flow

n/a

n/a

$40.0 to $44.0

61%

Conference Call

In conjunction with this announcement, PROS Holdings, Inc. will host a conference call on Thursday, July 31, 2025, at 4:45 p.m. ET to discuss the Company’s financial results and business outlook. To access this call, dial 1-877-407-9039 (toll-free) or 1-201-689-8470. The live and archived webcasts of this call can be accessed under the “Investor Relations� section of the Company’s website at .

A telephone replay will be available until Thursday, August 7, 2025, 11:59 PM ET at 1-844-512-2921 (toll-free) or 1-412-317-6671 using the pass code 13754225.

About PROS

PROS Holdings, Inc. (NYSE: PRO) is a leading provider of SaaS solutions that optimize omnichannel shopping and selling experiences, powering intelligent commerce. Leveraging leadership in revenue and pricing science, the PROS Platform combines predictive AI, real-time analytics, and powerful automation to dynamically match offers to buyers and prices to products. Businesses win more with PROS. Learn more at .

Forward-looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about our financial outlook; expectations; ability to achieve future growth and profitability goals; management's confidence and optimism; positioning; customer successes; demand for our software solutions; pipeline; business expansion; revenue; subscription revenue; subscription ARR; non-GAAP earnings (loss) per share; adjusted EBITDA; free cash flow; shares outstanding and effective tax rate. The forward-looking statements contained in this press release are based upon our historical performance and our current plans, estimates and expectations and are not a representation that such plans, estimates or expectations will be achieved. Factors that could cause actual results to differ materially from those described herein include, among others, risks related to: (a) cyberattacks, data breaches and breaches of security measures within our products, systems and infrastructure or products, systems and infrastructure of third parties upon whom we rely, (b) the macroeconomic environment and geopolitical uncertainty and events, (c) increasing business from customers, maintaining subscription renewal rates and capturing customer IT spend, (d) managing our growth and profit objectives effectively, (e) disruptions from our third party data center, software, data, and other unrelated service providers, (f) implementing our solutions, (g) cloud operations, (h) intellectual property and third-party software, (i) acquiring and integrating businesses and/or technologies, (j) catastrophic events, (k) operating globally, including economic and commercial disruptions, (l) potential downturns in sales and lengthy sales cycles, (m) software innovation, (n) competition, (o) market acceptance of our software innovations, (p) maintaining our corporate culture, (q) personnel risks including loss of any key employees and competition for talent, (r) expanding and training our direct and indirect sales force, (s) evolving data privacy, cyber security, data localization and AI laws, (t) the rapid adoption, evolution, and understanding of AI, (u) our debt repayment obligations, (v) the timing of revenue recognition and cash flow from operations, and (w) returning to profitability. Additional information relating to the risks and uncertainties affecting our business is contained in our filings with the SEC. These forward-looking statements represent our expectations as of the date hereof. Subsequent events may cause these expectations to change, and PROS disclaims any obligations to update or alter these forward-looking statements in the future, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

PROS has provided in this release certain non-GAAP financial measures, including non-GAAP gross profit and margin, non-GAAP subscription margin, non-GAAP income (loss) from operations or non-GAAP operating income (loss), subscription annual recurring revenue, adjusted EBITDA, free cash flow, non-GAAP tax rate, non-GAAP net income (loss), and non-GAAP earnings (loss) per share. PROS uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating PROS ongoing operational performance and cloud transition. Non-GAAP gross margin can be compared to gross margin which can be calculated from the condensed consolidated statements of income (loss) by dividing gross profit by total revenue. Non-GAAP gross margin is similarly calculated but first adds back to gross profit the portion of certain of the non-GAAP adjustments described below attributable to cost of revenue. Non-GAAP subscription margin can be compared to subscription margin which can be calculated from the condensed consolidated statements of income (loss) by dividing subscription gross profit (subscription revenue minus subscription cost) by subscription revenue. Non-GAAP subscription margin is similarly calculated but first subtracts out from subscription cost the portion of certain of the non-GAAP adjustments described below attributable to cost of subscription. These items and amounts are presented in the Supplemental Schedule of Non-GAAP Financial Measures.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measure as detailed above. A reconciliation of GAAP financial measures to the non-GAAP financial measures has been provided in the tables included as part of this press release, and can be found, along with other financial information, in the investor relations portion of our website. PROS use of non-GAAP financial measures may not be consistent with the presentations by similar companies in PROS industry. PROS has also provided in this release certain forward-looking non-GAAP financial measures, including non-GAAP income (loss) from operations, subscription annual recurring revenue, non-GAAP earnings (loss) per share, adjusted EBITDA, free cash flow, non-GAAP tax rates, and calculated billings (collectively the "non-GAAP financial measures") as follows:

Non-GAAP income (loss) from operations: Non-GAAP income (loss) from operations excludes the impact of share-based compensation, amortization of acquisition-related intangibles and severance. Non-GAAP income (loss) from operations excludes the following items from non-GAAP estimates:

  • Share-Based Compensation: Although share-based compensation is an important aspect of compensation for our employees and executives, our share-based compensation expense can vary because of changes in our stock price and market conditions at the time of grant, varying valuation methodologies, and the variety of award types. Since share-based compensation expense can vary for reasons that are generally unrelated to our performance during any particular period, we believe this could make it difficult for investors to compare our current financial results to previous and future periods. Therefore, we believe it is useful to exclude share-based compensation in order to better understand our business performance and allow investors to compare our operating results with peer companies.
  • Amortization of Acquisition-Related Intangibles: We view amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company's research and development efforts, trade names, customer lists and customer relationships, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period.
  • Severance: Severance costs relate to the departure of our Chief Revenue Officer. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.

Non-GAAP earnings (loss) per share: Non-GAAP net income (loss) excludes the items listed above as excluded from non-GAAP income (loss) from operations and also excludes amortization of debt premium and issuance costs, gain on debt extinguishment and the taxes related to these items and the items excluded from non-GAAP income (loss) from operations. Estimates of non-GAAP earnings (loss) per share are calculated by dividing estimates for non-GAAP net income (loss) by our estimate of weighted average shares outstanding for the future period. The weighted average shares outstanding used in the calculation of non-GAAP earnings (loss) per share exclude the impact of the 2027 convertible notes exchanged. In addition to the items listed above as excluded from non-GAAP income (loss) from operations, non-GAAP net income (loss) excludes the following items from non-GAAP estimates:

  • Amortization of Debt Premium and Issuance Costs: Amortization of debt premium and issuance costs are related to our convertible notes. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
  • Gain on Debt Extinguishment: Gain on debt extinguishment relates to the 2027 convertible notes exchange, a non-recurring transaction, during Q2 2025. These amounts are unrelated to our core performance during any particular period, and therefore, we believe it is useful to exclude these amounts in order to better understand our business performance and allow investors to compare our results with peer companies.
  • Taxes: We exclude the tax consequences associated with non-GAAP items to provide investors with a useful comparison of our operating results to prior periods and to our peer companies because such amounts can vary significantly. In the fourth quarter of 2014, we concluded that it is more likely than not that we will be unable to fully realize our deferred tax assets and accordingly, established a valuation allowance against those assets. The ongoing impact of the valuation allowance on our non-GAAP effective tax rate has been eliminated to allow investors to better understand our business performance and compare our operating results with peer companies.

Subscription Annual Recurring Revenue: Subscription Annual Recurring Revenue ("subscription ARR") is used to assess the trajectory of our cloud business. Subscription ARR means, as of a specified date, the contracted subscription revenue, including contracts with a future start date, together with annualized overage fees incurred above contracted minimum transactions. Subscription ARR should be viewed independently of revenue and any other GAAP measure.

Non-GAAP Tax Rate: The estimated non-GAAP effective tax rate adjusts the tax effect to quantify the impact of the excluded non-GAAP items.

Adjusted EBITDA: Adjusted EBITDA is defined as GAAP net income (loss) before interest expense, provision for income taxes, depreciation and amortization, as adjusted to eliminate the effect of stock-based compensation cost, amortization of acquisition-related intangibles, depreciation and amortization, severance and capitalized internal-use software development costs. Adjusted EBITDA should not be considered as an alternative to net income (loss) as an indicator of our operating performance.

Free Cash Flow: Free cash flow is a non-GAAP financial measure which is defined as net cash provided by (used in) operating activities, less capital expenditures and capitalized internal-use software development costs.

Calculated Billings: Calculated billings is defined as total subscription, maintenance and support revenue plus the change in recurring deferred revenue in a given period.

These non-GAAP estimates are not measurements of financial performance prepared in accordance with GAAP, and we are unable to reconcile these forward-looking non-GAAP financial measures to their directly comparable GAAP financial measures because the information described above which is needed to complete a reconciliation is unavailable at this time without unreasonable effort.

PROS Holdings, Inc.

Condensed Consolidated Balance Sheets

(In thousands, except share and per share amounts)

(Unaudited)

June 30, 2025

December 31, 2024

Assets:

Current assets:

Cash and cash equivalents

$

178,958

$

161,983

Trade and other receivables, net of allowance of $1,142 and $922, respectively

65,172

64,982

Deferred costs, current

4,902

4,634

Prepaid and other current assets

12,174

7,517

Total current assets

261,206

239,116

Restricted cash

10,000

10,000

Property and equipment, net

18,384

19,745

Operating lease right-of-use assets

18,237

16,066

Deferred costs, noncurrent

12,339

11,515

Intangibles, net

5,131

7,044

Goodwill

108,955

107,278

Other assets, noncurrent

8,789

9,138

Total assets

$

443,041

$

419,902

Liabilities and Stockholders� (Deficit) Equity:

Current liabilities:

Accounts payable and other liabilities

$

6,765

$

8,589

Accrued liabilities

16,407

14,085

Accrued payroll and other employee benefits

19,341

27,117

Operating lease liabilities, current

5,179

6,227

Deferred revenue, current

135,497

130,977

Total current liabilities

183,189

186,995

Deferred revenue, noncurrent

4,199

5,438

Convertible debt, net, noncurrent

312,027

270,797

Operating lease liabilities, noncurrent

26,764

23,870

Other liabilities, noncurrent

1,741

1,505

Total liabilities

527,920

488,605

Stockholders' (deficit) equity:

Preferred stock, $0.001 par value, 5,000,000 shares authorized; none issued

Common stock, $0.001 par value, 75,000,000 shares authorized; 52,667,166 and 52,083,732 shares issued, respectively; 47,986,443 and 47,403,009 shares outstanding, respectively

53

52

Additional paid-in capital

624,530

634,212

Treasury stock, 4,680,723 common shares, at cost

(29,847

)

(29,847

)

Accumulated deficit

(673,172

)

(667,727

)

Accumulated other comprehensive loss

(6,443

)

(5,393

)

Total stockholders� (deficit) equity

(84,879

)

(68,703

)

Total liabilities and stockholders� (deficit) equity

$

443,041

$

419,902

PROS Holdings, Inc.

Condensed Consolidated Statements of Loss

(In thousands, except per share data)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2025

2024

2025

2024

Revenue:

Subscription

$

73,333

$

65,600

$

144,163

$

129,949

Maintenance and support

2,567

3,385

5,297

6,980

Total subscription, maintenance and support

75,900

68,985

149,460

136,929

Services

12,815

13,028

25,577

25,772

Total revenue

88,715

82,013

175,037

162,701

Cost of revenue:

Subscription

15,436

14,570

29,985

29,183

Maintenance and support

1,643

1,751

3,344

3,613

Total cost of subscription, maintenance and support

17,079

16,321

33,329

32,796

Services

12,116

12,498

23,798

24,856

Total cost of revenue

29,195

28,819

57,127

57,652

Gross profit

59,520

53,194

117,910

105,049

Operating expenses:

Selling and marketing

26,791

23,537

50,799

46,219

Research and development

23,019

21,786

45,626

46,199

General and administrative

17,309

15,055

32,909

30,117

Loss from operations

(7,599

)

(7,184

)

(11,424

)

(17,486

)

Convertible debt interest and amortization

(1,228

)

(1,148

)

(2,356

)

(2,350

)

Other income, net

7,326

1,323

9,238

1,781

Loss before income tax provision

(1,501

)

(7,009

)

(4,542

)

(18,055

)

Income tax provision

255

377

903

688

Net loss

$

(1,756

)

$

(7,386

)

$

(5,445

)

$

(18,743

)

Net loss per share:

Basic

$

(0.04

)

$

(0.16

)

$

(0.11

)

$

(0.40

)

Diluted

$

(0.10

)

$

(0.16

)

$

(0.16

)

$

(0.40

)

Weighted average number of shares:

Basic

47,916

47,068

47,783

46,942

Diluted

51,501

47,068

51,807

46,942

PROS Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2025

2024

2025

2024

Operating activities:

Net loss

$

(1,756

)

$

(7,386

)

$

(5,445

)

$

(18,743

)

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization

1,871

2,191

3,729

4,395

Amortization of debt premium and issuance costs

(232

)

(302

)

(535

)

(586

)

Share-based compensation

12,010

10,248

22,679

22,948

Provision for credit losses

157

11

311

160

Gain on lease modification

(697

)

Loss on disposal of assets

774

Gain on debt extinguishment

(4,189

)

(4,189

)

Changes in operating assets and liabilities:

Trade and other receivables

3,989

3,271

(313

)

1,173

Deferred costs

(76

)

(34

)

(1,092

)

572

Prepaid expenses and other assets

(1,631

)

(896

)

(4,397

)

174

Operating lease right-of-use assets and liabilities

(68

)

(668

)

(277

)

(1,516

)

Accounts payable and other liabilities

613

4,522

(3,088

)

3,885

Accrued liabilities

(108

)

91

1,600

2,418

Accrued payroll and other employee benefits

4,046

3,100

(7,729

)

(13,511

)

Deferred revenue

(11,411

)

(7,728

)

3,176

330

Net cash provided by operating activities

3,215

6,420

4,430

1,776

Investing activities:

Purchases of property and equipment

(41

)

(215

)

(144

)

(438

)

Capitalized internal-use software development costs

(41

)

(58

)

Investment in equity securities

(113

)

Proceeds from equity securities

118

Net cash used in investing activities

(41

)

(256

)

(26

)

(609

)

Financing activities:

Proceeds from employee stock plans

1,030

1,024

Tax withholding related to net share settlement of stock awards

(1,334

)

(1,823

)

(5,495

)

(10,161

)

Proceeds from issuance of convertible debt, net

50,000

50,000

Debt issuance costs related to convertible debt

(3,525

)

(3,525

)

Purchase of Capped Call

(27,895

)

(27,895

)

Repayment of convertible debt

(21,713

)

(21,713

)

Net cash provided by (used in) financing activities

17,246

(23,536

)

14,115

(30,850

)

Effect of foreign currency rates on cash

(1,485

)

35

(1,544

)

22

Net change in cash, cash equivalents and restricted cash

18,935

(17,337

)

16,975

(29,661

)

Cash, cash equivalents and restricted cash:

Beginning of period

170,023

166,423

171,983

178,747

End of period

$

188,958

$

149,086

$

188,958

$

149,086

Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets

Cash and cash equivalents

$

178,958

$

139,086

$

178,958

$

139,086

Restricted cash

10,000

10,000

10,000

10,000

Total cash, cash equivalents and restricted cash

$

188,958

$

149,086

$

188,958

$

149,086

PROS Holdings, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)

We use these non-GAAP financial measures to assist in the management of the Company because we believe that this information provides a more consistent and complete understanding of the underlying results and trends of the ongoing business due to the uniqueness of these charges.
See breakdown of the reconciling line items on page 10.

Three Months Ended June 30,

Quarter over Quarter

Six Months Ended June 30,

Year over Year

2025

2024

% change

2025

2024

% change

GAAP gross profit

$

59,520

$

53,194

12

%

$

117,910

$

105,049

12

%

Non-GAAP adjustments:

Amortization of acquisition-related intangibles

632

953

1,261

1,906

Share-based compensation

1,104

1,151

2,081

2,219

Non-GAAP gross profit

$

61,256

$

55,298

11

%

$

121,252

$

109,174

11

%

Non-GAAP gross margin

69.0

%

67.4

%

69.3

%

67.1

%

GAAP loss from operations

$

(7,599

)

$

(7,184

)

6

%

$

(11,424

)

$

(17,486

)

(35

)%

Non-GAAP adjustments:

Amortization of acquisition-related intangibles

956

1,300

1,909

2,601

Severance

1,147

1,147

Share-based compensation

12,010

10,248

22,679

22,948

Total non-GAAP adjustments

14,113

11,548

25,735

25,549

Non-GAAP income from operations

$

6,514

$

4,364

49

%

$

14,311

$

8,063

77

%

Non-GAAP income from operations % of total revenue

7.3

%

5.3

%

8.2

%

5.0

%

GAAP net loss

$

(1,756

)

$

(7,386

)

(76

)%

$

(5,445

)

$

(18,743

)

(71

)%

Non-GAAP adjustments:

Total non-GAAP adjustments affecting loss from operations

14,113

11,548

25,735

25,549

Amortization of debt premium and issuance costs

(301

)

(372

)

(674

)

(725

)

Gain on debt extinguishment

(4,189

)

(4,189

)

Tax impact related to non-GAAP adjustments

(1,531

)

(539

)

(2,689

)

(801

)

Non-GAAP net income

$

6,336

$

3,251

95

%

$

12,738

$

5,280

141

%

Non-GAAP earnings per share

$

0.13

$

0.07

$

0.27

$

0.11

Shares used in computing GAAP diluted earnings per share

51,501

47,068

51,807

46,942

Remove the dilutive effect of the 2027 convertible notes exchanged

(3,585

)

(4,024

)

Add the dilutive effect of stock awards

108

589

268

790

Shares used in computing non-GAAP diluted earnings per share

48,024

47,657

48,051

47,732

PROS Holdings, Inc.

Supplemental Schedule of Non-GAAP Financial Measures

Increase (Decrease) in GAAP Amounts Reported

(In thousands)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2025

2024

2025

2024

Cost of Subscription Items

Amortization of acquisition-related intangibles

632

953

1,261

1,906

Share-based compensation

258

235

505

437

Total cost of subscription items

$

890

$

1,188

$

1,766

$

2,343

Cost of Maintenance Items

Share-based compensation

93

96

188

233

Total cost of maintenance items

$

93

$

96

$

188

$

233

Cost of Services Items

Share-based compensation

753

820

1,388

1,549

Total cost of services items

$

753

$

820

$

1,388

$

1,549

Sales and Marketing Items

Amortization of acquisition-related intangibles

324

347

648

695

Severance

1,147

1,147

Share-based compensation

2,602

2,437

5,288

6,065

Total sales and marketing items

$

4,073

$

2,784

$

7,083

$

6,760

Research and Development Items

Share-based compensation

2,441

2,114

4,793

5,645

Total research and development items

$

2,441

$

2,114

$

4,793

$

5,645

General and Administrative Items

Share-based compensation

5,863

4,546

10,517

9,019

Total general and administrative items

$

5,863

$

4,546

$

10,517

$

9,019

PROS Holdings, Inc.

Supplemental 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

Adjusted EBITDA

GAAP Loss from Operations

$

(7,599

)

$

(7,184

)

$

(11,424

)

$

(17,486

)

Amortization of acquisition-related intangibles

956

1,300

1,909

2,601

Severance

1,147

1,147

Share-based compensation

12,010

10,248

22,679

22,948

Depreciation and other amortization

915

891

1,820

1,794

Capitalized internal-use software development costs

(41

)

(58

)

Adjusted EBITDA

$

7,429

$

5,214

$

16,131

$

9,799

Net Cash Provided by Operating Activities

$

3,215

$

6,420

$

4,430

$

1,776

Purchase of property and equipment

(41

)

(215

)

(144

)

(438

)

Capitalized internal-use software development costs

(41

)

(58

)

Free Cash Flow

$

3,174

$

6,164

$

4,286

$

1,280

Guidance

Q3 2025 Guidance

Full Year 2025 Guidance

Low

High

Low

High

Adjusted EBITDA

GAAP Loss from Operations

$

(4,800

)

$

(3,800

)

$

(16,447

)

$

(14,447

)

Amortization of acquisition-related intangibles

1,000

1,000

3,800

3,800

Severance

1,147

1,147

Share-based compensation

13,900

13,900

49,900

49,900

Depreciation and other amortization

900

900

3,600

3,600

Adjusted EBITDA

$

11,000

$

12,000

$

42,000

$

44,000

PROS Holdings, Inc.

Supplemental Reconciliation of GAAP to Non-GAAP Financial Measures (Continued)

(In thousands)

(Unaudited)

Three Months Ended June 30,

Quarter over Quarter

Six Months Ended June 30,

Year over Year

2025

2024

% change

2025

2024

% change

GAAP subscription gross profit

$

57,897

$

51,030

13

%

$

114,178

$

100,766

13

%

Non-GAAP adjustments:

Amortization of acquisition-related intangibles

632

953

1,261

1,906

Share-based compensation

258

235

505

437

Non-GAAP subscription gross profit

$

58,787

$

52,218

13

%

$

115,944

$

103,109

12

%

Non-GAAP subscription gross margin

80.2

%

79.6

%

80.4

%

79.3

%

Investor Contact:

PROS Investor Relations

Belinda Overdeput

713-335-5879

[email protected]

Source: PROS Holdings, Inc.

Pros Holdings

NYSE:PRO

PRO Rankings

PRO Latest News

PRO Latest SEC Filings

PRO Stock Data

757.98M
43.28M
9.28%
95.33%
9.42%
Software - Application
Services-computer Programming Services
United States
HOUSTON