AGÕæÈ˹ٷ½

STOCK TITAN

Simulations Plus Reports Third Quarter Fiscal 2025 Financial Results

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

Updated full-year revenue guidance of between $76 to $80 million and adjusted diluted EPS of $0.93 to $1.06

RESEARCH TRIANGLE PARK, N.C.--(BUSINESS WIRE)-- Simulations Plus, Inc. (Nasdaq: SLP) (“Simulations Plus� or the “Company�), a leading provider of cheminformatics, biosimulation, simulation-enabled performance and intelligence solutions, and medical communications to the biopharma industry, today reported financial results for its third quarter fiscal 2025, ended May 31, 2025.

Third Quarter 2025 Financial Highlights (as compared to third quarter 2024)

  • Total revenue increased 10% to $20.4 million
  • Software revenue increased 6% to $12.6 million, representing 62% of total revenue
  • Services revenue increased 17% to $7.7 million, representing 38% of total revenue
  • Gross profit was $13.0 million; gross margin was 64%
  • Net loss of $67.3 million and diluted loss per share of $3.35, reflecting a non-cash impairment charge of $77.2 million, compared to net income of $3.1 million and diluted EPS of $0.15
  • Adjusted EBITDA of $7.4 million, representing 37% of total revenue, compared to $5.6 million, representing 30% of total revenue
  • Adjusted net income of $9.0 million and adjusted diluted EPS of $0.45 compared to adjusted net income of $5.6 million and adjusted diluted EPS of $0.27

Nine Months 2025 Financial Highlights (as compared to nine months 2024)

  • Total revenue increased 20% to $61.7 million
  • Software revenue increased 18% to $36.8 million, representing 60% of total revenue
  • Services revenue increased 23% to $24.9 million, representing 40% of total revenue
  • Gross profit was $36.4 million; gross margin was 59%
  • Net loss of $64.0 million and diluted loss per share of $3.19, reflecting a non-cash impairment charge of $77.2 million versus net income of $9.1 million and diluted EPS of $0.45
  • Adjusted EBITDA of $18.5 million, representing 30% of total revenue, compared to $16.1 million, representing 31% of total revenue
  • Adjusted net income of $18.7 million and adjusted diluted EPS of $0.93, compared to adjusted net income of $15.7 million and adjusted diluted EPS of $0.77

Management Commentary

“In the third quarter, our revenue grew by 10% in line with our preliminary revenue,� said Shawn O’Connor, Chief Executive Officer of Simulations Plus. “Our software revenue continued to perform well, increasing 6%, mainly driven by our ADMET Predictor® software and modest growth in our GastroPlus® and MonolixSuiteTM software, partially offset by a decline in our QSP/QST biosimulations software.

“Services revenue for the third fiscal quarter grew by 17%, primarily driven by solid performance in our Medical Communications services. However, we experienced a decline in other service areas, largely due to cautious spending behavior, project delays and a cancellation from our BioPharma clients. While the sales pipeline remains robust with healthy client interest, the pace of contractual commitments slowed, impacting third quarter 2025 bookings.

“We also recognized a one-time non-cash impairment charge of $77.2 million this quarter. This charge was based on a valuation assessment we made and aligns the book value of our assets to their current market value. It also reflects our commitment to transparency as we streamline our operating structure for greater efficiency and impact.

“During the quarter, we also implemented a strategic reorganization, transitioning from a business unit structure to a functionally-driven operating model. This marked the final phase of a multi-year transformation to streamline operations, unlock synergies across teams, and concentrate our resources on the most promising growth opportunities. Additionally, we identified efficiencies in our cost structure that resulted in right-sizing our staffing levels and better aligning our services capacity to match current client needs.

“Despite the current macroeconomic environment, our team remains focused on innovation, and we are rolling out a series of new AI-driven initiatives across our product lines. By applying advanced technologies like AI to drive innovation and growth, we believe these new and eagerly anticipated solutions will expand our value proposition and give us a distinct competitive advantage in the biosimulation market. This strategy not only enriches our product ecosystem but also positions Simulations Plus for sustained growth and further solidifies our leadership in model-informed drug development solutions,� concluded O’Connor.

Fiscal 2025 Guidance

Simulations Plus is updating its full fiscal year 2025 guidance as follows:

Fiscal 2025 Guidance

Ìý

Ìý

Fiscal 2025 Guidance

Revenue

Ìý

$76M - $80M

Revenue growth

Ìý

9 - 14%

Software mix

Ìý

55 - 60%

Adjusted EBITDA margin

Ìý

23 - 27%

Adjusted diluted EPS

Ìý

$0.93 - $1.06

Webcast and Conference Call Details

Shawn O’Connor, Chief Executive Officer, and Will Frederick, Chief Financial Officer, will host a conference call and webcast today at 5:00 p.m. Eastern Time to discuss the details of Simulations Plus� performance for the quarter and certain forward-looking information. The call may be accessed by registering or by calling 1-877-451-6152 (domestic) or 1-201-389-0879 (international) or by clicking on this Call me� link to request a return call. The webcast can be accessed on the investor relations page of the Simulations Plus website where it will also be available for replay approximately one hour following the call.

Non-GAAP Financial Measures

This press release contains “non-GAAP financial measures,� which are measures that either exclude or include amounts that are not excluded or included in the most directly comparable measures calculated and presented in accordance with U.S. generally accepted accounting principles (“GAAP�).

A further explanation and reconciliation of these non-GAAP financial measures is included below and in the financial tables in this release.

The Company believes that the non-GAAP financial measures presented facilitate an understanding of operating performance and provide a meaningful comparison of its results between periods. The Company’s management uses non-GAAP financial measures to, among other things, evaluate its ongoing operations in relation to historical results, for internal planning and forecasting purposes and in the calculation of performance-based compensation. Adjusted EBITDA and Adjusted Diluted EPS represent measures that we believe are customarily used by investors and analysts to evaluate the financial performance of companies in addition to the GAAP measures that we present. Our management also believes that these measures are useful in evaluating our core operating results. However, Adjusted EBITDA and Adjusted Diluted EPS are not measures of financial performance under accounting principles generally accepted in the United States of America and should not be considered an alternative to net income, operating income, or diluted EPS as indicators of our operating performance or to net cash provided by operating activities as a measure of our liquidity. We believe the Company’s Adjusted EBITDA and Adjusted Diluted EPS measures provide information that is directly comparable to that provided by other peer companies in our industry, but other companies may calculate non-GAAP financial results differently, particularly related to nonrecurring, unusual items.

Please note that the Company has not reconciled the adjusted EBITDA or adjusted diluted earnings per share forward-looking guidance included in this press release to the most directly comparable GAAP measures because this cannot be done without unreasonable effort due to the variability and low visibility with respect to costs related to acquisitions, financings, and employee stock compensation programs, which are potential adjustments to future earnings. We expect the variability of these items to have a potentially unpredictable, and a potentially significant, impact on our future GAAP financial results.

Adjusted EBITDA

Adjusted EBITDA represents net income excluding the effect of interest expense (income), provision (benefit) for income taxes, amortization expense, intangible asset amortization, equity-based compensation expense, loss (gain) on currency exchange, goodwill impairment, change in fair value of contingent consideration, reorganization expense, acquisition and integration expense and other items not indicative of our ongoing operating performance.

Adjusted Net Income and Adjusted Diluted EPS

Adjusted net income and adjusted diluted earnings per share exclude the effect of amortization expense, equity-based compensation expense, loss (gain) on currency exchange, goodwill impairment, change in fair value of contingent consideration, reorganization expense, acquisition and integration expense and other items not indicative of our ongoing operating performance as well as the income tax provision adjustment for such charges.

The Company excludes the above items because they are outside of the Company’s normal operations and/or, in certain cases, are difficult to forecast accurately for future.

With more than 25 years of experience serving clients globally, Simulations Plus stands as a premier provider in the biopharma sector, offering advanced software and consulting services that enhance drug discovery, development, research, clinical trial operations, regulatory submissions, and commercialization. Our comprehensive biosimulation solutions integrate artificial intelligence/machine learning (AI/ML), physiologically based pharmacokinetics, physiologically based biopharmaceutics, quantitative systems pharmacology/toxicology, and population PK/PD modeling approaches. We also deliver simulation-enabled performance and intelligence solutions alongside medical communications support for clinical and commercial drug development. Our cutting-edge technology is licensed and utilized by leading pharmaceutical, biotechnology, and regulatory agencies worldwide. For more information, visit our website at . Follow us on | | .

Environmental, Social, and Governance

We focus our Environmental, Social, and Governance (ESG) efforts where we can have the most positive impact. To learn more about our latest initiatives and priorities, please visit our website to read our .

Forward-Looking Statements

Except for historical information, the matters discussed in this press release are forward-looking statements that involve risks and uncertainties. Words like “believe,� “will�, “can�, “believe�, “expect,� “anticipate� and similar expressions (or the negative of such terms, as well as other words or expressions referencing future events, conditions or circumstances) mean that these are our best estimates as of this writing, but there can be no assurances that expected or anticipated results or events will actually take place, so our actual future results could differ significantly from those statements. Factors that could cause or contribute to such differences include, but are not limited to: effectiveness of our new internal operational structure, our ability to maintain our competitive advantages, acceptance of new software and improved versions of our existing software by our customers, the general economics of the pharmaceutical industry, our ability to finance growth, our ability to continue to attract and retain highly qualified technical staff, market conditions, macroeconomic factors, and a sustainable market. Further information on our risk factors is contained in our quarterly, annual and current reports and filed with the U.S. Securities and Exchange Commission.

SIMULATIONS PLUS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME

(Unaudited)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Nine Months Ended

(in thousands, except per common share amounts)

Ìý

May 31, 2025

Ìý

May 31, 2024

Ìý

May 31, 2025

Ìý

May 31, 2024

Revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Software

Ìý

$

12,615

Ìý

Ìý

$

11,908

Ìý

Ìý

$

36,814

Ìý

Ìý

$

31,111

Ìý

Services

Ìý

Ìý

7,748

Ìý

Ìý

Ìý

6,636

Ìý

Ìý

Ìý

24,905

Ìý

Ìý

Ìý

20,238

Ìý

Total revenues

Ìý

Ìý

20,363

Ìý

Ìý

Ìý

18,544

Ìý

Ìý

Ìý

61,719

Ìý

Ìý

Ìý

51,349

Ìý

Cost of revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Software

Ìý

Ìý

2,540

Ìý

Ìý

Ìý

1,400

Ìý

Ìý

Ìý

7,765

Ìý

Ìý

Ìý

3,739

Ìý

Services

Ìý

Ìý

4,791

Ìý

Ìý

Ìý

3,887

Ìý

Ìý

Ìý

17,577

Ìý

Ìý

Ìý

11,284

Ìý

Total cost of revenues

Ìý

Ìý

7,331

Ìý

Ìý

Ìý

5,287

Ìý

Ìý

Ìý

25,342

Ìý

Ìý

Ìý

15,023

Ìý

Gross profit

Ìý

Ìý

13,032

Ìý

Ìý

Ìý

13,257

Ìý

Ìý

Ìý

36,377

Ìý

Ìý

Ìý

36,326

Ìý

Operating expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Research and development

Ìý

Ìý

1,216

Ìý

Ìý

Ìý

1,300

Ìý

Ìý

Ìý

5,207

Ìý

Ìý

Ìý

3,829

Ìý

Sales and marketing

Ìý

Ìý

2,680

Ìý

Ìý

Ìý

2,399

Ìý

Ìý

Ìý

9,248

Ìý

Ìý

Ìý

6,337

Ìý

General and administrative

Ìý

Ìý

6,141

Ìý

Ìý

Ìý

7,678

Ìý

Ìý

Ìý

16,089

Ìý

Ìý

Ìý

18,878

Ìý

Impairments

Ìý

Ìý

77,221

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

77,221

Ìý

Ìý

Ìý

�

Ìý

Total operating expenses

Ìý

Ìý

87,258

Ìý

Ìý

Ìý

11,377

Ìý

Ìý

Ìý

107,765

Ìý

Ìý

Ìý

29,044

Ìý

(Loss) income from operations

Ìý

Ìý

(74,226

)

Ìý

Ìý

1,880

Ìý

Ìý

Ìý

(71,388

)

Ìý

Ìý

7,282

Ìý

Other income, net

Ìý

Ìý

182

Ìý

Ìý

Ìý

2,010

Ìý

Ìý

Ìý

1,122

Ìý

Ìý

Ìý

4,266

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Loss) income before income taxes

Ìý

Ìý

(74,044

)

Ìý

Ìý

3,890

Ìý

Ìý

Ìý

(70,266

)

Ìý

Ìý

11,548

Ìý

Income tax benefit (expense)

Ìý

Ìý

6,727

Ìý

Ìý

Ìý

(753

)

Ìý

Ìý

6,229

Ìý

Ìý

Ìý

(2,437

)

Net (loss) income

Ìý

$

(67,317

)

Ìý

$

3,137

Ìý

Ìý

$

(64,037

)

Ìý

$

9,111

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Loss) Earnings per share

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

(3.35

)

Ìý

$

0.16

Ìý

Ìý

$

(3.19

)

Ìý

$

0.46

Ìý

Diluted

Ìý

$

(3.35

)

Ìý

$

0.15

Ìý

Ìý

$

(3.19

)

Ìý

$

0.45

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted-average common shares outstanding

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

20,113

Ìý

Ìý

Ìý

19,995

Ìý

Ìý

Ìý

20,092

Ìý

Ìý

Ìý

19,972

Ìý

Diluted

Ìý

Ìý

20,113

Ìý

Ìý

Ìý

20,433

Ìý

Ìý

Ìý

20,092

Ìý

Ìý

Ìý

20,324

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other comprehensive (loss) income, net of tax

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency translation adjustments

Ìý

Ìý

41

Ìý

Ìý

Ìý

(56

)

Ìý

Ìý

(27

)

Ìý

Ìý

(125

)

Unrealized gains (losses) on available-for-sale securities

Ìý

Ìý

�

Ìý

Ìý

Ìý

(39

)

Ìý

Ìý

4

Ìý

Ìý

Ìý

(39

)

Comprehensive (loss) income

Ìý

$

(67,276

)

Ìý

$

3,042

Ìý

Ìý

$

(64,060

)

Ìý

$

8,947

SIMULATIONS PLUS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

Ìý

Ìý

Ìý

(Unaudited)

Ìý

Ìý

(in thousands, except share and per share amounts)

Ìý

May 31,
2025

Ìý

August 31,
2024

ASSETS

Ìý

Ìý

Ìý

Ìý

Current assets

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

26,950

Ìý

Ìý

$

10,311

Ìý

Accounts receivable, net of allowance for credit losses of $255 and $149

Ìý

Ìý

14,780

Ìý

Ìý

Ìý

9,136

Ìý

Prepaid income taxes

Ìý

Ìý

954

Ìý

Ìý

Ìý

2,197

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

7,591

Ìý

Ìý

Ìý

7,753

Ìý

Short-term investments

Ìý

Ìý

1,500

Ìý

Ìý

Ìý

9,944

Ìý

Total current assets

Ìý

Ìý

51,775

Ìý

Ìý

Ìý

39,341

Ìý

Long-term assets

Ìý

Ìý

Ìý

Ìý

Capitalized computer software development costs, net of accumulated amortization of $21,096 and $18,727

Ìý

Ìý

11,301

Ìý

Ìý

Ìý

12,499

Ìý

Property and equipment, net

Ìý

Ìý

681

Ìý

Ìý

Ìý

812

Ìý

Operating lease right-of-use assets

Ìý

Ìý

425

Ìý

Ìý

Ìý

1,027

Ìý

Intellectual property, net of accumulated amortization of $8,754 and $5,490

Ìý

Ìý

6,464

Ìý

Ìý

Ìý

23,130

Ìý

Other intangible assets, net of accumulated amortization of $4,146 and $3,177

Ìý

Ìý

12,368

Ìý

Ìý

Ìý

23,210

Ìý

Goodwill

Ìý

Ìý

43,487

Ìý

Ìý

Ìý

96,078

Ìý

Deferred tax assets, net

Ìý

Ìý

7,429

Ìý

Ìý

Ìý

�

Ìý

Other assets

Ìý

Ìý

430

Ìý

Ìý

Ìý

542

Ìý

Total assets

Ìý

$

134,360

Ìý

Ìý

$

196,639

Ìý

LIABILITIES AND SHAREHOLDERS' EQUITY

Ìý

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

1,663

Ìý

Ìý

$

602

Ìý

Accrued compensation

Ìý

Ìý

1,656

Ìý

Ìý

Ìý

4,513

Ìý

Accrued expenses

Ìý

Ìý

2,199

Ìý

Ìý

Ìý

2,043

Ìý

Contracts payable - current portion

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,440

Ìý

Operating lease liability - current portion

Ìý

Ìý

269

Ìý

Ìý

Ìý

475

Ìý

Deferred revenue

Ìý

Ìý

4,344

Ìý

Ìý

Ìý

1,996

Ìý

Total current liabilities

Ìý

Ìý

10,131

Ìý

Ìý

Ìý

12,069

Ìý

Long-term liabilities

Ìý

Ìý

Ìý

Ìý

Deferred tax liabilities, net

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,608

Ìý

Operating lease liability - net of current portion

Ìý

Ìý

450

Ìý

Ìý

Ìý

531

Ìý

Total liabilities

Ìý

Ìý

10,581

Ìý

Ìý

Ìý

14,208

Ìý

Commitments and contingencies - Note 4

Ìý

Ìý

Ìý

Ìý

Shareholders' equity

Ìý

Ìý

Ìý

Ìý

Preferred stock, $0.001 par value � 10,000,000 shares authorized; no shares issued and outstanding

Ìý

$

�

Ìý

Ìý

$

�

Ìý

Common stock, $0.001 par value; 50,000,000 shares authorized, 20,116,181 and 20,051,134 shares issued and outstanding as of May 31, 2025 and August 31, 2024

Ìý

Ìý

20,116

Ìý

Ìý

Ìý

20,051

Ìý

Additional paid-in capital

Ìý

Ìý

137,620

Ìý

Ìý

Ìý

132,277

Ìý

(Accumulated deficit) retained earnings

Ìý

Ìý

(33,683

)

Ìý

Ìý

30,354

Ìý

Accumulated other comprehensive loss

Ìý

Ìý

(274

)

Ìý

Ìý

(251

)

Total shareholders' equity

Ìý

Ìý

123,779

Ìý

Ìý

Ìý

182,431

Ìý

Total liabilities and shareholders' equity

Ìý

$

134,360

Ìý

Ìý

Ìý

196,639

Ìý

SIMULATIONS PLUS, INC.

Trended Financial Information (1)

(Unaudited)

Ìý

(in millions except earnings per share amounts)

Ìý

Ìý

Ìý

FY24

Ìý

FY25

Ìý

FY24

Ìý

FY25

Ìý

Q1

Ìý

Q2

Ìý

Q3

Ìý

Q4

Ìý

Q1

Ìý

Q2

Ìý

Q3

Ìý

Full Year

Ìý

YTD

Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Software

Ìý

$

7.589

Ìý

Ìý

$

11.614

Ìý

Ìý

$

11.908

Ìý

Ìý

$

9.913

Ìý

Ìý

$

10.715

Ìý

Ìý

$

13.484

Ìý

Ìý

$

12.615

Ìý

Ìý

$

41.024

Ìý

Ìý

$

36.814

Ìý

Services

Ìý

$

6.911

Ìý

Ìý

$

6.691

Ìý

Ìý

$

6.636

Ìý

Ìý

$

8.751

Ìý

Ìý

$

8.209

Ìý

Ìý

$

8.948

Ìý

Ìý

$

7.748

Ìý

Ìý

$

28.989

Ìý

Ìý

$

24.905

Ìý

Total

Ìý

$

14.500

Ìý

Ìý

$

18.305

Ìý

Ìý

$

18.544

Ìý

Ìý

$

18.664

Ìý

Ìý

$

18.924

Ìý

Ìý

$

22.432

Ìý

Ìý

$

20.363

Ìý

Ìý

$

70.013

Ìý

Ìý

$

61.719

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Margin

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Software

Ìý

Ìý

86.9

%

Ìý

Ìý

88.4

%

Ìý

Ìý

88.2

%

Ìý

Ìý

72.4

%

Ìý

Ìý

75.4

%

Ìý

Ìý

80.8

%

Ìý

Ìý

79.9

%

Ìý

Ìý

84.2

%

Ìý

Ìý

78.9

%

Services

Ìý

Ìý

47.0

%

Ìý

Ìý

44.2

%

Ìý

Ìý

41.4

%

Ìý

Ìý

-4.0

%

Ìý

Ìý

26.1

%

Ìý

Ìý

24.9

%

Ìý

Ìý

38.2

%

Ìý

Ìý

29.7

%

Ìý

Ìý

29.4

%

Total

Ìý

Ìý

67.9

%

Ìý

Ìý

72.2

%

Ìý

Ìý

71.5

%

Ìý

Ìý

36.6

%

Ìý

Ìý

54.0

%

Ìý

Ìý

58.5

%

Ìý

Ìý

64.0

%

Ìý

Ìý

61.6

%

Ìý

Ìý

58.9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from operations

Ìý

$

0.960

Ìý

Ìý

$

4.442

Ìý

Ìý

$

1.880

Ìý

Ìý

$

(1.151

)

Ìý

$

0.126

Ìý

Ìý

$

2.712

Ìý

Ìý

$

(74.226

)

Ìý

$

6.131

Ìý

Ìý

$

(71.388

)

Operating Margin

Ìý

Ìý

6.6

%

Ìý

Ìý

24.3

%

Ìý

Ìý

10.1

%

Ìý

Ìý

-6.2

%

Ìý

Ìý

0.7

%

Ìý

Ìý

12.1

%

Ìý

Ìý

-364.5

%

Ìý

Ìý

8.8

%

Ìý

Ìý

-115.7

%

Net Income

Ìý

$

1.945

Ìý

Ìý

$

4.029

Ìý

Ìý

$

3.137

Ìý

Ìý

$

0.843

Ìý

Ìý

$

0.206

Ìý

Ìý

$

3.074

Ìý

Ìý

$

(67.317

)

Ìý

$

9.954

Ìý

Ìý

$

(64.037

)

Diluted Earnings Per Share

Ìý

$

0.10

Ìý

Ìý

$

0.20

Ìý

Ìý

$

0.15

Ìý

Ìý

$

0.04

Ìý

Ìý

$

0.01

Ìý

Ìý

$

0.15

Ìý

Ìý

$

(3.35

)

Ìý

$

0.49

Ìý

Ìý

$

(3.19

)

Adjusted EBITDA

Ìý

$

3.388

Ìý

Ìý

$

7.135

Ìý

Ìý

$

5.586

Ìý

Ìý

$

4.148

Ìý

Ìý

$

4.493

Ìý

Ìý

$

6.578

Ìý

Ìý

$

7.437

Ìý

Ìý

$

20.257

Ìý

Ìý

$

18.508

Ìý

Adjusted Diluted EPS

Ìý

$

0.18

Ìý

Ìý

$

0.32

Ìý

Ìý

$

0.27

Ìý

Ìý

$

0.18

Ìý

Ìý

$

0.17

Ìý

Ìý

$

0.31

Ìý

Ìý

$

0.45

Ìý

Ìý

$

0.95

Ìý

Ìý

$

0.93

Ìý

Cash Flow from Operations

Ìý

$

0.162

Ìý

Ìý

$

5.810

Ìý

Ìý

$

5.700

Ìý

Ìý

$

1.600

Ìý

Ìý

$

(1.274

)

Ìý

$

5.669

Ìý

Ìý

$

8.144

Ìý

Ìý

$

13.320

Ìý

Ìý

$

12.539

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue Breakdown by Region

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Americas

Ìý

$

10.891

Ìý

Ìý

$

12.461

Ìý

Ìý

$

12.428

Ìý

Ìý

$

14.693

Ìý

Ìý

$

14.469

Ìý

Ìý

$

16.112

Ìý

Ìý

$

14.544

Ìý

Ìý

$

50.473

Ìý

Ìý

$

45.125

Ìý

EMEA

Ìý

Ìý

2.302

Ìý

Ìý

Ìý

4.665

Ìý

Ìý

Ìý

4.513

Ìý

Ìý

Ìý

2.592

Ìý

Ìý

Ìý

2.720

Ìý

Ìý

Ìý

4.806

Ìý

Ìý

Ìý

3.698

Ìý

Ìý

Ìý

14.072

Ìý

Ìý

Ìý

11.224

Ìý

Asia Pacific

Ìý

Ìý

1.307

Ìý

Ìý

Ìý

1.179

Ìý

Ìý

Ìý

1.603

Ìý

Ìý

Ìý

1.379

Ìý

Ìý

Ìý

1.735

Ìý

Ìý

Ìý

1.514

Ìý

Ìý

Ìý

2.121

Ìý

Ìý

Ìý

5.468

Ìý

Ìý

Ìý

5.370

Ìý

Total

Ìý

$

14.500

Ìý

Ìý

$

18.305

Ìý

Ìý

$

18.544

Ìý

Ìý

$

18.664

Ìý

Ìý

$

18.924

Ìý

Ìý

$

22.432

Ìý

Ìý

$

20.363

Ìý

Ìý

$

70.013

Ìý

Ìý

$

61.719

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Software Performance Metrics

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Avg. Revenue per Customer (in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial

Ìý

$

79.0

Ìý

Ìý

$

113.0

Ìý

Ìý

$

97.0

Ìý

Ìý

$

89.0

Ìý

Ìý

$

94.0

Ìý

Ìý

$

124.0

Ìý

Ìý

$

96.0

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Services Performance Metrics

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Backlog (in millions)

Ìý

$

18.910

Ìý

Ìý

$

18.041

Ìý

Ìý

$

19.602

Ìý

Ìý

$

14.091

Ìý

Ìý

$

17.254

Ìý

Ìý

$

20.379

Ìý

Ìý

$

20.700

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

Numbers may not foot due to rounding

SIMULATIONS PLUS, INC.

Reconciliation of Adjusted EBITDA to Net Income (1)

(Unaudited)

Ìý

(in millions)

Ìý

Ìý

Ìý

FY 2024

Ìý

FY25

Ìý

FY24

Ìý

FY25

Ìý

Ìý

Q1

Ìý

Q2

Ìý

Q3

Ìý

Q4

Ìý

Q1

Ìý

Q2

Ìý

Q3

Ìý

Full Year

Ìý

YTD

Net Income

Ìý

$

1.945

Ìý

Ìý

$

4.029

Ìý

Ìý

$

3.137

Ìý

Ìý

$

0.843

Ìý

Ìý

$

0.206

Ìý

Ìý

$

3.074

Ìý

Ìý

$

(67.317

)

Ìý

$

9.954

Ìý

Ìý

$

(64.037

)

Excluding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income and expense, net

Ìý

Ìý

(1.292

)

Ìý

Ìý

(1.348

)

Ìý

Ìý

(1.522

)

Ìý

Ìý

(0.213

)

Ìý

Ìý

(0.159

)

Ìý

Ìý

(0.154

)

Ìý

Ìý

(0.170

)

Ìý

Ìý

(4.375

)

Ìý

Ìý

(0.483

)

Provision for income taxes

Ìý

Ìý

0.461

Ìý

Ìý

Ìý

1.223

Ìý

Ìý

Ìý

0.753

Ìý

Ìý

Ìý

0.020

Ìý

Ìý

Ìý

0.064

Ìý

Ìý

Ìý

0.434

Ìý

Ìý

Ìý

(6.727

)

Ìý

Ìý

2.457

Ìý

Ìý

Ìý

(6.229

)

Depreciation and amortization

Ìý

Ìý

1.091

Ìý

Ìý

Ìý

1.105

Ìý

Ìý

Ìý

1.263

Ìý

Ìý

Ìý

2.206

Ìý

Ìý

Ìý

2.265

Ìý

Ìý

Ìý

2.274

Ìý

Ìý

Ìý

2.318

Ìý

Ìý

Ìý

5.665

Ìý

Ìý

Ìý

6.857

Ìý

Stock-based compensation

Ìý

Ìý

1.303

Ìý

Ìý

Ìý

1.585

Ìý

Ìý

Ìý

1.665

Ìý

Ìý

Ìý

1.387

Ìý

Ìý

Ìý

1.589

Ìý

Ìý

Ìý

1.557

Ìý

Ìý

Ìý

1.279

Ìý

Ìý

Ìý

5.940

Ìý

Ìý

Ìý

4.425

Ìý

(Gain) loss on currency exchange

Ìý

Ìý

(0.044

)

Ìý

Ìý

0.098

Ìý

Ìý

Ìý

(0.009

)

Ìý

Ìý

(0.431

)

Ìý

Ìý

0.015

Ìý

Ìý

Ìý

(0.002

)

Ìý

Ìý

(0.035

)

Ìý

Ìý

(0.386

)

Ìý

Ìý

(0.022

)

Impairments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

77.221

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

77.221

Ìý

(Loss) income from disposal of fixed assets

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.023

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.023

Ìý

Change in value of contingent consideration

Ìý

Ìý

(0.110

)

Ìý

Ìý

0.440

Ìý

Ìý

Ìý

(0.599

)

Ìý

Ìý

(1.370

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(0.640

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1.639

)

Ìý

Ìý

(0.640

)

Reorganization expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.258

Ìý

Ìý

Ìý

0.157

Ìý

Ìý

Ìý

0.845

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1.260

Ìý

Mergers & Acquisitions expense

Ìý

Ìý

0.034

Ìý

Ìý

Ìý

0.003

Ìý

Ìý

Ìý

0.898

Ìý

Ìý

Ìý

1.706

Ìý

Ìý

Ìý

0.255

Ìý

Ìý

Ìý

(0.122

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

2.641

Ìý

Ìý

Ìý

0.133

Ìý

Adjusted EBITDA

Ìý

$

3.388

Ìý

Ìý

$

7.135

Ìý

Ìý

$

5.586

Ìý

Ìý

$

4.148

Ìý

Ìý

$

4.493

Ìý

Ìý

$

6.578

Ìý

Ìý

$

7.437

Ìý

Ìý

$

20.257

Ìý

Ìý

$

18.508

Ìý

(1)

Numbers may not foot due to rounding

SIMULATIONS PLUS, INC.

Reconciliation of Adjusted Diluted EPS to Diluted EPS (1)

(Unaudited)

Ìý

(in millions, except Diluted EPS and Adjusted Diluted EPS)

Ìý

Ìý

Ìý

FY 2024

Ìý

FY25

Ìý

FY24

Ìý

FY25

Ìý

Ìý

Q1

Ìý

Q2

Ìý

Q3

Ìý

Q4

Ìý

Q1

Ìý

Q2

Ìý

Q3

Ìý

Full Year

Ìý

YTD

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net (loss) Income (GAAP)

Ìý

$

1.945

Ìý

Ìý

$

4.029

Ìý

Ìý

$

3.137

Ìý

Ìý

$

0.843

Ìý

Ìý

$

0.206

Ìý

Ìý

$

3.074

Ìý

Ìý

$

(67.317

)

Ìý

$

9.954

Ìý

Ìý

$

(64.037

)

Excluding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Amortization

Ìý

Ìý

0.991

Ìý

Ìý

Ìý

0.991

Ìý

Ìý

Ìý

1.122

Ìý

Ìý

Ìý

2.059

Ìý

Ìý

Ìý

2.130

Ìý

Ìý

Ìý

2.130

Ìý

Ìý

Ìý

2.165

Ìý

Ìý

Ìý

5.163

Ìý

Ìý

Ìý

6.425

Ìý

Stock-based compensation

Ìý

Ìý

1.303

Ìý

Ìý

Ìý

1.585

Ìý

Ìý

Ìý

1.665

Ìý

Ìý

Ìý

1.387

Ìý

Ìý

Ìý

1.589

Ìý

Ìý

Ìý

1.557

Ìý

Ìý

Ìý

1.279

Ìý

Ìý

Ìý

5.940

Ìý

Ìý

Ìý

4.425

Ìý

(Gain) loss on currency exchange

Ìý

Ìý

(0.044

)

Ìý

Ìý

0.098

Ìý

Ìý

Ìý

(0.009

)

Ìý

Ìý

(0.431

)

Ìý

Ìý

0.015

Ìý

Ìý

Ìý

(0.002

)

Ìý

Ìý

(0.035

)

Ìý

Ìý

(0.386

)

Ìý

Ìý

(0.022

)

Mergers & Acquisitions expense

Ìý

Ìý

0.034

Ìý

Ìý

Ìý

0.003

Ìý

Ìý

Ìý

0.898

Ìý

Ìý

Ìý

1.706

Ìý

Ìý

Ìý

0.255

Ìý

Ìý

Ìý

(0.122

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

2.641

Ìý

Ìý

Ìý

0.133

Ìý

Change in value of contingent consideration

Ìý

Ìý

(0.110

)

Ìý

Ìý

0.440

Ìý

Ìý

Ìý

(0.599

)

Ìý

Ìý

(1.370

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(0.640

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1.639

)

Ìý

Ìý

(0.640

)

Reorganization expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.258

Ìý

Ìý

Ìý

0.157

Ìý

Ìý

Ìý

0.845

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1.260

Ìý

Impairments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

77.221

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

77.221

Ìý

(Loss) income from disposal of fixed assets

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.023

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

0.023

Ìý

Tax effect on above adjustments

Ìý

Ìý

(0.417

)

Ìý

Ìý

(0.746

)

Ìý

Ìý

(0.603

)

Ìý

Ìý

(0.554

)

Ìý

Ìý

(1.007

)

Ìý

Ìý

0.041

Ìý

Ìý

Ìý

(5.153

)

Ìý

Ìý

(2.320

)

Ìý

Ìý

(6.119

)

Adjusted Net income (Non-GAAP)

Ìý

$

3.702

Ìý

Ìý

$

6.400

Ìý

Ìý

$

5.611

Ìý

Ìý

$

3.640

Ìý

Ìý

$

3.446

Ìý

Ìý

$

6.195

Ìý

Ìý

$

9.028

Ìý

Ìý

$

19.353

Ìý

Ìý

$

18.669

Ìý

Weighted-avg. common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted

Ìý

Ìý

20,279

Ìý

Ìý

Ìý

20,315

Ìý

Ìý

Ìý

20,433

Ìý

Ìý

Ìý

20,338

Ìý

Ìý

Ìý

20,266

Ìý

Ìý

Ìý

20,277

Ìý

Ìý

Ìý

20,113

Ìý

Ìý

Ìý

20,301

Ìý

Ìý

Ìý

20,092

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted EPS (GAAP)

Ìý

$

0.10

Ìý

Ìý

$

0.20

Ìý

Ìý

$

0.15

Ìý

Ìý

$

0.04

Ìý

Ìý

$

0.01

Ìý

Ìý

$

0.15

Ìý

Ìý

$

(3.35

)

Ìý

$

0.49

Ìý

Ìý

$

(3.19

)

Adjusted Diluted EPS (Non-GAAP)

Ìý

$

0.18

Ìý

Ìý

$

0.32

Ìý

Ìý

$

0.27

Ìý

Ìý

$

0.18

Ìý

Ìý

$

0.17

Ìý

Ìý

$

0.31

Ìý

Ìý

$

0.45

Ìý

Ìý

$

0.95

Ìý

Ìý

$

0.93

Ìý

(1)

Numbers may not foot due to rounding

Ìý

Investor Relations Contact:

Lisa Fortuna

Financial Profiles

310-622-8251

[email protected]

Source: Simulations Plus, Inc.

Simulations Plus Inc

NASDAQ:SLP

SLP Rankings

SLP Latest News

SLP Latest SEC Filings

SLP Stock Data

282.38M
16.63M
17.38%
85.96%
8.15%
Health Information Services
Services-computer Integrated Systems Design
United States
RESEARCH TRIANGLE PARK