Skip to main content

Fastly Announces Record Third Quarter 2025 Financial Results

Record revenue of $158.2 million above high-end of guidance range

Record cash from operations of $28.9 million and free cash flow of $18.1 million

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

“We delivered record revenue, operating profit and free cash flow this quarter, delivering on the objective I set out for the team of accelerating growth and achieving operating leverage," said Kip Compton, CEO of Fastly. "The pace of feature roll-outs to our platform has improved dramatically over the last year and we’re winning business with some of the most sought after customers worldwide. Our Security revenue growth of 30% year-over-year is a result of this momentum combined with our strong go-to-market cross-sell execution.”

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

 

$

158,223

 

 

$

137,206

 

 

$

451,406

 

 

$

403,097

 

Gross margin

 

 

 

 

 

 

 

 

GAAP gross margin

 

 

58.4

%

 

 

54.5

%

 

 

55.4

%

 

 

54.8

%

Non-GAAP gross margin(1)

 

 

62.8

%

 

 

58.6

%

 

 

59.8

%

 

 

59.2

%

Operating loss

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(28,788

)

 

$

(40,590

)

 

$

(103,910

)

 

$

(133,584

)

Non-GAAP operating income (loss)(1)

 

$

11,608

 

 

$

818

 

 

$

1,169

 

 

$

(19,180

)

Net income (loss) per share

 

 

 

 

 

 

 

 

GAAP net loss per common share — basic and diluted

 

$

(0.20

)

 

$

(0.27

)

 

$

(0.73

)

 

$

(0.91

)

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

 

$

0.08

 

 

$

0.03

 

 

$

(0.00

)

 

$

(0.07

)

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

 

$

0.07

 

 

$

0.03

 

 

$

(0.00

)

 

$

(0.07

)

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.

Third Quarter 2025 Financial Summary

  • Total revenue of $158.2 million, representing 15% year-over-year growth. Network services revenue of $118.8 million, representing 11% year-over-year growth. Security revenue of $34.0 million, representing 30% year-over-year growth. Other revenue of $5.4 million, representing 51% 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 $28.9 million of operating cash flow compared to $5.0 million of operating cash flow in the third quarter of 2024. Generated $18.1 million of positive free cash flow compared to $7.1 million of negative free cash flow in the third quarter of 2024.
  • GAAP gross margin of 58.4%, compared to 54.5% in the third quarter of 2024. Non-GAAP gross margin1 of 62.8%, compared to 58.6% in the third quarter of 2024.
  • GAAP net loss of $29.5 million, compared to $38.0 million in the third quarter of 2024. Non-GAAP net income1 of $11.1 million, compared to $3.8 million in the third quarter of 2024.
  • GAAP net loss per basic and diluted share of $0.20, compared to $0.27 in the third quarter of 2024. Non-GAAP net income per basic share1 of $0.08, compared to $0.03 in the third quarter of 2024. Non-GAAP net income per diluted share1 of $0.07, compared to $0.03 in the third quarter of 2024.

Key Metrics

  • Enterprise customer count2 was 627 in the third quarter, up 51 from the third quarter of 2024.
  • Fastly's top ten customers accounted for 32% of revenue in the third quarter of 2025 compared to 33% in the third quarter of 2024. Revenue from the top ten customers increased 12% 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 106% in the third quarter from 104% in the second quarter of 2025.
  • Remaining Performance Obligations (RPO)4 were $268 million, up 16% from $231 million in the third quarter of 2024.

Third Quarter Business and Product Highlights

  • Released API Discovery, which continuously identifies and organizes API traffic across edge services to enhance API security.
  • Launched a new deception capability in our Next-Gen WAF designed to mislead attackers and bots, while generating higher-quality threat intelligence.
  • Introduced DDoS Precise Defense, allowing rule behavior to be adjusted with a click, eliminating common concerns over unintentionally blocking legitimate traffic.
  • Launched the Fastly Model Context Protocol (MCP) Server, an open-source tool enabling AI assistants to manage Fastly services.
  • Introduced a Sustainability Dashboard that gives customers clear visibility into the environmental impact of their Fastly usage.
  • Published Fastly’s Q2 Threat Insights Report on AI bot traffic, highlighting how AI bots are reshaping web traffic and what organizations need to do to stay in control.

Fourth Quarter and Full Year 2025 Guidance

 

 

Q4 2025

 

Full Year 2025

Total Revenue (millions)

 

$159.0 - $163.0

 

$610.0 - $614.0

Non-GAAP Operating Income (millions)

 

$8.0 - $12.0

 

$9.0 - $13.0

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

 

$0.04 - $0.08

 

$0.03 - $0.07

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, November 5, 2025.

Date: Wednesday, November 5, 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, November 5 through November 18, 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 acquire new customers, expand cross-sell opportunities, and grow market share; our ability to enrich our revenue mix with platform enhancements; the performance of our existing and new platform enhancements; the performance, capabilities, and expectations regarding customer experiences with Fastly Next-Gen WAF, Fastly API Discovery, Fastly DDoS Precise Defense, Fastly Model Context Protocol (MCP) Server, Fastly Image Optimizer, and the Sustainability Dashboard; 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 September 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, amortization of capitalized stock-based compensation - cost of revenue, gain on modification of lease, depreciation and other amortization expenses, amortization of acquired intangible assets, impairment expense, executive transition costs, restructuring charges, interest income, interest expense, including amortization of debt discount and issuance costs, other 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 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 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.

Restructuring Charges: consists primarily of employee-related severance and termination benefits related to management's restructuring plan that resulted in a reduction in our workforce. 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.

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, Non-GAAP net income (loss) per common share — basic and Non-GAAP net income (loss) per common share — 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. During the third quarter of 2025, we identified an error in RPO calculations from certain contracts with a termination-for-convenience clause. We recast the presentation of RPO for all prior periods presented to reflect the correction of this error.

5 Non-GAAP Net Income per share is calculated as Non-GAAP Net Income divided by weighted average diluted shares for 2025.

6 Assumes weighted average diluted shares outstanding of 167.8 million in Q4 2025 and 160.4 million for the full year 2025.

 

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts, unaudited)

 

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

 

$

158,223

 

 

$

137,206

 

 

$

451,406

 

 

$

403,097

 

Cost of revenue(1)

 

 

65,894

 

 

 

62,466

 

 

 

201,163

 

 

 

182,222

 

Gross profit

 

 

92,329

 

 

 

74,740

 

 

 

250,243

 

 

 

220,875

 

Operating expenses:

 

 

 

 

 

 

 

 

Research and development(1)

 

 

41,421

 

 

 

31,884

 

 

 

121,071

 

 

 

105,238

 

Sales and marketing(1)

 

 

49,998

 

 

 

45,994

 

 

 

150,411

 

 

 

148,560

 

General and administrative(1)

 

 

29,698

 

 

 

27,173

 

 

 

82,256

 

 

 

87,245

 

Impairment expense

 

 

 

 

 

559

 

 

 

415

 

 

 

3,696

 

Restructuring charges

 

 

 

 

 

9,720

 

 

 

 

 

 

9,720

 

Total operating expenses

 

 

121,117

 

 

 

115,330

 

 

 

354,153

 

 

 

354,459

 

Loss from operations

 

 

(28,788

)

 

 

(40,590

)

 

 

(103,910

)

 

 

(133,584

)

Interest income

 

 

3,080

 

 

 

3,819

 

 

 

9,139

 

 

 

11,604

 

Interest expense

 

 

(3,161

)

 

 

(473

)

 

 

(9,498

)

 

 

(1,516

)

Other expense, net

 

 

(55

)

 

 

(317

)

 

 

(96

)

 

 

(213

)

Loss before income tax expense

 

 

(28,924

)

 

 

(37,561

)

 

 

(104,365

)

 

 

(123,709

)

Income tax expense

 

 

559

 

 

 

455

 

 

 

1,807

 

 

 

1,463

 

Net loss

 

$

(29,483

)

 

$

(38,016

)

 

$

(106,172

)

 

$

(125,172

)

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

 

$

(0.20

)

 

$

(0.27

)

 

$

(0.73

)

 

$

(0.91

)

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

 

 

148,129

 

 

 

139,237

 

 

 

145,749

 

 

 

137,097

 

__________

(1)

Includes stock-based compensation expense as follows:

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

2025

 

2024

 

2025

 

2024

Cost of revenue

 

$

2,861

 

$

1,911

 

$

7,373

 

$

6,734

Research and development

 

 

11,915

 

 

7,378

 

 

32,563

 

 

25,684

Sales and marketing

 

 

8,754

 

 

7,113

 

 

23,623

 

 

22,014

General and administrative

 

 

9,599

 

 

8,614

 

 

21,487

 

 

28,553

Total

 

$

33,129

 

$

25,016

 

$

85,046

 

$

82,985

Reconciliation of GAAP to Non-GAAP Financial Measures

(in thousands, unaudited)

 

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Gross profit

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

92,329

 

 

$

74,740

 

 

$

250,243

 

 

$

220,875

 

Stock-based compensation

 

 

2,861

 

 

 

1,911

 

 

 

7,373

 

 

 

6,734

 

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

 

 

1,664

 

 

 

1,338

 

 

 

4,886

 

 

 

3,677

 

Amortization of acquired intangible assets

 

 

2,475

 

 

 

2,475

 

 

 

7,425

 

 

 

7,425

 

Non-GAAP gross profit

 

$

99,329

 

 

$

80,464

 

 

$

269,927

 

 

$

238,711

 

GAAP gross margin

 

 

58.4

%

 

 

54.5

%

 

 

55.4

%

 

 

54.8

%

Non-GAAP gross margin

 

 

62.8

%

 

 

58.6

%

 

 

59.8

%

 

 

59.2

%

Research and development

 

 

 

 

 

 

 

 

GAAP research and development

 

$

41,421

 

 

$

31,884

 

 

$

121,071

 

 

$

105,238

 

Stock-based compensation

 

 

(11,915

)

 

 

(7,378

)

 

 

(32,563

)

 

 

(25,684

)

Executive transition costs

 

 

(326

)

 

 

 

 

 

(326

)

 

 

 

Non-GAAP research and development

 

$

29,180

 

 

$

24,506

 

 

$

88,182

 

 

$

79,554

 

Sales and marketing

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

49,998

 

 

$

45,994

 

 

$

150,411

 

 

$

148,560

 

Stock-based compensation

 

 

(8,754

)

 

 

(7,113

)

 

 

(23,623

)

 

 

(22,014

)

Amortization of acquired intangible assets

 

 

(2,159

)

 

 

(2,300

)

 

 

(6,739

)

 

 

(6,901

)

Non-GAAP sales and marketing

 

$

39,085

 

 

$

36,581

 

 

$

120,049

 

 

$

119,645

 

General and administrative

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

29,698

 

 

$

27,173

 

 

$

82,256

 

 

$

87,245

 

Stock-based compensation

 

 

(9,599

)

 

 

(8,614

)

 

 

(21,487

)

 

 

(28,553

)

Executive transition costs

 

 

(643

)

 

 

 

 

 

(978

)

 

 

 

Gain on modification of lease

 

 

 

 

 

 

 

 

736

 

 

 

 

Non-GAAP general and administrative

 

$

19,456

 

 

$

18,559

 

 

$

60,527

 

 

$

58,692

 

Operating income (loss)

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(28,788

)

 

$

(40,590

)

 

$

(103,910

)

 

$

(133,584

)

Stock-based compensation

 

 

33,129

 

 

 

25,016

 

 

 

85,046

 

 

 

82,985

 

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

 

 

1,664

 

 

 

1,338

 

 

 

4,886

 

 

 

3,677

 

Restructuring charges

 

 

 

 

 

9,720

 

 

 

 

 

 

9,720

 

Executive transition costs

 

 

969

 

 

 

 

 

 

1,304

 

 

 

 

Amortization of acquired intangible assets

 

 

4,634

 

 

 

4,775

 

 

 

14,164

 

 

 

14,326

 

Gain on modification of lease

 

 

 

 

 

 

 

 

(736

)

 

 

 

Impairment expense

 

 

 

 

 

559

 

 

 

415

 

 

 

3,696

 

Non-GAAP operating income (loss)

 

$

11,608

 

 

$

818

 

 

$

1,169

 

 

$

(19,180

)

Net income (loss)

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(29,483

)

 

$

(38,016

)

 

$

(106,172

)

 

$

(125,172

)

Stock-based compensation

 

 

33,129

 

 

 

25,016

 

 

 

85,046

 

 

 

82,985

 

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

 

 

1,664

 

 

 

1,338

 

 

 

4,886

 

 

 

3,677

 

Restructuring charges

 

 

 

 

 

9,720

 

 

 

 

 

 

9,720

 

Executive transition costs

 

 

969

 

 

 

 

 

 

1,304

 

 

 

 

Gain on modification of lease

 

 

 

 

 

 

 

 

(736

)

 

 

 

Amortization of acquired intangible assets

 

 

4,634

 

 

 

4,775

 

 

 

14,164

 

 

 

14,326

 

Impairment expense

 

 

 

 

 

559

 

 

 

415

 

 

 

3,696

 

Amortization of debt discount and issuance costs

 

 

216

 

 

 

358

 

 

 

650

 

 

 

1,061

 

Non-GAAP net income (loss)

 

$

11,129

 

 

$

3,750

 

 

$

(443

)

 

$

(9,707

)

Non-GAAP net income (loss) per common share — basic

 

$

0.08

 

 

$

0.03

 

 

$

(0.00

)

 

$

(0.07

)

Non-GAAP net income (loss) per common share — diluted

 

$

0.07

 

 

$

0.03

 

 

$

(0.00

)

 

$

(0.07

)

Weighted average basic common shares

 

 

148,129

 

 

 

139,237

 

 

 

145,749

 

 

 

137,097

 

Weighted average diluted common shares

 

 

161,229

 

 

 

143,415

 

 

 

157,961

 

 

 

137,097

 

(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

September 30,

 

Nine months ended

September 30,

 

 

2025

 

2024

 

2025

 

2024

Reconciliation of GAAP to Non-GAAP diluted shares

 

 

 

 

 

 

 

 

GAAP diluted shares

 

148,129

 

139,237

 

145,749

 

137,097

 

Other dilutive equity awards

 

13,100

 

4,178

 

12,212

 

 

Non-GAAP diluted shares

 

161,229

 

143,415

 

157,961

 

137,097

 

Non-GAAP diluted net income (loss) per share

 

0.07

 

0.03

 

(0.00

)

(0.07

)

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(29,483

)

 

$

(38,016

)

 

$

(106,172

)

 

$

(125,172

)

Stock-based compensation

 

 

33,129

 

 

 

25,016

 

 

 

85,046

 

 

 

82,985

 

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

 

 

1,664

 

 

 

1,338

 

 

 

4,886

 

 

 

3,677

 

Gain on modification of lease

 

 

 

 

 

 

 

 

(736

)

 

 

 

Depreciation and other amortization

 

 

14,101

 

 

 

13,781

 

 

 

41,256

 

 

 

40,624

 

Amortization of acquired intangible assets

 

 

4,634

 

 

 

4,775

 

 

 

14,164

 

 

 

14,326

 

Amortization of debt discount and issuance costs

 

 

216

 

 

 

358

 

 

 

650

 

 

 

1,061

 

Impairment expense

 

 

 

 

 

559

 

 

 

415

 

 

 

3,696

 

Executive transition costs

 

 

969

 

 

 

 

 

 

1,304

 

 

 

 

Restructuring charges

 

 

 

 

 

9,720

 

 

 

 

 

 

9,720

 

Interest income

 

 

(3,080

)

 

 

(3,819

)

 

 

(9,139

)

 

 

(11,604

)

Interest expense

 

 

2,945

 

 

 

115

 

 

 

8,848

 

 

 

455

 

Other expense, net

 

 

55

 

 

 

317

 

 

 

96

 

 

 

213

 

Income tax expense

 

 

559

 

 

 

455

 

 

 

1,807

 

 

 

1,463

 

Adjusted EBITDA

 

$

25,709

 

 

$

14,599

 

 

$

42,425

 

 

$

21,444

(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

September 30, 2025

 

As of

December 31, 2024

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

113,131

 

 

$

286,175

 

Marketable securities, current

 

 

229,780

 

 

 

9,707

 

Accounts receivable, net of allowance for credit losses

 

 

109,184

 

 

 

115,988

 

Prepaid expenses and other current assets

 

 

27,689

 

 

 

28,325

 

Total current assets

 

 

479,784

 

 

 

440,195

 

Property and equipment, net

 

 

182,896

 

 

 

179,097

 

Operating lease right-of-use assets, net

 

 

53,050

 

 

 

50,433

 

Goodwill

 

 

670,356

 

 

 

670,356

 

Intangible assets, net

 

 

28,055

 

 

 

42,876

 

Other assets

 

 

56,461

 

 

 

68,402

 

Total assets

 

$

1,470,602

 

 

$

1,451,359

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

10,829

 

 

$

6,044

 

Accrued expenses

 

 

60,421

 

 

 

41,622

 

Current debt

 

 

188,232

 

 

 

 

Finance lease liabilities, current

 

 

 

 

 

2,328

 

Operating lease liabilities, current

 

 

23,676

 

 

 

25,155

 

Other current liabilities

 

 

45,757

 

 

 

29,307

 

Total current liabilities

 

 

328,915

 

 

 

104,456

 

Long-term debt

 

 

149,893

 

 

 

337,614

 

Operating lease liabilities, non-current

 

 

47,106

 

 

 

39,561

 

Other long-term liabilities

 

 

7,723

 

 

 

4,478

 

Total liabilities

 

 

533,637

 

 

 

486,109

 

Stockholders’ equity:

 

 

 

 

Common stock

 

 

3

 

 

 

3

 

Additional paid-in capital

 

 

2,035,956

 

 

 

1,958,157

 

Accumulated other comprehensive loss

 

 

(12

)

 

 

(100

)

Accumulated deficit

 

 

(1,098,982

)

 

 

(992,810

)

Total stockholders’ equity

 

 

936,965

 

 

 

965,250

 

Total liabilities and stockholders’ equity

 

$

1,470,602

 

 

$

1,451,359

 

Condensed Consolidated Statements of Cash Flows

(in thousands, unaudited)

 

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(29,483

)

 

$

(38,016

)

 

$

(106,172

)

 

$

(125,172

)

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

 

 

 

 

 

 

 

 

Depreciation expense

 

 

15,639

 

 

 

13,656

 

 

 

45,768

 

 

 

40,251

 

Amortization of intangible assets

 

 

4,759

 

 

 

4,900

 

 

 

14,537

 

 

 

14,699

 

Non-cash lease expense

 

 

5,476

 

 

 

5,463

 

 

 

16,825

 

 

 

16,819

 

Amortization of debt discount and issuance costs

 

 

216

 

 

 

358

 

 

 

650

 

 

 

1,061

 

Amortization of deferred contract costs

 

 

4,869

 

 

 

4,773

 

 

 

14,566

 

 

 

13,877

 

Stock-based compensation

 

 

33,129

 

 

 

25,016

 

 

 

85,046

 

 

 

82,985

 

Deferred income taxes

 

 

289

 

 

 

339

 

 

 

1,038

 

 

 

900

 

Provision for credit losses

 

 

1,236

 

 

 

1,054

 

 

 

3,230

 

 

 

2,400

 

(Gain) loss on disposals of property and equipment

 

 

 

 

 

 

 

 

(43

)

 

 

444

 

Accretion of discounts on investments

 

 

(1,305

)

 

 

(1,064

)

 

 

(3,287

)

 

 

(3,466

)

Impairment of operating lease right-of-use assets

 

 

 

 

 

371

 

 

 

 

 

 

371

 

Impairment expense

 

 

 

 

 

559

 

 

 

415

 

 

 

3,696

 

Other adjustments

 

 

(189

)

 

 

520

 

 

 

103

 

 

 

83

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

6,898

 

 

 

(3,976

)

 

 

3,574

 

 

 

1,298

 

Prepaid expenses and other current assets

 

 

(1,526

)

 

 

(2,589

)

 

 

811

 

 

 

(7,420

)

Other assets

 

 

(4,820

)

 

 

(2,705

)

 

 

(12,991

)

 

 

(7,729

)

Accounts payable

 

 

(2,741

)

 

 

4,754

 

 

 

3,280

 

 

 

4,514

 

Accrued expenses

 

 

1,339

 

 

 

2,707

 

 

 

(467

)

 

 

(4,142

)

Operating lease liabilities

 

 

(5,774

)

 

 

(7,329

)

 

 

(13,662

)

 

 

(19,341

)

Other liabilities

 

 

912

 

 

 

(3,789

)

 

 

18,789

 

 

 

(4,942

)

Net cash provided by operating activities

 

 

28,924

 

 

 

5,002

 

 

 

72,010

 

 

 

11,186

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of marketable securities

 

 

(79,136

)

 

 

(37,902

)

 

 

(352,062

)

 

 

(155,099

)

Sales of marketable securities

 

 

18,128

 

 

 

 

 

 

18,128

 

 

 

 

Maturities of marketable securities

 

 

71,417

 

 

 

113,032

 

 

 

117,222

 

 

 

289,709

 

Advance payment for purchase of property and equipment

 

 

 

 

 

 

 

 

 

 

 

(790

)

Purchases of property and equipment

 

 

(6,046

)

 

 

(1,996

)

 

 

(18,503

)

 

 

(5,361

)

Proceeds from sale of property and equipment

 

 

 

 

 

 

 

 

44

 

 

 

24

 

Capitalized internal-use software

 

 

(4,707

)

 

 

(6,818

)

 

 

(14,012

)

 

 

(20,492

)

Net cash provided by (used in) investing activities

 

 

(344

)

 

 

66,316

 

 

 

(249,183

)

 

 

107,991

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayments of finance lease liabilities

 

 

(80

)

 

 

(3,296

)

 

 

(2,328

)

 

 

(12,404

)

Payment of deferred consideration for business acquisitions

 

 

 

 

 

 

 

 

 

 

 

(3,771

)

Proceeds from exercise of vested stock options

 

 

71

 

 

 

19

 

 

 

758

 

 

 

310

 

Proceeds from employee stock purchase plan

 

 

2,106

 

 

 

2,168

 

 

 

5,477

 

 

 

6,083

 

Net cash provided by (used in) financing activities

 

 

2,097

 

 

 

(1,109

)

 

 

3,907

 

 

 

(9,782

)

Effects of exchange rate changes on cash and cash equivalents

 

 

(33

)

 

 

109

 

 

 

222

 

 

 

48

 

Net increase (decrease) in cash and cash equivalents

 

 

30,644

 

 

 

70,318

 

 

 

(173,044

)

 

 

109,443

 

Cash and cash equivalents at beginning of period

 

 

82,487

 

 

 

147,196

 

 

 

286,175

 

 

 

108,071

 

Cash and cash equivalents at end of period

 

 

113,131

 

 

 

217,514

 

 

 

113,131

 

 

 

217,514

 

Free Cash Flow

(in thousands, unaudited)

 

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net cash provided by operating activities

 

$

28,924

 

 

$

5,002

 

 

$

72,010

 

 

$

11,186

 

Capital expenditures(1)

 

 

(10,833

)

 

 

(12,110

)

 

 

(34,799

)

 

 

(38,233

)

Advance payment for purchase of property and equipment(2)

 

 

 

 

 

 

 

 

 

 

 

(790

)

Free Cash Flow

 

$

18,091

 

 

$

(7,108

)

 

$

37,211

 

 

$

(27,837

)

__________

(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 nine months ended September 30, 2025, we received $9.2 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

Recent Quotes

View More
Symbol Price Change (%)
AMZN  244.15
-6.05 (-2.42%)
AAPL  271.62
+1.49 (0.55%)
AMD  241.91
-14.41 (-5.62%)
BAC  53.45
+1.00 (1.92%)
GOOG  286.07
+1.32 (0.47%)
META  622.66
-13.29 (-2.09%)
MSFT  498.78
-8.38 (-1.65%)
NVDA  189.28
-5.94 (-3.04%)
ORCL  244.51
-5.80 (-2.32%)
TSLA  448.52
-13.55 (-2.93%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.