|
|
|
|
||
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading symbol
|
Name of each exchange on which registered
|
|
|
|
|
|
Emerging growth company
|
| ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised
financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
| Item 2.02 |
Results of Operations and Financial Condition.
|
| Item 7.01 |
Regulation FD Disclosure.
|
| Item 9.01 |
Financial Statements and Exhibits.
|
|
Exhibit
No.
|
Description
|
|
|
99.1
|
||
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL)
|
|
SHUTTERSTOCK, INC.
|
||
|
Dated: August 4, 2026
|
By:
|
/s/ Rik Powell
|
|
Rik Powell
|
||
|
Chief Financial Officer & Interim Chief Executive Officer
|
||

| • |
Revenues were $221.8 million compared to $267.0 million.
|
| • |
Net loss was $155.9 million compared to net income of $29.4 million.
|
| ◦ |
Net loss includes a $163.4 million non-cash, after-tax goodwill impairment charge.
|
| • |
Net loss per diluted common share was $4.25 compared to net income per diluted common share of $0.82.
|
| • |
Adjusted net income was $30.0 million compared to $42.9 million.
|
| • |
Adjusted net income per diluted common share was $0.82 compared to $1.19.
|
| • |
Adjusted EBITDA was $65.1 million compared to $82.2 million.
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
20255
|
|||||||||||||
|
Subscribers (end of period)(1)
|
951,000
|
1,073,000
|
951,000
|
1,073,000
|
||||||||||||
|
Subscriber revenue (in millions)(2)
|
$
|
99.8
|
$
|
108.0
|
$
|
203.6
|
$
|
217.9
|
||||||||
|
Average revenue per customer (last twelve months)(3)
|
$
|
292
|
$
|
266
|
$
|
292
|
$
|
266
|
||||||||
|
Paid downloads (in millions)(4)
|
98.7
|
112.6
|
202.8
|
233.5
|
||||||||||||
|
Investor Relations Contact
|
Press Contact
|
|
Scott Grossman
|
Lori Rodney
|
|
ir@shutterstock.com
|
press@shutterstock.com
|
|
917-563-4991
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Revenue
|
$
|
221,801
|
$
|
266,990
|
$
|
420,971
|
$
|
509,610
|
||||||||
|
Operating expenses:
|
||||||||||||||||
|
Cost of revenue
|
93,787
|
105,994
|
188,575
|
206,882
|
||||||||||||
|
Sales and marketing
|
48,008
|
57,077
|
96,354
|
110,436
|
||||||||||||
|
Product development
|
17,574
|
20,754
|
36,979
|
40,619
|
||||||||||||
|
General and administrative
|
43,930
|
48,434
|
111,515
|
106,741
|
||||||||||||
|
Goodwill impairment
|
173,738
|
—
|
173,738
|
—
|
||||||||||||
|
Total operating expenses
|
377,037
|
232,259
|
607,161
|
464,678
|
||||||||||||
|
(Loss) / income from operations
|
(155,236
|
)
|
34,731
|
(186,190
|
)
|
44,932
|
||||||||||
|
Interest expense
|
(3,833
|
)
|
(4,224
|
)
|
(7,593
|
)
|
(8,522
|
)
|
||||||||
|
Other (expense) / income, net
|
(1,862
|
)
|
12,624
|
(16,523
|
)
|
27,139
|
||||||||||
|
(Loss) / income before income taxes
|
(160,931
|
)
|
43,131
|
(210,306
|
)
|
63,549
|
||||||||||
|
(Benefit) / provision for income taxes
|
(4,992
|
)
|
13,691
|
(6,798
|
)
|
15,421
|
||||||||||
|
Net (loss) / income
|
$
|
(155,939
|
)
|
$
|
29,440
|
$
|
(203,508
|
)
|
$
|
48,128
|
||||||
|
(Losses) / earnings per share:
|
||||||||||||||||
|
Basic
|
$
|
(4.25
|
)
|
$
|
0.84
|
$
|
(5.63
|
)
|
$
|
1.37
|
||||||
|
Diluted
|
$
|
(4.25
|
)
|
$
|
0.82
|
$
|
(5.63
|
)
|
$
|
1.35
|
||||||
|
Weighted average common shares outstanding:
|
||||||||||||||||
|
Basic
|
36,703
|
35,257
|
36,126
|
35,075
|
||||||||||||
|
Diluted
|
36,703
|
35,958
|
36,126
|
35,642
|
||||||||||||
|
June 30, 2026
|
December 31, 2025
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
133,208
|
$
|
178,244
|
||||
|
Accounts receivable, net of allowance of $3,750 and $3,431
|
102,264
|
112,626
|
||||||
|
Prepaid expenses and other current assets
|
44,025
|
47,769
|
||||||
|
Total current assets
|
279,497
|
338,639
|
||||||
|
Property and equipment, net
|
61,237
|
62,553
|
||||||
|
Right-of-use assets
|
8,238
|
9,770
|
||||||
|
Intangible assets, net
|
192,073
|
215,673
|
||||||
|
Goodwill
|
400,025
|
574,614
|
||||||
|
Deferred tax assets, net
|
77,221
|
61,289
|
||||||
|
Other assets
|
73,986
|
93,398
|
||||||
|
Total assets
|
$
|
1,092,277
|
$
|
1,355,936
|
||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
12,982
|
$
|
13,898
|
||||
|
Accrued expenses
|
104,227
|
129,952
|
||||||
|
Contributor royalties payable
|
98,292
|
94,163
|
||||||
|
Deferred revenue
|
198,444
|
212,984
|
||||||
|
Debt
|
158,112
|
158,110
|
||||||
|
Other current liabilities
|
14,719
|
19,295
|
||||||
|
Total current liabilities
|
586,776
|
628,402
|
||||||
|
Deferred tax liability, net
|
1,323
|
1,134
|
||||||
|
Long-term debt
|
115,157
|
116,639
|
||||||
|
Lease liabilities
|
13,518
|
17,247
|
||||||
|
Other non-current liabilities
|
11,843
|
11,476
|
||||||
|
Total liabilities
|
728,617
|
774,898
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders’ equity:
|
||||||||
|
Common stock, $0.01 par value; 200,000 shares authorized; 42,328 and 41,049 shares issued and 36,807 and 35,528 shares outstanding as of June
30, 2026 and December 31, 2025, respectively
|
422
|
410
|
||||||
|
Treasury stock, at cost; 5,521 shares as of June 30, 2026 and December 31, 2025
|
(269,804
|
)
|
(269,804
|
)
|
||||
|
Additional paid-in capital
|
536,627
|
520,018
|
||||||
|
Accumulated other comprehensive loss
|
(9,249
|
)
|
(4,754
|
)
|
||||
|
Retained earnings
|
105,664
|
335,168
|
||||||
|
Total stockholders’ equity
|
363,660
|
581,038
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
1,092,277
|
$
|
1,355,936
|
||||
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||||||
|
Net (loss) / income
|
$
|
(155,939
|
)
|
$
|
29,440
|
$
|
(203,508
|
)
|
$
|
48,128
|
||||||
|
Adjustments to reconcile net (loss) / income to net cash (used in) / provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
22,416
|
22,611
|
45,120
|
45,282
|
||||||||||||
|
Deferred taxes
|
(8,399
|
)
|
974
|
(15,741
|
)
|
(6,798
|
)
|
|||||||||
|
Goodwill impairment
|
173,738
|
—
|
173,738
|
—
|
||||||||||||
|
Non-cash equity-based compensation
|
12,536
|
15,625
|
25,908
|
33,509
|
||||||||||||
|
Loss on impairment of long-term investment
|
—
|
5,000
|
—
|
5,000
|
||||||||||||
|
Bad debt expense
|
214
|
367
|
319
|
960
|
||||||||||||
|
Unrealized loss / (gain) on investments, net
|
2,963
|
(18,028
|
)
|
18,268
|
(31,288
|
)
|
||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Accounts receivable
|
735
|
(39,056
|
)
|
9,701
|
(55,674
|
)
|
||||||||||
|
Prepaid expenses and other current and non-current assets
|
(3,759
|
)
|
4,775
|
1,592
|
22,757
|
|||||||||||
|
Accounts payable and other current and non-current liabilities
|
(37,972
|
)
|
2,677
|
(29,386
|
)
|
(14,587
|
)
|
|||||||||
|
Contributor royalties payable
|
3,459
|
6,401
|
5,084
|
9,780
|
||||||||||||
|
Deferred revenue
|
(9,371
|
)
|
(3,950
|
)
|
(13,104
|
)
|
(4,986
|
)
|
||||||||
|
Net cash provided by operating activities
|
$
|
621
|
|
$
|
26,836
|
$
|
17,991
|
$
|
52,083
|
|||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||
|
Capital expenditures
|
(10,115
|
)
|
(11,312
|
)
|
(21,710
|
)
|
(22,120
|
)
|
||||||||
|
Cash received related to Giphy Retention Compensation
|
109
|
369
|
477
|
861
|
||||||||||||
|
Acquisition of content
|
(110
|
)
|
(4,081
|
)
|
(301
|
)
|
(4,978
|
)
|
||||||||
|
Security deposit (payment) / release
|
(23
|
)
|
59
|
249
|
38
|
|||||||||||
|
Net cash used in investing activities
|
$
|
(10,139
|
)
|
$
|
(14,965
|
)
|
$
|
(21,285
|
)
|
$
|
(26,199
|
)
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
|
Cash paid to settle employee taxes related to RSU vesting
|
(4,461
|
)
|
(1,473
|
)
|
(10,848
|
)
|
(5,012
|
)
|
||||||||
|
Payment of cash dividends
|
(13,214
|
)
|
(11,623
|
)
|
(25,996
|
)
|
(23,124
|
)
|
||||||||
|
Repayment of credit facility
|
(782
|
)
|
(782
|
)
|
(1,563
|
)
|
(1,563
|
)
|
||||||||
|
Net cash used in financing activities
|
$
|
(18,457
|
)
|
$
|
(13,878
|
)
|
$
|
(38,407
|
)
|
$
|
(29,699
|
)
|
||||
|
Effect of foreign exchange rate changes on cash
|
(1,333
|
)
|
6,186
|
(3,335
|
)
|
8,974
|
||||||||||
|
Net (decrease) / increase in cash and cash equivalents
|
(29,308
|
)
|
4,179
|
(45,036
|
)
|
5,159
|
||||||||||
|
Cash and cash equivalents, beginning of period
|
162,518
|
112,231
|
178,244
|
111,251
|
||||||||||||
|
Cash and cash equivalents, end of period
|
$
|
133,208
|
$
|
116,410
|
$
|
133,208
|
$
|
116,410
|
||||||||
|
Supplemental Disclosure of Cash Information:
|
||||||||||||||||
|
Cash paid for income taxes
|
$
|
6,934
|
$
|
15,293
|
$
|
7,678
|
$
|
14,689
|
||||||||
|
Cash paid for interest
|
3,518
|
4,106
|
7,288
|
8,465
|
||||||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Net (loss) / income
|
$
|
(155,939
|
)
|
$
|
29,440
|
$
|
(203,508
|
)
|
$
|
48,128
|
||||||
|
Add / (less) Non-GAAP adjustments:
|
||||||||||||||||
|
Non-cash equity-based compensation
|
12,536
|
15,625
|
25,908
|
33,509
|
||||||||||||
|
Tax effect of non-cash equity-based compensation (1)
|
(2,946
|
)
|
(3,672
|
)
|
(6,088
|
)
|
(7,875
|
)
|
||||||||
|
Acquisition-related amortization expense (2)
|
9,564
|
9,581
|
19,163
|
19,278
|
||||||||||||
|
Tax effect of acquisition-related amortization expense (1)
|
(2,248
|
)
|
(2,252
|
)
|
(4,504
|
)
|
(4,531
|
)
|
||||||||
|
Unrealized loss / (gain) on investment
|
2,963
|
(13,029
|
)
|
18,268
|
(26,289
|
)
|
||||||||||
|
Goodwill impairment
|
173,738
|
—
|
173,738
|
—
|
||||||||||||
|
Tax effect of goodwill impairment(1)
|
(10,371
|
)
|
—
|
(10,371
|
)
|
—
|
||||||||||
|
Workforce optimization - severance
|
2,963
|
121
|
9,043
|
301
|
||||||||||||
|
Tax effect of workforce optimization - severance(1)
|
(667
|
)
|
(27
|
)
|
(2,035
|
)
|
(68
|
)
|
||||||||
|
Giphy retention compensation expense - non-recurring
|
—
|
438
|
649
|
1,005
|
||||||||||||
|
Tax effect of Giphy retention compensation expense - non-recurring(1)
|
—
|
(103
|
)
|
(153
|
)
|
(236
|
)
|
|||||||||
|
Merger related costs
|
3,680
|
8,710
|
6,535
|
20,571
|
||||||||||||
|
Tax effect of merger related costs(1)
|
(828
|
)
|
(1,960
|
)
|
(1,470
|
)
|
(4,629
|
)
|
||||||||
|
Legal contingency
|
5,000
|
—
|
33,000
|
—
|
||||||||||||
|
Tax effect of legal contingency(1)
|
(7,425
|
)
|
—
|
(7,425
|
)
|
—
|
||||||||||
|
Adjusted net income
|
$
|
30,020
|
$
|
42,872
|
$
|
50,750
|
$
|
79,164
|
||||||||
|
Net (loss) / income per diluted common share
|
$
|
(4.25
|
)
|
$
|
0.82
|
$
|
(5.63
|
)
|
$
|
1.35
|
||||||
|
Adjusted net income per diluted common share
|
$
|
0.82
|
$
|
1.19
|
$
|
1.40
|
$
|
2.22
|
||||||||
|
Weighted average diluted shares
|
36,703
|
35,958
|
36,126
|
35,642
|
||||||||||||
| (1) |
Statutory tax rates are used to calculate the tax effect of the adjustments.
|
| (2) |
Of these amounts, $8.9 million and $8.9 million are included in cost of revenue for the three months ended June 30, 2026 and 2025, respectively. The remainder of acquisition-related amortization expense is included in general and administrative expense in the Statement of Operations.
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Net (loss) / income
|
$
|
(155,939
|
)
|
$
|
29,440
|
$
|
(203,508
|
)
|
$
|
48,128
|
||||||
|
Add / (less) Non-GAAP adjustments:
|
||||||||||||||||
|
Interest expense
|
3,833
|
4,224
|
7,593
|
8,522
|
||||||||||||
|
Interest income
|
(479
|
)
|
(1,077
|
)
|
(1,280
|
)
|
(2,012
|
)
|
||||||||
|
Provision for income taxes
|
(4,992
|
)
|
13,691
|
(6,798
|
)
|
15,421
|
||||||||||
|
Depreciation and amortization
|
22,416
|
22,611
|
45,120
|
45,282
|
||||||||||||
|
EBITDA
|
$
|
(135,161
|
)
|
$
|
68,889
|
$
|
(158,873
|
)
|
$
|
115,341
|
||||||
|
Non-cash equity-based compensation
|
12,536
|
15,625
|
25,908
|
33,509
|
||||||||||||
|
Giphy retention compensation expense - non-recurring
|
—
|
438
|
649
|
1,005
|
||||||||||||
|
Merger related costs
|
3,680
|
8,710
|
6,535
|
20,571
|
||||||||||||
|
Foreign currency loss / (gain)
|
(622
|
)
|
1,482
|
(465
|
)
|
1,162
|
||||||||||
|
Unrealized loss / (gain) on investment
|
2,963
|
(13,029
|
)
|
18,268
|
(26,289
|
)
|
||||||||||
|
Legal contingencies
|
5,000
|
—
|
33,000
|
—
|
||||||||||||
|
Workforce optimization - severance
|
2,963
|
121
|
9,043
|
301
|
||||||||||||
|
Goodwill impairment
|
173,738
|
—
|
173,738
|
—
|
||||||||||||
|
Adjusted EBITDA
|
$
|
65,097
|
$
|
82,236
|
$
|
107,803
|
$
|
145,600
|
||||||||
|
Revenue
|
$
|
221,801
|
$
|
266,990
|
$
|
420,971
|
$
|
509,610
|
||||||||
|
Net (loss) / income margin
|
(70.3
|
)%
|
11.0
|
%
|
(48.3
|
)%
|
9.4
|
%
|
||||||||
|
Adjusted EBITDA margin
|
29.3
|
%
|
30.8
|
%
|
25.6
|
%
|
28.6
|
%
|
||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Reported revenue (in thousands)
|
$
|
221,801
|
$
|
266,990
|
$
|
420,971
|
$
|
509,610
|
||||||||
|
Revenue (decline) /growth
|
(17
|
)%
|
21
|
%
|
(17
|
)%
|
17
|
%
|
||||||||
|
Revenue (decline) / growth on a constant currency basis
|
(17
|
)%
|
20
|
%
|
(18
|
)%
|
17
|
%
|
||||||||
|
Content reported revenue (in thousands)
|
$
|
165,664
|
$
|
199,796
|
$
|
343,790
|
$
|
402,684
|
||||||||
|
Content revenue (decline) / growth
|
(17
|
)%
|
18
|
%
|
(15
|
)%
|
17
|
%
|
||||||||
|
Content revenue (decline) / growth on a constant currency basis
|
(16
|
)%
|
16
|
%
|
(15
|
)%
|
17
|
%
|
||||||||
|
Data, Distribution, and Services reported revenue (in thousands)
|
$
|
56,137
|
$
|
67,194
|
$
|
77,181
|
$
|
106,926
|
||||||||
|
Data, Distribution, and Services revenue (decline) / growth
|
(16
|
)%
|
34
|
%
|
(28
|
)%
|
18
|
%
|
||||||||
|
Data, Distribution, and Services revenue (decline) / growth on a constant currency basis
|
(19
|
)%
|
35
|
%
|
(30
|
)%
|
18
|
%
|
||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Cash flow information:
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
621
|
|
$
|
26,836
|
$
|
17,991
|
$
|
52,083
|
|||||||
|
Net cash used in investing activities
|
$
|
(10,139
|
)
|
$
|
(14,965
|
)
|
$
|
(21,285
|
)
|
$
|
(26,199
|
)
|
||||
|
Net cash used in financing activities
|
$
|
(18,457
|
)
|
$
|
(13,878
|
)
|
$
|
(38,407
|
)
|
$
|
(29,699
|
)
|
||||
|
Adjusted free cash flow:
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
621
|
|
$
|
26,836
|
$
|
17,991
|
$
|
52,083
|
|||||||
|
Capital expenditures
|
(10,115
|
)
|
(11,312
|
)
|
(21,710
|
)
|
(22,120
|
)
|
||||||||
|
Content acquisitions
|
(110
|
)
|
(4,081
|
)
|
(301
|
)
|
(4,978
|
)
|
||||||||
|
Cash received related to Giphy Retention Compensation
|
109
|
369
|
477
|
861
|
||||||||||||
|
Legal contingency settlement
|
35,000
|
—
|
35,000
|
—
|
||||||||||||
|
Merger related costs
|
2,970
|
5,686
|
10,150
|
15,036
|
||||||||||||
|
Adjusted Free Cash Flow
|
$
|
28,475
|
$
|
17,498
|
$
|
41,607
|
$
|
40,882
|
||||||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Content
|
$
|
165,664
|
$
|
199,796
|
$
|
343,790
|
$
|
402,684
|
||||||||
|
Data, Distribution, and Services
|
$
|
56,137
|
$
|
67,194
|
$
|
77,181
|
$
|
106,926
|
||||||||
|
Total revenue
|
$
|
221,801
|
$
|
266,990
|
$
|
420,971
|
$
|
509,610
|
||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
6/30/26
|
3/31/26
|
12/31/25
|
9/30/25
|
6/30/25
|
3/31/25
|
12/31/24
|
9/30/245
|
|||||||||||||||||||||||||
|
Subscribers (end of period, in thousands) (1)
|
951
|
993
|
1,032
|
1,060
|
1,073
|
1,079
|
459
|
470
|
||||||||||||||||||||||||
|
Subscriber revenue (in millions) (2)
|
$
|
99.8
|
$
|
103.8
|
$
|
104.7
|
$
|
107.2
|
$
|
108.0
|
$
|
109.9
|
$
|
75.7
|
$
|
78.7
|
||||||||||||||||
|
Average revenue per customer (last twelve months) (3)
|
$
|
292
|
$
|
284
|
$
|
281
|
$
|
279
|
$
|
266
|
$
|
244
|
$
|
450
|
$
|
446
|
||||||||||||||||
|
Paid downloads (in millions) (4)
|
98.7
|
104.1
|
107.9
|
111.7
|
112.6
|
120.9
|
33.0
|
32.9
|
||||||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
6/30/26
|
3/31/26
|
12/31/25
|
9/30/25
|
6/30/25
|
3/31/25
|
12/31/24
|
9/30/24
|
|||||||||||||||||||||||||
|
Cost of revenue
|
$
|
270
|
$
|
183
|
$
|
558
|
$
|
528
|
$
|
532
|
$
|
396
|
$
|
505
|
$
|
443
|
||||||||||||||||
|
Sales and marketing
|
2,652
|
2,112
|
2,287
|
2,098
|
2,559
|
2,255
|
2,627
|
3,226
|
||||||||||||||||||||||||
|
Product development
|
3,242
|
3,078
|
3,218
|
3,370
|
3,529
|
2,912
|
2,722
|
2,745
|
||||||||||||||||||||||||
|
General and administrative
|
6,398
|
7,999
|
8,542
|
6,966
|
9,005
|
12,321
|
9,256
|
8,680
|
||||||||||||||||||||||||
|
Total non-cash equity-based compensation
|
$
|
12,562
|
$
|
13,372
|
$
|
14,605
|
$
|
12,962
|
$
|
15,625
|
$
|
17,884
|
$
|
15,110
|
$
|
15,094
|
||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||||||||||
|
($ in thousands)
|
6/30/26
|
3/31/26
|
12/31/25
|
9/30/25
|
6/30/25
|
3/31/25
|
12/31/24
|
9/30/24
|
||||||||||||||||||||||||
|
Cost of revenue
|
$
|
20,732
|
$
|
20,898
|
$
|
21,010
|
$
|
21,028
|
$
|
20,804
|
$
|
20,742
|
$
|
21,191
|
$
|
19,653
|
||||||||||||||||
|
General and administrative
|
1,684
|
1,806
|
1,725
|
1,849
|
1,807
|
1,929
|
2,096
|
1,991
|
||||||||||||||||||||||||
|
Total depreciation and amortization
|
$
|
22,416
|
$
|
22,704
|
$
|
22,735
|
$
|
22,877
|
$
|
22,611
|
$
|
22,671
|
$
|
23,287
|
$
|
21,644
|
||||||||||||||||