RAMP LiveRamp Holdings Inc

LiveRamp® (NYSE: RAMP), the leading data collaboration platform, today announced its financial results for the fiscal 2025 first quarter ended June 30, 2024.

Q1 Financial Highlights1

• Total revenue was $176 million, up 14%.
• Subscription revenue was $135 million, up 11%.
• Marketplace & Other revenue was $41 million, up 28%.
• GAAP gross profit was $124 million, up 15%. GAAP gross margin was stable at 71%. Non-GAAP gross profit was $130 million, up 15%. Non-GAAP gross margin expanded by 1 percentage point to 74%.
• GAAP operating loss was $5 million compared to income of $2 million. GAAP operating margin was negative 3% compared to 1%. Non-GAAP operating income was $27 million compared to $21 million. Non-GAAP operating margin expanded by 2 percentage points to 15%.
• GAAP diluted loss per share was $0.11 and non-GAAP diluted earnings per share was $0.35.
• Net cash used in operating activities was $9 million compared to net cash provided by operating activities of $26 million.
• In the first quarter the company repurchased approximately 499,000 shares for $16 million.

A reconciliation between GAAP and non-GAAP results is provided in the schedules in this press release.

Commenting on the results, CEO Scott Howe said, “We posted double-digit growth for a second consecutive quarter in both revenue and ARR, and revenue and operating income again exceeded our expectations. Our Data Collaboration Platform is well-positioned for growth, benefiting from multiple industry megatrends — including the shift to cloud computing, the proliferation of AI tools in marketing, growth in Commerce Media and CTV platforms, and the ongoing move to authenticated addressability.”

GAAP and Non-GAAP ResultsThe following table summarizes the Company’s financial results for the fiscal 2025 first quarter ended June 30, 2024 ($ in millions, except per share amounts):

	GAAP				Non-GAAP
	Q1 FY25		Q1 FY24		Q1 FY25		Q1 FY24
Subscription revenue	$135		$122		—		—
YoY change %	11%		5%		—		—
Marketplace & Other revenue	$41		$32		—		—
YoY change %	28%		21%		—		—
Total revenue	$176		$154		—		—
YoY change %	14%		8%		—		—
Gross profit	$124		$108		$130		$112
% Gross margin	71%		70%		74%		73%
YoY change, pts	0 pts		(1 pt)		1 pt		(2 pts)
Operating income (loss)	($5)		$2		$27		$21
% Operating margin	(3%)		1%		15%		14%
YoY change, pts	(4 pts)		19 pts		2 pts		11 pts
Net earnings (loss)	($7)		($2)		$24		$20
Diluted earnings (loss) per share	($0.11)		($0.02)		$0.35		$0.29
Shares to calculate diluted EPS	66.6		66.5		68.5		67.4
YoY change %	0%		(3%)		2%		(3%)
Operating cash flow	($9)		$26		—		—
Free cash flow to equity	—		—		($10)		$26
Totals and year-over-year changes may not reconcile due to rounding.

A detailed discussion of our non-GAAP financial measures and a reconciliation between GAAP and non-GAAP results is provided in the schedules in this press release.

Additional Business Highlights & Metrics

• In April 2024 we released a new study, “Data Collaboration Fuels Revenue Growth,” evaluating how business leaders from a variety of sectors are using data collaboration to enable a wide range of revenue-driving use cases across their organizations and between ecosystem partners. This LiveRamp-commissioned study, conducted by Forrester Consulting, reveals that 93% of respondents agree that improved data collaboration is critical to driving improvements in customer loyalty, data quality, regulatory compliance, and more (additional information).
• In June 2024 we announced that our identity capabilities are now interoperable with Nielsen. Marketers can now seamlessly connect first- and third-party data sources to Nielsen via LiveRamp, which enables audiences to be planned and measured across platforms by leveraging Nielsen ONE Ads, Nielsen’s planning suite, and Nielsen’s Data Driven Linear solutions (additional information).
• In July 2024 we announced that the integration of our Authenticated Traffic Solution (ATS) with Yahoo ConnectID, Yahoo DSP’s cookieless identity solution, is fully available for publishers. Yahoo DSP and LiveRamp publishers are now able to leverage Yahoo ConnectID and ATS to unlock additional addressable demand (additional information).
• ATS is a fully scaled solution that connects publisher and marketer data to better personalize and measure advertising on authenticated inventory using our RampID. Marketers can achieve better advertising performance with RampID powered by ATS than they can with third-party cookies alone. In a recently published case study, Indeed, the leading online job posting site, used RampID powered by ATS to achieve a 54% improvement in its re-targeting audience and a 20% increase in response rates (additional information).
• LiveRamp ended the quarter with 115 customers whose annualized subscription revenue exceeds $1 million, compared to 96 in the prior year period.
• LiveRamp ended the quarter with 900 direct subscription customers, compared to 915 in the prior year period.
• Subscription net retention was 105% and platform net retention was 108%.
• Annual recurring revenue (ARR), which is the last month of the quarter fixed subscription revenue annualized, was $478 million, up 12% compared to the prior year period.
• Current remaining performance obligations (CRPO), which is contracted and committed revenue expected to be recognized over the next 12 months, was $398 million, up 13% compared to the prior year period.

Financial Outlook

LiveRamp’s non-GAAP operating income guidance excludes the impact of non-cash stock compensation, purchased intangible asset amortization, and restructuring and related charges.

For the second quarter of fiscal 2025, LiveRamp expects to report:

• Revenue of $176 million, an increase of 10%
• GAAP operating loss of ($3) million
• Non-GAAP operating income of $31 million

For fiscal 2025, LiveRamp increases its guidance and expects to report:

• Revenue of between $715 million and $735 million, an increase of between 8% and 11%
• GAAP operating income (loss) of between ($2) million and $2 million
• Non-GAAP operating income of between $127 million and $131 million

Conference Call

LiveRamp will hold a conference call today at 1:30 p.m. PT (4:30 p.m. ET) to further discuss this information. Interested parties are invited to listen to a webcast of the conference, which can be accessed on LiveRamp’s investor site. A slide presentation will be referenced during the call and is available here.

About LiveRamp

LiveRamp is a global technology company that helps companies build enduring brand and business value by collaborating responsibly with data. A groundbreaking leader in consumer privacy, data ethics and foundational identity, LiveRamp offers a connected customer view with clarity and context while protecting brand and consumer trust. Our best-in-class enterprise platform enables data collaboration, where companies can share first-party consumer data with trusted business partners securely and in a privacy conscious manner. We offer flexibility to collaborate wherever data lives to support a wide range of data collaboration use cases — within organizations, between brands, and across our global network of premier partners. Global innovators, from iconic consumer brands and tech platforms to retailers, financial services, and healthcare leaders, turn to LiveRamp to deepen customer engagement and loyalty, activate new partnerships, and maximize the value of their first-party data while staying on the forefront of rapidly evolving compliance and privacy requirements. LiveRamp is based in San Francisco, California with offices worldwide. Learn more at LiveRamp.com.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended (the “PSLRA”). These statements, which are not statements of historical fact, may contain estimates, assumptions, projections and/or expectations regarding the Company’s financial position, results of operations for fiscal 2025 and beyond, market position, product development, growth opportunities, economic conditions, and other similar forecasts and statements of expectation. Forward-looking statements are often identified by words or phrases such as “anticipate,” “estimate,” “plan,” “expect,” “believe,” “intend,” “foresee,” or the negative of these terms or other similar variations thereof.

These forward-looking statements are not guarantees of future performance and are subject to a number of factors and uncertainties that could cause the Company’s actual results and experiences to differ materially from the anticipated results and expectations expressed in the forward-looking statements.

Among the factors that may cause actual results and expectations to differ from anticipated results and expectations expressed in forward-looking statements are uncertainties related to rising interest rates, cost increases, the possibility of a recession, general inflationary pressure, geo-political circumstances that could result in increased economic uncertainties and the associated impacts of these potential events on our suppliers, customers and partners; the Company’s dependence upon customer renewals; new customer additions and upsell within our subscription business; our reliance upon partners, including data suppliers; competition; rapidly changing technology’s impact on our products and services; the risk that we fail to realize the potential benefits of or have difficulty integrating Habu; and attracting, motivating and retaining talent. Additional risks include maintaining our culture and our ability to innovate and evolve while operating in a hybrid work environment, with some employees working remotely at least some of the time within a rapidly changing industry, while also avoiding disruption from reductions in our current workforce as well as disruptions resulting from acquisition, divestiture and other activities affecting our workforce. Our global workforce strategy could possibly encounter difficulty and not be as beneficial as planned. Our international operations are also subject to risks, including the performance of third parties as well as impacts from war and civil unrest, that may harm the Company’s business. The risk of a significant breach of the confidentiality of the information or the security of our or our customers’, suppliers’, or other partners’ data and/or computer systems, or the risk that our current insurance coverage may not be adequate for such a breach, that an insurer might deny coverage for a claim or that such insurance will continue to be available to us on commercially reasonable terms, or at all, could be detrimental to our business, reputation and results of operations. Other business risks include unfavorable publicity and negative public perception about our industry; interruptions or delays in service from data center or cloud hosting vendors we rely upon; and our dependence on the continued availability of third-party data hosting and transmission services. Our clients’ ability to use data on our platform could be restricted if the industry’s use of third-party cookies and tracking technology declines due to technology platform changes, regulation or increased user controls. Changes in regulations and legislation relating to information collection and use represents a risk, as well as changes in tax laws and regulations that are applied to our customers which could cause enterprise software budget tightening. In addition, third parties may claim that we are infringing their intellectual property or may infringe our intellectual property which could result in competitive injury and / or the incurrence of significant costs and draining of our resources.

For a discussion of these and other risks and uncertainties that could affect LiveRamp’s business, reputation, results of operation, financial condition and stock price, please refer to LiveRamp’s filings with the U.S. Securities and Exchange Commission, including the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of LiveRamp’s most recently filed Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and subsequent filings.

The financial information set forth in this press release reflects estimates based on information available at this time.

LiveRamp assumes no obligation and does not currently intend to update these forward-looking statements.

To automatically receive LiveRamp financial news by email, please visit www.LiveRamp.com and subscribe to email alerts.

For more information, contact:

LiveRamp Investor RelationsInvestor.Relations@LiveRamp.com

LiveRampⓇ and RampID™ and all other LiveRamp marks contained herein are trademarks or service marks of LiveRamp, Inc. All other marks are the property of their respective owners.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
		For the three months ended June 30,
								$		%
		2024			2023			Variance		Variance
Revenues		175,961			154,069			21,892		14.2	%
Cost of revenue		51,749			45,621			6,128		13.4	%
Gross profit		124,212			108,448			15,764		14.5	%
% Gross margin		70.6	%		70.4	%
Operating expenses
Research and development		44,118			34,519			9,599		27.8	%
Sales and marketing		54,175			44,879			9,296		20.7	%
General and administrative		30,961			26,664			4,297		16.1	%
Gains, losses and other items, net		206			116			90		77.6	%
Total operating expenses		129,460			106,178			23,282		21.9	%
Income (loss) from operations		(5,248	)		2,270			(7,518	)	(331.2	)%
% Margin		(3.0	)%		1.5	%
Total other income, net		4,444			4,849			(405	)	(8.4	)%
Income (loss) from continuing operations before income taxes		(804	)		7,119			(7,923	)	(111.3	)%
Income tax expense		6,685			8,705			(2,020	)	(23.2	)%
Net loss		(7,489	)		(1,586	)		(5,903	)	(372.2	)%
Basic loss per share		(0.11	)		(0.02	)		(0.09	)	(371.3	)%
Diluted loss per share		(0.11	)		(0.02	)		(0.09	)	(371.3	)%
Basic weighted average shares		66,621			66,497
Diluted weighted average shares		66,621			66,497
Some totals may not sum due to rounding.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
		For the three months ended June 30,
		2024			2023
Income (loss) from continuing operations before income taxes		(804	)		7,119
Income tax expense		6,685			8,705
Net loss		(7,489	)		(1,586	)
Basic loss per share		(0.11	)		(0.02	)
Diluted loss per share		(0.11	)		(0.02	)
Excluded items:
Purchased intangible asset amortization (cost of revenue)		3,846			3,290
Non-cash stock compensation (cost of revenue and operating expenses)		27,985			13,292
Restructuring and merger charges (gains, losses, and other)		206			116
Transformation costs (general and administrative)		—			1,875
Total excluded items from continuing operations		32,037			18,573
Income from continuing operations before income taxes and excluding items		31,233			25,692
Income tax expense (2)		7,371			6,167
Non-GAAP net earnings from continuing operations		23,862			19,525
Non-GAAP earnings per share from continuing operations:
Basic		0.36			0.29
Diluted		0.35			0.29
Basic weighted average shares		66,621			66,497
Diluted weighted average shares, Non-GAAP		68,463			67,388
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.
(2) Income taxes were calculated by applying the estimated annual effective tax rate to year-to-date pretax income or loss and adjusting for discrete tax items in the period.  The differences between our GAAP and non-GAAP effective tax rates were primarily due to the net tax effects of the excluded items, coupled with larger pre-tax losses for GAAP purposes versus smaller pre-tax losses or income for non-GAAP purposes.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP INCOME (LOSS) FROM OPERATIONS (1)
(Unaudited)
(Dollars in thousands)
		For the three months ended June 30,
		2024			2023
Income (loss) from operations		(5,248	)		2,270
Excluded items:
Purchased intangible asset amortization (cost of revenue)		3,846			3,290
Non-cash stock compensation (cost of revenue and operating expenses)		27,985			13,292
Restructuring and merger charges (gains, losses, and other)		206			116
Transformation costs (general and administrative)		-			1,875
Total excluded items		32,037			18,573
Income from continuing operations before excluded items		26,789			20,843
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF ADJUSTED EBITDA (1)
(Unaudited)
(Dollars in thousands)
		For the three months ended June 30,
		2024			2023
Net loss from continuing operations		(7,489	)		(1,586	)
Income tax expense		6,685			8,705
Total other income, net		(4,444	)		(4,849	)
Income (loss) from operations		(5,248	)		2,270
Depreciation and amortization		4,554			4,039
EBITDA		(694	)		6,309
Other adjustments:
Non-cash stock compensation (cost of revenue and operating expenses)		27,985			13,292
Restructuring and merger charges (gains, losses, and other)		206			116
Transformation costs (general and administrative)		-			1,875
Other adjustments		28,191			15,283
Adjusted EBITDA		27,497			21,592
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
		June 30			March 31			$		%
		2024			2024			Variance		Variance
Assets
Current assets:
Cash and cash equivalents		310,396			336,867			(26,471	)		(7.9	)%
Restricted cash		2,618			2,604			14			0.5	%
Short-term investments		32,333			32,045			288			0.9	%
Trade accounts receivable, net		206,305			190,313			15,992			8.4	%
Refundable income taxes, net		1,929			8,521			(6,592	)		(77.4	)%
Other current assets		31,456			31,682			(226	)		(0.7	)%
Total current assets		585,037			602,032			(16,995	)		(2.8	)%
Property and equipment		25,413			25,394			19			0.1	%
Less - accumulated depreciation and amortization		17,717			17,213			504			2.9	%
Property and equipment, net		7,696			8,181			(485	)		(5.9	)%
Intangible assets, net		30,737			34,583			(3,846	)		(11.1	)%
Goodwill		501,721			501,756			(35	)		(0.0	)%
Deferred commissions, net		45,402			48,143			(2,741	)		(5.7	)%
Other assets, net		35,663			36,748			(1,085	)		(3.0	)%
		1,206,256			1,231,443			(25,187	)		(2.0	)%
Liabilities and Stockholders' Equity
Current liabilities:
Trade accounts payable		84,769			81,202			3,567			4.4	%
Accrued payroll and related expenses		23,216			61,575			(38,359	)		(62.3	)%
Other accrued expenses		43,220			42,857			363			0.8	%
Deferred revenue		38,433			30,942			7,491			24.2	%
Total current liabilities		189,638			216,576			(26,938	)		(12.4	)%
Other liabilities		64,742			65,732			(990	)		(1.5	)%
Stockholders' equity:
Preferred stock		-			-			-			-	%
Common stock		15,726			15,594			132			0.8	%
Additional paid-in capital		1,966,578			1,933,776			32,802			1.7	%
Retained earnings		1,306,683			1,314,172			(7,489	)		(0.6	)%
Accumulated other comprehensive income		3,892			3,964			(72	)		(1.8	)%
Treasury stock, at cost		(2,341,003	)		(2,318,371	)		(22,632	)		1.0	%
Total stockholders' equity		951,876			949,135			2,741			0.3	%
		1,206,256			1,231,443			(25,187	)		(2.0	)%

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
		For the three months ended June 30,
		2024			2023
Cash flows from operating activities:
Net loss		(7,489	)		(1,586	)
Non-cash operating activities:
Depreciation and amortization		4,554			4,039
Loss on disposal or impairment of assets		5			308
Lease-related impairment and restructuring charges		(36	)		—
Provision for doubtful accounts		550			(219	)
Deferred income taxes		28			47
Non-cash stock compensation expense		27,985			13,292
Changes in operating assets and liabilities:
Accounts receivable, net		(16,582	)		(14,391	)
Deferred commissions		2,741			86
Other assets		3,667			5,008
Accounts payable and other liabilities		(39,046	)		(25,225	)
Income taxes		6,792			37,236
Deferred revenue		7,503			7,098
Net cash provided by (used in) operating activities		(9,328	)		25,693
Cash flows from investing activities:
Capital expenditures		(226	)		(53	)
Purchases of investments		(1,967	)		—
Proceeds from sales of investments		2,000			—
Purchases of strategic investments		(400	)		(500	)
Net cash used in investing activities		(593	)		(553	)
Cash flows from financing activities:
Proceeds related to the issuance of common stock under stock and employee benefit plans		6,167			5,573
Shares repurchased for tax withholdings upon vesting of stock-based awards		(6,847	)		(3,892	)
Acquisition of treasury stock		(15,785	)		(20,203	)
Net cash used in financing activities		(16,465	)		(18,522	)
Effect of exchange rate changes on cash		(71	)		(293	)
Net change in cash, cash equivalents and restricted cash		(26,457	)		6,325
Cash, cash equivalents and restricted cash at beginning of period		339,471			464,448
Cash, cash equivalents and restricted cash at end of period		313,014			470,773
Supplemental cash flow information:
Cash paid (received) for income taxes, net from continuing operations		(131	)		(28,653	)
Cash paid for operating lease liabilities		2,338			2,459
Operating lease assets obtained in exchange for operating lease liabilities		850			10,565
Operating lease assets, and related lease liabilities, relinquished in lease terminations		(555	)		(4,486	)
Purchases of property, plant and equipment remaining unpaid at period end		109			—

LIVERAMP HOLDINGS, INC AND SUBSIDIARIES
CALCULATION OF FREE CASH FLOW TO EQUITY (1)
(Unaudited)
(Dollars in thousands)
			6/30/2023			9/30/2023			12/31/2023			3/31/2024			FY2024				6/30/2024
Net Cash Provided by (Used in) Operating Activities			$	25,693		$	35,764		$	16,556		$	27,643		$	105,656			$	(9,328	)
Less:
	Capital expenditures			(53	)		(200	)		(2,211	)		(1,791	)		(4,255	)			(226	)
Free Cash Flow to Equity			$	25,640		$	35,564		$	14,345		$	25,852		$	101,401			$	(9,554	)
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per share amounts)
																						Qtr-to-Qtr
		FY2024																FY2025				FY2025 to FY2024
		6/30/23			9/30/23			12/31/23			3/31/24			FY2024				6/30/24				%		$
Revenues			154,069			159,871			173,869			171,852			659,661				175,961			14.2	%	21,892
Cost of revenue			45,621			41,212			44,934			47,722			179,489				51,749			13.4	%	6,128
Gross profit			108,448			118,659			128,935			124,130			480,172				124,212			14.5	%	15,764
% Gross margin			70.4	%		74.2	%		74.2	%		72.2	%		72.8	%			70.6	%
Operating expenses
Research and development			34,519			33,733			37,788			45,161			151,201				44,118			27.8	%	9,599
Sales and marketing			44,879			44,135			46,203			60,476			195,693				54,175			20.7	%	9,296
General and administrative			26,664			26,009			27,241			30,252			110,166				30,961			16.1	%	4,297
Gains, losses and other items, net			116			6,574			2,502			2,516			11,708				206			77.6	%	90
Total operating expenses			106,178			110,451			113,734			138,405			468,768				129,460			21.9	%	23,282
Income (loss) from operations			2,270			8,208			15,201			(14,275	)		11,404				(5,248	)		(331.2	)%	(7,518	)
% Margin			5.0	%		24.3	%		40.2	%		(31.6	)%		1.7	%			(3.0	)%
Total other income, net			4,849			6,431			6,607			5,070			22,957				4,444			(8.4	)%	(405	)
Income (loss) from continuing operations before income taxes			7,119			14,639			21,808			(9,205	)		34,361				(804	)		(111.3	)%	(7,923	)
Income tax expense (benefit)			8,705			10,163			8,429			(3,027	)		24,270				6,685			(23.2	)%	(2,020	)
Net earnings (loss) from continuing operations			(1,586	)		4,476			13,379			(6,178	)		10,091				(7,489	)		(372.2	)%	(5,903	)
Earnings from discontinued operations, net of tax			-			387			598			805			1,790				-			N/A		-
Net earnings (loss)		$	(1,586	)	$	4,863		$	13,977		$	(5,373	)	$	11,881			$	(7,489	)		(372.2	)%	(5,903	)
Basic loss per share
Continuing operations			(0.02	)		0.07			0.20			(0.09	)		0.15				(0.11	)		(3.71	)	(0.00	)
Discontinued operations			0.00			0.01			0.01			0.01			0.03				0.00			N/A		0.00
Basic loss per share			(0.02	)		0.07			0.21			(0.08	)		0.18				(0.11	)		(3.71	)	(0.00	)
Diluted loss per share
Continuing operations			(0.02	)		0.07			0.20			(0.09	)		0.15				(0.11	)		(3.71	)	(0.00	)
Discontinued operations			0.00			0.01			0.01			0.01			0.03				0.00			N/A		0.00
Diluted loss per share			(0.02	)		0.07			0.21			(0.08	)		0.17				(0.11	)		(3.71	)	(0.00	)
Some earnings (loss) per share amounts may not add due to rounding.
Basic weighted average shares			66,497			66,284			65,961			66,323			66,266				66,621
Diluted weighted average shares			66,497			67,868			67,943			66,323			67,918				66,621

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EXPENSES (1)
(Unaudited)
(Dollars in thousands)
		FY2024											FY2025
		6/30/23		9/30/23		12/31/23		3/31/24		FY2024			6/30/24
Expenses:
Cost of revenue		45,621		41,212		44,934		47,722		179,489			51,749
Research and development		34,519		33,733		37,788		45,161		151,201			44,118
Sales and marketing		44,879		44,135		46,203		60,476		195,693			54,175
General and administrative		26,664		26,009		27,241		30,252		110,166			30,961
Gains, losses and other items, net		116		6,574		2,502		2,516		11,708			206
Gross profit, continuing operations:		108,448		118,659		128,935		124,130		480,172			124,212
% Gross margin		70.4	%	74.2	%	74.2	%	72.2	%	72.8	%		70.6	%
Excluded items:
Purchased intangible asset amortization (cost of revenue)		3,290		1,217		1,181		3,097		8,785			3,846
Non-cash stock compensation (cost of revenue)		629		629		817		1,478		3,553			1,596
Non-cash stock compensation (research and development)		5,077		5,293		6,960		9,859		27,189			10,205
Non-cash stock compensation (sales and marketing)		3,736		4,786		4,089		6,337		18,948			7,093
Non-cash stock compensation (general and administrative)		3,850		5,027		5,631		7,106		21,614			9,091
Restructuring charges (gains, losses, and other)		116		6,574		2,502		2,516		11,708			206
Transformation costs (general and administrative)		1,875		—		—		—		1,875			—
Total excluded items		18,573		23,526		21,180		30,393		93,672			32,037
Expenses, excluding items:
Cost of revenue		41,702		39,366		42,936		43,147		167,151			46,307
Research and development		29,442		28,440		30,828		35,302		124,012			33,913
Sales and marketing		41,143		39,349		42,114		54,139		176,745			47,082
General and administrative		20,939		20,982		21,610		23,146		86,677			21,870
Gross profit, excluding items:		112,367		120,505		130,933		128,705		492,510			129,654
% Gross margin		72.9	%	75.4	%	75.3	%	74.9	%	74.7	%		73.7	%
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP EPS (1)
(Unaudited)
(Dollars in thousands, except per share amounts)
		FY2024								FY2025
		6/30/2023		9/30/2023	12/31/2023	3/31/2024		FY2024		6/30/2024
Income (loss) from continuing operations before income taxes		7,119		14,639	21,808	(9,205	)	34,361		(804	)
Income tax expense (benefit)		8,705		10,163	8,429	(3,027	)	24,270		6,685
Net earnings (loss) from continuing operations		(1,586	)	4,476	13,379	(6,178	)	10,091		(7,489	)
Earnings from discontinued operations, net of tax		-		387	598	805		1,790		-
Net earnings (loss)		(1,586	)	4,863	13,977	(5,373	)	11,881		(7,489	)
Earnings (loss) per share:
Basic		(0.02	)	0.07	0.21	(0.08	)	0.18		(0.11	)
Diluted		(0.02	)	0.07	0.21	(0.08	)	0.17		(0.11	)
Excluded items:
Purchased intangible asset amortization (cost of revenue)		3,290		1,217	1,181	3,097		8,785		3,846
Non-cash stock compensation (cost of revenue and operating expenses)		13,292		15,735	17,497	24,780		71,304		27,985
Restructuring and merger charges (gains, losses, and other)		116		6,574	2,502	2,516		11,708		206
Transformation costs (general and administrative)		1,875		-	-	-		1,875		-
Total excluded items from continuing operations		18,573		23,526	21,180	30,393		93,672		32,037
Income from continuing operations before income taxes and excluding items		25,692		38,165	42,988	21,188		128,033		31,233
Income tax expense		6,167		9,036	10,732	3,947		29,882		7,371
Non-GAAP net earnings from continuing operations		19,525		29,129	32,256	17,241		98,151		23,862
Non-GAAP earnings per share from continuing operations:
Basic		0.29		0.44	0.49	0.26		1.48		0.36
Diluted		0.29		0.43	0.47	0.25		1.45		0.35
Basic weighted average shares		66,497		66,284	65,961	66,323		66,266		66,621
Diluted weighted average shares, Non-GAAP		67,388		67,868	67,943	68,471		67,918		68,463
Some totals may not add due to rounding
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A.

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP OPERATING INCOME (LOSS) GUIDANCE (1)
(Unaudited)
(Dollars in thousands)
		For the quarter ending				For the year ending
		September 30, 2024				March 31, 2025
						Low			High
GAAP income (loss) from operations		$	(3,000	)		$	(2,000	)	$	2,000
Excluded items:
Purchased intangible asset amortization			4,000				14,000			14,000
Non-cash stock compensation			29,000				113,000			113,000
Restructuring costs			1,000				2,000			2,000
Total excluded items			34,000				129,000			129,000
Non-GAAP income from operations		$	31,000			$	127,000		$	131,000
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

APPENDIX A

LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES

Q1 FISCAL 2025 FINANCIAL RESULTS

EXPLANATION OF NON-GAAP MEASURES AND OTHER KEY METRICS

To supplement our financial results, we use non-GAAP measures which exclude certain acquisition related expenses, non-cash stock compensation and restructuring charges. We believe these measures are helpful in understanding our past performance and our future results. Our non-GAAP financial measures and schedules are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated GAAP financial statements. Our management regularly uses these non-GAAP financial measures internally to understand, manage and evaluate our business and to make operating decisions. These measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is also based in part on the performance of our business based on these non-GAAP measures.

Our non-GAAP financial measures, including non-GAAP earnings (loss) per share, income (loss) from operations and adjusted EBITDA reflect adjustments based on the following items, as well as the related income tax effects when applicable:

Purchased intangible asset amortization: We incur amortization of purchased intangibles in connection with our acquisitions. Purchased intangibles include (i) developed technology, (ii) customer and publisher relationships, and (iii) trade names. We expect to amortize for accounting purposes the fair value of the purchased intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue for us, we exclude this item because this expense is non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance.

Non-cash stock compensation: Non-cash stock compensation consists of charges for associate restricted stock units, performance shares and stock options in accordance with current GAAP related to stock-based compensation including expense associated with stock-based compensation related to unvested options assumed in connection with our acquisitions. As we apply stock-based compensation standards, we believe that it is useful to investors to understand the impact of the application of these standards to our operational performance. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations.

Restructuring charges: During the past several years, we have initiated certain restructuring activities in order to align our costs in connection with both our operating plans and our business strategies based on then-current economic conditions. As a result, we recognized costs related to termination benefits for employees whose positions were eliminated, lease and other contract termination charges, and asset impairments. These items, as well as third party expenses associated with business acquisitions in the current year, reported as gains, losses, and other items, net, are excluded from non-GAAP results because such amounts are not used by us to assess the core profitability of our business operations.

Transformation costs: In previous years, we incurred significant expenses to separate the financial statements of our operating segments, with particular focus on segment-level balance sheets, and to evaluate portfolio priorities. Our criteria for excluding transformation expenses from our non-GAAP measures is as follows: 1) projects are discrete in nature; 2) excluded expenses consist only of third-party consulting fees that we would not incur otherwise; and 3) we do not exclude employee related expenses or other costs associated with the ongoing operations of our business. We substantially completed those projects during the third quarter of fiscal year 2018. Beginning in the fourth quarter of fiscal 2018, and through most of fiscal 2019, we incurred transaction support expenses and system separation costs related to the Company's announced evaluation of strategic options for its Marketing Solutions (AMS) business. In the first and second quarters of fiscal 2021 in response to the potential COVID-19 pandemic impact on our business and again during fiscal 2023 in response to macroeconomic conditions, we incurred significant costs associated with the assessment of strategic and operating plans, including our long-term location strategy, and assistance in implementing the restructuring activities as a result of this assessment.  Our criteria for excluding these costs are the same. We believe excluding these items from our non-GAAP financial measures is useful for investors and provides meaningful supplemental information.

Our non-GAAP financial schedules are:

Non-GAAP EPS, Non-GAAP Income from Operations, and Non-GAAP expenses: Our Non-GAAP earnings per share, Non-GAAP income from operations, and Non-GAAP expenses reflect adjustments as described above, as well as the related tax effects where applicable.

Adjusted EBITDA: Adjusted EBITDA is defined as net income from continuing operations before income taxes, other expenses, depreciation and amortization, and including adjustments as described above. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. We believe that the inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. The presentation of Adjusted EBITDA is not meant to be considered in isolation or as an alternative to net earnings as an indicator of our performance.

Free Cash Flow to Equity: To supplement our statement of cash flows, we use a non-GAAP measure of cash flow to analyze cash flows generated from operations. Free cash flow to equity is defined as operating cash flow less cash used by investing activities (excluding the impact of cash paid in acquisitions), less required payments of debt, and excluding the impact of discontinued operations. Management believes that this measure of cash flow is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending after funding all required obligations including scheduled debt payments. The presentation of non-GAAP free cash flow to equity is not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.

1 Unless otherwise indicated, all comparisons are to the prior year period.

A PDF accompanying this announcement is available at 

http://ml.globenewswire.com/Resource/Download/3e4a3713-6547-47ae-a359-5e0b2099f571