Annualized recurring revenue ("ARR") of $841 million, an increase of 3% year-over-year
Total revenue of $214 million, up 3% year-over-year; Product subscriptions revenue of $208 million, up 4% year-over-year
GAAP operating income of $3.5 million; Non-GAAP operating income of $36 million
Net cash provided by operating activities of $48 million; Free cash flow of $42 million

BOSTON, Aug. 07, 2025 (GLOBE NEWSWIRE) -- Rapid7, Inc. (NASDAQ:RPD), a leader in threat detection and exposure management, today announced its financial results for the second quarter 2025.

 "Our Detection and Response business remains a consistent growth engine, and we are encouraged by growing customer interest in our Command Platform strategy," said Corey Thomas, CEO of Rapid7. "As security teams face increasing complexity, they are turning to integrated solutions that provide unified visibility, expert-guided AI, and better security outcomes. We remain focused on delivering against these needs with urgency and discipline."

Second Quarter 2025 Financial Results and Other Metrics

	As of June 30,
		2025		2024	% Change
	(dollars in thousands)
ARR	$	840,610	$	815,630	3	%
Number of customers		11,643		11,484	1	%
ARR per customer	$	72.2	$	71.0	2	%

	Three Months Ended June 30,
		2025			2024		% Change
	(in thousands, except per share data)
Product subscriptions revenue	$	208,097		$	200,067		4	%
Professional services revenue		6,096			7,924		(23	%)
Total revenue	$	214,193		$	207,991		3	%

North America revenue	$	160,622		$	159,322		1	%
Rest of world revenue		53,571			48,669		10	%
Total revenue	$	214,193		$	207,991		3	%

GAAP gross profit	$	151,134		$	146,999
GAAP gross margin		71	%		71	%
Non-GAAP gross profit	$	158,137		$	154,281
Non-GAAP gross margin		74	%		74	%

GAAP income from operations	$	3,494		$	5,223
GAAP operating margin		2	%		3	%
Non-GAAP income from operations	$	36,348		$	39,276
Non-GAAP operating margin		17	%		19	%

GAAP net income	$	8,338		$	6,538
GAAP net income per share, basic	$	0.13			0.10
GAAP net income per share, diluted	$	0.13		$	0.09
Non-GAAP net income	$	42,191		$	41,646
Non-GAAP net income per share:
Basic	$	0.65		$	0.67
Diluted	$	0.58		$	0.58

Adjusted EBITDA	$	42,648		$	45,438

Net cash provided by operating activities	$	47,542		$	32,858
Free cash flow	$	42,280		$	29,205

For additional details on the reconciliation of non-GAAP measures and certain other business metrics to their nearest comparable GAAP measures, please refer to the accompanying financial data tables included in this press release. The prior year period reflects an immaterial correction. Refer to Note 16, Immaterial Correction of an Error, in the notes to our unaudited condensed consolidated financial statements for further information.

CFO Future Retirement

The company also announced that Tim Adams, who has served as Rapid7's Chief Financial Officer since January 2022, has informed the company of his intent to retire from his position. Rapid7 is initiating a search for a new Chief Financial Officer, and Adams will remain in his current position until a successor is named in order to facilitate a smooth transition.

Recent Business Highlights

In July, Rapid7 launched Incident Command, an AI-native SIEM that delivers detection, automation, attack surface context, and threat intelligence in one SOC experience.
In July, Rapid7 announced that its InsightGovCloud Platform had achieved Federal Risk and Authorization Management Program (FedRAMP®) Authorization, solidifying its position as a trusted Cloud Service Offering (CSO) for U.S. federal agencies.
In July, Rapid7 introduced Active Patching, powered by Automox, a fully automated patching and remediation solution integrated into Rapid7's Exposure Command solution.
In July, Rapid7 announced the availability of InsightCloudSec and InsightAppSec in the new AWS Marketplace AI Agents and Tools category, empowering organizations to scale generative AI securely and with a focus on compliance.
In July, Rapid7 was named a Leader in the 2025 Frost Radar™ for Managed Detection and Response (MDR), recognized for its deep integration between MDR and Exposure Management, as well as leading innovation around AI-powered SOCs and third-party integrations.
In June, Rapid7 announced that agentic AI workflows are now embedded within Rapid7's next-gen SIEM and XDR platform, fundamentally changing how threats in MDR customer environments are investigated in the SOC.

Third Quarter and Full Year 2025 Guidance

Rapid7 anticipates ARR, revenue, non-GAAP income from operations, non-GAAP net income per share and free cash flow to be in the following ranges:

	Third Quarter 2025							Full-Year 2025
	(in millions, except per share data)
ARR								$	850		to	$	865
Year-over-year growth									1	%	to		3	%
Revenue	$	215		to	$	217		$	853		to	$	863
Year-over-year growth		—	%	to		1	%		1	%	to		2	%
Non-GAAP income from operations	$	29		to	$	31		$	125		to	$	135
Non-GAAP net income per share	$	0.44		to	$	0.47		$	1.90		to	$	2.03
Weighted average shares outstanding				75.8							75.8
Free cash flow								$	125		to	$	135

The guidance provided above is forward-looking in nature. Actual results may differ materially. See the cautionary note regarding "Forward-Looking Statements" below. Guidance for the third quarter 2025 does not include any potential impact of foreign exchange gains or losses. The guidance provided above is based on a number of assumptions, estimates and expectations as of the date of this press release and, while presented with numerical specificity, this guidance is inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond Rapid7's control and are based upon specific assumptions with respect to future business decisions or economic conditions, some of which may change. Rapid7 undertakes no obligation to update guidance after this date.

Non-GAAP guidance excludes estimates for stock-based compensation expense, amortization of acquired intangible assets, amortization of debt issuance costs, and certain other items such as acquisition-related expenses, impairment of long-lived assets, restructuring expense, induced conversion expense, change in the fair value of derivative assets, non-ordinary course litigation-related expenses and discrete tax items. Rapid7 has provided a reconciliation of each non-GAAP guidance measure to the most comparable GAAP measures in the financial statement tables included in this press release. The reconciliation does not reflect any items that are unknown at this time, including, but not limited to, non-ordinary course litigation-related expenses, which we are not able to predict without unreasonable effort due to their inherent uncertainty.

Conference Call and Webcast Information

Rapid7 will host a conference call today, August 7, 2025, to discuss its results at 4:30 p.m. Eastern Time. The call will be available live via webcast on Rapid7's website at https://investors.rapid7.com. A webcast replay of the conference call will be available at https://investors.rapid7.com.

About Rapid7

Rapid7, Inc. (NASDAQ:RPD) is on a mission to create a safer digital world by making cybersecurity simpler and more accessible. We empower security professionals to manage a modern attack surface through our best-in-class technology, leading-edge research, and broad, strategic expertise. Rapid7's comprehensive security solutions help more than 11,000 global customers unite cloud risk management with threat detection and response to reduce attack surfaces and eliminate threats with speed and precision. For more information, visit our website, check out our blog, or follow us on LinkedIn or X.

Non-GAAP Financial Measures and Other Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States ("GAAP"), we provide investors with certain non-GAAP financial measures and other metrics, which we believe are helpful to our investors. We use these non-GAAP financial measures and other metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We also use certain non-GAAP financial measures as performance measures under our executive bonus plan. We believe that these non-GAAP financial measures and other metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

While our non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, you should review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures included below, and not rely on any single financial measure to evaluate our business.

Non-GAAP Financial Measures

We disclose the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP income from operations, non-GAAP net income, non-GAAP net income per share, adjusted EBITDA and free cash flow. We also disclose non-GAAP gross margin and non-GAAP operating margin derived from these financial measures.

We define non-GAAP gross profit, non-GAAP income from operations, non-GAAP net income and non-GAAP net income per share as the respective GAAP balances excluding the effect of stock-based compensation expense, amortization of acquired intangible assets, amortization of debt issuance costs and certain other items such as acquisition-related expenses, impairment of long-lived assets, change in the fair value of derivative assets, restructuring expense, induced conversion expense and discrete tax items. Non-GAAP net income per basic and diluted share is calculated as non-GAAP net income divided by the weighted average shares used to compute net income per share, with the number of weighted average shares decreased, when applicable, to reflect the anti-dilutive impact of the capped call transactions entered into in connection with our convertible senior notes.

We believe these non-GAAP financial measures are useful to investors in assessing our operating performance due to the following factors:

Stock-based compensation expense. We exclude stock-based compensation expense because of varying available valuation methodologies, subjective assumptions and the variety of equity instruments that can impact our non-cash expense. We believe that providing non-GAAP financial measures that exclude stock-based compensation expense allows for more meaningful comparisons between our operating results from period to period.

Amortization of acquired intangible assets. We believe that excluding the impact of amortization of acquired intangible assets allows for more meaningful comparisons between operating results from period to period as the intangible assets are valued at the time of acquisition and are amortized over several years after the acquisition.

Amortization of debt issuance costs. The expense for the amortization of debt issuance costs related to our convertible senior notes and our former revolving credit facility is a non-cash item, and we believe the exclusion of this interest expense provides a more useful comparison of our operational performance in different periods.

Induced conversion expense. In conjunction with the third quarter of 2023 partial repurchase of our 2.25% convertible senior notes due 2025, we incurred a non-cash induced conversion expense of $53.9 million. We exclude induced conversion expense because this amount is not indicative of the performance of or trends in our business, and neither is comparable to the prior period nor predictive of future results.

Non-ordinary course litigation-related expenses. We exclude non-ordinary course litigation expense because we do not consider legal costs and settlement fees incurred in litigation and litigation-related matters of non-ordinary course lawsuits and other disputes to be indicative of our core operating performance. We do not adjust for ordinary course legal expenses, including legal costs and settlement fees resulting from maintaining and enforcing our intellectual property portfolio and license agreements.

Acquisition-related expenses. We exclude acquisition-related expenses, including accretion expense associated with contingent consideration, as costs that are unrelated to the current operations and are neither comparable to the prior period nor predictive of future results.

Change in fair value of derivative assets. The expense for the change in fair value of derivative assets related to our 2023 capped calls settlement is a non-cash item and we believe the exclusion of this other income (expense) provides a more useful comparison of our operational performance in different periods.

Impairment of long-lived assets. Impairment of long-lived assets consists of impairment charges allocated to the carrying amount of certain operating right-of-use assets and the associated leasehold improvements when the carrying amounts exceed their respective fair values and we believe the exclusion of the impairment charges provides a more useful comparison of our operational performance in different periods.

Restructuring expense. We exclude non-ordinary course restructuring expenses related to our restructuring plan, that was completed during fiscal year 2024, because we do not believe these charges are indicative of our core operating performance and we believe the exclusion of the restructuring expenses provides a more useful comparison of our performance in different periods.

Discrete tax items. We exclude certain discrete tax items such as income tax expenses or benefits that are not related to ongoing business operations in the current year and adjustments to uncertain tax position reserves as these charges are not indicative of our ongoing operating results, and they are not considered when we are forecasting our future results.

Anti-dilutive impact of capped call transaction. Our capped call transactions are intended to offset potential dilution from the conversion features in our convertible senior notes. Although we cannot reflect the anti-dilutive impact of the capped call transactions under GAAP, we do reflect the anti-dilutive impact of the capped call transactions in non-GAAP net income (loss) per diluted share, when applicable, to provide investors with useful information in evaluating our financial performance on a per share basis.

Adjusted EBITDA. Adjusted EBITDA is a non-GAAP measure that we define as net income (loss) before (1) interest income, (2) interest expense, (3) other (income) expense, net, (4) provision for (benefit from) income taxes, (5) depreciation expense, (6) amortization of intangible assets, (7) stock-based compensation expense, (8) acquisition-related expenses, and (9) restructuring expense. We believe that the use of adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods.

Free Cash Flow. Free cash flow is a non-GAAP measure that we define as cash provided by operating activities less purchases of property and equipment and capitalization of internal-use software costs. We consider free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after necessary capital expenditures.

We include all non-GAAP financial measures in the current year or any comparative year that will be included in the non-GAAP reconciliation during the current fiscal year annual Form 10-K. As such, not all non-GAAP financial measures listed above may be included in the current reporting period non-GAAP reconciliation in the GAAP to Non-GAAP Reconciliation section below.

Our non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in our industry, as other companies in our industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact upon our reported financial results. Further, stock-based compensation expense has been and will continue to be for the foreseeable future a significant recurring expense in our business and an important part of the compensation provided to our employees.

Other Metrics

ARR. ARR is defined as the annual value of all recurring revenue related to contracts in place at the end of the period. ARR should be viewed independently of revenue and deferred revenue as ARR is an operating metric and is not intended to be combined with or replace these items. ARR is not a forecast of future revenue, which can be impacted by contract start and end dates and renewal rates, and does not include revenue reported as professional services revenue in our consolidated statement of operations.

Number of Customers. We define a customer as any entity that has an active Rapid7 recurring revenue contract as of the specified measurement date, excluding InsightOps and Logentries only customers with a contract value of less than $2,400 per year.

ARR per Customer. We define ARR per customer as ARR divided by the number of customers at the end of the period.

Cautionary Language Concerning Forward-Looking Statements

This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, the statements regarding our financial guidance for the third quarter and full-year 2025, and the assumptions underlying such guidance. Our use of the words "anticipate," "believe," "estimate," "expect," "intend," "may," "will" and similar expressions are intended to identify forward-looking statements. The events described in our forward-looking statements are subject to a number of risks and uncertainties, assumptions and other factors that could cause actual results and the timing of certain events to differ materially from future results expressed or implied by the forward-looking statements. Risks that could cause or contribute to such differences include, but are not limited to, growing macroeconomic uncertainty, unstable market and economic conditions, fluctuations in our quarterly results, our ability to successfully grow our sales of our cloud-based solutions, including through the shift to a consolidated platform sales approach, effectiveness of our restructuring plan that was completed during fiscal year 2024, failure to meet our publicly announced guidance or other expectations about our business, our ability to sustain our revenue growth rate, the ability of our products and professional services to correctly detect vulnerabilities, renewal of our customer's subscriptions, competition in the markets in which we operate, market growth, our ability to innovate and manage our growth, our sales cycles, our ability to integrate acquired companies, exposure to greater than anticipated tax liabilities, and our ability to operate in compliance with applicable laws as well as other risks and uncertainties that could affect our business and results described in our filings with the Securities and Exchange Commission (the "SEC"), including our most recent Annual Report on Form 10-K filed with the SEC on February 28, 2025, particularly in the section entitled "Item 1.A Risk Factors," and in the subsequent reports that we file with the SEC. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those expressed in any forward-looking statements we may make. Except as required by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Investor contact:

Elizabeth Chwalk

Vice President, Investor Relations

investors@rapid7.com

(617) 865-4277

Press contact:

Alice Randall

Director, Global Corporate Communications

press@rapid7.com

(214) 693-4727

RAPID7, INC. Consolidated Balance Sheets (Unaudited) (in thousands)

	June 30, 2025			December 31, 2024
Assets
Current assets:
Cash and cash equivalents	$	261,327		$	334,686
Short-term investments		250,410			187,025
Accounts receivable, net		150,683			168,242
Deferred contract acquisition and fulfillment costs, current portion		49,292			52,134
Prepaid expenses and other current assets		42,805			44,024
Total current assets		754,517			786,111
Long-term investments		88,012			37,274
Property and equipment, net		29,639			32,245
Operating lease right-of-use assets		43,654			48,877
Deferred contract acquisition and fulfillment costs, non-current portion		66,714			73,672
Goodwill		575,268			575,268
Intangible assets, net		74,981			85,719
Other assets		15,955			12,868
Total assets	$	1,648,740		$	1,652,034
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	15,943		$	18,908
Accrued expenses and other current liabilities		78,125			88,802
Convertible senior notes, current portion, net		—			45,895
Operating lease liabilities, current portion		15,185			15,493
Deferred revenue, current portion		446,688			461,118
Total current liabilities		555,941			630,216
Convertible senior notes, non-current portion, net		890,277			888,356
Operating lease liabilities, non-current portion		62,187			68,430
Deferred revenue, non-current portion		29,183			27,078
Other long-term liabilities		20,705			20,243
Total liabilities		1,558,293			1,634,323
Stockholders' equity:
Common stock	$	646		$	635
Treasury stock		(4,765	)		(4,765	)
Additional paid-in-capital		1,068,643			1,011,080
Accumulated other comprehensive (loss) income		3,514			(1,205	)
Accumulated deficit		(977,591	)		(988,034	)
Total stockholders' equity		90,447			17,711
Total liabilities and stockholders' equity	$	1,648,740		$	1,652,034

Note: Certain prior periods reflect immaterial corrections. Refer to Note 16, Immaterial Correction of an Error, in the notes to our Consolidated Financial Statements for further information.

RAPID7, INC. Consolidated Statements of Operations (Unaudited) (in thousands, except share and per share data)

	Three Months Ended June 30,						Six Months Ended June 30,
		2025			2024			2025			2024
Revenue:
Product subscriptions		208,097			200,067			412,032			396,985
Professional services		6,096			7,924			12,414			16,107
Total revenue		214,193			207,991			424,446			413,092
Cost of revenue:
Product subscriptions		57,236			55,107			111,604			109,841
Professional services		5,823			5,885			10,935			12,145
Total cost of revenue		63,059			60,992			122,539			121,986
Total gross profit		151,134			146,999			301,907			291,106
Operating expenses:
Research and development		47,227			40,448			95,115			81,816
Sales and marketing		79,247			78,126			158,647			151,221
General and administrative		21,166			23,202			44,752			43,130
Total operating expenses		147,640			141,776			298,514			276,167
Income from operations		3,494			5,223			3,393			14,939
Other income (expense), net:
Interest income		5,514			5,221			11,272			9,941
Interest expense		(2,627	)		(2,673	)		(5,281	)		(5,343	)
Other income (expense), net		3,957			(695	)		5,759			(2,130	)
Income before income taxes		10,338			7,076			15,143			17,407
Provision for income taxes		2,000			538			4,700			9,463
Net income	$	8,338		$	6,538		$	10,443		$	7,944
Net income per share, basic	$	0.13		$	0.10		$	0.16		$	0.13
Net income per share, diluted (1)	$	0.13		$	0.09		$	0.16		$	0.11
Weighted-average common shares outstanding, basic		64,441,000			62,496,289			64,140,087			62,201,182
Weighted-average common shares outstanding, diluted		64,696,992			74,250,360			64,462,318			74,135,121

(1) We use the if-converted method to compute diluted earnings per share with respect to our convertible senior notes. There was no add-back of interest expense or additional dilutive shares related to the convertible senior notes where the effect was anti-dilutive. On an if-converted basis, for the three and six months ended June 30, 2025, the 2025, 2027 and 2029 Notes were anti-dilutive.

Note: Certain prior periods reflect immaterial corrections. Refer to Note 16, Immaterial Correction of an Error, in the notes to our Consolidated Financial Statements for further information.

RAPID7, INC. Consolidated Statements of Cash Flows (Unaudited) (in thousands)

	Three Months Ended June 30,						Six Months Ended June 30,
		2025			2024			2025			2024
Cash flows from operating activities:
Net income	$	8,338		$	6,538		$	10,443		$	7,944
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		11,390			10,871			23,055			22,219
Amortization of debt issuance costs		999			1,055			2,018			2,108
Stock-based compensation expense		27,581			29,066			54,732			54,811
Deferred income taxes		—			—			—			1,840
Other		(3,541	)		(1,149	)		(4,694	)		(1,352	)
Changes in assets and liabilities:
Accounts receivable		(10,176	)		(19,539	)		17,492			19,990
Deferred contract acquisition and fulfillment costs		4,505			(1,285	)		9,800			(1,964	)
Prepaid expenses and other assets		(3,803	)		1,653			(5,798	)		430
Accounts payable		3,596			1,169			(2,959	)		(3,021	)
Accrued expenses		7,089			6,499			(13,236	)		(18,391	)
Deferred revenue		549			(2,160	)		(12,325	)		(23,346	)
Other liabilities		1,015			140			(1,229	)		2,660
Net cash provided by operating activities		47,542			32,858			77,299			63,928
Cash flows from investing activities:
Purchases of property and equipment		(948	)		(280	)		(2,309	)		(900	)
Capitalization of internal-use software		(4,314	)		(3,373	)		(8,033	)		(6,289	)
Purchases of investments		(87,555	)		(64,808	)		(232,016	)		(157,967	)
Sales and maturities of investments		51,500			75,000			120,500			130,001
Other investing activities		—			360			1,328			360
Net cash (used in) provided by investing activities		(41,317	)		6,899			(120,530	)		(34,795	)
Cash flows from financing activities:
Payment of debt issuance costs		(1,290	)		—			(1,290	)		—
Payments for maturity of convertible senior notes		(45,992	)		—			(45,992	)		—
Taxes paid related to net share settlement of equity awards		(595	)		(1,325	)		(1,898	)		(3,089	)
Proceeds from employee stock purchase plan		—			—			4,446			5,046
Proceeds from stock option exercises		—			324			1,589			1,404
Issuance of common stock from acquisition		755			—			755			—
Net cash (used in) provided by financing activities		(47,122	)		(1,001	)		(42,390	)		3,361
Effect of exchange rate changes on cash ,cash equivalents and restricted cash		3,513			(583	)		4,847			(2,076	)
Net (decrease) increase in cash, cash equivalents and restricted cash		(37,384	)		38,173			(80,774	)		30,418
Cash, cash equivalents and restricted cash, beginning of period	$	298,711		$	206,375		$	342,101		$	214,130
Cash, cash equivalents and restricted cash, end of period	$	261,327		$	244,548		$	261,327		$	244,548

Supplemental cash flow information:
Cash paid for interest on convertible senior notes		1,399		517		2,970		3,215
Cash paid for income taxes, net of refunds		4,720		3,153		5,712		5,505
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	$	261,327	$	236,975	$	261,327	$	236,975
Restricted cash included in other assets		—		7,573		—		7,573
Total cash, cash equivalents and restricted cash	$	261,327	$	244,548	$	261,327	$	244,548

Note: Certain prior periods reflect immaterial corrections. Refer to Note 16, Immaterial Correction of an Error, in the notes to our Consolidated Financial Statements for further information.

RAPID7, INC. GAAP to Non-GAAP Reconciliation (Unaudited) (in thousands, except share and per share data)

	Three Months Ended June 30,						Six Months Ended June 30,
		2025			2024			2025			2024
GAAP gross profit	$	151,134		$	146,999		$	301,907		$	291,106
Add: Stock-based compensation expense¹		2,580			3,270			4,844			5,941
Add: Amortization of acquired intangible assets²		4,423			4,012			8,846			8,329
Non-GAAP gross profit	$	158,137		$	154,281		$	315,597		$	305,376
Non-GAAP gross margin		73.8	%		74.2	%		74.4	%		73.9	%

GAAP gross profit - Product subscriptions	$	150,861		$	144,960		$	300,428		$	287,144
Add: Stock-based compensation expense		2,054			2,802			3,785			5,100
Add: Amortization of acquired intangible assets		4,423			4,012			8,846			8,329
Non-GAAP gross profit - Product subscriptions	$	157,338		$	151,774		$	313,059		$	300,573
Non-GAAP gross margin - Product subscriptions		75.6	%		75.9	%		76.0	%		75.7	%

GAAP gross profit - Professional services	$	273		$	2,039		$	1,479		$	3,962
Add: Stock-based compensation expense		526			468			1,059			841
Non-GAAP gross profit - Professional services	$	799		$	2,507		$	2,538		$	4,803
Non-GAAP gross margin - Professional services		13.1	%		31.6	%		20.4	%		29.8	%

GAAP income from operations	$	3,494		$	5,223		$	3,393		$	14,939
Add: Stock-based compensation expense¹		27,581			29,066			54,732			54,811
Add: Amortization of acquired intangible assets²		5,090			4,709			10,210			9,723
Add: Acquisition-related expenses³		183			278			366			278
Add: Restructuring expense		—			—			—			(190	)
Non-GAAP income from operations	$	36,348		$	39,276		$	68,701		$	79,561

GAAP net income	$	8,338		$	6,538		$	10,443		$	7,944
Add: Stock-based compensation expense¹		27,581			29,066			54,732			54,811
Add: Amortization of acquired intangible assets²		5,090			4,709			10,210			9,723
Add: Amortization of debt issuance costs		999			1,055			2,018			2,108
Add: Acquisition-related expenses³		183			278			366			278
Add: Restructuring expense⁴		—			—			—			(190	)
Add: Discrete tax items⁵		—			—			—			6,360
Non-GAAP net income	$	42,191		$	41,646		$	77,769		$	81,034
Add: Interest expense of convertible senior notes⁶		1,399			1,571			2,625			3,142
Numerator for non-GAAP earnings per share, diluted calculation	$	43,590		$	43,217		$	80,394		$	84,176

Weighted average shares used in GAAP earnings per share calculation, basic		64,441,000			62,496,289			64,140,087			62,201,182
Dilutive effect of convertible senior notes⁶		10,686,653			11,183,611			10,429,891			11,183,611

Dilutive effect of employee equity incentive plans⁷		255,992			570,460			322,231			750,328
Weighted average shares used in non-GAAP earnings per share calculation, diluted		75,383,645			74,250,360			74,892,209			74,135,121

Non-GAAP net income per share:
Basic	$	0.65		$	0.67		$	1.21		$	1.30
Diluted	$	0.58		$	0.58		$	1.07		$	1.14

¹Includes stock-based compensation expense as follows:
Cost of revenue	$	2,580		$	3,270		$	4,844		$	5,941
Research and development		10,250			8,989			20,636			16,933
Sales and marketing		7,451			7,843			14,692			14,980
General and administrative		7,300			8,964			14,560			16,957

²Includes amortization of acquired intangible assets as follows:
Cost of revenue	$	4,423		$	4,012		$	8,846		$	8,329
Sales and marketing		652			652			1,304			1,304
General and administrative		15			45			60			90

³Includes acquisition-related expenses as follows:
General and administrative	$	183		$	278		$	366		$	278

⁴For the six months ended June 30, 2024 restructuring expense was included within general and administrative expense in our consolidated statements of operations.

⁵Includes discrete tax items as follows:
Provision for income taxes	$	—		$	—		$	—		$	6,360

⁶We use the if-converted method to compute diluted earnings per share with respect to our convertible senior notes. There was no add-back of interest expense or additional dilutive shares related to the convertible senior notes where the effect was anti-dilutive.

⁷We use the treasury method to compute the dilutive effect of employee equity incentive plan awards.

Note: Certain prior periods reflect immaterial corrections. Refer to Note 16, Immaterial Correction of an Error, in the notes to our Consolidated Financial Statements for further information.

RAPID7, INC. Reconciliation of Net Income (Loss) to Adjusted EBITDA (Unaudited) (in thousands)

	Three Months Ended June 30,						Six Months Ended June 30,
		2025			2024			2025			2024
GAAP net income	$	8,338		$	6,538		$	10,443		$	7,944
Interest income		(5,514	)		(5,221	)		(11,272	)		(9,941	)
Interest expense		2,627			2,673			5,281			5,343
Other (income) expense, net		(3,957	)		695			(5,759	)		2,130
Provision for income taxes		2,000			538			4,700			9,463
Depreciation expense		2,349			2,775			5,140			5,683
Amortization of intangible assets		9,041			8,096			17,915			16,536
Stock-based compensation expense		27,581			29,066			54,732			54,811
Acquisition-related expenses		183			278			366			278
Restructuring expense		—			—			—			(190	)
Adjusted EBITDA	$	42,648		$	45,438		$	81,546		$	92,057

Note: Certain prior period reflect immaterial corrections. Refer to Note 16, Immaterial Correction of an Error, in the notes to our Consolidated Financial Statements for further information.

RAPID7, INC. Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (Unaudited) (in thousands)

	Three Months Ended June 30,						Six Months Ended June 30,
		2025			2024			2025			2024
Net cash provided by operating activities	$	47,542		$	32,858		$	77,299		$	63,928
Less: Purchases of property and equipment		(948	)		(280	)		(2,309	)		(900	)
Less: Capitalized internal-use software costs		(4,314	)		(3,373	)		(8,033	)		(6,289	)
Free cash flow	$	42,280		$	29,205		$	66,957		$	56,739

Third Quarter and Full-Year 2025 Guidance GAAP to Non-GAAP Reconciliation (in millions, except per share data)

	Third Quarter 2025							Full-Year 2025
Reconciliation of GAAP (loss) income from operations to non-GAAP income from operations:
Anticipated GAAP (loss) income from operations	$	(4	)	to	$	(2	)	$	(5	)	to	$	5
Add: Anticipated stock-based compensation expense		28		to		28			110		to		110
Add: Anticipated amortization of acquired intangible assets		5		to		5			20		to		20
Anticipated non-GAAP income from operations	$	29		to	$	31		$	125		to	$	135

Reconciliation of GAAP net (loss) income to non-GAAP net income:
Anticipated GAAP net (loss) income	$	(2	)	to	$	—		$	4		to	$	14
Add: Anticipated stock-based compensation expense		28		to		28			110		to		110
Add: Anticipated amortization of acquired intangible assets		5		to		5			20		to		20
Add: Anticipated amortization of debt issuance costs		1		to		1			4		to		4
Anticipated non-GAAP net income	$	32		to	$	34		$	138		to	$	148
Add: Anticipated interest expense on convertible senior notes		1		to		1			6		to		6
Numerator for non-GAAP earnings per share calculation	$	33		to	$	35		$	144		to	$	154

Anticipated GAAP net (loss) income per share¹	$	(0.03	)		$	—		$	0.06			$	0.22
Anticipated non-GAAP net income per share, diluted	$	0.44			$	0.47		$	1.90			$	2.03

Weighted average shares used in earnings per share calculation, diluted				75.8							75.8

¹The anticipated GAAP net loss per share is calculated using basic weighted average shares for periods in which the Company anticipated a GAAP net loss. The anticipated GAAP net income per share is calculated using GAAP diluted weighted average shares for periods in which the Company anticipated GAAP net income.

The reconciliation does not reflect any items that are unknown at this time, including, but not limited to, non-ordinary course litigation-related expenses, which we are not able to predict without unreasonable effort due to their inherent uncertainty. As a result, the estimates shown for Anticipated GAAP loss from operations, Anticipated GAAP net loss and Anticipated GAAP net loss per share are expected to change.

	Full-Year 2025
Reconciliation of net cash provided by operating activities to free cash flow:
Anticipated net cash provided by operating activities	$	148		to	$	158
Less: Anticipated purchases of property and equipment		(7	)	to		(7	)
Less: Anticipated capitalized internal-use software costs		(16	)	to		(16	)
Anticipated free cash flow	$	125			$	135

Rapid7 Announces Second Quarter 2025 Financial Results