| Schedule of Segment Net Income (Loss) |
The following table presents the calculation of segment net income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended September 30, | | Nine months ended September 30, | | 2025 | | 2024 | | 2025 | | 2024 | | | | (in thousands) | | Revenue | $ | 584,911 | | | $ | 348,351 | | | $ | 1,476,899 | | | $ | 872,498 | | | | Adjusted cost of revenue(1) | 52,297 | | | 34,563 | | | 134,865 | | | 91,361 | | | | | Adjusted gross profit | 532,614 | | | 313,788 | | | 1,342,034 | | | 781,137 | | | | | | | | | | | | | | Adjusted operating expenses(2) | 296,607 | | | 219,639 | | | 824,007 | | | 637,460 | | | | | Stock-based compensation and related taxes | 93,565 | | | 83,326 | | | 296,074 | | | 745,635 | | | | | Depreciation and amortization | 3,900 | | | 3,969 | | | 11,797 | | | 11,482 | | | | | Interest (income) expense, net | (22,305) | | | (21,155) | | | (63,775) | | | (57,543) | | | | | Income tax expense (benefit) | (2,086) | | | (31) | | | (4,246) | | | 118 | | | | Other segment expenses(3) | 270 | | | (1,813) | | | 59 | | | (703) | | | | | Segment net income (loss) | $ | 162,663 | | | $ | 29,853 | | | $ | 278,118 | | | $ | (555,312) | | | | | Consolidated net income (loss) | $ | 162,663 | | | $ | 29,853 | | | $ | 278,118 | | | $ | (555,312) | | | |
________________ (1)Adjusted cost of revenue is cost of revenue adjusted for stock-based compensation and related taxes as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended September 30, | | Nine months ended September 30, | | 2025 | | 2024 | | 2025 | | 2024 | | | | (in thousands) | | Cost of revenue | $ | 52,509 | | | $ | 34,633 | | | $ | 135,498 | | | $ | 91,750 | | | | | Less: | | | | | | | | | | | Stock-based compensation and related taxes | 212 | | | 70 | | | 633 | | | 389 | | | | | | | | | | | | | | | Adjusted cost of revenue | $ | 52,297 | | | $ | 34,563 | | | $ | 134,865 | | | $ | 91,361 | | | |
(2)Adjusted operating expenses is operating expenses (comprised of research and development, sales and marketing, and general and administrative expenses) adjusted for stock-based compensation and related taxes and depreciation and amortization as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended September 30, | | Nine months ended September 30, | | 2025 | | 2024 | | 2025 | | 2024 | | | | (in thousands) | | Operating expenses | $ | 393,860 | | | $ | 306,864 | | | $ | 1,131,245 | | | $ | 1,394,188 | | | | | Less: | | | | | | | | | | | Stock-based compensation and related taxes | 93,353 | | | 83,256 | | | 295,441 | | | 745,246 | | | | | Depreciation and amortization | 3,900 | | | 3,969 | | | 11,797 | | | 11,482 | | | | | | | | | | | | | | | Adjusted operating expenses | $ | 296,607 | | | $ | 219,639 | | | $ | 824,007 | | | $ | 637,460 | | | |
(3)Other segment expenses primarily includes realized gains and losses on sales of marketable securities and foreign currency transaction gains and losses.
|