| Schedule of Segment Net Income |
The following table presents the calculation of segment net income: | | | | | | | | | | | | | | | | | | | Three months ended March 31, | | | | 2026 | | 2025 | | | | | | | | (in thousands) | | Revenue | $ | 663,411 | | | $ | 392,361 | | | | | | | | Adjusted cost of revenue(1) | 56,122 | | | 36,872 | | | | | | | | | Adjusted gross profit | 607,289 | | | 355,489 | | | | | | | | | | | | | | | | | | Adjusted operating expenses(2) | 341,319 | | | 240,218 | | | | | | | | | Stock-based compensation and related taxes | 78,848 | | | 107,405 | | | | | | | | | Depreciation and amortization | 4,210 | | | 3,963 | | | | | | | | | Interest (income) expense, net | (23,885) | | | (20,414) | | | | | | | | | Income tax expense (benefit) | 1,747 | | | (1,721) | | | | | | | | Other segment expenses(3) | 1,069 | | | (120) | | | | | | | | | Segment net income | $ | 203,981 | | | $ | 26,158 | | | | | | | | | Consolidated net income | $ | 203,981 | | | $ | 26,158 | | | | | | | |
________________ (1)Adjusted cost of revenue is cost of revenue adjusted for stock-based compensation and related taxes as follows: | | | | | | | | | | | | | | | | | | | Three months ended March 31, | | | | 2026 | | 2025 | | | | | | | | (in thousands) | | Cost of revenue | $ | 56,267 | | | $ | 37,089 | | | | | | | | | Less: | | | | | | | | | | | Stock-based compensation and related taxes | 145 | | | 217 | | | | | | | | | | | | | | | | | | | Adjusted cost of revenue | $ | 56,122 | | | $ | 36,872 | | | | | | | |
(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 March 31, | | | | 2026 | | 2025 | | | | | | | | (in thousands) | | Operating expenses | $ | 424,232 | | | $ | 351,369 | | | | | | | | | Less: | | | | | | | | | | | Stock-based compensation and related taxes | 78,703 | | | 107,188 | | | | | | | | | Depreciation and amortization | 4,210 | | | 3,963 | | | | | | | | | | | | | | | | | | | Adjusted operating expenses | $ | 341,319 | | | $ | 240,218 | | | | | | | |
(3)Other segment expenses primarily includes realized gains and losses on sales of marketable securities and foreign currency transaction gains and losses.
|