Revenue and Diluted EPS Come in Ahead of Guidance

Raising Revenue and EPS Outlook for FYE25

AI-Powered Open Platform Resonating Well in the Market Driving Bundled SaaS Momentum

Verint® (NASDAQ:VRNT), The Customer Engagement Company™, today announced results for the three months and year ended January 31, 2024 (FYE 2024). Revenue for the three months ended January 31, 2024 was $265 million, representing 12% year-over-year growth. Revenue for the year ended January 31, 2024 was $910 million on a GAAP basis and $911 million on a non-GAAP basis. For the three months ended January 31, 2024, diluted EPS was $0.37 on a GAAP basis and $1.07 on a non-GAAP basis. For the year ended January 31, 2024, diluted EPS was $0.28 on a GAAP basis and $2.73 on a non-GAAP basis.

"The market today is looking to increase CX Automation, and Verint is leading the way with an AI-powered open platform. I am pleased to report strong Q4 results, ahead of our expectations. Our differentiated approach to CX Automation enables Verint to deliver tangible AI business outcomes better than any other vendor in our market. Our customers purchase our AI innovation in Bundled SaaS, and we are pleased with our 16% year-over-year increase in Bundled SaaS New ACV bookings in Q4, and our over 20% year-over-year increase in Bundled SaaS pipeline as of the end of Q4. For the current year we are raising our outlook to reflect our AI momentum," said Dan Bodner, Verint CEO.

Q4 FYE 2024 Highlights

Revenue: Up 12% year-over-year
SaaS Revenue: Up ~28% year-over-year
Recurring Revenue: 89% of software revenue recurring (up ~200bps year-over-year)
Gross Margin: Up ~300bps year-over-year
Free Cash Flow: Up 20% year-over-year for the full year

Grant Highlander, Verint CFO, added, "As we execute our roadmap to become a ‘Rule of 40' company, we continue our AI investments in the platform, ending Q4 with ~1,300 engineers in R&D and Cloud Operations, and adding resources to our Customer Success team to drive AI adoption by our customers. In Q4, we also aligned our services catalog to our AI offerings by adding value realization services and divesting a manual managed services offering that is being replaced with AI-powered bots."

Highlander continued, "We expect our AI innovation to drive Bundled SaaS growth and free cash flow acceleration. For FYE 25, we are targeting a greater than 40% increase in free cash flow, to approximately $180 million. We expect our largest use of free cash flow to be share buybacks, to further reduce our share count."

FYE 2025 Outlook

We are providing our non-GAAP outlook for the year ending January 31, 2025. Our outlook reflects the divestiture of a managed service offering on January 31, 2024 that generated $25 million in FYE 24 revenue.

Revenue: $930 million +/- 2%, reflecting 5% year-over-year growth (growth rate adjusted for divestiture)
Diluted EPS: $2.89 at the midpoint of our revenue guidance, reflecting 6% year-over-year growth

Our non-GAAP outlook for three months ending April 30, 2024 and year ending January 31, 2025 excludes the following GAAP measure which we are able to quantify with reasonable certainty:

Amortization of intangible assets of approximately $4 million and $17 million, for the three months ending April 30, 2024 and year ending January 31, 2025, respectively.

Our non-GAAP outlook for the three months ending April 30, 2024 and year ending January 31, 2025 excludes the following GAAP measures for which we are able to provide a range of probable significance:

Stock-based compensation expenses are expected to be between approximately $17 million and $19 million, and $70 million and $74 million, for the three months ending April 30, 2024 and year ending January 31, 2025, respectively, assuming market prices for our common stock approximately consistent with current levels.

Our non-GAAP guidance does not include the potential impact of any in-process business acquisitions that may close after the date hereof, and, unless otherwise specified, reflects foreign currency exchange rates approximately consistent with current rates.

We are unable, without unreasonable efforts, to provide a reconciliation for other GAAP measures which are excluded from our non-GAAP outlook, including the impact of future business acquisitions or acquisition expenses, future restructuring expenses, and non-GAAP income tax adjustments due to the level of unpredictability and uncertainty associated with these items. For these same reasons, we are unable to assess the probable significance of these excluded items. While historical results may not be indicative of future results, actual amounts for the three months and year ended January 31, 2024 and 2023 for the GAAP measures excluded from our non-GAAP outlook appear in Tables 2, 3, 4 and 5 of this press release.

Q4 Conference Call Information

We will conduct a conference call today at 4:30 p.m. ET to discuss our results for the three months and year ended January 31, 2024 and outlook. An online, real-time webcast of the conference call and webcast slides will be available on our website at www.verint.com. Participants may register for the call here to receive the dial-in numbers and unique PIN to access the call. Please join the call 5-10 minutes prior to the scheduled start time.

About Non-GAAP Financial Measures

This press release and the accompanying tables include non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of non-GAAP financial measures presented for completed periods to the most directly comparable financial measures prepared in accordance with GAAP, please see the tables below as well as "Supplemental Information About Non-GAAP Financial Measures and Operating Metrics" at the end of this press release.

About Verint Systems Inc.

Verint^® (NASDAQ:VRNT) helps brands increase customer experience (CX) automation across the enterprise so they can elevate the customer experience and reduce their operating cost. For more than two decades, the world's most iconic brands – including approximately 85 of the Fortune 100 companies – have trusted Verint to provide innovative solutions and domain expertise for their customer engagement operations.

Verint. The Customer Engagement Company^®. Learn more at Verint.com.

Cautions About Forward-Looking Statements

This press release contains forward-looking statements, including statements regarding expectations, predictions, views, opportunities, plans, strategies, beliefs, and statements of similar effect relating to Verint Systems Inc. These forward-looking statements are not guarantees of future performance and they are based on management's expectations that involve a number of known and unknown risks, uncertainties, assumptions, and other important factors, any of which could cause our actual results or conditions to differ materially from those expressed in or implied by the forward-looking statements. Some of the factors that could cause our actual results or conditions to differ materially from current expectations include, among others: uncertainties regarding the impact of changes in macroeconomic and/or global conditions, including as a result of slowdowns, recessions, economic instability, rising interest rates, tightening credit markets, inflation, instability in the banking sector, actual or threatened trade wars, political unrest, armed conflicts, natural disasters, or outbreaks of disease, including global epidemics or pandemics, as well as the resulting impact on spending by customers or partners, on our business; risks that our customers or partners delay, downsize, cancel, or refrain from placing orders or renewing subscriptions or contracts, or are unable to honor contractual commitments or payment obligations due to challenges or uncertainties in their budgets, liquidity, or businesses; risks associated with our ability to keep pace with technological advances and challenges and evolving industry standards, including achieving and maintaining the competitive differentiation of our solution platform; to adapt to changing market potential from area to area within our markets; and to successfully develop, launch, and drive demand for new, innovative, high-quality products and services that meet or exceed customer challenges and needs, while simultaneously preserving our legacy businesses and migrating away from areas of commoditization; risks due to aggressive competition in all of our markets and our ability to keep pace with competitors, some of whom may be able to grow faster than us or have greater resources than us, including in areas such as sales and marketing, branding, technological innovation and development, and recruiting and retention; risks associated with our ability to properly execute on our software as a service ("SaaS") transition, including successfully transitioning customers to our cloud platform and the increased importance of subscription renewal rates, and risk of increased variability in our period-to-period results based on the mix, terms, and timing of our transactions; risks relating to our ability to properly identify and execute on growth or strategic initiatives, manage investments in our business and operations, and enhance our existing operations and infrastructure, including the proper prioritization and allocation of limited financial and other resources; risks associated with our ability to or costs to retain, recruit , and train qualified personnel and management in regions in which we operate either physically or remotely, including in new markets and growth areas we may enter, due to competition for talent, increased labor costs, applicable regulatory requirements, or otherwise; challenges associated with selling sophisticated solutions and cloud-based solutions, which may incorporate newer technologies, such as artificial intelligence ("AI"), whose adoption and use-cases are still emerging (and may present risks of their own), including with respect to longer sales cycles, more complex sales processes and customer evaluation and approval processes, more complex contractual and information security requirements, and assisting customers in understanding and realizing the benefits of our solutions and technologies, as well as with developing, offering, implementing, and maintaining an enterprise class, broad solution portfolio; risks that we may be unable to maintain, expand, or enable our relationships with partners as part of our growth strategy, including partners with whom we may overlap or compete, while avoiding excessive concentration with one or more partners; risks associated with our reliance on third-party suppliers, partners, or original equipment manufacturers ("OEMs") for certain services, products, or components, including companies that may compete with us or work with our competitors; risks associated with our significant international operations, including exposure to regions subject to political or economic instability, fluctuations in foreign exchange rates, inflation, increased financial accounting and reporting burdens and complexities, and challenges associated with a significant portion of our cash being held overseas; risks associated with a significant part of our business coming from government contracts, and associated procurement processes and regulatory requirements; risks associated with our ability to identify suitable targets for acquisition or investment or successfully compete for, consummate, and implement mergers and acquisitions, including risks associated with valuations, legacy liabilities, reputational considerations, capital constraints, costs and expenses, maintaining profitability levels, expansion into new areas, management distraction, post-acquisition integration activities, and potential asset impairments; risks associated with complex and changing domestic and foreign regulatory environments, including, among others, with respect to data privacy, AI, cyber/information security, government contracts, anti-corruption, trade compliance, climate change or other environmental, social and governance matters, tax, and labor matters, relating to our own operations, the products and services we offer, and/or the use of our solutions by our customers; risks associated with the mishandling or perceived mishandling of sensitive or confidential information and data, including personally identifiable information or other information that may belong to our customers or other third parties, including in connection with our SaaS or other hosted or managed services offerings or when we are asked to perform service or support; risks associated with our reliance on third parties to provide certain cloud hosting or other cloud-based services to us or our customers, including the risk of service disruptions, data breaches, or data loss or corruption; risks that our solutions or services, or those of third-party suppliers, partners, or OEMs which we use in or with our offerings or otherwise rely on, including third-party hosting platforms, may contain defects, vulnerabilities, or develop operational problems; risk that we or our solutions may be subject to security vulnerabilities or lapses, including cyber-attacks, information technology system breaches, failures, or disruptions; risks that our intellectual property ("IP") rights may not be adequate to protect our business or assets or that others may make claims on our IP, claim infringement on their IP rights, or claim a violation of their license rights, including relative to free or open source components we may use; risks associated with leverage resulting from our current debt position or our ability to incur additional debt, including with respect to liquidity considerations, covenant limitations and compliance, fluctuations in interest rates, dilution considerations (with respect to our convertible notes), and our ability to maintain our credit ratings; risks that we may experience liquidity or working capital issues and related risks that financing sources may be unavailable to us on reasonable terms or at all; risks arising as a result of contingent or other obligations or liabilities assumed in our acquisition of our former parent company, Comverse Technology, Inc. ("CTI"), or associated with formerly being consolidated with, and part of a consolidated tax group with, CTI, or as a result of the successor to CTI's business operations, Mavenir Inc., being unwilling or unable to provide us with certain indemnities to which we are entitled; risks associated with changing accounting principles or standards, tax laws and regulations, tax rates, and the continuing availability of expected tax benefits; risks relating to the adequacy of our existing infrastructure, systems, processes, policies, procedures, internal controls, and personnel, and our ability to successfully implement and maintain enhancements to the foregoing, for our current and future operations and reporting needs, including related risks of financial statement omissions, misstatements, restatements, or filing delays; risks associated with market volatility in the prices of our common stock and convertible notes based on our performance, third-party publications or speculation, or other factors and risks associated with actions of activist stockholders; risks associated with Apax Partners' significant ownership position and potential that its interests will not be aligned with those of our common stockholders; and risks associated with the February 1, 2021 spin-off of our former Cyber Intelligence Solutions business, including the possibility that the spin-off transaction does not achieve the benefits anticipated, does not qualify as a tax-free transaction, or exposes us to unexpected claims or liabilities. We assume no obligation to revise or update any forward-looking statement, except as otherwise required by law. For a detailed discussion of these risk factors, see our Annual Report on Form 10-K for the fiscal year ended January 31, 2024, when filed, and other filings we make with the SEC.

VERINT, VERINT DA VINCI, VERINT OPEN CCAAS, THE CUSTOMER ENGAGEMENT COMPANY, BOUNDLESS CUSTOMER ENGAGEMENT and THE ENGAGEMENT CAPACITY GAP are trademarks of Verint Systems Inc. or its subsidiaries. Verint and other parties may also have trademark rights in other terms used herein.

Table 1 VERINT SYSTEMS INC. AND SUBSIDIARIES Condensed Consolidated Statements of Operations (Unaudited)

	Three Months Ended January 31,						Year Ended January 31,
(in thousands, except per share data)	2024			2023			2024			2023
Revenue:
Recurring	$	210,693		$	185,508		$	699,248		$	685,537
Nonrecurring		54,416			50,739			211,139			216,708
Total revenue		265,109			236,247			910,387			902,245
Cost of revenue:
Recurring		44,775			41,633			162,868			162,347
Nonrecurring		27,897			28,749			107,110			119,530
Amortization of acquired technology		1,623			2,449			7,134			13,191
Total cost of revenue		74,295			72,831			277,112			295,068
Gross profit		190,814			163,416			633,275			607,177
Operating expenses:
Research and development, net		35,881			32,800			133,804			130,644
Selling, general and administrative		108,383			90,595			405,915			392,939
Amortization of other acquired intangible assets		6,343			6,351			25,371			26,238
Total operating expenses		150,607			129,746			565,090			549,821
Operating income		40,207			33,670			68,185			57,356
Other income (expense), net:
Interest income		1,504			1,559			6,944			3,301
Interest expense		(2,340	)		(2,366	)		(10,334	)		(7,877	)
Other (expense) income, net		(3,582	)		(1,204	)		(3,523	)		1,982
Total other expense, net		(4,418	)		(2,011	)		(6,913	)		(2,594	)
Income before provision for income taxes		35,789			31,659			61,272			54,762
Provision for income taxes		6,866			18,564			21,638			39,103
Net income		28,923			13,095			39,634			15,659
Net income attributable to noncontrolling interests		220			147			1,024			761
Net income attributable to Verint Systems Inc.		28,703			12,948			38,610			14,898
Dividends on preferred stock		(5,200	)		(5,200	)		(20,800	)		(20,800	)
Net income (loss) attributable to Verint Systems Inc. common shares	$	23,503		$	7,748		$	17,810		$	(5,902	)

Net income (loss) per common share attributable to Verint Systems Inc.:
Basic	$	0.37		$	0.12		$	0.28		$	(0.09	)
Diluted	$	0.37		$	0.12		$	0.28		$	(0.09	)

Weighted-average common shares outstanding:
Basic		62,739			65,760			63,990			65,332
Diluted		63,080			66,131			64,318			65,332

Table 2 VERINT SYSTEMS INC. AND SUBSIDIARIES GAAP to Non-GAAP SaaS Metrics (Unaudited)
SaaS Revenue

	Three Months Ended January 31,				Year Ended January 31,
(in thousands)	2024		2023		2024		2023
Bundled SaaS revenue - GAAP	$	65,756	$	61,555	$	250,526	$	222,560
Unbundled SaaS revenue - GAAP		102,832		69,579		264,302		221,645
SaaS revenue - GAAP		168,588		131,134		514,828		444,205

Estimated bundled SaaS revenue adjustments		109		490		1,069		2,813
Estimated unbundled SaaS revenue adjustments		—		—		—		—
Estimated SaaS revenue adjustments		109		490		1,069		2,813

Bundled SaaS revenue - non-GAAP		65,865		62,045		251,595		225,373
Unbundled SaaS revenue - non-GAAP		102,832		69,579		264,302		221,645
SaaS revenue - non-GAAP	$	168,697	$	131,624	$	515,897	$	447,018

New SaaS ACV

	Three Months Ended January 31,				Year Ended January 31,
(in thousands)	2024		2023		2024		2023
New SaaS ACV	$	25,444	$	23,875	$	93,282	$	102,053
New SaaS ACV - bundled SaaS component		18,069		15,599		73,201		64,682
New SaaS ACV - unbundled SaaS component		7,375		8,276		20,081		37,371

SaaS ARR

Three Months Ended

January 31,

(in thousands)

2024

2023

SaaS ARR

534,438

497,982

Table 3 VERINT SYSTEMS INC. AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Measures (Unaudited)
Revenue

	Three Months Ended January 31,				Year Ended January 31,
(in thousands)	2024		2023		2024		2023
Recurring revenue - GAAP	$	210,693	$	185,508	$	699,248	$	685,537
Nonrecurring revenue - GAAP		54,416		50,739		211,139		216,708
Total GAAP revenue		265,109		236,247		910,387		902,245
Recurring revenue adjustments		111		504		1,100		3,002
Nonrecurring revenue adjustments		—		—		—		—
Total revenue adjustments		111		504		1,100		3,002
Recurring revenue - non-GAAP		210,804		186,012		700,348		688,539
Nonrecurring revenue - non-GAAP		54,416		50,739		211,139		216,708
Total non-GAAP revenue		265,220		236,751		911,487		905,247

Gross Profit and Gross Margin

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
Recurring cost of revenues	$	44,775		$	41,633		$	162,868		$	162,347
Nonrecurring cost of revenues		27,897			28,749			107,110			119,530
Amortization of acquired technology		1,623			2,449			7,134			13,191
Total GAAP cost of revenue		74,295			72,831			277,112			295,068
GAAP gross profit		190,814			163,416			633,275			607,177
GAAP gross margin		72.0	%		69.2	%		69.6	%		67.3	%
Revenue adjustments		111			504			1,100			3,002
Amortization of acquired technology		1,623			2,449			7,134			13,191
Stock-based compensation expenses		1,226			1,417			4,131			5,662
Acquisition and divestitures (benefit) expenses, net		(236	)		—			117			176
Restructuring expenses		4,665			1,478			6,112			2,447
Non-GAAP gross profit	$	198,203		$	169,264		$	651,869		$	631,655
Non-GAAP gross margin		74.7	%		71.5	%		71.5	%		69.8	%

Research and Development, net

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP research and development, net	$	35,881		$	32,800		$	133,804		$	130,644
As a percentage of GAAP revenue		13.5	%		13.9	%		14.7	%		14.5	%
Stock-based compensation expenses		(3,100	)		(2,205	)		(11,918	)		(12,576	)
Acquisition and divestitures expenses, net		(20	)		—			(116	)		(198	)
Restructuring expenses		(2	)		(1,458	)		(318	)		(2,104	)
IT facilities and infrastructure realignment		(28	)		—			(1,676	)		—
Other adjustments		—			(53	)		—			(120	)
Non-GAAP research and development, net	$	32,731		$	29,084		$	119,776		$	115,646
As a percentage of non-GAAP revenue		12.3	%		12.3	%		13.1	%		12.8	%

Selling, General and Administrative Expenses

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP selling, general and administrative expenses	$	108,383		$	90,595		$	405,915		$	392,939
As a percentage of GAAP revenue		40.9	%		38.3	%		44.6	%		43.6	%
Stock-based compensation expenses		(12,987	)		(8,530	)		(51,550	)		(57,876	)
Acquisition and divestitures (expenses) benefit, net⁽⁴⁾		(10,072	)		1,346			(15,743	)		(1,315	)
Restructuring expenses		(1,243	)		(2,990	)		(4,580	)		(10,797	)
Separation expenses		(169	)		(174	)		(774	)		(1,316	)
Accelerated lease costs		(145	)		(448	)		(5,407	)		(8,279	)
IT facilities and infrastructure realignment		(1,377	)		(931	)		(18,193	)		(4,457	)
Impairment charges		—			—			—			(1,799	)
Other adjustments		(9	)		(399	)		(221	)		(2,910	)
Non-GAAP selling, general and administrative expenses	$	82,381		$	78,469		$	309,447		$	304,190
As a percentage of non-GAAP revenue		31.1	%		33.1	%		33.9	%		33.6	%

Operating Income and Operating Margin

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP operating income	$	40,207		$	33,670		$	68,185		$	57,356
GAAP operating margin		15.2	%		14.3	%		7.5	%		6.4	%
Revenue adjustments		111			504			1,100			3,002
Amortization of acquired technology		1,623			2,449			7,134			13,191
Amortization of other acquired intangible assets		6,343			6,351			25,371			26,238
Stock-based compensation expenses		17,313			12,152			67,599			76,114
Acquisition and divestitures expenses (benefit), net⁽⁴⁾		9,856			(1,346	)		15,976			1,689
Restructuring expenses		5,910			5,926			11,010			15,348
Separation expenses		169			174			774			1,316
Accelerated lease costs		145			448			5,407			8,279
IT facilities and infrastructure realignment		1,405			931			19,869			4,457
Impairment charges		—			—			—			1,799
Other adjustments		9			452			221			3,030
Non-GAAP operating income	$	83,091		$	61,711		$	222,646		$	211,819
Non-GAAP operating margin		31.3	%		26.1	%		24.4	%		23.4	%

Other Expense, Net

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP other expense, net	$	(4,418	)	$	(2,011	)	$	(6,913	)	$	(2,594	)
Losses on early retirements of debt		—			—			237			—
Acquisition and divestitures benefit, net		—			—			(156	)		—
Separation expenses		5,072			1,251			4,840			1,251
Non-GAAP other income (expense), net⁽¹⁾	$	654		$	(760	)	$	(1,992	)	$	(1,343	)

Provision for Income Taxes

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP provision for income taxes	$	6,866		$	18,564		$	21,638		$	39,103
GAAP effective income tax rate		19.2	%		58.6	%		35.3	%		71.4	%
Non-GAAP income tax adjustments		(800	)		(14,723	)		(3,586	)		(19,927	)
Non-GAAP provision for income taxes	$	6,066		$	3,841		$	18,052		$	19,176
Non-GAAP effective income tax rate		7.2	%		6.3	%		8.2	%		9.1	%

Net Income (Loss) Attributable to Verint Systems Inc. Common Shares

	Three Months Ended January 31,					Year Ended January 31,
(in thousands)	2024		2023			2024		2023
GAAP net income (loss) attributable to Verint Systems Inc. common shares	$	23,503	$	7,748		$	17,810	$	(5,902	)
Revenue adjustments		111		504			1,100		3,002
Amortization of acquired technology		1,623		2,449			7,134		13,191
Amortization of other acquired intangible assets		6,343		6,351			25,371		26,238
Stock-based compensation expenses		17,313		12,152			67,599		76,114
Losses on early retirements of debt		—		—			237		—
Acquisition and divestitures expenses (benefit), net⁽⁴⁾		9,856		(1,346	)		15,820		1,689
Restructuring expenses		5,911		5,926			11,011		15,348
Separation expenses		5,241		1,425			5,614		2,567
Accelerated lease costs		145		448			5,407		8,279
IT facilities and infrastructure realignment		1,405		931			19,869		4,457
Impairment charges		—		—			—		1,799
Other adjustments		9		452			221		3,030
Non-GAAP tax adjustments		800		14,723			3,586		19,927
Dividends, reversed due to assumed conversion of preferred stock⁽³⁾		5,200		5,200			20,800		20,800
Total adjustments		53,957		49,215			183,769		196,441
Non-GAAP net income attributable to Verint Systems Inc. common shares	$	77,460	$	56,963		$	201,579	$	190,539

Diluted Net Income (Loss) Per Common Share Attributable to Verint Systems Inc.

	Three Months Ended January 31,				Year Ended January 31,
(in thousands, except per share data)	2024		2023		2024		2023
GAAP diluted net income (loss) per common share attributable to Verint Systems Inc.	$	0.37	$	0.12	$	0.28	$	(0.09	)
Non-GAAP diluted net income per common share attributable to Verint Systems Inc.⁽³⁾	$	1.07	$	0.75	$	2.73	$	2.52

GAAP weighted-average shares used in computing diluted net income (loss) per common share attributable to Verint Systems Inc.		63,080		66,131		64,318		65,332
Additional weighted-average shares applicable to non-GAAP diluted net income per common share attributable to Verint Systems Inc.		9,478		9,478		9,478		10,235
Non-GAAP diluted weighted-average shares used in computing net income per common share attributable to Verint Systems Inc.⁽³⁾		72,558		75,609		73,796		75,567

GAAP Net Income to Adjusted EBITDA

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP net income	$	28,923		$	13,095		$	39,634		$	15,659
As a percentage of GAAP revenue		10.9	%		5.5	%		4.4	%		1.7	%
Provision for income taxes		6,866			18,564			21,638			39,103
Other expense, net		4,418			2,011			6,913			2,594
Depreciation and amortization⁽²⁾		13,576			15,134			68,970			65,333
Revenue adjustments		111			504			1,100			3,002
Stock-based compensation expenses		17,313			12,152			67,599			76,114
Acquisition and divestitures expenses (benefit), net⁽⁴⁾		9,851			(1,346	)		15,971			1,689
Restructuring expenses		5,914			5,849			10,921			14,939
Separation expenses		169			174			774			1,316
Accelerated lease costs		145			448			5,407			8,279
IT facilities and infrastructure realignment		1,405			931			8,062			4,457
Impairment charges		—			—			—			1,799
Other adjustments		9			452			221			3,030
Adjusted EBITDA	$	88,700		$	67,968		$	247,210		$	237,314
As a percentage of non-GAAP revenue		33.4	%		28.7	%		27.1	%		26.2	%

Gross Debt to Net Debt

(in thousands)	January 31, 2024		January 31, 2023
Long-term debt	$	410,965	$	408,908
Unamortized debt discounts and issuance costs		4,035		6,092
Gross debt		415,000		415,000
Less:
Cash and cash equivalents		241,400		282,099
Restricted cash and cash equivalents, and restricted bank time deposits		1,269		300
Short-term investments		686		697
Net debt, excluding long-term restricted cash, cash equivalents, time deposits, and investments		171,645		131,904
Long-term restricted cash, cash equivalents, time deposits, and investments		181		287
Net debt, including long-term restricted cash, cash equivalents, time deposits, and investments	$	171,464	$	131,617

(1) For the three months ended January 31, 2024, non-GAAP other income, net of $0.7 million was comprised of $1.3 million of interest and other income, net and $0.6 million of foreign exchange charges primarily related to balance sheet revaluations. (2) Adjusted for financing fee amortization. (3) EPS calculation includes the more dilutive of either preferred stock dividends or conversion of preferred stock shares. Conversion of the outstanding preferred shares was more dilutive in the three months and year ended January 31, 2024 and 2023. (4) For the three months and year ended January 31, 2024, acquisition and divestitures (expenses) benefit, net included a loss on the sale of our manual quality managed services business of $9.7 million, which was recorded as part of selling, general, and administrative expenses in our consolidated statement of operations. Today, our platform includes an AI-powered solution for automating the quality process. We expect our customers to adopt AI over time and believe that a people-centric managed services offering is no longer core to our offering.

Table 4 VERINT SYSTEMS INC. AND SUBSIDIARIES Quarterly Revenue of Divested Quality Managed Service Offering ("Divested Offering") Reconciliation of Non-GAAP Divestiture Revenue (Unaudited)

	Three Months Ended								Year Ended
(in thousands)	April 30, 2023		July 31, 2023		October 31, 2023		January 31, 2024		January 31, 2024
Total GAAP revenue	$	216,566	$	210,165	$	218,547	$	265,109	$	910,387
Revenue from divested offering		6,759		6,429		6,114	$	5,946		25,248
Total GAAP revenue without divested offering	$	209,807	$	203,736	$	212,433	$	259,163	$	885,139

Total non-GAAP revenue	$	217,193	$	210,407	$	218,667	$	265,220	$	911,487
Revenue from divested offering		6,759		6,429		6,114		5,946		25,248
Total non-GAAP revenue without divested offering	$	210,434	$	203,978	$	212,553	$	259,274	$	886,239

On January 31, 2024, we divested our manual quality managed service offering, which is being replaced by an AI-powered bot. The divested offering generated $25.2 million of revenue in FYE 24.

Table 5 VERINT SYSTEMS INC. AND SUBSIDIARIES GAAP to Non-GAAP Recurring and Nonrecurring Revenue and Gross Profit (Unaudited)
Recurring and Nonrecurring Revenue

	Three Months Ended January 31,				Year Ended January 31,
(in thousands)	2024		2023		2024		2023
Recurring revenue - GAAP	$	210,693	$	185,508	$	699,248	$	685,537
SaaS revenue - GAAP		168,588		131,134		514,828		444,205
Optional managed services revenue - GAAP		10,846		14,261		47,718		61,388
Support revenue - GAAP		31,259		40,113		136,702		179,944
Nonrecurring revenue - GAAP		54,416		50,739		211,139		216,708
Perpetual revenue - GAAP		25,750		28,138		99,853		116,611
Professional services and other revenue - GAAP		28,666		22,601		111,286		100,097
Total revenue - GAAP		265,109		236,247		910,387		902,245

Estimated recurring revenue adjustments		111		504		1,100		3,002
Estimated SaaS revenue adjustments		109		490		1,069		2,813
Estimated optional managed services revenue		2		14		31		175
Estimated support revenue adjustments		—		—		—		14
Estimated nonrecurring revenue adjustments		—		—		—		—
Estimated perpetual revenue adjustments		—		—		—		—
Estimated professional services and other revenue adjustments		—		—		—		—
Total estimated revenue adjustments		111		504		1,100		3,002

Recurring revenue - non-GAAP		210,804		186,012		700,348		688,539
SaaS revenue - non-GAAP		168,697		131,624		515,897		447,018
Optional managed services revenue - non-GAAP		10,848		14,275		47,749		61,563
Support revenue - non-GAAP		31,259		40,113		136,702		179,958
Nonrecurring revenue - non-GAAP		54,416		50,739		211,139		216,708
Perpetual revenue - non-GAAP		25,750		28,138		99,853		116,611
Professional services and other revenue - non-GAAP		28,666		22,601		111,286		100,097
Total revenue - non-GAAP	$	265,220	$	236,751	$	911,487	$	905,247

Recurring Gross Profit

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP recurring revenue	$	210,693		$	185,508		$	699,248		$	685,537
GAAP recurring cost of revenues		44,775			41,633			162,868			162,347
GAAP recurring gross profit		165,918			143,875			536,380			523,190
GAAP recurring gross margin		78.7	%		77.6	%		76.7	%		76.3	%

Recurring revenue adjustments		111			504			1,100			3,002
Recurring stock-based compensation expenses		609			669			2,114			2,856
Recurring acquisition and divestitures (benefit) expenses, net		(236	)		—			117			22
Recurring restructuring expenses		4,076			677			5,009			1,265
Non-GAAP recurring gross profit	$	170,478		$	145,725		$	544,720		$	530,335
Non-GAAP recurring gross margin		80.9	%		78.3	%		77.8	%		77.0	%

Nonrecurring Gross Profit

	Three Months Ended January 31,						Year Ended January 31,
(in thousands)	2024			2023			2024			2023
GAAP nonrecurring revenue	$	54,416		$	50,739		$	211,139		$	216,708
GAAP nonrecurring cost of revenues		27,897			28,749			107,110			119,530
GAAP nonrecurring gross profit		26,519			21,990			104,029			97,178
GAAP nonrecurring gross margin		48.7	%		43.3	%		49.3	%		44.8	%

Nonrecurring revenue adjustments		—			—			—			—
Nonrecurring stock-based compensation expenses		617			748			2,017			2,806
Nonrecurring acquisition and divestitures expenses, net		—			—			—			154
Nonrecurring restructuring expenses		589			801			1,103			1,182
Non-GAAP nonrecurring gross profit	$	27,725		$	23,539		$	107,149		$	101,320
Non-GAAP nonrecurring gross margin		51.0	%		46.4	%		50.7	%		46.8	%

Table 6 VERINT SYSTEMS INC. AND SUBSIDIARIES Calculation of Change in Revenue on a Constant Currency Basis (Unaudited)

	GAAP Revenue⁽²⁾						Non-GAAP Revenue⁽³⁾
(in thousands, except percentages)	Three Months Ended			Year Ended			Three Months Ended			Year Ended
Revenue for the three months and year ended January 31, 2023	$	236,247		$	902,245		$	236,751		$	905,247
Revenue for the three months and year ended January 31, 2024	$	265,109		$	910,387		$	265,220		$	911,487
Revenue for the three months and year ended January 31, 2024 at constant currency⁽¹⁾	$	264,000		$	910,000		$	264,000		$	911,000
Reported period-over-period revenue change		12.2	%		0.9	%		12.0	%		0.7	%
% impact from change in foreign currency exchange rates		(0.5	)%		—	%		(0.5	)%		(0.1	)%
Constant currency period-over-period revenue change		11.7	%		0.9	%		11.5	%		0.6	%

(1) Revenue for the three months and year ended January 31, 2024 at constant currency is calculated by translating current-period GAAP or non-GAAP foreign currency revenue (as applicable) into U.S. dollars using average foreign currency exchange rates for the three months and year ended January 31, 2023 rather than actual current-period foreign currency exchange rates. (2) GAAP revenue denominated in non-U.S. dollars was 17% and 20% of our total GAAP revenue for the three months ended January 31, 2024 and 2023, respectively. GAAP revenue denominated in non-U.S. dollars was 20% of our total GAAP revenue for each of the years ended January 31, 2024 and 2023. Our combined GAAP cost of revenue and operating expenses denominated in non-U.S. dollars was 35% and 32% of our total combined GAAP cost of revenue and operating expenses for the three months ended January 31, 2024 and 2023, respectively. Our combined GAAP cost of revenue and operating expenses denominated in non-U.S. dollars was 32% and 30% of our total combined GAAP cost of revenue and operating expenses for the year ended January 31, 2024 and 2023, respectively. (3) Non-GAAP revenue denominated in non-U.S. dollars was 18% and 20% of our total non-GAAP revenue for the three months ended January 31, 2024 and 2023, respectively. Non-GAAP revenue denominated in non-U.S. dollars was 20% of our total non-GAAP revenue for each of the years ended January 31, 2024 and 2023. Our combined Non-GAAP cost of revenue and operating expenses denominated in non-U.S. dollars was 36% and 34% of our total combined Non-GAAP cost of revenue and operating expenses for the three months ended January 31, 2024 and 2023, respectively. Our combined Non-GAAP cost of revenue and operating expenses denominated in non-U.S. dollars was 35% and 34% of our total combined Non-GAAP cost of revenue and operating expenses for the year ended January 31, 2024 and 2023, respectively.

For further information see "Supplemental Information About Constant Currency" at the end of this press release.

Table 7 VERINT SYSTEMS INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (Unaudited)

	January 31,
(in thousands, except share and per share data)	2024			2023
Assets
Current Assets:
Cash and cash equivalents	$	241,400		$	282,099
Short-term investments		686			697
Accounts receivable, net of allowance for credit losses of $1.2 million and $1.3 million, respectively		190,461			188,414
Contract assets, net		66,913			60,444
Inventories		14,209			12,628
Prepaid expenses and other current assets		59,505			75,374
Total current assets		573,174			619,656
Property and equipment, net		47,704			64,810
Operating lease right-of-use assets		30,118			37,649
Goodwill		1,352,715			1,347,213
Intangible assets, net		57,466			85,272
Long-term deferred income taxes		25,697			10,719
Other assets		139,550			148,282
Total assets	$	2,226,424		$	2,313,601

Liabilities, Temporary Equity, and Stockholders' Equity
Current Liabilities:
Accounts payable	$	26,301		$	43,631
Accrued expenses and other current liabilities		137,433			155,944
Contract liabilities		254,437			271,476
Total current liabilities		418,171			471,051
Long-term debt		410,965			408,908
Long-term contract liabilities		10,581			18,047
Operating lease liabilities		32,100			40,744
Long-term deferred income taxes		9,555			11,749
Other liabilities		76,065			68,632
Total liabilities		957,437			1,019,131
Commitments and Contingencies
Temporary Equity:
Preferred Stock — $0.001 par value; authorized 2,207,000 shares
Series A Preferred Stock; 200,000 shares issued and outstanding at January 31, 2024 and 2023, respectively; aggregate liquidation preference and current redemption value of $206,067 at January 31, 2024 and 2023, respectively.		200,628			200,628
Series B Preferred Stock; 200,000 shares issued and outstanding at January 31, 2024 and 2023, respectively; aggregate liquidation preference and current redemption value of $206,067 at January 31, 2024 and 2022, respectively.		235,693			235,693
Total temporary equity		436,321			436,321
Stockholders' Equity:
Common stock — $0.001 par value; authorized 240,000,000; issued 62,738,000 and 65,404,000; outstanding 62,738,000 and 65,404,000 shares at January 31, 2024 and 2023, respectively.		63			65
Additional paid-in capital		979,671			1,055,157
Accumulated deficit		(6,723	)		(45,333	)
Accumulated other comprehensive loss		(142,962	)		(154,099	)
Total Verint Systems Inc. stockholders' equity		830,049			855,790
Noncontrolling interests		2,617			2,359
Total stockholders' equity		832,666			858,149
Total liabilities, temporary equity, and stockholders' equity	$	2,226,424		$	2,313,601

Table 8 VERINT SYSTEMS INC. AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (Unaudited)

	Year Ended January 31,
(in thousands)	2024			2023
Cash flows from operating activities:
Net income	$	39,634		$	15,659
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		71,485			67,960
Provision for credit losses		2,162			629
Stock-based compensation, excluding cash-settled awards		67,622			76,051
Benefit from deferred income taxes		(17,639	)		(9,544	)
Losses on early retirements of debt		237			—
Net losses on divested businesses		9,541			—
Other non-cash items, net		5,347			9,652
Changes in operating assets and liabilities, net of effects of business combinations and divestitures:
Accounts receivable		(9,409	)		3,060
Contract assets		(6,351	)		(18,762	)
Inventories		(1,812	)		(7,753	)
Prepaid expenses and other assets		35,027			(44,247	)
Accounts payable and accrued expenses		(25,343	)		6,394
Contract liabilities		(26,068	)		5,395
Other liabilities		13,762			40,852
Other, net		(7,553	)		(5,530	)
Net cash provided by operating activities		150,642			139,816

Cash flows from investing activities:
Cash paid for business combinations, including adjustments, net of cash acquired		(3,997	)		(21,928	)
Divestitures, net of cash divested		(6,278	)		—
Purchases of property and equipment		(16,114	)		(27,950	)
Purchases of investments		(4,094	)		(10,627	)
Maturities and sales of investments		4,083			10,709
Cash paid for capitalized software development costs		(9,623	)		(7,595	)
Other investing activities		(1,356	)		808
Net cash used in investing activities		(37,379

Verint Announces Q4 FYE 2024 Results