Earnings release
Page 1
Exhibit 99.1 Fastly Announces Third Quarter 2026 Financial Results Record third quarter revenue of $190.2 million grew 20% year-over-year Third quarter gross margin of 63.3% and non-GAAP gross margin of 65.8% match record levels LTM NRR of 119% reaches highest level since 2022 SAN FRANCISCO — November 4, 2026 — Fastly, Inc. (NASDAQ: FSLY), a leader in global edge cloud platforms, today announced financial results for its third quarter ended September 30, 2026. “Our record third quarter results reflect strong execution as customers continued to adopt more of our products and deepen their use of our platform,” said Kip Compton, CEO of Fastly. “Delivering record revenue and free cash flow demonstrates our value proposition as we help customers achieve critical business outcomes and build for AI scale.” ($ in thousands, except per share data) (unaudited) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Revenue $ 190,193 $ 158,223 $ 546,531 $ 451,406 Gross margin GAAP gross margin 63.3 % 58.4 % 63.0 % 55.4 % Non-GAAP gross margin 65.8 % 62.8 % 65.6 % 59.8 % Income (loss) from operations GAAP loss from operations $ (11,272) $ (28,788) $ (49,600) $ (103,910) Non-GAAP income from operations $ 31,193 $ 11,608 $ 77,329 $ 1,169 Net income (loss) per share GAAP net loss per common share — basic and diluted $ (0.07) $ (0.20) $ (0.30) $ (0.73) Non-GAAP net income (loss) per common share — basic $ 0.20 $ 0.08 $ 0.51 $ (0.00) Non-GAAP net income (loss) per common share —diluted $ 0.17 $ 0.07 $ 0.45 $ (0.00) For a reconciliation of non-GAAP financial measures to their corresponding GAAP measures, please refer to the reconciliation table at the end of this press release. Third Quarter 2026 Financial Summary • Total revenue of $190.2 million, representing 20% year-over-year growth. Network Services revenue of $138.0 million, representing 16% year-over-year growth. Security revenue of $44.7 million, representing 32% year-over-year growth. Other revenue of $7.4 million, representing 37% year-over-year growth. Network Services revenue includes solutions designed to improve performance of websites, apps, APIs, and digital media. Security revenue includes products designed to protect websites, apps, APIs, and users. Other revenue includes Compute and Observability solutions.* • Generated $40.0 million of operating cash flow compared to $28.9 million of operating cash flow in the third quarter of 2025. Generated $25.2 million of positive free cash flow compared to $18.1 million in the third quarter of 2025. • GAAP gross margin of 63.3%, compared to 58.4% in the third quarter of 2025. Non-GAAP gross margin of 65.8%, compared to 62.8% in the third quarter of 2025. • GAAP loss from operations was $11.3 million, or 5.9% of revenue, compared to $28.8 million, or 18.2% of revenue, in the third quarter of 2025. Non-GAAP income from operations was $31.2 million, or 16.4% of revenue, compared to $11.6 million, or 7.3% of revenue in the third quarter of 2025. • GAAP net loss of $11.3 million, compared to $29.5 million in the third quarter of 2025. Non-GAAP net income of $31.6 million, compared to $11.1 million in the third quarter of 2025. • GAAP net loss per basic and diluted share of $0.07, compared to $0.20 in the third quarter of 2025. Non-GAAP net income per basic share of $0.20, compared to $0.08 in the third quarter of 2025. Non-GAAP net income per diluted share of $0.17, compared to $0.07 in the third quarter of 2025. *As a result of displaying amounts in millions, rounding differences may exist. (1) (1) (1) (1) 1 1 1 1 1
Page 2
Key Metrics • Multiproduct adoption among large customers reached 74% for two or more product suites, up 7 percentage points year-over- year, while adoption of four or more product suites surged to 34%, up 15 percentage points year-over-year. • Remaining Performance Obligations (RPO) were $334 million, up 24% from $268 million in the third quarter of 2025. • Fastly's top ten customers accounted for 39% of revenue in the third quarter of 2026 compared to 32% in the third quarter of 2025. • Last 12-month net retention rate (LTM NRR) increased to 119% in the third quarter from 117% in the second quarter of 2026. Third Quarter Business and Product Highlights • Expanded the Fastly for AI portfolio by launching AI Runtime Control, AI Firewall, and new API Security capabilities, providing organizations with real-time visibility and granular control to govern, secure, and scale AI applications and agent interactions on Fastly’s unified platform. • Partnered with Comcast to integrate Fastly’s software into Comcast’s nationwide network, enabling hyper-local content and application delivery so Xfinity members can experience ultra-low latency streaming, edge AI services, and enhanced network capacity during peak traffic events. • Appointed Tricia Yankovich as Chief People Officer, adding a strong track record of scaling people systems and high-performance cultures at Five9 and Shield AI to align talent strategy with financial outcomes as Fastly grows. • Fastly was recognized as a 2026 Gartner® Peer Insights™ Customers’ Choice for Edge Distribution Platforms, earning the highest overall rating of 4.8 out of 5 stars and a 95% Willingness to Recommend score, reflecting exceptional platform performance and customer support. • Partnered with Ingram Micro in Singapore, enabling organizations to modernize their digital infrastructure so enterprises can securely build, protect, and scale AI-ready applications and APIs with high performance and cyber resilience. • Joined DIMPACT as the first edge cloud platform provider, bringing critical edge network expertise to help major media and publishing companies measure, understand, and optimize their digital carbon footprints in real time and at scale. Fourth Quarter and Full Year 2026 Guidance Q4 2026 Full Year 2026 Total Revenue (millions) $198.0 - $202.0 $744.0 - $748.0 Non-GAAP Income from Operations (millions) $30.0 - $34.0 $107.0 - $111.0 Non-GAAP Net Income per share $0.16 - $0.18 $0.61 - $0.63 A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future and cannot be reasonably determined or predicted at this time, including stock-based compensation expense and related employer payroll taxes, shareholder litigation related expenses, impairment expense, and other items, although it is important to note that these factors could be material to Fastly’s future GAAP financial results. Conference Call Information Fastly will host an investor conference call to discuss its results at 1:30 p.m. PT / 4:30 p.m. ET on Wednesday, November 4, 2026. To access the conference call, please pre-register and dial-in using this link at least 15 minutes prior to the 1:30 p.m. PT start time. Registrants will receive an email confirmation with dial-in details. A live webcast of the event can be accessed using this link. A replay of the webcast will be available on https://investors.fastly.com starting approximately two hours after the event and archived on the site for one quarter. 2 3 4 5 (6)(7)
Page 3
About Fastly, Inc. Fastly’s powerful and programmable edge cloud platform helps the world’s top brands deliver online experiences that are fast, safe, and engaging through edge compute, delivery, security, and observability offerings that improve site performance, enhance security, and empower innovation at global scale. Compared to other providers, Fastly’s powerful, high-performance, and modern platform architecture empowers developers to deliver secure websites and apps with rapid time-to-market and demonstrated, industry-leading cost savings. Organizations around the world trust Fastly to help them upgrade the internet experience, including Reddit, Universal Music Group, and SeatGeek. Learn more about Fastly at https://www.fastly.com, and follow us @fastly. Forward-Looking Statements This press release contains “forward-looking” statements that are based on our beliefs and assumptions and on information currently available to us. Forward-looking statements may involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or achievements to be materially different from those expressed or implied by the forward-looking statements. These statements include, but are not limited to, statements regarding our future financial and operating performance and shareholder returns, including our outlook and guidance; our ability to acquire new customers, expand cross-sell opportunities, and grow market share; our ability to enrich our revenue mix with platform enhancements; the performance of our existing and new platform enhancements; our partnerships and collaborations, and any anticipated benefits or capabilities resulting from them; the performance and capabilities of, and expectations regarding customer experiences with, our products and solutions, including AI Runtime Control, AI Firewall, and API Security; our ability to align talent strategy with financial outcomes as we grow; and our strategies, platform, and business plans. Except as required by law, we assume no obligation to update these forward-looking statements publicly or to update the reasons actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future. Important factors that could cause our actual results to differ materially are detailed from time to time in the reports Fastly files with the Securities and Exchange Commission (“SEC”), including those more fully described in Fastly’s Annual Report on Form 10-K for the year ended December 31, 2025. Additional information will also be set forth in Fastly’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2026, and other filings and reports that Fastly may file from time to time with the SEC. Copies of reports filed with the SEC are posted on Fastly’s website and are available from Fastly without charge. Use of Non-GAAP Financial Measures To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), the Company uses the following non-GAAP measures of financial performance: non-GAAP gross profit, non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income (loss), non- GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, non- GAAP general and administrative, free cash flow and adjusted EBITDA. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings releases. Non-GAAP gross profit, non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income (loss) and non-GAAP basic and diluted net income (loss) per common share, non-GAAP research and development, non-GAAP sales and marketing, and non-GAAP general and administrative differ from GAAP in that they exclude stock-based compensation expense and related employer payroll taxes, amortization of capitalized stock-based compensation - cost of revenue, amortization of acquired intangible assets, executive transition costs, impairment expense, shareholder litigation related expenses, gain on modification of lease, and amortization of debt discount and issuance costs. Adjusted EBITDA: excludes stock-based compensation expense and related employer payroll taxes, amortization of capitalized stock- based compensation - cost of revenue, gain on modification of lease, depreciation and other amortization expenses, amortization of acquired intangible assets, impairment expense, executive transition costs, shareholder litigation related expenses, interest income, interest expense, including amortization of debt discount and issuance costs, other (income) expense, net, and income taxes. Amortization of Acquired Intangible Assets: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases and acquisitions. Management considers its operating results without this activity when evaluating its ongoing non-GAAP performance and its adjusted EBITDA performance because these charges are non-cash expenses that can
Page 4
be affected by the timing and magnitude of asset purchases and acquisitions and may not be reflective of our core business, ongoing operating results, or future outlook. Amortization of Debt Discount and Issuance Costs: consists primarily of amortization expense related to our debt obligations. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. These are included in our total interest expense. Capital Expenditures: consists of cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows. Depreciation and Other Amortization Expense: consists of non-cash charges that can be affected by the timing and magnitude of asset purchases. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because these charges are non-cash expenses that can be affected by the timing and magnitude of asset purchases and may not be reflective of our core business, ongoing operating results, or future outlook. Executive Transition Costs: consists of non-recurring cash charges recognized with respect to changes in our executives' employment status. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. Free Cash Flow: calculated as net cash provided by operating activities less purchases of property and equipment, net of proceeds from sale of property and equipment, principal payments of finance lease liabilities, and capitalized internal-use software costs. Management specifically identifies adjusting items in the reconciliation of GAAP to non-GAAP financial measures. Management considers non-GAAP 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 that can possibly be used for investing in Fastly's business and strengthening its balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. The presentation of non-GAAP free cash flow is also not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity. Gain on Modification of Lease: consists of a non-recurring non-cash gain recognized with respect to the modification of our leases. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. Impairment Expense: consists of charges related to our long-lived assets. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. Income Tax (Benefit) Expense: consists primarily of (benefit) expense recognized related to state and foreign income taxes. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. Interest Expense: consists primarily of interest expense related to our debt instruments, including amortization of debt discount and issuance costs. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. Interest Income: consists primarily of interest income related to our marketable securities. Management considers its operating results without this activity when evaluating its adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. Other Income (Expense), Net: consists primarily of foreign currency transaction gains and losses. Management considers its operating results without this activity when evaluating its ongoing adjusted EBITDA performance because it is not believed by management to be reflective of our core business, ongoing operating results or future outlook. Shareholder Litigation Related Expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. Stock-Based Compensation Expense and Related Employer Payroll Taxes: consists of expenses for stock options, restricted stock units, performance awards and other shares issued under our equity incentive plans or our Employee Stock Purchase Plan ("ESPP"), as applicable, and the related employer payroll taxes. Although stock-based compensation and its related employer payroll taxes are expenses for the Company, management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA performance, primarily because they
Page 5
are expenses not believed by management to be reflective of our core business, ongoing operating results, or future outlook. In addition, the value of some stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control. Amortization of Capitalized Stock-Based Compensation - Cost of Revenue: in order to reflect the performance of our core business, ongoing operating results, or future outlook, and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies, similar to stock-based compensation, management considers it appropriate to exclude amortization of capitalized stock-based compensation from our non-GAAP financial measures. Management believes these non-GAAP financial measures and adjusted EBITDA serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance. In the financial tables below, the Company provides a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this press release. Key Metrics Beginning with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP gross margin, non-GAAP income from operations, non-GAAP net income (loss) per common share — basic and non-GAAP net income (loss) per common share — diluted, because we consider our operating results without this activity when evaluating our ongoing non-GAAP net income (loss) performance and our adjusted EBITDA performance. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Our large customers are defined as those with annualized current quarter revenue in excess of $100,000. This is calculated by taking the revenue for each customer within the quarter and multiplying it by four. Multiproduct adoption rates are calculated by taking the total number of large customers with two or more and four or more product suites, respectively, divided by the total number of large customers. A product suite is considered adopted when revenue for the entire product suite at any point in the current quarter is not equal to $0. Our large customers are defined as those with annualized current quarter revenue in excess of $100,000, as described in footnote 2. Remaining Performance Obligations include future committed revenue for periods within current contracts with customers, as well as deferred revenue arising from consideration invoiced for which the related performance obligations have not been satisfied. We calculate LTM Net Retention Rate by dividing the total customer revenue for the prior twelve-month period (“prior 12-month period”) ending at the beginning of the last twelve-month period (“LTM period”) minus revenue contraction due to billing decreases or customer churn, plus revenue expansion due to billing increases during the LTM period from the same customers by the total prior 12- month period revenue. We believe the LTM Net Retention Rate is supplemental as it removes some of the volatility that is inherent in a usage-based business model. Assumes weighted average diluted shares outstanding of 184.1 million in Q4 2026 and 180.7 million for the full year 2026. Non-GAAP net income per share is calculated as Non-GAAP net income divided by weighted average diluted shares for 2026. 1 2 3 4 5 6 7
Page 6
Condensed Consolidated Statements of Operations (unaudited, in thousands, except per share data) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Revenue $ 190,193 $ 158,223 $ 546,531 $ 451,406 Cost of revenue 69,783 65,894 201,989 201,163 Gross profit 120,410 92,329 344,542 250,243 Operating expenses: Research and development 42,766 41,421 126,809 121,071 Sales and marketing 56,631 49,998 168,480 150,411 General and administrative 31,272 29,698 97,840 82,256 Impairment expense 1,013 — 1,013 415 Total operating expenses 131,682 121,117 394,142 354,153 Loss from operations (11,272) (28,788) (49,600) (103,910) Interest income 2,822 3,080 8,591 9,139 Interest expense (3,315) (3,161) (9,969) (9,498) Other income (expense), net 43 (55) (737) (96) Loss before income taxes (11,722) (28,924) (51,715) (104,365) Income tax (benefit) expense (467) 559 (4,345) 1,807 Net loss $ (11,255) $ (29,483) $ (47,370) $ (106,172) Net loss per share attributable to common stockholders, basicand diluted $ (0.07) $ (0.20) $ (0.30) $ (0.73) Weighted-average shares used in computing net loss per shareattributable to common stockholders, basic and diluted 159,989 148,129 157,078 145,749 __________ (1) Includes stock-based compensation expense as follows: Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Cost of revenue $ 2,788 $ 2,861 $ 8,081 $ 7,373 Research and development 11,143 11,915 33,075 32,563 Sales and marketing 10,422 8,754 30,119 23,623 General and administrative 10,561 9,599 33,792 21,487 Total $ 34,914 $ 33,129 $ 105,067 $ 85,046 (1) (1) (1) (1)
Page 8
Reconciliation of GAAP to Non-GAAP Financial Measures(unaudited, in thousands, except per share data) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Gross profit GAAP gross profit $ 120,410 $ 92,329 $ 344,542 $ 250,243 Stock-based compensation expense and related employerpayroll taxes 3,010 2,861 8,783 7,373 Amortization of capitalized stock-based compensation - Costof revenue 1,800 1,664 5,183 4,886 Amortization of acquired intangible assets — 2,475 — 7,425 Non-GAAP gross profit $ 125,220 $ 99,329 $ 358,508 $ 269,927 GAAP gross margin 63.3 % 58.4 % 63.0 % 55.4 % Non-GAAP gross margin 65.8 % 62.8 % 65.6 % 59.8 % Research and development GAAP research and development $ 42,766 $ 41,421 $ 126,809 $ 121,071 Stock-based compensation expense and related employerpayroll taxes (12,067) (11,915) (36,422) (32,563) Executive transition costs — (326) — (326) Non-GAAP research and development $ 30,699 $ 29,180 $ 90,387 $ 88,182 Sales and marketing GAAP sales and marketing $ 56,631 $ 49,998 $ 168,480 $ 150,411 Stock-based compensation expense and related employerpayroll taxes (11,030) (8,754) (32,039) (23,623) Amortization of acquired intangible assets (2,159) (2,159) (6,478) (6,739) Executive transition costs — — (262) — Non-GAAP sales and marketing $ 43,442 $ 39,085 $ 129,701 $ 120,049 General and administrative GAAP general and administrative $ 31,272 $ 29,698 $ 97,840 $ 82,256 Stock-based compensation expense and related employerpayroll taxes (11,164) (9,599) (35,466) (21,487) Executive transition costs — (643) (1,061) (978) Gain on modification of lease — — — 736 Shareholder litigation related expenses (222) — (222) — Non-GAAP general and administrative $ 19,886 $ 19,456 $ 61,091 $ 60,527 Income (loss) from operations GAAP loss from operations $ (11,272) $ (28,788) $ (49,600) $ (103,910) Stock-based compensation expense and related employerpayroll taxes 37,271 33,129 112,710 85,046 Amortization of capitalized stock-based compensation - Costof revenue 1,800 1,664 5,183 4,886 Executive transition costs — 969 1,323 1,304 Gain on modification of lease — — — (736) Shareholder litigation related expenses 222 — 222 — Amortization of acquired intangible assets 2,159 4,634 6,478 14,164 Impairment expense 1,013 — 1,013 415 Non-GAAP income from operations $ 31,193 $ 11,608 $ 77,329 $ 1,169 Net income (loss) GAAP net loss $ (11,255) $ (29,483) $ (47,370) $ (106,172) Stock-based compensation expense and related employerpayroll taxes 37,271 33,129 112,710 85,046 Amortization of capitalized stock-based compensation - Costof revenue 1,800 1,664 5,183 4,886 Executive transition costs — 969 1,323 1,304 Gain on modification of lease — — — (736) Shareholder litigation related expenses 222 — 222 — Amortization of acquired intangible assets 2,159 4,634 6,478 14,164 Impairment expense 1,013 — 1,013 415 Amortization of debt discount and issuance costs 372 216 1,139 650 Non-GAAP net income (loss) $ 31,582 $ 11,129 $ 80,698 $ (443) Non-GAAP net income (loss) per common share — basic $ 0.20 $ 0.08 $ 0.51 $ (0.00) Non-GAAP net income (loss) per common share — diluted $ 0.17 $ 0.07 $ 0.45 $ (0.00) Weighted average basic common shares 159,989 148,129 157,078 145,749 Weighted average diluted common shares 181,886 161,229 179,077 157,961 (1) (1) (1) (1) (2) (1) (2) (1) (2)
Page 9
(1) Similar to stock-based compensation, we believe it is also appropriate to exclude employer payroll taxes related to stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP financial measures. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Refer to Non-GAAP Financial Measures definition for further details. (2) Shareholder litigation related expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. Reconciliation of GAAP to Non-GAAP Financial Measures (continued) (unaudited, in thousands, except per share data) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Reconciliation of GAAP to Non-GAAP diluted shares GAAP diluted shares 159,989 148,129 157,078 145,749 Other dilutive equity awards 21,897 13,100 21,999 12,212 Non-GAAP diluted shares 181,886 161,229 179,077 157,961 Non-GAAP diluted net income (loss) per share $ 0.17 $ 0.07 $ 0.45 $ (0.00) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Adjusted EBITDA GAAP net loss $ (11,255) $ (29,483) $ (47,370) $ (106,172) Stock-based compensation expense and related employerpayroll taxes 37,271 33,129 112,710 85,046 Amortization of capitalized stock-based compensation - Costof revenue 1,800 1,664 5,183 4,886 Gain on modification of lease — — — (736) Depreciation and other amortization 12,346 14,101 33,795 41,256 Amortization of acquired intangible assets 2,159 4,634 6,478 14,164 Amortization of debt discount and issuance costs 372 216 1,139 650 Impairment expense 1,013 — 1,013 415 Executive transition costs — 969 1,323 1,304 Shareholder litigation related expenses 222 — 222 — Interest income (2,822) (3,080) (8,591) (9,139) Interest expense 2,943 2,945 8,830 8,848 Other (income) expense, net (43) 55 737 96 Income tax (benefit) expense (467) 559 (4,345) 1,807 Adjusted EBITDA $ 43,539 $ 25,709 $ 111,124 $ 42,425 (1) Similar to stock-based compensation, we believe it is also appropriate to exclude employer payroll taxes related to stock-based compensation from our non-GAAP financial measures in order to reflect the performance of our core business and to be consistent with the way many investors evaluate our performance and compare our operating results to peer companies. In order to continue to improve the usefulness of our non-GAAP financial measures to the investors, starting with the quarter ended March 31, 2026, we are excluding stock-based compensation related employer payroll taxes from our non-GAAP financial measures. We did not recast the presentation for all prior periods presented due to the immaterial amount of such payroll taxes. Refer to Non-GAAP Financial Measures definition for further details. (2) Shareholder litigation related expenses: consists of legal costs incurred in connection with a shareholder litigation matter that is outside the ordinary course of business. Management considers its operating results without this activity when evaluating its ongoing non-GAAP net income (loss) performance and its adjusted EBITDA because it is not believed by management to be reflective of our core business, ongoing operating results, or future outlook. (1) (2)
Page 10
Condensed Consolidated Balance Sheets(unaudited, in thousands) As ofSeptember 30, 2026 As ofDecember 31, 2025 ASSETS Current assets: Cash and cash equivalents $ 113,506 $ 180,563 Marketable securities 251,712 181,196 Accounts receivable, net of allowance for credit losses 115,352 118,029 Prepaid expenses and other current assets 27,211 26,921 Total current assets 507,781 506,709 Property and equipment, net 223,358 186,785 Operating lease right-of-use assets, net 70,219 52,067 Goodwill 670,356 670,356 Intangible assets, net 19,893 25,771 Other assets 52,381 57,789 Total assets $ 1,543,988 $ 1,499,477 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 17,314 $ 17,612 Accrued expenses 62,880 70,669 Long-term debt, current — 38,557 Operating lease liabilities, current 37,862 24,427 Deferred revenue 33,313 35,234 Other current liabilities 14,290 7,499 Total current liabilities 165,659 193,998 Long-term debt, net 324,297 323,282 Operating lease liabilities, non-current 48,380 43,921 Other long-term liabilities 2,079 8,698 Total liabilities 540,415 569,899 Stockholders’ equity: Common stock 3 3 Additional paid-in capital 2,166,056 2,044,103 Accumulated other comprehensive loss (629) (41) Accumulated deficit (1,161,857) (1,114,487) Total stockholders’ equity 1,003,573 929,578 Total liabilities and stockholders’ equity $ 1,543,988 $ 1,499,477
Page 11
Condensed Consolidated Statements of Cash Flows(unaudited, in thousands) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Cash flows from operating activities: Net loss $ (11,255) $ (29,483) $ (47,370) $ (106,172) Adjustments to reconcile net loss to net cash provided by operatingactivities: Depreciation expense 14,019 15,639 38,631 45,768 Amortization of intangible assets 2,286 4,759 6,825 14,537 Non-cash lease expense 8,454 5,476 21,539 16,825 Amortization of debt discount and issuance costs 372 216 1,139 650 Amortization of deferred contract costs 4,761 4,869 14,252 14,566 Stock-based compensation 34,914 33,129 105,067 85,046 Deferred income taxes (395) 289 (4,748) 1,038 Provision for credit losses 707 1,236 3,239 3,230 Loss (gain) on disposals of property and equipment 134 — 401 (43) Accretion of discounts and amortization of premiums, net (1,106) (1,305) (2,923) (3,287) Impairment expense 1,013 — 1,013 415 Non-cash interest expense 2,906 2,906 3,875 3,875 Other adjustments (17) (189) (292) 103 Changes in operating assets and liabilities: Accounts receivable, net (1,843) 6,898 (562) 3,574 Prepaid expenses and other current assets 122 (1,526) (290) 811 Other assets (2,187) (4,820) (4,032) (12,991) Accounts payable (3,503) (2,741) 4,806 3,280 Accrued expenses (5,207) 1,339 (4,335) (467) Operating lease liabilities (8,400) (5,774) (21,323) (13,662) Other liabilities 4,206 (1,994) (6,731) 14,914 Net cash provided by operating activities 39,981 28,924 108,181 72,010 Cash flows from investing activities: Purchases of marketable securities (53,001) (79,136) (319,603) (352,062) Sales of marketable securities — 18,128 — 18,128 Maturities of marketable securities 49,951 71,417 251,423 117,222 Purchases of property and equipment (10,964) (6,046) (63,608) (18,503) Purchase of intangible assets (947) — (947) — Proceeds from sale of property and equipment — — 10 44 Capitalized internal-use software (3,845) (4,707) (11,729) (14,012) Net cash used in investing activities (18,806) (344) (144,454) (249,183) Cash flows from financing activities: Repayment of convertible senior notes — — (38,593) — Payments of other debt issuance costs (152) — (654) — Repayments of finance lease liabilities — (80) — (2,328) Proceeds from exercise of vested stock options 179 71 1,314 758 Proceeds from employee stock purchase plan 2,488 2,106 7,164 5,477 Net cash provided by (used in) financing activities 2,515 2,097 (30,769) 3,907 Effects of exchange rate changes on cash and cash equivalents 18 (33) (15) 222 Net increase (decrease) in cash and cash equivalents 23,708 30,644 (67,057) (173,044) Cash and cash equivalents at beginning of period 89,798 82,487 180,563 286,175 Cash and cash equivalents at end of period $ 113,506 $ 113,131 $ 113,506 $ 113,131
Page 12
Free Cash Flow(unaudited, in thousands) Three months endedSeptember 30, Nine months endedSeptember 30, 2026 2025 2026 2025 Net cash provided by operating activities $ 39,981 $ 28,924 $ 108,181 $ 72,010 Capital expenditures (14,809) (10,833) (75,327) (34,799) Free Cash Flow $ 25,172 $ 18,091 $ 32,854 $ 37,211 __________ (1) Capital expenditures are defined as cash used for purchases of property and equipment, net of proceeds from sale of property and equipment, capitalized internal-use software and payments on finance lease obligations, as reflected in our statement of cash flows. Contacts Investor Contact Vernon Essi, Jr. ir@fastly.com Media Contact Stacey Hurwitz press@fastly.com Source: Fastly, Inc. (1)