NCNO Q2 2027 Earnings Report

Page 1

Exhibit 99.1 nCino Reports Second Quarter Fiscal Year 2027 Financial Results • Total Revenues of $161.0M, up 8% year-over-year • Subscription Revenues of $143.5M, up 10% year-over-year • GAAP Operating Margin of 8%, up 1,500 basis points year-over-year • Non-GAAP Operating Margin of 25%, up 500 basis points year-over-year • nCino announces new $100 million stock repurchase authorization WILMINGTON, N.C., August 25, 2026 -- nCino, Inc. (NASDAQ: NCNO), the platform for agentic banking, today announced ﬁnancial results for the second quarter of ﬁscal year 2027, ended July 31, 2026, and that its Board of Directors has authorized a Stock Repurchase Program under which the Company may repurchase up to an additional $100 million of the Company's outstanding common stock. "We delivered an exceptional second quarter of ﬁscal 2027, once again exceeding all ﬁnancial guidance. We are seeing many of our largest customers consolidating more of their most critical operations on nCino and expanding their commitments to include our market leading AI capabilities. The conﬁdence behind those commitments reﬂects a simple reality: deploying AI in ﬁnancial services demands deep domain context and expertise, and nCino is uniquely positioned to deliver it at scale globally," said Sean Desmond, CEO at nCino. "Following our execution of $300 million in stock repurchases since April 2025, nCino’s Board of Directors has authorized an additional $100 million stock repurchase program to provide continued ﬂexibility to create stockholder value through repurchases of our common stock. This new authorization reﬂects continued conﬁdence in our AI innovation and product strategy, market position, operational execution, and trajectory of free cash ﬂow,” said Greg Orenstein, CFO at nCino. Financial Highlights • Revenues: Total revenues for the second quarter of ﬁscal 2027 were $161.0 million, an 8% increase from $148.8 million in the second quarter of ﬁscal 2026. Subscription revenues for the second quarter of ﬁscal 2027 were $143.5 million, an increase of 10% from $130.8 million in the second quarter of ﬁscal 2026. • Income (Loss) from Operations: GAAP income (loss) from operations in the second quarter of ﬁscal 2027 was $13.6 million compared to $(9.3) million in the second quarter of ﬁscal 2026. Non-GAAP operating income in the second quarter of ﬁscal 2027 was $40.8 million compared to $30.0 million in the second quarter of ﬁscal 2026, an increase of 36%. • Cash: Cash, cash equivalents, and restricted cash were $83.6 million as of July 31, 2026, and $275.4 million was outstanding under the Company's credit facility. Free cash ﬂow in the second quarter of ﬁscal 2027 was $34.0 million compared to $12.6 million in the second quarter of ﬁscal 2026, an increase of 170%.

Page 2

Recent Business Highlights • Renewed and Expanded with Four U.S. Enterprise Accounts: Completed multi-year renewals with fourU.S. Enterprise customers collectively representing over $900 billion in assets. All four customers renewedahead of schedule with expanded commitments to utilize nCino’s AI tools and functionality.• Signed a Development Finance Institution in Germany: Building on recently established momentum in theDACH region, signed a growth-focused development ﬁnance institution in Germany.• Expanded with Consumer Lending: Expanded a decade-long relationship with a U.S. regional bankcustomer to include Consumer Lending.• Landed with Commercial Onboarding and Account Opening: Signed a community bank in Iowa as a net- new customer for nCino's Commercial Onboarding and Account Opening solution.• Signed Hachijuni Nagano Bank: A leading Japanese regional bank selected the nCino Platform toconsolidate its consumer lending operations and integrate its proprietary AI credit-scoring engine –advancing the bank’s AI-driven lending strategy.• Expanded with Mortgage in Credit Unions: An Indiana-based credit union became our largest credit unioncustomer for mortgage with an expanded commitment to continue eﬃciently scaling their mortgagebusiness. Stock Repurchase Programs • In the second quarter ended July 31, 2026, nCino repurchased approximately 4.2 million shares of the Company's outstanding common stock in open market purchases, at an average price of $15.41 per share, for total consideration of approximately $65 million. Additionally, in the second quarter, the Company ﬁnalized the accelerated share repurchase program announced on March 31, 2026. Under that program, nCino repurchased approximately 6.0 million shares of the Company's outstanding common stock, at an average price of $16.57 per share, for total consideration of $100 million. • nCino's Board of Directors has authorized an additional $100 million share repurchase program. Under the repurchase program, the Company may make repurchases, from time to time, through open market purchases, block trades, in privately negotiated transactions, accelerated stock repurchase transactions, or by other means. The Company may also, from time to time, enter into Rule 10b5-1 plans to facilitate repurchases under this authorization. The volume, price, timing, and manner of any repurchases will be determined at the Company’s discretion, subject to general market conditions, as well as the Company’s management of capital, general business conditions, other investment opportunities, regulatory requirements and other factors. The repurchase program does not obligate the Company to repurchase any speciﬁc amount of common stock, has no time limit, and may be modiﬁed, suspended, or discontinued at any time without notice at the discretion of nCino’s Board of Directors. The Company currently expects to fund the repurchase program from existing cash and cash equivalents, credit facility capacity and/or future cash ﬂows. Financial Outlook nCino is providing guidance for its third quarter ending October 31, 2026, as follows: • Total revenues between $161.25 million and $163.25 million. • Subscription revenues between $143.25 million and $145.25 million.

Page 3

• Non-GAAP operating income between $42.0 million and $44.0 million. nCino is providing guidance for its ﬁscal year 2027 ending January 31, 2027, as follows: • Total revenues between $644.0 million and $647.0 million. • Subscription revenues between $573.5 million and $576.5 million. • Non-GAAP operating income between $171.0 million and $174.0 million. • Free Cash Flow between $137.0 million and $142.0 million. • Annual Contract Value (ACV) at period end between $662.5 million and $667.5 million. Conference Call nCino will host a conference call at 4:30 p.m. ET today to discuss its ﬁnancial results and outlook. The conference call will be available via live webcast and replay at the Investor Relations section of nCino’s website: https://investor.ncino.com/news-events/events-and-presentations. About nCino nCino (NASDAQ: NCNO) is the platform for agentic banking. With over 2,700 customers worldwide - including community banks, credit unions, independent mortgage banks, and the largest ﬁnancial entities globally - nCino oﬀers a trusted agentic platform purpose-built for ﬁnancial services and regulated industries. By deploying AI agents alongside human teams, nCino's dual workforce enables institutions to eliminate ineﬃciencies, sharpendecision-making and deliver better outcomes for the customers they serve. For more information, visit www.ncino.com. . INVESTOR CONTACT investor@ncino.com MEDIA CONTACT press@ncino.com Forward-Looking Statements: This press release contains forward-looking statements about nCino's ﬁnancial and operating results, which include statements regarding nCino’s future performance, outlook, guidance, the beneﬁts from the use of nCino’s solutions, our strategies, and general business conditions. Forward-looking statementsgenerally include actions, events, results, strategies and expectations and are often identiﬁable by use of the words “aim,” “anticipates,” “believes,” “continues,” “could,” “estimates,” “expects,” “goal,” “intends,” “may,” “might,” “plans,”, “potential,” “predicts,” “projects,” “seeks,” “should,” “strive,” “will,” or “would” or similar expressions and the negatives thereof. Any forward-looking statements contained in this press release are based upon nCino’s historical performance and its current plans, estimates, and expectations and are not representations that such plans, estimates, or expectations will be achieved. These forward-looking statements represent nCino’s expectations as of the date of this press release. Subsequent events may cause these expectations to change and, except as may be required by law, nCino does not undertake any obligation to update or revise these forward-looking statements. These forward-looking statements are subject to known and unknown risks and uncertainties that may cause actual results to diﬀer materially from those expressed or implied by such statements, including, but not limited to risks associated with (i) variations between our actual operating results compared to our prior guidance and the expectations of securities analysts, investors and the ﬁnancial

Page 4

community; (ii) adverse changes in the ﬁnancial services industry, including as a result of customer consolidation or bank failures; (iii) adverse changes in economic, regulatory, or market conditions, including as a direct or indirect consequence of higher interest rates; (iv) our ability to successfully develop, oﬀer and drive customer acceptance of AI-driven solutions for the banking industry; (v) breaches in our security measures or unauthorized access to our customers’ or their clients' data; (vi) the accuracy of management’s assumptions and estimates; (vii) our ability to attract new customers and succeed in having current customers expand their use of our solutions, including in connection with our migration to an asset-based pricing model; (viii) competitive factors, including pricing pressures and migration to asset-based pricing, consolidation among competitors, entry of new competitors, the launch of new products and marketing initiatives by our competitors, and diﬃculty securing rights to access or integrate with third party products or data used by our customers; (ix) the rate of adoption of our newer solutions and the results of our eﬀorts to sustain or expand the use and adoption of our moreestablished solutions; (x) ﬂuctuation of our results of operations, which may make period-to-period comparisons less meaningful; (xi) our ability to manage our growth eﬀectively including expanding outside of the United States; (xii) adverse changes in our relationship with Salesforce; (xiii) repurchases of our common stock under our stock repurchase programs or the decision to terminate or suspend any repurchases; (xiv) risks associated with the acquisitions we have completed or may undertake; (xv) the loss of one or more customers, particularly any of our larger customers, or a reduction in the scope of our customers' commitments, including the number of users for which they purchase access and use rights and the assets or activity on which their subscriptions are based number of users our customers purchase access and use rights for; (xvi) system unavailability, system performance problems, or loss of data due to disruptions or other problems with our computing infrastructure or the infrastructure we rely on that is operated by third parties; and (xvii) our ability to maintain our corporate culture and attract and retain highly skilled employees.; (xviii) our level of indebtedness, our ability to service or reﬁnance amounts outstanding under our credit facility, restrictions imposed by the terms of that facility, and our ability to fund repurchases of our common stock from existing cash, credit facility capacity, or future cash ﬂows; (xix)evolving laws, regulations, and supervisory expectations applicable to artiﬁcial intelligence, and our dependence on third-party artiﬁcial intelligence models, infrastructure, and data, including the accuracy, reliability, and explainability of AI-generated output relied upon by our customers in regulated activities; (xx) ﬂuctuations in foreign currency exchange rates. Additional information concerning these and other risks and uncertainties is contained in the "Risk Factors" section of nCino's most recent Annual Report on Form 10-K and in its subsequent Quarterly Reports on Form 10-Q ﬁled with the Securities and Exchange Commission, which are available at www.sec.gov and on nCino's investor relations website.

Page 5

nCino, Inc. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) January 31, 2026 July 31, 2026 Assets Current assets Cash and cash equivalents $ 88,374 $ 83,290 Accounts receivable, net 166,540 122,365 Costs capitalized to obtain revenue contracts, current portion, net 17,211 16,935 Prepaid expenses and other current assets 21,378 20,311 Total current assets 293,503 242,901 Property and equipment, net 75,607 73,636 Operating lease right-of-use assets, net 12,687 11,627 Costs capitalized to obtain revenue contracts, noncurrent, net 30,735 29,870 Goodwill 1,077,947 1,075,770 Intangible assets, net 135,658 117,392 Investments 7,262 7,262 Long-term prepaid expenses and other assets 14,707 13,295 Total assets $ 1,648,106 $ 1,571,753 Liabilities, redeemable non-controlling interest, and stockholders’ equity Current liabilities Accounts payable $ 14,521 $ 14,840 Accrued expenses and other current liabilities 64,372 39,215 Deferred revenue, current portion 210,552 218,810 Debt, current portion, net — 9,803 Financing obligations, current portion 818 393 Operating lease liabilities, current portion 4,229 3,695 Total current liabilities 294,492 286,756 Operating lease liabilities, noncurrent 9,748 9,001 Deferred income taxes, noncurrent 7,020 8,014 Deferred revenue, noncurrent 170 3,106 Debt, noncurrent, net 213,500 265,557 Financing obligations, noncurrent 50,400 50,178 Other long-term liabilities 4,124 3,905 Total liabilities 579,454 626,517 Commitments and contingencies Redeemable non-controlling interest 12,737 15,404 Stockholders’ equity Common stock 59 60 Treasury stock, at cost (125,600) (301,916) Additional paid-in capital 1,550,187 1,584,093 Accumulated other comprehensive income 7,042 3,340 Accumulated deficit (375,773) (355,745) Total stockholders’ equity 1,055,915 929,832 Total liabilities, redeemable non-controlling interest, and stockholders’ equity $ 1,648,106 $ 1,571,753

Page 7

nCino, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share and per share data) (Unaudited) Three Months Ended July 31, Six Months Ended July 31, 2025 2026 2025 2026 Revenues Subscription $ 130,752 $ 143,462 $ 256,340 $ 284,391 Professional services and other 18,063 17,539 36,612 36,024 Total revenues 148,815 161,001 292,952 320,415 Cost of revenues Subscription 37,992 39,927 74,117 79,171 Professional services and other 22,698 20,303 44,268 39,535 Total cost of revenues 60,690 60,230 118,385 118,706 Gross profit 88,125 100,771 174,567 201,709 Gross margin % 59 % 63 % 60 % 63 % Operating expenses Sales and marketing 37,265 36,948 70,236 70,673 Research and development 34,667 31,030 68,008 59,895 General and administrative 25,489 19,179 47,132 36,408 Total operating expenses 97,421 87,157 185,376 166,976 Income (loss) from operations (9,296) 13,614 (10,809) 34,733 Non-operating income (expense) Interest income 513 274 930 640 Interest expense (4,444) (5,214) (8,894) (9,695) Other income (expense), net 717 (750) 16,814 (1,083) Income (loss) before income taxes (12,510) 7,924 (1,959) 24,595 Income tax provision 1,209 1,526 5,743 3,206 Net income (loss) (13,719) 6,398 (7,702) 21,389 Net income (loss) attributable to redeemable non- controlling interest (74) 714 2 1,361 Adjustment attributable to redeemable non- controlling interest 1,612 603 1,991 1,306 Net income (loss) attributable to nCino, Inc. $ (15,257) $ 5,081 $ (9,695) $ 18,722 Net income (loss) per share attributable to nCino, Inc.: Basic $ (0.13) $ 0.05 $ (0.08) $ 0.18 Diluted $ (0.13) $ 0.05 $ (0.08) $ 0.18 Weighted average number of common shares outstanding: Basic 115,256,497 104,885,480 114,657,339 104,350,762 Diluted 115,256,497 105,361,192 114,657,339 105,066,581

Page 8

nCino, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited)

Page 9

Six Months Ended July 31, 2025 2026 Cash flows from operating activities Net income (loss) attributable to nCino, Inc. $ (9,695)$ 18,722 Net income and adjustment attributable to redeemable non-controlling interest 1,993 2,667 Net income (loss) (7,702) 21,389 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 21,407 20,139 Non-cash operating lease costs 2,273 1,818 Amortization of costs capitalized to obtain revenue contracts 7,230 9,276 Amortization of debt issuance costs 144 209 Stock-based compensation 34,430 31,906 Change in fair value of contingent consideration 300 300 Deferred income taxes 4,003 1,329 Provision for bad debt 153 193 Net foreign currency losses (gains) (14,018) 238 Gains on investments (1,652) — Loss on disposal of long-lived assets 463 91 Change in operating assets and liabilities: Accounts receivable 51,837 42,920 Costs capitalized to obtain revenue contracts (6,639) (8,357) Prepaid expenses and other assets 1,629 1,600 Accounts payable 660 336 Accrued expenses and other liabilities (16,368) (17,942) Deferred revenue (3,411) 11,996 Operating lease liabilities (2,606) (2,019) Other long term liabilities (77) 182 Net cash provided by operating activities 72,056 115,604 Cash flows from investing activities Acquisition of business, net of cash acquired (50,263) — Purchases of property and equipment (6,866) (809) Sale of investment 3,684 — Net cash used in investing activities (53,445) (809) Cash flows from financing activities Repurchases of common stock (60,598) (175,659) Proceeds from borrowings on revolving credit facility 102,500 15,000 Payments on revolving credit facility (65,000) (150,000) Proceeds from term loan, net of debt issuance costs — 199,294 Payments on term loan — (2,500) Exercise of stock options 1,294 1,162 Stock issuance under the employee stock purchase plan 2,444 2,145 Principal payments on financing obligations (824) (647) Payment of contingent consideration — (8,100) Net cash used in financing activities (20,184) (119,305) Effect of foreign currency exchange rate changes on cash, cash equivalents, and restricted cash3,529 (571) Net increase (decrease) in cash, cash equivalents, and restricted cash 1,956 (5,081) Cash, cash equivalents, and restricted cash, beginning of period 121,267 88,685 Cash, cash equivalents, and restricted cash, end of period $ 123,223 $ 83,604

Page 10

nCino, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) Six Months Ended July 31, 2025 2026 Reconciliation of cash, cash equivalents, and restricted cash, end of period: Cash and cash equivalents $ 122,935 $ 83,290 Restricted cash included in prepaid expenses and other current assets 132 314 Restricted cash included in long-term prepaid expenses and other assets 156 — Total cash, cash equivalents, and restricted cash, end of period $ 123,223 $ 83,604

Page 11

Non-GAAP Financial Measures In nCino’s public disclosures, nCino has provided non-GAAP measures, which are measurements of ﬁnancial performance that have not been prepared in accordance with generally accepted accounting principles in the United States, or GAAP. In addition to its GAAP measures, nCino uses these non-GAAP ﬁnancial measures internally for budgeting and resource allocation purposes and in analyzing our ﬁnancial results. For the reasons set forth below, nCino believes that excluding the following items provides information that is helpful in understanding our operating results, evaluating our future prospects, comparing our ﬁnancial results across accounting periods, and comparing our ﬁnancial results to our peers, many of which provide similar non-GAAP ﬁnancial measures. • Amortization of Purchased Intangibles. nCino incurs amortization expense for purchased intangible assets in connection with certain mergers and acquisitions. Because these costs have already been incurred, cannot be recovered, are non-cash, and are aﬀected by the inherent subjective nature of purchase price allocations, nCino excludes these expenses for our internal management reporting processes. nCino’s management also ﬁnds it useful to exclude these charges when assessing the appropriate level of various operating expenses and resource allocations when budgeting, planning and forecasting future periods. Although nCino excludes amortization expense for purchased intangibles from these non-GAAP measures, management believes it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation. • Stock-Based Compensation Expenses. nCino excludes stock-based compensation expenses primarily because they are non-cash expenses that nCino excludes from our internal management reporting processes. nCino’s management also ﬁnds it useful to exclude these expenses when they assess the appropriate level of various operating expenses and resource allocations when budgeting, planning and forecasting future periods. Moreover, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use, nCino believes excluding stock-based compensation expenses allows investors to make meaningful comparisons between our recurring core business operating results and those of other companies. • Transaction-Related Expenses. nCino excludes expenses related to mergers and acquisitions or divestitures as they limit comparability of operating results with prior periods. Transaction-related expenses include but are not limited to, costs incurred from third-party professional services ﬁrms, change in fair value of contingent consideration, and one-time integration activities. We believe these costs are non-recurring in nature and outside the ordinary course of business. • Litigation Expenses. nCino excludes fees and expenses related to litigation expenses incurred from legal matters outside the ordinary course of our business as we believe their exclusion from non-GAAP operating expenses will facilitate a more meaningful explanation of operating results and comparisons with prior period results. • Restructuring Costs. nCino excludes costs incurred related to bespoke restructuring plans and other one- time costs, if any, that are fundamentally diﬀerent in strategic nature and frequency from ongoing initiatives. We believe excluding these costs facilitates a more consistent comparison of operating performance over time.

Page 12

There are limitations to using non-GAAP ﬁnancial measures because non-GAAP ﬁnancial measures are not prepared in accordance with GAAP and may be diﬀerent from non-GAAP ﬁnancial measures provided by other companies. The non-GAAP ﬁnancial measures are limited in value because they exclude certain items that may have a material impact upon our reported ﬁnancial results. In addition, they are subject to inherent limitations as they reﬂect the exercise of judgments by nCino’s management about which items are adjusted to calculate its non-GAAP ﬁnancial measures. nCino compensates for these limitations by analyzing current and future results on a GAAP basis as well as a non-GAAP basis and also by providing GAAP measures in its public disclosures. Non- GAAP ﬁnancial measures should not be considered in isolation from, or as a substitute for, ﬁnancial information prepared in accordance with GAAP. nCino encourages investors and others to review our ﬁnancial information in its entirety, not to rely on any single ﬁnancial measure to evaluate our business, and to view our non-GAAP ﬁnancial measures in conjunction with the most directly comparable GAAP ﬁnancial measures. A reconciliation of GAAP to the non-GAAP ﬁnancial measures has been provided in the tables below.

Page 13

nCino, Inc. RECONCILIATION OF GAAP TO NON-GAAP MEASURES (In thousands, except share and per share data) (Unaudited)

Page 14

Three Months Ended July 31, Six Months Ended July 31, 2025 2026 2025 2026 GAAP total revenues $ 148,815 $ 161,001 $ 292,952 $ 320,415 GAAP cost of subscription revenues $ 37,992 $ 39,927 $ 74,117 $ 79,171 Amortization expense - developed technology (5,115) (5,112) (10,190) (10,225) Stock-based compensation (830) (697) (1,494) (1,352) Restructuring charges (496) — (496) — Non-GAAP cost of subscription revenues $ 31,551 $ 34,118 $ 61,937 $ 67,594 GAAP cost of professional services and other revenues $ 22,698 $ 20,303 $ 44,268 $ 39,535 Amortization expense - other (83) — (165) — Stock-based compensation (3,315) (3,276) (6,069) (5,900) Restructuring charges (722) — (722) — Non-GAAP cost of professional services and other revenues $ 18,578 $ 17,027 $ 37,312 $ 33,635 GAAP gross profit $ 88,125 $ 100,771 $ 174,567 $ 201,709 Amortization expense - developed technology 5,115 5,112 10,190 10,225 Amortization expense - other 83 — 165 — Stock-based compensation 4,145 3,973 7,563 7,252 Restructuring charges 1,218 — 1,218 — Non-GAAP gross profit $ 98,686 $ 109,856 $ 193,703 $ 219,186 The following table sets forth reconciling items as a percentage of total revenue for the periods presented. GAAP gross margin % 59 % 63 % 60 % 63 % Amortization expense - developed technology 3 3 3 3 Stock-based compensation 3 2 3 2 Restructuring charges 1 — — — Non-GAAP gross margin % 66 % 68 % 66 % 68 % GAAP sales & marketing expense $ 37,265 $ 36,948 $ 70,236 $ 70,673 Amortization expense - customer relationships (3,631) (3,641) (7,211) (7,284) Amortization expense - trade name (384) — (808) (9) Amortization expense - other (28) (28) (56) (56) Stock-based compensation (3,746) (4,097) (6,674) (7,258) Transaction-related expenses — — (335) — Restructuring charges (1,383) — (1,383) — Non-GAAP sales & marketing expense $ 28,093 $ 29,182 $ 53,769 $ 56,066 GAAP research & development expense $ 34,667 $ 31,030 $ 68,008 $ 59,895 Stock-based compensation (3,685) (4,262) (7,800) (7,331) Transaction-related expenses (366) (264) (456) (622) Restructuring charges (4,026) — (4,026) — Non-GAAP research & development expense $ 26,590 $ 26,504 $ 55,726 $ 51,942 1

Page 16

nCino, Inc. RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) (In thousands, except share and per share data) (Unaudited) Three Months Ended July 31, Six Months Ended July 31, 2025 2026 2025 2026 GAAP general & administrative expense $ 25,489 $ 19,179 $ 47,132 $ 36,408 Stock-based compensation (7,040) (5,670) (12,393) (10,065) Transaction-related expenses (1,018) (169) (1,933) (506) Restructuring charges (3,438) — (3,438) — Non-GAAP general & administrative expense $ 13,993 $ 13,340 $ 29,368 $ 25,837 GAAP income (loss) from operations $ (9,296) $ 13,614 $ (10,809) $ 34,733 Amortization of intangible assets 9,241 8,781 18,430 17,574 Stock-based compensation 18,616 18,002 34,430 31,906 Transaction-related expenses 1,384 433 2,724 1,128 Restructuring charges 10,065 — 10,065 — Non-GAAP operating income $ 30,010 $ 40,830 $ 54,840 $ 85,341 The following table sets forth reconciling items as a percentage of total revenue for the periods presented. GAAP operating margin % (6)% 8 % (4)% 11 % Amortization of intangible assets 6 5 6 5 Stock-based compensation 13 11 12 10 Transaction-related expenses 1 — 1 — Restructuring charges 7 — 3 — Non-GAAP operating margin % 20 % 25 % 19 % 27 % Free cash flow Net cash provided by operating activities $ 17,736 $ 34,199 $ 72,056 $ 115,604 Purchases of property and equipment (5,148) (195) (6,866) (809) Free cash flow $ 12,588 $ 34,004 $ 65,190 $ 114,795 Principal payments on financing obligations (414) (326) (824) (647) Free cash flow less principal payments on financing obligations $ 12,174 $ 33,678 $ 64,366 $ 114,148 Columns may not foot due to rounding. These amounts represent the non-interest component of payments towards financing obligations for facilities. 1 2 1 2

Earnings release