PROGRESS SOFTWARE CORP /MA PRGS
Progress Software Corporation ("Progress," the "Company," "we," "us," or "our") provides software products that enable our customers to develop, deploy, and manage responsible AI-powered applications and digital experiences with agility and ease. We operate in North America, Latin America, Europe, the Middle East and Africa ("EMEA"), and Asia and Australia ("Asia Pacific"), through local subsidiaries as well as independent distributors.
A key element of our strategy is centered on the goal of building and maintaining leading products and tools organizations need to build, deploy, and manage modern, strategic business applications. We offer our products and tools to both new customers and partners, as well as our existing partner and customer ecosystems.
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by geography
- United States
- Emea
- Asia Pacific
- Canada
- Latin America
| Region | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| United States | $595.3M | $421.9M | $380.7M |
| Emea | $280.9M | $245.3M | $222.9M |
| Asia Pacific | $51.5M | $40.8M | $38.8M |
| Canada | $28.4M | $25.1M | $31.0M |
| Latin America | $21.7M | $20.3M | $21.1M |
As the company reported it, from the “Revenue Recognition - Schedule of Geographic Revenue (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $977.8M | $753.4M | $694.4M | $602.0M | $531.3M | $442.1M | $413.3M | $379.0M | $389.2M | $405.3M |
| Cost of revenue | $187.6M | $130.5M | $126.6M | $94.5M | $78.4M | $62.1M | $75.2M | $67.0M | $69.2M | $65.7M |
| Gross profit | $790.2M | $622.9M | $567.9M | $507.5M | $452.9M | $380.0M | $338.1M | $312.0M | $320.0M | $339.6M |
| SG&A | $108.2M | $89.5M | $83.2M | $77.9M | $65.1M | $54.0M | $53.4M | $49.0M | $45.7M | $46.5M |
| Total operating expenses | $637.0M | $498.9M | $457.3M | $375.4M | $336.8M | $272.3M | $298.0M | $244.2M | $262.5M | $369.3M |
| Operating income | $153.3M | $124.0M | $110.5M | $132.1M | $116.1M | $107.7M | $40.1M | $67.8M | $57.5M | -$29.7M |
| Interest expense | $70.8M | $32.0M | $30.8M | $15.8M | $20.0M | $10.2M | $9.9M | $5.1M | $4.6M | $4.2M |
| Pre-tax income | $81.6M | $94.3M | $79.7M | $117.3M | $95.5M | $96.6M | $28.5M | $60.8M | $52.5M | -$35.3M |
| Income tax | $8.5M | $25.8M | $9.5M | $22.2M | $17.1M | $16.9M | $2.1M | $11.1M | $23.4M | $20.4M |
| Net income | $73.1M | $68.4M | $70.2M | $95.1M | $78.4M | $79.7M | $26.4M | $49.7M | $29.0M | -$55.7M |
| EPS, basic | 1.70 | 1.58 | 1.62 | 2.19 | 1.79 | 1.78 | 0.59 | 1.09 | 0.60 | -1.13 |
| EPS, diluted | 1.66 | 1.54 | 1.57 | 2.15 | 1.76 | 1.76 | 0.58 | 1.08 | 0.60 | -1.13 |
| Shares, diluted (wtd. avg.) | 44.0M | 44.4M | 44.7M | 44.2M | 44.6M | 45.3M | 45.3M | 46.1M | 48.5M | 49.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $94.8M | $118.1M | $127.0M | $256.3M | $155.4M | $98.0M | $154.3M | $105.1M | $133.5M | $207.0M |
| Short-term investments | — | — | — | $0 | $2.0M | $8.0M | $19.4M | $34.4M | $50.1M | $42.7M |
| Receivables | $195.8M | $163.6M | $125.8M | $97.8M | $99.8M | $84.0M | $72.8M | $59.7M | $61.2M | $65.7M |
| Inventory | — | — | — | $5.0M | $3.6M | $0 | — | — | — | — |
| Total current assets | $400.0M | $368.8M | $330.8M | $426.1M | $337.8M | $238.9M | $284.7M | $231.5M | $263.4M | $336.1M |
| Property, plant and equipment | $13.7M | $13.7M | $15.2M | $14.9M | $14.3M | $29.8M | $29.8M | $30.7M | $42.3M | $50.1M |
| Goodwill | $1.31B | $1.29B | $832.1M | $671.0M | $671.2M | $491.7M | $432.8M | $315.0M | $315.0M | $278.1M |
| Other intangibles | $584.0M | $723.6M | $354.3M | $217.4M | $287.2M | $212.7M | $99.4M | $58.9M | $94.9M | $80.8M |
| Total assets | $2.46B | $2.53B | $1.60B | $1.41B | $1.36B | $1.04B | $881.3M | $644.1M | $718.7M | $754.8M |
| Accounts payable | $15.9M | $13.9M | $12.4M | $9.3M | $9.7M | $10.0M | $10.6M | $10.6M | $9.0M | $13.0M |
| Short-term debt | $359.2M | $0 | $13.1M | $6.2M | $25.8M | $18.2M | $10.7M | $5.8M | $5.8M | $15.0M |
| Total current liabilities | $809.7M | $455.1M | $352.1M | $318.0M | $322.9M | $262.5M | $240.9M | $186.0M | $208.0M | $203.7M |
| Long-term debt | $1.04B | $1.53B | $710.9M | $611.8M | $534.5M | $364.3M | $284.0M | $110.3M | $116.1M | $120.0M |
| Retained earnings | $127.4M | $120.4M | $120.9M | $101.7M | $90.3M | $72.5M | $64.3M | $85.1M | $145.2M | $195.7M |
| Total equity | $478.3M | $438.8M | $459.7M | $398.5M | $412.5M | $346.0M | $330.3M | $324.0M | $404.4M | $442.7M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $235.2M | $211.5M | $173.9M | $192.2M | $178.5M | $144.8M | $128.5M | $121.4M | $105.7M | $102.8M |
| Depreciation and amortisation | $6.2M | $6.4M | $6.3M | $5.0M | $5.5M | $6.1M | $7.6M | $6.9M | $7.5M | $8.5M |
| Stock-based compensation | $64.8M | $46.8M | $40.5M | $37.1M | $29.7M | $23.5M | $23.3M | $20.6M | $14.2M | $22.5M |
| Capital expenditure | $5.7M | $5.2M | $5.6M | $6.1M | $4.7M | $6.5M | $4.0M | $7.2M | $3.4M | $5.8M |
| Investing cash flow | -$26.9M | -$857.9M | -$360.4M | $22.0M | -$250.3M | -$207.3M | -$208.4M | $7.6M | -$87.8M | -$21.0M |
| Financing cash flow | -$238.4M | $640.8M | $51.2M | -$101.4M | $132.1M | $3.1M | $130.3M | -$146.8M | -$103.3M | -$82.2M |
| Dividends paid | $786.0K | $31.5M | $31.6M | $31.1M | $31.6M | $29.9M | $27.8M | $25.8M | $24.1M | $0 |
| Buybacks | $105.2M | $86.8M | $34.0M | $77.0M | $35.0M | $60.0M | $25.0M | $120.0M | $73.9M | $79.2M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0000876167-26-000008.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $405.3M | $389.2M | $379.0M | $413.3M | $442.1M | $531.3M | $602.0M | $694.4M | $753.4M | $977.8M |
| Gross profit | $339.6M | $320.0M | $312.0M | $338.1M | $380.0M | $452.9M | $507.5M | $567.9M | $622.9M | $790.2M |
| Net income | -$55.7M | $29.0M | $49.7M | $26.4M | $79.7M | $78.4M | $95.1M | $70.2M | $68.4M | $73.1M |
Recent filings and events
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 7372
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MSFT | MICROSOFT CORP | $3.89T | 29.2x | 17.8% |
| PLTR | Palantir Technologies Inc. | $472.16B | 312.3x | 56.2% |
| ORCL | ORACLE CORP | $363.40B | 21.6x | 17.3% |
| CRWD | CrowdStrike Holdings, Inc. | $263.73B | — | 21.7% |
| SHOP | SHOPIFY INC. | $218.48B | 179.4x | 30.1% |
| CRM | Salesforce, Inc. | $204.57B | 31.9x | 9.6% |
| NOW | ServiceNow, Inc. | $164.36B | 95.2x | 20.9% |
| NET | Cloudflare, Inc. | $115.42B | — | 29.8% |