07/30/2026 | Press release | Distributed by Public on 07/30/2026 04:02
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
| (in millions, except per share, WSEE and statistical data) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||
| 2026 | 2025 | % Change | 2026 | 2025 | % Change | ||||||||||||||||||
| Financial data: | |||||||||||||||||||||||
|
Revenues
|
$ | 1,686 | $ | 1,658 | 2 | % | $ | 3,581 | $ | 3,521 | 2 | % | |||||||||||
| Gross profit | 217 | 223 | (3) | % | 519 | 533 | (3) | % | |||||||||||||||
| Operating expenses | 211 | 230 | (8) | % | 451 | 472 | (4) | % | |||||||||||||||
| Operating income | 6 | (7) | 186 | % | 68 | 61 | 11 | % | |||||||||||||||
| Other income (expense), net | (1) | 1 | (200) | % | - | 5 | (100) | % | |||||||||||||||
| Net income (loss) | 4 | (5) | 180 | % | 37 | 46 | (20) | % | |||||||||||||||
|
Diluted EPS
|
0.10 | (0.14) | 171 | % | 0.97 | 1.22 | (20) | % | |||||||||||||||
|
Non-GAAP financial measures(1):
|
|||||||||||||||||||||||
| Adjusted net income | $ | 13 | $ | 10 | 30 | % | $ | 63 | $ | 69 | (9) | % | |||||||||||
| Adjusted EBITDA | 36 | 32 | 13 | % | 139 | 134 | 4 | % | |||||||||||||||
|
Adjusted EPS
|
0.34 | 0.26 | 31 | % | 1.64 | 1.83 | (10) | % | |||||||||||||||
| Average WSEEs paid | 305,764 | 309,115 | (1) | % | 304,407 | 307,569 | (1) | % | |||||||||||||||
|
Statistical data (per WSEE per month):
|
|||||||||||||||||||||||
|
Revenues(2)
|
$ | 1,838 | $ | 1,788 | 3 | % | $ | 1,961 | $ | 1,908 | 3 | % | |||||||||||
| Gross profit | 237 | 240 | (1) | % | 284 | 289 | (2) | % | |||||||||||||||
|
Operating expenses
|
230 | 248 | (7) | % | 247 | 256 | (4) | % | |||||||||||||||
| Operating income | 7 | (8) | 188 | % | 37 | 33 | 12 | % | |||||||||||||||
| Net income (loss) | 4 | (5) | 180 | % | 20 | 25 | (20) | % | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
| (per WSEE per month) | 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Gross billings | $ | 11,895 | $ | 11,385 | $ | 12,624 | $ | 12,302 | |||||||||
| Less: WSEE payroll cost | 10,057 | 9,597 | 10,663 | 10,394 | |||||||||||||
| Revenues | $ | 1,838 | $ | 1,788 | $ | 1,961 | $ | 1,908 | |||||||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
Net Income (Loss) and
Year-over-Year Growth Percentage
(in millions)
|
|||||
|
Adjusted EBITDA and
Year-over-Year Growth Percentage
(in millions)
|
|||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
EPS and
Year-over-Year Growth Percentage
(amounts per share)
|
|||||
|
Adjusted EPS and
Year-over-Year Growth Percentage
(amounts per share)
|
|||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
Gross Profit and
Year-over-Year Growth Percentage (in millions) |
|||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
Gross Profit per WSEE per Month and
Year-over-Year Growth Percentage
|
|||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
| Three Months Ended June 30, | |||||||||||||||||||||||
| per WSEE | |||||||||||||||||||||||
| (in millions, except per WSEE) | 2026 | 2025 | % Change | 2026 | 2025 | % Change | |||||||||||||||||
|
Salaries
|
$ | 115 | $ | 129 | (11) | % | $ | 125 | $ | 139 | (10) | % | |||||||||||
| Stock-based compensation | 13 | 20 | (35) | % | 14 | 22 | (36) | % | |||||||||||||||
| Commissions | 10 | 10 | - | 11 | 11 | - | |||||||||||||||||
| Advertising | 14 | 11 | 27 | % | 15 | 12 | 25 | % | |||||||||||||||
|
General and administrative:
|
|||||||||||||||||||||||
|
Amortization of SaaS implementation costs
|
2 | 1 | 100 | % | 2 | 1 | 100 | % | |||||||||||||||
|
Workday SaaS licensing and implementation expense
|
4 | 7 | (43) | % | 4 | 8 | (50) | % | |||||||||||||||
|
All other general and administrative
|
43 | 41 | 5 | % | 48 | 43 | 12 | % | |||||||||||||||
|
Total general and administrative
|
49 | 49 | - | 54 | 52 | 4 | % | ||||||||||||||||
| Depreciation and amortization | 10 | 11 | (9) | % | 11 | 12 | (8) | % | |||||||||||||||
| Total operating expenses | $ | 211 | $ | 230 | (8) | % | $ | 230 | $ | 248 | (7) | % | |||||||||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
| Six Months Ended June 30, | |||||||||||||||||||||||
| per WSEE | |||||||||||||||||||||||
| (in millions, except per WSEE) | 2026 | 2025 | % Change | 2026 | 2025 | % Change | |||||||||||||||||
| Salaries | $ | 246 | $ | 271 | (9) | % | $ | 135 | $ | 147 | (8) | % | |||||||||||
| Restructuring charges | 9 | - | - | 5 | - | - | |||||||||||||||||
| Stock-based compensation | 26 | 31 | (16) | % | 14 | 17 | (18) | % | |||||||||||||||
| Commissions | 20 | 21 | (5) | % | 11 | 11 | - | ||||||||||||||||
| Advertising | 25 | 18 | 39 | % | 14 | 10 | 40 | % | |||||||||||||||
| General and administrative: | |||||||||||||||||||||||
| Amortization of SaaS implementation costs | 3 | 3 | - | 2 | 2 | - | |||||||||||||||||
| Workday SaaS licensing and implementation expense | 8 | 13 | (38) | % | 4 | 7 | (43) | % | |||||||||||||||
| All other general and administrative | 93 | 93 | - | 51 | 50 | 2 | % | ||||||||||||||||
| Total general and administrative | 104 | 109 | (5) | % | 57 | 59 | (3) | % | |||||||||||||||
| Depreciation and amortization | 21 | 22 | (5) | % | 11 | 12 | (8) | % | |||||||||||||||
| Total operating expenses | $ | 451 | $ | 472 | (4) | % | $ | 247 | $ | 256 | (4) | % | |||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||
| Effective income tax rate | 20% | 17% | 46% | 30% | |||||||||||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
| Non-GAAP Measure | Definition | Benefit of Non-GAAP Measure | ||||||
| Non-bonus payroll cost | Non-bonus payroll cost is a non-GAAP financial measure that excludes the impact of bonus payrolls paid to our WSEEs. |
Our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workers' compensation costs. Bonus payroll cost varies from period to period, but has no direct impact to our ultimate workers' compensation costs under the current program. We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency related to the costs incurred under our current workers' compensation program. |
||||||
| Adjusted cash, cash equivalents and marketable securities |
Excludes funds associated with:
• federal and state income tax withholdings,
• employment taxes,
• other payroll deductions, and
• client prepayments.
|
We believe that the exclusion of the identified items helps us reflect the fundamentals of our underlying business model and analyze results against our expectations, against prior periods, and to plan for future periods by focusing on our underlying operations. We believe that the adjusted results provide relevant and useful information for investors because they allow investors to view performance in a manner similar to the method used by management and improves their ability to understand and assess our operating performance. Adjusted EBITDA is used by our lenders to assess our leverage and ability to make interest payments. | ||||||
| Adjusted operating expenses |
Represents operating expenses excluding the impact of the following:
• restructuring charges.
|
|||||||
| EBITDA |
Represents net income computed in accordance with GAAP, plus:
• interest expense,
• income tax expense,
• depreciation and amortization expense, and
• amortization of SaaS implementation costs.
|
|||||||
| Adjusted EBITDA |
Represents EBITDA plus:
• non-cash stock-based compensation, and
• restructuring charges.
|
|||||||
| Adjusted net income |
Represents net income computed in accordance with GAAP, excluding:
• non-cash stock-based compensation,
• restructuring charges, and
• the income tax effect at our effective tax rate of these pre-tax adjustments.(1)
|
|||||||
| Adjusted EPS |
Represents diluted net income per share computed in accordance with GAAP, excluding:
• non-cash stock-based compensation,
• restructuring charges, and
• the income tax effect at our effective tax rate of these pre-tax adjustments.(1)
|
|||||||
|
____________________________________
|
|||||
|
(1)Non-GAAP effective tax rate excludes the income tax impact from stock-based compensation, restructuring charges, and changes in uncertain tax positions, and nonrecurring benefits or expenses from federal legislative changes.
|
|||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
| (in millions, except per WSEE per month) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||||||||||||
| Per WSEE | Per WSEE | Per WSEE | Per WSEE | ||||||||||||||||||||||||||||||||
| Payroll cost | $ | 9,225 | $ | 10,057 | $ | 8,900 | $ | 9,597 | $ | 19,476 | $ | 10,663 | $ | 19,181 | $ | 10,394 | |||||||||||||||||||
| Less: Bonus payroll cost | 980 | 1,069 | 705 | 760 | 3,098 | 1,696 | 2,948 | 1,598 | |||||||||||||||||||||||||||
|
Non-bonus payroll cost
|
$ | 8,245 | $ | 8,988 | $ | 8,195 | $ | 8,837 | $ | 16,378 | $ | 8,967 | $ | 16,233 | $ | 8,796 | |||||||||||||||||||
|
Payroll cost % change period over period
|
4 | % | 5 | % | 2 | % | 1 | % | 2 | % | 3 | % | 4 | % | 3 | % | |||||||||||||||||||
|
Non-bonus payroll cost % change period over period
|
1 | % | 2 | % | 4 | % | 3 | % | 1 | % | 2 | % | 3 | % | 2 | % | |||||||||||||||||||
| (in millions) | June 30, 2026 | December 31, 2025 | |||||||||
| Cash, cash equivalents and marketable securities | $ | 619 | $ | 660 | |||||||
|
Less:
|
|||||||||||
|
Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions
|
481 | 468 | |||||||||
|
Client prepayments
|
43 | 135 | |||||||||
| Adjusted cash, cash equivalents and marketable securities | $ | 95 | $ | 57 | |||||||
| (in millions, except per WSEE per month) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||||||||||||
| Per WSEE | Per WSEE | Per WSEE | Per WSEE | ||||||||||||||||||||||||||||||||
|
Operating expenses
|
$ | 211 | $ | 230 | $ | 230 | $ | 248 | $ | 451 | $ | 247 | $ | 472 | $ | 256 | |||||||||||||||||||
|
Less: Restructuring charges
|
- | - | - | - | 9 | 5 | - | - | |||||||||||||||||||||||||||
|
Adjusted operating expenses
|
$ | 211 | $ | 230 | $ | 230 | $ | 248 | $ | 442 | $ | 242 | $ | 472 | $ | 256 | |||||||||||||||||||
|
Operating expenses % change period over period
|
(8) | % | (7) | % | (3) | % | (4) | % | (4) | % | (4) | % | - | (1) | % | ||||||||||||||||||||
|
Adjusted operating expenses % change period over period
|
(8) | % | (7) | % | (3) | % | (4) | % | (6) | % | (6) | % | - | (1) | % | ||||||||||||||||||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
| (in millions, except per WSEE per month) | 2026 | 2025 | 2026 | 2025 | |||||||||||||||||||||||||||||||
| Per WSEE | Per WSEE | Per WSEE | Per WSEE | ||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 4 | $ | 4 | $ | (5) | $ | (5) | $ | 37 | $ | 20 | $ | 46 | $ | 25 | |||||||||||||||||||
| Income tax (benefit) expense | 1 | 1 | (1) | (1) | 31 | 17 | 20 | 10 | |||||||||||||||||||||||||||
| Interest expense | 6 | 7 | 6 | 6 | 12 | 7 | 12 | 7 | |||||||||||||||||||||||||||
| Amortization of SaaS implementation costs | 2 | 2 | 1 | 1 | 3 | 2 | 3 | 2 | |||||||||||||||||||||||||||
|
Depreciation and amortization
|
10 | 11 | 11 | 12 | 21 | 11 | 22 | 12 | |||||||||||||||||||||||||||
| EBITDA | 23 | 25 | 12 | 13 | 104 | 57 | 103 | 56 | |||||||||||||||||||||||||||
|
Stock-based compensation
|
13 | 14 | 20 | 22 | 26 | 14 | 31 | 17 | |||||||||||||||||||||||||||
| Restructuring charges | - | - | - | - | 9 | 5 | - | - | |||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 36 | $ | 39 | $ | 32 | $ | 35 | $ | 139 | $ | 76 | $ | 134 | $ | 73 | |||||||||||||||||||
| Net income (loss) % change period over period | 180 | % | 180 | % | (128) | % | (125) | % | (20) | % | (20) | % | (53) | % | (53) | % | |||||||||||||||||||
|
Adjusted EBITDA % change period over period
|
13 | % | 11 | % | (52) | % | (51) | % | 4 | % | 4 | % | (36) | % | (36) | % | |||||||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||
| (in millions) | 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Net income (loss) | $ | 4 | $ | (5) | $ | 37 | $ | 46 | |||||||||
| Non-GAAP adjustments: | |||||||||||||||||
| Stock-based compensation | 13 | 20 | 26 | 31 | |||||||||||||
| Restructuring charges | - | - | 9 | - | |||||||||||||
| Tax effect | (4) | (5) | (9) | (8) | |||||||||||||
| Total non-GAAP adjustments, net | 9 | 15 | 26 | 23 | |||||||||||||
| Adjusted net income | $ | 13 | $ | 10 | $ | 63 | $ | 69 | |||||||||
| Net income (loss) % change period over period | 180 | % | (128) | % | (20) | % | (53) | % | |||||||||
| Adjusted net income % change period over period | 30 | % | (70) | % | (9) | % | (42) | % | |||||||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||
| (amounts per share) | 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Diluted EPS | $ | 0.10 | $ | (0.14) | $ | 0.97 | $ | 1.22 | |||||||||
| Non-GAAP adjustments: | |||||||||||||||||
| Stock-based compensation | 0.32 | 0.52 | 0.67 | 0.81 | |||||||||||||
| Restructuring charges | - | - | 0.23 | - | |||||||||||||
| Tax effect | (0.08) | (0.12) | (0.23) | (0.20) | |||||||||||||
| Total non-GAAP adjustments, net | 0.24 | 0.40 | 0.67 | 0.61 | |||||||||||||
| Adjusted EPS | $ | 0.34 | $ | 0.26 | $ | 1.64 | $ | 1.83 | |||||||||
| Diluted EPS % change period over period | 171 | % | (129) | % | (20) | % | (52) | % | |||||||||
| Adjusted EPS % change period over period | 31 | % | (70) | % | (10) | % | (42) | % | |||||||||
|
2026 Second Quarter Form 10-Q
|
||||||||
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
||
|
2026 Second Quarter Form 10-Q
|
||||||||
| QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK AND CONTROLS AND PROCEDURES | ||