2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $66M | $76M | $96M | $119M | $120M |
Cost of Revenue | $27M | $30M | $33M | $34M | $38M |
Gross Profit | $38M | $47M | $63M | $86M | $82M |
Gross Profit % | 58% | 61% | 65% | 72% | 69% |
R&D Expenses | $6M | $5.4M | $6.1M | $6.8M | $7.8M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$16M | $3.2M | -$14M | -$9.2M | -$12M |
Dep. & Amort. | $16M | $18M | $20M | $21M | $24M |
Def. Tax | $551K | $707K | -$92K | $225K | $884K |
Stock Comp. | $2.4M | $3M | $3.2M | $5.4M | $6.4M |
Chg. in WC | -$6.3M | -$15M | $5.3M | -$1.4M | -$7.8M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $29M | $13M | $17M | $30M | $21M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $29M | $13M | $17M | $30M | $21M |
Receivables | $3.8M | $5.3M | $12M | $14M | $18M |
Inventory | $449K | $246K | $251K | $155K | $195K |
Revenue Growth and Recurring Revenue Focus: Total revenue for 2024 increased modestly to $119.8 million, with recurring revenues growing 15% year-over-year and now comprising 96% of total revenues, up from 84% in 2023. The company is focused on replacing one-time ERTC revenues with higher-value recurring revenues through organic growth and acquisitions.
2025 Guidance and Financial Metrics: The company reiterated its 2025 revenue guidance of $134 million to $138 million, implying mid-teens growth, with adjusted EBITDA margins expected between 23% and 24%. This guidance excludes contributions from future acquisitions.
Product Expansion and Innovation: New product launches in 2024 included AssurPay (an alternative to online banking), AI-powered payroll agent Luna, and expanded offerings in employee recruiting, benefits brokerage, and healthcare solutions. These are expected to drive cross-selling opportunities and client retention in 2025.
Acquisition Strategy and Credit Facility: The company completed two acquisitions in Q1 2025 to replace a deal that fell through in Q4 2024. It is negotiating a credit facility of $20 million to $60 million to fund future acquisitions and accelerate growth, with no definitive agreement yet reached.
Margin Expansion and Long-Term Goals: While investments in technology and sales infrastructure impacted margins in 2024, the company aims to achieve $200 million in revenue with 30%+ adjusted EBITDA margins over the medium term. Margin improvements are expected to be more pronounced in the second half of 2025 as revenue scales.