2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $163M | $167M | $195M | $244M | $269M |
Cost of Revenue | $117M | $113M | $141M | $162M | $177M |
Gross Profit | $46M | $54M | $54M | $81M | $92M |
Gross Profit % | 28% | 32% | 28% | 33% | 34% |
R&D Expenses | $15M | $16M | $22M | $21M | $17M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$41M | -$8.7M | -$1.7M | $633K | $12M |
Dep. & Amort. | $4.3M | $5.5M | $5.3M | $8.8M | $12M |
Def. Tax | $70K | $2.1M | $0 | $6.5M | $192K |
Stock Comp. | $3M | $9.1M | $6.2M | $4.7M | $5.1M |
Chg. in WC | $4.9M | -$3.6M | -$22M | -$6.5M | -$7.8M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $32M | $88M | $68M | $51M | $59M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $32M | $88M | $68M | $51M | $59M |
Receivables | $25M | $35M | $44M | $37M | $50M |
Inventory | $9.1M | $5.3M | $20M | $32M | $41M |
Q3 FY25 total revenue increased 11% year-over-year to $75.4M, driven by 10% growth in both transaction and subscription revenue; equipment revenue rose 18% to $10.2M, though overall revenue was slightly below expectations due to weather-related transaction impacts and delayed equipment purchases.
Adjusted gross margin expanded to 41.6% (from 39.6% YoY), with subscription gross margin at 90.7% and transaction gross margin at 24.8%; adjusted EBITDA grew 37% YoY to $13.9M.
Cash generation was strong, with $22.4M in cash from operating activities and quarter-end cash and equivalents of $46.3M; free cash flow for Q3 was $18.6M, expected to remain in the $15–18M range for Q4.
SmartStore product demand is robust, with $2M shipped in Q3 and strong sales momentum continuing into Q4; SmartStore and similar products are expected to grow 100–200% over the next 2–3 years and become a significant portion of new sales.
FY25 guidance revised: total revenue expected between $302M–$308M (13–15% growth), transaction and subscription revenue growth at the low end of prior 15–20% range, US GAAP net income of $64–70M (boosted by a $42.2M tax benefit), adjusted EBITDA of $46–50M, and operating cash flow of $24–32M; international revenue projected at 3–4% of total by year-end.