2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $118M | $166M | $223M | $251M | $252M |
Cost of Revenue | $30M | $41M | $43M | $47M | $55M |
Gross Profit | $88M | $125M | $180M | $204M | $197M |
Gross Profit % | 74% | 76% | 81% | 81% | 78% |
R&D Expenses | $11M | $19M | $35M | $42M | $37M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$51M | -$61M | -$22M | -$202M | -$591M |
Dep. & Amort. | $60M | $60M | $57M | $52M | $52M |
Def. Tax | $895K | $682K | -$27M | -$19M | -$120M |
Stock Comp. | $1.7M | $10M | $36M | $49M | $38M |
Chg. in WC | -$1.6M | -$4.8M | -$22M | -$30M | -$26M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $25M | $387M | $147M | $131M | $105M |
ST Investments | $0 | $0 | $185M | $177M | $185M |
Cash & ST Inv. | $25M | $387M | $332M | $308M | $290M |
Receivables | $33M | $43M | $59M | $59M | $53M |
Inventory | $1 | $7.3M | $10M | $0 | $0 |
Q4 Financial Performance: Revenue for Q4 was $62.3M, down 6% YoY, with adjusted EBITDA of $17.5M, down 12% YoY. Adjusted net income and non-GAAP EPS grew by 18-19% YoY. Unlevered free cash flow for the trailing twelve months was $72.5M, up 6% YoY.
2025 Guidance: Full-year 2025 revenue is expected to decline by 5-9% YoY, ranging from $230M to $240M. Adjusted EBITDA is projected between $61M and $65M, with a margin of 26-28%. Q1 revenue is expected to be $55.5M to $57M, with adjusted EBITDA of $10.5M to $11.5M.
Operational Challenges: Elevated churn, particularly in life sciences, remains a key issue, with net dollar retention at 85% overall and 90% for enterprise customers in 2024. Down sells are more prevalent than outright customer losses, indicating some retained value.
Strategic Initiatives: The company is focusing on improving customer retention through operational changes, including integrating customer success and value delivery teams, enhancing master data management (MDM) capabilities, and expanding digital activation services.
Leadership Updates: Casey Heller will assume the role of CFO effective June 2, 2025, as part of leadership changes aimed at driving operational efficiency and strategic focus.