2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $12M | $38M | $88M | $157M | $62M |
Cost of Revenue | $7.3M | $20M | $60M | $120M | $45M |
Gross Profit | $5.2M | $18M | $28M | $38M | $17M |
Gross Profit % | 41% | 48% | 32% | 24% | 28% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$908K | -$1.5M | $2.9M | -$6.8M | -$20M |
Dep. & Amort. | $488K | $2M | $2.1M | $2.4M | $3M |
Def. Tax | $0 | $0 | $105K | $568K | $6.1M |
Stock Comp. | $0 | $0 | $154K | $706K | $1.6M |
Chg. in WC | $334K | -$76K | -$4M | $4.8M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.6M | $4.7M | $4M | $5.1M | $1.4M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.6M | $4.7M | $4M | $5.1M | $1.4M |
Receivables | $4.7M | $7.9M | $25M | $37M | $5M |
Inventory | $0 | $0 | $1 | $0 | $0 |
FY 2024 revenue was significantly impacted by a business disruption in May 2024, resulting from a defamatory article and a major customer pausing its connection; full-year and Q4 revenues were in line with revised guidance, but well below prior year.
Gross margin improved to 32% in Q4 2024 (from 23% in Q4 2023) due to a higher mix of buy side revenue; cost savings initiatives reduced operating expenses by $2.1M in Q4 and are expected to yield $1.5M–$2M in additional annual savings in 2025.
The company is focused on diversifying revenue sources, expanding direct integrations with demand side platforms (Colossus Connections), and targeting middle market clients on both buy and sell sides; new buy side clients are expected to generate $5M–$10M incremental revenue in 2025, with full impact starting in Q2.
FY 2025 revenue guidance is reiterated at $90M–$110M, with strong gains expected in the second half as new direct sell side partners come online and alternative pathways are solidified.
Management expects a return to positive cash flow and a more normal cadence in the third and fourth quarters of 2025, driven by cost reductions, higher-margin buy side growth, and operational optimization.