2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $198M | $224M | $263M | $281M | $287M |
Cost of Revenue | $53M | $51M | $61M | $67M | $66M |
Gross Profit | $145M | $173M | $202M | $213M | $221M |
Gross Profit % | 73% | 77% | 77% | 76% | 77% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$9.4M | $14M | $18M | $18M | $23M |
Dep. & Amort. | $12M | $12M | $11M | $9.4M | $8.9M |
Def. Tax | $9.1M | -$9.8M | $121K | $4.7M | $1.9M |
Stock Comp. | -$573K | $8.6M | $8.3M | $13M | $10M |
Chg. in WC | $13M | $18M | $11M | -$12M | $12M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $27M | $47M | $61M | $38M | $49M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $27M | $47M | $61M | $38M | $49M |
Receivables | $56M | $71M | $73M | $82M | $86M |
Inventory | $3M | $2.5M | $3.5M | $4.2M | $4M |
FC revised its fiscal year guidance downward due to government-related revenue impacts, now expecting revenue between $275M and $285M (down 2.5% YoY) and adjusted EBITDA between $30M and $33M, primarily from $5M in canceled/postponed government contracts and anticipated international and education headwinds.
Despite these external challenges, the company is seeing strong early results from its North America enterprise go-to-market transformation, with new logo sales up 40% YoY, pipeline exceeding plan by 30%, and expansion within existing clients beating targets by 8%.
The education segment remains robust, with revenue up 7% YTD and invoiced amounts up 13%, driven by strong demand for the Leader in Me program and a shift toward larger district and state-level contracts.
Multiyear contract momentum is strong: 61% of subscription revenue is under multiyear agreements, and additions to unbilled deferred revenue are up 10% YoY, supporting business durability even in uncertain macroeconomic conditions.
Q3 guidance is for revenue between $67M and $71M and adjusted EBITDA between $4M and $6.5M; management expects FY25 to be a one-year step back, with adjusted EBITDA in FY26 expected to approach original FY25 expectations, and will update long-term guidance in November.