2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $767M | $1B | $992M | $936M | $890M |
Cost of Revenue | $602M | $775M | $799M | $751M | $698M |
Gross Profit | $165M | $240M | $193M | $185M | $192M |
Gross Profit % | 22% | 24% | 19% | 20% | 22% |
R&D Expenses | $29M | $39M | $40M | $36M | $37M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $4.4M | $11M | -$25M | $10M | -$711K |
Dep. & Amort. | $11M | $11M | $17M | $21M | $19M |
Def. Tax | -$2.3M | -$32M | -$3.9M | -$4.3M | -$5.1M |
Stock Comp. | $3.6M | $26M | $12M | $12M | $15M |
Chg. in WC | $29M | -$16M | -$13M | -$11M | $42M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $94M | $455M | $106M | $71M | $89M |
ST Investments | $0 | $0 | $167M | $94M | $77M |
Cash & ST Inv. | $94M | $455M | $272M | $165M | $166M |
Receivables | $165M | $193M | $181M | $189M | $149M |
Inventory | $1 | $1 | $0 | $0 | $0 |
Outbrain completed its acquisition of Teads, forming a new entity operating under the name Teads, combining expertise in branding, performance, and video advertising to enhance omnichannel marketing solutions.
Q4 2024 results showed Outbrain achieving ex-TAC gross profit of $68.3M (up 7% YoY) and adjusted EBITDA of $17M (up 21% YoY), with record free cash flow of $38M for the quarter and $51M for the year.
The company expects $65M-$75M in annual synergies by 2026, with $60M from cost savings and $5M-$15M from revenue synergies, with significant progress already made in cost-related synergies post-merger.
For Q1 2025, guidance includes ex-TAC gross profit of $100M-$105M and adjusted EBITDA of $8M-$12M, with full-year 2025 adjusted EBITDA expected to be at least $180M.
The company is optimistic about growth opportunities in CTV and performance advertising, leveraging combined capabilities to drive cross-selling and expand market share, with plans to rebrand under the Teads name and update its ticker symbol.