2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.1B | $1.2B | $917M | $824M |
Cost of Revenue | $367M | $408M | $422M | $339M | $287M |
Gross Profit | $743M | $705M | $780M | $578M | $537M |
Gross Profit % | 67% | 63% | 65% | 63% | 65% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $149M | $102M | $54M | -$259M | -$74M |
Dep. & Amort. | $147M | $105M | $88M | $63M | $53M |
Def. Tax | -$147M | -$20M | -$15M | -$13M | -$5.3M |
Stock Comp. | -$2.9M | $8.1M | $15M | $22M | $24M |
Chg. in WC | -$54M | -$35M | -$68M | $13M | -$18M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $2.4M | $11M | $16M | $18M | $16M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $2.4M | $11M | $16M | $18M | $16M |
Receivables | $317M | $299M | $299M | $211M | $162M |
Inventory | $26M | $22M | $25M | $0 | $0 |
THRY reported strong SaaS revenue growth, with a 41% year-over-year increase in Q4 and 30% growth for the full year 2024. Thrive SaaS revenue grew 23% year-over-year in Q4, while the Keep acquisition contributed $13.4M in revenue for November and December, surpassing guidance.
SaaS adjusted gross margin improved to 76% in Q4, with total SaaS adjusted EBITDA reaching $17.3M, exceeding guidance. The company achieved Rule of 40 milestones for the second consecutive quarter, with net revenue retention at 98%.
The Keep acquisition is expected to drive $5M in cross-sell revenue in 2025, with integration efforts underway. The company has already realized $10M in EBITDA synergies from the acquisition through cost reductions and vendor consolidations.
For 2025, THRY expects total SaaS revenue between $464.5M and $474M, implying Thrive SaaS growth of 35%-38%. SaaS adjusted EBITDA is projected at $69.5M-$71M, with a margin of 15%. Marketing services revenue is expected to decline to $310M-$314M as the company transitions to a fully SaaS-focused model by 2028.
The company plans to launch Workforce Center in 2025, focusing on time tracking and payroll solutions. THRY aims to enhance ARPU through upselling additional SaaS products and leveraging its partner channel and international expansion to drive growth. By 2027, THRY anticipates a return to overall top-line revenue growth.