- Q2 SaaS Revenue Grows to 76% of Total Revenue
- Q2 SaaS Monthly ARPU Increases 12% Year-Over-Year to
$394 - Company Announces Strategic Restructuring Plan to Improve Operating Efficiencies
“Our second quarter marked another step forward in the transformation of our business, with SaaS now representing 76% of our revenue and ARPU growing 12% year-over-year,” said
The Company expects to incur total restructuring and related charges of approximately
“We remain focused on optimizing the Thryv Growth Platform, a unified, AI-native growth offering, concentrating investments to scale the business and expand profitability. These initiatives are expected to be accretive to Adjusted EBITDA margins in the future, while strengthening the Company's free cash flow generation,” stated
Second Quarter Financial 2026 Highlights:
- SaaS revenue was
$114.5 million , a decrease of 0.5% year-over-year, of which Market, Sell, Grow initiatives grew 21%1 year-over-year, offset by headwinds in legacy CRM products - Marketing Services revenue was
$36.2 million - Consolidated total revenue was
$150.7 million - Consolidated net loss was
$16.7 million , or$(0.38) per diluted share; compared to net income of$13.9 million , or$0.31 per diluted share, for the second quarter of 2025 - Consolidated Adjusted EBITDA was
$20.8 million , representing an Adjusted EBITDA margin of 13.8% - SaaS Adjusted EBITDA was
$13.6 million , representing an Adjusted EBITDA margin of 11.8% - Marketing Services Adjusted EBITDA was
$7.3 million , representing an Adjusted EBITDA margin of 20.0% - Consolidated Gross Profit was
$94.6 million - Consolidated Adjusted Gross Profit2 was
$99.2 million - SaaS Gross Profit was
$72.7 million , representing a Gross Margin of 63.5% - SaaS Adjusted Gross Profit1 was
$76.2 million , representing an Adjusted Gross Margin of 66.6%
Recent Business Highlights and Metrics
- Quality customers3 (defined as those contributing more than
$400 in monthly recurring revenue) accounted for 72% of SaaS revenue3 in the second quarter of 2026 - SaaS clients were 95 thousand at the end of the second quarter of 2026
- Seasoned Net Revenue Retention4 was 90% for the second quarter of 2026
- SaaS monthly Average Revenue per Unit (“ARPU”)5 was
$394 for the second quarter of 2026, an increase of 11.9% year-over-year
Outlook
Based on information available as of
|
| 3rd Quarter |
| 4th Quarter |
| Full Year |
(in millions) |
| 2026 |
| 2026 |
| 2026 |
SaaS Revenue |
|
|
| |||
SaaS Adjusted EBITDA7 |
|
|
|
|
| 3rd Quarter |
| 4th Quarter |
| Full Year |
(in millions) |
| 2026 |
| 2026 |
| 2026 |
Marketing Services Revenue |
|
|
| |||
Marketing Services Adjusted EBITDA7 |
|
|
|
Earnings Conference Call Information
To listen to this conference call, please use this link. After registering, a confirmation email will be sent, including access details. We recommend registering a day in advance or at a minimum thirty minutes prior to the start of the call. A live webcast will also be available on the Investor Relations section of the Company's website at investor.thryv.com.
Consolidated Statements of Operations and Comprehensive (loss) Income | |||||||||||||||
| Three Months Ended |
| Six Months Ended | ||||||||||||
|
| ||||||||||||||
(in thousands, except share and per share data) |
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Revenue | $ | 150,728 |
|
| $ | 210,470 |
|
| $ | 318,412 |
|
| $ | 391,841 |
|
Cost of services |
| 56,168 |
|
|
| 63,850 |
|
|
| 114,596 |
|
|
| 125,933 |
|
Gross profit |
| 94,560 |
|
|
| 146,620 |
|
|
| 203,816 |
|
|
| 265,908 |
|
|
|
|
|
|
|
|
| ||||||||
Operating expenses: |
|
|
|
|
|
|
| ||||||||
Sales and marketing |
| 47,038 |
|
|
| 56,063 |
|
|
| 94,986 |
|
|
| 115,905 |
|
Research and development |
| 7,509 |
|
|
| 8,661 |
|
|
| 18,940 |
|
|
| 18,870 |
|
General and administrative |
| 41,156 |
|
|
| 52,356 |
|
|
| 86,975 |
|
|
| 104,627 |
|
Total operating expenses |
| 95,703 |
|
|
| 117,080 |
|
|
| 200,901 |
|
|
| 239,402 |
|
|
|
|
|
|
|
|
| ||||||||
Operating (loss) income |
| (1,143 | ) |
|
| 29,540 |
|
|
| 2,915 |
|
|
| 26,506 |
|
Other income (expense): |
|
|
|
|
|
|
| ||||||||
Interest expense |
| (5,035 | ) |
|
| (5,981 | ) |
|
| (9,176 | ) |
|
| (12,048 | ) |
Interest expense, related party |
| (2,483 | ) |
|
| (2,971 | ) |
|
| (4,949 | ) |
|
| (5,977 | ) |
Net periodic pension cost |
| (357 | ) |
|
| (778 | ) |
|
| (702 | ) |
|
| (1,546 | ) |
Other income |
| (446 | ) |
|
| 2,557 |
|
|
| 987 |
|
|
| 2,949 |
|
(Loss) income before income tax expense |
| (9,464 | ) |
|
| 22,367 |
|
|
| (10,925 | ) |
|
| 9,884 |
|
Income tax expense |
| (7,196 | ) |
|
| (8,436 | ) |
|
| (1,193 | ) |
|
| (5,571 | ) |
Net (loss) income | $ | (16,660 | ) |
| $ | 13,931 |
|
| $ | (12,118 | ) |
| $ | 4,313 |
|
Other comprehensive loss: |
|
|
|
|
|
|
| ||||||||
Foreign currency translation adjustment, net of tax |
| (114 | ) |
|
| (72 | ) |
|
| (509 | ) |
|
| (259 | ) |
Comprehensive (loss) income | $ | (16,774 | ) |
| $ | 13,859 |
|
| $ | (12,627 | ) |
| $ | 4,054 |
|
|
|
|
|
|
|
|
| ||||||||
Net (loss) income per common share: |
|
|
|
|
|
|
| ||||||||
Basic | $ | (0.38 | ) |
| $ | 0.32 |
|
| $ | (0.27 | ) |
| $ | 0.10 |
|
Diluted | $ | (0.38 | ) |
| $ | 0.31 |
|
| $ | (0.27 | ) |
| $ | 0.10 |
|
|
|
|
|
|
|
|
| ||||||||
Weighted-average shares used in computing basic and diluted net (loss) income per common share: |
|
|
|
|
|
|
| ||||||||
Basic |
| 44,358,330 |
|
|
| 43,744,144 |
|
|
| 44,283,478 |
|
|
| 43,579,171 |
|
Diluted |
| 44,358,330 |
|
|
| 44,303,331 |
|
|
| 44,283,478 |
|
|
| 44,586,162 |
|
Consolidated Balance Sheets | |||||||
(in thousands, except share data) |
| ||||||
Assets |
|
|
| ||||
Current assets |
|
|
| ||||
Cash and cash equivalents | $ | 9,136 |
|
| $ | 10,752 |
|
Accounts receivable, net of allowance of |
| 127,756 |
|
|
| 136,394 |
|
Contract assets, net of allowance of |
| 622 |
|
|
| 411 |
|
Taxes receivable |
| 1,172 |
|
|
| 8,134 |
|
Deferred costs |
| 8,243 |
|
|
| 11,548 |
|
Prepaid expenses and other current assets |
| 11,041 |
|
|
| 11,618 |
|
Total current assets |
| 157,970 |
|
|
| 178,857 |
|
Fixed assets and capitalized software, net |
| 49,242 |
|
|
| 50,885 |
|
| 253,809 |
|
|
| 253,809 |
| |
Intangible assets, net |
| 22,979 |
|
|
| 25,929 |
|
Deferred tax assets |
| 137,604 |
|
|
| 133,221 |
|
Other assets |
| 32,528 |
|
|
| 45,886 |
|
Total assets | $ | 654,132 |
|
| $ | 688,587 |
|
|
|
|
| ||||
Liabilities and Stockholders' Equity |
|
|
| ||||
Current liabilities |
|
|
| ||||
Accounts payable | $ | 5,509 |
|
| $ | 9,764 |
|
Accrued liabilities |
| 88,753 |
|
|
| 91,246 |
|
Current portion of unrecognized tax benefits |
| 1,847 |
|
|
| 28,303 |
|
Contract liabilities |
| 24,820 |
|
|
| 28,875 |
|
Current portion of Term Loan |
| 21,000 |
|
|
| 10,500 |
|
Current portion of Term Loan, related party |
| 14,000 |
|
|
| 7,000 |
|
Other current liabilities |
| 2,518 |
|
|
| 3,905 |
|
Total current liabilities |
| 158,447 |
|
|
| 179,593 |
|
Term Loan, net |
| 115,886 |
|
|
| 125,419 |
|
Term Loan, net, related party |
| 78,788 |
|
|
| 85,448 |
|
ABL Facility |
| 14,057 |
|
|
| 25,120 |
|
Pension obligations, net |
| 41,425 |
|
|
| 44,171 |
|
Other liabilities |
| 33,967 |
|
|
| 10,697 |
|
Total long-term liabilities |
| 284,123 |
|
|
| 290,855 |
|
Commitments and contingencies |
|
|
| ||||
Stockholders' equity |
|
|
| ||||
Common stock - |
| 730 |
|
|
| 720 |
|
Additional paid-in capital |
| 1,310,845 |
|
|
| 1,303,144 |
|
| (499,764 | ) |
|
| (498,103 | ) | |
Accumulated other comprehensive loss |
| (16,020 | ) |
|
| (15,511 | ) |
Accumulated deficit |
| (584,229 | ) |
|
| (572,111 | ) |
Total stockholders' equity |
| 211,562 |
|
|
| 218,139 |
|
Total liabilities and stockholders' equity | $ | 654,132 |
|
| $ | 688,587 |
|
Consolidated Statements of Cash Flows | |||||||
| Six Months Ended | ||||||
(in thousands) |
| 2026 |
|
|
| 2025 |
|
Cash Flows from Operating Activities |
|
|
| ||||
Net (loss) income | $ | (12,118 | ) |
| $ | 4,313 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
| ||||
Depreciation and amortization |
| 20,060 |
|
|
| 21,707 |
|
Amortization of deferred commissions |
| 3,046 |
|
|
| 6,944 |
|
Amortization of debt issuance costs |
| 1,465 |
|
|
| 1,648 |
|
Deferred income taxes |
| (4,116 | ) |
|
| 2,310 |
|
Provision for credit losses and service credits |
| 6,734 |
|
|
| 9,020 |
|
Stock-based compensation expense |
| 7,537 |
|
|
| 13,745 |
|
Net periodic pension cost |
| 702 |
|
|
| 1,546 |
|
Gain on foreign currency exchange rates |
| (962 | ) |
|
| (2,787 | ) |
Other |
| 2 |
|
|
| 38 |
|
Changes in working capital items, excluding acquisitions: |
|
|
| ||||
Accounts receivable |
| 24,677 |
|
|
| 15,392 |
|
Prepaid expenses and other assets |
| (389 | ) |
|
| (16,493 | ) |
Accounts payable and accrued liabilities |
| (33,831 | ) |
|
| (20,515 | ) |
Contract liabilities |
| (4,443 | ) |
|
| (13,748 | ) |
Other liabilities |
| 18,990 |
|
|
| (4,045 | ) |
Net cash provided by operating activities |
| 27,354 |
|
|
| 19,075 |
|
|
|
|
| ||||
Cash Flows from Investing Activities |
|
|
| ||||
Additions to fixed assets and capitalized software |
| (16,121 | ) |
|
| (14,855 | ) |
Other |
| — |
|
|
| (143 | ) |
Net cash used in investing activities |
| (16,121 | ) |
|
| (14,998 | ) |
|
|
|
| ||||
Cash Flows from Financing Activities |
|
|
| ||||
Payments of Term Loan |
| — |
|
|
| (15,750 | ) |
Payments of Term Loan, related party |
| — |
|
|
| (10,500 | ) |
Proceeds from ABL Facility |
| 154,389 |
|
|
| 206,317 |
|
Payments of ABL Facility |
| (165,451 | ) |
|
| (190,292 | ) |
Principal payments on finance lease obligations |
| (436 | ) |
|
| — |
|
Other |
| (1,486 | ) |
|
| 165 |
|
Net cash used in financing activities |
| (12,984 | ) |
|
| (10,060 | ) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
| 61 |
|
|
| 592 |
|
Decrease in cash, cash equivalents and restricted cash |
| (1,690 | ) |
|
| (5,391 | ) |
Cash, cash equivalents and restricted cash, beginning of period |
| 10,869 |
|
|
| 17,760 |
|
Cash, cash equivalents and restricted cash, end of period | $ | 9,179 |
|
| $ | 12,369 |
|
|
|
|
| ||||
Supplemental Information |
|
|
| ||||
Cash paid for interest | $ | 13,438 |
|
| $ | 16,480 |
|
Cash (received) paid for income taxes, net | $ | (3,969 | ) |
| $ | 3,373 |
|
Segment Information
The following tables summarize the operating results of the Company's reportable segments:
| Three Months Ended |
| Change | |||||||||||
(dollars in thousands) |
| 2026 |
|
|
| 2025 |
|
| Amount |
| % | |||
Revenue |
|
|
|
|
|
|
| |||||||
SaaS | $ | 114,480 |
| $ | 115,005 |
| $ | (525 | ) |
| (0.5 | )% | ||
Marketing Services |
| 36,248 |
|
|
| 95,465 |
|
|
| (59,217 | ) |
| (62.0 | )% |
Total Revenue | $ | 150,728 |
|
| $ | 210,470 |
|
| $ | (59,742 | ) |
| (28.4 | )% |
|
|
|
|
|
|
|
| |||||||
Adjusted EBITDA |
|
|
|
|
|
|
| |||||||
SaaS | $ | 13,562 |
|
| $ | 23,393 |
|
| $ | (9,831 | ) |
| (42.0 | )% |
Marketing Services |
| 7,263 |
|
|
| 27,839 |
|
|
| (20,576 | ) |
| (73.9 | )% |
Consolidated Adjusted EBITDA8 | $ | 20,825 |
|
| $ | 51,232 |
|
| $ | (30,407 | ) |
| (59.4 | )% |
| Six Months Ended |
| Change | |||||||||||
(dollars in thousands) |
| 2026 |
|
|
| 2025 |
|
| Amount |
| % | |||
Revenue |
|
|
|
|
|
|
| |||||||
SaaS | $ | 231,218 |
| $ | 226,134 |
| $ | 5,084 |
|
| 2.2 | % | ||
Marketing Services |
| 87,194 |
|
|
| 165,707 |
|
|
| (78,513 | ) |
| (47.4 | )% |
Total Revenue | $ | 318,412 |
|
| $ | 391,841 |
|
| $ | (73,429 | ) |
| (18.7 | )% |
|
|
|
|
|
|
|
| |||||||
Adjusted EBITDA |
|
|
|
|
|
|
| |||||||
SaaS | $ | 24,378 |
|
| $ | 34,208 |
|
| $ | (9,830 | ) |
| (28.7 | )% |
Marketing Services |
| 20,511 |
|
|
| 37,925 |
|
|
| (17,414 | ) |
| (45.9 | )% |
Consolidated Adjusted EBITDA8 | $ | 44,889 |
|
| $ | 72,133 |
|
| $ | (27,244 | ) |
| (37.8 | )% |
1 Excludes Keap. Market, Sell, Grow initiatives include Marketing Center and additional marketing value-added services.
2 Defined as Gross profit adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense.
3 Excludes customers and revenue attributed to the Keap acquisition.
4 Seasoned NRR is calculated by dividing the revenue of all clients that have had one or more SaaS offerings for at least two years as of the last month of the year or quarter, as applicable, by the same clients' revenue one year ago. For each reporting quarter, the weighted-average monthly NRR from all the months in the quarter are reported. Seasoned NRR excludes clients acquired in the Keap acquisition.
5 Defined as total client billings for a particular month divided by the number of clients that have one or more revenue-generating solutions in that same month. This is a weighted-average calculation and inclusive of the impact from the Keap acquisition.
6 These statements are forward-looking and actual results may materially differ. Refer to the “Forward-Looking Statements” section below for information on the factors that could cause our actual results to materially differ from these forward-looking statements.
7 SaaS Adjusted EBITDA and Marketing Services Adjusted EBITDA are forward-looking non-GAAP financial measurers. We calculate forward-looking non-GAAP financial measures based on internal forecasts that omit certain amounts that would be included in GAAP financial measures. We have not provided quantitative reconciliations of these forward-looking non-GAAP financial measures because the excluded items are not available on a prospective basis without unreasonable effort.
8 Consolidated Adjusted EBITDA is equal to SaaS Adjusted EBITDA and Marketing Services Adjusted EBITDA. See Non-GAAP Measures below for a reconciliation of Consolidated Adjusted EBITDA to Net income (loss).
Non-GAAP Measures
Our results included in this press release include Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Gross Profit, which are not presented in accordance with
We have included Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Gross Profit because management believes they provide useful information to investors in gaining an overall understanding of our current financial performance and provide consistency and comparability with past financial performance. Specifically, we believe Adjusted EBITDA provides useful information to management and investors by excluding certain non-operating items that we believe are not indicative of our core operating results. In addition, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Gross Profit are used by management for budgeting and forecasting as well as measuring the Company’s performance. We believe Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Gross Profit provide investors with the financial measures that closely align with our internal processes.
We define Adjusted EBITDA (“Adjusted EBITDA”) as Net income (loss) plus Interest expense, Income tax expense (benefit), Depreciation and amortization expense, Restructuring and integration expenses, Stock-based compensation expense, and non-operating expenses, such as Net periodic pension cost and certain unusual and non-recurring charges that might have been incurred. Adjusted EBITDA should not be considered as an alternative to Net income (loss) as a performance measure. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by revenue. We define Adjusted Gross Profit (“Adjusted Gross Profit”) as Gross profit adjusted to exclude the impact of Depreciation and amortization expense and Stock-based compensation expense.
Non-GAAP financial information has limitations as an analytical tool and is presented for supplemental informational purposes only. Such information should not be considered a substitute for financial information presented in accordance with
The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net (loss) income:
| Three Months Ended |
| Six Months Ended | ||||||||||||
(in thousands) |
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Reconciliation of Adjusted EBITDA |
|
|
|
|
|
|
| ||||||||
Net (loss) income | $ | (16,660 | ) |
| $ | 13,931 |
|
| $ | (12,118 | ) |
| $ | 4,313 |
|
Interest expense |
| 7,518 |
|
|
| 8,952 |
|
|
| 14,125 |
|
|
| 18,025 |
|
Depreciation and amortization expense |
| 10,894 |
|
|
| 10,191 |
|
|
| 20,060 |
|
|
| 21,707 |
|
Stock-based compensation expense |
| 2,787 |
|
|
| 6,008 |
|
|
| 7,537 |
|
|
| 13,745 |
|
Restructuring and integration expenses (1) |
| 8,288 |
|
|
| 5,493 |
|
|
| 14,378 |
|
|
| 10,175 |
|
Income tax expense (benefit) |
| 7,196 |
|
|
| 8,436 |
|
|
| 1,193 |
|
|
| 5,571 |
|
Net periodic pension cost (2) |
| 357 |
|
|
| 778 |
|
|
| 702 |
|
|
| 1,546 |
|
Other (3) |
| 445 |
|
|
| (2,557 | ) |
|
| (988 | ) |
|
| (2,949 | ) |
Adjusted EBITDA | $ | 20,825 |
|
| $ | 51,232 |
|
| $ | 44,889 |
|
| $ | 72,133 |
|
(1) |
| For the three and six months ended |
(2) |
| Net periodic pension cost is primarily from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs. |
(3) |
| Other primarily includes foreign exchange-related (income) expense. |
The following tables set forth reconciliations of Adjusted Gross Profit and Adjusted Gross Margin, to their most directly comparable GAAP measures, Gross Profit and Gross Margin:
| Three Months Ended | ||||||||||
(in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Reconciliation of Adjusted Gross Profit |
|
|
|
|
| ||||||
Gross Profit | $ | 72,745 |
|
| $ | 21,815 |
|
| $ | 94,560 |
|
Plus: |
|
|
|
|
| ||||||
Depreciation and amortization expense |
| 3,449 |
|
|
| 1,099 |
|
|
| 4,548 |
|
Stock-based compensation expense |
| 51 |
|
|
| 18 |
|
|
| 69 |
|
Adjusted Gross Profit | $ | 76,245 |
|
| $ | 22,932 |
|
| $ | 99,177 |
|
Gross Margin |
| 63.5 | % |
|
| 60.2 | % |
|
| 62.7 | % |
Adjusted Gross Margin |
| 66.6 | % |
|
| 63.3 | % |
|
| 65.8 | % |
| Three Months Ended | ||||||||||
(in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Reconciliation of Adjusted Gross Profit |
|
|
|
|
| ||||||
Gross Profit | $ | 82,911 |
|
| $ | 63,709 |
|
| $ | 146,620 |
|
Plus: |
|
|
|
|
| ||||||
Depreciation and amortization expense |
| 2,118 |
|
|
| 1,754 |
|
|
| 3,872 |
|
Stock-based compensation expense |
| 93 |
|
|
| 73 |
|
|
| 166 |
|
Adjusted Gross Profit | $ | 85,122 |
|
| $ | 65,536 |
|
| $ | 150,658 |
|
Gross Margin |
| 72.1 | % |
|
| 66.7 | % |
|
| 69.7 | % |
Adjusted Gross Margin |
| 74.0 | % |
|
| 68.6 | % |
|
| 71.6 | % |
| Six Months Ended | ||||||||||
(in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Reconciliation of Adjusted Gross Profit |
|
|
|
|
| ||||||
Gross Profit | $ | 148,377 |
|
| $ | 55,439 |
|
| $ | 203,816 |
|
Plus: |
|
|
|
|
| ||||||
Depreciation and amortization expense |
| 5,946 |
|
|
| 2,186 |
|
|
| 8,132 |
|
Stock-based compensation expense |
| 98 |
|
|
| 39 |
|
|
| 137 |
|
Adjusted Gross Profit | $ | 154,421 |
|
| $ | 57,664 |
|
| $ | 212,085 |
|
Gross Margin |
| 64.2 | % |
|
| 63.6 | % |
|
| 64.0 | % |
Adjusted Gross Margin |
| 66.8 | % |
|
| 66.1 | % |
|
| 66.6 | % |
| Six Months Ended | ||||||||||
(in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Reconciliation of Adjusted Gross Profit |
|
|
|
|
| ||||||
Gross Profit | $ | 161,681 |
|
| $ | 104,227 |
|
| $ | 265,908 |
|
Plus: |
|
|
|
|
| ||||||
Depreciation and amortization expense |
| 4,716 |
|
|
| 3,381 |
|
|
| 8,097 |
|
Stock-based compensation expense |
| 177 |
|
|
| 142 |
|
|
| 319 |
|
Adjusted Gross Profit | $ | 166,574 |
|
| $ | 107,750 |
|
| $ | 274,324 |
|
Gross Margin |
| 71.5 | % |
|
| 62.9 | % |
|
| 67.9 | % |
Adjusted Gross Margin |
| 73.7 | % |
|
| 65.0 | % |
|
| 70.0 | % |
The following table sets forth a reconciliation of Free Cash Flow to its most directly comparable GAAP measure, Net cash provided by operating activities:
| Three Months Ended |
| Six Months Ended | ||||||||||||
(in thousands) |
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Reconciliation of Free Cash Flow |
|
|
|
|
|
|
| ||||||||
Net cash provided by operating activities | $ | 25,881 |
|
| $ | 29,556 |
|
| $ | 27,354 |
|
| $ | 19,075 |
|
Additions to fixed assets and capitalized software |
| (9,195 | ) |
|
| (7,770 | ) |
|
| (16,121 | ) |
|
| (14,855 | ) |
Free Cash Flow | $ | 16,686 |
|
| $ | 21,786 |
|
| $ | 11,233 |
|
| $ | 4,220 |
|
Supplemental Financial Information
The following supplemental financial information provides Revenue, Net Income (Loss), Net Income (Loss) Margin, Adjusted EBITDA and Adjusted EBITDA Margin by our (i) SaaS business and (ii) Marketing Services business. Total SaaS Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. Total Marketing Services Adjusted EBITDA and Adjusted EBITDA margin are also non-GAAP financial measures. These non-GAAP financial measures are presented for supplemental informational purposes only and are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP.
We believe that these non-GAAP financial measures provide useful information about our global SaaS and Marketing Services financial performance, enhance the overall understanding of our global SaaS and Marketing Services past financial performance and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We believe that these measures provide additional tools for investors to use in comparing our core financial performance over multiple periods.
| Three Months Ended | ||||||||||
(dollars in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Revenue | $ | 114,480 |
|
| $ | 36,248 |
|
| $ | 150,728 |
|
Net Loss |
|
|
|
|
| (16,660 | ) | ||||
Net Loss Margin |
|
|
|
|
| (11.1 | )% | ||||
Adjusted EBITDA |
| 13,562 |
|
|
| 7,263 |
|
|
| 20,825 |
|
Adjusted EBITDA Margin |
| 11.8 | % |
|
| 20.0 | % |
|
| 13.8 | % |
| Three Months Ended | ||||||||||
(dollars in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Revenue | $ | 115,005 |
|
| $ | 95,465 |
|
| $ | 210,470 |
|
Net Income |
|
|
|
|
| 13,931 |
| ||||
Net Income Margin |
|
|
|
|
| 6.6 | % | ||||
Adjusted EBITDA |
| 23,393 |
|
|
| 27,839 |
|
|
| 51,232 |
|
Adjusted EBITDA Margin |
| 20.3 | % |
|
| 29.2 | % |
|
| 24.3 | % |
| Six Months Ended | ||||||||||
(dollars in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Revenue | $ | 231,218 |
|
| $ | 87,194 |
|
| $ | 318,412 |
|
Net Loss |
|
|
|
|
| (12,118 | ) | ||||
Net Loss Margin |
|
|
|
|
| (3.8 | )% | ||||
Adjusted EBITDA |
| 24,378 |
|
|
| 20,511 |
|
|
| 44,889 |
|
Adjusted EBITDA Margin |
| 10.5 | % |
|
| 23.5 | % |
|
| 14.1 | % |
| Six Months Ended | ||||||||||
(dollars in thousands) | SaaS |
| Marketing Services |
| Total | ||||||
Revenue | $ | 226,134 |
|
| $ | 165,707 |
|
| $ | 391,841 |
|
Net Income |
|
|
|
|
| 4,313 |
| ||||
Net Income Margin |
|
|
|
|
| 1.1 | % | ||||
Adjusted EBITDA |
| 34,208 |
|
|
| 37,925 |
|
|
| 72,133 |
|
Adjusted EBITDA Margin |
| 15.1 | % |
|
| 22.9 | % |
|
| 18.4 | % |
Forward-Looking Statements
Certain statements contained herein are not historical facts, constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. Statements that include the words “may”, “will”, “could”, “should”, “would”, “believe”, “anticipate”, “forecast”, “estimate”, “expect”, “preliminary”, “intend”, “plan”, “target”, “project”, “outlook”, “future”, “forward”, “guidance” and similar statements of a future or forward-looking nature identify forward-looking statements. These statements are not guarantees of future performance. These forward-looking statements are based on our current expectations and beliefs concerning future developments and their potential effect on us. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. Accordingly, there are or will be important factors that could cause our actual results to differ materially from those indicated in these statements. We believe that these factors include, but are not limited to, the risks related to the following: significant competition for our Marketing Services solutions and SaaS offerings, which include companies that use components of our SaaS offerings provided by third parties; our ability to maintain profitability; our ability to manage our growth effectively; our ability to transition our Marketing Services clients to our
If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. For these reasons, we caution you against relying on forward-looking statements. All forward-looking statements included in this press release are expressly qualified in their entirety by the foregoing cautionary statements. These forward-looking statements speak only as of the date hereof and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
About
View source version on businesswire.com: https://www.businesswire.com/news/home/20260804874153/en/
Media Contact:
617.967.5426
julie.murphy@thryv.com
Investor Contact:
cameron.lessard@thryv.com
Source: