Flywire Reports Third Quarter 2024 Financial Results

Third Quarter Revenue Increased 27.2% Year-over-Year

Third Quarter Revenue Less Ancillary Services Increased 29.6% Year-over-Year

BOSTON, Nov. 07, 2024 (GLOBE NEWSWIRE) -- Flywire Corporation (Nasdaq: FLYW) (โ€œFlywireโ€ or the โ€œCompanyโ€) a global payments enablement and software company, today reported financial results for its third quarter ended September 30, 2024.

โ€œOur third quarter results highlight our ability to capture higher payment volumes with new and existing clients, signaling the growth potential within our accounts and verticals.โ€ said Mike Massaro, CEO of Flywire. โ€œThese results reflect our diversified business, strength of our land and expand Go To Market motion, and strong performance culture of our Flymates.โ€

Third Quarter 2024 Financial Highlights:

GAAP Results

  • Revenue increased 27.2% to $156.8 million in the third quarter of 2024, compared to $123.3 million in the third quarter of 2023.
  • Gross Profit increased to $100.3 million, resulting in Gross Margin of 64.0%, for the third quarter of 2024, compared to Gross Profit of $78.4 million and Gross Margin of 63.6% in the third quarter of 2023.
  • Net income was $38.9 million in the third quarter of 2024, compared to net income of $10.6 million in the third quarter of 2023.

Key Operating Metrics and Non-GAAP Results

  • Total Payment Volume increased 24.2% to $11.0 billion in the third quarter of 2024, compared to $8.9 billion in the third quarter of 2023.
  • Revenue Less Ancillary Services increased 29.6% to $151.4 million in the third quarter of 2024, compared to $116.8 million in the third quarter of 2023. Revenue Less Ancillary Services in the third quarter of 2024 was favorably impacted by changes in foreign exchange rates between June 30, 2024 and September 30, 2024 by approximately $2.5 million.
  • Adjusted Gross Profit increased to $101.9 million, up 27.2% compared to $80.1 million in the third quarter of 2023. Adjusted Gross Margin was 67.3% in the third quarter of 2024 compared to 68.6% in the third quarter of 2023.
  • Adjusted EBITDA increased to $42.2 million in the third quarter of 2024, compared to $27.5 million in the third quarter of 2023. Our adjusted EBITDA margins increased 429 bps year-over-year to 27.9% in the third quarter of 2024.

Third Quarter 2024 and Recent Business Highlights:

  • Signed more than 200 new clients across all verticals.
  • Showcased strengths in its U.S. higher education business at its inaugural client conference, Flywire Fusion, which brought together more than 100 top U.S. institutions benefiting from Flywireโ€™s cross-border and domestic payments solutions.
  • Enhanced the payer experience for international students and seamlessly supported the nearly 2x Total Payment Volume spike in its Q3 peak education quarter compared to the average Total Payment Volume processed during the first 2 quarters of the year.
  • Repurchased 1.3 million shares for approximately $23 million, inclusive of commissions, under its share repurchase program announced on August 6th, 2024.

Fourth Quarter and Fiscal-Year 2024 Outlook:

โ€œWe delivered another strong quarter with both revenue and Adjusted EBITDA coming in at the high end of our guidance, driven by strong core performance across our verticals, during our largest education peak quarterโ€, said Cosmin Pitigoi, CFO of Flywire. "For Full Year 2024, we are raising the low end of revenue and Adjusted EBITDA guidance. Flywire has been and expects to continue to be a Rule of 40 company and we are confident in our strong Free Cash Flow and GAAP net income profitability trajectory ahead.โ€

Based on information available as of November 7, 2024, Flywire anticipates the following results for the fourth quarter and Fiscal-Year 2024.

ย Fiscal-Year 2024*
Revenue$495 to $503 million
Revenue Less Ancillary Services$479 to $485 million
Adjusted EBITDA**$76 to $80 million


ย Fourth Quarter 2024*
Revenue$121 to $129 million
Revenue Less Ancillary Services$118 to $124 million
Adjusted EBITDA**$15 to $19 million


*The Company has assumed foreign exchange rates prevailing as of September 30, 2024.

**Flywire has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net income (loss) or to forecasted GAAP income (loss) before income taxes within this earnings release because Flywire is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. These items include, but are not limited to income taxes which are directly impacted by unpredictable fluctuations in the market price of Flywire's stock.

These statements are forward-looking and actual results may differ materially. Refer to the โ€œSafe Harbor Statementโ€ below for information on the factors that could cause Flywireโ€™s actual results to differ materially from these forward-looking statements.

Conference Call

The Company will host a conference call to discuss third quarter 2024 financial results today at 5:00 pm ET. Hosting the call will be Mike Massaro, CEO, Rob Orgel, President and COO, and Cosmin Pitigoi, CFO. The conference call can be accessed live via webcast from the Company's investor relations website at https://ir.flywire.com/. A replay will be available on the investor relations website following the call.

Note Regarding Share Repurchase Program

Repurchases under the Companyโ€™s share repurchase program (the Repurchase Program) may be made from time to time through open market purchases, in privately negotiated transactions or by other means, including through the use of trading plans intended to qualify under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, in accordance with applicable securities laws and other restrictions, including Rule 10b-18. The timing, value and number of shares repurchased will be determined by the Company in its discretion and will be based on various factors, including an evaluation of current and future capital needs, current and forecasted cash flows, the Companyโ€™s capital structure, cost of capital and prevailing stock prices, general market and economic conditions, applicable legal requirements, and compliance with covenants in the Companyโ€™s credit facility that may limit share repurchases based on defined leverage ratios. The Repurchase Program does not obligate the Company to purchase a specific number of, or any, shares. The Repurchase Program does not expire and may be modified, suspended or terminated at any time without notice at the Companyโ€™s discretion.

Key Operating Metrics and Non-GAAP Financial Measures

Flywire uses non-GAAP financial measures to supplement financial information presented on a GAAP basis. The Company believes that excluding certain items from its GAAP results allows management to better understand its consolidated financial performance from period to period and better project its future consolidated financial performance as forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, Flywire believes these non-GAAP financial measures provide its stakeholders with useful information to help them evaluate the Companyโ€™s operating results by facilitating an enhanced understanding of the Companyโ€™s operating performance and enabling them to make more meaningful period to period comparisons. There are limitations to the use of the non-GAAP financial measures presented here. Flywireโ€™s non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in Flywireโ€™s industry, may calculate non-GAAP financial measures differently, limiting the usefulness of those measures for comparative purposes.

Flywire uses supplemental measures of its performance which are derived from its consolidated financial information, but which are not presented in its consolidated financial statements prepared in accordance with GAAP. These non-GAAP financial measures include the following:

  • Revenue Less Ancillary Services. Revenue Less Ancillary Services represents the Companyโ€™s consolidated revenue in accordance with GAAP after excluding (i) pass-through cost for printing and mailing services and (ii) marketing fees. The Company excludes these amounts to arrive at this supplemental non-GAAP financial measure as it views these services as ancillary to the primary services it provides to its clients.
  • Adjusted Gross Profit and Adjusted Gross Margin. Adjusted gross profit represents Revenue Less Ancillary Services less cost of revenue adjusted to (i) exclude pass-through cost for printing services, (ii) offset marketing fees against costs incurred and (iii) exclude depreciation and amortization, including accelerated amortization on the impairment of customer set-up costs tied to technology integration. Adjusted Gross Margin represents Adjusted Gross Profit divided by Revenue Less Ancillary Services. Management believes this presentation supplements the GAAP presentation of Gross Margin with a useful measure of the gross margin of the Companyโ€™s payment-related services, which are the primary services it provides to its clients.
  • Adjusted EBITDA. Adjusted EBITDA represents EBITDA further adjusted by excluding (i) stock-based compensation expense and related payroll taxes, (ii) the impact from the change in fair value measurement for contingent consideration associated with acquisitions,(iii) gain (loss) from the remeasurement of foreign currency, (iv) indirect taxes related to intercompany activity, (v) acquisition related transaction costs, and (vi) employee retention costs, such as incentive compensation, associated with acquisition activities. Management believes that the exclusion of these amounts to calculate Adjusted EBITDA provides useful measures for period-to-period comparisons of the Companyโ€™s business.
  • Revenue Less Ancillary Services at Constant Currency. Revenue Less Ancillary Services at Constant Currency represents Revenue Less Ancillary Services adjusted to show presentation on a constant currency basis. The constant currency information presented is calculated by translating current period results using prior period weighted average foreign currency exchange rates. Flywire analyzes Revenue Less Ancillary Services on a constant currency basis to provide a comparable framework for assessing how the business performed excluding the effect of foreign currency fluctuations.
  • Non-GAAP Operating Expenses - Non-GAAP Operating Expenses represents GAAP Operating Expenses adjusted by excluding (i) stock-based compensation expense and related payroll taxes, (ii) depreciation and amortization, (iii) acquisition related transaction costs, if applicable, (iv) employee retention costs, such as incentive compensation, associated with acquisition activities and (v) the impact from the change in fair value measurement for contingent consideration associated with acquisitions.

These non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for the Companyโ€™s revenue, gross profit, gross margin or net income (loss), or operating expenses prepared in accordance with GAAP and should be read only in conjunction with financial information presented on a GAAP basis. Reconciliations of Revenue Less Ancillary Services, Revenue Less Ancillary Services at Constant Currency, Adjusted Gross Profit, Adjusted Gross Margin, Adjusted EBITDA and non-GAAP Operating Expenses to the most directly comparable GAAP financial measure are presented below. Flywire encourages you to review these reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future fiscal periods, Flywire may exclude such items and may incur income and expenses similar to these excluded items. Flywire has not provided a quantitative reconciliation of forecasted Adjusted EBITDA to forecasted GAAP net income (loss) or to forecasted GAAP income (loss) before income taxes within this earnings release because it is unable, without making unreasonable efforts, to calculate certain reconciling items with confidence. These items include but are not limited to income taxes which are directly impacted by unpredictable fluctuations in the market price of Flywire's stock.

About Flywire

Flywire is a global payments enablement and software company. Flywire combines its proprietary global payments network, next-gen payments platform and vertical-specific software to deliver the most important and complex payments for its clients and their customers.

Flywire leverages its vertical-specific software and payments technology to deeply embed within the existing A/R workflows for its clients across the education, healthcare and travel vertical markets, as well as in key B2B industries. Flywire also integrates with leading ERP systems, so organizations can optimize the payment experience for their customers while eliminating operational challenges.

Flywire supports more than 4,000* clients with diverse payment methods in more than 140 currencies across 240 countries and territories around the world. Flywire is headquartered in Boston, MA, USA with additional offices around the globe. For more information, visit www.flywire.com. Follow Flywire on X (formerly known as Twitter), LinkedIn and Facebook.

*excludes clients acquired from the Invoiced acquisition

Safe Harbor Statement

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding Flywireโ€™s future operating results and financial position, Flywireโ€™s business strategy and plans, market growth, and Flywireโ€™s objectives for future operations. Flywire intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terms such as, but not limited to, โ€œbelieve,โ€ โ€œmay,โ€ โ€œwill,โ€ โ€œpotentially,โ€ โ€œestimate,โ€ โ€œcontinue,โ€ โ€œanticipate,โ€ โ€œintend,โ€ โ€œcould,โ€ โ€œwould,โ€ โ€œproject,โ€ โ€œtarget,โ€ โ€œplan,โ€ โ€œexpect,โ€ or the negative of these terms, and similar expressions intended to identify forward-looking statements. Such forward-looking statements are based upon current expectations that involve risks, changes in circumstances, assumptions, and uncertainties. Important factors that could cause actual results to differ materially from those reflected in Flywire's forward-looking statements include, among others, Flywireโ€™s future financial performance, including its expectations regarding Revenue, Revenue Less Ancillary Services, and Adjusted EBITDA and foreign exchange rates. Risks that may cause actual results to differ materially from these forward looking statements include, but are not limited to: Flywireโ€™s ability to execute its business plan and effectively manage its growth; Flywireโ€™s cross-border expansion plans and ability to expand internationally; anticipated trends, growth rates, and challenges in Flywireโ€™s business and in the markets in which Flywire operates; the sufficiency of Flywireโ€™s cash and cash equivalents to meet its liquidity needs; political, economic, foreign currency exchange rate, inflation, legal, social and health risks, that may affect Flywireโ€™s business or the global economy; Flywireโ€™s beliefs and objectives for future operations; Flywireโ€™s ability to develop and protect its brand; Flywireโ€™s ability to maintain and grow the payment volume that it processes; Flywireโ€™s ability to further attract, retain, and expand its client base; Flywireโ€™s ability to develop new solutions and services and bring them to market in a timely manner; Flywireโ€™s expectations concerning relationships with third parties, including financial institutions and strategic partners; the effects of increased competition in Flywireโ€™s markets and its ability to compete effectively; recent and future acquisitions or investments in complementary companies, products, services, or technologies; Flywireโ€™s ability to enter new client verticals, including its relatively new business-to-business sector; Flywireโ€™s expectations regarding anticipated technology needs and developments and its ability to address those needs and developments with its solutions; Flywireโ€™s expectations regarding its ability to meet existing performance obligations and maintain the operability of its solutions; Flywireโ€™s expectations regarding the effects of existing and developing laws and regulations, including with respect to payments and financial services, taxation, privacy and data protection; economic and industry trends, projected growth, or trend analysis; the effects of global events and geopolitical conflicts, including without limitation the continuing hostilities in Ukraine and involving Israel; Flywireโ€™s ability to adapt to changes in U.S. federal income or other tax laws or the interpretation of tax laws, including the Inflation Reduction Act of 2022; Flywireโ€™s ability to attract and retain qualified employees; Flywireโ€™s ability to maintain, protect, and enhance its intellectual property; Flywireโ€™s ability to maintain the security and availability of its solutions; the increased expenses associated with being a public company; the future market price of Flywireโ€™s common stock; and other factors that are described in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of Flywire's Annual Report on Form 10-K for the year ended December 31, 2023, and Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, which are on file with the Securities and Exchange Commission (SEC) and available on the SEC's website at https://www.sec.gov/. Additional factors may be described in those sections of Flywireโ€™s Quarterly Report on Form 10-Q for the quarter ended September 30, 2024, expected to be filed with the SEC in the fourth quarter of 2024. The information in this release is provided only as of the date of this release, and Flywire undertakes no obligation to update any forward-looking statements contained in this release on account of new information, future events, or otherwise, except as required by law.

Contacts

Investor Relations:
Masha Kahn
ir@Flywire.com

Media:
Sarah King
Media@Flywire.com

Condensed Consolidated Statements of Operations and Comprehensive Loss
(Unaudited) (Amounts in thousands, except share and per share amounts)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย Three Months Ended
September 30,
ย Nine Months Ended
September 30,
ย 2024
ย 2023
ย 2024
ย 2023
Revenue$ย 156,815ย ย $ย 123,323ย ย $ย 374,594ย ย $ย 302,549ย 
Costs and operating expenses:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Payment processing services costsย 54,557ย ย ย 42,900ย ย ย 136,106ย ย ย 110,559ย 
Technology and developmentย 16,695ย ย ย 14,591ย ย ย 49,266ย ย ย 45,130ย 
Selling and marketingย 34,228ย ย ย 27,084ย ย ย 96,082ย ย ย 78,791ย 
General and administrativeย 31,065ย ย ย 26,862ย ย ย 94,620ย ย ย 79,559ย 
Total costs and operating expensesย 136,545ย ย ย 111,437ย ย ย 376,074ย ย ย 314,039ย 
Income (loss) from operations$20,270ย ย $11,886ย ย $ย ย (1,480)ย $ย (11,490)
Other income (expense):ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest expenseย (128)ย ย (99)ย ย (403)ย ย (280)
Interest incomeย 4,970ย ย ย 3,841ย ย ย 16,568ย ย ย 7,711ย 
Gain (loss) from remeasurement of foreign currencyย 5,457ย ย ย (4,233)ย ย 2,079ย ย ย (3,518)
Total other income (expense), netย 10,299ย ย ย (491)ย ย 18,244ย ย ย 3,913ย 
Income (loss) before provision for income taxesย 30,569ย ย ย 11,395ย ย ย 16,764ย ย ย (7,577)
Provision (benefit) for income taxesย (8,327)ย ย 752ย ย ย (2,035)ย ย 2,276ย 
Net Income (Loss)$38,896ย ย $10,643ย ย $ย 18,799ย ย $(9,853)
Foreign currency translation adjustmentย 4,904ย ย ย (2,581)ย ย 3,736ย ย ย (499)
Unrealized gains (losses) on available-for-sale debt securities, net$702ย ย $โ€”ย ย $ย $ 649ย ย $ย โ€”ย 
Total other comprehensive income (loss)$5,606ย ย $ย (2,581)ย ย $ย 4,385ย ย $(499)
Comprehensive income (loss)$44,502ย ย $ย 8,062ย ย $ย 23,184ย ย $(10,352)
Net income (loss) attributable to common stockholders - basic and diluted$38,896ย ย $10,643ย ย $ย 18,799ย ย $(9,853)
Net income (loss) per share attributable to common stockholders - basic$0.31ย ย $ย 0.09ย ย $ย 0.15ย ย $(0.09)
Net income (loss) per share attributable to common stockholders - diluted$0.30ย ย $0.08ย ย $ย 0.15ย ย $(0.09)
Weighted average common shares outstanding - basicย 124,887,591ย ย ย 116,492,191ย ย ย 124,204,873ย ย ย 112,495,539ย 
Weighted average common shares outstanding - dilutedย 129,155,010ย ย ย 125,480,393ย ย ย 129,321,573ย ย ย 112,495,539ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Condensed Consolidated Balance Sheets
(Unaudited) (Amounts in thousands, except share amounts)
ย ย ย ย 
ย September 30,ย December 31,
ย 2024
ย 2023
Assetsย ย ย 
Current assets:ย ย ย 
Cash and cash equivalents$565,035ย ย $654,608ย 
Short-term investmentsย 116,091ย ย ย โ€”ย 
Accounts receivable, netย 27,510ย ย ย 18,215ย 
Unbilled receivables, netย 11,659ย ย ย 10,689ย 
Funds receivable from payment partnersย 130,391ย ย ย 113,945ย 
Prepaid expenses and other current assetsย 24,847ย ย ย 18,227ย 
Total current assetsย 875,533ย ย ย 815,684ย 
Long-term investmentsย 40,357ย ย ย โ€”ย 
Property and equipment, netย 17,684ย ย ย 15,134ย 
Intangible assets, netย 126,966ย ย ย 108,178ย 
Goodwillย 156,292ย ย ย 121,646ย 
Other assetsย 23,200ย ย ย 19,089ย 
Total assets$1,240,032ย ย $1,079,731ย 
ย ย ย ย 
Liabilities and Stockholdersโ€™ Equityย ย ย 
Current liabilities:ย ย ย 
Accounts payable$23,182ย ย $12,587ย 
Funds payable to clientsย 298,239ย ย ย 210,922ย 
Accrued expenses and other current liabilitiesย 46,227ย ย ย 43,315ย 
Deferred revenueย 7,692ย ย ย 6,968ย 
Total current liabilitiesย 375,340ย ย ย 273,792ย 
Deferred tax liabilitiesย 15,573ย ย ย 15,391ย 
Other liabilitiesย 5,874ย ย ย 4,431ย 
Total liabilitiesย 396,787ย ย ย 293,614ย 
Commitments and contingencies (Note 16)ย ย ย 
Stockholdersโ€™ equity:ย ย ย 
Preferred stock, $0.0001 par value; 10,000,000 shares authorized as of September 30, 2024 and December 31, 2023; and no shares issued and outstanding as of September 30, 2024 and December 31, 2023ย โ€”ย ย ย โ€”ย 
Voting common stock, $0.0001 par value; 2,000,000,000 shares authorized as of September 30, 2024 and December 31, 2023; 126,156,494 shares issued and 122,575,857 shares outstanding as of September 30, 2024; 123,010,207 shares issued and 120,695,162 shares outstanding as of December 31, 2023ย 13
ย ย ย 11ย 
Non-voting common stock, $0.0001 par value; 10,000,000 shares authorized as of September 30, 2024 and December 31, 2023; 1,873,320 shares issued and outstanding as of September 30, 2024 and December 31, 2023ย โ€”ย ย ย 1ย 
Treasury voting common stock, 3,580,637 and 2,315,045 shares as of September 30, 2024 and December 31, 2023, respectively, held at costย (23,851)ย ย (747)
Additional paid-in capitalย 1,016,349ย ย ย 959,302ย 
Accumulated other comprehensive incomeย 5,705ย ย ย 1,320ย 
Accumulated deficitย (154,971)ย ย (173,770)
Total stockholdersโ€™ equityย 843,245ย ย ย 786,117ย 
Total liabilities and stockholdersโ€™ equity$1,240,032ย ย $1,079,731ย 
ย ย ย ย 


Condensed Consolidated Statement of Cash Flows
(Unaudited) (Amounts in thousands)
ย ย ย ย 
ย Nine Months Ended September 30,
ย ย 2024ย ย ย 2023ย 
Cash flows from operating activities:ย ย ย 
Net income (loss)$18,799ย ย $(9,853)
Adjustments to reconcile net loss to net cash used in operating activities:ย ย ย 
Depreciation and amortizationย 12,709ย ย ย 11,774ย 
Stock-based compensation expenseย 48,396ย ย ย 31,299ย 
Amortization of deferred contract costsย 826ย ย ย 367ย 
Change in fair value of contingent considerationย (988)ย ย 380ย 
Deferred tax provision (benefit)ย (6,600)ย ย (896)
Provision for uncollectible accountsย (124)ย ย 525ย 
Non-cash interest expenseย 184ย ย ย 242ย 
Accretion of discounts on investments, net of amortization of premiumsย (1,051)ย ย โ€”ย 
Changes in operating assets and liabilities, net of acquisitions:ย ย ย 
Accounts receivableย (9,058)ย ย (4,979)
Unbilled receivablesย (970)ย ย (1,511)
Funds receivable from payment partnersย (16,446)ย ย (17,529)
Prepaid expenses, other current assets and other assetsย (7,184)ย ย (4,536)
Funds payable to clientsย 87,318ย ย ย 8,163ย 
Accounts payable, accrued expenses and other current liabilitiesย 8,445ย ย ย 10,148ย 
Contingent considerationย โ€”ย ย ย (467)
Other liabilitiesย (1,017)ย ย (882)
Deferred revenueย (312)ย ย (1,368)
Net cash provided by operating activitiesย 132,927ย ย ย 20,877ย 
ย ย ย ย 
Cash flows from investing activities:ย ย ย 
Acquisition of businesses, net of cash acquiredย (45,438)ย ย โ€”ย 
Purchase of debt securitiesย (160,629)ย ย โ€”ย 
Proceeds from the maturity and sale of short-term and long-term investmentsย 5,879ย ย ย โ€”ย 
Capitalization of internally developed softwareย (4,581)ย ย (4,148)
Purchases of property and equipmentย (823)ย ย (943)
Net cash used in investing activitiesย (205,592)ย ย (5,091)
Cash flows from financing activities:ย ย ย 
Proceeds from issuance of common stock under public offering, net of underwriter discounts and commissionsย โ€”ย ย ย 261,119ย 
Payments of costs related to public offeringย โ€”ย ย ย (447)
Payment of debt issuance costsย (783)ย ย โ€”ย 
Contingent consideration paid for acquisitionsย โ€”ย ย ย (1,207)
Purchases of treasury stockย (22,883)ย ย โ€”ย 
Proceeds from the issuance of stock under Employee Stock Purchase Planย 3,108ย ย ย 2,691ย 
Proceeds from exercise of stock optionsย 3,956ย ย ย 8,519ย 
Net cash provided by (used in) financing activitiesย (16,602)ย ย 270,675ย 
Effect of exchange rates changes on cash and cash equivalentsย (306)ย ย 567ย 
Net increase (decrease) in cash, cash equivalents and restricted cashย (89,573)ย ย 287,028ย 
Cash, cash equivalents and restricted cash, beginning of year$654,608ย ย $351,177ย 
Cash, cash equivalents and restricted cash, end of year$565,035ย ย $638,205ย 
ย ย ย ย 


Reconciliation of Non-GAAP Financial Measures
(Unaudited) (Amounts in millions, except percentages)
ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
September 30,
ย Nine Months Ended
September 30,
ย ย 2024ย 2023ย 2024ย 2023
Revenueย $156.8ย ย $123.3ย ย $374.6ย ย $302.5ย 
Adjusted to exclude gross up for:ย ย ย ย ย ย ย ย 
Pass-through cost for printing and mailingย ย (4.2)ย ย (5.2)ย ย (11.4)ย ย (15.4)
Marketing feesย ย (1.2)ย ย (1.3)ย ย (1.7)ย ย (1.8)
Revenue Less Ancillary Servicesย $151.4ย ย $116.8ย ย $361.5ย ย $285.3ย 
Payment processing services costsย ย 54.6ย ย ย 42.9ย ย ย 136.1ย ย ย 110.6ย 
Hosting and amortization costs within technology and development expensesย ย 1.9ย ย ย 2.0ย ย ย 5.8ย ย ย 6.5ย 
Cost of Revenueย $56.5ย ย $44.9ย ย $141.9ย ย $117.1ย 
Adjusted to:ย ย ย ย ย ย ย ย 
Exclude printing and mailing costsย ย (4.2)ย ย (5.2)ย ย (11.4)ย ย (15.4)
Offset marketing fees against related costsย ย (1.2)ย ย (1.3)ย ย (1.7)ย ย (1.8)
Exclude depreciation and amortizationย ย (1.6)ย ย (1.7)ย ย (4.6)ย ย (5.0)
Adjusted Cost of Revenueย $49.5ย ย $36.7ย ย $124.2ย ย $94.9ย 
Gross Profitย $100.3ย ย $78.4ย ย $232.7ย ย $185.4ย 
Gross Marginย ย 64.0%ย ย 63.6%ย ย 62.1%ย ย 61.3%
Adjusted Gross Profitย $101.9ย ย $80.1ย ย $237.3ย ย $190.4ย 
Adjusted Gross Marginย ย 67.3%ย ย 68.6%ย ย 65.5%ย ย 66.7%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
September 30, 2024
ย Nine Months Ended
September 30, 2024
ย ย Transactionย Platform and
Other Revenues
ย Revenueย Transactionย Platform and
Other Revenues
ย Revenue
Revenueย $134.4ย ย $22.4ย ย $156.8ย ย $314.9ย ย $59.6ย ย $374.6ย 
Adjusted to exclude gross up for:ย ย ย ย ย ย ย ย ย ย ย ย 
Pass-through cost for printing and mailingย ย โ€”ย ย ย (4.2)ย ย (4.2)ย ย โ€”ย ย ย (11.4)ย ย (11.4)
Marketing feesย ย (1.2)ย ย โ€”ย ย ย (1.2)ย ย (1.7)ย ย โ€”ย ย ๏ฟฝ๏ฟฝ(1.7)
Revenue Less Ancillary Servicesย $133.2ย ย $18.2ย ย $151.4ย ย $313.2ย ย $48.2ย ย $361.5ย 
Percentage of Revenueย ย 85.7%ย ย 14.3%ย ย 100.0%ย ย 84.1%ย ย 15.9%ย ย 100.0%
Percentage of Revenue Less Ancillary Servicesย ย 88.0%ย ย 12.0%ย ย 100.0%ย ย 86.6%ย ย 13.3%ย ย 100.0%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
September 30, 2023
ย Nine Months Ended
September 30, 2023
ย ย Transactionย Platform and
Other Revenues
ย Revenueย Transactionย Platform and
Other Revenues
ย Revenue
Revenueย $104.6ย ย $18.7ย ย $123.3ย ย $247.7ย ย $54.8ย ย $302.5ย 
Adjusted to exclude gross up for:ย ย ย ย ย ย ย ย ย ย ย ย 
Pass-through cost for printing and mailingย ย โ€”ย ย ย (5.2)ย ย (5.2)ย ย โ€”ย ย ย (15.4)ย ย (15.4)
Marketing feesย ย (1.3)ย ย โ€”ย ย ย (1.3)ย ย (1.8)ย ย โ€”ย ย ย (1.8)
Revenue Less Ancillary Servicesย $103.3ย ย $13.5ย ย $116.8ย ย $245.9ย ย $39.4ย ย $285.3ย 
Percentage of Revenueย ย 84.8%ย ย 15.2%ย ย 100.0%ย ย 81.9%ย ย 18.1%ย ย 100.0%
Percentage of Revenue Less Ancillary Servicesย ย 88.4%ย ย 11.6%ย ย 100.0%ย ย 86.2%ย ย 13.8%ย ย 100.0%
ย ย ย ย ย ย ย ย ย ย ย ย ย 
Revenue Less Ancillary Services at Constant Currency:ย ย ย ย ย ย ย ย ย ย ย ย ย 
(unaudited) (in millions)ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
September 30,
ย ย ย Nine Months Ended
September 30,
ย ย 
ย ย 2024
ย 2023
ย Growth Rateย 2024
ย 2023
ย Growth Rate
Revenueย $156.8ย ย $123.3ย ย ย 27%ย $374.6ย ย $302.5ย ย ย 24%
Ancillary servicesย ย (5.4)ย ย (6.5)ย ย ย ย (13.1)ย ย (17.2)ย ย 
Revenue Less Ancillary Servicesย ย 151.4ย ย ย 116.8ย ย ย 30%ย ย 361.5ย ย ย 285.3ย ย ย 27%
Effects of foreign currency rate fluctuationsย ย (1.9)ย ย โ€”ย ย ย ย ย (1.2)ย ย โ€”ย ย ย 
Revenue Less Ancillary Services at Constant Currencyย $149.5ย ย $116.8ย ย ย 28%ย $360.3ย ย $285.3ย ย ย 26%
ย ย ย ย ย ย ย ย ย ย ย ย ย 


EBITDA and Adjusted EBITDAย ย ย ย ย ย ย ย 
(Unaudited) (in millions)ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
September 30,
ย Nine Months Ended
September 30,
ย ย 
2024
ย 
2023
ย 
2024
ย 
2023
Net income (loss)ย $38.9ย ย $10.6ย ย $18.8ย ย $(9.9)
Interest expenseย ย 0.1ย ย ย 0.1ย ย ย 0.4ย ย ย 0.3ย 
Interest incomeย ย (5.0)ย ย (3.8)ย ย (16.6)ย ย (7.7)
(Benefit from) provision for income taxesย ย (8.3)ย ย 0.8ย ย ย (2.0)ย ย 2.3ย 
Depreciation and amortizationย ย 4.6ย ย ย 4.0ย ย ย 13.5ย ย ย 12.1ย 
EBITDAย ย 30.3ย ย ย 11.7ย ย ย 14.1ย ย ย (2.9)
Stock-based compensation expense and related taxesย ย 16.4ย ย ย 11.6ย ย ย 49.0ย ย ย 32.3ย 
Change in fair value of contingent considerationย ย (0.1)ย ย โ€”ย ย ย (1.0)ย ย 0.4ย 
(Gain) loss from remeasurement of foreign currencyย ย (5.5)ย ย 4.2ย ย ย (2.1)ย ย 3.5ย 
Indirect taxes related to intercompany activityย ย 0.1ย ย ย 0.1ย ย ย 0.2ย ย ย 0.2ย 
Acquisition related transaction costsย ย 0.5ย ย ย โ€”ย ย ย 0.5ย ย ย โ€”ย 
Acquisition related employee retention costsย ย 0.5ย ย ย (0.1)ย ย 0.5ย ย ย 0.8ย 
Adjusted EBITDAย $42.2ย ย $27.5ย ย $61.2ย ย $34.3ย 
ย ย ย ย ย ย ย ย ย 


Reconciliation of Non-GAAP Operating Expenses
(Unaudited) (in millions)
ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended
September 30,
ย Nine Months Ended
September 30,
(in millions)ย 2024ย 2023ย 2024ย 2023
GAAP Technology and developmentย $16.7ย ย $14.6ย ย $49.3ย ย $45.1ย 
(-) Stock-based compensation expense and related taxesย ย (3.1)ย ย (2.4)ย ย (8.6)ย ย (6.7)
(-) Depreciation and amortizationย ย (1.7)ย ย (2.1)ย ย (5.3)ย ย (6.1)
(-) Acquisition related employee retention costsย ย โ€”ย ย ย (0.1)ย ย โ€”ย ย ย (0.8)
Non-GAAP Technology and developmentย $11.9ย ย $10.0ย ย $35.4ย ย $31.5ย 
ย ย ย ย ย ย ย ย 
GAAP Selling and marketingย $34.2ย ย $27.1ย ย $96.1ย ย $78.8ย 
(-) Stock-based compensation expense and related taxesย ย (4.6)ย ย (3.1)ย ย (13.6)ย ย (9.2)
(-) Depreciation and amortizationย ย (2.1)ย ย (1.3)ย ย (6.0)ย ย (3.9)
(-) Acquisition related employee retention costsย ย (0.5)ย ย โ€”ย ย ย (0.5)ย ย (0.2)
Non-GAAP Selling and marketingย $27.0ย ย $22.7ย ย $76.0ย ย $65.5ย 
ย ย ย ย ย ย ย ย 
GAAP General and administrativeย $31.1ย ย $26.9ย ย $94.6ย ย $79.6ย 
(-) Stock-based compensation expense and related taxesย ย (8.7)ย ย (6.1)ย ย (26.8)ย ย (16.4)
(-) Depreciation and amortizationย ย (0.7)ย ย (0.6)ย ย (2.2)ย ย (2.1)
(-) Change in fair value of contingent considerationย ย 0.1ย ย ย โ€”ย ย ย 1.0ย ย ย (0.4)
(-) Acquisition related transaction costsย ย (0.5)ย ย โ€”ย ย ย (0.5)ย ย โ€”ย 
Non-GAAP General and administrativeย $21.3ย ย $20.2ย ย $66.1ย ย $60.7ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Guidanceย 
(in millions)ย ย ย ย ย ย ย 
ย Three Months Ended
December 31, 2024
ย Year Ended
December 31, 2024
ย Lowย Highย Lowย High
ย ย ย ย ย ย ย ย 
Revenue$121.0ย ย $129.0ย ย $495.0ย ย $503.0ย 
Adjusted to exclude gross up for:ย ย ย ย ย ย ย 
Pass through cost for printing and mailingย (2.7)ย ย (4.5)ย ย (14.0)ย ย (15.8)
Marketing feesย (0.3)ย ย (0.5)ย ย (2.0)ย ย (2.2)
Revenue Less Ancillary Services$118.0ย ย $124.0ย ย $479.0ย ย $485.0ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Adjusted EBITDA$15.0ย ย $19.0ย ย $76.0ย ย $80.0ย 
ย ย ย ย ย ย ย ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  247.38
+1.09 (0.44%)
AAPL  259.37
+0.33 (0.13%)
AMD  203.17
-1.51 (-0.74%)
BAC  55.85
-0.33 (-0.59%)
GOOG  329.14
+3.13 (0.96%)
META  653.06
+7.00 (1.08%)
MSFT  479.28
+1.17 (0.24%)
NVDA  184.86
-0.18 (-0.10%)
ORCL  198.52
+9.37 (4.95%)
TSLA  445.01
+9.21 (2.11%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article