FiscalNote Reports First Quarter 2025 Financial Results

First Quarter 2025 Revenue and Adjusted EBITDA Exceed Forecasts, Reflecting Continued Progress on Path to Sustained Growth and Profitability

FY25 Guidance Reaffirmed and Second Quarter 2025 Forecast Established, Indicating Accelerating Momentum from Product-Led Growth Strategy, Ongoing Operational Discipline, and Continued Targeted Investments in Future Organic Growth Drivers

Continues Business Streamlining; Closes Divestiture of Oxford Analytica and Dragonfly Intelligence and Announces Agreement to Sell TimeBase, Enabling Further Strengthening of Balance Sheet

Board of Directors Continues to Review All Strategic Options Available to the Company to Maximize Shareholder Value

Company to Host Conference Call Today at 5:00 PM EDT

FiscalNote Holdings, Inc. (NYSE: NOTE) (“FiscalNote” or the “Company”), the leading AI-driven enterprise SaaS technology provider of policy and global intelligence, today reported financial results for the first quarter ended March 31, 2025.

The Company reported strong results in the quarter with $27.5 million in total revenues and $2.8 million of adjusted EBITDA(1), both exceeding expectations. This performance was driven by diligent expense management and the ongoing impact of efficiency initiatives previously put in place, resulting in improving operating leverage and therefore expanding adjusted EBITDA and adjusted EBITDA margins.

In addition, and as announced last week, the Company reaffirmed its guidance for full year 2025. Notwithstanding the financial impact of the recently announced divestiture of the Australia-based subsidiary, TimeBase, the Company continues to project total revenues of $94-$100 million and adjusted EBITDA of $10-$12 million. This reaffirmation reflects the Company’s continued confidence in its operating plan and execution, with accelerating performance in the second half of the year driven largely by recent investments in its core policy offering such as the launch of, and numerous enhancements to, its new PolicyNote platform. The Company also is seeing positive impacts from its operational streamlining and management restructuring earlier in the year.

Josh Resnik, CEO and President of FiscalNote, commented, “FiscalNote’s strong first quarter performance reflects disciplined execution as we focus on product-led growth, streamlining the organization, and reducing the Company’s debt. Our numerous product launches and enhancements, paired with improved execution across teams, are the building blocks of long term sustainable growth, along with expanding adjusted EBITDA margins and continued debt reduction. Reaffirming our full-year 2025 guidance underscores our confidence that this focus on product innovation and operating discipline is positioning the Company for accelerating, durable growth in the quarters ahead.”

First Quarter 2025 Financial Highlights(2)

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

 

($ in millions)

 

 

2025

 

 

 

 

2024

 

 

 

% Change

 

 

Total Revenues (formerly "GAAP Revenue")

 

$

27.5

 

 

 

$

32.1

 

 

 

(14

)

%

Subscription Revenue as % of Total Revenues

 

 

92

 

%

 

 

92

 

%

 

-

 

 

Gross Profit

 

$

20.5

 

 

 

$

24.9

 

 

 

(18

%

Gross Margin

 

 

75

 

%

 

 

77

 

%

 

(200

)

bps

Adjusted Gross Profit (1)

 

$

24.1

 

 

 

$

27.3

 

 

 

(12

)

%

Adjusted Gross Margin (1)

 

 

87

 

%

 

 

85

 

%

 

200

 

bps

Net (Loss) Income

 

$

(4.3

)

 

 

$

50.6

 

 

 

 

 

*

Adjusted EBITDA (1)

 

$

2.8

 

 

 

$

1.2

 

 

 

 

 

*

Adjusted EBITDA Margin (1)

 

 

10

 

%

 

 

4

 

%

 

600

 

bps

Cash and Cash Equivalents

 

$

46.9

 

 

 

$

44.5

 

 

 

 

 

 

bps - Basis Points

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* - percentage change is greater than +/- 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Note - All amounts for the three months ended March 31, 2025 and March 31, 2024 include contributions from the Oxford Analytica and Dragonfly Intelligence businesses, which the Company divested on March 31, 2025. Similarly, all amounts for the three months ended March 31, 2024 include contributions from the Board.org and Aicel businesses, which the Company divested on March 11, 2024 and October 31, 2024, respectively.

First Quarter 2025 and Recent Operational Highlights

  • Unveiled in January PolicyNote, the Company’s new AI-focused platform for policy and regulation, leveraging FiscalNote’s breadth and depth of data as well as its proprietary policy analysis and AI technology via a consolidated user interface to drive deeper customer engagement, strengthen customer retention, accelerate future innovation, reduce ongoing maintenance costs, and expand long-term growth opportunities.
  • Launched in March a new AI-powered presidential actions widget to track the unprecedented volume of executive orders, expanding and broadening the policy intelligence capabilities of the PolicyNote platform while empowering organizations to stay ahead of fast moving White House actions.
  • Launched in March a new EU Defense and Space Policy vertical to enable customers to gain a critical edge in anticipating and responding to impactful EU-level policy shifts.
  • Enhanced in April the PolicyNote platform with the rapid launch of a dedicated Tariff Tracker to help organizations navigate highly volatile global trade policies.
  • Expanded in April the leadership team with key technology appointments to drive product-led growth and innovation in AI-powered policy management solutions.
  • Completed on March 31 the sale of Oxford Analytica and Dragonfly Intelligence to Dow Jones for total consideration of $40.0 million.
  • Announced in early May the signing of a definitive agreement to divest TimeBase, the Company’s Australia subsidiary, to Thomson Reuters for total consideration of $6.5 million, with a closing anticipated promptly following the receipt of antitrust clearance in Australia and other customary closing conditions.

First Quarter 2025 Financial Performance

Revenue(2)

 

 

(Unaudited)

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

($ in millions)

 

2025

 

 

2024

 

 

% Change

Subscription revenue

 

$

25.2

 

 

$

29.6

 

 

 

(15

)

%

Advisory, advertising, and other revenue

 

 

2.3

 

 

 

2.5

 

 

 

(8

)

%

Total revenues

 

$

27.5

 

 

$

32.1

 

 

 

(14

)

%

For Q1 2025, subscription revenue declined $4.4 million, or 15%, versus prior year, due principally to the impact of the Board.org and Aicel divestitures. Excluding the impact of Board.org and Aicel, subscription revenue decreased by $1.1 million, or 4%.

For Q1 2025, advisory, advertising, and other revenue decreased $0.2 million, or 8%, versus prior year, due primarily to the discontinuation of certain non-strategic products.

Key Performance Indicators(2)(3)

Management relies on key performance indicators (KPIs) in order to gauge the financial and operational condition of the Company. The following is a selection of such KPIs.

 

 

As of March 31,

 

 

 

 

($ in millions)

 

2025

 

 

2024

 

 

% Change

 

Annual Recurring Revenue (ARR)

 

$

87.7

 

 

$

109.6

 

 

(20

)%

Pro Forma ARR*

 

$

87.7

 

 

$

94.4

 

 

(7

)%

Net Revenue Retention (NRR)

 

 

93

%

 

 

96

%

 

(300) bps

 

Pro Forma NRR*

 

 

93

%

 

 

96

%

 

(300) bps

 

 

* - Pro Forma ARR and NRR adjusts prior periods for the impact of the divestiture of Board.org, Aicel, Oxford Analytica and Dragonfly Intelligence

As of March 31, 2025, ARR declined $21.9 million, or 20%, on an as reported basis, and $6.7 million, or 7%, on a proforma basis (excluding Board.org, Aicel Technologies, Oxford Analytica, and Dragonfly Intelligence), versus prior year, principally due to the impact of the divestitures that occurred across the twelve month reporting period and, to a lesser extent, other operational factors previously disclosed and addressed by the Company. The Company anticipated declines in these KPIs in Q1 and remains confident in a return to ARR growth in the second half of this year due to investment in product-led growth as well as the recent management changes and improvements in operations.

 

Operating Expenses(2)

 

 

(Unaudited)

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

($ in millions)

 

2025

 

 

2024

 

 

% Change

 

Cost of revenues, including amortization

 

$

7.0

 

 

$

7.2

 

 

 

(3

)%

Research and development

 

 

3.1

 

 

 

3.5

 

 

 

(11

)%

Sales and marketing

 

 

7.8

 

 

 

9.4

 

 

 

(18

)%

Editorial

 

 

4.8

 

 

 

4.7

 

 

 

2

%

General and administrative

 

 

16.3

 

 

 

16.1

 

 

 

1

%

Amortization of intangible assets

 

 

2.3

 

 

 

2.7

 

 

 

(15

)%

Total operating expenses

 

$

41.3

 

 

$

43.6

 

 

 

(5

)%

In Q1 2025, operating expenses decreased $2.3 million, or 5%, versus prior year, primarily due to the divestitures of Board.org and Aicel, ongoing operating efficiency measures, and the elimination of costs associated with sunset products. Excluding amortization expense, stock-based compensation, the impact of the sale of Board.org and Aicel, transaction costs, severance, and other non-cash charges, operating expenses decreased approximately $4 million, or 14%.

2025 Financial Forecast

The Company's financial forecast for 2025 incorporates the following considerations:

  • incremental cost savings related to ongoing operating discipline initiatives;
  • further reduction in debt service costs;
  • further sunsetting of non-core products;
  • pacing of the migration to PolicyNote and the anticipated sales and customer retention benefits expected to accrue from this new consolidated customer interface;
  • current market volatility, in particular in the private sector, where macroeconomic unpredictability is likely to impact corporate buying decisions and timelines over the course of the year; and
  • potential impact in the public sector due to changes in the federal government.

This forecast also:

  • reflects management's expectations based on the most recent information available and is subject to adjustment due to changes in business conditions across the year ended December 31, 2025; and
  • includes the contribution in the first quarter 2025 of approximately $4.0 million of revenues and approximately $1.0 million of adjusted EBITDA related to Oxford Analytica and Dragonfly Intelligence, two businesses that the Company divested on March 31, 2025.

Full Year 2025

The Company reaffirms its full year 2025 forecast of total revenues of $94 to $100 million and adjusted EBITDA(4) of $10 to $12 million.

2Q 2025

The Company provides a 2Q 2025 forecast of total revenues of $22 to $24 million and adjusted EBITDA(4) of ~$2 million.

Strategic Review

The Company’s Board of Directors, along with its advisors, continue to review the Company’s ongoing plans and evaluate all strategic value-maximizing options available to the Company. There can be no assurance that the strategic review will result in any transaction or other outcome. The Company has not set a timetable for completion of the review and does not intend to disclose developments or provide updates on the progress or status of the review unless and/or until it deems further disclosure is appropriate or required.

Conference Call and Webcast Information

Company management will host a conference call at 5:00 p.m. EDT today, Monday, May 12, 2025, to discuss these financial results.

LIVE

  • By phone
    • Dial for the U.S. or Canada 1 (800) 715-9871 or for International 1 (646) 307-1963 and enter the conference ID 7871199.
  • By webcast
    • Visit the Investor Relations section of the Company’s website.

REPLAY

  • By phone (available through Monday, May 19, 2025)
    • Dial for the U.S. or Canada 1 (800) 770-2030 or for International 1 (609) 800-9099 and enter the conference ID 7871199.
  • By webcast
    • Visit the Investor Relations section of the Company’s website.

Footnotes

(1)

Non-GAAP measure. See “Non-GAAP Financial Measures” and the reconciliation tables for the definitions and reconciliations of these non-GAAP financial measures to the most closely related GAAP financial measures.

(2)

All financial information incorporated within this press release is unaudited.

(3)

“Annual Recurring Revenue” and “Net Revenue Retention” are key performance indicators (KPIs). See “Key Performance Indicators” for the definitions and important disclosures related to these measures.

(4)

Because of the variability of items impacting net income and the unpredictability of future events, management is unable to reconcile without unreasonable effort the Company's forecasted adjusted EBITDA to a comparable GAAP measure. The unavailable information could have a significant impact on the non-GAAP measures.

About FiscalNote

FiscalNote (NYSE: NOTE) is the leading provider of AI-driven policy and regulatory intelligence solutions. By uniquely combining proprietary AI technology, comprehensive data, and decades of trusted analysis, FiscalNote helps customers efficiently manage political and business risk. Since 2013, FiscalNote has pioneered solutions that deliver critical insights, enabling effective decision making and giving organizations the competitive edge they need. Home to PolicyNote, CQ, Roll Call, VoterVoice, and many other industry-leading products and brands, FiscalNote serves thousands of customers worldwide with global offices in North America, Europe, Asia, and Australia. To learn more about FiscalNote and its suite of solutions, visit FiscalNote.com and follow @FiscalNote.

Safe Harbor Statement

Certain statements in this press release may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to future events or FiscalNote’s future financial or operating performance. For example, statements regarding FiscalNote’s financial outlook for future periods, expectations regarding profitability, capital resources and anticipated growth in the industry in which FiscalNote operates are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “pro forma,” “may,” “should,” “could,” “might,” “plan,” “possible,” “project,” “strive,” “budget,” “forecast,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “believe,” “predict,” “potential” or “continue,” or the negatives of these terms or variations of them or similar terminology.

Such forward-looking statements are subject to risks, uncertainties, and other important factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements.

Factors that may impact such forward-looking statements include:

  • FiscalNote's concentration of revenues from U.S. government agencies, changes in the U.S. government spending priorities, dependence on winning or renewing U.S. government contracts, delay, disruption or unavailability of funding on U.S. government contracts, and the U.S. government's right to modify, delay, curtail or terminate contracts;
  • FiscalNote's ability to successfully execute on its strategy to achieve and sustain organic growth through a focus on its core Policy business, including risks to FiscalNote's ability to develop, enhance, and integrate its existing platforms, products, and services, bring highly useful, reliable, secure and innovative products, product features and services to market, attract new customers, retain existing customers, expand its products and service offerings with existing customers, expand into geographic markets or identify other opportunities for growth;
  • FiscalNote's future capital requirements, as well as its ability to service its repayment obligations and maintain compliance with covenants and restrictions under its existing debt agreements;
  • demand for FiscalNote’s services and the drivers of that demand;
  • the impact of cost reduction initiatives undertaken by FiscalNote;
  • risks associated with international operations, including compliance complexity and costs, increased exposure to fluctuations in currency exchange rates, political, social and economic instability, potential imposition of new or novel taxes on digital or subscription sales on the platforms, products and services FiscalNote provides, and supply chain disruptions;
  • FiscalNote’s ability to introduce new features, integrations, capabilities, and enhancements to its products and services, as well as obtain and maintain accurate, comprehensive, or reliable data to support its products and services;
  • FiscalNote's reliance on third-party systems and data, its ability to integrate such systems and data with its solutions and its potential inability to continue to support integration;
  • FiscalNote’s ability to maintain and improve its methods and technologies, and anticipate new methods or technologies, for data collection, organization, and analysis to support its products and services;
  • potential technical disruptions, cyberattacks, security, privacy or data breaches or other technical or security incidents that affect FiscalNote’s networks or systems or those of its service providers;
  • competition and competitive pressures in the markets in which FiscalNote operates, including larger well-funded companies shifting their existing business models to become more competitive with FiscalNote;
  • FiscalNote’s ability to comply with laws and regulations in connection with selling products and services to U.S. and foreign governments and other highly regulated industries;
  • FiscalNote’s ability to retain or recruit key personnel;
  • FiscalNote’s ability to adapt its products and services for changes in laws and regulations or public perception, or changes in the enforcement of such laws, relating to artificial intelligence, machine learning, data privacy and government contracts;
  • adverse general economic and market conditions reducing spending on our products and services;
  • the outcome of any known and unknown litigation and regulatory proceedings;
  • FiscalNote’s ability to maintain public company-quality internal control over financial reporting; and
  • FiscalNote’s ability to protect and maintain its brands and other intellectual property rights.

These and other important factors discussed in FiscalNote’s SEC filings, including its most recent reports on Forms 10-K and 10-Q, particularly the "Risk Factors" sections of those reports, could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by FiscalNote and its management, are inherently uncertain. Nothing in this press release should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. FiscalNote undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

FiscalNote Holdings, Inc.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(unaudited)

(in thousands, except shares and per share data)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Revenues:

 

 

 

 

 

 

Subscription

 

$

25,232

 

 

$

29,626

 

Advisory, advertising, and other

 

 

2,279

 

 

 

2,486

 

Total revenues

 

 

27,511

 

 

 

32,112

 

Operating expenses: (1)

 

 

 

 

 

 

Cost of revenues, including amortization

 

 

6,984

 

 

 

7,244

 

Research and development

 

 

3,103

 

 

 

3,480

 

Sales and marketing

 

 

7,759

 

 

 

9,415

 

Editorial

 

 

4,798

 

 

 

4,660

 

General and administrative

 

 

16,298

 

 

 

16,076

 

Amortization of intangible assets

 

 

2,331

 

 

 

2,685

 

Transaction gains, net

 

 

-

 

 

 

(4

)

Total operating expenses

 

 

41,273

 

 

 

43,556

 

Operating loss

 

 

(13,762

)

 

 

(11,444

)

 

 

 

 

 

 

 

Gain on sale of businesses

 

 

(15,743

)

 

 

(71,599

)

Interest expense, net

 

 

5,127

 

 

 

7,362

 

Loss on debt extinguishment, net

 

 

1,784

 

 

 

-

 

Change in fair value of financial instruments

 

 

(671

)

 

 

527

 

Other expense, net

 

 

30

 

 

 

241

 

Net (loss) income before income taxes

 

 

(4,289

)

 

 

52,025

 

(Benefit) provision from income taxes

 

 

(39

)

 

 

1,426

 

Net (loss) income

 

 

(4,250

)

 

 

50,599

 

Other comprehensive income

 

 

301

 

 

 

5,591

 

Total comprehensive (loss) income

 

$

(3,949

)

 

$

56,190

 

 

 

 

 

 

 

 

Earnings (Loss) per share attributable to common shareholders:

 

Basic

 

$

(0.03

)

 

$

0.39

 

Diluted

 

$

(0.03

)

 

$

0.37

 

Weighted average shares used in computing earnings (loss) per share attributable to common shareholders:

 

Basic

 

 

151,289,278

 

 

 

130,712,032

 

Diluted

 

 

151,289,278

 

 

 

146,027,085

 

(1) Amounts include stock-based compensation expenses, as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Cost of revenues

 

$

15

 

 

$

101

 

Research and development

 

 

326

 

 

 

310

 

Sales and marketing

 

 

85

 

 

 

426

 

Editorial

 

 

66

 

 

 

100

 

General and administrative

 

 

2,883

 

 

 

5,238

 

FiscalNote Holdings, Inc.

Consolidated Balance Sheets

(in thousands, except shares, and par value)

 

 

 

(Unaudited)

 

 

 

 

 

 

March 31, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

41,730

 

 

$

28,814

 

Restricted cash

 

 

642

 

 

 

640

 

Short-term investments

 

 

4,526

 

 

 

5,796

 

Accounts receivable, net

 

 

11,122

 

 

 

13,465

 

Costs capitalized to obtain revenue contracts, net

 

 

2,692

 

 

 

3,016

 

Prepaid expenses

 

 

2,417

 

 

 

2,548

 

Other current assets

 

 

2,324

 

 

 

2,908

 

Total current assets

 

 

65,453

 

 

 

57,187

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

4,782

 

 

 

5,051

 

Capitalized software costs, net

 

 

12,468

 

 

 

15,099

 

Noncurrent costs capitalized to obtain revenue contracts, net

 

 

2,701

 

 

 

3,197

 

Operating lease assets

 

 

14,908

 

 

 

15,620

 

Goodwill

 

 

139,575

 

 

 

159,061

 

Customer relationships, net

 

 

34,625

 

 

 

41,717

 

Database, net

 

 

15,629

 

 

 

16,147

 

Other intangible assets, net

 

 

9,480

 

 

 

13,018

 

Other non-current assets

 

 

64

 

 

 

100

 

Total assets

 

$

299,685

 

 

$

326,197

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current maturities of long-term debt

 

$

9

 

 

$

36

 

Accounts payable and accrued expenses

 

 

9,557

 

 

 

8,462

 

Deferred revenue, current portion

 

 

35,942

 

 

 

35,253

 

Customer deposits

 

 

704

 

 

 

1,850

 

Operating lease liabilities, current portion

 

 

3,093

 

 

 

3,386

 

Other current liabilities

 

 

1,714

 

 

 

2,266

 

Total current liabilities

 

 

51,019

 

 

 

51,253

 

 

 

 

 

 

 

 

Long-term debt, net of current maturities

 

 

117,949

 

 

 

147,041

 

Deferred tax liabilities

 

 

861

 

 

 

1,934

 

Deferred revenue, net of current portion

 

 

617

 

 

 

222

 

Operating lease liabilities, net of current portion

 

 

21,775

 

 

 

22,490

 

Public and private warrant liabilities

 

 

2,612

 

 

 

2,458

 

Other non-current liabilities

 

 

3,436

 

 

 

2,968

 

Total liabilities

 

 

198,269

 

 

 

228,366

 

Commitment and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary equity (2,596,050 Class A Common Stock issued and outstanding at March 31, 2025)

 

 

2,719

 

 

 

-

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Class A Common stock ($0.0001 par value, 1,700,000,000 authorized, 143,756,376 and 142,794,386 issued and outstanding at March 31, 2025 and December 31, 2024, respectively)

 

 

14

 

 

 

14

 

Class B Common stock ($0.0001 par value, 9,000,000 authorized, 8,290,921 issued and outstanding at March 31, 2025 and December 31, 2024, respectively)

 

 

1

 

 

 

1

 

Additional paid-in capital

 

 

904,744

 

 

 

899,929

 

Accumulated other comprehensive income

 

 

5,087

 

 

 

4,786

 

Accumulated deficit

 

 

(811,149

)

 

 

(806,899

)

Total stockholders' equity

 

 

98,697

 

 

 

97,831

 

Total liabilities, temporary equity and stockholders' equity

 

$

299,685

 

 

$

326,197

 

FiscalNote Holdings, Inc.

Consolidated Statements of Cash Flows

(unaudited)

(in thousands)

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Operating Activities:

 

 

 

 

 

 

Net (loss) income

 

$

(4,250

)

 

$

50,599

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation

 

 

255

 

 

 

304

 

Amortization of intangible assets and capitalized software development costs

 

 

5,863

 

 

 

5,113

 

Amortization of deferred costs to obtain revenue contracts

 

 

883

 

 

 

1,009

 

Gain on sale of businesses

 

 

(15,743

)

 

 

(71,599

)

Non-cash operating lease expense

 

 

531

 

 

 

297

 

Stock-based compensation

 

 

3,375

 

 

 

6,175

 

Bad debt expense

 

 

153

 

 

 

29

 

Change in fair value of acquisition contingent consideration

 

 

-

 

 

 

(4

)

Unrealized loss on securities

 

 

52

 

 

 

49

 

Change in fair value of financial instruments

 

 

(671

)

 

 

527

 

Deferred income taxes

 

 

(39

)

 

 

(71

)

Paid-in-kind interest, net

 

 

1,961

 

 

 

2,035

 

Non-cash interest expense

 

 

1,044

 

 

 

737

 

Loss on debt extinguishment, net

 

 

1,784

 

 

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net

 

 

(112

)

 

 

1,320

 

Prepaid expenses and other current assets

 

 

(78

)

 

 

(1,924

)

Costs capitalized to obtain revenue contracts, net

 

 

(563

)

 

 

(932

)

Other non-current assets

 

 

31

 

 

 

148

 

Accounts payable and accrued expenses

 

 

2,310

 

 

 

460

 

Deferred revenue

 

 

8,614

 

 

 

10,436

 

Customer deposits

 

 

(969

)

 

 

(1,239

)

Other current liabilities

 

 

(144

)

 

 

318

 

Contingent liabilities from acquisitions, net of current portion

 

 

-

 

 

 

(13

)

Operating lease liabilities

 

 

(808

)

 

 

(969

)

Other non-current liabilities

 

 

(193

)

 

 

(64

)

Net cash provided by operating activities

 

 

3,286

 

 

 

2,741

 

 

 

 

 

 

 

 

Investing Activities:

 

 

 

 

 

 

Capital expenditures

 

 

(1,982

)

 

 

(1,692

)

Cash proceeds from the sale of businesses, net

 

 

40,269

 

 

 

90,884

 

Net cash provided by investing activities

 

 

38,287

 

 

 

89,192

 

 

 

 

 

 

 

 

Financing Activities:

 

 

 

 

 

 

Proceeds from long-term debt, net of issuance costs

 

 

-

 

 

 

801

 

Principal payments of long-term debt

 

 

(27,163

)

 

 

(65,727

)

Payment of deferred financing costs

 

 

(1,793

)

 

 

(7,068

)

Proceeds from exercise of stock options and employee stock purchase plan purchases

 

 

148

 

 

 

196

 

Net cash used in financing activities

 

 

(28,808

)

 

 

(71,798

)

 

 

 

 

 

 

 

Effects of exchange rates on cash

 

 

153

 

 

 

(119

)

 

 

 

 

 

 

 

Net change in cash, cash equivalents, and restricted cash

 

 

12,918

 

 

 

20,016

 

Cash, cash equivalents, and restricted cash, beginning of period

 

 

29,454

 

 

 

17,300

 

Cash, cash equivalents, and restricted cash, end of period

 

$

42,372

 

 

$

37,316

 

 

 

 

 

 

 

 

Supplemental Noncash Investing and Financing Activities:

 

 

 

 

 

 

Issuance of common stock for conversion of debt and interest

 

$

946

 

 

$

-

 

Amounts held in escrow related to the sale of businesses

 

$

400

 

 

$

785

 

Property and equipment purchases in accounts payable

 

$

64

 

 

$

124

 

 

 

 

 

 

 

 

Supplemental Cash Flow Activities:

 

 

 

 

 

 

Cash paid for interest

 

$

2,789

 

 

$

5,303

 

Cash paid for taxes

 

$

65

 

 

$

2

 

Non-GAAP Financial Measures

In addition to financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), we use certain non-GAAP financial measures to clarify and enhance our understanding, and aid in the period-to-period comparison, of our performance. Where applicable, we provide reconciliations of these non-GAAP measures to the corresponding most closely related GAAP measure. Investors are encouraged to review the reconciliation of each of these non-GAAP financial measures to its most comparable GAAP financial measure. While we believe that these non-GAAP financial measures provide useful supplemental information, non-GAAP financial measures have limitations and should not be considered in isolation from, or as a substitute for, their most comparable GAAP measures. These non-GAAP financial measures are not prepared in accordance with GAAP, do not reflect a comprehensive system of accounting and may not be comparable to similarly titled measures of other companies due to potential differences in their financing and accounting methods, the book value of their assets, their capital structures, the method by which their assets were acquired and the manner in which they define non-GAAP measures.

Adjusted Gross Profit and Adjusted Gross Profit Margin

We define Adjusted Gross Profit as Total revenues minus cost of revenues, including amortization of capitalized software development costs and acquired developed technology, before amortization of intangible assets that are included in costs of revenues. We define Adjusted Gross Profit Margin as Adjusted Gross Profit divided by Total Revenues.

We use Adjusted Gross Profit and Adjusted Gross Profit Margin to understand and evaluate our core operating performance and trends. We believe these metrics are useful measures to us and to our investors to assist in evaluating our core operating performance because they provide consistency and direct comparability with our past financial performance and between fiscal periods, as the metrics eliminate the non-cash effects of amortization of intangible assets that may fluctuate for reasons unrelated to overall operating performance.

Adjusted Gross Profit and Adjusted Gross Profit Margin have limitations as analytical tools, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. They should not be considered as replacements for gross profit and gross profit margin, as determined by GAAP, or as measures of our profitability. We compensate for these limitations by relying primarily on our GAAP results and using non-GAAP measures only for supplemental purposes. Adjusted Gross Profit and Adjusted Gross Profit Margin as presented herein are not necessarily comparable to similarly titled measures presented by other companies.

EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin

EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures. EBITDA represents earnings before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA reflects further adjustments to EBITDA to exclude certain non-cash items and other items that management believes are not indicative of ongoing operations. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by Total Revenues.

We disclose EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin herein because these non-GAAP measures are key measures used by management to evaluate our business, measure our operating performance and make strategic decisions. We believe that EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are useful for investors and others in understanding and evaluating our operating results in the same manner as management. EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are not financial measures calculated in accordance with GAAP and should not be considered as substitutes for net income (loss), net income (loss) before income taxes, or any other operating performance measure calculated in accordance with GAAP. Using these non-GAAP financial measures to analyze our business would have material limitations because the calculations are based on the subjective determination of management regarding the nature and classification of events and circumstances that investors may find significant. In addition, although other companies in our industry may report measures titled EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin or similar measures, such non-GAAP financial measures may be calculated differently from how we calculate non-GAAP financial measures, which reduces their comparability. Because of these limitations, you should consider EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin alongside other financial performance measures, including net income and our other financial results presented in accordance with GAAP.

Adjusted Gross Profit and Adjusted Gross Profit Margin

The following table presents our calculation of Adjusted Gross Profit and Adjusted Gross Profit Margin for the periods presented:

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

(In thousands)

 

2025

 

 

2024

 

Total revenues

 

$

27,511

 

 

$

32,112

 

Costs of revenues, including amortization of capitalized software development costs and acquired developed technology

 

 

(6,984

)

 

 

(7,244

)

Gross Profit

 

$

20,527

 

 

$

24,868

 

Gross Profit Margin

 

 

75

%

 

 

77

%

Gross Profit

 

 

20,527

 

 

 

24,868

 

Amortization of intangible assets

 

 

3,532

 

 

 

2,428

 

Adjusted Gross Profit

 

$

24,059

 

 

$

27,296

 

Adjusted Gross Profit Margin

 

 

87

%

 

 

85

%

EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin

The following table presents our calculation of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin for the periods presented:

 

 

Three Months Ended March 31,

 

(In thousands)

 

2025

 

 

2024

 

Net loss

 

$

(4,250

)

 

$

50,599

 

Income tax (benefit) provision

 

 

(39

)

 

 

1,426

 

Depreciation and amortization

 

 

6,118

 

 

 

5,417

 

Interest expense, net

 

 

5,127

 

 

 

7,362

 

EBITDA

 

 

6,956

 

 

 

64,804

 

Gain on sale of businesses (a)

 

 

(15,743

)

 

 

(71,599

)

Stock-based compensation

 

 

3,375

 

 

 

6,175

 

Change in fair value of financial instruments (b)

 

 

(671

)

 

 

527

 

Other non-cash charges (c)

 

 

2,139

 

 

 

45

 

Acquisition and disposal related costs (d)

 

 

4,974

 

 

 

704

 

Employee severance costs (e)

 

 

1,344

 

 

 

107

 

Non-capitalizable debt costs

 

 

407

 

 

 

254

 

Costs incurred related to the Special Committee (f)

 

 

-

 

 

 

200

 

Adjusted EBITDA

 

$

2,781

 

 

$

1,217

 

Adjusted EBITDA Margin

 

 

10.1

%

 

 

3.8

%

(a)

Reflects the gain on disposal for the Dragonfly and Oxford Analytica on March 31, 2025 and the gain on sale of Board.org on March 11, 2024.

(b)

Reflects the non-cash impact from the mark to market adjustments on our financial instruments.

(c)

Reflects the non-cash impact of the following: (i) charge of $40 in the first quarter of 2025 related to the unrealized loss on investments; (ii) charge of $315 for fees satisfied with Common Stock of the Company; (iii) charge of $1,784 from the loss on debt extinguishment; (iv) charge of $49 in the first quarter of 2024 related to the unrealized loss on investments; and (v) gain of $4 in the first quarter of 2024 from the change in fair value related to the contingent consideration and contingent compensation related to the 2021, 2022, and 2023 Acquisitions.

(d)

Reflects the costs incurred related to the sale of Oxford Analytica and Dragonfly in Q1 2025 and Board.org in Q1 2024, principally consisting of transaction advisory, accounting, tax, and legal fees.

(e)

Severance costs associated with workforce changes related to business realignment actions

(f)

Reflects costs incurred related to the Special Committee.

Key Performance Indicators

We monitor the following key performance indicators to evaluate growth trends, prepare financial projections, make strategic decisions, and measure the effectiveness of our sales and marketing efforts. Our management team assesses our performance based on these key performance indicators because it believes they reflect the underlying trends of our business and serve as meaningful measures of our ongoing operational performance.

Annual Recurring Revenue (“ARR”)

Over 90% of our revenues are subscription based, which leads to high revenue predictability. We use ARR as a measure of our revenue trend and an indicator of our future revenue opportunity from existing recurring subscription customer contracts. We calculate ARR on a parent account level by annualizing the contracted subscription revenue, and our total ARR as of the end of a period is the aggregate thereof. ARR is not adjusted for the impact of any known or projected future customer cancellations, upgrades or downgrades, or price increases or decreases. The amount of actual revenue that we recognize over any 12-month period is likely to differ from ARR at the beginning of that period, sometimes significantly. This may occur due to timing of the revenue bookings during the period, cancellations, upgrades, or downgrades and pending renewals. ARR should be viewed independently of revenue as it is an operating metric and is not intended to be a replacement or forecast of revenue. Our calculation of ARR may differ from similarly titled metrics presented by other companies.

Net Revenue Retention (“NRR”)

Our NRR, which we use to measure our success in retaining and growing recurring revenue from our existing customers, compares our recognized recurring revenue from a set of customers across comparable periods. We calculate our NRR for a given period as ARR at the end of the period minus ARR contracted from new clients for which there is no historical revenue booked during the period, divided by the beginning ARR for the period. We calculate NRR at our parent account level. Our calculation of NRR for any fiscal period includes the positive recurring revenue impacts of selling additional licenses and services to existing customers and the negative recognized recurring revenue impacts of contraction and attrition among this set of customers. Our NRR may fluctuate as a result of a number of factors, including the level of our revenue base, the level of penetration within our customer base, expansion of products and features, the timing of renewals, and our ability to retain our customers. Our calculation of NRR may differ from similarly titled metrics presented by other companies.

Contacts

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 following
Privacy Policy and Terms Of Service.