Fiverr International Ltd. (NYSE: FVRR), the company that is
changing how the world works together, today reported financial
results for the third quarter 2024. Additional operating results
and management commentary can be found in the Company’s shareholder
letter, which is posted to its investor relations website at
investors.fiverr.com.
“Our strong Q3 results underscored the consistency of our
execution and the resilience of our business. We have a clear
strategy for driving growth catalysts amid the uncertain macro
environment. The investments we made in strengthening our
value-added product portfolio have clearly paid off, as we continue
to diversify our business model and expand into a platform where
businesses can lean into both technology and human experts,” said
Micha Kaufman, founder and CEO of Fiverr. “In addition, we are
laying critical product foundations for us to appeal to larger
customers and projects, which we expect to unlock significant
long-term growth opportunities down the road. The integration of
GenAI technology allows us to develop groundbreaking products that
were not possible before. I’m really proud of our team who work
around the clock to build these amazing experiences for our
customers.”
"I’m pleased to report an exceptional quarter with both top and
bottom lines exceeding expectations. The strong results and our
continued progress on profitability improvements put us well on
track to achieve our three-year targets for Adjusted EBITDA and
free cash flow,” said Ofer Katz, President and CFO of Fiverr. “With
a strong balance sheet and free cash flow generation, we have ample
cash to address outstanding convertible notes, while having
sufficient liquidity to run our business, and additional capacity
to return capital to our shareholders. We are fortunate to have the
optionality and we will continue to execute a disciplined capital
allocation strategy to drive long-term shareholder value.”
Third Quarter 2024 Financial Highlights
- Revenue in the third quarter of 2024 was $99.6 million,
compared to $92.5 million in the third quarter of 2023, an increase
of 8% year over year.
- Active buyers1 as of September 30, 2024 was 3.8 million,
compared to 4.2 million as of September 30, 2023, a decline of 9%
year over year.
- Spend per buyer1 as of September 30, 2024 reached $296,
compared to $271 as of September 30, 2023, an increase of 9% year
over year.
- Take rate1 for the period ended September 30, 2024 was 33.9%,
up from 31.3% for the period ended September 30, 2023, an increase
of 260 basis points year over year.
- GAAP gross margin in the third quarter of 2024 was 81.0%, a
decrease of 270 basis points from 83.7% in the third quarter of
2023. Non-GAAP gross margin1 in the third quarter of 2024 was
84.0%, a decrease of 120 basis points from 85.2% in the third
quarter of 2023.
- GAAP net income in the third quarter of 2024 was $1.4 million,
or $0.04 basic and diluted net income per share, compared to $3.0
million net income, or $0.08 basic net income per share and $0.07
diluted net income per share in the third quarter of 2023.
- Non-GAAP net income1 in the third quarter of 2024 was $24.6
million, or $0.69 basic non-GAAP net income per share1 and $0.64
diluted non-GAAP net income per share1, compared to $22.6 million
non-GAAP net income, or $0.59 basic non-GAAP net income per share1
and $0.55 diluted non-GAAP net income per share1, in the third
quarter of 2023.
- Net cash provided by operating activities in the third quarter
of 2024 was $10.9 million. Net cash provided by operating
activities, excluding one-time escrow payment for contingent
consideration of $12.2 million, was $23.0 million in the third
quarter of 2024, compared to $23.4 million in the third quarter of
2023.
- Free cash flow in the third quarter of 2024 was $10.6 million.
Free cash flow, excluding one-time escrow payment for contingent
consideration of $12.2 million, was $22.7 million in the third
quarter of 2024, compared to $23.1 million in the third quarter of
2023.
- Adjusted EBITDA1 in the third quarter of 2024 was $19.7
million, compared to $16.5 million in the third quarter of 2023.
Adjusted EBITDA margin1 was 19.7% in the third quarter of 2024,
compared to 17.9% in the third quarter of 2023, representing a 180
basis points improvement y/y.
Financial Outlook
Our Q4’24 outlook and updated full-year 2024 guidance reflect
the recent trends in our marketplace.
|
Q4 2024 |
FY 2024 |
Revenue |
$100.2 - $102.2 million |
$388.0 - $390.0 million |
y/y growth |
9% - 12% y/y growth |
7% - 8% y/y growth |
Adjusted
EBITDA(1) |
$19.5 - $21.5 million |
$73.0 - $75.0 million |
Conference Call and Webcast Details
Fiverr’s management will host a conference call to discuss its
financial results on Wednesday, October 30, 2024, at 8:30 a.m.
Eastern Time. A live webcast of the call can be accessed from
Fiverr’s Investor Relations website. An archived version will be
available on the website after the call. To participate in the
conference call, please register using the link here.
About Fiverr
Fiverr’s mission is to change how the world works together. We
exist to democratize access to talent and to provide talent with
access to opportunities so anyone can grow their business, brand,
or dreams. From small businesses to Fortune 500, around 3.8 million
customers worldwide worked with freelance talent on Fiverr in the
past year, ensuring their workforces remain flexible, adaptive, and
agile. With Fiverr Business Solutions, large companies can find the
right talent and tools, tailored to their needs to help them thrive
and grow. On Fiverr, you can find over 700 skills, ranging from
programming to 3D design, digital marketing to content creation,
from video animation to architecture.
Don’t get left behind - come be a part of the future of work by
visiting fiverr.com, read our blog, and follow us on X, Instagram,
and Facebook.
Investor Relations:Jinjin Qianinvestors@fiverr.com
Press:Siobhan Aalderspress@fiverr.com
Source: Fiverr International Ltd.
CONSOLIDATED BALANCE SHEETS |
(in thousands) |
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(Unaudited) |
|
(Audited) |
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
159,245 |
|
|
$ |
183,674 |
|
Marketable securities |
|
|
215,649 |
|
|
|
147,806 |
|
User funds |
|
|
159,326 |
|
|
|
151,602 |
|
Bank deposits |
|
|
124,835 |
|
|
|
85,893 |
|
Restricted deposit |
|
|
1,315 |
|
|
|
1,284 |
|
Other receivables |
|
|
36,248 |
|
|
|
24,217 |
|
Total current assets |
|
|
696,618 |
|
|
|
594,476 |
|
|
|
|
|
|
Long-term assets: |
|
|
|
|
Marketable securities |
|
|
164,149 |
|
|
|
328,332 |
|
Property and equipment, net |
|
|
4,394 |
|
|
|
4,735 |
|
Operating lease right of use asset |
|
|
5,761 |
|
|
|
6,720 |
|
Intangible assets, net |
|
|
44,175 |
|
|
|
10,722 |
|
Goodwill |
|
|
110,218 |
|
|
|
77,270 |
|
Other non-current assets |
|
|
9,495 |
|
|
|
1,349 |
|
Total long-term assets |
|
|
338,192 |
|
|
|
429,128 |
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
1,034,810 |
|
|
$ |
1,023,604 |
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Trade payables |
|
$ |
2,851 |
|
|
$ |
5,494 |
|
User accounts |
|
|
148,288 |
|
|
|
142,203 |
|
Deferred revenue |
|
|
19,606 |
|
|
|
11,047 |
|
Other account payables and accrued expenses |
|
|
59,591 |
|
|
|
44,110 |
|
Operating lease liabilities |
|
|
2,570 |
|
|
|
2,571 |
|
Total current liabilities |
|
|
232,906 |
|
|
|
205,425 |
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
Convertible notes |
|
|
457,220 |
|
|
|
455,305 |
|
Operating lease liabilities |
|
|
3,337 |
|
|
|
4,482 |
|
Other non-current liabilities |
|
|
16,861 |
|
|
|
2,618 |
|
Total long-term liabilities |
|
|
477,418 |
|
|
|
462,405 |
|
|
|
|
|
|
TOTAL LIABILITIES |
|
$ |
710,324 |
|
|
$ |
667,830 |
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
Share capital and additional paid-in capital |
|
|
701,490 |
|
|
|
640,846 |
|
Accumulated deficit |
|
|
(379,031 |
) |
|
|
(284,358 |
) |
Accumulated other comprehensive income (loss) |
|
|
2,027 |
|
|
|
(714 |
) |
Total shareholders' equity |
|
|
324,486 |
|
|
|
355,774 |
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ |
1,034,810 |
|
|
$ |
1,023,604 |
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
(in thousands, except share and pfb share data) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(Unaudited) |
|
(Unaudited) |
Revenue |
|
$ |
99,628 |
|
|
$ |
92,532 |
|
|
$ |
287,815 |
|
|
$ |
269,873 |
|
Cost of revenue |
|
|
18,893 |
|
|
|
15,075 |
|
|
|
50,365 |
|
|
|
46,373 |
|
Gross profit |
|
|
80,735 |
|
|
|
77,457 |
|
|
|
237,450 |
|
|
|
223,500 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
|
22,424 |
|
|
|
23,490 |
|
|
|
67,912 |
|
|
|
68,666 |
|
Sales and marketing |
|
|
42,970 |
|
|
|
40,521 |
|
|
|
126,446 |
|
|
|
121,441 |
|
General and administrative |
|
|
18,817 |
|
|
|
15,791 |
|
|
|
53,032 |
|
|
|
46,894 |
|
Total operating expenses |
|
|
84,211 |
|
|
|
79,802 |
|
|
|
247,390 |
|
|
|
237,001 |
|
Operating loss |
|
|
(3,476 |
) |
|
|
(2,345 |
) |
|
|
(9,940 |
) |
|
|
(13,501 |
) |
Financial income, net |
|
|
6,881 |
|
|
|
5,678 |
|
|
|
22,044 |
|
|
|
13,249 |
|
Income (loss) before income taxes |
|
|
3,405 |
|
|
|
3,333 |
|
|
|
12,104 |
|
|
|
(252 |
) |
Income taxes |
|
|
(2,052 |
) |
|
|
(308 |
) |
|
|
(6,696 |
) |
|
|
(768 |
) |
Net income (loss) attributable to ordinary shareholders |
|
$ |
1,353 |
|
|
$ |
3,025 |
|
|
$ |
5,408 |
|
|
$ |
(1,020 |
) |
Basic net income (loss) per share attributable to ordinary
shareholders |
|
$ |
0.04 |
|
|
$ |
0.08 |
|
|
$ |
0.14 |
|
|
$ |
(0.03 |
) |
Basic weighted average ordinary shares |
|
|
35,435,532 |
|
|
|
38,164,996 |
|
|
|
37,426,914 |
|
|
|
37,668,006 |
|
Diluted net income (loss) per share attributable to ordinary
shareholders |
|
$ |
0.04 |
|
|
$ |
0.07 |
|
|
$ |
0.14 |
|
|
$ |
(0.03 |
) |
Diluted weighted average ordinary shares |
|
|
36,205,992 |
|
|
|
41,389,621 |
|
|
|
38,188,945 |
|
|
|
37,668,006 |
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(Unaudited) |
|
(Unaudited) |
Operating Activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
1,353 |
|
|
|
3,025 |
|
|
|
5,408 |
|
|
|
(1,020 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
3,392 |
|
|
|
1,321 |
|
|
|
6,148 |
|
|
|
4,700 |
|
Exchange rate fluctuations and other items, net |
|
|
(106 |
) |
|
|
291 |
|
|
|
60 |
|
|
|
285 |
|
Amortization of premium and accretion of discount of marketable
securities, net |
|
|
(858 |
) |
|
|
(123 |
) |
|
|
(3,106 |
) |
|
|
1,111 |
|
Amortization of discount and issuance costs of convertible
notes |
|
|
640 |
|
|
|
635 |
|
|
|
1,915 |
|
|
|
1,904 |
|
Shared-based compensation |
|
|
18,464 |
|
|
|
17,557 |
|
|
|
55,922 |
|
|
|
51,906 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
User funds |
|
|
(3,032 |
) |
|
|
(3,506 |
) |
|
|
(7,724 |
) |
|
|
(17,462 |
) |
Operating lease ROU assets and liabilities |
|
|
82 |
|
|
|
(151 |
) |
|
|
(193 |
) |
|
|
(563 |
) |
Other receivables |
|
|
(893 |
) |
|
|
(3,509 |
) |
|
|
(6,066 |
) |
|
|
(6,256 |
) |
Trade payables |
|
|
(2,482 |
) |
|
|
1,060 |
|
|
|
(3,062 |
) |
|
|
(5,294 |
) |
Deferred revenue |
|
|
673 |
|
|
|
852 |
|
|
|
1,791 |
|
|
|
1,683 |
|
User accounts |
|
|
2,794 |
|
|
|
2,956 |
|
|
|
6,085 |
|
|
|
16,311 |
|
Account payable, accrued expenses and other |
|
|
2,735 |
|
|
|
2,781 |
|
|
|
6,869 |
|
|
|
7,480 |
|
Revaluation of Earn-out |
|
|
143 |
|
|
|
- |
|
|
|
143 |
|
|
|
- |
|
Escrow payment for contingent consideration |
|
|
(12,168 |
) |
|
|
- |
|
|
|
(12,168 |
) |
|
|
- |
|
Non-current liabilities |
|
|
130 |
|
|
|
210 |
|
|
|
1,012 |
|
|
|
852 |
|
Net cash provided by operating activities |
|
|
10,867 |
|
|
|
23,399 |
|
|
|
53,034 |
|
|
|
55,637 |
|
|
|
|
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
|
|
|
Investment in marketable securities |
|
|
- |
|
|
|
(81,753 |
) |
|
|
(30,734 |
) |
|
|
(262,761 |
) |
Proceeds from maturities of marketable securities |
|
|
25,258 |
|
|
|
69,485 |
|
|
|
133,855 |
|
|
|
232,406 |
|
Investment in short-term bank deposits |
|
|
(10,112 |
) |
|
|
(43,138 |
) |
|
|
(46,350 |
) |
|
|
- |
|
Proceeds from short-term bank deposits |
|
|
1,862 |
|
|
|
- |
|
|
|
8,213 |
|
|
|
15,613 |
|
Acquisition of business, net of cash acquired |
|
|
(30,192 |
) |
|
|
- |
|
|
|
(39,355 |
) |
|
|
- |
|
Purchase of property and equipment |
|
|
(290 |
) |
|
|
(223 |
) |
|
|
(977 |
) |
|
|
(918 |
) |
Capitalization of internal-use software and other |
|
|
- |
|
|
|
(44 |
) |
|
|
(20 |
) |
|
|
(57 |
) |
Other non-current assets |
|
|
(300 |
) |
|
|
- |
|
|
|
(300 |
) |
|
|
- |
|
Net cash provided by (used in) investing activities |
|
|
(13,774 |
) |
|
|
(55,673 |
) |
|
|
24,332 |
|
|
|
(15,717 |
) |
|
|
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
|
|
Repurchases of common stock |
|
|
(22,980 |
) |
|
|
- |
|
|
|
(100,081 |
) |
|
|
- |
|
Proceeds from exercise of share options |
|
|
530 |
|
|
|
218 |
|
|
|
2,360 |
|
|
|
2,401 |
|
Tax withholding in connection with employees' options exercises and
vested RSUs |
|
|
(240 |
) |
|
|
(20 |
) |
|
|
(20 |
) |
|
|
(76 |
) |
Repayment of debt to previous shareholder of the acquired
business |
|
|
(3,992 |
) |
|
|
- |
|
|
|
(3,992 |
) |
|
|
- |
|
Net cash provided by (used in) financing activities |
|
|
(26,682 |
) |
|
|
198 |
|
|
|
(101,733 |
) |
|
|
2,325 |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuations on cash and cash
equivalents |
|
|
105 |
|
|
|
(286 |
) |
|
|
(62 |
) |
|
|
(249 |
) |
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash, cash equivalents and restricted
cash |
|
|
(29,484 |
) |
|
|
(32,362 |
) |
|
|
(24,429 |
) |
|
|
41,996 |
|
Cash, cash equivalents and restricted cash at the beginning of
period |
|
|
188,729 |
|
|
|
162,247 |
|
|
|
183,674 |
|
|
|
87,889 |
|
Cash and cash equivalents at the end of period |
|
|
159,245 |
|
|
|
129,885 |
|
|
|
159,245 |
|
|
|
129,885 |
|
|
|
|
|
|
|
|
|
|
KEY PERFORMANCE METRICS |
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
September 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
Annual active buyers (in thousands) |
|
3,773 |
|
|
|
4,164 |
|
Annual spend per buyer ($) |
|
296 |
|
|
|
271 |
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP GROSS
PROFIT |
(in thousands, except gross margin data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3'23 |
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
FY 2022 |
|
FY 2023 |
|
(Unaudited) |
|
|
|
(Unaudited) |
|
(Unaudited) |
GAAP gross profit |
|
$ |
77,457 |
|
|
$ |
76,029 |
|
|
$ |
78,076 |
|
|
$ |
78,639 |
|
|
$ |
80,735 |
|
|
$ |
271,418 |
|
|
$ |
299,529 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
632 |
|
|
|
633 |
|
|
|
678 |
|
|
|
499 |
|
|
|
514 |
|
|
|
2,520 |
|
|
|
2,497 |
|
Depreciation and amortization |
|
|
731 |
|
|
|
709 |
|
|
|
613 |
|
|
|
791 |
|
|
|
2,415 |
|
|
|
6,065 |
|
|
|
3,253 |
|
Earn-out revaluation, acquisition related costs and other |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
11 |
|
|
|
- |
|
|
|
- |
|
Non-GAAP gross profit |
|
$ |
78,820 |
|
|
$ |
77,371 |
|
|
$ |
79,367 |
|
|
$ |
79,929 |
|
|
$ |
83,675 |
|
|
$ |
280,003 |
|
|
$ |
305,279 |
|
Non-GAAP gross margin |
|
|
85.2 |
% |
|
|
84.6 |
% |
|
|
84.9 |
% |
|
|
84.4 |
% |
|
|
84.0 |
% |
|
|
83.0 |
% |
|
|
84.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET INCOME (LOSS) TO NON-GAAP NET
INCOME AND NET INCOME PER SHARE |
(in thousands, except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3'23 |
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
FY 2022 |
|
FY 2023 |
|
(Unaudited) |
|
|
|
(Unaudited) |
|
(Unaudited) |
GAAP net income (loss) attributable to ordinary shareholders |
|
$ |
3,025 |
|
|
$ |
4,701 |
|
|
$ |
788 |
|
|
$ |
3,267 |
|
|
$ |
1,353 |
|
|
$ |
(71,487 |
) |
|
$ |
3,681 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,321 |
|
|
|
1,287 |
|
|
|
1,150 |
|
|
|
1,606 |
|
|
|
3,392 |
|
|
|
10,185 |
|
|
|
5,987 |
|
Share-based compensation |
|
|
17,557 |
|
|
|
16,792 |
|
|
|
19,020 |
|
|
|
18,438 |
|
|
|
18,464 |
|
|
|
71,755 |
|
|
|
68,698 |
|
Impairment of intangible assets |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
27,629 |
|
|
|
- |
|
Earn-out revaluation, acquisition related costs and other |
|
|
- |
|
|
|
(359 |
) |
|
|
9 |
|
|
|
109 |
|
|
|
1,273 |
|
|
|
(10,613 |
) |
|
|
(359 |
) |
Convertible notes amortization of discount and issuance costs |
|
|
635 |
|
|
|
637 |
|
|
|
637 |
|
|
|
638 |
|
|
|
640 |
|
|
|
2,527 |
|
|
|
2,541 |
|
Taxes on income related to non-GAAP adjustments |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(71 |
) |
|
|
(290 |
) |
|
|
- |
|
|
|
- |
|
Exchange rate (gain)/loss, net |
|
|
98 |
|
|
|
42 |
|
|
|
128 |
|
|
|
(156 |
) |
|
|
(221 |
) |
|
|
(1,141 |
) |
|
|
(131 |
) |
Non-GAAP net income |
|
$ |
22,636 |
|
|
$ |
23,100 |
|
|
$ |
21,732 |
|
|
$ |
23,831 |
|
|
$ |
24,611 |
|
|
$ |
28,855 |
|
|
$ |
80,417 |
|
Weighted average number of ordinary shares - basic |
|
|
38,164,996 |
|
|
|
38,501,155 |
|
|
|
38,756,151 |
|
|
|
38,089,060 |
|
|
|
35,435,532 |
|
|
|
36,856,140 |
|
|
|
38,066,203 |
|
Non-GAAP basic net income per share attributable to ordinary
shareholders |
|
$ |
0.59 |
|
|
$ |
0.60 |
|
|
$ |
0.56 |
|
|
$ |
0.63 |
|
|
$ |
0.69 |
|
|
$ |
0.78 |
|
|
$ |
2.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares - diluted |
|
|
41,389,621 |
|
|
|
41,440,827 |
|
|
|
41,758,840 |
|
|
|
40,909,724 |
|
|
|
38,359,853 |
|
|
|
40,662,057 |
|
|
|
41,304,907 |
|
Non-GAAP diluted net income per share attributable to ordinary
shareholders |
|
$ |
0.55 |
|
|
$ |
0.56 |
|
|
$ |
0.52 |
|
|
$ |
0.58 |
|
|
$ |
0.64 |
|
|
$ |
0.71 |
|
|
$ |
1.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED
EBITDA |
(in thousands, except adjusted EBITDA margin data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3'23 |
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
FY 2022 |
|
FY 2023 |
|
(Unaudited) |
|
|
|
(Unaudited) |
|
(Unaudited) |
GAAP net income (loss) |
|
$ |
3,025 |
|
|
$ |
4,701 |
|
|
$ |
788 |
|
|
$ |
3,267 |
|
|
$ |
1,353 |
|
|
$ |
(71,487 |
) |
|
$ |
3,681 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses (income), net |
|
|
(5,678 |
) |
|
|
(6,914 |
) |
|
|
(6,661 |
) |
|
|
(8,502 |
) |
|
|
(6,881 |
) |
|
|
(3,624 |
) |
|
|
(20,163 |
) |
Income taxes |
|
|
308 |
|
|
|
605 |
|
|
|
1,713 |
|
|
|
2,931 |
|
|
|
2,052 |
|
|
|
577 |
|
|
|
1,373 |
|
Depreciation and amortization |
|
|
1,321 |
|
|
|
1,287 |
|
|
|
1,150 |
|
|
|
1,606 |
|
|
|
3,392 |
|
|
|
10,185 |
|
|
|
5,987 |
|
Share-based compensation |
|
|
17,557 |
|
|
|
16,792 |
|
|
|
19,020 |
|
|
|
18,438 |
|
|
|
18,464 |
|
|
|
71,755 |
|
|
|
68,698 |
|
Impairment of intangible assets |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
27,629 |
|
|
|
- |
|
Earn-out revaluation, acquisition related costs and other |
|
|
- |
|
|
|
(359 |
) |
|
|
9 |
|
|
|
109 |
|
|
|
1,273 |
|
|
|
(10,613 |
) |
|
|
(359 |
) |
Adjusted EBITDA |
|
$ |
16,533 |
|
|
$ |
16,112 |
|
|
$ |
16,019 |
|
|
$ |
17,849 |
|
|
$ |
19,653 |
|
|
$ |
24,422 |
|
|
$ |
59,217 |
|
Adjusted EBITDA margin |
|
|
17.9 |
% |
|
|
17.6 |
% |
|
|
17.1 |
% |
|
|
18.9 |
% |
|
|
19.7 |
% |
|
|
7.2 |
% |
|
|
16.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP OPERATING
EXPENSES |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3'23 |
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
FY 2022 |
|
FY 2023 |
|
(Unaudited) |
|
|
|
(Unaudited) |
|
(Unaudited) |
GAAP research and development |
|
$ |
23,490 |
|
|
$ |
22,054 |
|
|
$ |
23,633 |
|
|
$ |
21,855 |
|
|
$ |
22,424 |
|
|
$ |
92,563 |
|
|
$ |
90,720 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
6,227 |
|
|
|
5,836 |
|
|
|
6,836 |
|
|
|
5,897 |
|
|
|
5,273 |
|
|
|
23,828 |
|
|
|
24,310 |
|
Depreciation and amortization |
|
|
196 |
|
|
|
191 |
|
|
|
201 |
|
|
|
193 |
|
|
|
190 |
|
|
|
801 |
|
|
|
799 |
|
Earn-out revaluation, acquisition related costs and other |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
700 |
|
|
|
- |
|
|
|
- |
|
Non-GAAP research and development |
|
$ |
17,067 |
|
|
$ |
16,027 |
|
|
$ |
16,596 |
|
|
$ |
15,765 |
|
|
$ |
16,261 |
|
|
$ |
67,934 |
|
|
$ |
65,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing |
|
$ |
40,521 |
|
|
$ |
39,767 |
|
|
$ |
42,152 |
|
|
$ |
41,324 |
|
|
$ |
42,970 |
|
|
$ |
174,599 |
|
|
$ |
161,208 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
3,392 |
|
|
|
3,166 |
|
|
|
3,436 |
|
|
|
3,389 |
|
|
|
3,605 |
|
|
|
17,196 |
|
|
|
13,304 |
|
Depreciation and amortization |
|
|
314 |
|
|
|
309 |
|
|
|
264 |
|
|
|
553 |
|
|
|
721 |
|
|
|
2,889 |
|
|
|
1,601 |
|
Earn-out revaluation, acquisition related costs and other |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
67 |
|
|
|
(24 |
) |
|
|
- |
|
Non-GAAP sales and marketing |
|
$ |
36,815 |
|
|
$ |
36,292 |
|
|
$ |
38,452 |
|
|
$ |
37,382 |
|
|
$ |
38,577 |
|
|
$ |
154,538 |
|
|
$ |
146,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative |
|
$ |
15,791 |
|
|
$ |
15,816 |
|
|
$ |
16,451 |
|
|
$ |
17,764 |
|
|
$ |
18,817 |
|
|
$ |
51,161 |
|
|
$ |
62,710 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
7,306 |
|
|
|
7,157 |
|
|
|
8,070 |
|
|
|
8,653 |
|
|
|
9,072 |
|
|
|
28,211 |
|
|
|
28,587 |
|
Depreciation and amortization |
|
|
80 |
|
|
|
78 |
|
|
|
72 |
|
|
|
69 |
|
|
|
66 |
|
|
|
430 |
|
|
|
334 |
|
Earn-out revaluation, acquisition related costs and other |
|
|
- |
|
|
|
(359 |
) |
|
|
9 |
|
|
|
109 |
|
|
|
495 |
|
|
|
(10,589 |
) |
|
|
(359 |
) |
Non-GAAP general and administrative |
|
$ |
8,405 |
|
|
$ |
8,940 |
|
|
$ |
8,300 |
|
|
$ |
8,933 |
|
|
$ |
9,184 |
|
|
$ |
33,109 |
|
|
$ |
34,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES
TO FREE CASH FLOW |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3'23 |
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
FY 2022 |
|
FY 2023 |
|
(Unaudited) |
|
|
|
(Unaudited) |
|
(Unaudited) |
Net cash provided by operating activities |
|
$ |
23,399 |
|
|
$ |
27,549 |
|
|
$ |
21,196 |
|
|
$ |
20,971 |
|
|
$ |
10,867 |
|
|
$ |
30,112 |
|
|
$ |
83,186 |
|
Purchase of property and equipment |
|
|
(223 |
) |
|
|
(135 |
) |
|
|
(378 |
) |
|
|
(309 |
) |
|
|
(290 |
) |
|
|
(1,198 |
) |
|
|
(1,053 |
) |
Capitalization of internal-use software |
|
|
(44 |
) |
|
|
(3 |
) |
|
|
(20 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,000 |
) |
|
|
(60 |
) |
Free cash flow |
|
$ |
23,132 |
|
|
$ |
27,411 |
|
|
$ |
20,798 |
|
|
$ |
20,662 |
|
|
$ |
10,577 |
|
|
$ |
27,914 |
|
|
$ |
82,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Performance Metrics and Non-GAAP Financial
Measures
This release includes certain key performance metrics and
financial measures not based on GAAP, including Adjusted EBITDA,
Adjusted EBITDA margin, non-GAAP gross profit, non-GAAP gross
margin, non-GAAP operating expenses, non-GAAP net income (loss),
non-GAAP net income (loss) per share, and free cash flow, as well
as operating metrics, including GMV, active buyers, spend per buyer
and take rate. Some amounts in this release may not total due to
rounding. All percentages have been calculated using unrounded
amounts.
We define each of our non-GAAP measures of financial
performance, as the respective GAAP balances shown in the above
tables, adjusted for, as applicable, depreciation and amortization,
share-based compensation expenses, contingent consideration
revaluation, acquisition related costs and other, income taxes,
amortization of discount and issuance costs of convertible note,
financial (income) expenses, net. Non-GAAP gross profit margin
represents non-GAAP gross profit expressed as a percentage of
revenue. We define non-GAAP net income (loss) per share as non-GAAP
net income (loss) divided by GAAP weighted-average number of
ordinary shares basic and diluted. We use free cash flow as a
liquidity measure and define it as a net cash provided by operating
activities less capital expenditures.
We define GMV or Gross Merchandise Value as the total value of
transactions ordered through our platform, excluding value added
tax, goods and services tax, service chargebacks and refunds.
Active buyers on any given date is defined as buyers who have
ordered a Gig or other services on our platform within the last
12-month period, irrespective of cancellations. Spend per buyer on
any given date is calculated by dividing our GMV within the last
12-month period by the number of active buyers as of such date.
Take rate is revenue for any such period divided by GMV for the
same period.
Management and our board of directors use certain metrics as
supplemental measures of our performance that is not required by,
or presented in accordance with GAAP because they assist us in
comparing our operating performance on a consistent basis, as they
remove the impact of items not directly resulting from our core
operations. We also use these metrics for planning purposes,
including the preparation of our internal annual operating budget
and financial projections, to evaluate the performance and
effectiveness of our strategic initiatives and capital expenditures
and to evaluate our capacity to expand our business. In addition,
we believe that free cash flow, which we use as a liquidity
measure, is useful in evaluating our business because free cash
flow reflects the cash surplus available or used to fund the
expansion of our business after the payment of capital expenditures
relating to the necessary components of ongoing operations. Capital
expenditures consist primarily of property and equipment purchases
and capitalized software costs.
Free cash flow should not be used as an alternative to, or
superior to, cash from operating activities. In addition, Adjusted
EBITDA, Adjusted EBITDA margin, non-GAAP gross profit, non-GAAP
gross margin, non-GAAP operating expenses, non-GAAP net income
(loss) and non-GAAP net income (loss) per share as well as
operating metrics, including GMV, active buyers, spend per buyer
and take rate should not be considered in isolation, as an
alternative to, or superior to net income (loss), revenue, cash
flows or other performance measure derived in accordance with GAAP.
These metrics are frequently used by analysts, investors and other
interested parties to evaluate companies in our industry.
Management believes that the presentation of non-GAAP metrics is an
appropriate measure of operating performance because they eliminate
the impact of expenses that do not relate directly to the
performance of our underlying business.
These non-GAAP metrics should not be construed as an inference
that our future results will be unaffected by unusual or other
items. Additionally, Adjusted EBITDA and other non-GAAP metrics
used herein are not intended to be a measure of free cash flow for
management's discretionary use, as they do not reflect our tax
payments and certain other cash costs that may recur in the future,
including, among other things, cash requirements for costs to
replace assets being depreciated and amortized. Management
compensates for these limitations by relying on our GAAP results in
addition to using Adjusted EBITDA and other non-GAAP metrics as
supplemental measures of our performance. Our measure of Adjusted
EBITDA, free cash flow and other non-GAAP metrics used herein is
not necessarily comparable to similarly titled captions of other
companies due to different methods of calculation.
See the tables above regarding reconciliations of these non-GAAP
financial measures to the most directly comparable GAAP
measures.
We are not able to provide a reconciliation of Adjusted EBITDA
and Adjusted EBITDA margin guidance for the fourth quarter of 2024
and the fiscal year ending December 31, 2024, and long term to net
income (loss), the nearest comparable GAAP measure, because certain
items that are excluded from Adjusted EBITDA and Adjusted EBITDA
margin cannot be reasonably predicted or are not in our control. In
particular, in the case of Adjusted EBITDA and Adjusted EBITDA
margin, we are unable to forecast the timing or magnitude of share
based compensation, amortization of intangible assets, impairment
of intangible assets, income or loss on revaluation of contingent
consideration, other acquisition-related costs, convertible notes
amortization of discount and issuance costs and exchange rate
income or loss, in each case, as applicable without unreasonable
efforts, and these items could significantly impact, either
individually or in the aggregate, GAAP measures in the future.
Forward Looking Statements
This release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995.
All statements contained in this release that do not relate to
matters of historical fact should be considered forward-looking
statements, including, without limitation, statements regarding our
expected financial performance and operational performance
including our targets regarding Adjusted EBITDA, our expectation
regarding certain benefits of our investments, our business plans
and strategy, the growth of our business, AI services and
developments, our product portfolio, our stock repurchase plan and
expected shareholder value, our customer relationships and
experiences, as well as statements that include the words “expect,”
“intend,” “plan,” “believe,” “project,” “forecast,” “estimate,”
“may,” “should,” “anticipate” and similar statements of a future or
forward-looking nature. These forward-looking statements are based
on management’s current expectations. These statements are neither
promises nor guarantees, but involve known and unknown risks,
uncertainties and other important factors that may cause actual
results, performance or achievements to be materially different
from any future results, performance or achievements expressed or
implied by the forward-looking statements, including, but not
limited to: risks related to political, economic and military
instability in Israel, including related to the war in Israel; our
ability to successfully implement our business plan within adverse
economic conditions that may impact the demand for our services or
have a material adverse impact on our business, financial condition
and results of operations; our ability to attract and retain a
large community of buyers and freelancers; our ability to generate
sufficient revenue to achieve or maintain profitability; our
ability to maintain and enhance our brand; our dependence on the
continued growth and expansion of the market for freelancers and
the services they offer; our dependence on traffic to our website;
our ability to maintain user engagement on our website and to
maintain and improve the quality of our platform; our operations
within a competitive market; our ability and the ability of third
parties to protect our users’ personal or other data from a
security breach and to comply with laws and regulations relating to
data privacy, data protection and cybersecurity; our ability to
manage our current and potential future growth; our dependence on
decisions and developments in the mobile device industry, over
which we do not have control; our ability to detect errors, defects
or disruptions in our platform; our ability to comply with the
terms of underlying licenses of open source software components on
our platform; our ability to expand into markets outside the United
States and our ability to manage the business and economic risks of
international expansion and operations; our ability to achieve
desired operating margins; our ability to comply with a wide
variety of U.S. and international laws and regulations; our ability
to attract, recruit, retain and develop qualified employees; our
reliance on Amazon Web Services; our ability to mitigate payment
and fraud risks; our dependence on relationships with payment
partners, banks and disbursement partners; and the other important
factors discussed under the caption “Risk Factors” in our annual
report on Form 20-F filed with the U.S. Securities and Exchange
Commission (“SEC”) on February 22, 2024, as such factors may be
updated from time to time in our other filings with the SEC, which
are accessible on the SEC’s website at www.sec.gov. In addition, we
operate in a very competitive and rapidly changing environment. New
risks emerge from time to time. It is not possible for our
management to predict all risks, nor can we assess the impact of
all factors on our business or the extent to which any factor, or
combination of factors, may cause actual results to differ
materially from those contained in any forward-looking statements
that we may make. In light of these risks, uncertainties and
assumptions, the forward-looking events and circumstances discussed
in this release are inherently uncertain and may not occur, and
actual results could differ materially and adversely from those
anticipated or implied in the forward-looking statements.
Accordingly, you should not rely upon forward-looking statements as
predictions of future events. In addition, the forward-looking
statements made in this release relate only to events or
information as of the date on which the statements are made in this
release. Except as required by law, we undertake no obligation to
update or revise publicly any forward-looking statements, whether
as a result of new information, future events or otherwise, after
the date on which the statements are made or to reflect the
occurrence of unanticipated events.
1 This is a non-GAAP financial measure or Key Performance
Metric. See “Key Performance Metrics and Non-GAAP Financial
Measures” and reconciliation tables at the end of this release for
additional information regarding the non-GAAP metrics and Key
Performance Metrics used in this release.
Fiverr (NYSE:FVRR)
Historical Stock Chart
From Nov 2024 to Dec 2024
Fiverr (NYSE:FVRR)
Historical Stock Chart
From Dec 2023 to Dec 2024