red violet Announces Second Quarter 2025 Financial Results
Red Violet (NASDAQ: RDVT), an analytics and information solutions provider, reported strong Q2 2025 financial results with revenue increasing 14% to $21.8 million. The company achieved notable metrics including an 18% increase in gross profit to $15.7 million and a 2% rise in net income to $2.7 million.
Operational highlights include the addition of 308 new IDI� customers, bringing the total to 9,549, and 21,335 new FOREWARN® users, reaching 346,671 users total. The company demonstrated strong customer acquisition across revenue cohorts and now serves over 575 REALTOR® Associations. Cash flow from operations reached a record $7.5 million, with cash and equivalents standing at $38.8 million.
Red Violet (NASDAQ: RDVT), fornitore di soluzioni di analisi e informazioni, ha riportato solidi risultati finanziari del secondo trimestre 2025 con un aumento del fatturato del 14%, raggiungendo 21,8 milioni di dollari. L'azienda ha ottenuto risultati significativi, tra cui un incremento del margine lordo del 18%, pari a 15,7 milioni di dollari, e un aumento del reddito netto del 2%, pari a 2,7 milioni di dollari.
Tra i principali dati operativi si segnala l'acquisizione di 308 nuovi clienti IDI�, per un totale di 9.549, e 21.335 nuovi utenti FOREWARN®, portando il totale a 346.671 utenti. L'azienda ha dimostrato una forte acquisizione di clienti in tutte le fasce di fatturato e ora serve oltre 575 associazioni REALTOR®. Il flusso di cassa operativo ha raggiunto un record di 7,5 milioni di dollari, con liquidità e equivalenti pari a 38,8 milioni di dollari.
Red Violet (NASDAQ: RDVT), proveedor de soluciones de análisis e información, reportó sólidos resultados financieros del segundo trimestre de 2025 con un aumento de ingresos del 14%, alcanzando 21,8 millones de dólares. La compañía logró métricas destacadas, incluyendo un incremento del 18% en el beneficio bruto hasta 15,7 millones de dólares y un aumento del 2% en el ingreso neto hasta 2,7 millones de dólares.
Entre los aspectos operativos se incluye la incorporación de 308 nuevos clientes IDI�, elevando el total a 9.549, y 21.335 nuevos usuarios FOREWARN®, alcanzando un total de 346.671 usuarios. La empresa mostró una fuerte adquisición de clientes en todos los segmentos de ingresos y actualmente atiende a más de 575 asociaciones REALTOR®. El flujo de caja operativo alcanzó un récord de 7,5 millones de dólares, con efectivo y equivalentes por 38,8 millones de dólares.
Red Violet (NASDAQ: RDVT)� 분석 � 정보 솔루� 제공업체로서 2025� 2분기 재무 실적에서 매출� 14% 증가하여 2,180� 달러� 기록하는 � 강력� 성과� 보고했습니다. 회사� 매출총이익이 18% 증가하여 1,570� 달러, 순이익이 2% 상승하여 270� 달러� 달하� 주목� 만한 지표를 달성했습니다.
운영 하이라이트로� 308명의 신규 IDI� 고객� 추가되어 � 9,549명이 되었�, 21,335명의 신규 FOREWARN® 사용�가 늘어� � 346,671명의 사용자를 확보했습니다. 회사� 모든 수익 계층에서 강력� 고객 확보� 보여주었으며 현재 575� 이상� REALTOR® 협회� 서비스를 제공하고 있습니다. 영업활동 현금흐름은 기록적인 750� 달러� 도달했으�, 현금 � 현금� 자산은 3,880� 달러입니�.
Red Violet (NASDAQ : RDVT), fournisseur de solutions d'analyse et d'information, a publié de solides résultats financiers du deuxième trimestre 2025 avec un chiffre d'affaires en hausse de 14 %, atteignant 21,8 millions de dollars. L'entreprise a réalisé des performances notables, notamment une augmentation de 18 % du bénéfice brut à 15,7 millions de dollars et une hausse de 2 % du bénéfice net à 2,7 millions de dollars.
Parmi les faits marquants opérationnels figurent l'ajout de 308 nouveaux clients IDI�, portant le total à 9 549, ainsi que 21 335 nouveaux utilisateurs FOREWARN®, atteignant un total de 346 671 utilisateurs. L'entreprise a démontré une forte acquisition de clients dans toutes les catégories de revenus et dessert désormais plus de 575 associations REALTOR®. Les flux de trésorerie opérationnels ont atteint un record de 7,5 millions de dollars, avec une trésorerie et des équivalents de 38,8 millions de dollars.
Red Violet (NASDAQ: RDVT), ein Anbieter von Analyse- und Informationslösungen, meldete starke Finanzergebnisse für das zweite Quartal 2025 mit einem Umsatzanstieg von 14 % auf 21,8 Millionen US-Dollar. Das Unternehmen erzielte bemerkenswerte Kennzahlen, darunter einen Anstieg des Bruttogewinns um 18 % auf 15,7 Millionen US-Dollar und einen Anstieg des Nettogewinns um 2 % auf 2,7 Millionen US-Dollar.
Zu den betrieblichen Highlights gehört die Gewinnung von 308 neuen IDI�-Kunden, womit die Gesamtzahl auf 9.549 steigt, sowie 21.335 neue FOREWARN®-Nutzer, die insgesamt 346.671 Nutzer erreichen. Das Unternehmen zeigte eine starke Kundengewinnung über alle Umsatzgruppen hinweg und betreut nun über 575 REALTOR®-Verbände. Der operative Cashflow erreichte mit 7,5 Millionen US-Dollar einen Rekordwert, während die liquiden Mittel und Äquivalente bei 38,8 Millionen US-Dollar lagen.
- Revenue growth of 14% to $21.8 million
- Record operating cash flow of $7.5 million, up 31%
- Gross margin improved to 72% from 70%
- Strong customer base expansion with 308 new IDI customers and 21,335 new FOREWARN users
- Healthy cash position of $38.8 million
- Net income margin decreased to 12% from 14%
- Adjusted EBITDA margin declined to 35% from 36%
- Results included comparison against $1.0 million one-time transactional revenue from previous year
Insights
Red Violet delivered strong Q2 growth with revenue up 14% despite tough comps, showing improving margins and excellent cash generation.
Red Violet's Q2 results demonstrate robust performance with
The margin story is especially notable. Gross margin expanded 200 basis points to
Cash flow performance stands out as exceptional � operating cash flow jumped
Customer acquisition metrics reveal healthy business momentum with 308 new IDI customers and over 21,000 new FOREWARN users. More importantly, the company is successfully moving upmarket, accelerating wins of higher-tier customers with spending exceeding
Red Violet appears well-positioned with its data analytics solutions targeting growing markets, strong margins, impressive cash generation, and a solid balance sheet to fund continued growth initiatives.
Revenue Increases
BOCA RATON, Fla., Aug. 06, 2025 (GLOBE NEWSWIRE) -- Red Violet, Inc. (NASDAQ: RDVT), a leading analytics and information solutions provider, today announced financial results for the quarter ended June 30, 2025.
“We are pleased to report another strong quarter, delivering solid revenue growth and profitability while building on the momentum established early last year,� stated Derek Dubner, red violet’s CEO. “I am particularly proud of the team’s performance against a challenging comparison to last year, which included
Second Quarter Financial Results
For the three months ended June 30, 2025 as compared to the three months ended June 30, 2024:
- Total revenue increased
14% to$21.8 million . - Gross profit increased
18% to$15.7 million . Gross margin increased to72% from70% . - Adjusted gross profit increased
17% to$18.2 million . Adjusted gross margin increased to84% from82% . - Net income increased
2% to$2.7 million , which resulted in earnings of$0.19 and$0.18 per basic and diluted share, respectively. Net income margin decreased to12% from14% . - Adjusted EBITDA increased
12% to$7.6 million . Adjusted EBITDA marginicles/ebitda-vs-operating-income" title="Read: EBITDA vs Operating Income: Key Differences Every Investor Should Know" class="article-link" rel="noopener">EBITDA margin decreased to35% from36% . - Adjusted net income increased
6% to$4.1 million , which resulted in adjusted earnings of$0.29 and$0.28 per basic and diluted share, respectively. - Net cash provided by operating activities increased
31% to$7.5 million . - Cash and cash equivalents were
$38.8 million as of June 30, 2025.
Second Quarter and Recent Business Highlights
- Added 308 customers to IDI� during the second quarter, ending the quarter with 9,549 customers.
- Added 21,335 users to FOREWARN® during the second quarter, ending the quarter with 346,671 users. Over 575 REALTOR® Associations throughout the U.S. are now contracted to use FOREWARN.
- Continued to win higher-tier customers at an accelerated pace, with total customer spend outpacing prior-year levels across each key revenue cohort, including
$10,000 t o$25,000 ,$25,000 t o$100,000 , and over$100,000 , in trailing twelve-month revenue.
Conference Call
In conjunction with this release, red violet will host a conference call and webcast today at 4:30pm ET to discuss its quarterly results and provide a business update. Please to pre-register for the conference call and obtain your dial in number and passcode. To access the live audio webcast, visit the Investors section of the red violet website at . Please login at least 15 minutes prior to the start of the call to ensure adequate time for any downloads that may be required. Following the completion of the conference call, an archived webcast of the conference call will be available on the Investors section of the red violet website at.
About red violet®
At red violet, we build proprietary technologies and apply analytical capabilities to deliver identity intelligence. Our technology powers critical solutions, which empower organizations to operate with confidence. Our solutions enable the real-time identification and location of people, businesses, assets and their interrelationships. These solutions are used for purposes including identity verification, risk mitigation, due diligence, fraud detection and prevention, regulatory compliance, and customer acquisition. Our intelligent platform, CORE�, is purpose-built for the enterprise, yet flexible enough for organizations of all sizes, bringing clarity to massive datasets by transforming data into intelligence. Our solutions are used today to enable frictionless commerce, to ensure safety, and to reduce fraud and the concomitant expense borne by society. For more information, please visit.
Company Contact:
Camilo Ramirez
Red Violet, Inc.
561-757-4500
Investor Relations Contact:
Steven Hooser
Three Part Advisors
214-872-2710
Use of Non-GAAP Financial Measures
Management evaluates the financial performance of our business on a variety of key indicators, including non-GAAP metrics of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and free cash flow ("FCF"). Adjusted EBITDA is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, excluding interest income, income tax expense, depreciation and amortization, share-based compensation expense, litigation costs, acquisition-related costs, and write-off of long-lived assets. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. Adjusted net income is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, adjusted to exclude share-based compensation expense and amortization of share-based compensation capitalized in intangible assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets, and adjusted gross margin as adjusted gross profit as a percentage of revenue. We define FCF as net cash provided by operating activities reduced by purchase of property and equipment, and capitalized costs included in intangible assets.
FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking statements," as that term is defined under the Private Securities Litigation Reform Act of 1995 (PSLRA), which statements may be identified by words such as "expects," "plans," "projects," "will," "may," "anticipate," "believes," "should," "intends," "estimates," and other words of similar meaning. Such forward looking statements are subject to risks and uncertainties that are often difficult to predict, are beyond our control and which may cause results to differ materially from expectations, including whether we will be able to build on our successful first half performance, continue to drive revenue growth and capitalize on the significant opportunities ahead. Readers are cautioned not to place undue reliance on these forward-looking statements, which are based on our expectations as of the date of this press release and speak only as of the date of this press release and are advised to consider the factors listed above together with the additional factors under the heading "Forward-Looking Statements" and "Risk Factors" in red violet's Form 10-K for the year ended December 31, 2024, filed on February 27, 2025, as may be supplemented or amended by the Company's other SEC filings. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.
RED VIOLET, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Amounts in thousands, except share data) (unaudited) | ||||||||
June 30, 2025 | December 31, 2024 | |||||||
ASSETS: | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 38,848 | $ | 36,504 | ||||
Accounts receivable, net of allowance for doubtful accounts of June 30, 2025 and December 31, 2024, respectively | 9,811 | 8,061 | ||||||
Prepaid expenses and other current assets | 2,137 | 1,627 | ||||||
Total current assets | 50,796 | 46,192 | ||||||
Property and equipment, net | 693 | 545 | ||||||
Intangible assets, net | 37,677 | 35,997 | ||||||
Goodwill | 5,227 | 5,227 | ||||||
Right-of-use assets | 2,822 | 1,901 | ||||||
Deferred tax assets | 6,309 | 7,496 | ||||||
Other noncurrent assets | 1,310 | 1,173 | ||||||
Total assets | $ | 104,834 | $ | 98,531 | ||||
LIABILITIESAND SHAREHOLDERS' EQUITY: | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 1,834 | $ | 2,127 | ||||
Accrued expenses and other current liabilities | 2,518 | 2,881 | ||||||
Current portion of operating lease liabilities | 411 | 406 | ||||||
Deferred revenue | 806 | 712 | ||||||
Dividend payable | - | 4,181 | ||||||
Total current liabilities | 5,569 | 10,307 | ||||||
Noncurrent operating lease liabilities | 2,520 | 1,592 | ||||||
Other noncurrent liabilities | 539 | - | ||||||
Total liabilities | 8,628 | 11,899 | ||||||
Shareholders' equity: | ||||||||
Preferred stock� issued and outstanding, as of June 30, 2025 and December 31, 2024 | - | - | ||||||
Common stock� 13,936,329 shares issued and outstanding, as of June 30, 2025 and December 31, 2024 | 14 | 14 | ||||||
Additional paid-in capital | 90,936 | 87,488 | ||||||
Retained earnings (accumulated deficit) | 5,256 | (870 | ) | |||||
Total shareholders' equity | 96,206 | 86,632 | ||||||
Total liabilities and shareholders' equity | $ | 104,834 | $ | 98,531 |
RED VIOLET, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands, except share data) (unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenue | $ | 21,774 | $ | 19,056 | $ | 43,777 | $ | 36,567 | ||||||||
Costs and expenses(1): | ||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization) | 3,501 | 3,455 | 7,162 | 7,211 | ||||||||||||
Sales and marketing expenses | 5,622 | 4,406 | 11,029 | 8,118 | ||||||||||||
General and administrative expenses | 7,253 | 5,750 | 13,427 | 11,540 | ||||||||||||
Depreciation and amortization | 2,647 | 2,377 | 5,197 | 4,647 | ||||||||||||
Total costs and expenses | 19,023 | 15,988 | 36,815 | 31,516 | ||||||||||||
Income from operations | 2,751 | 3,068 | 6,962 | 5,051 | ||||||||||||
Interest income | 339 | 314 | 647 | 679 | ||||||||||||
Income before income taxes | 3,090 | 3,382 | 7,609 | 5,730 | ||||||||||||
Income tax expense | 404 | 745 | 1,483 | 1,309 | ||||||||||||
Net income | $ | 2,686 | $ | 2,637 | $ | 6,126 | $ | 4,421 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 0.19 | $ | 0.19 | $ | 0.44 | $ | 0.32 | ||||||||
Diluted | $ | 0.18 | $ | 0.19 | $ | 0.42 | $ | 0.31 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 14,018,629 | 13,780,074 | 14,008,385 | 13,888,569 | ||||||||||||
Diluted | 14,553,282 | 14,051,466 | 14,528,789 | 14,129,262 | ||||||||||||
(1) Share-based compensation expense in each category: | ||||||||||||||||
Sales and marketing expenses | $ | 193 | $ | 158 | $ | 388 | $ | 296 | ||||||||
General and administrative expenses | 1,634 | 1,235 | 3,035 | 2,499 | ||||||||||||
Total | $ | 1,827 | $ | 1,393 | $ | 3,423 | $ | 2,795 |
RED VIOLET, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Amounts in thousands) (unaudited) | ||||||||
Six Months Ended June 30, | ||||||||
2025 | 2024 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net income | $ | 6,126 | $ | 4,421 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 5,197 | 4,647 | ||||||
Share-based compensation expense | 3,423 | 2,795 | ||||||
Write-off of long-lived assets | 2 | - | ||||||
Provision for bad debts | 274 | 224 | ||||||
Noncash lease expenses | 257 | 272 | ||||||
Deferred income tax expense | 1,187 | 1,081 | ||||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | (2,024 | ) | (1,052 | ) | ||||
Prepaid expenses and other current assets | (510 | ) | (370 | ) | ||||
Other noncurrent assets | (162 | ) | (616 | ) | ||||
Accounts payable | (293 | ) | 338 | |||||
Accrued expenses and other current liabilities | (863 | ) | (1,351 | ) | ||||
Deferred revenue | 94 | (93 | ) | |||||
Operating lease liabilities | (220 | ) | (274 | ) | ||||
Net cash provided by operating activities | 12,488 | 10,022 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchase of property and equipment | (252 | ) | (117 | ) | ||||
Capitalized costs included in intangible assets | (4,984 | ) | (4,738 | ) | ||||
Net cash used in investing activities | (5,236 | ) | (4,855 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Taxes paid related to net share settlement of vesting of restrictedstock units | (727 | ) | (403 | ) | ||||
Repurchases of common stock | - | (5,853 | ) | |||||
Dividend payable | (4,181 | ) | - | |||||
Net cash used in financing activities | (4,908 | ) | (6,256 | ) | ||||
Net increase (decrease) in cash and cash equivalents | $ | 2,344 | $ | (1,089 | ) | |||
Cash and cash equivalents at beginning of period | 36,504 | 32,032 | ||||||
Cash and cash equivalents at end of period | $ | 38,848 | $ | 30,943 | ||||
SUPPLEMENTAL DISCLOSURE INFORMATION: | ||||||||
Cash paid for interest | $ | - | $ | - | ||||
Cash paid for income taxes | $ | 681 | $ | 439 | ||||
Share-based compensation capitalized in intangible assets | $ | 752 | $ | 882 | ||||
Retirement of treasury stock | $ | 727 | $ | 6,164 | ||||
Right-of-use assets obtained in exchange of operating lease liabilities | $ | 1,153 | $ | - |
Use and Reconciliation of Non-GAAP Financial Measures
Management evaluates the financial performance of our business on a variety of key indicators, including non-GAAP metrics of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF. Adjusted EBITDA is a financial measure equal to net income, the most directly comparable financial measure based on GAAP, excluding interest income, income tax expense, depreciation and amortization, share-based compensation expense, litigation costs, acquisition-related costs, and write-off of long-lived assets. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. Adjusted net income is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, adjusted to exclude share-based compensation expense and amortization of share-based compensation capitalized in intangible assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets, and adjusted gross margin as adjusted gross profit as a percentage of revenue. We define FCF as net cash provided by operating activities reduced by purchase of property and equipment, and capitalized costs included in intangible assets.
The following is a reconciliation of net income, the most directly comparable US GAAP financial measure, to adjusted EBITDA:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(Dollars in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
Net income | $ | 2,686 | $ | 2,637 | $ | 6,126 | $ | 4,421 | ||||||||
Interest income | (339 | ) | (314 | ) | (647 | ) | (679 | ) | ||||||||
Income tax expense | 404 | 745 | 1,483 | 1,309 | ||||||||||||
Depreciation and amortization | 2,647 | 2,377 | 5,197 | 4,647 | ||||||||||||
Share-based compensation expense | 1,827 | 1,393 | 3,423 | 2,795 | ||||||||||||
Litigation costs | 4 | (27 | ) | 13 | - | |||||||||||
Acquisition-related costs | 370 | - | 370 | 7 | ||||||||||||
Write-off of long-lived assets | 1 | - | 3 | - | ||||||||||||
Adjusted EBITDA | $ | 7,600 | $ | 6,811 | $ | 15,968 | $ | 12,500 | ||||||||
Revenue | $ | 21,774 | $ | 19,056 | $ | 43,777 | $ | 36,567 | ||||||||
Net income margin | 12 | % | 14 | % | 14 | % | 12 | % | ||||||||
Adjusted EBITDA margin | 35 | % | 36 | % | 36 | % | 34 | % |
The following is a reconciliation of net income, the most directly comparable US GAAP financial measure, to adjusted net income:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(Dollars in thousands, except share data) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
Net income | $ | 2,686 | $ | 2,637 | $ | 6,126 | $ | 4,421 | ||||||||
Share-based compensation expense | 1,827 | 1,393 | 3,423 | 2,795 | ||||||||||||
Amortization of share-based compensation capitalized in intangible assets | 413 | 286 | 822 | 561 | ||||||||||||
Tax effect of adjustments(1) | (809 | ) | (425 | ) | (1,422 | ) | (733 | ) | ||||||||
Adjusted net income | $ | 4,117 | $ | 3,891 | $ | 8,949 | $ | 7,044 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 0.19 | $ | 0.19 | $ | 0.44 | $ | 0.32 | ||||||||
Diluted | $ | 0.18 | $ | 0.19 | $ | 0.42 | $ | 0.31 | ||||||||
Adjusted earnings per share: | ||||||||||||||||
Basic | $ | 0.29 | $ | 0.28 | $ | 0.64 | $ | 0.51 | ||||||||
Diluted | $ | 0.28 | $ | 0.28 | $ | 0.62 | $ | 0.50 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 14,018,629 | 13,780,074 | 14,008,385 | 13,888,569 | ||||||||||||
Diluted | 14,553,282 | 14,051,466 | 14,528,789 | 14,129,262 |
(1)The tax effect of adjustments is calculated using the expected federal and state statutory tax rate. The expected federal and state income tax rate was approximately |
The following is a reconciliation of gross profit, the most directly comparable US GAAP financial measure, to adjusted gross profit:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(Dollars in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
Revenue | $ | 21,774 | $ | 19,056 | $ | 43,777 | $ | 36,567 | ||||||||
Cost of revenue (exclusive of depreciation and amortization) | (3,501 | ) | (3,455 | ) | (7,162 | ) | (7,211 | ) | ||||||||
Depreciation and amortization related to cost of revenue | (2,595 | ) | (2,322 | ) | (5,095 | ) | (4,536 | ) | ||||||||
Gross profit | 15,678 | 13,279 | 31,520 | 24,820 | ||||||||||||
Depreciation and amortization of certain intangible assets(1) | 2,560 | 2,322 | 5,012 | 4,536 | ||||||||||||
Adjusted gross profit | $ | 18,238 | $ | 15,601 | $ | 36,532 | $ | 29,356 | ||||||||
Gross margin | 72 | % | 70 | % | 72 | % | 68 | % | ||||||||
Adjusted gross margin | 84 | % | 82 | % | 83 | % | 80 | % |
(1)Depreciation and amortization of certain intangible assets primarily consists of the amortization of capitalized internal-use software development costs, which are included within intangible assets and amortized over their estimated useful lives. |
The following is a reconciliation of net cash provided by operating activities, the most directly comparable US GAAP financial measure, to FCF:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(Dollars in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
Net cash provided by operating activities | $ | 7,487 | $ | 5,717 | $ | 12,488 | $ | 10,022 | ||||||||
Less: | ||||||||||||||||
Purchase of property and equipment | (202 | ) | (52 | ) | (252 | ) | (117 | ) | ||||||||
Capitalized costs included in intangible assets | (2,515 | ) | (2,411 | ) | (4,984 | ) | (4,738 | ) | ||||||||
Free cash flow | $ | 4,770 | $ | 3,254 | $ | 7,252 | $ | 5,167 |
In order to assist readers of our consolidated financial statements in understanding the operating results that management uses to evaluate the business and for financial planning purposes, we present non-GAAP measures of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF as supplemental measures of our operating performance. We believe they provide useful information to our investors as they eliminate the impact of certain items that we do not consider indicative of our cash operations and ongoing operating performance. In addition, we use them as an integral part of our internal reporting to measure the performance and operating strength of our business.
We believe adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF are relevant and provide useful information frequently used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies similar to ours and are indicators of the operational strength of our business. We believe adjusted EBITDA eliminates the uneven effect of considerable amounts of non-cash depreciation and amortization, share-based compensation expense and the impact of other non-recurring items, providing useful comparisons versus prior periods or forecasts. Adjusted EBITDA margin is calculated as adjusted EBITDA as a percentage of revenue. We believe adjusted net income provides additional means of evaluating period-over-period operating performance by eliminating certain non-cash expenses and other items that might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. Adjusted net income is a non-GAAP financial measure equal to net income, adjusted to exclude share-based compensation expense and amortization of share-based compensation capitalized in intangible assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. Our adjusted gross profit is a measure used by management in evaluating the business’s current operating performance by excluding the impact of prior historical costs of assets that are expensed systematically and allocated over the estimated useful lives of the assets, which may not be indicative of the current operating activity. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets. We believe adjusted gross profit provides useful information to our investors by eliminating the impact of certain non-cash depreciation and amortization, and primarily the amortization of software developed for internal use, providing a baseline of our core operating results that allow for analyzing trends in our underlying business consistently over multiple periods. Adjusted gross margin is calculated as adjusted gross profit as a percentage of revenue. We believe FCF is an important liquidity measure of the cash that is available, after capital expenditures, for operational expenses and investment in our business. FCF is a measure used by management to understand and evaluate the business’s operating performance and trends over time. FCF is calculated by using net cash provided by operating activities, less purchase of property and equipment, and capitalized costs included in intangible assets.
Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF are not intended to be performance measures that should be regarded as an alternative to, or more meaningful than, financial measures presented in accordance with US GAAP. In addition, FCF is not intended to represent our residual cash flow available for discretionary expenses and is not necessarily a measure of our ability to fund our cash needs. The way we measure adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF may not be comparable to similarly titled measures presented by other companies, and may not be identical to corresponding measures used in our various agreements.
SUPPLEMENTAL METRICS
The following metrics are intended as a supplement to the financial statements found in this release and other information furnished or filed with the SEC. These supplemental metrics are not necessarily derived from any underlying financial statement amounts. We believe these supplemental metrics help investors understand trends within our business and evaluate the performance of such trends quickly and effectively. In the event of discrepancies between amounts in these tables and the Company's historical disclosures or financial statements, readers should rely on the Company's filings with the SEC and financial statements in the Company's most recent earnings release.
We intend to periodically review and refine the definition, methodology and appropriateness of each of these supplemental metrics. As a result, metrics are subject to removal and/or changes, and such changes could be material.
(Unaudited) | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | |||||||||||||||||||||||
Customer metrics | |||||||||||||||||||||||||||||||
IDI - billable customers(1) | 7,769 | 7,875 | 8,241 | 8,477 | 8,743 | 8,926 | 9,241 | 9,549 | |||||||||||||||||||||||
FOREWARN - users(2) | 168,356 | 185,380 | 236,639 | 263,876 | 284,967 | 303,418 | 325,336 | 346,671 | |||||||||||||||||||||||
Revenue metrics | |||||||||||||||||||||||||||||||
Contractual revenue %(3) | 79 | % | 82 | % | 78 | % | 74 | % | 77 | % | 77 | % | 74 | % | 77 | % | |||||||||||||||
Gross revenue retention %(4) | 94 | % | 92 | % | 93 | % | 94 | % | 94 | % | 96 | % | 96 | % | 97 | % | |||||||||||||||
Other metrics | |||||||||||||||||||||||||||||||
Employees - sales and marketing | 65 | 71 | 76 | 86 | 93 | 95 | 90 | 92 | |||||||||||||||||||||||
Employees - support | 9 | 9 | 10 | 10 | 11 | 11 | 11 | 11 | |||||||||||||||||||||||
Employees - infrastructure | 27 | 27 | 29 | 27 | 29 | 28 | 29 | 29 | |||||||||||||||||||||||
Employees - engineering | 47 | 51 | 51 | 56 | 58 | 57 | 62 | 63 | |||||||||||||||||||||||
Employees - administration | 25 | 25 | 25 | 25 | 26 | 25 | 24 | 28 |
(1) We define a billable customer of IDI as a single entity that generated revenue in the last three months of the period. Billable customers are typically corporate organizations. In most cases, corporate organizations will have multiple users and/or departments purchasing our solutions, however, we count the entire organization as a discrete customer. (2) We define a user of FOREWARN as a unique person that has a subscription to use the FOREWARN service as of the last day of the period. A unique person can only have one user account. (3) Contractual revenue % represents revenue generated from customers pursuant to pricing contracts containing a monthly fee and any additional overage divided by total revenue. Pricing contracts are generally annual contracts or longer, with auto renewal. (4) Gross revenue retention is defined as the revenue retained from existing customers, net of reinstated revenue, and excluding expansion revenue. Revenue is measured once a customer has generated revenue for six consecutive months. Revenue is considered lost when all revenue from a customer ceases for three consecutive months; revenue generated by a customer after the three-month loss period is defined as reinstated revenue. Gross revenue retention percentage is calculated on a trailing twelve-month basis. The numerator of which is revenue lost during the period due to attrition, net of reinstated revenue, and the denominator of which is total revenue based on an average of total revenue at the beginning of each month during the period, with the quotient subtracted from one. Our gross revenue retention calculation excludes revenue from idiVERIFIED, which is purely transactional and currently represents less than |
