UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
_________________
FORM
_________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (date of earliest event reported):
_________________
(Exact name of Registrant as specified in its charter)
_________________
(State or other jurisdiction of incorporation or organization) |
|
(Commission File Number) |
|
(I.R.S. Employer |
(Address of principal executive offices)
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
_________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol (s) |
Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 Results of Operations and Financial Condition
On August 7, 2023, Red Violet, Inc., a Delaware corporation (the “Company”), issued a press release announcing its financial results for the second quarter ended June 30, 2023 (the “Earnings Release”). A copy of the Earnings Release is furnished herewith as Exhibit 99.1.
Also on August 7, 2023, following the issuance of the Earnings Release, the Company conducted a conference call to discuss the reported financial results for the second quarter ended June 30, 2023. The Company had issued a press release on July 24, 2023 to announce the scheduling of the conference call. A copy of the transcript of the conference call is furnished herewith as Exhibit 99.2.
The information included herein and in Exhibit 99.1 and Exhibit 99.2 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (“Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
99.1 Press Release, dated August 7, 2023
99.2 August 7, 2023 conference call transcript
104 Cover page Interactive Data File (embedded within the inline XBRL file).
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
Red Violet, Inc. |
||
|
|
|
||||
Date: August 9, 2023 |
|
By: |
|
/s/ Derek Dubner |
||
|
|
|
|
Derek Dubner |
||
|
|
|
|
Chief Executive Officer (Principal Executive Officer) |
||
|
|
|
|
|
Exhibit 99.1
red violet Announces Second Quarter 2023 Financial Results
Second Quarter Revenue Increased 17% to $14.7 Million, Generated EPS of $0.10
BOCA RATON, Fla. – August 7, 2023 – Red Violet, Inc. (NASDAQ: RDVT), a leading analytics and information solutions provider, today announced financial results for the quarter ended June 30, 2023.
“We are pleased with our second quarter results, further highlighting our ability to drive both top-line growth and profitability," stated Derek Dubner, red violet’s CEO. “We are seeing continued strength in new customer onboarding, pipeline expansion from higher-tier prospects, and robust customer conversion at all levels. Our consistent revenue growth and increasing profitability, which are driven by our distinct ability to meet strong industrywide demand for innovative, accurate, and highly-scalable identity solutions, bolster our position as we enter the back half of the year.”
Second Quarter Financial Results
For the three months ended June 30, 2023, as compared to the three months ended June 30, 2022:
Second Quarter and Recent Business Highlights
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 and full year results and provide a business update. Please click here 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 www.redviolet.com. 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 www.redviolet.com.
1
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 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 www.redviolet.com.
Company Contact:
Camilo Ramirez
Red Violet, Inc.
561-757-4500
ir@redviolet.com
Investor Relations Contacts:
Steven Hooser/Phillip Kupper
Three Part Advisors
214-872-2710
ir@redviolet.com
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 gross profit, adjusted gross margin and free cash flow ("FCF"). Adjusted EBITDA is a financial measure equal to net income (loss), the most directly comparable financial measure based on US GAAP, excluding interest income, net, income tax expense, depreciation and amortization, share-based compensation expense, litigation costs, and write-off of long-lived assets and others. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. We define adjusted gross profit as revenue less cost of revenue (exclusive of depreciation and amortization), 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 use our distinct ability to meet strong industrywide demand for innovative, accurate, and highly-scalable identity solutions to bolster our position as we enter the back half of the year. 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, 2022 filed on March 8, 2023, 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.
2
RED VIOLET, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share data)
(unaudited)
|
|
June 30, 2023 |
|
|
December 31, 2022 |
|
||
ASSETS: |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
31,368 |
|
|
$ |
31,810 |
|
Accounts receivable, net of allowance for doubtful accounts of $86 and $60 as of June 30, 2023 and December 31, 2022, respectively |
|
|
6,556 |
|
|
|
5,535 |
|
Prepaid expenses and other current assets |
|
|
1,325 |
|
|
|
771 |
|
Total current assets |
|
|
39,249 |
|
|
|
38,116 |
|
Property and equipment, net |
|
|
640 |
|
|
|
709 |
|
Intangible assets, net |
|
|
33,175 |
|
|
|
31,647 |
|
Goodwill |
|
|
5,227 |
|
|
|
5,227 |
|
Right-of-use assets |
|
|
821 |
|
|
|
1,114 |
|
Other noncurrent assets |
|
|
765 |
|
|
|
601 |
|
Total assets |
|
$ |
79,877 |
|
|
$ |
77,414 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,694 |
|
|
$ |
2,229 |
|
Accrued expenses and other current liabilities |
|
|
424 |
|
|
|
1,845 |
|
Current portion of operating lease liabilities |
|
|
731 |
|
|
|
692 |
|
Deferred revenue |
|
|
627 |
|
|
|
670 |
|
Total current liabilities |
|
|
3,476 |
|
|
|
5,436 |
|
Noncurrent operating lease liabilities |
|
|
222 |
|
|
|
598 |
|
Deferred tax liabilities |
|
|
411 |
|
|
|
287 |
|
Total liabilities |
|
|
4,109 |
|
|
|
6,321 |
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock—$0.001 par value, 10,000,000 shares authorized, and 0 shares issued and outstanding, as of June 30, 2023 and December 31, 2022 |
|
|
- |
|
|
|
- |
|
Common stock—$0.001 par value, 200,000,000 shares authorized, 13,911,691 and 13,956,404 shares issued, and 13,908,953 and 13,956,404 shares outstanding, as of June 30, 2023 and December 31, 2022 |
|
|
14 |
|
|
|
14 |
|
Treasury stock, at cost, 2,738 and 0 shares as of June 30, 2023 and December 31, 2022 |
|
|
(52 |
) |
|
|
- |
|
Additional paid-in capital |
|
|
95,104 |
|
|
|
92,481 |
|
Accumulated deficit |
|
|
(19,298 |
) |
|
|
(21,402 |
) |
Total shareholders' equity |
|
|
75,768 |
|
|
|
71,093 |
|
Total liabilities and shareholders' equity |
|
$ |
79,877 |
|
|
$ |
77,414 |
|
3
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, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Revenue |
|
$ |
14,680 |
|
|
$ |
12,494 |
|
|
$ |
29,306 |
|
|
$ |
25,223 |
|
Costs and expenses(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue (exclusive of depreciation and amortization) |
|
|
3,240 |
|
|
|
2,920 |
|
|
|
6,419 |
|
|
|
6,090 |
|
Sales and marketing expenses |
|
|
3,078 |
|
|
|
2,822 |
|
|
|
6,967 |
|
|
|
5,213 |
|
General and administrative expenses |
|
|
5,075 |
|
|
|
5,300 |
|
|
|
10,316 |
|
|
|
10,653 |
|
Depreciation and amortization |
|
|
2,054 |
|
|
|
1,613 |
|
|
|
3,970 |
|
|
|
3,147 |
|
Total costs and expenses |
|
|
13,447 |
|
|
|
12,655 |
|
|
|
27,672 |
|
|
|
25,103 |
|
Income (loss) from operations |
|
|
1,233 |
|
|
|
(161 |
) |
|
|
1,634 |
|
|
|
120 |
|
Interest income, net |
|
|
315 |
|
|
|
- |
|
|
|
601 |
|
|
|
1 |
|
Income (loss) before income taxes |
|
|
1,548 |
|
|
|
(161 |
) |
|
|
2,235 |
|
|
|
121 |
|
Income tax expense |
|
|
160 |
|
|
|
44 |
|
|
|
131 |
|
|
|
219 |
|
Net income (loss) |
|
$ |
1,388 |
|
|
$ |
(205 |
) |
|
$ |
2,104 |
|
|
$ |
(98 |
) |
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.10 |
|
|
$ |
(0.01 |
) |
|
$ |
0.15 |
|
|
$ |
(0.01 |
) |
Diluted |
|
$ |
0.10 |
|
|
$ |
(0.01 |
) |
|
$ |
0.15 |
|
|
$ |
(0.01 |
) |
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
13,961,862 |
|
|
|
13,776,479 |
|
|
|
13,979,411 |
|
|
|
13,660,686 |
|
Diluted |
|
|
14,172,024 |
|
|
|
13,776,479 |
|
|
|
14,180,614 |
|
|
|
13,660,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Share-based compensation expense in each category: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing expenses |
|
$ |
125 |
|
|
$ |
108 |
|
|
$ |
232 |
|
|
$ |
155 |
|
General and administrative expenses |
|
|
1,180 |
|
|
|
1,298 |
|
|
|
2,457 |
|
|
|
2,638 |
|
Total |
|
$ |
1,305 |
|
|
$ |
1,406 |
|
|
$ |
2,689 |
|
|
$ |
2,793 |
|
4
RED VIOLET, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(unaudited)
|
|
Six Months Ended June 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
2,104 |
|
|
$ |
(98 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
3,970 |
|
|
|
3,147 |
|
Share-based compensation expense |
|
|
2,689 |
|
|
|
2,793 |
|
Write-off of long-lived assets |
|
|
3 |
|
|
|
3 |
|
Provision for bad debts |
|
|
789 |
|
|
|
61 |
|
Noncash lease expenses |
|
|
293 |
|
|
|
267 |
|
Deferred income tax expense |
|
|
124 |
|
|
|
197 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(1,810 |
) |
|
|
(482 |
) |
Prepaid expenses and other current assets |
|
|
(554 |
) |
|
|
(354 |
) |
Other noncurrent assets |
|
|
(164 |
) |
|
|
- |
|
Accounts payable |
|
|
(535 |
) |
|
|
(157 |
) |
Accrued expenses and other current liabilities |
|
|
(1,451 |
) |
|
|
97 |
|
Deferred revenue |
|
|
(43 |
) |
|
|
(219 |
) |
Operating lease liabilities |
|
|
(337 |
) |
|
|
(300 |
) |
Net cash provided by operating activities |
|
|
5,078 |
|
|
|
4,955 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(51 |
) |
|
|
(221 |
) |
Capitalized costs included in intangible assets |
|
|
(4,509 |
) |
|
|
(3,893 |
) |
Net cash used in investing activities |
|
|
(4,560 |
) |
|
|
(4,114 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Taxes paid related to net share settlement of vesting of restricted stock units |
|
|
(50 |
) |
|
|
(2,771 |
) |
Repurchases of common stock |
|
|
(910 |
) |
|
|
- |
|
Net cash used in financing activities |
|
|
(960 |
) |
|
|
(2,771 |
) |
Net decrease in cash and cash equivalents |
|
$ |
(442 |
) |
|
$ |
(1,930 |
) |
Cash and cash equivalents at beginning of period |
|
|
31,810 |
|
|
|
34,258 |
|
Cash and cash equivalents at end of period |
|
$ |
31,368 |
|
|
$ |
32,328 |
|
SUPPLEMENTAL DISCLOSURE INFORMATION |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
- |
|
|
$ |
- |
|
Cash paid for income taxes |
|
$ |
22 |
|
|
$ |
- |
|
Share-based compensation capitalized in intangible assets |
|
$ |
872 |
|
|
$ |
723 |
|
Retirement of treasury stock |
|
$ |
938 |
|
|
$ |
2,771 |
|
5
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 gross profit, adjusted gross margin and FCF. Adjusted EBITDA is a financial measure equal to net income (loss), the most directly comparable financial measure based on GAAP, excluding interest income, net, income tax expense, depreciation and amortization, share-based compensation expense, litigation costs, and write-off of long-lived assets and others, as noted in the tables below. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. We define adjusted gross profit as revenue less cost of revenue (exclusive of depreciation and amortization), 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.
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
(In thousands) |
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net income (loss) |
|
$ |
1,388 |
|
|
$ |
(205 |
) |
|
$ |
2,104 |
|
|
$ |
(98 |
) |
Interest income, net |
|
|
(315 |
) |
|
|
- |
|
|
|
(601 |
) |
|
|
(1 |
) |
Income tax expense |
|
|
160 |
|
|
|
44 |
|
|
|
131 |
|
|
|
219 |
|
Depreciation and amortization |
|
|
2,054 |
|
|
|
1,613 |
|
|
|
3,970 |
|
|
|
3,147 |
|
Share-based compensation expense |
|
|
1,305 |
|
|
|
1,406 |
|
|
|
2,689 |
|
|
|
2,793 |
|
Litigation costs |
|
|
45 |
|
|
|
76 |
|
|
|
48 |
|
|
|
91 |
|
Write-off of long-lived assets and others |
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
3 |
|
Adjusted EBITDA |
|
$ |
4,637 |
|
|
$ |
2,934 |
|
|
$ |
8,343 |
|
|
$ |
6,154 |
|
Revenue |
|
$ |
14,680 |
|
|
$ |
12,494 |
|
|
$ |
29,306 |
|
|
$ |
25,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) margin |
|
|
9 |
% |
|
|
(2 |
%) |
|
|
7 |
% |
|
|
(0 |
%) |
Adjusted EBITDA margin |
|
|
32 |
% |
|
|
23 |
% |
|
|
28 |
% |
|
|
24 |
% |
The following is a reconciliation of gross profit, the most directly comparable GAAP financial measure, to adjusted gross profit:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
(In thousands) |
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Revenue |
|
$ |
14,680 |
|
|
$ |
12,494 |
|
|
$ |
29,306 |
|
|
$ |
25,223 |
|
Cost of revenue (exclusive of depreciation and amortization) |
|
|
(3,240 |
) |
|
|
(2,920 |
) |
|
|
(6,419 |
) |
|
|
(6,090 |
) |
Depreciation and amortization of intangible assets |
|
|
(1,995 |
) |
|
|
(1,551 |
) |
|
|
(3,853 |
) |
|
|
(3,023 |
) |
Gross profit |
|
|
9,445 |
|
|
|
8,023 |
|
|
|
19,034 |
|
|
|
16,110 |
|
Depreciation and amortization of intangible assets |
|
|
1,995 |
|
|
|
1,551 |
|
|
|
3,853 |
|
|
|
3,023 |
|
Adjusted gross profit |
|
$ |
11,440 |
|
|
$ |
9,574 |
|
|
$ |
22,887 |
|
|
$ |
19,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
64 |
% |
|
|
64 |
% |
|
|
65 |
% |
|
|
64 |
% |
Adjusted gross margin |
|
|
78 |
% |
|
|
77 |
% |
|
|
78 |
% |
|
|
76 |
% |
The following is a reconciliation of net cash provided by operating activities, the most directly comparable US GAAP measure, to FCF:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
(In thousands) |
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net cash provided by operating activities |
|
$ |
3,547 |
|
|
$ |
2,525 |
|
|
$ |
5,078 |
|
|
$ |
4,955 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(7 |
) |
|
|
(108 |
) |
|
|
(51 |
) |
|
|
(221 |
) |
Capitalized costs included in intangible assets |
|
|
(2,236 |
) |
|
|
(2,099 |
) |
|
|
(4,509 |
) |
|
|
(3,893 |
) |
Free cash flow |
|
$ |
1,304 |
|
|
$ |
318 |
|
|
$ |
518 |
|
|
$ |
841 |
|
In order to assist readers of our condensed 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 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.
6
We believe adjusted EBITDA, adjusted EBITDA margin, 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. Our adjusted gross profit is a measure used by management in evaluating the business’ 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. Our adjusted gross profit is calculated by using revenue, less cost of revenue (exclusive of depreciation and amortization). We believe adjusted gross profit provides useful information to our investors by eliminating the impact of non-cash depreciation and amortization, and specifically 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 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 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.
7
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) |
|
Q3'21 |
|
|
Q4'21 |
|
|
Q1'22 |
|
|
Q2'22 |
|
|
Q3'22 |
|
|
Q4'22 |
|
|
Q1'23 |
|
|
Q2'23 |
|
||||||||
Customer metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IDI - billable customers(1) |
|
|
6,314 |
|
|
|
6,548 |
|
|
|
6,592 |
|
|
|
6,817 |
|
|
|
6,873 |
|
|
|
7,021 |
|
|
|
7,256 |
|
|
|
7,497 |
|
FOREWARN - users(2) |
|
|
74,377 |
|
|
|
82,419 |
|
|
|
91,490 |
|
|
|
101,261 |
|
|
|
110,051 |
|
|
|
116,960 |
|
|
|
131,348 |
|
|
|
146,537 |
|
Revenue metrics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual revenue %(3) |
|
|
80 |
% |
|
|
79 |
% |
|
|
77 |
% |
|
|
80 |
% |
|
|
68 |
% |
|
|
77 |
% |
|
|
75 |
% |
|
|
79 |
% |
Gross revenue retention %(4) |
|
|
95 |
% |
|
|
96 |
% |
|
|
97 |
% |
|
|
95 |
% |
|
|
94 |
% |
|
|
95 |
% |
|
|
94 |
% |
|
|
94 |
% |
Revenue from new customers(5) |
|
$ |
876 |
|
|
$ |
920 |
|
|
$ |
1,014 |
|
|
$ |
805 |
|
|
$ |
2,016 |
|
|
$ |
1,216 |
|
|
$ |
1,869 |
|
|
$ |
1,147 |
|
Base revenue from existing customers(6) |
|
$ |
9,187 |
|
|
$ |
9,114 |
|
|
$ |
9,721 |
|
|
$ |
10,164 |
|
|
$ |
10,839 |
|
|