Fiverr International Ltd. (NYSE: FVRR), the company that is
changing how the world works together, today reported financial
results for the fourth quarter and full year 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.
“We delivered strong results for 2024, finishing the year well
ahead of our initial targets, with double-digit revenue growth and
robust margins. We continue to focus on our upmarket initiatives
while strategically expanding Services revenue to drive further
growth. It has been a year of significant innovation and investment
in AI. Our latest launch, the revolutionary and unique
human-centered AI platform Fiverr Go, allows our talent community
to build their own creation models, control their creative rights,
and take their business to the next level,” said Micha Kaufman,
founder and CEO of Fiverr. “We started off 2025 with significant
momentum in our product pipeline, growth trajectory and
investments, giving us confidence in the long-term opportunity
ahead.”
"Throughout 2024 we successfully exceeded expectations on both
top and bottom lines. Our ability to deliver growth, while showing
continued discipline in driving profitability, demonstrates our
steady progress towards achieving our Adjusted EBITDA and free cash
flow three-year targets” said Ofer Katz, President and CFO of
Fiverr. “We will continue to execute a thoughtful capital
allocation strategy, balancing the need for growth as well as
returning capital to shareholders. The guidance we gave for 2025
reflects our optimism as we expect to maintain momentum in Services
revenue, continue upmarket investments, and lead in AI
innovation.”
Fourth Quarter 2024 Financial Highlights
- Revenue in the fourth quarter of 2024 was $103.7 million,
compared to $91.5 million in the fourth quarter of 2023, an
increase of 13.3% year over year.
- Marketplace revenue in the fourth quarter of 2024 was $73.5
million, compared to $76.6 million in the fourth quarter of 2023,
representing a decline of 4.0% year over year.
- Annual active buyers1 as of December 31, 2024 was 3.6 million,
compared to 4.0 million as of December 31, 2023, a decline of 10%
year over year.
- Annual spend per buyer1 as of December 31, 2024 reached $302,
compared to $278 as of December 31, 2023, an increase of 9% year
over year.
- Marketplace take rate1 for the period ended December 31, 2024
was 27.6%, up from 27.4% for the period ended December 31, 2023, an
increase of 20 basis points year over year.
- Services revenue in the fourth quarter of 2024 was $30.2
million, compared to $14.9 million in the fourth quarter of 2023,
representing an increase of 102.1% year over year.
- GAAP gross margin in the fourth quarter of 2024 was 80.5%, a
decrease of 260 basis points from 83.1% in the fourth quarter of
2023. Non-GAAP gross margin1 in the fourth quarter of 2024 was
84.0%, a decrease of 60 basis points from 84.6% in the fourth
quarter of 2023.
- GAAP net income in the fourth quarter of 2024 was $12.8
million, or $0.36 basic net income per share and $0.33 diluted net
income per share, compared to $4.7 million net income, or $0.12
basic and diluted net income per share in the fourth quarter of
2023.
- Non-GAAP net income1 in the fourth quarter of 2024 was $24.9
million, or $0.70 basic non-GAAP net income per share1 and $0.64
diluted non-GAAP net income per share1, compared to $23.1 million
non-GAAP net income1, or $0.60 basic non-GAAP net income per share1
and $0.56 diluted non-GAAP net income per share1, in the fourth
quarter of 2023.
- Net cash provided by operating activities in the fourth quarter
of 2024 was $30.0 million, compared to $27.5 million in the fourth
quarter of 2023, an increase of 9.0% year over year.
- Free cash flow1 in the fourth quarter of 2024 was $29.6
million, compared to $27.4 million in the fourth quarter of 2023,
an increase of 8.1% year over year.
- Adjusted EBITDA1 in the fourth quarter of 2024 was $20.7
million, compared to $16.1 million in the fourth quarter of 2023.
Adjusted EBITDA margin1 was 20.0% in the fourth quarter of 2024,
compared to 17.6% in the fourth quarter of 2023, representing a 240
basis points improvement year over year.
Full Year 2024 Financial Highlights
- Revenue in 2024 was $391.5 million, compared to $361.4 million
in 2023, an increase of 8.3% year over year.
- Marketplace revenue in 2024 was $303.1 million, compared to
$307.0 million in 2023, representing a decline of 1.3% year over
year.
- Services revenue in 2024 was $88.4 million, compared to $54.4
million in 2023, representing an increase of 62.5% year over
year.
- GAAP gross margin in 2024 was 82.0%, a decrease of 90 basis
points from 82.9% in 2023. Non-GAAP gross margin1 in 2024 was
84.3%, a decrease of 20 basis points from 84.5% in 2023.
- GAAP net income in 2024 was $18.2 million, or $0.49 basic net
income per share and $0.48 diluted net income per share, compared
to a net income of $3.7 million, or $0.10 basic net income per
share and $0.09 diluted net income per share in 2023.
- Non-GAAP net income1 in 2024 was $95.1 million, or $2.57 basic
Non-GAAP net income per share1 and $2.38 diluted Non-GAAP net
income per share1, compared to $80.4 million, or $2.11 basic
Non-GAAP net income per share1 and $1.95 diluted Non-GAAP net
income per share1, in 2023.
- Net cash provided by operating activities in 2024 was $83.1
million. Net cash provided by operating activities, excluding
one-time escrow payment for contingent consideration of $12.2
million, was $95.3 million in 2024, compared to $83.2 million in
2023.
- Free cash flow1 in 2024 was $81.7 million. Free cash flow1,
excluding one-time escrow payment for contingent consideration of
$12.2 million, was $93.9 million in 2024 compared to $82.1 million
in 2023, an increase of 14.3% year over year.
- Adjusted EBITDA in 2024 was $74.2 million, compared to $59.2
million in 2023. Adjusted EBITDA margin was 19.0% in 2024, an
increase of 260 basis points from 16.4% in 2023.
Financial Outlook
Our Q1’25 and full-year 2025 guidance reflect the recent trends
in our marketplace.
|
Q1 2025 |
FY 2025 |
Revenue |
$103.5 - $108.5 million |
$422.0 - $438.0 million |
y/y growth |
11% - 16% y/y growth |
8% - 12% y/y growth |
Adjusted
EBITDA(1) |
$18.0 - $20.0 million |
$82.0 - $90.0 million |
Conference Call and Webcast Details
Fiverr’s management will host a conference call to discuss its
financial results on Wednesday, February 19, 2025, at 8:00 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 4 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 skill categories,
ranging from AI to programming and 3D design, digital marketing to
content creation, and from video animation to architecture.
Don’t get left behind - come be a part of the future of work by
visiting fiverr.com, reading our blog, and following us on
Instagram, X, and Facebook.
Investor Relations:Jinjin Qianinvestors@fiverr.com
Press:Jenny Changpress@fiverr.com
Source: Fiverr International Ltd.
CONSOLIDATED BALANCE SHEETS(In
thousands) |
|
|
|
|
|
December 31, |
|
December 31, |
|
|
2024 |
|
|
|
2023 |
|
|
(Audited) |
|
(Audited) |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
133,472 |
|
|
$ |
183,674 |
|
Marketable securities |
|
288,947 |
|
|
|
147,806 |
|
User funds |
|
153,309 |
|
|
|
151,602 |
|
Bank deposits |
|
144,843 |
|
|
|
85,893 |
|
Restricted deposit |
|
1,315 |
|
|
|
1,284 |
|
Other receivables |
|
34,198 |
|
|
|
24,217 |
|
Total current assets |
|
756,084 |
|
|
|
594,476 |
|
|
|
|
|
Long-term assets: |
|
|
|
Marketable securities |
|
122,009 |
|
|
|
328,332 |
|
Property and equipment, net |
|
4,271 |
|
|
|
4,735 |
|
Operating lease right of use asset |
|
5,122 |
|
|
|
6,720 |
|
Intangible assets, net |
|
41,882 |
|
|
|
10,722 |
|
Goodwill |
|
110,218 |
|
|
|
77,270 |
|
Other non-current assets |
|
30,388 |
|
|
|
1,349 |
|
Total long-term assets |
|
313,890 |
|
|
|
429,128 |
|
|
|
|
|
TOTAL ASSETS |
$ |
1,069,974 |
|
|
$ |
1,023,604 |
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
Current liabilities: |
|
|
|
Trade payables |
$ |
5,533 |
|
|
$ |
5,494 |
|
User accounts |
|
141,691 |
|
|
|
142,203 |
|
Deferred revenue |
|
20,090 |
|
|
|
11,047 |
|
Other account payables and accrued expenses |
|
57,167 |
|
|
|
44,110 |
|
Operating lease liabilities |
|
2,608 |
|
|
|
2,571 |
|
Convertible notes, net |
|
457,860 |
|
|
|
- |
|
Total current liabilities |
|
684,949 |
|
|
|
205,425 |
|
|
|
|
|
Long-term liabilities: |
|
|
|
Convertible notes, net |
|
- |
|
|
|
455,305 |
|
Operating lease liabilities |
|
2,747 |
|
|
|
4,482 |
|
Other non-current liabilities |
|
19,628 |
|
|
|
2,618 |
|
Total long-term liabilities |
|
22,375 |
|
|
|
462,405 |
|
|
|
|
|
TOTAL LIABILITIES |
$ |
707,324 |
|
|
$ |
667,830 |
|
|
|
|
|
Shareholders' equity: |
|
|
|
Share capital and additional paid-in capital |
|
727,176 |
|
|
|
640,846 |
|
Accumulated deficit |
|
(366,193 |
) |
|
|
(284,358 |
) |
Accumulated other comprehensive income (loss) |
|
1,667 |
|
|
|
(714 |
) |
Total shareholders' equity |
|
362,650 |
|
|
|
355,774 |
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
1,069,974 |
|
|
$ |
1,023,604 |
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
(in thousands, except share and pfb share data) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
December 31, |
|
December 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(Unaudited) |
|
(Audited) |
Revenue |
$ |
103,666 |
|
|
$ |
91,502 |
|
|
$ |
391,481 |
|
|
$ |
361,375 |
|
Cost of revenue |
|
20,201 |
|
|
|
15,473 |
|
|
|
70,566 |
|
|
|
61,846 |
|
Gross profit |
|
83,465 |
|
- |
|
76,029 |
|
|
|
320,915 |
|
|
|
299,529 |
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
Research and development |
|
22,329 |
|
|
|
22,054 |
|
|
|
90,241 |
|
|
|
90,720 |
|
Sales and marketing |
|
45,232 |
|
|
|
39,767 |
|
|
|
171,678 |
|
|
|
161,208 |
|
General and administrative |
|
21,782 |
|
|
|
15,816 |
|
|
|
74,814 |
|
|
|
62,710 |
|
Total operating expenses |
|
89,343 |
|
|
|
77,637 |
|
|
|
336,733 |
|
|
|
314,638 |
|
Operating loss |
|
(5,878 |
) |
|
|
(1,608 |
) |
|
|
(15,818 |
) |
|
|
(15,109 |
) |
Financial income (expenses), net |
|
5,662 |
|
|
|
6,914 |
|
|
|
27,706 |
|
|
|
20,163 |
|
Income (loss) before taxes on income |
|
(216 |
) |
|
|
5,306 |
|
|
|
11,888 |
|
|
|
5,054 |
|
Tax benefit (taxes on income) |
|
13,054 |
|
|
|
(605 |
) |
|
|
6,358 |
|
|
|
(1,373 |
) |
Net income attributable to ordinary shareholders |
$ |
12,838 |
|
|
$ |
4,701 |
|
|
$ |
18,246 |
|
|
$ |
3,681 |
|
Basic net income per share attributable to ordinary
shareholders |
$ |
0.36 |
|
|
$ |
0.12 |
|
|
$ |
0.49 |
|
|
$ |
0.10 |
|
Basic weighted average ordinary shares |
|
35,658,287 |
|
|
|
38,501,155 |
|
|
|
36,984,757 |
|
|
|
38,066,203 |
|
Diluted net income per share attributable to ordinary
shareholders |
$ |
0.33 |
|
|
$ |
0.12 |
|
|
$ |
0.48 |
|
|
$ |
0.09 |
|
Diluted weighted average ordinary shares |
|
38,947,644 |
|
|
|
39,286,967 |
|
|
|
37,840,154 |
|
|
|
39,151,047 |
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(in thousands) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Year Ended |
|
December 31, |
|
December 31, |
|
|
2024 |
|
|
|
2023 |
|
|
2024 |
|
|
|
2023 |
|
|
(Uaudited) |
|
(Audited) |
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ |
12,838 |
|
|
$ |
4,701 |
|
|
18,246 |
|
|
$ |
3,681 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
4,328 |
|
|
|
1,287 |
|
|
10,476 |
|
|
|
5,987 |
|
Amortization of premium and accretion of discount of marketable
securities, net |
|
(1,647 |
) |
|
|
(1,841 |
) |
|
(4,753 |
) |
|
|
(730 |
) |
Amortization of discount and issuance costs of convertible
notes |
|
640 |
|
|
|
637 |
|
|
2,555 |
|
|
|
2,541 |
|
Shared-based compensation |
|
18,020 |
|
|
|
16,792 |
|
|
73,942 |
|
|
|
68,698 |
|
Exchange rate fluctuations and other items, net |
|
166 |
|
|
|
(214 |
) |
|
226 |
|
|
|
71 |
|
Impairment of lease ROU asset |
|
- |
|
|
|
211 |
|
|
- |
|
|
|
211 |
|
Revaluation of Earn-out |
|
3,059 |
|
|
|
(570 |
) |
|
3,202 |
|
|
|
(570 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
User funds |
|
6,017 |
|
|
|
8,880 |
|
|
(1,707 |
) |
|
|
(8,582 |
) |
Operating lease ROU assets and liabilities |
|
89 |
|
|
|
358 |
|
|
(104 |
) |
|
|
(205 |
) |
Other receivables |
|
(12,250 |
) |
|
|
3,379 |
|
|
(18,316 |
) |
|
|
(2,877 |
) |
Trade payables |
|
2,653 |
|
|
|
2,099 |
|
|
(409 |
) |
|
|
(3,195 |
) |
Deferred revenue |
|
484 |
|
|
|
(1,989 |
) |
|
2,275 |
|
|
|
(306 |
) |
User accounts |
|
(6,597 |
) |
|
|
(7,140 |
) |
|
(512 |
) |
|
|
9,171 |
|
Payment of earn out |
|
(843 |
) |
|
|
- |
|
|
(843 |
) |
|
|
- |
|
Escrow payment for contingent consideration |
|
- |
|
|
|
- |
|
|
(12,168 |
) |
|
|
- |
|
Account payable, accrued expenses and other |
|
1,098 |
|
|
|
752 |
|
|
7,967 |
|
|
|
8,232 |
|
Non-current liabilities |
|
1,979 |
|
|
|
207 |
|
|
2,991 |
|
|
|
1,059 |
|
Net cash provided by operating activities |
|
30,034 |
|
|
|
27,549 |
|
|
83,068 |
|
|
|
83,186 |
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
Investment in marketable securities |
|
(56,606 |
) |
|
|
(46,394 |
) |
|
(87,340 |
) |
|
|
(309,155 |
) |
Proceeds from maturities of marketable securities |
|
25,361 |
|
|
|
40,780 |
|
|
159,216 |
|
|
|
273,186 |
|
Investment in short-term bank deposits |
|
(20,007 |
) |
|
|
- |
|
|
(66,357 |
) |
|
|
- |
|
Proceeds from short-term bank deposits |
|
- |
|
|
|
31,245 |
|
|
8,213 |
|
|
|
46,858 |
|
Acquisition of business, net of cash acquired |
|
(383 |
) |
|
|
- |
|
|
(39,738 |
) |
|
|
- |
|
Acquisition of intangible asset |
|
(1,106 |
) |
|
|
- |
|
|
(1,106 |
) |
|
|
- |
|
Purchase of property and equipment |
|
(326 |
) |
|
|
(135 |
) |
|
(1,303 |
) |
|
|
(1,053 |
) |
Capitalization of internal-use software |
|
(83 |
) |
|
|
(3 |
) |
|
(103 |
) |
|
|
(60 |
) |
Other receivables and non-current assets |
|
- |
|
|
|
- |
|
|
(300 |
) |
|
|
- |
|
Net cash provided by (used in) investing activities |
|
(53,150 |
) |
|
|
25,493 |
|
|
(28,818 |
) |
|
|
9,776 |
|
|
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
|
Repurchases of ordinary shares |
|
- |
|
|
|
- |
|
|
(100,081 |
) |
|
|
- |
|
Proceeds from exercise of share options |
|
989 |
|
|
|
364 |
|
|
3,349 |
|
|
|
2,765 |
|
Payment of earn out |
|
(4,357 |
) |
|
|
- |
|
|
(4,357 |
) |
|
|
- |
|
Proceeds from (payments of) withholding tax related to employees'
exercises of share options and RSUs |
|
879 |
|
|
|
163 |
|
|
859 |
|
|
|
87 |
|
Repayment of debt to previous shareholder of the acquired
business |
|
- |
|
|
|
- |
|
|
(3,992 |
) |
|
|
- |
|
Net cash provided by (used in) financing activities |
|
(2,489 |
) |
|
|
527 |
|
|
(104,222 |
) |
|
|
2,852 |
|
|
|
|
|
|
|
|
|
Effect of exchange rate fluctuations on cash and cash
equivalents |
|
(168 |
) |
|
|
220 |
|
|
(230 |
) |
|
|
(29 |
) |
|
|
|
|
|
|
|
|
Increase (decrease) in cash, cash equivalents |
|
(25,773 |
) |
|
|
53,789 |
|
|
(50,202 |
) |
|
|
95,785 |
|
Cash, cash equivalents at the beginning of period |
|
159,245 |
|
|
|
129,885 |
|
|
183,674 |
|
|
|
87,889 |
|
Cash and cash equivalents at the end of period |
$ |
133,472 |
|
|
$ |
183,674 |
|
|
133,472 |
|
|
$ |
183,674 |
|
|
|
|
|
|
|
|
|
REVENUE
BREAKDOWN |
(in thousands,
except key performance data) |
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
Year
Ended |
|
December 31, |
|
December 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Marketplace
Revenue |
$ |
73,510 |
|
|
$ |
76,583 |
|
|
$ |
303,069 |
|
|
$ |
306,981 |
|
Annual Active Buyers |
|
3,630 |
|
|
|
4,027 |
|
|
|
3,630 |
|
|
|
4,027 |
|
Annual Spend per Buyer |
$ |
302 |
|
|
$ |
278 |
|
|
$ |
302 |
|
|
$ |
278 |
|
Marketplace Take Rate |
|
27.6 |
% |
|
|
27.4 |
% |
|
|
27.6 |
% |
|
|
27.4 |
% |
|
|
|
|
|
|
|
|
Services
Revenue |
$ |
30,156 |
|
|
$ |
14,919 |
|
|
$ |
88,412 |
|
|
$ |
54,394 |
|
Total
Revenue |
$ |
103,666 |
|
|
$ |
91,502 |
|
|
$ |
391,481 |
|
|
$ |
361,375 |
|
|
|
|
|
|
|
|
|
1. Except for Annual Spend per Buyer and Marketplace Take Rate |
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP GROSS
PROFIT |
(in thousands,
except gross margin data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
Q4'24 |
|
FY 2023 |
|
FY 2024 |
|
(Unaudited) |
|
(Audited) |
|
(Audited) |
GAAP gross
profit |
$ |
76,029 |
|
|
$ |
78,076 |
|
|
$ |
78,639 |
|
|
$ |
80,735 |
|
|
$ |
83,465 |
|
|
$ |
299,529 |
|
|
$ |
320,915 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation |
|
633 |
|
|
|
678 |
|
|
|
499 |
|
|
|
514 |
|
|
|
445 |
|
|
|
2,497 |
|
|
|
2,136 |
|
Depreciation
and amortization |
|
709 |
|
|
|
613 |
|
|
|
791 |
|
|
|
2,415 |
|
|
|
3,198 |
|
|
|
3,253 |
|
|
|
7,017 |
|
Earn-out
revaluation, acquisition related costs and other |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
11 |
|
|
|
17 |
|
|
|
- |
|
|
|
28 |
|
Non-GAAP
gross profit |
$ |
77,371 |
|
|
$ |
79,367 |
|
|
$ |
79,929 |
|
|
$ |
83,675 |
|
|
$ |
87,125 |
|
|
$ |
305,279 |
|
|
$ |
330,096 |
|
Non-GAAP
gross margin |
|
84.6 |
% |
|
|
84.9 |
% |
|
|
84.4 |
% |
|
|
84.0 |
% |
|
|
84.0 |
% |
|
|
84.5 |
% |
|
|
84.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME
AND NET INCOME PER SHARE |
(in thousands,
except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
Q4'24 |
|
FY 2023 |
|
FY 2024 |
|
(Unaudited) |
|
(Audited) |
|
(Audited) |
GAAP net
income attributable to ordinary shareholders |
$ |
4,701 |
|
|
$ |
788 |
|
|
$ |
3,267 |
|
|
$ |
1,353 |
|
|
$ |
12,838 |
|
|
$ |
3,681 |
|
|
$ |
18,246 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
and amortization |
|
1,287 |
|
|
|
1,150 |
|
|
|
1,606 |
|
|
|
3,392 |
|
|
|
4,328 |
|
|
|
5,987 |
|
|
|
10,476 |
|
Share-based
compensation |
|
16,792 |
|
|
|
19,020 |
|
|
|
18,438 |
|
|
|
18,464 |
|
|
|
18,020 |
|
|
|
68,698 |
|
|
|
73,942 |
|
Earn-out
revaluation, acquisition related costs and other |
|
(359 |
) |
|
|
9 |
|
|
|
109 |
|
|
|
1,273 |
|
|
|
4,240 |
|
|
|
(359 |
) |
|
|
5,631 |
|
Convertible
notes amortization of discount and issuance costs |
|
637 |
|
|
|
637 |
|
|
|
638 |
|
|
|
640 |
|
|
|
640 |
|
|
|
2,541 |
|
|
|
2,555 |
|
Taxes on
income related to non-GAAP adjustments |
|
- |
|
|
|
- |
|
|
|
(71 |
) |
|
|
(290 |
) |
|
|
(16,249 |
) |
|
|
- |
|
|
|
(16,610 |
) |
Exchange
rate (gain)/loss, net |
|
42 |
|
|
|
128 |
|
|
|
(156 |
) |
|
|
(221 |
) |
|
|
1,108 |
|
|
|
(131 |
) |
|
|
859 |
|
Non-GAAP net
income |
$ |
23,100 |
|
|
$ |
21,732 |
|
|
$ |
23,831 |
|
|
$ |
24,611 |
|
|
$ |
24,925 |
|
|
$ |
80,417 |
|
|
$ |
95,099 |
|
Weighted
average number of ordinary shares - basic |
|
38,501,155 |
|
|
|
38,756,151 |
|
|
|
38,089,060 |
|
|
|
35,435,532 |
|
|
|
35,658,287 |
|
|
|
38,066,203 |
|
|
|
36,984,757 |
|
Non-GAAP
basic net income per share attributable to ordinary
shareholders |
$ |
0.60 |
|
|
$ |
0.56 |
|
|
$ |
0.63 |
|
|
$ |
0.69 |
|
|
$ |
0.70 |
|
|
$ |
2.11 |
|
|
$ |
2.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of ordinary shares - diluted |
|
41,440,827 |
|
|
|
41,758,840 |
|
|
|
40,909,724 |
|
|
|
38,359,853 |
|
|
|
38,947,644 |
|
|
|
41,304,907 |
|
|
|
39,994,015 |
|
Non-GAAP
diluted net income per share attributable to ordinary
shareholders |
$ |
0.56 |
|
|
$ |
0.52 |
|
|
$ |
0.58 |
|
|
$ |
0.64 |
|
|
$ |
0.64 |
|
|
$ |
1.95 |
|
|
$ |
2.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED
EBITDA |
(in thousands,
except adjusted EBITDA margin data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
Q4'24 |
|
FY 2023 |
|
FY 2024 |
|
(Unaudited) |
|
(Audited) |
|
(Audited) |
GAAP net
income |
$ |
4,701 |
|
|
$ |
788 |
|
|
$ |
3,267 |
|
|
$ |
1,353 |
|
|
$ |
12,838 |
|
|
$ |
3,681 |
|
|
$ |
18,246 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
expenses (income), net |
|
(6,914 |
) |
|
|
(6,661 |
) |
|
|
(8,502 |
) |
|
|
(6,881 |
) |
|
|
(5,662 |
) |
|
|
(20,163 |
) |
|
|
(27,706 |
) |
Tax benefit
(taxes on income) |
|
605 |
|
|
|
1,713 |
|
|
|
2,931 |
|
|
|
2,052 |
|
|
|
(13,054 |
) |
|
|
1,373 |
|
|
|
(6,358 |
) |
Depreciation
and amortization |
|
1,287 |
|
|
|
1,150 |
|
|
|
1,606 |
|
|
|
3,392 |
|
|
|
4,328 |
|
|
|
5,987 |
|
|
|
10,476 |
|
Share-based
compensation |
|
16,792 |
|
|
|
19,020 |
|
|
|
18,438 |
|
|
|
18,464 |
|
|
|
18,020 |
|
|
|
68,698 |
|
|
|
73,942 |
|
Earn-out
revaluation, acquisition related costs and other |
|
(359 |
) |
|
|
9 |
|
|
|
109 |
|
|
|
1,273 |
|
|
|
4,240 |
|
|
|
(359 |
) |
|
|
5,631 |
|
Adjusted
EBITDA |
$ |
16,112 |
|
|
$ |
16,019 |
|
|
$ |
17,849 |
|
|
$ |
19,653 |
|
|
$ |
20,710 |
|
|
$ |
59,217 |
|
|
$ |
74,231 |
|
Adjusted
EBITDA margin |
|
17.6 |
% |
|
|
17.1 |
% |
|
|
18.9 |
% |
|
|
19.7 |
% |
|
|
20.0 |
% |
|
|
16.4 |
% |
|
|
19.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP OPERATING
EXPENSES |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
Q4'24 |
|
FY 2023 |
|
FY 2024 |
|
(Unaudited) |
|
(Audited) |
|
(Audited) |
GAAP
research and development |
$ |
22,054 |
|
|
$ |
23,633 |
|
|
$ |
21,855 |
|
|
$ |
22,424 |
|
|
$ |
22,329 |
|
|
$ |
90,720 |
|
|
$ |
90,241 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation |
|
5,836 |
|
|
|
6,836 |
|
|
|
5,897 |
|
|
|
5,273 |
|
|
|
5,563 |
|
|
|
24,310 |
|
|
|
23,569 |
|
Depreciation
and amortization |
|
191 |
|
|
|
201 |
|
|
|
193 |
|
|
|
190 |
|
|
|
247 |
|
|
|
799 |
|
|
|
831 |
|
Earn-out
revaluation, acquisition related costs and other |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
700 |
|
|
|
(672 |
) |
|
|
- |
|
|
|
28 |
|
|
$ |
16,027 |
|
|
$ |
16,596 |
|
|
$ |
15,765 |
|
|
$ |
16,261 |
|
|
$ |
17,191 |
|
|
$ |
65,611 |
|
|
$ |
65,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales
and marketing |
$ |
39,767 |
|
|
$ |
42,152 |
|
|
$ |
41,324 |
|
|
$ |
42,970 |
|
|
$ |
45,232 |
|
|
$ |
161,208 |
|
|
$ |
171,678 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation |
|
3,166 |
|
|
|
3,436 |
|
|
|
3,389 |
|
|
|
3,605 |
|
|
|
3,162 |
|
|
|
13,304 |
|
|
|
13,592 |
|
Depreciation
and amortization |
|
309 |
|
|
|
264 |
|
|
|
553 |
|
|
|
721 |
|
|
|
770 |
|
|
|
1,601 |
|
|
|
2,308 |
|
Earn-out
revaluation, acquisition related costs and other |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
67 |
|
|
|
1,811 |
|
|
|
- |
|
|
|
1,878 |
|
Non-GAAP
sales and marketing |
$ |
36,292 |
|
|
$ |
38,452 |
|
|
$ |
37,382 |
|
|
$ |
38,577 |
|
|
$ |
39,489 |
|
|
$ |
146,303 |
|
|
$ |
153,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general
and administrative |
$ |
15,816 |
|
|
$ |
16,451 |
|
|
$ |
17,764 |
|
|
$ |
18,817 |
|
|
$ |
21,782 |
|
|
$ |
62,710 |
|
|
$ |
74,814 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation |
|
7,157 |
|
|
|
8,070 |
|
|
|
8,653 |
|
|
|
9,072 |
|
|
|
8,850 |
|
|
|
28,587 |
|
|
|
34,645 |
|
Depreciation
and amortization |
|
78 |
|
|
|
72 |
|
|
|
69 |
|
|
|
66 |
|
|
|
113 |
|
|
|
334 |
|
|
|
320 |
|
Earn-out
revaluation, acquisition related costs and other |
|
(359 |
) |
|
|
9 |
|
|
|
109 |
|
|
|
495 |
|
|
|
3,084 |
|
|
|
(359 |
) |
|
|
3,697 |
|
Non-GAAP
general and administrative |
$ |
8,940 |
|
|
$ |
8,300 |
|
|
$ |
8,933 |
|
|
$ |
9,184 |
|
|
$ |
9,735 |
|
|
$ |
34,148 |
|
|
$ |
36,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES
TO FREE CASH FLOW |
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4'23 |
|
Q1'24 |
|
Q2'24 |
|
Q3'24 |
|
Q4'24 |
|
FY 2023 |
|
FY 2024 |
|
(Unaudited) |
|
(Audited) |
|
(Audited) |
Net cash
provided by operating activities |
$ |
27,549 |
|
|
$ |
21,196 |
|
|
$ |
20,971 |
|
|
$ |
10,867 |
|
|
$ |
30,034 |
|
|
$ |
83,186 |
|
|
$ |
83,068 |
|
Purchase of
property and equipment |
|
(135 |
) |
|
|
(378 |
) |
|
|
(309 |
) |
|
|
(290 |
) |
|
|
(326 |
) |
|
|
(1,053 |
) |
|
|
(1,303 |
) |
Capitalization of internal-use software |
|
(3 |
) |
|
|
(20 |
) |
|
|
- |
|
|
|
- |
|
|
|
(83 |
) |
|
|
(60 |
) |
|
|
(103 |
) |
Free cash
flow |
$ |
27,411 |
|
|
$ |
20,798 |
|
|
$ |
20,662 |
|
|
$ |
10,577 |
|
|
$ |
29,625 |
|
|
$ |
82,073 |
|
|
$ |
81,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 marketplace Gross Merchandise Value
or GMV, annual active buyers, annual spend per buyer and
marketplace take rate. Some amounts in this release may not total
due to rounding. All percentages have been calculated using
unrounded amounts. We updated the definitions of annual active
buyers, GMV, annual spend per buyer and marketplace take rate to
align our supplemental revenue presentation, which disaggregates
revenue into two components, marketplace revenue and services
revenue. These metrics will now exclusively reflect the
marketplace, as amounts related to services previously included in
these metrics are deemed immaterial.
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 marketplace Gross Merchandise Value as the
total value of transactions ordered through our marketplace,
excluding value-added tax, goods and services tax, service
chargebacks and refunds. Annual active buyers on any given date is
defined as buyers who have ordered a Gig on our marketplace within
the last 12-month period, irrespective of cancellations. Annual
spend per buyer on any given date is calculated by dividing our GMV
within the last 12-month period by the number of annual active
buyers as of such date. Marketplace take rate for a given period
means marketplace revenue for such period divided by GMV for such
period. When we refer in this release to the marketplace we refer
to transactions conducted between buyers and freelancers on
Fiverr.com. When we refer to the platform we refer to the
marketplace and our additional services.
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, annual active buyers, annual
spend per buyer and marketplace 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 measures of Adjusted
EBITDA, free cash flow and other non-GAAP metrics used herein are
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
to net income (loss), the nearest comparable GAAP measure, and
Adjusted EBITDA margin guidance for the first quarter of 2025, the
fiscal year ending December 31, 2025, or the period ending December
31, 2027, because certain items that are excluded from Adjusted
EBITDA and Adjusted EBITDA margin cannot be reasonably predicted or
are not in our control. We are also not able to provide a
reconciliation of free cash flow guidance for the fiscal year ended
December 31, 2025, or the three year period from 2024-2027 to cash
from operating activities, the nearest comparable GAAP measure,
because certain items that are reflected in free cash flow 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, and in the case of free cash flow, we are unable to
forecast property and equipment purchases and capitalized software
costs, 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 long term targets and expectations, our business
plans and strategy, the growth of our business, AI services and
developments, our product portfolio and features, our freelancer
equity program, 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: our ability to
successfully implement our business plan within adverse economic
conditions that may impact consumers, business spending and 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 maintain
profitability or positive net cash flow generated by operating
activities; 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 websites; our ability to maintain user engagement on our
websites and to maintain and improve the quality of our platform;
our operations within a competitive market; political, economic and
military instability in Israel, including related to the war in
Israel; 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, including with regulatory frameworks around
the development and use of AI; 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 19, 2025, 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)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025
Fiverr (NYSE:FVRR)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025