Crexendo Announces Record Fourth Quarter and Fiscal Year 2024 Results
Crexendo (NASDAQ:CXDO) reported strong financial results for Q4 and fiscal year 2024. The company achieved total revenue of $60.8 million for the year, up 14% year-over-year, with Q4 revenue reaching $16.2 million, a 15% increase.
Key financial highlights include:
- Annual net income of $1.7 million ($0.06 per share)
- Non-GAAP net income of $7.7 million for 2024
- Software solutions revenue grew 30% to $23.4 million
- Service revenue increased 7% to $31.8 million
- Cash and equivalents reached $18.2 million, up from $10.3 million in 2023
The company's software solutions segment showed particularly strong growth, benefiting from market disruption caused by competitors Cisco and Microsoft. Crexendo's focus on innovation and artificial intelligence applications continues to drive growth in telecom services sales.
Crexendo (NASDAQ:CXDO) ha riportato risultati finanziari solidi per il quarto trimestre e l'anno fiscale 2024. L'azienda ha raggiunto un fatturato totale di 60,8 milioni di dollari per l'anno, con un aumento del 14% rispetto all'anno precedente, e il fatturato del quarto trimestre ha raggiunto i 16,2 milioni di dollari, con un incremento del 15%.
I principali punti finanziari includono:
- Utile netto annuale di 1,7 milioni di dollari (0,06 dollari per azione)
- Utile netto non-GAAP di 7,7 milioni di dollari per il 2024
- Il fatturato delle soluzioni software è cresciuto del 30% raggiungendo i 23,4 milioni di dollari
- Il fatturato dei servizi è aumentato del 7%, arrivando a 31,8 milioni di dollari
- Disponibilità liquide e equivalenti hanno raggiunto i 18,2 milioni di dollari, in aumento rispetto ai 10,3 milioni di dollari del 2023
Il segmento delle soluzioni software dell'azienda ha mostrato una crescita particolarmente forte, beneficiando della disruption di mercato causata dai concorrenti Cisco e Microsoft. Il focus di Crexendo sull'innovazione e sulle applicazioni di intelligenza artificiale continua a guidare la crescita nelle vendite di servizi di telecomunicazione.
Crexendo (NASDAQ:CXDO) informó resultados financieros sólidos para el cuarto trimestre y el año fiscal 2024. La compañía alcanzó un ingreso total de 60,8 millones de dólares para el año, un aumento del 14% interanual, con ingresos del cuarto trimestre que alcanzaron los 16,2 millones de dólares, un incremento del 15%.
Los principales puntos financieros incluyen:
- Ingreso neto anual de 1,7 millones de dólares (0,06 dólares por acción)
- Ingreso neto no-GAAP de 7,7 millones de dólares para 2024
- Los ingresos por soluciones de software crecieron un 30% hasta alcanzar los 23,4 millones de dólares
- Los ingresos por servicios aumentaron un 7% alcanzando los 31,8 millones de dólares
- El efectivo y equivalentes alcanzaron los 18,2 millones de dólares, en comparación con los 10,3 millones de dólares en 2023
El segmento de soluciones de software de la compañía mostró un crecimiento particularmente fuerte, beneficiándose de la disrupción del mercado causada por los competidores Cisco y Microsoft. El enfoque de Crexendo en la innovación y las aplicaciones de inteligencia artificial sigue impulsando el crecimiento en las ventas de servicios de telecomunicaciones.
Crexendo (NASDAQ:CXDO)는 2024 회계연도 4분기 및 연간 재무 결과를 발표했습니다. 이 회사는 연간 총 수익 6,080만 달러를 달성했으며, 이는 지난해 대비 14% 증가한 수치입니다. 4분기 수익은 1,620만 달러로 15% 증가했습니다.
주요 재무 하이라이트는 다음과 같습니다:
- 연간 순이익 170만 달러 (주당 0.06 달러)
- 2024년 비-GAAP 순이익 770만 달러
- 소프트웨어 솔루션 수익이 30% 증가하여 2,340만 달러에 도달
- 서비스 수익이 7% 증가하여 3,180만 달러에 도달
- 현금 및 현금성 자산이 1,820만 달러에 도달, 2023년의 1,030만 달러에서 증가
회사의 소프트웨어 솔루션 부문은 경쟁사인 Cisco와 Microsoft로 인한 시장 혼란의 혜택을 받아 특히 강한 성장을 보였습니다. Crexendo의 혁신 및 인공지능 응용 프로그램에 대한 집중은 통신 서비스 판매의 성장을 지속적으로 이끌고 있습니다.
Crexendo (NASDAQ:CXDO) a annoncé de solides résultats financiers pour le quatrième trimestre et l'exercice fiscal 2024. L'entreprise a réalisé un chiffre d'affaires total de 60,8 millions de dollars pour l'année, en hausse de 14 % par rapport à l'année précédente, avec un chiffre d'affaires du quatrième trimestre atteignant 16,2 millions de dollars, soit une augmentation de 15 %.
Les points financiers clés comprennent:
- Un bénéfice net annuel de 1,7 million de dollars (0,06 dollar par action)
- Bénéfice net non-GAAP de 7,7 millions de dollars pour 2024
- Le chiffre d'affaires des solutions logicielles a augmenté de 30 % pour atteindre 23,4 millions de dollars
- Le chiffre d'affaires des services a augmenté de 7 % pour atteindre 31,8 millions de dollars
- Les liquidités et équivalents ont atteint 18,2 millions de dollars, contre 10,3 millions de dollars en 2023
Le segment des solutions logicielles de l'entreprise a montré une croissance particulièrement forte, bénéficiant de la perturbation du marché causée par les concurrents Cisco et Microsoft. L'accent mis par Crexendo sur l'innovation et les applications d'intelligence artificielle continue de stimuler la croissance des ventes de services de télécommunications.
Crexendo (NASDAQ:CXDO) hat starke finanzielle Ergebnisse für das vierte Quartal und das Geschäftsjahr 2024 gemeldet. Das Unternehmen erzielte einen Gesamtumsatz von 60,8 Millionen Dollar für das Jahr, was einem Anstieg von 14 % im Vergleich zum Vorjahr entspricht, wobei der Umsatz im vierten Quartal 16,2 Millionen Dollar erreichte, ein Anstieg von 15 %.
Wichtige finanzielle Highlights umfassen:
- Jährlicher Nettogewinn von 1,7 Millionen Dollar (0,06 Dollar pro Aktie)
- Nettogewinn nach Non-GAAP von 7,7 Millionen Dollar für 2024
- Umsatz aus Softwarelösungen wuchs um 30 % auf 23,4 Millionen Dollar
- Der Umsatz aus Dienstleistungen stieg um 7 % auf 31,8 Millionen Dollar
- Bargeld und Zahlungsmitteläquivalente erreichten 18,2 Millionen Dollar, ein Anstieg von 10,3 Millionen Dollar im Jahr 2023
Der Softwarelösungsbereich des Unternehmens zeigte ein besonders starkes Wachstum, begünstigt durch die Marktstörung, die durch die Wettbewerber Cisco und Microsoft verursacht wurde. Der Fokus von Crexendo auf Innovation und Anwendungen der künstlichen Intelligenz treibt weiterhin das Wachstum im Verkauf von Telekommunikationsdienstleistungen voran.
- Revenue growth of 14% YoY to $60.8M
- Software solutions revenue up 30% YoY
- Cash position increased 77% to $18.2M
- Operating cash flow improved 80% to $6.3M
- Turned net loss into $1.7M profit
- Non-GAAP net income grew to $7.7M from $6.7M
- Operating expenses increased 8% to $59.0M
- Product revenue growth to 2% YoY
- Service revenue growth modest at 7% YoY
Insights
Crexendo's Q4 and FY 2024 results demonstrate strong financial momentum with the company achieving 14% year-over-year revenue growth to
The company's software solutions segment is the standout performer, growing
Crexendo's cash position has strengthened dramatically, with cash and equivalents increasing by
Management's commentary regarding market opportunities created by disruption at larger competitors Cisco and Microsoft suggests a strategic opportunity to capture market share as Microsoft divests its Metaswitch platform. This competitive dislocation in the cloud communication sector could drive further acceleration in Crexendo's software solutions segment if leveraged effectively.
PHOENIX, AZ / ACCESS Newswire / March 4, 2025 / Crexendo, Inc. (NASDAQ:CXDO), an award-winning software technology company that is a premier provider of cloud communication platform and services, video collaboration and managed IT services tailored to businesses of all sizes, today announced financial results for the fourth quarter and fiscal year ended December 31, 2024.
Financial highlights:
Net income for the year of
$1.7 million and non-GAAP net income of$7.7 million .Revenue for the year of
$60.8 million , up14% year-over-year.Fourth quarter net income of
$0.5 million and non-GAAP net income of$2.0 million .Fourth quarter revenue of
$16.2 million , up15% year-over-year.
Financial Results for the Fourth Quarter of 2024
Total Revenue: Consolidated total revenue for the fourth quarter of 2024 increased
Service Revenue: Consolidated service revenue for the fourth quarter of 2024 increased
Software Solutions Revenue: Consolidated software solutions revenue for the fourth quarter of 2024 increased
Product Revenue: Consolidated product revenue for the fourth quarter of 2024 increased
Operating Expenses: Consolidated operating expenses for the fourth quarter of 2024 increased
Net Income/(Loss): The Company reported net income of
Non-GAAP: Non-GAAP net income of
EBITDA and Adjusted EBITDA: EBITDA for the fourth quarter of 2024 of
Financial Results for the Full Year 2024
Total Revenue: Consolidated total revenue for the year ended December 31, 2024 increased
Service Revenue: Consolidated service revenue for the year ended December 31, 2024 increased
Software Solutions Revenue: Consolidated software solutions revenue for the year ended December 31, 2024 increased
Product Revenue: Consolidated product revenue for the year ended December 31, 2024 increased
Operating Expenses: Consolidated operating expenses for the year ended December 31, 2024 increased
Net Income/(Loss): The Company reported net income of
Non-GAAP: Non-GAAP net income of
EBITDA and Adjusted EBITDA: EBITDA for the year ended December 31, 2024 of
Cash and Cash Equivalents: Total cash and cash equivalents at December 31, 2024 was
Cash Flow: Cash provided by operating activities for the year ended December 31, 2024 was
Management Commentary
"Crexendo delivered another outstanding performance in the fourth quarter and full year of 2024, with double-digit revenue growth, GAAP profitability, and strong cash flow. These results are due to the continued efforts of our team, who continue to deliver strong efforts and results. I am extremely excited by our results across the board. We are seeing tremendous growth in our software solutions segment, which grew
Korn continued "We have substantial competitive advantages that we will continue to leverage to drive conversions to our platform and expand our market presence. Our relentless focus on innovation, customer service, and strategic growth is paying off, and I firmly believe the future has never been more exciting for Crexendo. We remain committed to investing in our technology, expanding our offerings, and delivering best-in-class solutions to our customers. I look forward to continued strong momentum as we build on our success in 2025 and beyond."
Conference Call
Crexendo management will hold a conference call today, March 4, 2025, at 4:30 PM Eastern time to discuss these results. Company CEO Jeff Korn, CFO Ron Vincent, and President and COO Doug Gaylor will host the call, followed by a question-and-answer period.
Dial-in Numbers:
Domestic Participants: 888-506-0062
International Participants: 973-528-0011
Participant Access Code 834644
Please dial in five minutes prior to the beginning of the call at 4:30 PM Eastern time and reference participant access code 834644 and the Crexendo earnings call. A replay of the call will be available until March 11, 2025 by dialing toll-free at 877-481-4010 or 919-882-2331 for international callers. The replay passcode is 52036.
About Crexendo
Crexendo, Inc. is an award-winning software technology company that is a premier provider of cloud communication platform and services, video collaboration and managed IT services tailored to businesses of all sizes. Our solutions currently support over five million end users globally, through our extensive global network of over 235 cloud communication platform software subscribers and our direct retail offering.
Safe Harbor Statement
This press release contains forward-looking statements. The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for such forward-looking statements. The words "believe," "expect," "anticipate," "estimate," "will" and other similar statements of expectation identify forward-looking statements. Specific forward-looking statements in this press release include information about Crexendo: (i) delivering another outstanding performance in the fourth quarter and full year of 2024; (ii) believing these results are due to the continued efforts of our team who continue to deliver strong efforts and results; (iii) being extremely excited by results across the board including seeing tremendous growth in our software solutions segment; (iv) believing that growth was fueled by opportunities that our two largest competitors in that sector, Cisco and Microsoft, created by not focusing on that part of their business; (v) believing that instability and concern in the industry disruption plays to its strengths-a highly stable, adaptable platform backed by a long history of reliability; (vi) believing this continued upheaval presents a significant opportunity for the Company; (vii) seeing strong momentum in our telecom services sales, with continued growth driven by the integration of artificial intelligence applications designed to support small, mid-size, and enterprise-level customers; (viii) having substantial competitive advantages that will continue to leverage to drive conversions to the platform and expand market presence; (ix) believing that the relentless focus on innovation, customer service, and strategic growth is paying off; (x) believing the future has never been more exciting; (xi) remaining committed to investing in technology, expanding offerings, and delivering best-in-class solutions to customers and (xii) looking forward to continued strong momentum and building on the success in 2025 and beyond.
For a more detailed discussion of risk factors that may affect Crexendo's operations and results, please refer to the company's Form 10-K for the year ended December 31, 2024, and quarterly Form 10-Qs as filed with the SEC. These forward-looking statements speak only as of the date on which such statements are made, and the company undertakes no obligation to update such forward-looking statements, except as required by law.
Company Contact:
Crexendo, Inc.
Doug Gaylor
President and Chief Operating Officer
602-732-7990
dgaylor@crexendo.com
CREXENDO, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(In thousands, except par value and share data)
| December 31, |
| ||||||
| 2024 |
|
| 2023 |
| |||
Assets |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 18,193 |
|
| $ | 10,347 |
|
Trade receivables, net of allowance of |
|
| 4,352 |
|
|
| 3,476 |
|
Inventories |
|
| 393 |
|
|
| 382 |
|
Equipment financing receivables, net of allowance of |
|
| 1,049 |
|
|
| 856 |
|
Contract costs |
|
| 1,931 |
|
|
| 1,345 |
|
Prepaid expenses |
|
| 876 |
|
|
| 508 |
|
Income tax receivable |
|
| 75 |
|
|
| - |
|
Other current assets |
|
| 13 |
|
|
| 35 |
|
Total current assets |
|
| 26,882 |
|
|
| 16,949 |
|
|
|
|
|
|
|
|
| |
Contract assets, net of allowance of |
|
| 406 |
|
|
| 342 |
|
Long-term equipment financing receivables, net of allowance of |
|
| 2,397 |
|
|
| 1,768 |
|
Property and equipment, net |
|
| 394 |
|
|
| 670 |
|
Operating lease right-of-use assets |
|
| 1,491 |
|
|
| 1,009 |
|
Intangible assets, net |
|
| 20,528 |
|
|
| 23,556 |
|
Goodwill |
|
| 9,454 |
|
|
| 9,454 |
|
Contract costs, net of current portion |
|
| 2,879 |
|
|
| 2,273 |
|
Other long-term assets |
|
| 507 |
|
|
| 139 |
|
Total Assets |
| $ | 64,938 |
|
| $ | 56,160 |
|
|
|
|
|
|
|
|
| |
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 1,003 |
|
| $ | 769 |
|
Accrued expenses |
|
| 6,992 |
|
|
| 5,951 |
|
Finance leases |
|
| 21 |
|
|
| 75 |
|
Notes payable |
|
| 478 |
|
|
| 457 |
|
Operating lease liabilities |
|
| 481 |
|
|
| 566 |
|
Income tax payable |
|
| 40 |
|
|
| 53 |
|
Contract liabilities |
|
| 3,079 |
|
|
| 2,390 |
|
Total current liabilities |
|
| 12,094 |
|
|
| 10,261 |
|
|
|
|
|
|
|
|
| |
Contract liabilities, net of current portion |
|
| 293 |
|
|
| 198 |
|
Finance leases, net of current portion |
|
| 2 |
|
|
| 23 |
|
Notes payable, net of current portion |
|
| 114 |
|
|
| 592 |
|
Operating lease liabilities, net of current portion |
|
| 1,022 |
|
|
| 473 |
|
Total liabilities |
|
| 13,525 |
|
|
| 11,547 |
|
|
|
|
|
|
|
|
| |
Commitments and contingencies (Note 17) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, par value |
|
| - |
|
|
| - |
|
Common stock, par value |
|
|
|
|
|
|
|
|
shares issued and outstanding as of December 31, 2024 and 26,130,218 shares issued |
|
|
|
|
|
|
|
|
and outstanding as of December 31, 2023 |
|
| 28 |
|
|
| 26 |
|
Additional paid-in capital |
|
| 138,015 |
|
|
| 132,888 |
|
Accumulated deficit |
|
| (86,790 | ) |
|
| (88,467 | ) |
Accumulated other comprehensive income |
|
| 160 |
|
|
| 166 |
|
Total stockholders' equity |
|
| 51,413 |
|
|
| 44,613 |
|
|
|
|
|
|
|
|
| |
Total Liabilities and Stockholders' Equity |
| $ | 64,938 |
|
| $ | 56,160 |
|
CREXENDO, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(In thousands, except per share and share data)
| Year Ended December 31, |
| ||||||
| 2024 |
|
| 2023 |
| |||
Service revenue |
| $ | 31,849 |
|
| $ | 29,668 |
|
Software solutions revenue |
|
| 23,374 |
|
|
| 18,047 |
|
Product revenue |
|
| 5,615 |
|
|
| 5,484 |
|
Total revenue |
|
| 60,838 |
|
|
| 53,199 |
|
|
|
|
|
|
|
|
| |
Operating expenses: |
|
|
|
|
|
|
|
|
Cost of service revenue |
|
| 13,087 |
|
|
| 12,606 |
|
Cost of software solutions revenue |
|
| 6,793 |
|
|
| 5,627 |
|
Cost of product revenue |
|
| 3,215 |
|
|
| 3,331 |
|
Selling and marketing |
|
| 16,538 |
|
|
| 14,671 |
|
General and administrative |
|
| 13,829 |
|
|
| 13,793 |
|
Research and development |
|
| 5,552 |
|
|
| 4,860 |
|
Total operating expenses |
|
| 59,014 |
|
|
| 54,888 |
|
|
|
|
|
|
|
|
| |
Income/(loss) from operations |
|
| 1,824 |
|
|
| (1,689 | ) |
|
|
|
|
|
|
|
| |
Other income/(expense): |
|
|
|
|
|
|
|
|
Interest income |
|
| 191 |
|
|
| 2 |
|
Interest expense |
|
| (42 | ) |
|
| (115 | ) |
Gain on sale of property and equipment |
|
| - |
|
|
| 1,459 |
|
Other income/(expense) |
|
| (84 | ) |
|
| 79 |
|
Total other income/(expense), net |
|
| 65 |
|
|
| 1,425 |
|
|
|
|
|
|
|
|
| |
Income/(loss) before income tax |
|
| 1,889 |
|
|
| (264 | ) |
|
|
|
|
|
|
|
| |
Income tax benefit/(provision) |
|
| (212 | ) |
|
| (98 | ) |
|
|
|
|
|
|
|
| |
Net income/(loss) |
| $ | 1,677 |
|
| $ | (362 | ) |
|
|
|
|
|
|
|
| |
Earnings per common share: |
|
|
|
|
|
|
|
|
Basic |
| $ | 0.06 |
|
| $ | (0.01 | ) |
Diluted |
| $ | 0.06 |
|
| $ | (0.01 | ) |
|
|
|
|
|
|
|
| |
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
| 26,757,242 |
|
|
| 25,944,748 |
|
Diluted |
|
| 30,019,359 |
|
|
| 25,944,748 |
|
|
|
|
|
|
|
|
|
CREXENDO, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In thousands)
| Year Ended December 31, |
| ||||||
| 2024 |
|
| 2023 |
| |||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
| ||
Net income/(loss) |
| $ | 1,677 |
|
| $ | (362 | ) |
Adjustments to reconcile net income/(loss) to net cash provided by/(used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 3,331 |
|
|
| 3,573 |
|
Share-based compensation |
|
| 3,002 |
|
|
| 3,849 |
|
Non-cash operating lease amortization |
|
| (18 | ) |
|
| (4 | ) |
Gain on disposal of property and equipment |
|
| - |
|
|
| (1,459 | ) |
Allowance for credit losses |
|
| 127 |
|
|
| 82 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Trade receivables |
|
| (906 | ) |
|
| (164 | ) |
Contract assets |
|
| (106 | ) |
|
| (109 | ) |
Equipment financing receivables |
|
| (877 | ) |
|
| (905 | ) |
Inventories |
|
| (11 | ) |
|
| 297 |
|
Contract costs |
|
| (1,192 | ) |
|
| (1,473 | ) |
Prepaid expenses |
|
| (368 | ) |
|
| (77 | ) |
Income tax receivable |
|
| (75 | ) |
|
| - |
|
Other assets |
|
| (346 | ) |
|
| 651 |
|
Accounts payable and accrued expenses |
|
| 1,275 |
|
|
| 623 |
|
Income tax payable |
|
| (13 | ) |
|
| (26 | ) |
Contract liabilities |
|
| 784 |
|
|
| (997 | ) |
Net cash provided by/(used in) operating activities |
|
| 6,284 |
|
|
| 3,499 |
|
|
|
|
|
|
|
|
| |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
| (27 | ) |
|
| (92 | ) |
Proceeds from the sale of property and equipment |
|
| - |
|
|
| 3,792 |
|
Net cash provided by/(used in) investing activities |
|
| (27 | ) |
|
| 3,700 |
|
|
|
|
|
|
|
|
| |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Borrowings/(repayments) on line of credit, net |
|
| - |
|
|
| (82 | ) |
Proceeds from notes payable |
|
| - |
|
|
| 278 |
|
Repayments made on finance leases |
|
| (75 | ) |
|
| (95 | ) |
Repayments made on notes payable |
|
| (457 | ) |
|
| (2,254 | ) |
Proceeds from exercise of options |
|
| 2,370 |
|
|
| 241 |
|
Dividend payments |
|
| - |
|
|
| (130 | ) |
Taxes paid on the net settlement of stock options and RSUs |
|
| (243 | ) |
|
| (264 | ) |
Net cash provided by/(used for) financing activities |
|
| 1,595 |
|
|
| (2,306 | ) |
Effect of exchange rate changes on cash |
|
| (6 | ) |
|
| (21 | ) |
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS |
|
| 7,846 |
|
|
| 4,872 |
|
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR |
|
| 10,347 |
|
|
| 5,475 |
|
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR |
| $ | 18,193 |
|
| $ | 10,347 |
|
|
|
|
|
|
|
|
| |
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash used during the year for: |
|
|
|
|
|
|
|
|
Income taxes, net |
| $ | (300 | ) |
| $ | (121 | ) |
Interest expense |
| $ | (32 | ) |
| $ | (115 | ) |
|
|
|
|
|
|
|
|
Use of Non-GAAP Financial Measures
To evaluate our business, we consider and use non-generally accepted accounting principles ("Non-GAAP") net income and Adjusted EBITDA as a supplemental measure of operating performance. These measures include the same adjustments that management takes into account when it reviews and assesses operating performance on a period-to-period basis. We consider Non-GAAP net income to be an important indicator of overall business performance because it allows us to evaluate results without the effects of share-based compensation, acquisition related expenses, changes in fair value of contingent consideration, amortization of intangibles, and goodwill and long-lived asset impairment. We define EBITDA as U.S. GAAP net income/(loss) before interest expense, interest income and other expense/(income), the gain/(loss) on the sale of property and equipment, goodwill and long-lived asset impairments, provision/(benefit) for income taxes, and depreciation and amortization. We believe EBITDA provides a useful metric to investors to compare us with other companies within our industry and across industries. We define Adjusted EBITDA as EBITDA adjusted for acquisition related expenses, changes in fair value of contingent consideration and share-based compensation. We use Adjusted EBITDA as a supplemental measure to review and assess operating performance. We also believe use of Adjusted EBITDA facilitates investors' use of operating performance comparisons from period to period, as well as across companies.
In our March 4, 2025 earnings press release, as furnished on Form 8-K, we included Non-GAAP net income, EBITDA and Adjusted EBITDA. The terms Non-GAAP net income, EBITDA, and Adjusted EBITDA are not defined under U.S. GAAP, and are not measures of operating income, operating performance or liquidity presented in analytical tools, and when assessing our operating performance, Non-GAAP net income, EBITDA, and Adjusted EBITDA should not be considered in isolation, or as a substitute for net income/(loss) or other consolidated income statement data prepared in accordance with U.S. GAAP. Some of these limitations include, but are not limited to:
EBITDA and Adjusted EBITDA do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
they do not reflect changes in, or cash requirements for, our working capital needs;
they do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our debt that we may incur;
they do not reflect income taxes or the cash requirements for any tax payments;
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will be replaced sometime in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements;
while share-based compensation is a component of operating expense, the impact on our financial statements compared to other companies can vary significantly due to such factors as the assumed life of the options and the assumed volatility of our common stock; and
other companies may calculate EBITDA and Adjusted EBITDA differently than we do, limiting their usefulness as comparative measures.
We compensate for these limitations by relying primarily on our U.S. GAAP results and using Non-GAAP net income, EBITDA, and Adjusted EBITDA only as supplemental support for management's analysis of business performance. Non-GAAP net income, EBITDA and Adjusted EBITDA are calculated as follows for the periods presented.
Reconciliation of Non-GAAP Financial Measures
In accordance with the requirements of Regulation G issued by the SEC, we are presenting the most directly comparable U.S. GAAP financial measures and reconciling the unaudited Non-GAAP financial metrics to the comparable U.S. GAAP measures.
Reconciliation of U.S. GAAP Net Income to Non-GAAP Net Income
(Unaudited, in thousands, except per share and share data)
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| |||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
| (In thousands) |
|
| (In thousands) |
| |||||||||||
U.S. GAAP net income/(loss) |
| $ | 507 |
|
| $ | 61 |
|
| $ | 1,677 |
|
| $ | (362 | ) |
Share-based compensation |
|
| 709 |
|
|
| 737 |
|
|
| 3,002 |
|
|
| 3,849 |
|
Acquisition related expenses |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 1 |
|
Amortization of intangible assets |
|
| 755 |
|
|
| 792 |
|
|
| 3,028 |
|
|
| 3,169 |
|
Non-GAAP net income |
| $ | 1,971 |
|
| $ | 1,590 |
|
| $ | 7,707 |
|
| $ | 6,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non-GAAP earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.07 |
|
| $ | 0.06 |
|
| $ | 0.29 |
|
| $ | 0.26 |
|
Diluted |
| $ | 0.06 |
|
| $ | 0.06 |
|
| $ | 0.26 |
|
| $ | 0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 27,195,382 |
|
|
| 26,072,529 |
|
|
| 26,757,242 |
|
|
| 25,944,748 |
|
Diluted |
|
| 30,547,245 |
|
|
| 28,314,527 |
|
|
| 30,019,359 |
|
|
| 27,792,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of U.S. GAAP Net Income to EBITDA to Adjusted EBITDA
(Unaudited, in thousands)
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| |||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
| (In thousands) |
|
| (In thousands) |
| |||||||||||
U.S. GAAP net income/(loss) |
| $ | 507 |
|
| $ | 61 |
|
| $ | 1,677 |
|
| $ | (362 | ) |
Depreciation and amortization |
|
| 826 |
|
|
| 878 |
|
|
| 3,331 |
|
|
| 3,573 |
|
Interest expense |
|
| 11 |
|
|
| 4 |
|
|
| 42 |
|
|
| 115 |
|
Gain on sale of property and equipment |
|
| - |
|
|
| - |
|
|
| - |
|
|
| (1,459 | ) |
Other, net |
|
| (4 | ) |
|
| (44 | ) |
|
| (107 | ) |
|
| (81 | ) |
Income tax provision |
|
| 112 |
|
|
| 17 |
|
|
| 212 |
|
|
| 98 |
|
EBITDA |
|
| 1,452 |
|
|
| 916 |
|
|
| 5,155 |
|
|
| 1,884 |
|
Acquisition related expenses |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 1 |
|
Share-based compensation |
|
| 709 |
|
|
| 737 |
|
|
| 3,002 |
|
|
| 3,849 |
|
Adjusted EBITDA |
| $ | 2,161 |
|
| $ | 1,653 |
|
| $ | 8,157 |
|
| $ | 5,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE: Crexendo, Inc.
View the original press release on ACCESS Newswire