Expensify Announces Q4 and Full Year Fiscal 2024 Results
Expensify (NASDAQ: EXFY) reported Q4 and full year 2024 results, with Q4 revenue reaching $37.0 million, up 5% year-over-year. The company achieved significant AI integration milestones, reducing costs and improving efficiency across operations.
Key financial highlights include:
- FY2024 revenue of $139.2 million, down 8% from prior year
- Generated $23.9 million in operating cash flow and free cash flow
- FY2024 net loss of $10.1 million, improved 76% year-over-year
- Adjusted EBITDA of $39.4 million, up 199% year-over-year
- Expensify Card interchange revenue grew to $17.2 million, up 54%
The company eliminated all debt by paying off $22.7 million in 2024. Paid members stood at 687,000, showing a slight increase from Q3 2024. For FY2025, Expensify projects free cash flow between $16.0-$20.0 million.
Expensify (NASDAQ: EXFY) ha riportato i risultati del quarto trimestre e dell'intero anno 2024, con un fatturato nel Q4 che ha raggiunto 37,0 milioni di dollari, in aumento del 5% rispetto all'anno precedente. L'azienda ha raggiunto importanti traguardi nell'integrazione dell'IA, riducendo i costi e migliorando l'efficienza operativa.
I principali punti finanziari includono:
- Fatturato FY2024 di 139,2 milioni di dollari, in calo dell'8% rispetto all'anno precedente
- Generato 23,9 milioni di dollari in flusso di cassa operativo e flusso di cassa libero
- Per l'FY2024, la perdita netta è stata di 10,1 milioni di dollari, migliorata del 76% rispetto all'anno precedente
- EBITDA rettificato di 39,4 milioni di dollari, in aumento del 199% rispetto all'anno precedente
- Le entrate da interscambio della Expensify Card sono cresciute a 17,2 milioni di dollari, in aumento del 54%
L'azienda ha eliminato tutto il debito pagando 22,7 milioni di dollari nel 2024. I membri paganti sono stati 687.000, mostrando un leggero aumento rispetto al Q3 2024. Per l'FY2025, Expensify prevede un flusso di cassa libero tra 16,0 e 20,0 milioni di dollari.
Expensify (NASDAQ: EXFY) informó los resultados del cuarto trimestre y del año completo 2024, con ingresos en el Q4 alcanzando 37.0 millones de dólares, un aumento del 5% en comparación con el año anterior. La compañía logró hitos significativos en la integración de IA, reduciendo costos y mejorando la eficiencia en las operaciones.
Los aspectos financieros clave incluyen:
- Ingresos FY2024 de 139.2 millones de dólares, una disminución del 8% en comparación con el año anterior
- Generó 23.9 millones de dólares en flujo de caja operativo y flujo de caja libre
- Pérdida neta de FY2024 de 10.1 millones de dólares, mejorada en un 76% en comparación con el año anterior
- EBITDA ajustado de 39.4 millones de dólares, un aumento del 199% en comparación con el año anterior
- Los ingresos por intercambio de la tarjeta Expensify crecieron a 17.2 millones de dólares, un aumento del 54%
La compañía eliminó toda la deuda pagando 22.7 millones de dólares en 2024. Los miembros de pago se situaron en 687,000, mostrando un ligero aumento desde el Q3 2024. Para el FY2025, Expensify proyecta un flujo de caja libre entre 16.0 y 20.0 millones de dólares.
Expensify (NASDAQ: EXFY)는 2024년 4분기 및 전체 연도 실적을 보고했으며, 4분기 매출은 3,700만 달러에 달해 전년 대비 5% 증가했습니다. 회사는 인공지능 통합 이정표를 달성하여 비용을 절감하고 운영 효율성을 개선했습니다.
주요 재무 하이라이트는 다음과 같습니다:
- 2024 회계연도 매출 1억 3,920만 달러, 전년 대비 8% 감소
- 운영 현금 흐름 및 자유 현금 흐름에서 2,390만 달러를 생성
- 2024 회계연도 순손실 1,010만 달러, 전년 대비 76% 개선
- 조정된 EBITDA 3,940만 달러, 전년 대비 199% 증가
- Expensify 카드의 교환 수익은 1,720만 달러로 54% 증가
회사는 2024년에 2,270만 달러를 상환하여 모든 부채를 없앴습니다. 유료 회원 수는 687,000명으로, 2024년 3분기 대비 소폭 증가했습니다. 2025 회계연도에 대해 Expensify는 자유 현금 흐름이 1,600만 달러에서 2,000만 달러 사이일 것으로 예상합니다.
Expensify (NASDAQ: EXFY) a annoncé les résultats du quatrième trimestre et de l'année entière 2024, avec des revenus atteignant 37,0 millions de dollars au Q4, en hausse de 5 % par rapport à l'année précédente. L'entreprise a réalisé des jalons significatifs dans l'intégration de l'IA, réduisant les coûts et améliorant l'efficacité des opérations.
Les principaux points financiers incluent:
- Revenus FY2024 de 139,2 millions de dollars, en baisse de 8 % par rapport à l'année précédente
- Généré 23,9 millions de dollars en flux de trésorerie opérationnel et flux de trésorerie libre
- Perte nette FY2024 de 10,1 millions de dollars, améliorée de 76 % par rapport à l'année précédente
- EBITDA ajusté de 39,4 millions de dollars, en hausse de 199 % par rapport à l'année précédente
- Les revenus d'interchange de la carte Expensify ont augmenté à 17,2 millions de dollars, en hausse de 54 %
L'entreprise a éliminé toutes ses dettes en remboursant 22,7 millions de dollars en 2024. Le nombre de membres payants s'élevait à 687 000, montrant une légère augmentation par rapport au T3 2024. Pour l'FY2025, Expensify prévoit un flux de trésorerie libre compris entre 16,0 et 20,0 millions de dollars.
Expensify (NASDAQ: EXFY) hat die Ergebnisse für das vierte Quartal und das gesamte Jahr 2024 veröffentlicht, wobei die Einnahmen im Q4 37,0 Millionen Dollar erreichten, was einem Anstieg von 5 % im Vergleich zum Vorjahr entspricht. Das Unternehmen hat bedeutende Fortschritte bei der Integration von KI erzielt, was zu Kostensenkungen und Effizienzsteigerungen in den Abläufen führte.
Wichtige finanzielle Highlights umfassen:
- Umsatz FY2024 von 139,2 Millionen Dollar, ein Rückgang von 8 % im Vergleich zum Vorjahr
- Generierung von 23,9 Millionen Dollar an operativem Cashflow und freiem Cashflow
- Nettoverlust FY2024 von 10,1 Millionen Dollar, um 76 % im Vergleich zum Vorjahr verbessert
- Bereinigtes EBITDA von 39,4 Millionen Dollar, ein Anstieg von 199 % im Vergleich zum Vorjahr
- Die Einnahmen aus dem Austausch der Expensify-Karte stiegen auf 17,2 Millionen Dollar, ein Anstieg von 54 %
Das Unternehmen hat alle Schulden durch die Rückzahlung von 22,7 Millionen Dollar im Jahr 2024 eliminiert. Die zahlenden Mitglieder beliefen sich auf 687.000, was einen leichten Anstieg im Vergleich zum Q3 2024 zeigt. Für das FY2025 prognostiziert Expensify einen freien Cashflow zwischen 16,0 und 20,0 Millionen Dollar.
- Eliminated all debt by paying off $22.7 million
- Q4 revenue up 5% year-over-year to $37.0 million
- Adjusted EBITDA increased 199% to $39.4 million
- Card interchange revenue grew 54% to $17.2 million
- Net loss improved 76% year-over-year
- Generated $23.9 million in free cash flow, beating forecast by 19%
- Full year revenue declined 8% to $139.2 million
- Paid members decreased 4% year-over-year
- FY2024 net loss of $10.1 million
- Projected FY2025 free cash flow lower than FY2024
Insights
Expensify's Q4 and FY 2024 results reveal a dramatic financial transformation focused on profitability despite revenue headwinds. The company reported full-year revenue of $139.2 million (down 8% YoY) but achieved a remarkable 199% increase in Adjusted EBITDA to $39.4 million and generated $23.9 million in free cash flow, exceeding their raised guidance by 19%.
The company's strategic pivot is yielding results across multiple fronts:
- Complete debt elimination ($22.7 million paid off), strengthening the balance sheet
- Successful migration to a new card program, driving 54% YoY growth in interchange revenue to $17.2 million
- Stabilization of paid member count at 687,000 (slight increase from Q3)
- Q4 revenue growth of 5% sequentially, potentially signaling a turning point
Particularly noteworthy is Expensify's AI integration strategy, which goes beyond surface-level features to transform core operations. The company claims substantial efficiency gains: 25% cost reduction in receipt processing, 80% fewer support escalations, and 97% improvement in customer call quality. These operational improvements appear to be driving the profitability surge despite revenue challenges.
However, the 2025 free cash flow guidance of $16-20 million represents a potential step back from 2024 levels, raising questions about sustainable growth. This conservative outlook may reflect either planned reinvestment in growth initiatives like the new travel product or management's uncertainty about revenue stabilization.
The company's $277.5 million market cap at $3.17 per share values Expensify at approximately 2x revenue, a modest multiple that suggests investors remain skeptical about long-term growth prospects despite the profitability improvements. The significant ongoing stock-based compensation (mentioned but not quantified in guidance) will continue to impact shareholder returns.
Expensify's 2024 results reveal an ambitious AI transformation strategy that extends far beyond typical cost-cutting automation. The company is implementing what CEO Barrett calls "deep AI" across three critical operational areas:
- Fully AI-powered receipt processing (SmartScan) that has eliminated human review while reducing costs by 75%
- AI-first customer support reducing human escalations by ~80% while improving response times
- AI-driven quality management for customer interactions, increasing "perfect calls" by 97%
What distinguishes Expensify's approach is the integration of AI into core business processes rather than superficial features. Their strategy appears to be yielding tangible results, contributing significantly to the 199% increase in Adjusted EBITDA despite revenue headwinds. This suggests successful execution of AI as both a cost optimization and experience enhancement tool.
The OpenAI partnership goes beyond typical vendor relationships - OpenAI has adopted Expensify's development model as a benchmark for evaluating LLM performance on real-world coding tasks. This provides Expensify with valuable technical insights while validating their engineering approach.
Two upcoming initiatives deserve particular attention:
The "Concierge everywhere" feature represents a fundamental UX paradigm shift, transforming Expensify from a form-based interface to a conversational AI platform where users can make changes and analyze data through natural language. This positions Expensify to potentially leapfrog competitors still using traditional interface models.
The integration of "artificial engineers" into their development workflow could dramatically accelerate product development while reducing costs - if successfully implemented. Expensify's existing freelance developer network provides a framework for managing this hybrid human-AI development approach that traditional competitors with conventional engineering teams may struggle to replicate.
However, this AI-first strategy carries execution risks, particularly around maintaining consistent user experiences and data security. The company must also demonstrate that these initiatives can drive revenue growth rather than merely optimizing a shrinking business.
The company generated
A Message From Our Founder
Quite simply, another great quarter, capping off an exciting year. The numbers speak for themselves:
-
Q4 Revenue is up
5% q/q, FY24 Net loss is down76% y/y and FY24 Adjusted EBITDA is up199% y/y – to a whopping .$39.4 million -
We generated
in Operating Cash Flow and$23.9 million in free cash flow – beating the high end of our 2024 forecast by$23.9 million 19% even after raising it multiple times throughout the year. -
Expensify Card spend is up
44% y/y, and interchange is up54% y/y – essentially all of which is revenue now that we've effectively completed our migration to the new card program (which treats interchange as revenue, not as a contra expense, and earns more interchange per swipe). -
And my personal favorite, we paid off
in debt – making us debt free.$22.7 million
These results weren't easy, and are the early results of our integration of "deep AI" – not surface level, gimmicky features, but AI applied to complex systems that have previously required large teams of human agents. For example:
-
We have virtually eliminated human intervention in the SmartScan process, and now leverage a highly tuned and backtested AI model that results in faster, more accurate scans, across more languages and complex formats than ever – at
25% the cost. -
We made a major upgrade to our hybrid-AI Concierge system, where AI takes a first pass at every new conversation, resulting in ~
80% fewer "escalations" to our human team in February '25. Not only has this increased the speed and accuracy of "basic" customer requests, it has freed up substantially more time for our human team to proactively engage with customers via account management calls. -
We are evaluating the transcripts of every customer call based on documented best practices, providing real-time feedback to our sales team and support staff (as well as detailed performance indicators to their managers). This has resulted in a
97% increase in "perfect calls" (as measured by our team covering every point correctly before hanging up) in January '25 alone.
But that's certainly not all, and is really just a preview of much more impactful projects underway:
- We are planning to add "Concierge everywhere", transforming NewDot's chat-first design into an AI-first experience. If you have a question or want to make a change on basically anything, just ask Concierge in the chat attached to that thing – be that changing a workspace setting, asking about a particular employee's spending patterns, performing a flux analysis across multiple accounting periods, or just fixing an expense violation in natural text. Yes, Expensify Chat can be used like Slack to collaborate with co-workers. But it's better to think of it like ChatGPT: New Expensify is a tool for "chatting" with Concierge and your colleagues, right in the context of what you're analyzing.
- We are working on integrating artificial engineers into our development team. Early work on this was recently published by OpenAI, which has selected the "paid open source" contributor program behind the official Expensify app as the basis of its SWE-Lancer coding benchmark. This benchmark evaluates how many of Expensify's real-world, paid freelance projects can be successfully implemented using best-of-breed LLMs. We are betting our unique corporate structure will enable us to seamlessly integrate GenAI engineering on a meaningful scale, just like we've already done with our global network of human freelance engineers.
Granted, it's tough to talk about AI because it is so cliche and noisy, with everyone clamoring to outdo each other with ever more grandiose claims. It's hard to say anything without earning eye rolls in return. But make no mistake:
Expensify is gunning for AI supremacy in fintech. And I think we are better positioned than any competitor to achieve it.
That might sound like wishful thinking, which is why our midwestern sensibilities make us shy to talk about it. But that's the plan, and we feel very, very proud of the progress made down that path in the last year – and super excited about the years to come. Thank you for coming along with us on this journey. It's been quite a ride!
-david
Founder and CEO of Expensify
Financial
Fourth Quarter 2024 Highlights
-
Revenue was
, an increase of$37.0 million 5% compared to the same period last year. -
Generated
of cash from operating activities.$7.4 million -
Free cash flow was
.$6.3 million -
Net loss was
, compared to$1.3 million for the same period last year.$7.2 million -
Non-GAAP net income was
.$8.7 million -
Adjusted EBITDA was
.$12.4 million -
Interchange derived from the Expensify Card grew to
, an increase of$5.1 million 62% compared to the same period last year. - See Financial Outlook section for Free Cash Flow guidance for fiscal year ending December 31, 2025.
Full Year Fiscal 2024 Highlights
-
Revenue was
, a decrease of$139.2 million 8% compared to the prior year. -
Generated
of cash from operating activities.$23.9 million -
Free cash flow was
.$23.9 million -
Net loss was
, compared to$10.1 million for the prior year.$41.5 million -
Non-GAAP net income was
.$23.5 million -
Adjusted EBITDA was
.$39.4 million -
Interchange derived from the Expensify Card grew to
, an increase of$17.2 million 54% compared to the prior year.
Business
Fourth Quarter 2024 Highlights
-
Paid members - Paid members were 687,000, a decrease of
4% from the same period last year, however a slight increase compared to Q3 2024's paid members of 684,000. -
Expanded AI Support - expanded enterprise client relationship with OpenAI to provide
80% of tier 1 support through AI driven responses. - Expensify Travel - The company launched its travel product, adding fee-based and transactional revenue opportunities to the business.
2024 Highlights
-
Debt reduction - The company reduced its debt by
in 2024.$22.7 million -
Share purchases - The company’s employees purchased
worth of Class A common stock via the company’s Stock Purchase and Matching Plan in 2024.$4.1 million - Expensify Card migration - The company completed its migration to its new card program with substantially all Expensify Card spend now under the new program.
Financial Outlook
Expensify's outlook statements are based on current estimates, expectations and assumptions and are not a guarantee of future performance. The following statements are forward-looking and actual results could differ materially depending on market conditions and the factors set forth under “Forward-Looking Statements” below. There can be no assurance that the Company will achieve the results expressed by this guidance.
Free Cash Flow
Expensify estimates Free Cash Flow of
The Company does not provide a reconciliation for free cash flow estimates on a forward-looking basis because it is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of net cash provided by operating activities and certain reconciling items on a forward-looking basis, which could be significant to the Company's results.
Stock Based Compensation
An estimate of expected stock-based compensation for the next four fiscal quarters is as follows, which is driven primarily by the pre-IPO grant of RSUs issued to all employees (which vest quarterly over eight years with approximately four years remaining).
Est. stock-based compensation (millions)
|
Q1 2025 |
|
Q2 2025 |
|
Q3 2025 |
|
Q4 2025 |
||||||||||||||||
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
||||||||
Cost of revenue, net |
$ |
2.7 |
|
$ |
3.4 |
|
$ |
2.4 |
|
$ |
3.1 |
|
$ |
2.4 |
|
$ |
3.1 |
|
$ |
2.3 |
|
$ |
3.0 |
Research and development |
|
2.4 |
|
|
3.1 |
|
|
2.2 |
|
|
2.9 |
|
|
2.2 |
|
|
2.9 |
|
|
2.1 |
|
|
2.8 |
General and administrative |
|
1.3 |
|
|
1.7 |
|
|
1.2 |
|
|
1.6 |
|
|
1.1 |
|
|
1.5 |
|
|
1.1 |
|
|
1.5 |
Sales and marketing |
|
0.5 |
|
|
0.7 |
|
|
0.5 |
|
|
0.7 |
|
|
0.5 |
|
|
0.7 |
|
|
0.5 |
|
|
0.7 |
Total |
$ |
6.9 |
|
$ |
8.9 |
|
$ |
6.3 |
|
$ |
8.3 |
|
$ |
6.2 |
|
$ |
8.2 |
|
$ |
6.0 |
|
$ |
8.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Availability of Information on Expensify’s Website
Investors and others should note that Expensify routinely announces material information to investors and the marketplace using SEC filings, press releases, public conference calls, webcasts and the Expensify Investor Relations website at https://ir.expensify.com. While not all of the information that the Company posts to its Investor Relations website is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in Expensify to review the information that it shares on its Investor Relations website.
Conference Call
Expensify will host a video call to discuss the financial results and business highlights at 2:00 p.m. Pacific Time today. An investor presentation and the video call information is available on Expensify’s Investor Relations website at https://ir.expensify.com. A replay of the call will be available on the site for three months.
Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with
We believe our non-GAAP financial measures are useful in evaluating our business, measuring our performance, identifying trends affecting our business, formulating business plans and making strategic decisions. Accordingly, we believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating our results of operations in the same manner as our management team. These non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled metrics or measures presented by other companies. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for financial information presented under GAAP. There are a number of limitations related to the use of non-GAAP financial measures versus comparable financial measures determined under GAAP. For example, other companies in our industry may calculate these non-GAAP financial measures differently or may use other measures to evaluate their performance. All of these limitations could reduce the usefulness of these non-GAAP financial measures as analytical tools. Investors are encouraged to review the related GAAP financial measures and the reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures and to not rely on any single financial measure to evaluate our business. A reconciliation of each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP is at the end of this press release.
Adjusted EBITDA. We define adjusted EBITDA as net loss from operations excluding provision for income taxes, interest and other expenses, net, depreciation and amortization and stock-based compensation.
Non-GAAP net income. We define Non-GAAP net income as net loss from operations excluding stock-based compensation.
Free cash flow. We define Free cash flow as net cash provided by operating activities excluding changes in settlement assets and settlement liabilities, which represent funds held for customers and customer funds in transit, respectively, reduced by the purchases of property and equipment and software development costs.
The tables at the end of the Consolidated Financial Statements provide reconciliations to the most directly comparable GAAP financial measure to each of these non-GAAP financial measures.
Forward-Looking Statements
Forward-looking statements in this press release, or made during the earnings call, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1955. These statements include statements regarding our strategy, future financial condition, future operations, future cash flow, projected costs, prospects, plans, objectives of management and expected market growth, product developments and their potential impact and our stock-based compensation estimates and involve known and unknown risks that are difficult to predict. As a result, our actual results, performance or achievements may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “shall,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential,” “goal,” “ambition,” “objective,” “seeks,” “outlook,” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans, or intentions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: the impact on inflation on us and our members; our borrowing costs have and may continue to increase as a result of increases in interest rates; our expectations regarding our financial performance and future operating performance; our ability to attract and retain members, expand usage of our platform, sell subscriptions to our platform and convert individuals and organizations into paying customers; the timing and success of new features, integrations, capabilities and enhancements by us, or by competitors to their products, or any other changes in the competitive landscape of our market; the amount and timing of operating expenses and capital expenditures that we may incur to maintain and expand our business and operations to remain competitive; the sufficiency of our cash, cash equivalents and investments to meet our liquidity needs; our ability to make required payments under and to comply with the various requirements of our current and future indebtedness; our cash flows, the prevailing stock prices, general economic and market conditions and other considerations that could affect the specific timing, price and size of repurchases under our stock repurchase program or our ability to fund any stock repurchases; geopolitical tensions, including the war in
About Expensify
Expensify helps 15 million people worldwide track expenses, book travel, reimburse employees, manage corporate cards, send invoices, and pay bills—all in one place. Whether you're self-employed, running a small business, managing a team, or overseeing global finances, let Expensify handle your travel and expense, at the speed of chat.
Expensify, Inc. Consolidated Balance Sheets (unaudited, in thousands, except share and per share data) |
|||||||
|
As of December 31, |
||||||
|
|
2024 |
|
|
|
2023 |
|
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
48,772 |
|
|
$ |
47,510 |
|
Accounts receivable, net |
|
12,701 |
|
|
|
13,834 |
|
Settlement assets, net |
|
42,406 |
|
|
|
39,261 |
|
Prepaid expenses |
|
12,089 |
|
|
|
5,649 |
|
Other current assets |
|
20,908 |
|
|
|
30,978 |
|
Total current assets |
|
136,876 |
|
|
|
137,232 |
|
Capitalized software, net |
|
16,232 |
|
|
|
12,494 |
|
Property and equipment, net |
|
13,621 |
|
|
|
14,372 |
|
Lease right-of-use assets |
|
5,441 |
|
|
|
6,435 |
|
Deferred tax assets, net |
|
499 |
|
|
|
457 |
|
Other assets |
|
1,011 |
|
|
|
5,794 |
|
Total assets |
$ |
173,680 |
|
|
$ |
176,784 |
|
Liabilities and stockholders' equity |
|
|
|
||||
Accounts payable |
$ |
196 |
|
|
$ |
1,425 |
|
Accrued expenses and other liabilities |
|
8,240 |
|
|
|
9,390 |
|
Borrowings under line of credit |
|
— |
|
|
|
15,000 |
|
Current portion of long-term debt, net of original issue discount and debt issuance costs |
|
— |
|
|
|
7,655 |
|
Lease liabilities, current |
|
729 |
|
|
|
432 |
|
Settlement liabilities |
|
28,845 |
|
|
|
33,990 |
|
Total current liabilities |
|
38,010 |
|
|
|
67,892 |
|
Lease liabilities, non-current |
|
5,738 |
|
|
|
6,467 |
|
Other liabilities |
|
1,689 |
|
|
|
1,681 |
|
Total liabilities |
|
45,437 |
|
|
|
76,040 |
|
Commitments and contingencies (Note 12) |
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Preferred stock, par value |
|
— |
|
|
|
— |
|
Common stock, par value |
|
9 |
|
|
|
8 |
|
Additional paid-in capital |
|
279,062 |
|
|
|
241,509 |
|
Accumulated deficit |
|
(150,828 |
) |
|
|
(140,773 |
) |
Total stockholders' equity |
|
128,243 |
|
|
|
100,744 |
|
Total liabilities and stockholders' equity |
$ |
173,680 |
|
|
$ |
176,784 |
|
|
|
|
|
Expensify, Inc. Consolidated Statements of Operations (unaudited, in thousands, except share and per share data) |
|||||||||||||||
Three Months Ended December 31, |
|
Year ended December 31, |
|||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue |
$ |
37,004 |
|
|
$ |
35,208 |
|
|
$ |
139,236 |
|
|
$ |
150,687 |
|
Cost of revenue, net(1) |
|
18,148 |
|
|
|
16,508 |
|
|
|
64,239 |
|
|
|
66,888 |
|
Gross margin |
|
18,856 |
|
|
|
18,700 |
|
|
|
74,997 |
|
|
|
83,799 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development(1) |
|
6,702 |
|
|
|
6,249 |
|
|
|
24,638 |
|
|
|
23,368 |
|
General and administrative(1) |
|
8,622 |
|
|
|
10,842 |
|
|
|
38,382 |
|
|
|
49,228 |
|
Sales and marketing(1) |
|
3,067 |
|
|
|
7,595 |
|
|
|
12,797 |
|
|
|
44,352 |
|
Total operating expenses |
|
18,391 |
|
|
|
24,686 |
|
|
|
75,817 |
|
|
|
116,948 |
|
Income (loss) from operations |
|
465 |
|
|
|
(5,986 |
) |
|
|
(820 |
) |
|
|
(33,149 |
) |
Interest and other expenses, net |
|
(539 |
) |
|
|
(169 |
) |
|
|
(1,572 |
) |
|
|
(5,327 |
) |
Loss before income taxes |
|
(74 |
) |
|
|
(6,155 |
) |
|
|
(2,392 |
) |
|
|
(38,476 |
) |
Provision for income taxes |
|
(1,238 |
) |
|
|
(1,049 |
) |
|
|
(7,663 |
) |
|
|
(2,980 |
) |
Net loss |
$ |
(1,312 |
) |
|
$ |
(7,204 |
) |
|
$ |
(10,055 |
) |
|
$ |
(41,456 |
) |
Net loss per share: |
|
|
|
|
|
|
|
||||||||
Basic and diluted |
$ |
(0.01 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.50 |
) |
Weighted average shares of common stock used to compute net loss per share: |
|
|
|
|
|
|
|
||||||||
Basic and diluted |
|
89,577,172 |
|
|
|
83,703,085 |
|
|
|
87,380,708 |
|
|
|
82,493,226 |
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense as follows: |
|||||||||||
|
Three Months Ended December 31, |
|
Year ended December 31, |
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Cost of revenue, net |
$ |
3,845 |
|
$ |
3,650 |
|
$ |
12,506 |
|
$ |
13,868 |
Research and development |
|
3,476 |
|
|
3,308 |
|
|
11,900 |
|
|
10,870 |
General and administrative |
|
1,850 |
|
|
2,290 |
|
|
6,815 |
|
|
9,842 |
Sales and marketing |
|
831 |
|
|
1,352 |
|
|
2,316 |
|
|
6,632 |
Total stock-based compensation expense |
$ |
10,002 |
|
$ |
10,600 |
|
$ |
33,537 |
|
$ |
41,212 |
|
|
|
|
|
|
|
|
Expensify, Inc. Consolidated Statements of Cash Flows (unaudited, in thousands) |
|||||||
Year Ended December 31, |
|||||||
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
||||
Net loss |
$ |
(10,055 |
) |
|
$ |
(41,456 |
) |
Adjustments to reconcile net loss to cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
6,814 |
|
|
|
5,164 |
|
Reduction of operating lease right-of-use assets |
|
547 |
|
|
|
614 |
|
Loss on impairment, receivables and sale or disposal of equipment |
|
727 |
|
|
|
923 |
|
Stock-based compensation |
|
33,537 |
|
|
|
41,212 |
|
Amortization of original issue discount and debt issuance costs |
|
54 |
|
|
|
257 |
|
Deferred tax assets |
|
(42 |
) |
|
|
(113 |
) |
Changes in assets and liabilities: |
|
|
|
||||
Accounts receivable, net |
|
704 |
|
|
|
2,219 |
|
Settlement assets, net |
|
(2,469 |
) |
|
|
(6,398 |
) |
Prepaid expenses |
|
(1,490 |
) |
|
|
3,176 |
|
Other current assets |
|
2,341 |
|
|
|
(561 |
) |
Other assets |
|
(167 |
) |
|
|
(5,130 |
) |
Accounts payable |
|
(1,091 |
) |
|
|
228 |
|
Accrued expenses and other liabilities |
|
(404 |
) |
|
|
906 |
|
Operating lease liabilities |
|
8 |
|
|
|
(200 |
) |
Settlement liabilities |
|
(5,145 |
) |
|
|
108 |
|
Other liabilities |
|
8 |
|
|
|
610 |
|
Net cash provided by operating activities |
|
23,877 |
|
|
|
1,559 |
|
Cash flows from investing activities: |
|
|
|
||||
Purchase of property and equipment |
|
— |
|
|
|
(1,384 |
) |
Software development costs |
|
(7,628 |
) |
|
|
(5,910 |
) |
Net cash used in investing activities |
|
(7,628 |
) |
|
|
(7,294 |
) |
Cash flows from financing activities: |
|
|
|
||||
Principal payments of finance leases |
|
(129 |
) |
|
|
(513 |
) |
Principal payments of term loan |
|
(22,671 |
) |
|
|
(44,587 |
) |
Repurchases of early exercises of common stock |
|
(35 |
) |
|
|
(17 |
) |
Proceeds from common stock purchased under Matching Plan |
|
4,091 |
|
|
|
4,255 |
|
Proceeds from issuance of common stock on exercise of stock options |
|
431 |
|
|
|
311 |
|
Payments for debt issuance costs |
|
(71 |
) |
|
|
— |
|
Payments for employee taxes withheld from stock-based awards |
|
(2,179 |
) |
|
|
(1,766 |
) |
Repurchase and retirement of common stock |
|
(1,510 |
) |
|
|
(3,000 |
) |
Net cash used in financing activities |
|
(22,073 |
) |
|
|
(45,317 |
) |
Net decrease in cash and cash equivalents and restricted cash |
|
(5,824 |
) |
|
|
(51,052 |
) |
Cash and cash equivalents and restricted cash, beginning of period |
|
96,658 |
|
|
|
147,710 |
|
Cash and cash equivalents and restricted cash, end of period |
$ |
90,834 |
|
|
$ |
96,658 |
|
Supplemental disclosure of cash flow information: |
|
|
|
||||
Cash paid for interest |
$ |
1,362 |
|
|
$ |
5,936 |
|
Cash paid for income taxes |
$ |
5,072 |
|
|
$ |
3,785 |
|
Noncash investing and financing items: |
|
|
|
||||
Stock-based compensation capitalized as software development costs |
$ |
2,688 |
|
|
$ |
3,126 |
|
Purchases of property and equipment and capitalized software in accounts payable and accrued expenses |
$ |
37 |
|
|
$ |
390 |
|
Right-of-use assets acquired through operating leases |
$ |
— |
|
|
$ |
6,402 |
|
Right-of-use assets acquired through finance leases |
$ |
— |
|
|
$ |
409 |
|
Cashless exercise of stock options |
|
335 |
|
|
|
— |
|
Reconciliation of cash and cash equivalents and restricted cash to the Consolidated Balance Sheets: |
|
|
|
||||
Cash and cash equivalents |
$ |
48,772 |
|
|
$ |
47,510 |
|
Restricted cash included in other current assets |
|
19,980 |
|
|
|
27,742 |
|
Restricted cash included in settlement assets, net |
|
22,082 |
|
|
|
21,406 |
|
Total cash and cash equivalents and restricted cash |
$ |
90,834 |
|
|
$ |
96,658 |
|
|
|
|
|
Expensify, Inc. Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited, in thousands, except percentages) |
|||||||||||||||
Adjusted EBITDA and Adjusted EBITDA Margin |
|||||||||||||||
|
Three Months Ended December 31, |
|
Year ended December 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net loss |
$ |
(1,312 |
) |
|
$ |
(7,204 |
) |
|
$ |
(10,055 |
) |
|
$ |
(41,456 |
) |
Net loss margin |
|
(4 |
)% |
|
|
(20 |
)% |
|
|
(7 |
)% |
|
|
(28 |
)% |
Add: |
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
1,238 |
|
|
|
1,049 |
|
|
|
7,663 |
|
|
|
2,980 |
|
Interest and other expenses, net |
|
539 |
|
|
|
169 |
|
|
|
1,572 |
|
|
|
5,327 |
|
Depreciation and amortization |
|
1,923 |
|
|
|
1,240 |
|
|
|
6,655 |
|
|
|
5,111 |
|
Stock-based compensation expense |
|
10,002 |
|
|
|
10,600 |
|
|
|
33,537 |
|
|
|
41,212 |
|
Adjusted EBITDA |
$ |
12,390 |
|
|
$ |
5,854 |
|
|
$ |
39,372 |
|
|
$ |
13,174 |
|
Adjusted EBITDA margin |
|
33 |
% |
|
|
17 |
% |
|
|
28 |
% |
|
|
9 |
% |
|
|
|
|
|
|
|
|
Non-GAAP Net Income and Non-GAAP Net Income Margin |
|||||||||||||||
|
Three Months Ended December 31, |
|
Year ended December 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net loss |
$ |
(1,312 |
) |
|
$ |
(7,204 |
) |
|
$ |
(10,055 |
) |
|
$ |
(41,456 |
) |
Net loss margin |
|
(4 |
)% |
|
|
(20 |
)% |
|
|
(7 |
)% |
|
|
(28 |
)% |
Add: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
10,002 |
|
|
|
10,600 |
|
|
|
33,537 |
|
|
|
41,212 |
|
Non-GAAP net income (loss) |
$ |
8,690 |
|
|
$ |
3,396 |
|
|
$ |
23,482 |
|
|
$ |
(244 |
) |
Non-GAAP net income (loss) margin |
|
23 |
% |
|
|
10 |
% |
|
|
17 |
% |
|
|
— |
% |
|
|
|
|
|
|
|
|
Adjusted Operating Cash Flow and Free Cash Flow |
|||||||||||||||
|
Three Months Ended December 31, |
|
Year ended December 31, |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net cash provided by (used in) operating activities |
$ |
7,402 |
|
|
$ |
(543 |
) |
|
$ |
23,877 |
|
|
$ |
1,559 |
|
Operating cash flow margin |
|
20 |
% |
|
|
(2 |
)% |
|
|
17 |
% |
|
|
1 |
% |
(Increase) decrease in changes in assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Settlement assets |
|
(10,733 |
) |
|
|
(2,983 |
) |
|
|
2,469 |
|
|
|
6,398 |
|
Settlement liabilities |
|
10,534 |
|
|
|
2,343 |
|
|
|
5,145 |
|
|
|
(108 |
) |
Adjusted operating cash flow |
|
7,203 |
|
|
|
(1,183 |
) |
|
|
31,491 |
|
|
|
7,849 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Purchases of property and equipment |
|
— |
|
|
|
(281 |
) |
|
|
— |
|
|
|
(1,384 |
) |
Software development costs |
|
(929 |
) |
|
|
(2,180 |
) |
|
|
(7,628 |
) |
|
|
(5,910 |
) |
Free cash flow |
$ |
6,274 |
|
|
$ |
(3,644 |
) |
|
$ |
23,863 |
|
|
$ |
555 |
|
Free cash flow margin |
|
17 |
% |
|
|
(10 |
)% |
|
|
17 |
% |
|
|
— |
% |
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250227063322/en/
Investor Relations Contact
Nick Tooker
investors@expensify.com
Press Contact
James Dean
press@expensify.com
Source: Expensify, Inc.
FAQ
What was Expensify's (EXFY) Q4 2024 revenue growth rate?
How much did Expensify (EXFY) reduce its debt in 2024?
What is Expensify's (EXFY) free cash flow guidance for 2025?
How much did Expensify's (EXFY) card interchange revenue grow in 2024?