Innodata Reports Fourth Quarter and Full Year 2024 Results
Innodata (NASDAQ:INOD) reported strong Q4 and full-year 2024 results, with Q4 revenue reaching $59.2 million, up 127% year-over-year, and full-year revenue of $170.5 million, a 96% increase from 2023. Q4 net income was $10.3 million ($0.34 per basic share), while full-year net income reached $28.7 million ($0.98 per basic share).
The company secured additional programs with its largest customer, valued at approximately $24 million in annualized run rate revenue, bringing total annualized revenue with this customer to about $135 million. Revenue from seven other Big Tech customers grew 159% in Q4 over Q3 2024. Cash position strengthened to $46.9 million by year-end 2024.
Looking ahead, Innodata forecasts 40% or more revenue growth in 2025, based primarily on won deals and near-term business prospects. The company plans to reinvest a portion of operating cash flow while still targeting Adjusted EBITDA growth in 2025.
Innodata (NASDAQ:INOD) ha riportato risultati solidi per il quarto trimestre e l'intero anno 2024, con un fatturato del Q4 che ha raggiunto 59,2 milioni di dollari, in aumento del 127% rispetto all'anno precedente, e un fatturato annuale di 170,5 milioni di dollari, con un incremento del 96% rispetto al 2023. L'utile netto del Q4 è stato di 10,3 milioni di dollari (0,34 dollari per azione base), mentre l'utile netto per l'intero anno ha raggiunto 28,7 milioni di dollari (0,98 dollari per azione base).
L'azienda ha acquisito ulteriori programmi con il suo cliente più grande, per un valore di circa 24 milioni di dollari in fatturato annualizzato, portando il fatturato annualizzato totale con questo cliente a circa 135 milioni di dollari. I ricavi provenienti da altri sette grandi clienti tecnologici sono aumentati del 159% nel Q4 rispetto al Q3 2024. La posizione di cassa è migliorata a 46,9 milioni di dollari entro la fine del 2024.
Guardando al futuro, Innodata prevede una crescita dei ricavi del 40% o più nel 2025, basata principalmente su contratti vinti e prospettive commerciali a breve termine. L'azienda prevede di reinvestire una parte del flusso di cassa operativo, pur puntando a una crescita dell'EBITDA rettificato nel 2025.
Innodata (NASDAQ:INOD) reportó resultados sólidos para el cuarto trimestre y el año completo de 2024, con ingresos del Q4 alcanzando 59,2 millones de dólares, un aumento del 127% interanual, y unos ingresos anuales de 170,5 millones de dólares, un incremento del 96% respecto a 2023. La utilidad neta del Q4 fue de 10,3 millones de dólares (0,34 dólares por acción básica), mientras que la utilidad neta del año completo alcanzó 28,7 millones de dólares (0,98 dólares por acción básica).
La empresa aseguró programas adicionales con su mayor cliente, valorados en aproximadamente 24 millones de dólares en ingresos anuales, llevando los ingresos anuales totales con este cliente a unos 135 millones de dólares. Los ingresos de otros siete grandes clientes tecnológicos crecieron un 159% en el Q4 en comparación con el Q3 de 2024. La posición de efectivo se fortaleció a 46,9 millones de dólares al final de 2024.
De cara al futuro, Innodata pronostica un crecimiento de ingresos del 40% o más en 2025, basado principalmente en contratos ganados y perspectivas comerciales a corto plazo. La empresa planea reinvertir una parte del flujo de efectivo operativo mientras sigue apuntando a un crecimiento del EBITDA ajustado en 2025.
Innodata (NASDAQ:INOD)는 2024년 4분기 및 연간 실적을 발표했으며, 4분기 수익은 5,920만 달러에 달해 전년 대비 127% 증가했으며, 연간 수익은 1억 7,050만 달러로 2023년 대비 96% 증가했습니다. 4분기 순이익은 1,030만 달러(주당 0.34달러)였고, 연간 순이익은 2,870만 달러(주당 0.98달러)에 달했습니다.
회사는 최대 고객과 추가 프로그램을 확보했으며, 연간 수익 기준으로 약 2,400만 달러의 가치가 있습니다. 이로 인해 이 고객과의 총 연간 수익은 약 1억 3,500만 달러에 달합니다. 다른 7개의 대형 기술 고객으로부터의 수익은 2024년 3분기 대비 4분기에 159% 증가했습니다. 현금 보유액은 2024년 말까지 4,690만 달러로 강화되었습니다.
앞을 내다보며, Innodata는 2025년에 40% 이상의 수익 성장을 예측하며, 이는 주로 확보한 계약과 단기 비즈니스 전망에 기반하고 있습니다. 회사는 운영 현금 흐름의 일부를 재투자할 계획이며, 2025년에는 조정된 EBITDA 성장을 목표로 하고 있습니다.
Innodata (NASDAQ:INOD) a annoncé de solides résultats pour le quatrième trimestre et l'année entière 2024, avec des revenus du Q4 atteignant 59,2 millions de dollars, en hausse de 127% par rapport à l'année précédente, et des revenus annuels de 170,5 millions de dollars, soit une augmentation de 96% par rapport à 2023. Le bénéfice net du Q4 était de 10,3 millions de dollars (0,34 dollars par action de base), tandis que le bénéfice net de l'année entière a atteint 28,7 millions de dollars (0,98 dollars par action de base).
L'entreprise a sécurisé des programmes supplémentaires avec son plus grand client, d'une valeur d'environ 24 millions de dollars de revenus annualisés, portant le revenu annualisé total avec ce client à environ 135 millions de dollars. Les revenus provenant de sept autres grands clients technologiques ont augmenté de 159% au Q4 par rapport au Q3 2024. La position de trésorerie s'est renforcée pour atteindre 46,9 millions de dollars à la fin de 2024.
En regardant vers l'avenir, Innodata prévoit une croissance des revenus de 40% ou plus en 2025, principalement basée sur des contrats remportés et des perspectives commerciales à court terme. L'entreprise prévoit de réinvestir une partie de son flux de trésorerie d'exploitation tout en visant une croissance de l'EBITDA ajusté en 2025.
Innodata (NASDAQ:INOD) hat starke Ergebnisse für das vierte Quartal und das gesamte Jahr 2024 berichtet, wobei der Umsatz im Q4 59,2 Millionen Dollar erreichte, was einem Anstieg von 127% im Jahresvergleich entspricht, und der Jahresumsatz 170,5 Millionen Dollar betrug, ein Anstieg von 96% gegenüber 2023. Der Nettogewinn im Q4 betrug 10,3 Millionen Dollar (0,34 Dollar pro Stammaktie), während der Nettogewinn für das gesamte Jahr 28,7 Millionen Dollar (0,98 Dollar pro Stammaktie) erreichte.
Das Unternehmen sicherte sich zusätzliche Programme mit seinem größten Kunden, die auf etwa 24 Millionen Dollar an jährlichem Umsatz geschätzt werden, was den gesamten jährlichen Umsatz mit diesem Kunden auf etwa 135 Millionen Dollar bringt. Der Umsatz von sieben weiteren großen Tech-Kunden wuchs im Q4 im Vergleich zum Q3 2024 um 159%. Die Liquiditätsposition wurde bis Ende 2024 auf 46,9 Millionen Dollar gestärkt.
Für die Zukunft prognostiziert Innodata ein Umsatzwachstum von 40% oder mehr im Jahr 2025, das hauptsächlich auf gewonnene Aufträge und kurzfristige Geschäftsaussichten basiert. Das Unternehmen plant, einen Teil des operativen Cashflows wieder zu investieren, während es weiterhin auf ein Wachstum des bereinigten EBITDA im Jahr 2025 abzielt.
- Q4 revenue up 127% YoY to $59.2 million
- Full-year revenue increased 96% to $170.5 million
- Q4 net income of $10.3 million vs $1.7 million in Q4 2023
- Full-year net income of $28.7 million vs $0.9 million loss in 2023
- Cash position improved to $46.9 million from $13.8 million YoY
- New customer programs worth $24 million in annualized revenue
- 159% QoQ growth in revenue from seven Big Tech customers
- None.
Insights
Innodata's Q4 2024 results showcase a remarkable transformation into a leading AI services provider, with revenue surging
The financial metrics reveal a company hitting its stride: Adjusted EBITDA tripled to
Several key factors warrant attention:
- The expansion of the largest customer relationship to
$135 million annualized run rate demonstrates strong execution but also highlights customer concentration risk - The
159% sequential growth in other Big Tech customer revenues indicates successful diversification efforts - Multiple ongoing pilots with potential seven or eight-figure opportunities suggest a robust pipeline
- The planned reinvestment strategy while maintaining EBITDA growth signals confidence in sustainable expansion
The
Record
127% Q4 Growth and Significant New WinsIndustry Innovation Fueling Strong 2025 Outlook
NEW YORK, NY / ACCESS Newswire / February 20, 2025 / INNODATA INC. (NASDAQ:INOD) today reported results for the fourth quarter and the year ended December 31, 2024.
Revenue for the fourth quarter was
$59.2 million , up127% from revenue of$26.1 million in the same period last year.Revenue for the year was
$170.5 million , up96% from revenue of$86.8 million in 2023.Adjusted EBITDA was
$14.1 million in the fourth quarter, compared to Adjusted EBITDA of$4.3 million in the same period last year.*Adjusted EBITDA was
$34.6 million in 2024, compared to Adjusted EBITDA of$9.9 million in 2023.*Net income for the fourth quarter was
$10.3 million , or$0.34 per basic share and$0.31 per diluted share, compared to a net income of$1.7 million , or$0.06 per basic share and$0.05 per diluted share, in the same period last year.Net income for the year was
$28.7 million , or$0.98 per basic share and$0.89 per diluted share, compared to a net loss of$0.9 million , or$0.03 per basic and diluted share, in 2023.Cash, cash equivalents and short-term investments were
$46.9 million as of December 31, 2024 and$13.8 million as of December 31, 2023.
* Adjusted EBITDA is defined below.
Jack Abuhoff, CEO, said, "Q4 was a record quarter and 2024 was a record year. Our Q4 revenues of
Specifically, we draw investors' attention to several important factors that we believe demonstrate the accelerating growth in our business:
Expanding Relationship with Largest Customer. In Q4 and January, we were awarded additional programs and expansions with our largest customer valued at approximately
$24 million of annualized run rate revenue. These recent awards expand our total annualized run rate revenue with this customer to approximately$135 million .Expanding Relationships with Seven Other Big Tech Customers. We grew aggregate revenues from our seven other Big Tech customers (i.e., excluding our largest customer) by
159% in Q4 over Q3 of 2024. We believe this increased growth by our other Big Tech customers, which we hope will continue in 2025, serves as validation of our land and expand strategy, and we expect it will continue to diversify our revenue base. We are currently running several pilots with these customers that hold the promise of seven- or even eight-figure revenue opportunities, if won.Industry Trends Creating Tailwinds. We believe we are positioned to benefit from recently announced AI-driven capex spending among the Magnificent Seven as well as innovation in hardware optimization, as most recently exemplified by Chinese AI research lab DeepSeek, that we expect will lower the cost of compute required for training and inferencing.
Investment. In 2025, we plan to re-invest a portion of our cash from operations back into the business to position ourselves for continued, multi-year growth while still guiding to growing our Adjusted EBITDA in 2025 over 2024.
Strong Balance Sheet. Our balance sheet is strong with
$46.9 million in cash at year end and an undrawn$30 million credit facility giving us flexibility to execute our strategy.2025 Guidance. We are forecasting
40% or more revenue growth in 2025 based primarily on won deals and near-in, forecastable business. We anticipate updating this guidance through the course of the year, much as we did in 2024."
Abuhoff concluded, "I look forward to growing our business in 2025 as we position Innodata to become one of the greatest AI services companies and deliver superior returns for our shareholders."
Amounts in this press release have been rounded. All percentages have been calculated using unrounded amounts.
Timing of Conference Call with Q&A
Innodata will conduct an earnings conference call, including a question-and-answer period, at 5:00 PM eastern time today. You can participate in this call by dialing the following call-in numbers:
The call-in numbers for the conference call are:
+1-800-549-8228 (North America)
+1 289-819-1520 (International)
Participant Access Code 83378
+1-888-660-6264 (North America Replay)
+1 289-819-1325 (International Replay)
Replay Passcode 83378
It is recommended that participants dial in approximately 10 minutes prior to the start of the call. Investors are also invited to access a live Webcast of the conference call at the Investor Relations section of Innodata's website at https://investor.innodata.com/events-and-presentations/. Please note that the Webcast feature will be in listen-only mode.
Call-in replay will be available for seven days following the conference call, and Webcast replay will be available for 30 days following the conference call, at the Investor Relations section of Innodata's website at https://investor.innodata.com/events-and-presentations/.
About Innodata
Innodata (Nasdaq:INOD) is a global data engineering company. We believe that data and Artificial Intelligence (AI) are inextricably linked. That's why we're on a mission to help the world's leading technology companies and enterprises drive Generative AI / AI innovation. We provide a range of transferable solutions, platforms, and services for Generative AI / AI builders and adopters. In every relationship, we honor our 35+ year legacy delivering the highest quality data and outstanding outcomes for our customers.
Visit www.innodata.com to learn more.
Forward-Looking Statements
This press release may contain certain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. These forward-looking statements include, without limitation, statements concerning our operations, economic performance, financial condition, developmental program expansion and position in the generative AI services market. Words such as "project," "forecast," "believe," "expect," "can," "continue," "could," "intend," "may," "should," "will," "anticipate," "indicate," "guide," "predict," "likely," "estimate," "plan," "potential," "possible," "promises," or the negatives thereof, and other similar expressions generally identify forward-looking statements.
These forward-looking statements are based on management's current expectations, assumptions and estimates and are subject to a number of risks and uncertainties, including, without limitation, impacts resulting from ongoing geopolitical conflicts, including between Russia and Ukraine, Hamas' attack against Israel and the ensuing conflict and increased hostilities between Hezbollah and Israel and Iran and Israel; investments in large language models; that contracts may be terminated by customers; projected or committed volumes of work may not materialize; pipeline opportunities and customer discussions which may not materialize into work or expected volumes of work; the likelihood of continued development of the markets, particularly new and emerging markets, that our services support; the ability and willingness of our customers and prospective customers to execute business plans that give rise to requirements for our services; continuing reliance on project-based work in the Digital Data Solutions (DDS) segment and the primarily at-will nature of such contracts and the ability of these customers to reduce, delay or cancel projects; potential inability to replace projects that are completed, canceled or reduced; our DDS segment's revenue concentration in a limited number of customers; our dependency on content providers in our Agility segment; the Company's ability to achieve revenue and growth targets; difficulty in integrating and deriving synergies from acquisitions, joint ventures and strategic investments; potential undiscovered liabilities of companies and businesses that we may acquire; potential impairment of the carrying value of goodwill and other acquired intangible assets of companies and businesses that we acquire; a continued downturn in or depressed market conditions; changes in external market factors; the potential effects of U.S. monetary policy, including the interest rate policies of the Federal Reserve; changes in our business or growth strategy; the emergence of new, or growth in existing competitors; various other competitive and technological factors; our use of and reliance on information technology systems, including potential security breaches, cyber-attacks, privacy breaches or data breaches that result in the unauthorized disclosure of consumer, customer, employee or Company information, or service interruptions; and other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission.
Our actual results could differ materially from the results referred to in any forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the risks discussed in Part I, Item 1A. "Risk Factors," Part II, Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations," and other parts of our Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 4, 2024, as updated or amended by our other filings that we may make with the Securities and Exchange Commission. In light of these risks and uncertainties, there can be no assurance that the results referred to in the forward-looking statements will occur, and you should not place undue reliance on these forward-looking statements. These forward-looking statements speak only as of the date hereof.
We undertake no obligation to update or review any guidance or other forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required by the U.S. federal securities laws.
Company Contact
Jelena Sutovic
Innodata Inc.
investor@innodata.com
(201) 371-8024
Non-GAAP Financial Measures
In addition to the financial information prepared in conformity with U.S. GAAP ("GAAP"), we provide certain non-GAAP financial information. We believe that these non-GAAP financial measures assist investors in making comparisons of period-to-period operating results. In some respects, management believes non-GAAP financial measures are more indicative of our ongoing core operating performance than their GAAP equivalents by making adjustments that management believes are reflective of the ongoing performance of the business.
We believe that the presentation of this non-GAAP financial information provides investors with greater transparency by providing investors a more complete understanding of our financial performance, competitive position, and prospects for the future, particularly by providing the same information that management and our Board of Directors use to evaluate our performance and manage the business. However, the non-GAAP financial measures presented in this press release have certain limitations in that they do not reflect all of the costs associated with the operations of our business as determined in accordance with GAAP. Therefore, investors should consider non-GAAP financial measures in addition to, and not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. Further, the non-GAAP financial measures that we present may differ from similar non-GAAP financial measures used by other companies.
Adjusted EBITDA
We define Adjusted EBITDA as net income (loss) attributable to Innodata Inc. and its subsidiaries in accordance with U.S. GAAP before interest expense, income taxes, depreciation and amortization of intangible assets (which derives EBITDA), plus additional adjustments for loss on impairment of intangible assets and goodwill, stock-based compensation, income (loss) attributable to non-controlling interests, non-recurring severance, and other one-time costs.
We use Adjusted EBITDA to evaluate core results of operations and trends between fiscal periods and believe that these measures are important components of our internal performance measurement process.
A reconciliation of Adjusted EBITDA to the most directly comparable GAAP measure is included in the tables that accompany this release.
INNODATA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per-share amounts)
|
| Three Months Ended |
|
| Year Ended |
| ||||||||||
|
| December 31 |
|
| December 31 |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
| $ | 59,180 |
|
| $ | 26,112 |
|
| $ | 170,461 |
|
| $ | 86,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating costs |
|
| 32,423 |
|
|
| 15,948 |
|
|
| 103,387 |
|
|
| 55,482 |
|
Selling and administrative expenses |
|
| 15,503 |
|
|
| 8,203 |
|
|
| 42,738 |
|
|
| 30,975 |
|
Interest (income) expense, net |
|
| (94 | ) |
|
| 57 |
|
|
| (149 | ) |
|
| 179 |
|
|
| 47,832 |
|
|
| 24,208 |
|
|
| 145,976 |
|
|
| 86,636 |
| |
Income before provision for income taxes |
|
| 11,348 |
|
|
| 1,904 |
|
|
| 24,485 |
|
|
| 139 |
|
Provision for income taxes |
|
| 1,045 |
|
|
| 248 |
|
|
| (4,190 | ) |
|
| 1,028 |
|
Consolidated net income (loss) |
|
| 10,303 |
|
|
| 1,656 |
|
|
| 28,675 |
|
|
| (889 | ) |
Income attributable to non-controlling interests |
|
| 7 |
|
|
| 4 |
|
|
| 15 |
|
|
| 19 |
|
Net income (loss) attributable to Innodata Inc. and Subsidiaries |
| $ | 10,296 |
|
| $ | 1,652 |
|
| $ | 28,660 |
|
| $ | (908 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share attributable to Innodata Inc. and Subsidiaries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.34 |
|
| $ | 0.06 |
|
| $ | 0.98 |
|
| $ | (0.03 | ) |
Diluted |
| $ | 0.31 |
|
| $ | 0.05 |
|
| $ | 0.89 |
|
| $ | (0.03 | ) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 30,027 |
|
|
| 28,728 |
|
|
| 29,163 |
|
|
| 28,131 |
|
Diluted |
|
| 33,625 |
|
|
| 31,983 |
|
|
| 32,177 |
|
|
| 28,131 |
|
Tax provision for the twelve months ending December 31, 2024 includes a net tax benefit of
INNODATA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
|
| December 31, 2024 |
|
| December 31, 2023 |
| ||
|
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 46,883 |
|
| $ | 13,806 |
|
Short term investments - other |
|
| 14 |
|
|
| 14 |
|
Accounts receivable, net |
|
| 28,013 |
|
|
| 14,288 |
|
Prepaid expenses and other current assets |
|
| 6,090 |
|
|
| 3,969 |
|
Total current assets |
|
| 81,000 |
|
|
| 32,077 |
|
Property and equipment, net |
|
| 4,101 |
|
|
| 2,281 |
|
Right-of-use asset, net |
|
| 4,238 |
|
|
| 5,054 |
|
Other assets |
|
| 1,267 |
|
|
| 2,445 |
|
Deferred income taxes, net |
|
| 7,492 |
|
|
| 1,741 |
|
Intangibles, net |
|
| 13,353 |
|
|
| 13,758 |
|
Goodwill |
|
| 1,998 |
|
|
| 2,075 |
|
Total assets |
| $ | 113,449 |
|
| $ | 59,431 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
| |||||||
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other |
| $ | 17,455 |
|
| $ | 9,245 |
|
Accrued salaries, wages and related benefits |
|
| 13,836 |
|
|
| 7,799 |
|
Income and other taxes |
|
| 5,695 |
|
|
| 3,848 |
|
Long-term obligations - current portion |
|
| 1,643 |
|
|
| 1,261 |
|
Operating lease liability - current portion |
|
| 877 |
|
|
| 782 |
|
Total current liabilities |
|
| 39,506 |
|
|
| 22,935 |
|
Deferred income taxes, net |
|
| 32 |
|
|
| 22 |
|
Long-term obligations, net of current portion |
|
| 6,744 |
|
|
| 6,778 |
|
Operating lease liability, net of current portion |
|
| 3,778 |
|
|
| 4,701 |
|
Total liabilities |
|
| 50,060 |
|
|
| 34,436 |
|
Non-controlling interests |
|
| (83 | ) |
|
| (708 | ) |
STOCKHOLDERS' EQUITY |
|
| 63,472 |
|
|
| 25,703 |
|
Total liabilities and stockholders' equity |
| $ | 113,449 |
|
| $ | 59,431 |
|
The company's Deferred Tax Assets as of December 31, 2024 include deferred tax assets related to the company's accumulated net loss carry forward (NOLCO) and other deferred expenses previously with a full valuation allowance.
INNODATA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
| Year Ended |
| |||||
|
| December 31, |
| |||||
|
| 2024 |
|
| 2023 |
| ||
|
|
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Consolidated net income (loss) |
| $ | 28,675 |
|
| $ | (889 | ) |
Adjustments to reconcile consolidated net income (loss) to net cash |
|
|
|
|
|
|
|
|
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 5,796 |
|
|
| 4,716 |
|
Stock-based compensation |
|
| 3,998 |
|
|
| 4,027 |
|
Deferred income taxes |
|
| (5,609 | ) |
|
| (276 | ) |
Provision for doubtful accounts |
|
| 804 |
|
|
| 426 |
|
Pension cost |
|
| 1,237 |
|
|
| 1,046 |
|
Loss on lease termination |
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| (14,688 | ) |
|
| (5,116 | ) |
Prepaid expenses and other current assets |
|
| (2,233 | ) |
|
| 372 |
|
Other assets |
|
| 1,177 |
|
|
| (171 | ) |
Accounts payable, accrued expenses and other |
|
| 7,916 |
|
|
| (490 | ) |
Accrued salaries, wages and related benefits |
|
| 6,063 |
|
|
| 1,653 |
|
Income and other taxes |
|
| 1,879 |
|
|
| 605 |
|
Net cash provided by operating activities |
|
| 35,015 |
|
|
| 5,903 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
| (7,741 | ) |
|
| (5,564 | ) |
Proceeds from short term investments - others |
|
| - |
|
|
| 493 |
|
Net cash used in investing activities |
|
| (7,741 | ) |
|
| (5,071 | ) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
| 6,668 |
|
|
| 3,324 |
|
Withholding taxes on net settlement of restricted stock units |
|
| (97 | ) |
|
| - |
|
Payment of long-term obligations |
|
| (513 | ) |
|
| (452 | ) |
Net cash provided by financing activities |
|
| 6,058 |
|
|
| 2,872 |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
| (255 | ) |
|
| 310 |
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
| 33,077 |
|
|
| 4,014 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year |
|
| 13,806 |
|
|
| 9,792 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year |
| $ | 46,883 |
|
| $ | 13,806 |
|
INNODATA INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In thousands)
|
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
Consolidated |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to Innodata Inc. and Subsidiaries |
| $ | 10,296 |
|
| $ | 1,652 |
|
| $ | 28,660 |
|
| $ | (908 | ) |
Provision for income taxes |
|
| 1,045 |
|
|
| 248 |
|
|
| (4,190 | ) |
|
| 1,028 |
|
Interest expense |
|
| 97 |
|
|
| 105 |
|
|
| 287 |
|
|
| 400 |
|
Depreciation and amortization |
|
| 1,577 |
|
|
| 1,237 |
|
|
| 5,796 |
|
|
| 4,716 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 580 |
|
Stock-based compensation |
|
| 1,117 |
|
|
| 1,029 |
|
|
| 3,998 |
|
|
| 4,027 |
|
Non-controlling interests |
|
| 7 |
|
|
| 4 |
|
|
| 15 |
|
|
| 19 |
|
Adjusted EBITDA - Consolidated |
| $ | 14,139 |
|
| $ | 4,275 |
|
| $ | 34,566 |
|
| $ | 9,862 |
|
|
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
DDS Segment |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to DDS Segment |
| $ | 8,954 |
|
| $ | 974 |
|
| $ | 25,446 |
|
| $ | 223 |
|
Provision for income taxes |
|
| 1,102 |
|
|
| 246 |
|
|
| (4,081 | ) |
|
| 1,018 |
|
Interest expense |
|
| 96 |
|
|
| 104 |
|
|
| 283 |
|
|
| 395 |
|
Depreciation and amortization |
|
| 711 |
|
|
| 351 |
|
|
| 2,224 |
|
|
| 1,161 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 33 |
|
Stock-based compensation |
|
| 1,373 |
|
|
| 986 |
|
|
| 3,896 |
|
|
| 3,511 |
|
Non-controlling interests |
|
| 7 |
|
|
| 4 |
|
|
| 15 |
|
|
| 19 |
|
Adjusted EBITDA - DDS Segment |
| $ | 12,243 |
|
| $ | 2,665 |
|
| $ | 27,783 |
|
| $ | 6,360 |
|
|
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
Synodex Segment |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
Net income attributable to Synodex Segment |
| $ | 935 |
|
| $ | 238 |
|
| $ | 1,908 |
|
| $ | 219 |
|
Depreciation and amortization |
|
| 97 |
|
|
| 144 |
|
|
| 503 |
|
|
| 623 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 6 |
|
Stock-based compensation |
|
| (235 | ) |
|
| (10 | ) |
|
| (99 | ) |
|
| 167 |
|
Adjusted EBITDA - Synodex Segment |
| $ | 797 |
|
| $ | 372 |
|
| $ | 2,312 |
|
| $ | 1,015 |
|
|
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
Agility Segment |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
Net income (loss) attributable to Agility Segment |
| $ | 407 |
|
| $ | 440 |
|
| $ | 1,306 |
|
| $ | (1,350 | ) |
Provision for income taxes |
|
| (57 | ) |
|
| 2 |
|
|
| (109 | ) |
|
| 10 |
|
Interest expense |
|
| 1 |
|
|
| 1 |
|
|
| 4 |
|
|
| 5 |
|
Depreciation and amortization |
|
| 769 |
|
|
| 742 |
|
|
| 3,069 |
|
|
| 2,932 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 541 |
|
Stock-based compensation* |
|
| (21 | ) |
|
| 53 |
|
|
| 201 |
|
|
| 349 |
|
Adjusted EBITDA - Agility Segment |
| $ | 1,099 |
|
| $ | 1,238 |
|
| $ | 4,471 |
|
| $ | 2,487 |
|
**Represents non-recurring severance incurred for a reduction in headcount in connection with the re-alignment of the Company's cost structure.
INNODATA INC. AND SUBSIDIARIES
CONSOLIDATED REVENUE BY SEGMENT
(Unaudited)
(In thousands)
|
| Three Months Ended December 31, |
|
| Year Ended December 31, |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
DDS |
| $ | 51,289 |
|
| $ | 19,646 |
|
| $ | 141,098 |
|
| $ | 61,576 |
|
Synodex |
|
| 2,070 |
|
|
| 1,807 |
|
|
| 7,864 |
|
|
| 7,511 |
|
Agility |
|
| 5,821 |
|
|
| 4,659 |
|
|
| 21,499 |
|
|
| 17,688 |
|
Total Consolidated |
| $ | 59,180 |
|
| $ | 26,112 |
|
| $ | 170,461 |
|
| $ | 86,775 |
|
View the original press release on ACCESS Newswire
FAQ
What was Innodata's (INOD) Q4 2024 revenue growth?
How much did INOD's full-year 2024 revenue increase?
What is INOD's revenue growth forecast for 2025?
How much cash does Innodata (INOD) have as of December 2024?