monday.com Announces Fourth Quarter and Fiscal Year 2024 Results
monday.com (MNDY) reported strong Q4 2024 financial results with revenue reaching $268.0 million, up 32% year-over-year. The company achieved record non-GAAP operating income of $40.3 million with a 15% margin. For the full fiscal year 2024, revenue grew 33% to $972.0 million.
Key performance indicators showed positive momentum with net dollar retention rate increasing to 112%. The company now serves 59,214 paid customers with more than 10 users, up 10% YoY. Notably, customers with over $100,000 in ARR grew 45% to 1,207.
Looking ahead to 2025, monday.com expects Q1 revenue between $274-276 million and full-year revenue of $1,208-1,221 million, representing 24-26% growth. The company also announced the general availability of monday service and introduced Digital Workforce, featuring AI Agents for task automation.
monday.com (MNDY) ha riportato solidi risultati finanziari per il quarto trimestre del 2024, con entrate che hanno raggiunto $268,0 milioni, in aumento del 32% rispetto all'anno precedente. L'azienda ha ottenuto un reddito operativo non-GAAP record di $40,3 milioni, con un margine del 15%. Per l'intero anno fiscale 2024, i ricavi sono aumentati del 33% fino a $972,0 milioni.
Gli indicatori chiave di performance hanno mostrato un momento positivo con il tasso di retention netto che è aumentato al 112%. L'azienda serve ora 59.214 clienti paganti con più di 10 utenti, in crescita del 10% YoY. In particolare, i clienti con oltre $100.000 in ARR sono aumentati del 45%, raggiungendo 1.207.
Guardando al 2025, monday.com prevede un fatturato per il primo trimestre tra $274-276 milioni e un fatturato totale per l'anno di $1.208-1.221 milioni, rappresentando una crescita del 24-26%. L'azienda ha anche annunciato la disponibilità generale del servizio monday e ha introdotto Digital Workforce, che presenta Agenti AI per l'automazione delle attività.
monday.com (MNDY) reportó sólidos resultados financieros para el cuarto trimestre de 2024, con ingresos alcanzando $268.0 millones, un aumento del 32% interanual. La compañía logró un ingreso operativo no-GAAP récord de $40.3 millones con un margen del 15%. Para todo el año fiscal 2024, los ingresos crecieron un 33% hasta $972.0 millones.
Los indicadores clave de desempeño mostraron un impulso positivo, con la tasa de retención neta de dólares aumentando al 112%. La compañía ahora sirve a 59,214 clientes de pago con más de 10 usuarios, un aumento del 10% interanual. Notablemente, los clientes con más de $100,000 en ARR crecieron un 45% hasta 1,207.
Mirando hacia el 2025, monday.com espera ingresos del primer trimestre entre $274-276 millones y un ingreso total para el año de $1,208-1,221 millones, lo que representa un crecimiento del 24-26%. La empresa también anunció la disponibilidad general del servicio monday e introdujo Digital Workforce, con Agentes AI para la automatización de tareas.
monday.com (MNDY)는 2024년 4분기 재무 실적에서 $268.0백만의 수익을 기록하며 전년 대비 32% 증가했다고 보고했습니다. 회사는 15%의 마진으로 $40.3백만의 기록적인 비GAAP 운영 수익을 달성했습니다. 2024 회계연도 전체로는 수익이 33% 증가하여 $972.0백만에 도달했습니다.
핵심 성과 지표는 긍정적인 모멘텀을 보여주며 순 달러 유지율이 112%로 증가했습니다. 현재 회사는 10명 이상의 사용자를 가진 유료 고객 59,214명을 보유하고 있으며, 이는 전년 대비 10% 증가한 수치입니다. 특히, 연간 반복 수익이 $100,000을 초과하는 고객은 45% 증가하여 1,207명에 이릅니다.
2025년을 바라보며, monday.com은 1분기 수익이 $274-276백만, 전체 연간 수익이 $1,208-1,221백만에 이를 것으로 예상하며, 이는 24-26% 성장에 해당합니다. 또한 회사는 monday 서비스의 일반 가용성을 발표하고, 작업 자동화를 위한 AI 에이전트를 특징으로 하는 Digital Workforce를 도입했습니다.
monday.com (MNDY) a rapporté de solides résultats financiers pour le quatrième trimestre 2024, avec un chiffre d'affaires atteignant $268,0 millions, en hausse de 32% par rapport à l'année précédente. L'entreprise a réalisé un revenu opérationnel non-GAAP record de $40,3 millions, avec une marge de 15%. Pour l'ensemble de l'année fiscale 2024, le chiffre d'affaires a augmenté de 33% pour atteindre $972,0 millions.
Les indicateurs clés de performance ont montré une dynamique positive avec un taux de rétention nette des dollars atteignant 112%. L'entreprise sert désormais 59 214 clients payants avec plus de 10 utilisateurs, en hausse de 10% par rapport à l'année dernière. Notamment, les clients avec plus de $100,000 de revenus annuels récurrents ont augmenté de 45% pour atteindre 1 207.
En se tournant vers 2025, monday.com s'attend à un chiffre d'affaires du premier trimestre compris entre $274 et $276 millions et un chiffre d'affaires total pour l'année de $1 208 à $1 221 millions, représentant une croissance de 24 à 26%. L'entreprise a également annoncé la disponibilité générale du service monday et a introduit Digital Workforce, qui propose des Agents IA pour l'automatisation des tâches.
monday.com (MNDY) berichtete über starke Finanzzahlen für das vierte Quartal 2024, mit Einnahmen von $268,0 Millionen, was einem Anstieg von 32% im Vergleich zum Vorjahr entspricht. Das Unternehmen erzielte einen rekordhohen Non-GAAP-Betriebsgewinn von $40,3 Millionen mit einer Marge von 15%. Für das gesamte Geschäftsjahr 2024 wuchsen die Einnahmen um 33% auf $972,0 Millionen.
Die wichtigsten Leistungsindikatoren zeigten einen positiven Trend mit einer Net Dollar Retention Rate, die auf 112% anstieg. Das Unternehmen bedient nun 59.214 zahlende Kunden mit mehr als 10 Nutzern, was einem Anstieg von 10% im Vergleich zum Vorjahr entspricht. Besonders bemerkenswert ist, dass die Kunden mit über $100.000 im ARR um 45% auf 1.207 gewachsen sind.
Für 2025 erwartet monday.com einen Umsatz im ersten Quartal zwischen $274-276 Millionen und einen Gesamterlös für das Jahr von $1.208-1.221 Millionen, was einem Wachstum von 24-26% entspricht. Das Unternehmen kündigte außerdem die allgemeine Verfügbarkeit des monday-Dienstes an und stellte Digital Workforce vor, das KI-Agenten zur Automatisierung von Aufgaben umfasst.
- Revenue grew 32% YoY to $268.0 million in Q4 2024
- Record non-GAAP operating income of $40.3 million, 15% margin
- 45% growth in customers with >$100K ARR to 1,207
- Net dollar retention rate improved to 112%
- Free cash flow increased to $72.7 million in Q4
- Surpassed $1 billion in annual recurring revenue
- GAAP operating loss of $21.0 million for fiscal 2024
- Expected revenue growth slowdown to 24-26% in 2025 vs 33% in 2024
- Projected decline in non-GAAP operating margin to 11-12% in 2025 from 14% in 2024
Insights
monday.com's Q4 2024 results reveal a compelling story of profitable growth and strategic execution. The standout metrics paint a picture of a company successfully navigating the enterprise market while maintaining efficiency:
Financial Excellence:
- Revenue reached
$268.0 million , marking32% YoY growth - Non-GAAP operating margin expanded to
15% from10% YoY - Free cash flow generation of
$72.7 million , representing a robust27% margin
Enterprise Traction: The
Growth Sustainability: The improving net dollar retention rate of
Forward Outlook: The FY2025 guidance of
Fourth quarter revenue of
Achieved record non-GAAP operating income
Net dollar retention rate increased to
monday service now available to all customers
Management Commentary:
“2024 was a remarkable year for monday.com, reflecting our rapid product innovation and focus on go-to-market execution, driving strong demand across customers of all sizes. We are proud to have further expanded our product suite with monday service, which is already seeing rapid adoption from both existing and new customers,” said monday.com co-founders and co-CEOs, Roy Mann and Eran Zinman. “As we look to 2025, we are excited to double-down on our AI efforts, with a focus on AI Blocks, Product Power-ups, and our new Digital Workforce of AI Agents. We believe AI can be a game-changer for our customers, giving them the ability to transform their workflows and scale faster than ever before.”
“Our 2024 results reflect our ongoing commitment to driving highly efficient growth through nearly any macroeconomic environment, with record GAAP and non-GAAP operating margins and free cash flow, and surpassing
Fourth Quarter Fiscal 2024 Financial Highlights:
-
Revenue was
, an increase of$268.0 million 32% year-over-year. -
GAAP operating income was
compared to a loss of$9.6 million in the fourth quarter of 2023; GAAP operating margin was$1.1 million 4% compared to negative1% in the fourth quarter of 2023. -
Non-GAAP operating income was
compared to$40.3 million in the fourth quarter of 2023; non-GAAP operating margin was$21.2 million 15% , compared to10% in the fourth quarter of 2023. -
GAAP basic and diluted net income per share was
and$0.45 , respectively, compared to GAAP basic and diluted net income per share of$0.43 and$0.25 , respectively, in the fourth quarter of 2023; non-GAAP basic and diluted net income per share was$0.24 and$1.13 , respectively, compared to non-GAAP basic and diluted net income per share of$1.08 and$0.69 , respectively, in the fourth quarter of 2023.$0.65 -
Net cash provided by operating activities was
, with$76.7 million of free cash flow, compared to net cash provided by operating activities of$72.7 million and$58.5 million of free cash flow in the fourth quarter of 2023.$55.4 million
Fiscal Year 2024 Financial Highlights:
-
Revenue was
, an increase of$972.0 million 33% year-over-year. -
GAAP operating loss was
compared to a loss of$21.0 million in fiscal 2023; GAAP operating margin was negative$38.6 million 2% compared to negative5% in fiscal 2023. -
Non-GAAP operating income was
compared to$132.4 million in fiscal 2023; non-GAAP operating margin was$61.6 million 14% , compared to8% in fiscal 2023. -
GAAP basic and diluted net income per share was
and$0.65 , respectively, compared to GAAP basic and diluted net loss per share of$0.62 in fiscal 2023; non-GAAP basic and diluted net income per share was$0.04 and$3.67 , respectively, compared to non-GAAP basic and diluted net income per share of$3.50 and$1.96 , respectively, in fiscal 2023.$1.85 -
Net cash provided by operating activities was
, with$311.1 million of free cash flow, compared to net cash provided by operating activities of$295.8 million and$215.4 million of free cash flow in fiscal 2023.$204.9 million
Recent Business Highlights:
-
Net dollar retention rate was
112% . -
Net dollar retention rate for customers with more than 10 users was
115% . -
Net dollar retention rate for customers with more than
in ARR was$50,000 115% . -
Net dollar retention rate for customers with more than
in ARR was$100,000 116% . -
The number of paid customers with more than 10 users was 59,214, up
10% from 53,688 as of December 31, 2023. -
The number of paid customers with more than
in ARR was 3,201, up$50,000 39% from 2,295 as of December 31, 2023. -
The number of paid customers with more than
in ARR was 1,207, up$100,000 45% from 833 as of December 31, 2023. - monday service is now generally available to all customers, with strong early growth driven by cross-sell to existing customers and multi-product deals.
- Announced the Digital Workforce, a team of AI Agents designed to work around the clock, handling tasks such as analyzing project risks, unlocking stuck sales deals, and identifying recurring customer service issues.
Financial Outlook:
For the first quarter of fiscal year 2025, monday.com currently expects:
-
Total revenue of
to$274 million , representing year-over-year growth of$276 million 26% to27% . -
Non-GAAP operating income of
to$25 million and operating margin of$27 million 9% to10% .
For the full year 2025, monday.com currently expects:
-
Total revenue of
to$1,208 million , representing year-over-year growth of$1,221 million 24% to26% , and assumes a negative FX impact of 100 to 200 basis points. -
Non-GAAP operating income of
to$134 million and operating margin of$142 million 11% to12% . -
Free cash flow of
to$300 million and free cash flow margin of approximately$308 million 25% .
Non-GAAP Financial Measures:
This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP sales and marketing expenses, non-GAAP research and development expenses, non-GAAP general and administrative expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per share, free cash flow, and free cash flow margin. Certain of these non-GAAP financial measures exclude share-based compensation.
monday.com believes that these non-GAAP financial measures provide useful information to management and investors regarding certain financial and business trends relating to monday.com’s financial condition and results of operations. monday.com management uses these non-GAAP measures to compare monday.com performance to that of prior periods, for trend analysis and for budgeting and planning purposes. monday.com believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing monday.com financial results to the results of other software companies, many of which present similar non-GAAP financial measures to investors. The non-GAAP financial information is presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP and may be different from similarly titled non-GAAP measures used by other companies.
Management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in monday.com financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures.
Reconciliation tables of the most directly comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included with the financial tables at the end of this release. monday.com urges investors to review these reconciliation tables and not to rely on any single financial measure to evaluate the monday.com business. Management is not able to forecast GAAP operating income (loss) on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting share-based compensation expense, the amounts of which may be significant in future periods. Management is not able to forecast GAAP net cash provided by operating activities on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting property and equipment purchases and capitalized software costs, the amounts of which may be significant in future periods.
Definitions of Business Key Performance Indicators
Net Dollar Retention Rate
We calculate Net Dollar Retention Rate as of a period end by starting with the ARR from customers as of the 12 months prior to such period end (“Prior Period ARR”). We then calculate the ARR from these customers as of the current period end (“Current Period ARR”). The calculation of Current Period ARR includes any upsells, contraction and attrition. We then divide the total Current Period ARR by the total Prior Period ARR to arrive at the Net Dollar Retention Rate. For the trailing 12-month calculation, we take a weighted average of this calculation of our quarterly Net Dollar Retention Rate for the four quarters ending with the most recent quarter.
Annual Recurring Revenue (“ARR”)
Is defined to mean, as of the measurement date, the annualized value of our customer subscription plans assuming that any contract that expires during the next 12 months is renewed on its existing terms.
Forward-Looking Statements:
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to, statements regarding our financial outlook and market positioning. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. Words such as “outlook,” “guidance,” “expect,” “anticipate,” “should,” “believe,” “hope,” “target,” “project,” “plan,” “goals,” “estimate,” “potential,” “predict,” “may,” “will,” “might,” “could,” “intend,” “shall” and variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond monday.com control. monday.com’s actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to our limited operating history at our current scale; our ability to effectively manage the scope and complexity of our business following years of rapid growth and our ability to maintain profitability; foreign currency exchange rate fluctuations; the fact that we continue to derive a majority of revenues from a single platform; fluctuations in operating results; real or perceived errors, failures, vulnerabilities or bugs or interruptions or performance problems in the technology or infrastructure underlying our platform; risks related to artificial intelligence or machine learning in offerings; our ability to attract customers, grow our retention rates and expand usage within organizations, including cross selling and upselling; risks related to our subscription-based business model; our sales efforts may require considerable time and expense or may extend sales cycles, and downturns or upturns are not immediately reflected in full in results of operations; our ability to offer high-quality customer support and consistent sales strategies; our ability to enhance our reputation, brand, and market awareness of our products and maintenance of corporate culture; risks related to actions by governments to restrict access to our platform and products or to require us to disclose or provide access to information; risks related to international operations and compliance with laws and regulations applicable to our global operations; difficulties in integration of partnerships, acquisitions and alliances; risks associated with environmental and social responsibility and climate change; our dependence on key employees and ability to attract and retain highly skilled employees; our ability to raise additional capital or generate cash flows necessary to grow our business; uncertain global economic conditions and inflation; changes and competition in the market and software categories in which we participate; our ability to maintain adequate research and development resources and introduce new products, features, integrations, capabilities, and enhancements; the ability of our platform to interoperate with a variety of software applications; our reliance on third-party application stores to distribute our mobile application; our successful strategic relationships with, and our dependence on third parties; our reliance on traditional web search engines to direct traffic to our website; interruption or delays in service from third parties or our inability to plan and manage interruptions; risks related to security disruptions, unauthorized system access; evolving privacy protection and data security laws, regulations, industry standards, policies, contractual obligations, and cross-border data transfer or localization restrictions; new legislation and regulatory obligations regulating AI; changes in tax law and regulations or if we were to be classified as a passive foreign investment company; our ability to maintain, protect or enforce our intellectual property rights or risks related to claims that we infringe the intellectual property rights of others; risks related to our use of open-source software; risks related to our founder shares that provide certain veto rights; risks related to our status as a foreign private issuer incorporated and located in
Past performance is not necessarily indicative of future results. The forward-looking statements included in this press release represent monday.com’s views as of the date of this press release. monday.com anticipates that subsequent events and developments will cause its views to change. monday.com undertakes no intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. These forward-looking statements should not be relied upon as representing monday.com’s views as of any date subsequent to the date of this press release.
Earnings Webcast:
monday.com will hold a public webcast at 8:30 a.m. ET today to discuss the results for its fourth quarter and fiscal year 2024 and financial outlook. The live call may also be accessed via telephone at +1 (646) 968-2525 or +1 (888) 596-4144 (toll-free). Please reference conference ID: 3954851. An archived webcast can be accessed from the News & Events section of monday.com’s Investor Relations website following the call.
Investor Presentation Details:
An investor presentation providing additional information can be found at http://ir.monday.com.
About monday.com:
The monday.com Work OS is a low-code/no-code platform that democratizes the power of software so organizations can easily build work management tools and software applications to fit their every need. The platform intuitively connects people to processes and systems, empowering teams to excel in every aspect of their work while creating an environment of transparency in business. monday.com has offices in
Visit us on our LinkedIn, X (formerly Twitter), Instagram, YouTube, TikTok, and Facebook. For more information about monday.com please visit our Press Room.
MONDAY.COM LTD |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||
( |
||||||||||||
|
|
Three months ended December 31, |
|
Year ended December 31, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
(unaudited) |
|
(unaudited) |
|
(audited) |
||||||
Revenue |
$ |
267,976 |
$ |
202,570 |
$ |
971,995 |
$ |
729,695 |
||||
Cost of revenue |
|
|
30,502 |
|
|
22,408 |
|
|
103,691 |
|
|
80,645 |
Gross profit |
|
|
237,474 |
|
|
180,162 |
|
|
868,304 |
|
|
649,050 |
Operating expenses: |
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
62,332 |
|
|
41,898 |
|
|
213,709 |
|
|
156,500 |
Sales and marketing |
|
|
133,643 |
|
|
114,919 |
|
|
533,539 |
|
|
438,402 |
General and administrative |
|
|
31,903 |
|
|
24,490 |
|
|
142,090 |
|
|
92,733 |
Total operating expenses |
|
|
227,878 |
|
|
181,307 |
|
|
889,338 |
|
|
687,635 |
Operating income (loss) |
|
|
9,596 |
|
|
(1,145) |
|
|
(21,034) |
|
|
(38,585) |
Financial income, net |
|
|
12,869 |
|
|
12,861 |
|
|
55,500 |
|
|
41,911 |
Income before income taxes |
|
|
22,465 |
|
|
11,716 |
|
|
34,466 |
|
|
3,326 |
Income tax (expense) benefit |
|
|
540 |
|
|
621 |
|
|
(2,094) |
|
|
(5,203) |
Net income (loss) |
$ |
23,005 |
$ |
12,337 |
$ |
32,372 |
$ |
(1,877) |
||||
Net income (loss) per share, basic |
$ |
0.45 |
$ |
0.25 |
$ |
0.65 |
$ |
(0.04) |
||||
Net income (loss) per share, diluted |
$ |
0.43 |
$ |
0.24 |
$ |
0.62 |
$ |
(0.04) |
||||
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share, basic |
|
|
50,604,151 |
|
|
48,796,294 |
|
|
49,908,423 |
|
|
48,366,378 |
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share, diluted |
|
|
52,942,616 |
|
|
51,607,542 |
|
|
52,420,826 |
|
|
48,366,378 |
MONDAY.COM LTD |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
( |
||||||
|
|
December 31, |
|
December 31, |
||
|
|
2024 |
|
2023 |
||
ASSETS |
|
(unaudited) |
|
(audited) |
||
CURRENT ASSETS: |
|
|
|
|
||
Cash and cash equivalents |
$ |
1,411,602 |
$ |
1,116,128 |
||
Marketable securities |
|
|
50,004 |
|
|
— |
Accounts receivable, net |
|
|
25,804 |
|
|
17,911 |
Prepaid expenses and other current assets |
|
|
44,836 |
|
|
39,103 |
Total current assets |
|
|
1,532,246 |
|
|
1,173,142 |
LONG-TERM ASSETS: |
|
|
|
|
||
Property and equipment, net |
|
|
41,576 |
|
|
37,418 |
Operating lease right-of-use assets |
|
|
94,703 |
|
|
62,280 |
Other long-term assets |
|
|
16,983 |
|
|
2,816 |
Total long-term assets |
|
|
153,262 |
|
|
102,514 |
Total assets |
$ |
1,685,508 |
$ |
1,275,656 |
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
||
CURRENT LIABILITIES: |
|
|
|
|
||
Accounts payable |
$ |
35,611 |
$ |
24,837 |
||
Accrued expenses and other current liabilities |
|
|
171,040 |
|
|
106,691 |
Deferred revenue, current |
|
|
339,951 |
|
|
266,284 |
Operating lease liabilities, current |
|
|
29,013 |
|
|
18,201 |
Total current liabilities |
|
|
575,615 |
|
|
416,013 |
LONG-TERM LIABILITIES |
|
|
|
|
||
Operating lease liabilities, non-current |
|
|
77,023 |
|
|
42,946 |
Deferred revenue, non-current |
|
2,639 |
|
|
3,189 |
|
Total long-term liabilities |
|
79,662 |
|
|
46,135 |
|
Total liabilities |
|
655,277 |
|
|
462,148 |
|
SHAREHOLDERS' EQUITY: |
|
|
|
|
||
Other comprehensive income |
|
|
3,189 |
|
|
9,804 |
Share capital and additional paid-in capital |
|
|
1,579,074 |
|
|
1,388,108 |
Accumulated deficit |
|
|
(552,032) |
|
|
(584,404) |
Total shareholders’ equity |
|
|
1,030,231 |
|
|
813,508 |
Total liabilities and shareholders’ equity |
$ |
1,685,508 |
$ |
1,275,656 |
MONDAY.COM LTD |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||
( |
||||||||||||
|
|
Three months ended December 31, |
|
Year ended December 31, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
(unaudited) |
|
(unaudited) |
|
(audited) |
||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
||||
Net income (loss) |
$ |
23,005 |
$ |
12,337 |
$ |
32,372 |
$ |
(1,877) |
||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
3,216 |
|
|
2,556 |
|
|
11,858 |
|
|
9,023 |
Loss from sale of property and equipment |
|
|
560 |
|
|
— |
|
|
576 |
|
|
— |
Share-based compensation |
|
|
30,669 |
|
|
22,345 |
|
|
129,209 |
|
|
100,186 |
Charitable share contribution to foundation |
|
|
— |
|
|
— |
|
|
17,908 |
|
|
— |
Amortization of discount and accretion of interest on marketable securities |
|
|
420 |
|
|
— |
|
|
(227) |
|
|
— |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
||||
Accounts receivable, net |
|
|
(5,174) |
|
|
(4,105) |
|
|
(7,893) |
|
|
(4,685) |
Prepaid expenses and other assets |
|
|
8,427 |
|
|
1,515 |
|
|
16,280 |
|
|
11,840 |
Accounts payable |
|
|
793 |
|
|
8,647 |
|
|
10,406 |
|
|
17,397 |
Accrued expenses and other liabilities, net |
|
|
4,745 |
|
|
7,223 |
|
|
27,459 |
|
|
14,588 |
Deferred revenue |
|
|
10,050 |
|
|
7,990 |
|
|
73,117 |
|
|
68,932 |
Net cash provided by operating activities |
|
|
76,711 |
|
|
58,508 |
|
|
311,065 |
|
|
215,404 |
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
||||
Purchase of property and equipment |
|
|
(3,447) |
|
|
(2,438) |
|
|
(13,211) |
|
|
(7,901) |
Purchase of marketable securities |
|
|
— |
|
|
— |
|
|
(49,570) |
|
|
— |
Investment in affiliated company |
|
|
(6,000) |
|
|
— |
|
|
(6,000) |
|
|
— |
Capitalized software development costs |
|
|
(561) |
|
|
(629) |
|
|
(2,024) |
|
|
(2,558) |
Net cash used in investing activities |
|
|
(10,008) |
|
|
(3,067) |
|
|
(70,805) |
|
|
(10,459) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
||||
Proceeds from exercise of share options and employee share purchase plan |
|
|
8,668 |
|
|
6,539 |
|
|
43,341 |
|
|
21,243 |
Receipt (repayment) of tax advance relating to exercises of share options and RSUs, net |
|
|
(924) |
|
|
(122) |
|
|
11,873 |
|
|
4,046 |
Net cash provided by financing activities |
|
|
7,744 |
|
|
6,417 |
|
|
55,214 |
|
|
25,289 |
INCREASE IN CASH, AND CASH EQUIVALENTS |
|
|
74,447 |
|
|
61,858 |
|
|
295,474 |
|
|
230,234 |
CASH AND CASH EQUIVALENTS - Beginning of period |
|
|
1,337,155 |
|
|
1,054,270 |
|
|
1,116,128 |
|
|
885,894 |
CASH AND CASH EQUIVALENTS - End of period |
$ |
1,411,602 |
$ |
1,116,128 |
$ |
1,411,602 |
$ |
1,116,128 |
MONDAY.COM LTD |
||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Information |
||||||||||||
( |
||||||||||||
|
|
Three months ended December 31, |
|
Year ended December 31, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
(unaudited) |
|
(unaudited) |
||||||||
Reconciliation of gross profit and gross margin |
|
|
|
|
|
|
|
|
||||
GAAP gross profit |
$ |
237,474 |
$ |
180,162 |
$ |
868,304 |
$ |
649,050 |
||||
Share-based compensation |
|
|
1,606 |
|
|
1,602 |
|
|
6,603 |
|
|
6,307 |
Non-GAAP gross profit |
$ |
239,080 |
$ |
181,764 |
$ |
874,907 |
$ |
655,357 |
||||
|
|
|
|
|
|
|
|
|
||||
GAAP gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of operating expenses |
|
|
|
|
|
|
|
|
||||
GAAP research and development |
$ |
62,332 |
$ |
41,898 |
$ |
213,709 |
$ |
156,500 |
||||
Share-based compensation |
|
|
(14,266) |
|
|
(8,613) |
|
|
(50,995) |
|
|
(38,737) |
Non-GAAP research and development |
$ |
48,066 |
$ |
33,285 |
$ |
162,714 |
$ |
117,763 |
||||
|
|
|
|
|
|
|
|
|
||||
GAAP sales and marketing |
$ |
133,643 |
$ |
114,919 |
$ |
533,539 |
$ |
438,402 |
||||
Share-based compensation |
|
|
(5,852) |
|
|
(4,899) |
|
|
(33,865) |
|
|
(25,395) |
Non-GAAP sales and marketing |
$ |
127,791 |
$ |
110,020 |
$ |
499,674 |
$ |
413,007 |
||||
GAAP general and administrative |
$ |
31,903 |
$ |
24,490 |
$ |
142,090 |
$ |
92,733 |
||||
Share-based compensation |
|
|
(8,945) |
|
|
(7,231) |
|
|
(37,746) |
|
|
(29,747) |
Charitable contribution to foundation (1) |
|
|
— |
|
|
— |
|
|
(24,208) |
|
|
— |
Non-GAAP general and administrative |
$ |
22,958 |
$ |
17,259 |
$ |
80,136 |
$ |
62,986 |
||||
|
|
|
|
|
|
|
|
|
||||
Reconciliation of operating income (loss) |
|
|
|
|
|
|
|
|
||||
GAAP operating income (loss) |
$ |
9,596 |
$ |
(1,145) |
$ |
(21,034) |
$ |
(38,585) |
||||
Share-based compensation |
|
|
30,669 |
|
|
22,345 |
|
|
129,209 |
|
|
100,186 |
Charitable contribution to foundation (1) |
|
|
— |
|
|
— |
|
|
24,208 |
|
|
— |
Non-GAAP operating income |
$ |
40,265 |
$ |
21,200 |
$ |
132,383 |
$ |
61,601 |
||||
|
|
|
|
|
|
|
|
|||||
GAAP operating margin |
|
|
|
|
|
( |
|
|
( |
|
|
( |
Non-GAAP operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
MONDAY.COM LTD |
||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Information (Cont.) |
||||||||||||
( |
||||||||||||
|
Three months ended December 31, |
|
Year ended December 31, |
|||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
|
(unaudited) |
|
(unaudited) |
|||||||||
Reconciliation of net income (loss) |
|
|
|
|
|
|
|
|
||||
GAAP net income (loss) |
$ |
23,005 |
$ |
12,337 |
$ |
32,372 |
$ |
(1,877) |
||||
Share-based compensation |
|
|
30,669 |
|
|
22,345 |
|
|
129,209 |
|
|
100,186 |
Charitable contribution to foundation (1) |
|
|
— |
|
|
— |
|
|
24,208 |
|
|
— |
Tax expense (benefit) related to share-based compensation(2) |
|
|
3,626 |
|
|
(972) |
|
|
(2,486) |
|
|
(3,392) |
Non-GAAP net income |
$ |
57,300 |
$ |
33,710 |
$ |
183,303 |
$ |
94,917 |
||||
|
|
|
|
|
|
|
|
|||||
Reconciliation of weighted average number of shares outstanding |
|
|
|
|
|
|
|
|
||||
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income (loss) per ordinary share, basic |
|
|
50,604,151 |
|
|
48,796,294 |
|
|
49,908,423 |
|
|
48,366,378 |
Effect of dilutive shares (3) |
|
|
2,338,465 |
|
|
2,811,248 |
|
|
2,512,403 |
|
|
2,869,112 |
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income (loss) per ordinary share, diluted |
|
|
52,942,616 |
|
|
51,607,542 |
|
|
52,420,826 |
|
|
51,235,490 |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
GAAP net income (loss) per share, basic |
$ |
0.45 |
$ |
0.25 |
$ |
0.65 |
$ |
(0.04) |
||||
GAAP net income (loss) per share, diluted |
$ |
0.43 |
$ |
0.24 |
$ |
0.62 |
$ |
(0.04) |
||||
Non-GAAP net income per share, basic |
$ |
1.13 |
$ |
0.69 |
$ |
3.67 |
$ |
1.96 |
||||
Non-GAAP net income per share, diluted |
$ |
1.08 |
$ |
0.65 |
$ |
3.50 |
$ |
1.85 |
(1) |
Includes (i) an equity grant of |
|
(2) |
The tax expense (benefit) related to share-based compensation was excluded in calculating non-GAAP net income and non-GAAP net income per basic and diluted share. The Company believes that excluding the tax expense (benefit) enables investors to see the full effect that excluding share-based compensation expenses had on the operating results. |
|
(3) |
The effect of these dilutive shares was not included in the GAAP calculation of diluted net loss per share for the year ended December 31, 2023 because the effect would have been anti-dilutive. |
MONDAY.COM LTD |
||||||||||||
Reconciliation of net cash provided by operating activities to free cash flow |
||||||||||||
( |
||||||||||||
|
|
Three months ended December 31, |
|
Year ended December 31, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
(unaudited) |
|
(unaudited) |
|||||||||
|
|
|
|
|
|
|
|
|||||
Net cash provided by operating activities |
$ |
76,711 |
$ |
58,508 |
$ |
311,065 |
$ |
215,404 |
||||
Purchase of property and equipment |
|
|
(3,447) |
|
|
(2,438) |
|
|
(13,211) |
|
|
(7,901) |
Capitalized software development costs |
|
|
(561) |
|
|
(629) |
|
|
(2,024) |
|
|
(2,558) |
Free cash flow |
$ |
72,703 |
$ |
55,441 |
$ |
295,830 |
$ |
204,945 |
||||
Free cash flow margin |
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250210491242/en/
Investor Relations:
Byron Stephen
byron@monday.com
Media Relations:
Julie Case
julieca@monday.com
Source: monday.com