Similarweb Announces Second Quarter 2024 Results
Similarweb (NYSE: SMWB) reported strong Q2 2024 results, marking its third consecutive quarter of accelerating revenue growth and fourth consecutive quarter of non-GAAP operating profit. Key highlights include:
- Revenue increased 13% year-over-year to $60.6 million
- Customer base grew 17% to over 5,000, including first eight-figure ARR customer
- Non-GAAP operating profit of $5.3 million (9% of revenue)
- Free cash flow of $6.3 million
The company raised its 2024 guidance, projecting continued revenue growth acceleration in H2 2024. Q3 2024 revenue is estimated between $62.5-63.0 million, with full-year 2024 revenue expected between $246.0-248.0 million.
Similarweb (NYSE: SMWB) ha riportato risultati solidi per il secondo trimestre del 2024, segnando il terzo trimestre consecutivo di crescita dei ricavi e il quarto trimestre consecutivo di profitto operativo non-GAAP. I punti salienti includono:
- I ricavi sono aumentati del 13% rispetto all’anno precedente, raggiungendo i 60,6 milioni di dollari
- La base clienti è cresciuta del 17%, superando i 5.000, inclusa la prima cliente con ARR a otto cifre
- Profitto operativo non-GAAP di 5,3 milioni di dollari (9% dei ricavi)
- Flusso di cassa libero di 6,3 milioni di dollari
L’azienda ha elevato le sue previsioni per il 2024, prevedendo un continuo acceleramento della crescita dei ricavi nel secondo semestre del 2024. I ricavi del terzo trimestre 2024 sono stimati tra i 62,5 e i 63,0 milioni di dollari, con ricavi complessivi per il 2024 previsti tra i 246,0 e i 248,0 milioni di dollari.
Similarweb (NYSE: SMWB) reportó resultados sólidos para el segundo trimestre de 2024, marcando el tercer trimestre consecutivo de crecimiento acelerado de ingresos y el cuarto trimestre consecutivo de beneficios operativos no-GAAP. Los aspectos más destacados incluyen:
- Los ingresos aumentaron un 13% interanual, alcanzando los 60,6 millones de dólares
- La base de clientes creció un 17%, superando los 5,000, incluyendo el primer cliente con ARR de ocho cifras
- Beneficio operativo no-GAAP de 5,3 millones de dólares (9% de los ingresos)
- Flujo de caja libre de 6,3 millones de dólares
La empresa elevó su guía para 2024, proyectando una continuación del crecimiento acelerado de ingresos en el segundo semestre de 2024. Se estima que los ingresos del tercer trimestre de 2024 estarán entre 62.5 y 63.0 millones de dólares, con ingresos totales para 2024 esperados entre 246.0 y 248.0 millones de dólares.
Similarweb (NYSE: SMWB)는 2024 2분기 강력한 실적을 발표하며 수익 성장 가속화가 세 분기 연속 이루어졌고 비-GAAP 운영 이익이 네 분기 연속 발생했다고 보고했습니다. 주요 하이라이트는 다음과 같습니다:
- 수익이 전년 대비 13% 증가하여 6060만 달러
- 고객 기반이 17% 성장하여 5,000명을 초과, 첫 번째 8자리 ARR 고객 포함
- 비-GAAP 운영 이익은 530만 달러(수익의 9%)
- 자유 현금 흐름 630만 달러
회사는 2024년 전망을 상향 조정하며, 2024년 하반기에 지속적인 수익 성장 가속화를 예상하고 있습니다. 2024년 3분기 수익은 6250만에서 6300만 달러 사이로 예상되며, 2024년 전체 수익은 2억4600만에서 2억4800만 달러 사이로 예상됩니다.
Similarweb (NYSE: SMWB) a annoncé de solides résultats pour le deuxième trimestre 2024, marquant le troisième trimestre consécutif de croissance accélérée des revenus et le quatrième trimestre consécutif de bénéfice opérationnel non-GAAP. Les points clés incluent :
- Les revenus ont augmenté de 13% par rapport à l'année précédente pour atteindre 60,6 millions de dollars
- La base de clients a crû de 17%, dépassant les 5 000, y compris le premier client avec un ARR à huit chiffres
- Bénéfice opérationnel non-GAAP de 5,3 millions de dollars (9% des revenus)
- Flux de trésorerie libre de 6,3 millions de dollars
L'entreprise a relevé ses prévisions pour 2024, projetant une poursuite de l'accélération de la croissance des revenus au second semestre 2024. Les revenus du troisième trimestre 2024 sont estimés entre 62,5 et 63,0 millions de dollars, avec des revenus totaux pour 2024 attendus entre 246,0 et 248,0 millions de dollars.
Similarweb (NYSE: SMWB) hat starke Ergebnisse für das zweite Quartal 2024 berichtet, was das dritte aufeinanderfolgende Quartal mit beschleunigtem Umsatzwachstum und das vierte Quartal in Folge mit Non-GAAP-Betriebsgewinn markiert. Wichtige Highlights sind:
- Der Umsatz ist im Jahresvergleich um 13% auf 60,6 Millionen Dollar gestiegen
- Die Kundenbasis wuchs um 17% auf über 5.000, einschließlich des ersten Kunden mit achtstelligem ARR
- Non-GAAP-Betriebsgewinn von 5,3 Millionen Dollar (9% des Umsatzes)
- Freier Cashflow von 6,3 Millionen Dollar
Das Unternehmen hat seine Prognose für 2024 angehoben und geht von einer weiteren Beschleunigung des Umsatzwachstums im zweiten Halbjahr 2024 aus. Der Umsatz im dritten Quartal 2024 wird auf zwischen 62,5 und 63,0 Millionen Dollar geschätzt, wobei der Gesamtumsatz für 2024 zwischen 246,0 und 248,0 Millionen Dollar erwartet wird.
- Revenue growth accelerated to 13% year-over-year, marking the third consecutive quarter of acceleration
- Customer base grew 17% to over 5,000, including the first eight-figure ARR customer
- Non-GAAP operating profit reached $5.3 million (9% of revenue), compared to a loss in Q2 2023
- Free cash flow improved to $6.3 million from -$2.8 million in Q2 2023
- Dollar-based net retention rate for customers with ARR of $100,000+ increased to 109%
- Remaining performance obligations increased 24% year-over-year to $216.6 million
- Company raised full-year 2024 guidance for revenue and non-GAAP operating profit
- GAAP operating loss of $1.0 million, although improved from $9.8 million loss in Q2 2023
- Overall dollar-based net retention rate was 99%, indicating some customer churn
- Cash and cash equivalents decreased to $61.8 million from $71.7 million at the end of 2023
Insights
Similarweb's Q2 2024 results show impressive growth and profitability improvements. Revenue increased by
The customer base grew by
The raised guidance for 2024 suggests management's confidence in continued growth acceleration and profitability. Investors should monitor the integration of the recently acquired 42matters AG for potential synergies and expanded market opportunities.
Similarweb's Q2 results reflect a strengthening position in the digital intelligence market. The
The improvement in dollar-based net retention rates, especially for high-value customers, suggests growing reliance on Similarweb's platform among key accounts. This trend, combined with the shift towards multi-year contracts, points to increasing customer stickiness and potential for sustained growth.
However, investors should note the slight decrease in customers with ARR of
Similarweb's performance underscores the growing importance of digital intelligence in today's business landscape. The company's ability to secure its first eight-figure ARR customer demonstrates the high value placed on comprehensive digital insights by large enterprises.
The acquisition of 42matters AG is a strategic move to enhance Similarweb's app intelligence capabilities. This could provide a competitive edge in the rapidly evolving mobile app ecosystem, offering deeper insights into app performance and user behavior.
The increase in multi-year subscriptions to
Revenue growth accelerated for the third consecutive quarter
Fourth consecutive quarter of non-GAAP operating profit
Raising guidance for 2024 revenue and non-GAAP operating profit
“We delivered another strong quarter with accelerating revenue and customer growth, record profitability and solid free cash flow, providing us with the confidence to raise our 2024 revenue and profit guidance,” stated Or Offer, Co-Founder and CEO of Similarweb. “Revenue growth in the second quarter accelerated to
Second Quarter 2024 Financial Highlights
-
Total revenue was
, an increase of$60.6 million 13% compared to for the second quarter of 2023.$53.7 million -
GAAP operating loss was
or (2)% of revenue, compared to$(1.0) million or (18)% of revenue for the second quarter of 2023.$(9.8) million -
GAAP net loss per share was
, compared to$(0.01) for the second quarter of 2023.$(0.12) -
Non-GAAP operating profit was
or$5.3 million 9% of revenue, compared to non-GAAP operating loss of or (6)% of revenue for the second quarter of 2023.$(3.5) million -
Non-GAAP operating profit per share was
, compared to non-GAAP operating loss per share of$0.07 for the second quarter of 2023.$(0.04) -
Cash and cash equivalents totalled
as of June 30, 2024, compared to$61.8 million as of December 31, 2023.$71.7 million -
Net cash provided by (used in) operating activities was
, compared to$7.3 million for the second quarter of 2023.$(2.3) million -
Free cash flow was
, compared to$6.3 million for the second quarter of 2023.$(2.8) million
Recent Business Highlights
-
Grew number of customers to 5,034 as of June 30, 2024, an increase of
17% compared to June 30, 2023. -
Grew number of customers with ARR of
or more to 383, an increase of$100,000 8% compared to June 30, 2023. - Secured the first 8-figure ARR customer after signing a large contract with an existing customer.
-
Customers with ARR of
or more contributed$100,000 60% of the total ARR as of June 30, 2024, compared to55% as of June 30, 2023. -
Dollar-based net retention rate for customers with ARR of
or more was$100,000 109% in the second quarter of 2024, an increase from the first quarter of 2024. -
Overall dollar-based net retention rate was
99% in the second quarter of 2024, an increase from the first quarter of 2024. -
44% of our overall ARR is contracted under multi-year subscriptions as of June 30, 2024, as compared to42% as of June 30, 2023. -
Remaining performance obligations increased
24% year-over-year, to as of June 30, 2024, as compared to$216.6 million as of June 30, 2023.$174.8 million -
Acquired 42matters AG, a leading app intelligence provider based in
Zurich, Switzerland , on July 1, 2024. -
Extended the
SVB Credit Facility for an additional 2-year term through December 31, 2026.$75 million
Financial Outlook
"Revenue growth continued to accelerate this quarter, driven by new customer acquisition and improving retention,” stated Jason Schwartz, Chief Financial Officer of Similarweb. “Our operational performance this quarter highlights our commitment to disciplined execution." He further noted, “We achieved a fourth consecutive quarter of operating profit and generated
-
Q3 2024 Guidance
-
Total revenue estimated between
and$62.5 million , representing approximately$63.0 million 15% growth year over year at the mid-point of the range. -
Non-GAAP operating profit estimated between
and$2.8 million .$3.2 million
-
Total revenue estimated between
-
FY 2024 Guidance
-
Total revenue estimated between
and$246.0 million .$248.0 million -
Non-GAAP operating profit estimated between
and$13.0 million .$15.0 million
-
Total revenue estimated between
The Company’s third quarter and full year 2024 financial outlook is based upon a number of assumptions that are subject to change and many of which are outside the Company’s control. Actual results may vary from these assumptions, and the Company’s expectations may change. There can be no assurance that the Company will achieve these results.
The Company does not provide guidance for operating loss and gross margin, the most directly comparable GAAP measures to non-GAAP operating loss and non-GAAP gross margin, respectively, and similarly cannot provide a reconciliation of these measures to their closest GAAP equivalents without unreasonable effort due to the unavailability of reliable estimates for certain items. These items are not within the Company’s control and may vary greatly between periods and could significantly impact future financial results.
Conference Call Information
The financial results and business highlights will be discussed on a conference call and webcast scheduled at 8:30 a.m. Eastern Time on Wednesday, August 7, 2024. A live webcast of the call can be accessed from Similarweb’s Investor Relations website at https://ir.similarweb.com. An archived webcast of the conference call will also be made available on the Similarweb website following the call. The live call may also be accessed via telephone at (888) 437-3179 toll-free and at (862) 298-0702 internationally.
About Similarweb
Similarweb powers businesses to win their markets with Digital Data. By providing essential web and app data, analytics, and insights, we empower our users to discover business opportunities, identify competitive threats, optimize strategy, acquire the right customers, and increase monetization. Similarweb products are integrated into users’ workflow, powered by advanced technology, and based on leading comprehensive Digital Data.
Learn more: Similarweb | Similarweb Digital Data
Free Tools: Analyze any website or app | Verify your website | Browser extension
Follow us: Blog | LinkedIn | YouTube | Instagram | X
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements relating to our guidance for the third quarter and full year of 2024 described under "Financial Outlook". Forward-looking statements include all statements that are not historical facts. Such statements may be preceded by the words “intends,” “may,” “will,” “plans,” “expects,” “anticipates,” “projects,” “predicts,” “estimates,” “aims,” “believes,” “hopes,” “potential” or similar words. These forward-looking statements reflect our current views regarding our intentions, products, services, plans, expectations, strategies and prospects, which are based on information currently available to us and assumptions we have made. Actual results may differ materially from those described in such forward-looking statements and are subject to a number of known and unknown risks, uncertainties, other factors and assumptions that are beyond our control. Such risks and uncertainties include, without limitation, risks and uncertainties associated with: (i) our expectations regarding our revenue, expenses and other operating results; (ii) our ability to acquire new customers and successfully retain existing customers; (iii) our ability to increase usage of our solutions and upsell and cross-sell additional solutions; (iv) our ability to achieve or sustain profitability; (v) anticipated trends, growth rates, rising interest rates, rising global inflation and current macroeconomic conditions, challenges in our business and in the markets in which we operate, and the impact of
These risks and uncertainties are more fully described in our filings with the Securities and Exchange Commission, including in the section entitled “Risk Factors” in our Form 20-F filed with the Securities and Exchange Commission on February 28, 2024, and subsequent reports that we file with the Securities and Exchange Commission. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, we cannot guarantee future results, levels of activity, performance, achievements, or events and circumstances reflected in the forward-looking statements will occur.
Forward-looking statements represent our beliefs and assumptions only as of the date of this press release. Except as required by law, we undertake no duty to update any forward-looking statements contained in this release as a result of new information, future events, changes in expectations or otherwise.
Non-GAAP Financial Measures
This press release contains certain financial measures that are expressed on a non-GAAP basis. We use these non-GAAP financial measures internally to facilitate analysis of our financial and business trends and for internal planning and forecasting purposes. We believe these non-GAAP financial measures, when taken collectively, may be helpful to investors because they provide consistency and comparability with past financial performance by excluding certain items that may not be indicative of our business, results of operations, or outlook. However, non-GAAP financial measures have limitations as an analytical tool and are presented for supplemental informational purposes only. They should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Free cash flow represents net cash provided by (used in) operating activities less capital expenditures and capitalized internal-use software costs. Normalized free cash flow represents free cash flow less capital investments related to the Company's new headquarters, payments received in connection with these capital investments and deferred payments related to business combinations. Non-GAAP operating income (loss), non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses and non-GAAP general and administrative expenses represent the comparable GAAP financial figure operating income (loss) or expense, less share-based compensation, adjustments and payments related to business combinations, amortization of intangible assets and certain other non-recurring items, as applicable and indicated in the below tables.
Other Metrics
Customer acquisition costs (CAC) represent the portion of sales and marketing expenses allocated to acquire new customers. Customer retention costs (CRC) represent the portion of sales and marketing expenses allocated to retain existing customers and to increase existing customers’ subscriptions. Annual recurring revenue (ARR) represents the annualized subscription revenue we would contractually expect to receive from customers assuming no increases or reductions in their subscriptions. CAC payback period is the estimated time in months to recover CAC in terms of incremental gross profit that newly acquired customers generate. Net retention rate (NRR) represents the comparison of our ARR from the same set of customers as of a certain point in time, relative to the same point in time in the previous year ago period, expressed as a percentage.
Similarweb Ltd.
|
|||||||
|
December 31, |
|
June 30, |
||||
|
|
2023 |
|
|
|
2024 |
|
|
|
|
(Unaudited) |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
71,732 |
|
|
$ |
61,791 |
|
Restricted deposits |
|
10,020 |
|
|
|
10,309 |
|
Accounts receivable, net |
|
47,869 |
|
|
|
38,631 |
|
Deferred contract costs |
|
11,165 |
|
|
|
10,962 |
|
Prepaid expenses and other current assets |
|
5,599 |
|
|
|
7,704 |
|
Total current assets |
|
146,385 |
|
|
|
129,397 |
|
Property and equipment, net |
|
28,630 |
|
|
|
27,141 |
|
Deferred contract costs, non-current |
|
9,845 |
|
|
|
9,465 |
|
Operating lease right-of-use assets |
|
36,007 |
|
|
|
35,815 |
|
Goodwill and Intangible assets, net |
|
17,652 |
|
|
|
19,989 |
|
Other non-current assets |
|
494 |
|
|
|
447 |
|
Total assets |
$ |
239,013 |
|
|
$ |
222,254 |
|
Liabilities and shareholders' equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Borrowings under Credit Facility |
$ |
25,000 |
|
|
$ |
— |
|
Accounts payable |
|
8,422 |
|
|
|
5,037 |
|
Payroll and benefit related liabilities |
|
20,437 |
|
|
|
16,755 |
|
Deferred revenue |
|
99,968 |
|
|
|
108,000 |
|
Other payables and accrued expenses |
|
23,263 |
|
|
|
24,760 |
|
Operating lease liabilities |
|
7,095 |
|
|
|
6,834 |
|
Total current liabilities |
|
184,185 |
|
|
|
161,386 |
|
Deferred revenue, non-current |
|
878 |
|
|
|
694 |
|
Operating lease liabilities, non-current |
|
35,329 |
|
|
|
32,885 |
|
Other long-term liabilities |
|
3,074 |
|
|
|
3,846 |
|
Total liabilities |
|
223,466 |
|
|
|
198,811 |
|
Shareholders' equity |
|
|
|
||||
Ordinary Shares, |
|
216 |
|
|
|
222 |
|
Additional paid-in capital |
|
367,558 |
|
|
|
379,799 |
|
Accumulated other comprehensive income (loss) |
|
872 |
|
|
|
(8 |
) |
Accumulated deficit |
|
(353,099 |
) |
|
|
(356,570 |
) |
Total shareholders' equity |
|
15,547 |
|
|
|
23,443 |
|
Total liabilities and shareholders' equity |
$ |
239,013 |
|
|
$ |
222,254 |
|
Similarweb Ltd.
|
|||||||||||||||
|
Six Months Ended June 30, |
|
Three Months Ended June 30, |
||||||||||||
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
(Unaudited) |
|
(Unaudited) |
||||||||||||
Revenue |
$ |
106,431 |
|
|
$ |
119,619 |
|
|
$ |
53,681 |
|
|
$ |
60,637 |
|
Cost of revenue |
|
24,651 |
|
|
|
25,240 |
|
|
|
12,575 |
|
|
|
12,544 |
|
Gross profit |
|
81,780 |
|
|
|
94,379 |
|
|
|
41,106 |
|
|
|
48,093 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
28,253 |
|
|
|
25,778 |
|
|
|
13,902 |
|
|
|
12,239 |
|
Sales and marketing |
|
55,088 |
|
|
|
51,097 |
|
|
|
26,422 |
|
|
|
25,857 |
|
General and administrative |
|
21,276 |
|
|
|
21,141 |
|
|
|
10,539 |
|
|
|
10,950 |
|
Total operating expenses |
|
104,617 |
|
|
|
98,016 |
|
|
|
50,863 |
|
|
|
49,046 |
|
Loss from operations |
|
(22,837 |
) |
|
|
(3,637 |
) |
|
|
(9,757 |
) |
|
|
(953 |
) |
Finance income, net |
|
1,965 |
|
|
|
1,278 |
|
|
|
610 |
|
|
|
823 |
|
Loss before income taxes |
|
(20,872 |
) |
|
|
(2,359 |
) |
|
|
(9,147 |
) |
|
|
(130 |
) |
Provision for income taxes |
|
255 |
|
|
|
1,112 |
|
|
|
146 |
|
|
|
608 |
|
Net loss |
$ |
(21,127 |
) |
|
$ |
(3,471 |
) |
|
$ |
(9,293 |
) |
|
$ |
(738 |
) |
Net loss per share attributable to ordinary shareholders, basic and diluted |
$ |
(0.27 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.01 |
) |
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted |
|
77,222,490 |
|
|
|
79,969,425 |
|
|
|
77,579,279 |
|
|
|
80,570,892 |
|
Net loss |
$ |
(21,127 |
) |
|
$ |
(3,471 |
) |
|
$ |
(9,293 |
) |
|
$ |
(738 |
) |
Other comprehensive loss, net of tax |
|
|
|
|
|
|
|
||||||||
Change in unrealized (loss) gain on cashflow hedges |
|
(232 |
) |
|
|
(880 |
) |
|
|
45 |
|
|
|
(363 |
) |
Total other comprehensive (loss) income, net of tax |
|
(232 |
) |
|
|
(880 |
) |
|
|
45 |
|
|
|
(363 |
) |
Total comprehensive loss |
$ |
(21,359 |
) |
|
$ |
(4,351 |
) |
|
$ |
(9,248 |
) |
|
$ |
(1,101 |
) |
|
|
|
|
|
|
|
|
Share-based compensation costs included above:
|
|||||||||||
|
Six Months Ended June 30, |
|
Three months Ended June 30, |
||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||
|
(Unaudited) |
(Unaudited) |
|||||||||
Cost of revenue |
$ |
327 |
|
$ |
390 |
|
$ |
172 |
|
$ |
223 |
Research and development |
|
2,850 |
|
|
2,802 |
|
|
1,460 |
|
|
1,357 |
Sales and marketing |
|
2,730 |
|
|
1,991 |
|
|
1,356 |
|
|
806 |
General and administrative |
|
3,191 |
|
|
3,402 |
|
|
1,701 |
|
|
2,072 |
Total |
$ |
9,098 |
|
$ |
8,585 |
|
$ |
4,689 |
|
$ |
4,458 |
Similarweb Ltd.
|
|||||||||||||||
|
Six Months Ended June 30, |
|
Three Months Ended June 30, |
||||||||||||
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
(Unaudited) |
|
(Unaudited) |
||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(21,127 |
) |
|
$ |
(3,471 |
) |
|
$ |
(9,293 |
) |
|
$ |
(738 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
5,112 |
|
|
|
5,139 |
|
|
|
2,572 |
|
|
|
2,619 |
|
Finance expense |
|
869 |
|
|
|
466 |
|
|
|
662 |
|
|
|
230 |
|
Unrealized loss from hedging future transactions |
|
4 |
|
|
|
60 |
|
|
|
31 |
|
|
|
29 |
|
Share-based compensation |
|
9,098 |
|
|
|
8,585 |
|
|
|
4,689 |
|
|
|
4,458 |
|
Loss (gain) from sale of equipment |
|
1 |
|
|
|
(7 |
) |
|
|
(1 |
) |
|
|
(3 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Change in operating lease right-of-use assets and liabilities, net |
|
(2,415 |
) |
|
|
(2,513 |
) |
|
|
(1,190 |
) |
|
|
(242 |
) |
Decrease in accounts receivable, net |
|
5,633 |
|
|
|
9,619 |
|
|
|
4,989 |
|
|
|
2,626 |
|
Decrease in deferred contract costs |
|
2,590 |
|
|
|
583 |
|
|
|
1,141 |
|
|
|
170 |
|
Increase in other current assets |
|
(880 |
) |
|
|
(2,917 |
) |
|
|
(1,130 |
) |
|
|
(1,593 |
) |
Decrease (increase) in other non-current assets |
|
417 |
|
|
|
47 |
|
|
|
(14 |
) |
|
|
14 |
|
Increase (decrease) in accounts payable |
|
343 |
|
|
|
(3,258 |
) |
|
|
1,402 |
|
|
|
(799 |
) |
Increase (decrease) in deferred revenue |
|
2,941 |
|
|
|
7,316 |
|
|
|
(4,302 |
) |
|
|
328 |
|
(Decrease) increase in other non-current liabilities |
|
(319 |
) |
|
|
620 |
|
|
|
(225 |
) |
|
|
426 |
|
Decrease in other liabilities and accrued expenses |
|
(4,246 |
) |
|
|
(2,857 |
) |
|
|
(1,636 |
) |
|
|
(181 |
) |
Net cash (used in) provided by operating activities |
|
(1,979 |
) |
|
|
17,412 |
|
|
|
(2,305 |
) |
|
|
7,344 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Purchase of property and equipment, net |
|
(1,315 |
) |
|
|
(908 |
) |
|
|
(183 |
) |
|
|
(540 |
) |
Capitalized internal-use software costs |
|
(707 |
) |
|
|
(469 |
) |
|
|
(274 |
) |
|
|
(469 |
) |
Increase in restricted deposits |
|
(87 |
) |
|
|
(289 |
) |
|
|
(43 |
) |
|
|
(121 |
) |
Payment for business combinations, net of cash acquired |
|
— |
|
|
|
(3,833 |
) |
|
|
— |
|
|
|
(24 |
) |
Net cash used in investing activities |
|
(2,109 |
) |
|
|
(5,499 |
) |
|
|
(500 |
) |
|
|
(1,154 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Proceeds from exercise of stock options |
|
1,830 |
|
|
|
3,057 |
|
|
|
438 |
|
|
|
386 |
|
Proceeds from employee share purchase plan |
|
660 |
|
|
|
555 |
|
|
|
660 |
|
|
|
555 |
|
Repayment of Credit Facility |
|
— |
|
|
|
(25,000 |
) |
|
|
— |
|
|
|
— |
|
Payments of contingent consideration, net |
|
(2,363 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
127 |
|
|
|
(21,388 |
) |
|
|
1,098 |
|
|
|
941 |
|
Effect of exchange rates on cash and cash equivalents |
|
(869 |
) |
|
|
(466 |
) |
|
|
(662 |
) |
|
|
(230 |
) |
Net (decrease) increase in cash and cash equivalents |
|
(4,830 |
) |
|
|
(9,941 |
) |
|
|
(2,369 |
) |
|
|
6,901 |
|
Cash and cash equivalents, beginning of period |
|
77,810 |
|
|
|
71,732 |
|
|
|
75,349 |
|
|
|
54,890 |
|
Cash and cash equivalents, end of period |
$ |
72,980 |
|
|
$ |
61,791 |
|
|
$ |
72,980 |
|
|
$ |
61,791 |
|
|
|
|
|
|
|
|
|
||||||||
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
||||||||
Interest received, net |
$ |
(40 |
) |
|
$ |
(557 |
) |
|
$ |
(46 |
) |
|
$ |
(322 |
) |
Taxes paid |
$ |
1,613 |
|
|
$ |
848 |
|
|
$ |
1,557 |
|
|
$ |
16 |
|
Supplemental disclosure of non-cash financing activities: |
|
|
|
|
|
|
|
||||||||
Additions to operating lease right-of-use assets and liabilities |
$ |
780 |
|
|
$ |
4,453 |
|
|
$ |
610 |
|
|
$ |
2,055 |
|
Share-based compensation included in capitalized internal-use software |
$ |
33 |
|
|
$ |
33 |
|
|
$ |
33 |
|
|
$ |
33 |
|
Deferred proceeds from exercise of share options included in other current assets |
$ |
42 |
|
|
$ |
27 |
|
|
$ |
26 |
|
|
$ |
27 |
|
Deferred costs of property and equipment incurred during the period included in accounts payable |
$ |
41 |
|
|
$ |
6 |
|
|
$ |
(80 |
) |
|
$ |
6 |
|
Deferred payments in relation to business combinations held in escrow |
$ |
1,269 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
||||||||
Schedule A: Business combinations |
|
|
|
|
|
|
|
||||||||
Working capital (deficit), net (excluding cash and cash equivalents) |
|
— |
|
|
|
(217 |
) |
|
|
|
|
||||
Property, plant and equipment |
|
— |
|
|
|
18 |
|
|
|
|
|
||||
Goodwill and other intangible assets |
|
— |
|
|
|
4,684 |
|
|
|
|
|
||||
Deferred taxes, net |
|
— |
|
|
|
(152 |
) |
|
|
|
|
||||
|
$ |
— |
|
|
$ |
4,333 |
|
|
|
|
|
||||
Less non-cash: |
|
|
|
|
|
|
|
||||||||
Deferred cash payments |
$ |
— |
|
|
$ |
(500 |
) |
|
|
|
|
||||
Total |
$ |
— |
|
|
$ |
3,833 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures
|
|||||||||||||||
|
Six Months Ended June 30, |
|
Three months Ended June 30, |
||||||||||||
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
(In thousands) |
(In thousands) |
|||||||||||||
GAAP gross profit |
$ |
81,780 |
|
|
$ |
94,379 |
|
|
$ |
41,106 |
|
|
$ |
48,093 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
327 |
|
|
|
390 |
|
|
|
172 |
|
|
|
223 |
|
Retention payments related to business combinations |
|
306 |
|
|
|
25 |
|
|
|
218 |
|
|
|
25 |
|
Amortization of intangible assets related to business combinations |
|
2,335 |
|
|
|
2,224 |
|
|
|
1,167 |
|
|
|
1,138 |
|
Non-GAAP gross profit |
$ |
84,748 |
|
|
$ |
97,018 |
|
|
$ |
42,663 |
|
|
$ |
49,479 |
|
Non-GAAP gross margin |
|
80 |
% |
|
|
81 |
% |
|
|
79 |
% |
|
|
82 |
% |
Reconciliation of Loss from operations (GAAP) to Non-GAAP operating (loss) income |
|||||||||||||||
|
Six Months Ended June 30, |
|
Three months Ended June 30, |
||||||||||||
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
(In thousands) |
(In thousands) |
|||||||||||||
Loss from operations |
$ |
(22,837 |
) |
|
$ |
(3,637 |
) |
|
$ |
(9,757 |
) |
|
$ |
(953 |
) |
Add: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
9,098 |
|
|
|
8,585 |
|
|
|
4,689 |
|
|
|
4,458 |
|
Retention payments related to business combinations |
|
687 |
|
|
|
819 |
|
|
|
405 |
|
|
|
591 |
|
Amortization of intangible assets related to business combinations |
|
2,403 |
|
|
|
2,347 |
|
|
|
1,201 |
|
|
|
1,227 |
|
Non-recurring expenses related to termination of lease agreement and others |
|
13 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP operating (loss) income |
$ |
(10,636 |
) |
|
$ |
8,114 |
|
|
$ |
(3,462 |
) |
|
$ |
5,323 |
|
Non-GAAP operating margin |
|
(10 |
)% |
|
|
7 |
% |
|
|
(6 |
)% |
|
|
9 |
% |
Reconciliation of GAAP operating expenses to non-GAAP operating expenses |
|||||||||||||||
|
Six Months Ended June 30, |
|
Three months Ended June 30, |
||||||||||||
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
(In thousands) |
(In thousands) |
|||||||||||||
GAAP research and development |
$ |
28,253 |
|
|
$ |
25,778 |
|
|
$ |
13,902 |
|
|
$ |
12,239 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
2,850 |
|
|
|
2,802 |
|
|
|
1,460 |
|
|
|
1,357 |
|
Retention payments related to business combinations |
|
— |
|
|
|
16 |
|
|
|
— |
|
|
|
16 |
|
Non-GAAP research and development |
$ |
25,403 |
|
|
$ |
22,960 |
|
|
$ |
12,442 |
|
|
$ |
10,866 |
|
Non-GAAP research and development margin |
|
24 |
% |
|
|
19 |
% |
|
|
23 |
% |
|
|
18 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing |
$ |
55,088 |
|
|
$ |
51,097 |
|
|
$ |
26,422 |
|
|
$ |
25,857 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
2,730 |
|
|
|
1,991 |
|
|
|
1,356 |
|
|
|
806 |
|
Retention payments related to business combinations |
|
381 |
|
|
|
778 |
|
|
|
187 |
|
|
|
550 |
|
Amortization of intangible assets related to business combinations |
|
68 |
|
|
|
123 |
|
|
|
34 |
|
|
|
89 |
|
Non-recurring expenses related to termination of lease agreement and others |
|
13 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP sales and marketing |
$ |
51,896 |
|
|
$ |
48,205 |
|
|
$ |
24,845 |
|
|
$ |
24,412 |
|
Non-GAAP sales and marketing margin |
|
49 |
% |
|
|
40 |
% |
|
|
46 |
% |
|
|
40 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative |
$ |
21,276 |
|
|
$ |
21,141 |
|
|
$ |
10,539 |
|
|
$ |
10,950 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
3,191 |
|
|
|
3,402 |
|
|
|
1,701 |
|
|
|
2,072 |
|
Non-GAAP general and administrative |
$ |
18,085 |
|
|
$ |
17,739 |
|
|
$ |
8,838 |
|
|
$ |
8,878 |
|
Non-GAAP general and administrative margin |
|
17 |
% |
|
|
15 |
% |
|
|
16 |
% |
|
|
15 |
% |
Reconciliation of Net cash (used in) provided by operating activities (GAAP) to Free cash flow and Normalized free cash flow |
|||||||||||||||
|
Six Months Ended June 30, |
|
Three months Ended June 30, |
||||||||||||
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
(In thousands) |
(In thousands) |
|||||||||||||
Net cash (used in) provided by operating activities |
$ |
(1,979 |
) |
|
$ |
17,412 |
|
|
$ |
(2,305 |
) |
|
$ |
7,344 |
|
Purchases of property and equipment, net |
|
(1,315 |
) |
|
|
(908 |
) |
|
|
(183 |
) |
|
|
(540 |
) |
Capitalized internal use software costs |
|
(707 |
) |
|
|
(469 |
) |
|
|
(274 |
) |
|
|
(469 |
) |
Free cash flow |
$ |
(4,001 |
) |
|
$ |
16,035 |
|
|
$ |
(2,762 |
) |
|
$ |
6,335 |
|
|
|
|
|
|
|
|
|
||||||||
Purchases of property and equipment related to the new headquarters |
|
1,100 |
|
|
|
— |
|
|
|
52 |
|
|
|
— |
|
Payments received from escrow in relation to contingent consideration |
|
(380 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Normalized free cash flow |
$ |
(3,281 |
) |
|
$ |
16,035 |
|
|
$ |
(2,710 |
) |
|
$ |
6,335 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806324330/en/
Press Contact:
David Carr
Similarweb
press@similarweb.com
Investor Contact:
Rami Myerson
Similarweb
rami.myerson@similarweb.com
Source: Similarweb Ltd.
FAQ
What was Similarweb's (SMWB) revenue growth in Q2 2024?
Did Similarweb (SMWB) achieve profitability in Q2 2024?
How many customers does Similarweb (SMWB) have as of Q2 2024?
What is Similarweb's (SMWB) revenue guidance for Q3 2024?