Similarweb Announces Third Quarter 2024 Results
Similarweb (NYSE: SMWB) announced its third quarter 2024 financial results, showing 18% YoY revenue growth to $64.7 million, marking the fourth consecutive quarter of accelerating revenue growth. The company achieved a 21% YoY increase in its customer base to over 5,300 annual customers. GAAP operating loss improved to $(2.5) million, and GAAP net loss per share was $(0.03). Non-GAAP operating profit rose to $4.4 million, or $0.05 per share.
Free cash flow was positive for the fourth consecutive quarter at $8.7 million. The company reported a 27% YoY increase in remaining performance obligations to $212.5 million.
For Q4 2024, Similarweb projects revenue between $64.7 million and $65.7 million and a non-GAAP operating profit between $1.5 million and $2.5 million. For FY 2024, the revenue outlook is set between $249.0 million and $250.0 million, with a non-GAAP operating profit between $14.0 million and $15.0 million.
Similarweb (NYSE: SMWB) ha annunciato i risultati finanziari del terzo trimestre 2024, mostrando una crescita dei ricavi del 18% su base annua a 64,7 milioni di dollari, segnando il quarto trimestre consecutivo di crescita accelerata dei ricavi. L'azienda ha registrato un aumento del 21% su base annua del proprio parco clienti, superando i 5.300 clienti annuali. La perdita operativa GAAP è migliorata a $(2,5) milioni, e la perdita netta per azione GAAP è stata di $(0,03). L'utile operativo non GAAP è salito a 4,4 milioni di dollari, ovvero $0,05 per azione.
Il flusso di cassa libero è stato positivo per il quarto trimestre consecutivo, raggiungendo 8,7 milioni di dollari. L'azienda ha riportato un aumento del 27% su base annua delle obbligazioni di performance residue, portandole a 212,5 milioni di dollari.
Per il quarto trimestre del 2024, Similarweb prevede ricavi compresi tra 64,7 milioni e 65,7 milioni di dollari e un utile operativo non GAAP tra 1,5 milioni e 2,5 milioni di dollari. Per l'anno fiscale 2024, le previsioni di fatturato sono fissate tra 249,0 milioni e 250,0 milioni di dollari, con un utile operativo non GAAP tra 14,0 milioni e 15,0 milioni di dollari.
Similarweb (NYSE: SMWB) anunció sus resultados financieros del tercer trimestre de 2024, mostrando un crecimiento de ingresos del 18% interanual a 64.7 millones de dólares, marcando el cuarto trimestre consecutivo de aceleración en el crecimiento de ingresos. La empresa logró un incremento del 21% interanual en su base de clientes, superando los 5,300 clientes anuales. La pérdida operativa GAAP mejoró a $(2.5) millones, y la pérdida neta por acción GAAP fue de $(0.03). El beneficio operativo no GAAP aumentó a 4.4 millones de dólares, o $0.05 por acción.
El flujo de caja libre fue positivo por cuarto trimestre consecutivo, con 8.7 millones de dólares. La empresa reportó un incremento del 27% interanual en las obligaciones de rendimiento restantes a 212.5 millones de dólares.
Para el cuarto trimestre de 2024, Similarweb proyecta ingresos entre 64.7 millones y 65.7 millones de dólares y un beneficio operativo no GAAP entre 1.5 millones y 2.5 millones de dólares. Para el año fiscal 2024, la perspectiva de ingresos se establece entre 249.0 millones y 250.0 millones de dólares, con un beneficio operativo no GAAP entre 14.0 millones y 15.0 millones de dólares.
Similarweb (NYSE: SMWB)는 2024년 3분기 재무 결과를 발표하며 전년 대비 18%의 매출 성장을 6,470만 달러로 기록했습니다. 이는 매출 성장 가속이 4분기 연속 이어진 것입니다. 회사는 전년 대비 고객 수 21% 증가를 달성하며 연간 5,300명 이상의 고객을 확보했습니다. GAAP 운영손실은 $(2.5)백만으로 개선되었으며, GAAP 주당 손실은 $(0.03)였습니다. 비GAAP 운영 수익은 440만 달러, 즉 주당 $0.05로 증가했습니다.
자유현금흐름은 4분기 연속으로 긍정적인 870만 달러를 기록했습니다. 회사는 전년 대비 잔여 성과 의무 27% 증가를 2억 1,250만 달러로 보고했습니다.
2024년 4분기 동안 Similarweb은 매출이 6,470만 달러에서 6,570만 달러 사이로, 비GAAP 운영 수익은 150만 달러에서 250만 달러 사이로 예상하고 있습니다. 2024년 회계연도에 대한 매출 전망은 2억 4,900만 달러에서 2억 5,000만 달러 사이로, 비GAAP 운영 수익은 1,400만 달러에서 1,500만 달러 사이로 설정되어 있습니다.
Similarweb (NYSE: SMWB) a annoncé ses résultats financiers pour le troisième trimestre 2024, affichant une croissance des revenus de 18 % par rapport à l'année précédente à 64,7 millions de dollars, marquant le quatrième trimestre consécutif d'accélération de la croissance des revenus. L'entreprise a réalisé une augmentation de 21 % de sa base clients par rapport à l'année précédente, dépassant les 5 300 clients annuels. La perte opérationnelle GAAP s'est améliorée à $(2,5) millions, et la perte nette par action GAAP était de $(0,03). Le bénéfice opérationnel non GAAP a augmenté à 4,4 millions de dollars, soit 0,05 dollar par action.
Le flux de trésorerie disponible a été positif pour le quatrième trimestre consécutif, atteignant 8,7 millions de dollars. L'entreprise a signalé une augmentation de 27 % des obligations de performance restantes par rapport à l'année précédente, atteignant 212,5 millions de dollars.
Pour le quatrième trimestre 2024, Similarweb prévoit des revenus compris entre 64,7 millions et 65,7 millions de dollars et un bénéfice opérationnel non GAAP compris entre 1,5 million et 2,5 millions de dollars. Pour l'exercice 2024, les prévisions de revenus se situent entre 249,0 millions et 250,0 millions de dollars, avec un bénéfice opérationnel non GAAP compris entre 14,0 millions et 15,0 millions de dollars.
Similarweb (NYSE: SMWB) hat seine finanziellen Ergebnisse für das dritte Quartal 2024 bekannt gegeben und zeigt ein Umsatzwachstum von 18 % im Vergleich zum Vorjahr auf 64,7 Millionen US-Dollar, womit das vierte aufeinanderfolgende Quartal mit beschleunigtem Umsatzwachstum markiert wird. Das Unternehmen hat einen Anstieg der Kundenbasis um 21 % im Vergleich zum Vorjahr auf über 5.300 Jahreskunden erreicht. Der GAAP-Betriebsverlust verbesserte sich auf $(2,5) Millionen, und der GAAP-Nettoverlust pro Aktie betrug $(0,03). Der Non-GAAP-Betriebsgewinn stieg auf 4,4 Millionen US-Dollar oder 0,05 US-Dollar pro Aktie.
Der freie Cashflow war im vierten Quartal in Folge positiv und betrug 8,7 Millionen US-Dollar. Das Unternehmen meldete ein 27%iges Wachstum der verbleibenden Leistungsverpflichtungen im Vergleich zum Vorjahr auf 212,5 Millionen US-Dollar.
Für das vierte Quartal 2024 prognostiziert Similarweb Umsätze zwischen 64,7 Millionen und 65,7 Millionen US-Dollar sowie einen Non-GAAP-Betriebsgewinn zwischen 1,5 Millionen und 2,5 Millionen US-Dollar. Für das Geschäftsjahr 2024 wird die Umsatzprognose auf zwischen 249,0 Millionen und 250,0 Millionen US-Dollar gesetzt, mit einem Non-GAAP-Betriebsgewinn zwischen 14,0 Millionen und 15,0 Millionen US-Dollar.
- Revenue increased by 18% YoY to $64.7 million.
- Fourth consecutive quarter of accelerating revenue growth.
- Customer base grew by 21% YoY.
- Non-GAAP operating profit increased to $4.4 million.
- Fourth consecutive quarter of positive free cash flow at $8.7 million.
- Remaining performance obligations increased by 27% YoY.
- GAAP operating loss of $(2.5) million.
- Cash and cash equivalents decreased to $60.1 million from $71.7 million.
Insights
The Q3 results demonstrate significant operational improvements with
The company's financial health shows marked improvement with positive free cash flow of
Fourth consecutive quarter of accelerating revenue growth
Fourth consecutive quarter of positive free cash flow
Customer base increased by
“Revenue growth in the third quarter accelerated to
Third Quarter 2024 Financial Highlights
-
Total revenue was
, an increase of$64.7 million 18% compared to for the third quarter of 2023.$54.8 million -
GAAP operating loss was
or (4)% of revenue, compared to$(2.5) million or (9)% of revenue for the third quarter of 2023.$(4.9) million -
GAAP net loss per share was
, compared to$(0.03) for the third quarter of 2023.$(0.06) -
Non-GAAP operating profit was
or$4.4 million 7% of revenue, compared to or$1.1 million 2% of revenue for the third quarter of 2023. -
Non-GAAP operating profit per share was
, compared to$0.05 for the third quarter of 2023.$0.01 -
Cash and cash equivalents totalled
as of September 30, 2024, compared to$60.1 million as of December 31, 2023.$71.7 million -
Net cash provided by (used in) operating activities was
, compared to$9.3 million for the third quarter of 2023.$(4.8) million -
Free cash flow was
, compared to$8.7 million for the third quarter of 2023.$(4.9) million
Recent Business Highlights
-
Grew number of customers to 5,308 as of September 30, 2024, an increase of
21% compared to September 30, 2023. -
Grew number of customers with ARR of
or more to 395, an increase of$100,000 11% compared to September 30, 2023. -
Customers with ARR of
or more contributed$100,000 60% of the total ARR as of September 30, 2024, increased from55% as of September 30, 2023. -
Dollar-based net retention rate, or NRR, for customers with ARR of
or more was$100,000 111% in the third quarter of 2024, increased from108% in the third quarter of 2023. -
Overall NRR was
101% in the third quarter of 2024, increased from99% in the third quarter of 2023. -
45% of our overall ARR is contracted under multi-year subscriptions as of September 30, 2024, increased from43% as of September 30, 2023. -
Remaining performance obligations, or RPO, increased
27% year-over-year, to as of September 30, 2024, as compared to$212.5 million as of September 30, 2023.$167.7 million
Financial Outlook
"New customer acquisition and improving retention rates supported the acceleration in revenue growth in the quarter,” stated Jason Schwartz, Chief Financial Officer of Similarweb. “The overall NRR increased to
-
Q4 2024 Guidance
-
Total revenue estimated between
and$64.7 million , representing approximately$65.7 million 15% growth year over year at the mid-point of the range. -
Non-GAAP operating profit estimated between
and$1.5 million .$2.5 million
-
Total revenue estimated between
-
FY 2024 Guidance
-
Total revenue estimated between
and$249.0 million .$250.0 million -
Non-GAAP operating profit estimated between
and$14.0 million .$15.0 million
-
Total revenue estimated between
The Company’s fourth 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, the most directly comparable GAAP measure to non-GAAP operating loss, and similarly cannot provide a reconciliation of this measure to their closest GAAP equivalent 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, November 13, 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 (877) 407-0726 toll-free and at +1 (201) 689-7806 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 fourth 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. |
|||||||
Consolidated Balance Sheets |
|||||||
|
|||||||
|
December 31, |
|
September 30, |
||||
|
2023 |
|
2024 |
||||
|
|
|
(Unaudited) |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
71,732 |
|
|
$ |
60,131 |
|
Restricted deposits |
|
10,020 |
|
|
|
10,434 |
|
Accounts receivable, net |
|
47,869 |
|
|
|
35,486 |
|
Deferred contract costs |
|
11,165 |
|
|
|
10,570 |
|
Prepaid expenses and other current assets |
|
5,599 |
|
|
|
5,682 |
|
Total current assets |
|
146,385 |
|
|
|
122,303 |
|
Property and equipment, net |
|
28,630 |
|
|
|
26,449 |
|
Deferred contract costs, non-current |
|
9,845 |
|
|
|
8,853 |
|
Operating lease right-of-use assets |
|
36,007 |
|
|
|
35,945 |
|
Goodwill and Intangible assets, net |
|
17,652 |
|
|
|
32,439 |
|
Other non-current assets |
|
494 |
|
|
|
411 |
|
Total assets |
$ |
239,013 |
|
|
$ |
226,400 |
|
Liabilities and shareholders' equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Borrowings under Credit Facility |
$ |
25,000 |
|
|
$ |
— |
|
Accounts payable |
|
8,422 |
|
|
|
10,956 |
|
Payroll and benefit related liabilities |
|
20,437 |
|
|
|
18,352 |
|
Deferred revenue |
|
99,968 |
|
|
|
98,557 |
|
Other payables and accrued expenses |
|
23,263 |
|
|
|
26,247 |
|
Operating lease liabilities |
|
7,095 |
|
|
|
8,510 |
|
Total current liabilities |
|
184,185 |
|
|
|
162,622 |
|
Deferred revenue, non-current |
|
878 |
|
|
|
624 |
|
Operating lease liabilities, non-current |
|
35,329 |
|
|
|
32,549 |
|
Other long-term liabilities |
|
3,074 |
|
|
|
4,424 |
|
Total liabilities |
|
223,466 |
|
|
|
200,219 |
|
Shareholders' equity |
|
|
|
||||
Ordinary Shares, |
|
216 |
|
|
|
224 |
|
Additional paid-in capital |
|
367,558 |
|
|
|
384,978 |
|
Accumulated other comprehensive income |
|
872 |
|
|
|
115 |
|
Accumulated deficit |
|
(353,099 |
) |
|
|
(359,136 |
) |
Total shareholders' equity |
|
15,547 |
|
|
|
26,181 |
|
Total liabilities and shareholders' equity |
$ |
239,013 |
|
|
$ |
226,400 |
|
Similarweb Ltd. |
|||||||||||||||
Consolidated Statements of Comprehensive Income (Loss) |
|||||||||||||||
|
|||||||||||||||
|
Nine Months Ended September 30, |
|
Three Months Ended September 30, |
||||||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||
|
(Unaudited) |
|
(Unaudited) |
||||||||||||
Revenue |
$ |
161,264 |
|
|
$ |
184,326 |
|
|
$ |
54,833 |
|
|
$ |
64,707 |
|
Cost of revenue |
|
35,231 |
|
|
|
39,483 |
|
|
|
10,580 |
|
|
|
14,243 |
|
Gross profit |
|
126,033 |
|
|
|
144,843 |
|
|
|
44,253 |
|
|
|
50,464 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
42,452 |
|
|
|
40,238 |
|
|
|
14,199 |
|
|
|
14,460 |
|
Sales and marketing |
|
79,362 |
|
|
|
77,903 |
|
|
|
24,274 |
|
|
|
26,806 |
|
General and administrative |
|
31,941 |
|
|
|
32,806 |
|
|
|
10,665 |
|
|
|
11,665 |
|
Total operating expenses |
|
153,755 |
|
|
|
150,947 |
|
|
|
49,138 |
|
|
|
52,931 |
|
Loss from operations |
|
(27,722 |
) |
|
|
(6,104 |
) |
|
|
(4,885 |
) |
|
|
(2,467 |
) |
Finance income (expenses), net |
|
3,026 |
|
|
|
1,235 |
|
|
|
1,061 |
|
|
|
(43 |
) |
Loss before income taxes |
|
(24,696 |
) |
|
|
(4,869 |
) |
|
|
(3,824 |
) |
|
|
(2,510 |
) |
Provision for income taxes |
|
1,269 |
|
|
|
1,168 |
|
|
|
1,014 |
|
|
|
56 |
|
Net loss |
$ |
(25,965 |
) |
|
$ |
(6,037 |
) |
|
$ |
(4,838 |
) |
|
$ |
(2,566 |
) |
Net loss per share attributable to ordinary shareholders, basic and diluted |
$ |
(0.33 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.03 |
) |
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted |
|
77,521,361 |
|
|
|
80,404,216 |
|
|
|
78,121,824 |
|
|
|
81,279,239 |
|
Net loss |
$ |
(25,965 |
) |
|
$ |
(6,037 |
) |
|
$ |
(4,838 |
) |
|
$ |
(2,566 |
) |
Other comprehensive (loss) income, net of tax |
|
|
|
|
|
|
|
||||||||
Change in unrealized (loss) gain on cashflow hedges |
|
(365 |
) |
|
|
(757 |
) |
|
|
(133 |
) |
|
|
123 |
|
Total other comprehensive (loss) income, net of tax |
|
(365 |
) |
|
|
(757 |
) |
|
|
(133 |
) |
|
|
123 |
|
Total comprehensive loss |
$ |
(26,330 |
) |
|
$ |
(6,794 |
) |
|
$ |
(4,971 |
) |
|
$ |
(2,443 |
) |
|
|
|
|
|
|
|
|
Share-based compensation costs included above: |
|||||||||||
|
|||||||||||
|
Nine Months Ended September 30, |
|
Three months Ended September 30, |
||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||
|
(Unaudited) |
(Unaudited) |
|||||||||
Cost of revenue |
$ |
482 |
|
$ |
578 |
|
$ |
155 |
|
$ |
190 |
Research and development |
|
4,303 |
|
|
4,181 |
|
|
1,453 |
|
|
1,378 |
Sales and marketing |
|
4,051 |
|
|
3,101 |
|
|
1,321 |
|
|
1,109 |
General and administrative |
|
4,849 |
|
|
5,232 |
|
|
1,658 |
|
|
1,830 |
Total |
$ |
13,685 |
|
$ |
13,092 |
|
$ |
4,587 |
|
$ |
4,507 |
Similarweb Ltd. |
|||||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||||
|
|||||||||||||||
|
Nine Months Ended September 30, |
|
Three Months Ended September 30, |
||||||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||
|
(Unaudited) |
|
(Unaudited) |
||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(25,965 |
) |
|
$ |
(6,037 |
) |
|
$ |
(4,838 |
) |
|
$ |
(2,566 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
7,688 |
|
|
|
8,012 |
|
|
|
2,576 |
|
|
|
2,873 |
|
Finance expense (income) |
|
1,752 |
|
|
|
(211 |
) |
|
|
883 |
|
|
|
(677 |
) |
Unrealized loss (gain) from hedging future transactions |
|
26 |
|
|
|
41 |
|
|
|
22 |
|
|
|
(19 |
) |
Share-based compensation |
|
13,685 |
|
|
|
13,092 |
|
|
|
4,587 |
|
|
|
4,507 |
|
Gain from sale of equipment |
|
(1 |
) |
|
|
(10 |
) |
|
|
(2 |
) |
|
|
(3 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Change in operating lease right-of-use assets and liabilities, net |
|
(3,938 |
) |
|
|
(1,304 |
) |
|
|
(1,523 |
) |
|
|
1,209 |
|
Decrease (increase) in accounts receivable, net |
|
3,421 |
|
|
|
13,361 |
|
|
|
(2,212 |
) |
|
|
3,742 |
|
Decrease in deferred contract costs |
|
3,594 |
|
|
|
1,588 |
|
|
|
1,004 |
|
|
|
1,005 |
|
(Increase) decrease in other current assets |
|
(1,587 |
) |
|
|
(754 |
) |
|
|
(707 |
) |
|
|
2,163 |
|
Decrease (increase) in other non-current assets |
|
408 |
|
|
|
83 |
|
|
|
(9 |
) |
|
|
36 |
|
Increase in accounts payable |
|
4,309 |
|
|
|
2,284 |
|
|
|
3,966 |
|
|
|
5,542 |
|
Decrease in deferred revenue |
|
(3,957 |
) |
|
|
(3,792 |
) |
|
|
(6,898 |
) |
|
|
(11,108 |
) |
(Decrease) increase in other non-current liabilities |
|
(155 |
) |
|
|
355 |
|
|
|
164 |
|
|
|
(265 |
) |
(Decrease) increase in other liabilities and accrued expenses |
|
(6,051 |
) |
|
|
48 |
|
|
|
(1,805 |
) |
|
|
2,905 |
|
Net cash (used in) provided by operating activities |
|
(6,771 |
) |
|
|
26,756 |
|
|
|
(4,792 |
) |
|
|
9,344 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Purchase of property and equipment, net |
|
(1,377 |
) |
|
|
(1,198 |
) |
|
|
(62 |
) |
|
|
(290 |
) |
Capitalized internal-use software costs |
|
(788 |
) |
|
|
(793 |
) |
|
|
(81 |
) |
|
|
(324 |
) |
Increase in restricted deposits |
|
(132 |
) |
|
|
(414 |
) |
|
|
(45 |
) |
|
|
(125 |
) |
Payment for business combinations, net of cash acquired |
|
— |
|
|
|
(15,442 |
) |
|
|
— |
|
|
|
(11,609 |
) |
Net cash used in investing activities |
|
(2,297 |
) |
|
|
(17,847 |
) |
|
|
(188 |
) |
|
|
(12,348 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Proceeds from exercise of stock options |
|
2,125 |
|
|
|
3,724 |
|
|
|
295 |
|
|
|
667 |
|
Proceeds from employee share purchase plan |
|
660 |
|
|
|
555 |
|
|
|
— |
|
|
|
— |
|
Repayment of Credit Facility |
|
— |
|
|
|
(25,000 |
) |
|
|
— |
|
|
|
— |
|
Payments of contingent consideration, net |
|
(2,363 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net cash provided by (used in) financing activities |
|
422 |
|
|
|
(20,721 |
) |
|
|
295 |
|
|
|
667 |
|
Effect of exchange rates on cash and cash equivalents |
|
(1,752 |
) |
|
|
211 |
|
|
|
(883 |
) |
|
|
677 |
|
Net decrease in cash and cash equivalents |
|
(10,398 |
) |
|
|
(11,601 |
) |
|
|
(5,568 |
) |
|
|
(1,660 |
) |
Cash and cash equivalents, beginning of period |
|
77,810 |
|
|
|
71,732 |
|
|
|
72,980 |
|
|
|
61,791 |
|
Cash and cash equivalents, end of period |
$ |
67,412 |
|
|
$ |
60,131 |
|
|
$ |
67,412 |
|
|
$ |
60,131 |
|
|
|
|
|
|
|
|
|
||||||||
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
||||||||
Interest received, net |
$ |
(89 |
) |
|
$ |
(848 |
) |
|
$ |
(49 |
) |
|
$ |
(291 |
) |
Taxes paid |
$ |
1,857 |
|
|
$ |
1,151 |
|
|
$ |
244 |
|
|
$ |
303 |
|
Supplemental disclosure of non-cash financing activities: |
|
|
|
|
|
|
|
||||||||
Additions to operating lease right-of-use assets and liabilities |
$ |
1,048 |
|
|
$ |
6,064 |
|
|
$ |
268 |
|
|
$ |
1,611 |
|
Share-based compensation included in capitalized internal-use software |
$ |
36 |
|
|
$ |
62 |
|
|
$ |
3 |
|
|
$ |
29 |
|
Deferred proceeds from exercise of share options included in other current assets |
$ |
54 |
|
|
$ |
5 |
|
|
$ |
12 |
|
|
$ |
5 |
|
Deferred costs of property and equipment incurred during the period included in accounts payable |
$ |
63 |
|
|
$ |
92 |
|
|
$ |
22 |
|
|
$ |
92 |
|
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 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Schedule B: Business combinations |
|
|
|
|
|
|
|
||||||||
Working capital (deficit), net (excluding cash and cash equivalents) |
|
— |
|
|
|
(1,474 |
) |
|
|
|
|
||||
Goodwill and other intangible assets |
|
— |
|
|
|
13,926 |
|
|
|
|
|
||||
Deferred taxes, net |
|
— |
|
|
|
(843 |
) |
|
|
|
|
||||
|
$ |
— |
|
|
$ |
11,609 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures |
|||||||||||||||
Reconciliation of GAAP gross profit to non-GAAP gross profit |
|||||||||||||||
|
Nine Months Ended September 30, |
|
Three months Ended September 30, |
||||||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||
|
(In thousands) |
(In thousands) |
|||||||||||||
GAAP gross profit |
$ |
126,033 |
|
|
$ |
144,843 |
|
|
$ |
44,253 |
|
|
$ |
50,464 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
482 |
|
|
|
578 |
|
|
|
155 |
|
|
|
190 |
|
Retention payments related to business combinations |
|
306 |
|
|
|
44 |
|
|
|
— |
|
|
|
19 |
|
Amortization of intangible assets related to business combinations |
|
3,504 |
|
|
|
3,376 |
|
|
|
1,169 |
|
|
|
1,152 |
|
Non-GAAP gross profit |
$ |
130,325 |
|
|
$ |
148,841 |
|
|
$ |
45,577 |
|
|
$ |
51,825 |
|
Non-GAAP gross margin |
|
81 |
% |
|
|
81 |
% |
|
|
83 |
% |
|
|
80 |
% |
Reconciliation of Loss from operations (GAAP) to Non-GAAP operating (loss) income |
|||||||||||||||
|
Nine Months Ended September 30, |
|
Three months Ended September 30, |
||||||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||
|
(In thousands) |
(In thousands) |
|||||||||||||
Loss from operations |
$ |
(27,722 |
) |
|
$ |
(6,104 |
) |
|
$ |
(4,885 |
) |
|
$ |
(2,467 |
) |
Add: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
13,685 |
|
|
|
13,092 |
|
|
|
4,587 |
|
|
|
4,507 |
|
Retention payments related to business combinations |
|
851 |
|
|
|
1,347 |
|
|
|
164 |
|
|
|
528 |
|
Amortization of intangible assets related to business combinations |
|
3,605 |
|
|
|
3,795 |
|
|
|
1,202 |
|
|
|
1,448 |
|
Non-recurring expenses related to termination of lease agreement and others |
|
17 |
|
|
|
— |
|
|
|
4 |
|
|
|
— |
|
Secondary offering costs |
|
— |
|
|
|
350 |
|
|
|
— |
|
|
|
350 |
|
Non-GAAP operating (loss) income |
$ |
(9,564 |
) |
|
$ |
12,480 |
|
|
$ |
1,072 |
|
|
$ |
4,366 |
|
Non-GAAP operating margin |
|
(6 |
)% |
|
|
7 |
% |
|
|
2 |
% |
|
|
7 |
% |
Reconciliation of GAAP operating expenses to non-GAAP operating expenses |
|||||||||||||||
|
Nine Months Ended September 30, |
|
Three months Ended September 30, |
||||||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||
|
(In thousands) |
(In thousands) |
|||||||||||||
GAAP research and development |
$ |
42,452 |
|
|
$ |
40,238 |
|
|
$ |
14,199 |
|
|
$ |
14,460 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
4,303 |
|
|
|
4,181 |
|
|
|
1,453 |
|
|
|
1,378 |
|
Retention payments related to business combinations |
|
— |
|
|
|
27 |
|
|
|
— |
|
|
|
11 |
|
Non-GAAP research and development |
$ |
38,149 |
|
|
$ |
36,030 |
|
|
$ |
12,746 |
|
|
$ |
13,071 |
|
Non-GAAP research and development margin |
|
24 |
% |
|
|
20 |
% |
|
|
23 |
% |
|
|
20 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing |
$ |
79,362 |
|
|
$ |
77,903 |
|
|
$ |
24,274 |
|
|
$ |
26,806 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
4,051 |
|
|
|
3,101 |
|
|
|
1,321 |
|
|
|
1,109 |
|
Retention payments related to business combinations |
|
545 |
|
|
|
1,276 |
|
|
|
164 |
|
|
|
498 |
|
Amortization of intangible assets related to business combinations |
|
101 |
|
|
|
419 |
|
|
|
33 |
|
|
|
296 |
|
Non-recurring expenses related to termination of lease agreement and others |
|
17 |
|
|
|
— |
|
|
|
4 |
|
|
|
— |
|
Non-GAAP sales and marketing |
$ |
74,648 |
|
|
$ |
73,107 |
|
|
$ |
22,752 |
|
|
$ |
24,903 |
|
Non-GAAP sales and marketing margin |
|
46 |
% |
|
|
40 |
% |
|
|
41 |
% |
|
|
38 |
% |
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative |
$ |
31,941 |
|
|
$ |
32,806 |
|
|
$ |
10,665 |
|
|
$ |
11,665 |
|
Less: |
|
|
|
|
|
|
|
||||||||
Share-based compensation expenses |
|
4,849 |
|
|
|
5,232 |
|
|
|
1,658 |
|
|
|
1,830 |
|
Secondary offering costs |
|
— |
|
|
|
350 |
|
|
|
— |
|
|
|
350 |
|
Non-GAAP general and administrative |
$ |
27,092 |
|
|
$ |
27,224 |
|
|
$ |
9,007 |
|
|
$ |
9,485 |
|
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 |
|||||||||||||||
|
Nine Months Ended September 30, |
|
Three months Ended September 30, |
||||||||||||
|
2023 |
|
2024 |
|
2023 |
|
2024 |
||||||||
|
(In thousands) |
(In thousands) |
|||||||||||||
Net cash (used in) provided by operating activities |
$ |
(6,771 |
) |
|
$ |
26,756 |
|
|
$ |
(4,792 |
) |
|
$ |
9,344 |
|
Purchases of property and equipment, net |
|
(1,377 |
) |
|
|
(1,198 |
) |
|
|
(62 |
) |
|
|
(290 |
) |
Capitalized internal use software costs |
|
(788 |
) |
|
|
(793 |
) |
|
|
(81 |
) |
|
|
(324 |
) |
Free cash flow |
$ |
(8,936 |
) |
|
$ |
24,765 |
|
|
$ |
(4,935 |
) |
|
$ |
8,730 |
|
|
|
|
|
|
|
|
|
||||||||
Purchases of property and equipment related to the new headquarters |
|
1,127 |
|
|
|
— |
|
|
|
27 |
|
|
|
— |
|
Payments received from escrow in relation to contingent consideration |
|
(380 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Deferred payments in relation to business combinations |
|
260 |
|
|
|
265 |
|
|
|
260 |
|
|
|
265 |
|
Normalized free cash flow |
$ |
(7,929 |
) |
|
$ |
25,030 |
|
|
$ |
(4,648 |
) |
|
$ |
8,995 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241112608865/en/
Press Contact:
David Carr
Similarweb
press@similarweb.com
Investor Contact:
Rami Myerson
Similarweb
rami.myerson@similarweb.com
Source: Similarweb Ltd.
FAQ
What were Similarweb's Q3 2024 revenue results?
What is the GAAP net loss per share for Similarweb in Q3 2024?
How did Similarweb's customer base change in Q3 2024?
What is Similarweb's revenue outlook for Q4 2024?