STOCK TITAN

Thryv Accelerates SaaS Revenue Growth and Achieves the "Rule of 40¹" in Third Quarter 2024

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Thryv Holdings (NASDAQ:THRY) reported strong Q3 2024 results with SaaS revenue growing 29% year-over-year to $87.1 million. The company achieved the 'Rule of 40' milestone and raised its full-year 2024 SaaS guidance. Total SaaS clients increased 45% to 96,000, while Seasoned Net Dollar Retention improved to 101%. However, Marketing Services revenue decreased 20% to $92.8 million. The company reported a consolidated net loss of $96.1 million, including an $83.1 million non-cash goodwill impairment charge. Thryv also completed the acquisition of Keap, expanding its integrated marketing and sales solutions.

Thryv Holdings (NASDAQ:THRY) ha riportato risultati solidi per il terzo trimestre del 2024, con un aumento del 29% del fatturato SaaS rispetto all'anno precedente, raggiungendo i 87,1 milioni di dollari. L'azienda ha raggiunto il traguardo del 'Rule of 40' e ha alzato le previsioni per il fatturato SaaS dell'intero anno 2024. Il numero totale di clienti SaaS è aumentato del 45% raggiungendo i 96.000, mentre la Retention Net Dollar Seasoned è migliorata al 101%. Tuttavia, il fatturato dei Servizi di Marketing è diminuito del 20%, attestandosi a 92,8 milioni di dollari. L'azienda ha riportato una perdita netta consolidata di 96,1 milioni di dollari, inclusa una svalutazione del goodwill non monetaria di 83,1 milioni di dollari. Thryv ha anche completato l'acquisizione di Keap, ampliando le sue soluzioni integrate di marketing e vendite.

Thryv Holdings (NASDAQ:THRY) reportó resultados sólidos para el tercer trimestre de 2024, con un crecimiento del 29% en los ingresos de SaaS en comparación con el año anterior, alcanzando los 87,1 millones de dólares. La compañía logró el hito del 'Rule of 40' y elevó su guía de ingresos SaaS para todo el año 2024. El número total de clientes de SaaS aumentó un 45% a 96,000, mientras que la Retención de Dólares Netos Mejorados alcanzó el 101%. Sin embargo, los ingresos por Servicios de Marketing disminuyeron un 20% a 92,8 millones de dólares. La compañía reportó una pérdida neta consolidada de 96,1 millones de dólares, incluyendo un cargo por deterioro de goodwill no monetario de 83,1 millones de dólares. Thryv también completó la adquisición de Keap, ampliando sus soluciones integradas de marketing y ventas.

Thryv Holdings (NASDAQ:THRY)는 2024년 3분기 실적을 강하게 보고하였으며, SaaS 수익이 전년 대비 29% 증가하여 8,710만 달러에 달했습니다. 이 회사는 'Rule of 40' 이정표를 달성하고 2024년 전체 SaaS 가이던스를 상향 조정했습니다. 전체 SaaS 고객 수는 45% 증가하여 96,000명이 되었고, 성숙한 순 달러 유지율은 101%로 개선되었습니다. 그러나 마케팅 서비스 수익은 20% 감소하여 9,280만 달러에 이르렀습니다. 이 회사는 9610만 달러의 통합 순손실을 보고했으며, 여기에는 8,310만 달러의 비현금 goodwill 손상 차감이 포함되어 있습니다. Thryv는 또한 Keap의 인수를 완료하여 통합 마케팅 및 판매 솔루션을 확대했습니다.

Thryv Holdings (NASDAQ:THRY) a annoncé de solides résultats pour le troisième trimestre 2024, avec une augmentation de 29% des revenus SaaS par rapport à l'année précédente, atteignant 87,1 millions de dollars. L'entreprise a franchi le cap du 'Rule of 40' et a relevé ses prévisions de revenus SaaS pour l'année 2024. Le nombre total de clients SaaS a augmenté de 45% pour atteindre 96 000, tandis que la Rétention de Dollars Nets Améliorés a atteint 101%. Cependant, les revenus des Services Marketing ont diminué de 20% pour s'établir à 92,8 millions de dollars. L'entreprise a enregistré une perte nette consolidée de 96,1 millions de dollars, y compris une charge de dépréciation du goodwill non monétaire de 83,1 millions de dollars. Thryv a également finalisé l'acquisition de Keap, élargissant ses solutions intégrées de marketing et de vente.

Thryv Holdings (NASDAQ:THRY) berichtete über starke Ergebnisse im dritten Quartal 2024, mit einem Anstieg der SaaS-Umsätze um 29% im Vergleich zum Vorjahr auf 87,1 Millionen Dollar. Das Unternehmen erreichte den 'Rule of 40'-Meilenstein und erhöhte die Umsatzprognose für SaaS für das gesamte Jahr 2024. Die Gesamtzahl der SaaS-Kunden stieg um 45% auf 96.000, während die Seasoned Net Dollar Retention auf 101% verbesserte. Allerdings gingen die Umsätze aus Marketingdiensten um 20% auf 92,8 Millionen Dollar zurück. Das Unternehmen meldete einen konsolidierten Nettoverlust von 96,1 Millionen Dollar, einschließlich einer nicht zahlungswirksamen Wertberichtigung des Goodwill in Höhe von 83,1 Millionen Dollar. Thryv hat auch die Übernahme von Keap abgeschlossen und damit seine integrierten Marketing- und Vertriebslösungen erweitert.

Positive
  • SaaS revenue grew 29% year-over-year to $87.1 million
  • Total SaaS clients increased 45% to 96,000
  • Seasoned Net Dollar Retention improved 900 bps to 101%
  • SaaS Adjusted Gross Profit Margin reached 72.2%
  • Company raised full year 2024 SaaS guidance
Negative
  • Consolidated net loss of $96.1 million, including $83.1 million goodwill impairment
  • Marketing Services revenue decreased 20% to $92.8 million
  • Total consolidated revenue decreased 2% year-over-year

Insights

The Q3 2024 results show strong momentum in Thryv's SaaS transformation, with $87.1M in SaaS revenue growing 29% year-over-year. Key positives include reaching the "Rule of 40" milestone, improving Seasoned Net Dollar Retention to 101% and the strategic Keap acquisition expanding their product suite. However, the $83.1M goodwill impairment in Marketing Services and $96.1M net loss raise some concerns.

The company's guidance increase for SaaS revenue shows confidence in continued execution, while Marketing Services' planned decline continues as expected. The 72.2% SaaS gross margins demonstrate strong unit economics, though overall profitability needs improvement.

The acquisition of Keap marks a significant expansion of Thryv's SaaS capabilities, particularly in marketing automation and CRM. The 45% year-over-year growth in SaaS clients to 96,000 shows strong market adoption, while the 12% increase in paid centers per client validates their land-and-expand strategy. The $82M in ThryvPay volume, up 30%, indicates growing traction in payments processing.

The $307 monthly ARPU suggests room for expansion through upselling additional services, especially with the enhanced product suite from Keap integration.

Grows SaaS Revenue 29% in Q3 2024

Raises Full Year 2024 SaaS guidance

Seasoned NDR increases 900 bps year-over-year to 101%

Closes acquisition of Infusion Software, Inc., "Keap"

DALLAS--(BUSINESS WIRE)-- Thryv Holdings, Inc. (NASDAQ:THRY) (“Thryv” or the “Company”), the provider of Thryv®, the leading small business software platform, reported SaaS revenue growth of 29% year-over-year in the third quarter of 2024.

“We had a strong third quarter - delivering SaaS revenue growth of 29% year-over-year and record SaaS margins,” said Joe Walsh, Thryv Chairman and CEO. “We reported 45% year-over-year growth in SaaS clients as we are upgrading our marketing service clients to our SaaS platform and have continued to execute on our transformation strategy. In addition, we achieved a significant milestone that further validates our business model and reached the 'Rule of 40' this quarter.

“With our recent acquisition of Keap, Thryv will be offering an expanded, integrated set of marketing and sales solutions, and a strong global partner channel, to our 100,000-plus SaaS clients,” said Walsh.

“In the third quarter, we beat our SaaS Revenue and Adjusted EBITDA guidance and are raising our full year SaaS guidance,” stated Paul Rouse, Chief Financial Officer. “Our Seasoned NDR increased to 101%, as we continue to increase paid centers per client, which grew 12% this quarter, demonstrating the success of our land-and-expand strategy.”

Third Quarter 2024 Highlights:

  • Total SaaS revenue was $87.1 million, a 29% increase year-over-year
  • Total Marketing Services revenue was $92.8 million, a 20% decrease year-over-year
  • Consolidated total revenue was $179.9 million, a decrease of 2% year-over-year
  • Consolidated net loss was $96.1 million, or $(2.65) per diluted share; which includes a non-cash charge of $83.1 million, or $(2.29) per diluted share, related to a goodwill impairment for our Marketing Services segment; compared to net loss of $27.0 million, or $(0.78) per diluted share, for the third quarter of 2023
  • Consolidated Adjusted EBITDA was $19.6 million, representing an Adjusted EBITDA margin of 10.9%
  • Total SaaS Adjusted EBITDA was $10.3 million, representing an Adjusted EBITDA margin of 11.8%
  • Total Marketing Services Adjusted EBITDA was $9.3 million, representing an Adjusted EBITDA margin of 10.0%
  • Consolidated Gross Profit was $112.0 million
  • Consolidated Adjusted Gross Profit2 was $116.8 million
  • SaaS Gross Profit was $60.6 million
  • SaaS Adjusted Gross Profit was $62.9 million, representing an Adjusted Gross Profit Margin of 72.2%

SaaS Metrics

  • Total SaaS clients increased 45% year-over-year to 96 thousand for the third quarter of 2024
  • Seasoned Net Dollar Retention3 was 101% for the third quarter of 2024, an increase of 900 bps year-over-year
  • SaaS monthly Average Revenue per Unit (“ARPU”)4 was $307 for the third quarter of 2024
  • ThryvPay total payment volume was $82 million, an increase of 30% year-over-year

Outlook

Based on information available as of November 7, 2024, Thryv is issuing guidance5 for the fourth quarter of 2024 and full year 2024 as indicated below:

 

4th Quarter

 

Full Year

(in millions)

2024

 

2024

SaaS Revenue

$90.0 - $92.0

 

$329.5 - $331.5

SaaS Adjusted EBITDA

$9.5 - $10.5

 

$33.5 - $34.5

 

4th Quarter

 

Full Year

(in millions)

2024

 

2024

Marketing Services Revenue

$81.0 - $83.0

 

$479.0 - $481.0

Marketing Services Adjusted EBITDA

$16.0 - $19.0

 

$125.0 - $128.0

For the fourth quarter of 2024, the Company's recent acquisition of Keap is expected to contribute SaaS revenue in the range of $11.0 to $12.0 million, which relates to November and December and is not included in the guidance issued above. Keap's SaaS Adjusted EBITDA is expected to be de minimus for the fourth quarter of 2024 and is also not included in the guidance issued above.

Earnings Conference Call Information

Thryv will host a conference call on Thursday, November 7, 2024 at 8:30 a.m. (Eastern Time) to discuss the Company's third quarter 2024 results.

For analysts to register for this conference call, please use this link. After registering, a confirmation email will be sent, including dial-in details and a unique code for entry. We recommend registering a day in advance or at a minimum thirty minutes prior to the start of the call. To listen to the webcast, please use this link or visit Thryv's Investor Relations website at investor.thryv.com. A live webcast will also be available on the Investor Relations section of the Company's website at investor.thryv.com.

If you are unable to participate in the conference call, a replay will be available at this link.

Thryv Holdings, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive (Loss)

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(in thousands, except share and per share data)

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenue

$

179,852

 

 

$

183,822

 

 

$

637,560

 

 

$

680,798

 

Cost of services

 

67,871

 

 

 

80,178

 

 

 

223,350

 

 

 

262,261

 

Gross profit

 

111,981

 

 

 

103,644

 

 

 

414,210

 

 

 

418,537

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

66,484

 

 

 

74,755

 

 

 

201,984

 

 

 

226,781

 

General and administrative

 

50,972

 

 

 

48,267

 

 

 

155,229

 

 

 

149,642

 

Impairment charges

 

83,094

 

 

 

 

 

 

83,094

 

 

 

 

Total operating expenses

 

200,550

 

 

 

123,022

 

 

 

440,307

 

 

 

376,423

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(88,569

)

 

 

(19,378

)

 

 

(26,097

)

 

 

42,114

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(8,194

)

 

 

(15,131

)

 

 

(31,554

)

 

 

(47,911

)

Interest expense, related party

 

(3,320

)

 

 

 

 

 

(5,494

)

 

 

 

Other components of net periodic pension cost

 

(1,581

)

 

 

(1,902

)

 

 

(4,743

)

 

 

(3,888

)

Other income (expense)

 

218

 

 

 

(876

)

 

 

(7,571

)

 

 

(1,242

)

(Loss) before income tax benefit (expense)

 

(101,446

)

 

 

(37,287

)

 

 

(75,459

)

 

 

(10,927

)

Income tax benefit (expense)

 

5,375

 

 

 

10,241

 

 

 

(6,640

)

 

 

9,173

 

Net (loss)

$

(96,071

)

 

$

(27,046

)

 

$

(82,099

)

 

$

(1,754

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

Foreign currency translation adjustment, net of tax

 

1,330

 

 

 

(1,842

)

 

 

1,132

 

 

 

(4,332

)

Comprehensive (loss)

$

(94,741

)

 

$

(28,888

)

 

$

(80,967

)

 

$

(6,086

)

 

 

 

 

 

 

 

 

Net (loss) per common share:

 

 

 

 

 

 

 

Basic

$

(2.65

)

 

$

(0.78

)

 

$

(2.28

)

 

$

(0.05

)

Diluted

$

(2.65

)

 

$

(0.78

)

 

$

(2.28

)

 

$

(0.05

)

 

 

 

 

 

 

 

 

Weighted-average shares used in computing basic and diluted net (loss) per common share:

 

 

 

 

 

 

 

Basic

 

36,308,992

 

 

 

34,848,899

 

 

 

35,983,826

 

 

 

34,619,794

 

Diluted

 

36,308,992

 

 

 

34,848,899

 

 

 

35,983,826

 

 

 

34,619,794

 

Thryv Holdings, Inc. and Subsidiaries
Consolidated Balance Sheets

(in thousands, except share data)

September 30, 2024

 

December 31, 2023

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

12,453

 

 

$

18,216

 

Accounts receivable, net of allowance of $18,890 in 2024 and $14,926 in 2023

 

176,364

 

 

 

205,503

 

Contract assets, net of allowance of $33 in 2024 and $35 in 2023

 

9,068

 

 

 

2,909

 

Taxes receivable

 

2,706

 

 

 

3,085

 

Prepaid expenses

 

18,383

 

 

 

17,771

 

Deferred costs

 

10,184

 

 

 

16,722

 

Other current assets

 

1,780

 

 

 

2,662

 

Total current assets

 

230,938

 

 

 

266,868

 

Fixed assets and capitalized software, net

 

37,142

 

 

 

38,599

 

Goodwill

 

218,884

 

 

 

302,400

 

Intangible assets, net

 

3,453

 

 

 

18,788

 

Deferred tax assets

 

139,769

 

 

 

128,051

 

Other assets

 

24,567

 

 

 

28,464

 

Total assets

$

654,753

 

 

$

783,170

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Current liabilities

 

 

 

Accounts payable

$

6,946

 

 

$

10,348

 

Accrued liabilities

 

98,439

 

 

 

105,903

 

Current portion of unrecognized tax benefits

 

25,623

 

 

 

23,979

 

Contract liabilities

 

32,534

 

 

 

44,558

 

Current portion of Term Loan

 

35,783

 

 

 

70,000

 

Current portion of Term Loan, related party

 

16,717

 

 

 

 

Other current liabilities

 

5,906

 

 

 

8,402

 

Total current liabilities

 

221,948

 

 

 

263,190

 

Term Loan, net

 

157,794

 

 

 

230,052

 

Term Loan, net, related party

 

75,610

 

 

 

 

ABL Facility

 

21,900

 

 

 

48,845

 

Pension obligations, net

 

73,723

 

 

 

69,388

 

Other liabilities

 

9,246

 

 

 

18,995

 

Total long-term liabilities

 

338,273

 

 

 

367,280

 

Commitments and contingencies

 

 

 

Stockholders' equity

 

 

 

Common stock - $0.01 par value, 250,000,000 shares authorized; 63,840,032 shares issued and 36,322,417 shares outstanding at September 30, 2024; and 62,660,783 shares issued and 35,302,746 shares outstanding at December 31, 2023

 

638

 

 

 

627

 

Additional paid-in capital

 

1,177,078

 

 

 

1,151,259

 

Treasury stock - 27,517,615 shares at September 30, 2024 and 27,358,037 shares at December 31, 2023

 

(488,824

)

 

 

(485,793

)

Accumulated other comprehensive loss

 

(14,059

)

 

 

(15,191

)

Accumulated deficit

 

(580,301

)

 

 

(498,202

)

Total stockholders' equity

 

94,532

 

 

 

152,700

 

Total liabilities and stockholders' equity

$

654,753

 

 

$

783,170

 

Thryv Holdings, Inc. and Subsidiaries
Consolidated Statements of Cash Flows

 

Nine Months Ended September 30,

(in thousands)

 

2024

 

 

 

2023

 

Cash Flows from Operating Activities

 

 

 

Net (loss)

$

(82,099

)

 

$

(1,754

)

Adjustments to reconcile net (loss) to net cash provided by operating activities:

 

 

 

Depreciation and amortization

 

41,144

 

 

 

46,940

 

Amortization of deferred commissions

 

14,251

 

 

 

10,304

 

Amortization of debt issuance costs

 

3,151

 

 

 

4,080

 

Deferred income taxes

 

(11,823

)

 

 

808

 

Provision for credit losses and service credits

 

16,496

 

 

 

15,594

 

Stock-based compensation expense

 

17,653

 

 

 

16,653

 

Other components of net periodic pension cost

 

4,743

 

 

 

3,888

 

Impairment charges

 

83,094

 

 

 

 

Loss on foreign currency exchange rates

 

933

 

 

 

164

 

Non-cash loss from the remeasurement of the indemnification asset

 

 

 

 

10,734

 

Loss on early extinguishment of debt

 

6,638

 

 

 

 

Other

 

(3,167

)

 

 

 

Changes in working capital items, excluding acquisitions:

 

 

 

Accounts receivable

 

18,161

 

 

 

59,238

 

Contract assets

 

(6,160

)

 

 

1,111

 

Prepaid expenses and other assets

 

(7,079

)

 

 

23,489

 

Accounts payable and accrued liabilities

 

(14,108

)

 

 

(63,469

)

Other liabilities

 

(18,188

)

 

 

(24,132

)

Net cash provided by operating activities

 

63,640

 

 

 

103,648

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

Additions to fixed assets and capitalized software

 

(24,730

)

 

 

(22,920

)

Acquisition of a business, net of cash acquired

 

 

 

 

(8,897

)

Other

 

 

 

 

(215

)

Net cash used in investing activities

 

(24,730

)

 

 

(32,032

)

 

 

 

 

Cash Flows from Financing Activities

 

 

 

Proceeds from Term Loan

 

234,256

 

 

 

 

Proceeds from Term Loan, related party

 

109,444

 

 

 

 

Payments of Term Loan

 

(345,151

)

 

 

(95,000

)

Payments of Term Loan, related party

 

(16,717

)

 

 

 

Proceeds from ABL Facility

 

247,579

 

 

 

697,234

 

Payments of ABL Facility

 

(274,524

)

 

 

(694,395

)

Debt issuance costs

 

(5,480

)

 

 

 

Purchase of treasury stock

 

(499

)

 

 

 

Proceeds from exercises of stock warrants

 

 

 

 

15,899

 

Other

 

5,646

 

 

 

4,124

 

Net cash used in financing activities

 

(45,446

)

 

 

(72,138

)

 

 

 

 

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

(120

)

 

 

(707

)

(Decrease) in cash, cash equivalents and restricted cash

 

(6,656

)

 

 

(1,229

)

Cash, cash equivalents and restricted cash, beginning of period

 

20,530

 

 

 

18,180

 

Cash, cash equivalents and restricted cash, end of period

$

13,874

 

 

$

16,951

 

 

 

 

 

Supplemental Information

 

 

 

Cash paid for interest

$

35,299

 

 

$

44,029

 

Cash paid for income taxes, net

$

14,960

 

 

$

7,605

 

 

 

 

 

Non-cash investing and financing activities

 

 

 

Repurchase of Treasury stock as a result of the settlement of the indemnification asset

$

 

 

$

15,760

 

Segment Information

During first quarter of 2024, the Company changed the internal reporting provided to the chief operating decision maker (“CODM”). As a result, the Company reevaluated its segment reporting and determined that Thryv U.S. Marketing Services and Thryv International Marketing Services should be reflected as a single reportable segment, and that Thryv U.S. SaaS and Thryv International SaaS should be reflected as a single reportable segment. As such, beginning on January 1, 2024, the results of our Marketing Services and SaaS businesses are presented as two reportable segments. Comparative prior periods have been recast to reflect the current presentation.

The following tables summarize the operating results of the Company's reportable segments:

 

Three Months Ended September 30,

 

Change

(in thousands)

 

2024

 

 

2023

 

 

Amount

 

%

Revenue

 

 

 

 

 

 

 

Marketing Services

$

92,797

 

$

116,462

 

 

$

(23,665

)

 

(20.3

)%

SaaS

 

87,055

 

 

67,360

 

 

 

19,695

 

 

29.2

%

Total Revenue

$

179,852

 

$

183,822

 

 

$

(3,970

)

 

(2.2

)%

 

 

 

 

 

 

 

 

Segment Gross Profit

 

 

 

 

 

 

 

Marketing Services

$

51,374

 

$

60,776

 

 

$

(9,402

)

 

(15.5

)%

SaaS

 

60,607

 

 

42,868

 

 

 

17,739

 

 

41.4

%

Consolidated Segment Gross Profit

$

111,981

 

$

103,644

 

 

$

8,337

 

 

8.0

%

 

 

 

 

 

 

 

 

Segment EBITDA

 

 

 

 

 

 

 

Marketing Services

$

9,309

 

$

7,835

 

 

$

1,474

 

 

18.8

%

SaaS

 

10,314

 

 

(504

)

 

 

10,818

 

 

NM

 

Consolidated Adjusted EBITDA

$

19,623

 

$

7,331

 

 

$

12,292

 

 

167.7

%

 

Nine Months Ended September 30,

 

Change

(in thousands)

 

2024

 

 

2023

 

Amount

 

%

Revenue

 

 

 

 

 

 

 

Marketing Services

$

398,389

 

$

491,051

 

$

(92,662

)

 

(18.9

)%

SaaS

 

239,171

 

 

189,747

 

 

49,424

 

 

26.0

%

Total Revenue

$

637,560

 

$

680,798

 

$

(43,238

)

 

(6.4

)%

 

 

 

 

 

 

 

 

Segment Gross Profit

 

 

 

 

 

 

 

Marketing Services

$

252,219

 

$

299,305

 

$

(47,086

)

 

(15.7

)%

SaaS

 

161,991

 

 

119,232

 

 

42,759

 

 

35.9

%

Consolidated Segment Gross Profit

$

414,210

 

$

418,537

 

$

(4,327

)

 

(1.0

)%

 

 

 

 

 

 

 

 

Segment EBITDA

 

 

 

 

 

 

 

Marketing Services

$

109,137

 

$

129,717

 

$

(20,580

)

 

(15.9

)%

SaaS

 

23,914

 

 

5,522

 

 

18,392

 

 

NM

 

Consolidated Adjusted EBITDA

$

133,051

 

$

135,239

 

$

(2,188

)

 

(1.6

)%

Non-GAAP Measures

Our results included in this press release include Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Gross Profit, which are not presented in accordance with U.S. generally accepted accounting principles (“GAAP”). These non-GAAP measures are presented for supplemental informational purposes only and are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. Please refer to the supplemental information presented in the tables below for a reconciliation of Adjusted EBITDA to Net income (loss) and Adjusted Gross Profit to Gross profit. Both Net income (loss) and Gross profit are the most comparable GAAP financial measure to Adjusted EBITDA and Adjusted Gross Profit, respectively. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenue.

We believe that these non-GAAP financial measures provide useful information about our financial performance, enhance the overall understanding of our past performance and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We believe that these measures provide additional tools for investors to use in comparing our core financial performance over multiple periods with other companies in our industry. However, it is important to note that the particular items we exclude from, or include in, our non-GAAP financial measures may differ from the items excluded from, or included in, similar non-GAAP financial measures used by other companies in the same industry.

The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net (loss):

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

(in thousands)

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Reconciliation of Adjusted EBITDA

 

 

 

 

 

 

 

Net (loss)

$

(96,071

)

 

$

(27,046

)

 

$

(82,099

)

 

$

(1,754

)

Interest expense

 

11,514

 

 

 

15,131

 

 

 

37,048

 

 

 

47,911

 

Depreciation and amortization expense

 

12,519

 

 

 

15,842

 

 

 

41,144

 

 

 

46,940

 

Stock-based compensation expense (1)

 

6,011

 

 

 

5,462

 

 

 

17,653

 

 

 

16,653

 

Restructuring and integration expenses (2)

 

4,861

 

 

 

3,584

 

 

 

17,679

 

 

 

12,845

 

Income tax (benefit) expense

 

(5,375

)

 

 

(10,241

)

 

 

6,640

 

 

 

(9,173

)

Transaction costs (3)

 

1,706

 

 

 

 

 

 

1,706

 

 

 

373

 

Other components of net periodic pension cost (4)

 

1,581

 

 

 

1,902

 

 

 

4,743

 

 

 

3,888

 

Loss on early extinguishment of debt (5)

 

 

 

 

 

 

 

6,638

 

 

 

 

Non-cash loss from remeasurement of indemnification asset (6)

 

 

 

 

 

 

 

 

 

 

10,734

 

Impairment charges

 

83,094

 

 

 

 

 

 

83,094

 

 

 

 

Other (7)

 

(217

)

 

 

2,697

 

 

 

(1,195

)

 

 

6,822

 

Adjusted EBITDA

$

19,623

 

 

$

7,331

 

 

$

133,051

 

 

$

135,239

 

(1)

 

We record stock-based compensation expense related to the amortization of grant date fair value of the Company’s stock-based compensation awards.

(2)

 

For the three and nine months ended September 30, 2024 and 2023, expenses relate to periodic efforts to enhance efficiencies and reduce costs, and include severance benefits, and costs associated with abandoned facilities and system consolidation.

(3)

 

Expenses related to the Keap acquisition during the three and nine months ended September 30, 2024, and the Yellow acquisition during the nine months ended September 30, 2023.

(4)

 

Other components of net periodic pension cost is from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs. The most significant component of Other components of net periodic pension cost relates to periodic mark-to-market pension remeasurement.

(5)

 

In connection with the debt refinancing completed on May 1, 2024, we recorded a Loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs on our prior Term Loan and prior ABL Facility.

(6)

 

In connection with the YP acquisition, the seller indemnified us for future potential losses associated with certain federal and state tax positions taken in tax returns filed by the seller prior to the acquisition date.

(7)

 

Other primarily represents foreign exchange-related expense (income).

The following tables set forth reconciliations of Adjusted Gross Profit and Adjusted Gross Margin, to their most directly comparable GAAP measures, Gross profit and Gross margin:

 

Three Months Ended September 30, 2024

(in thousands)

Marketing Services

 

SaaS

 

Total

Reconciliation of Adjusted Gross Profit

 

 

 

 

 

Gross profit

$

51,374

 

 

$

60,607

 

 

$

111,981

 

Plus:

 

 

 

 

 

Depreciation and amortization expense

 

2,508

 

 

 

2,189

 

 

 

4,697

 

Stock-based compensation expense

 

69

 

 

 

92

 

 

 

161

 

Adjusted Gross Profit

$

53,951

 

 

$

62,888

 

 

$

116,839

 

Gross Margin

 

55.4

%

 

 

69.6

%

 

 

62.3

%

Adjusted Gross Margin

 

58.1

%

 

 

72.2

%

 

 

65.0

%

 

Three Months Ended September 30, 2023

(in thousands)

Marketing Services

 

SaaS

 

Total

Reconciliation of Adjusted Gross Profit

 

 

 

 

 

Gross profit

$

60,776

 

 

$

42,868

 

 

$

103,644

 

Plus:

 

 

 

 

 

Depreciation and amortization expense

 

4,885

 

 

 

1,901

 

 

 

6,786

 

Stock-based compensation expense

 

103

 

 

 

71

 

 

 

174

 

Adjusted Gross Profit

$

65,764

 

 

$

44,840

 

 

$

110,604

 

Gross Margin

 

52.2

%

 

 

63.6

%

 

 

56.4

%

Adjusted Gross Margin

 

56.5

%

 

 

66.6

%

 

 

60.2

%

 

Nine Months Ended September 30, 2024

(in thousands)

Marketing Services

 

SaaS

 

Total

Reconciliation of Adjusted Gross Profit

 

 

 

 

 

Gross profit

$

252,219

 

 

$

161,991

 

 

$

414,210

 

Plus:

 

 

 

 

 

Depreciation and amortization expense

 

10,569

 

 

 

5,770

 

 

 

16,339

 

Stock-based compensation expense

 

280

 

 

 

228

 

 

 

508

 

Adjusted Gross Profit

$

263,068

 

 

$

167,989

 

 

$

431,057

 

Gross Margin

 

63.3

%

 

 

67.7

%

 

 

65.0

%

Adjusted Gross Margin

 

66.0

%

 

 

70.2

%

 

 

67.6

%

 

Nine Months Ended September 30, 2023

(in thousands)

Marketing Services

 

SaaS

 

Total

Reconciliation of Adjusted Gross Profit

 

 

 

 

 

Gross profit

$

299,305

 

 

$

119,232

 

 

$

418,537

 

Plus:

 

 

 

 

 

Depreciation and amortization expense

 

16,790

 

 

 

4,603

 

 

 

21,393

 

Stock-based compensation expense

 

325

 

 

 

171

 

 

 

496

 

Adjusted Gross Profit

$

316,420

 

 

$

124,006

 

 

$

440,426

 

Gross Margin

 

61.0

%

 

 

62.8

%

 

 

61.5

%

Adjusted Gross Margin

 

64.4

%

 

 

65.4

%

 

 

64.7

%

Supplemental Financial Information

The following supplemental financial information provides Revenue, Adjusted EBITDA and Adjusted EBITDA Margin by (i) Marketing Services businesses and (ii) SaaS businesses. Total SaaS Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. Total Marketing Services Adjusted EBITDA and Adjusted EBITDA margin are also non-GAAP financial measures. These non-GAAP financial measures are presented for supplemental informational purposes only and are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. Please refer to the supplemental information presented in the tables below for a reconciliation of these non-GAAP financial measures to the corresponding segment financial measures presented in accordance with GAAP.

We believe that these non-GAAP financial measures provide useful information about our global SaaS and Marketing Services financial performance, enhance the overall understanding of our global SaaS and Marketing Services past financial performance and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We believe that these measures provide additional tools for investors to use in comparing our core financial performance over multiple periods.

 

Three Months Ended September 30, 2024

(in thousands)

Marketing Services

 

SaaS

 

Total

Revenue

$

92,797

 

 

$

87,055

 

 

$

179,852

 

Net (Loss)

 

 

 

 

 

(96,071

)

Net (Loss) Margin

 

 

 

 

 

(53.4

)%

Adjusted EBITDA

 

9,309

 

 

 

10,314

 

 

 

19,623

 

Adjusted EBITDA Margin

 

10.0

%

 

 

11.8

%

 

 

10.9

%

 

Three Months Ended September 30, 2023

(in thousands)

Marketing Services

 

SaaS

 

Total

Revenue

$

116,462

 

 

$

67,360

 

 

$

183,822

 

Net (Loss)

 

 

 

 

 

(27,046

)

Net (Loss) Margin

 

 

 

 

 

(14.7

)%

Adjusted EBITDA

 

7,835

 

 

 

(504

)

 

 

7,331

 

Adjusted EBITDA Margin

 

6.7

%

 

 

(0.7

)%

 

 

4.0

%

 

Nine Months Ended September 30, 2024

(in thousands)

Marketing Services

 

SaaS

 

Total

Revenue

$

398,389

 

 

$

239,171

 

 

$

637,560

 

Net (Loss)

 

 

 

 

 

(82,099

)

Net (Loss) Margin

 

 

 

 

 

(12.9

)%

Adjusted EBITDA

 

109,137

 

 

 

23,914

 

 

 

133,051

 

Adjusted EBITDA Margin

 

27.4

%

 

 

10.0

%

 

 

20.9

%

 

Nine Months Ended September 30, 2023

(in thousands)

Marketing Services

 

SaaS

 

Total

Revenue

$

491,051

 

 

$

189,747

 

 

$

680,798

 

Net (Loss)

 

 

 

 

 

(1,754

)

Net (Loss) Margin

 

 

 

 

 

(0.3

)%

Adjusted EBITDA

 

129,717

 

 

 

5,522

 

 

 

135,239

 

Adjusted EBITDA Margin

 

26.4

%

 

 

2.9

%

 

 

19.9

%

Forward-Looking Statements

Certain statements contained herein are not historical facts, constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. Statements that include the words “may”, “will”, “could”, “should”, “would”, “believe”, “anticipate”, “forecast”, “estimate”, “expect”, “preliminary”, “intend”, “plan”, “target”, “project”, “outlook”, “future”, “forward”, “guidance” and similar statements of a future or forward-looking nature identify forward-looking statements. These statements are not guarantees of future performance. These forward-looking statements are based on our current expectations and beliefs concerning future developments and their potential effect on us. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. Accordingly, there are or will be important factors that could cause our actual results to differ materially from those indicated in these statements. We believe that these factors include, but are not limited to, the risks related to the following: the Company’s ability to maintain adequate liquidity to fund operations; the Company’s future operating and financial performance; the Company’s ability to consummate acquisitions, or, if consummated, to successfully integrate acquired businesses into the Company’s operations, the Company’s ability to recognize the benefits of acquisitions, or the failure of an acquired company to achieve its plans and objectives; limitations on our operating and strategic flexibility and the ability to operate our business, finance our capital needs or expand business strategies under the terms of our credit facilities; our ability to retain existing business and obtain and retain new business; general economic or business conditions affecting the markets we serve; declining use of print yellow page directories by consumers; our ability to collect trade receivables from clients to whom we extend credit; credit risk associated with our reliance on small and medium sized businesses as clients; our ability to attract and retain key managers; increased competition in our markets; our ability to obtain future financing due to changes in the lending markets or our financial position; our ability to maintain agreements with major Internet search and local media companies; reduced advertising spending and increased contract cancellations by our clients, which causes reduced revenue; and our ability to anticipate or respond effectively to changes in technology and consumer preferences as well as the risks and uncertainties set forth in the Company's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by such cautionary statements.

If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. For these reasons, we caution you against relying on forward-looking statements. All forward-looking statements included in this press release are expressly qualified in their entirety by the foregoing cautionary statements. These forward-looking statements speak only as of the date hereof and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

About Thryv

Thryv Holdings, Inc. (NASDAQ:THRY) is the provider of the leading do-it-all small business software platform that empowers small businesses to modernize how they work. It offers small business owners everything they need to communicate effectively, manage their day-to-day operations, and grow — all in one place — giving up to 20 hours back in their week. Thryv's customizable platform features three centers: Thryv Command Center, a freemium central communications hub, Business CenterTM and Marketing CenterTM. Approximately 300,000 businesses globally use Thryv to connect with local customers and take care of everything they do, start to finish. For more information, visit thryv.com.

1 Rule of 40 is defined as year-over-year revenue growth plus Adj. EBITDA Margin.

2 Defined as Gross profit adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense.

3 Seasoned Net Dollar Retention is defined as net dollar retention excluding clients acquired over the previous 12 months.

4 Defined as total client billings for a particular month divided by the number of clients that have one or more revenue-generating solutions in that same month.

5 These statements are forward-looking and actual results may materially differ. Refer to the “Forward-Looking Statements” section below for information on the factors that could cause our actual results to materially differ from these forward-looking statements.

Media Contact:

Julie Murphy

Thryv, Inc.

617.967.5426

julie.murphy@thryv.com

Investor Contact:

Cameron Lessard

Thryv, Inc.

214.773.7022

cameron.lessard@thryv.com

Source: Thryv

FAQ

What was Thryv's (THRY) SaaS revenue growth in Q3 2024?

Thryv's SaaS revenue grew 29% year-over-year to $87.1 million in Q3 2024.

How much was Thryv's (THRY) net loss in Q3 2024?

Thryv reported a net loss of $96.1 million in Q3 2024, which included an $83.1 million non-cash goodwill impairment charge.

What was Thryv's (THRY) total SaaS client count in Q3 2024?

Thryv's total SaaS clients increased 45% year-over-year to 96,000 in Q3 2024.

What was Thryv's (THRY) Seasoned Net Dollar Retention in Q3 2024?

Thryv's Seasoned Net Dollar Retention was 101% in Q3 2024, an increase of 900 basis points year-over-year.

Thryv Holdings, Inc.

NASDAQ:THRY

THRY Rankings

THRY Latest News

THRY Stock Data

622.89M
42.02M
6.72%
99.21%
6.79%
Internet Content & Information
Services-advertising
Link
United States of America
D/FW AIRPORT