Biggest changeWe believe that the year-over-year comparison of results more appropriately reflects the overall performance of the business. 55 Table of Contents Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2023 2023 2023 2023 2022 2022 2022 2022 (In Thousands) Revenue $ 172,231 $ 143,974 $ 133,744 $ 122,594 $ 133,636 $ 112,254 $ 109,805 $ 96,723 Cost of revenue (exclusive of depreciation and amortization shown separately below) 30,022 26,466 26,191 23,952 22,830 19,323 18,836 16,877 Product development 32,565 32,315 31,941 28,555 26,376 23,932 23,222 21,588 Sales, marketing and customer support 35,733 32,971 31,537 25,712 28,881 27,118 24,733 26,684 General and administrative 24,748 23,280 19,755 20,188 18,067 19,395 21,529 19,675 Depreciation and amortization 11,520 10,706 9,676 8,983 8,882 8,089 8,317 9,040 Income from operations 37,643 18,236 14,644 15,204 28,600 14,397 13,168 2,859 Interest expense 275 288 247 256 224 226 223 232 Other (income) expense, net (4,373) (1,633) (2,476) (2,734) (1,671) 231 145 46 Income before income taxes 41,741 19,581 16,873 17,682 30,047 13,940 12,800 2,581 Income tax expense (benefit) 8,636 6,234 4,034 5,507 11,979 3,609 2,510 (1,998) Net income $ 33,105 $ 13,347 $ 12,839 $ 12,175 $ 18,068 $ 10,331 $ 10,290 $ 4,579 The following table sets forth our unaudited consolidated results of operations for the specified periods as a percentage of revenue: Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2023 2023 2023 2023 2022 2022 2022 2022 (as % of Revenue) Revenue 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 17 18 20 20 17 17 17 17 Product development 19 22 24 23 20 21 21 22 Sales, marketing and customer support 21 23 24 21 22 24 23 28 General and administrative 14 16 15 16 14 17 20 20 Depreciation and amortization 7 7 7 7 7 7 8 9 Income from operations 22 13 11 12 21 13 12 3 Interest expense — — — — — — — — Other (income) expense, net (3) (1) (2) (2) (1) — — — Income before income taxes 24 14 13 14 22 12 12 3 Income tax expense (benefit) 5 4 3 4 9 3 2 (2) Net income 19 % 9 % 10 % 10 % 14 % 9 % 9 % 5 % Note: Percentages may not sum due to rounding. 56 Table of Contents The following table presents a reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to the most directly comparable financial measure prepared in accordance with GAAP. Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2023 2023 2023 2023 2022 2022 2022 2022 (In Thousands) Net income $ 33,105 $ 13,347 $ 12,839 $ 12,175 $ 18,068 $ 10,331 $ 10,290 $ 4,579 Net income margin 19% 9% 10% 10% 14% 9% 9% 5% Depreciation and amortization 11,520 10,706 9,676 8,983 8,882 8,089 8,317 9,040 Stock-based compensation 16,473 15,791 15,167 11,813 11,083 10,971 9,259 10,994 Interest expense 275 288 247 256 224 226 223 232 Income tax expense (benefit) 8,636 6,234 4,034 5,507 11,979 3,609 2,510 (1,998) M&A and restructuring (recoveries) costs (359) 921 700 — 5 39 527 653 Offering, IPO readiness and secondary offering costs 315 286 122 187 566 726 — — Other (recoveries) costs (164) (267) (266) (267) (245) (228) 2,690 1,197 Other (income) expense (4,373) (1,633) (2,476) (2,734) (1,671) 231 145 46 Adjusted EBITDA $ 65,428 $ 45,673 $ 40,043 $ 35,920 $ 48,891 $ 33,994 $ 33,961 $ 24,743 Adjusted EBITDA margin 38% 32% 30% 29% 37% 30% 31% 26% Liquidity and Capital Resources The Company’s operations are financed primarily through cash generated from operations.
Biggest changeWe believe that the year-over-year comparison of results more appropriately reflects the overall performance of the business. Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2024 2024 2024 2024 2023 2023 2023 2023 (In Thousands) Revenue $ 190,621 $ 169,556 $ 155,890 $ 140,782 $ 172,231 $ 143,974 $ 133,744 $ 122,594 Cost of revenue (exclusive of depreciation and amortization shown separately below) 34,316 29,479 26,102 26,618 30,022 26,466 26,191 23,952 Product development 37,540 39,306 39,806 36,394 32,565 32,315 31,941 28,555 Sales, marketing and customer support 44,246 40,525 44,863 37,872 35,733 32,971 31,537 25,712 General and administrative 23,967 23,039 23,066 22,075 24,748 23,280 19,755 20,188 Depreciation and amortization 11,800 11,483 11,004 10,928 11,520 10,706 9,676 8,983 Income from operations 38,752 25,724 11,049 6,895 37,643 18,236 14,644 15,204 Interest expense 300 353 233 232 275 288 247 256 Other expense (income), net 1,073 (4,225) (2,064) (2,272) (4,373) (1,633) (2,476) (2,734) Income before income taxes 37,379 29,596 12,880 8,935 41,741 19,581 16,873 17,682 Income tax expense 13,979 11,395 5,406 1,779 8,636 6,234 4,034 5,507 Net income $ 23,400 $ 18,201 $ 7,474 $ 7,156 $ 33,105 $ 13,347 $ 12,839 $ 12,175 57 Table of Contents The following table sets forth our unaudited consolidated results of operations for the specified periods as a percentage of revenue: Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2024 2024 2024 2024 2023 2023 2023 2023 (as % of Revenue) Revenue 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 18 17 17 19 17 18 20 20 Product development 20 23 26 26 19 22 24 23 Sales, marketing and customer support 23 24 29 27 21 23 24 21 General and administrative 13 14 15 16 14 16 15 16 Depreciation and amortization 6 7 7 8 7 7 7 7 Income from operations 20 15 7 5 22 13 11 12 Interest expense — — — — — — — — Other expense (income), net 1 (2) (1) (2) (3) (1) (2) (2) Income before income taxes 20 17 8 6 24 14 13 14 Income tax expense 7 7 3 1 5 4 3 4 Net income 12 % 11 % 5 % 5 % 19 % 9 % 10 % 10 % Note: Percentages may not sum due to rounding.