Biggest changeWe expect to be in compliance with all debt covenants pursuant to the 2024 Amended Term Loan by the end of the fiscal quarter ended March 31, 2024. 82 Table of Contents Contractual Obligations and Commitments The following table summarizes our contractual obligations and commitments as of December 31, 2023: Payments due by period (in thousands) Less than 1 year 1-3 years More than 3 years Total Principal payments on debt $ 22,671 $ — $ — $ 22,671 Interest payments on debt $ 1,677 $ — $ — $ 1,677 Finance lease commitments $ 153 $ 255 $ — $ 408 Operating lease commitments $ 838 $ 3,130 $ 5,562 $ 9,530 Total $ 25,339 $ 3,385 $ 5,562 $ 34,286 Indemnification Agreements In the ordinary course of business, we enter into agreements of varying scope and terms whereby we agree to indemnify customers, issuing banks, card networks, vendors and other parties with respect to certain matters, including, but not limited to, losses arising out of the breach of such agreements, services to be provided by us or from intellectual property infringement claims made by third parties.
Biggest changeAdjusted EBITDA and Adjusted EBITDA Margin Year ended December 31, 2024 2023 (in thousands, except percentages) Net loss $ (10,055) $ (41,456) Net loss margin (7) % (28) % Add: Provision for income taxes 7,663 2,980 Interest and other expenses, net 1,572 5,327 Depreciation and amortization 6,655 5,111 Stock-based compensation expense 33,537 41,212 Adjusted EBITDA $ 39,372 $ 13,174 Adjusted EBITDA margin 28 % 9 % 87 Table of Contents Non-GAAP net income and non-GAAP net income margin Year ended December 31, 2024 2023 (in thousands, except percentages) Net loss $ (10,055) $ (41,456) Net loss margin (7) % (28) % Add: Stock-based compensation expense 33,537 41,212 Non-GAAP net income (loss) $ 23,482 $ (244) Non-GAAP net income (loss) margin 17 % — % Adjusted Operating Cash Flow and Free Cash Flow Year ended December 31, 2024 2023 (in thousands, except percentages) Net cash provided by operating activities $ 23,877 $ 1,559 Operating cash flow margin 17 % 1 % (Increase) decrease in changes in assets and liabilities: Settlement assets, net 2,469 6,398 Settlement liabilities 5,145 (108) Adjusted operating cash flow 31,491 7,849 Less: Purchase of property and equipment — (1,384) Software development costs (7,628) (5,910) Free cash flow $ 23,863 $ 555 Free cash flow margin 17 % — % 88 Table of Contents Contractual Obligations and Commitments The following table summarizes our contractual obligations and commitments as of December 31, 2024: Payments due by period (in thousands) Less than 1 year 1-3 years More than 3 years Total Finance lease commitments $ 153 $ 102 $ — $ 255 Operating lease commitments 1,079 3,114 4,499 8,692 Total $ 1,232 $ 3,216 $ 4,499 $ 8,947 Indemnification Agreements In the ordinary course of business, we enter into agreements of varying scope and terms whereby we agree to indemnify customers, issuing banks, card networks, vendors and other parties with respect to certain matters, including, but not limited to, losses arising out of the breach of such agreements, services to be provided by us or from intellectual property infringement claims made by third parties.
Additionally, other potential challenging macroeconomic conditions, and the resulting impact on business continuity and travel, could negatively impact our business. 70 Table of Contents Components of Results of Operations Revenue We generate revenue from subscription fees based on the usage of our cloud-based expense management software platform under arrangements paid monthly in arrears that are either (i) month-to-month and can be terminated by either party without penalty at any time or (ii) annual arrangements based on a minimum number of monthly members.
Additionally, other potential challenging macroeconomic conditions, and the resulting impact on business continuity and travel, could negatively impact our business. 74 Table of Contents Components of Results of Operations Revenue We generate revenue from subscription fees based on the usage of our cloud-based expense management software platform under arrangements paid monthly in arrears that are either (i) month-to-month and can be terminated by either party without penalty at any time or (ii) annual arrangements based on a minimum number of monthly members.
We monetize transactions from the Expensify Card by receiving a percentage of the interchange for all spend on the card. As we expand our platform, we intend to increase the number of integrations and to more actively promote the Expensify Card with complementary use cases beyond expense management to both new and existing customers to drive increased adoption.
We monetize transactions from the Expensify Card by receiving a percentage of the interchange for all spend on the card. As we expand our platform, we continue to increase the number of integrations and to more actively promote the Expensify Card with complementary use cases beyond expense management to both new and existing customers to drive increased adoption.
The Company may repurchase shares from time to time through open market purchases, in privately negotiated transactions or by other means, including the use of trading plans intended to qualify under Rule 10b5-1 of the Exchange Act, in accordance with applicable securities laws and other restrictions.
We may repurchase shares from time to time through open market purchases, in privately negotiated transactions or by other means, including the use of trading plans intended to qualify under Rule 10b5-1 of the Exchange Act, in accordance with applicable securities laws and other restrictions.
In addition to personnel-related expenses, general and administrative expenses consist of rent, utilities, depreciation on property and equipment, amortization of operating lease right-of-use assets, information technology and external professional services, including finance and accounting, audit, tax, legal and compliance, and human resources.
In addition to personnel-related expenses, general and administrative expenses consist of business insurance, rent, utilities, depreciation on property and equipment, amortization of operating lease right-of-use assets, information technology and external professional services, including finance and accounting, audit, tax, legal and compliance, and human resources.
We calculate our net seat retention rate as of the end of a period by using (a) the number of paid member seats from companies who have ever had five or more paid members paying for a subscription during the period ending one year prior as the denominator and (b) the number of paid member seats at those same companies during the more recent period as the numerator.
We calculate our net seat retention rate as of the end of a period by using (a) the number of paid member seats from companies who have 73 Table of Contents ever had five or more paid members paying for a subscription during the period ending one year prior as the denominator and (b) the number of paid member seats at those same companies during the more recent period as the numerator.
It also includes the results of operations of our Fifth & Harvey, LLC subsidiary, which holds title to and manages operations of the operating lease for lots in Portland, Oregon that are currently used to host multiple portable food vendors open to the general public, realized gains 72 Table of Contents and losses on foreign currency transactions and foreign currency remeasurement.
It also includes the results of operations of our Fifth & Harvey, LLC subsidiary, which holds title to and manages operations of the operating lease for lots in Portland, Oregon that are currently used to host multiple portable food vendors open to the general public, realized gains and losses on foreign currency transactions and foreign currency remeasurement.
The effective income tax rate differs from the statutory rate in 2023 primarily due to nondeductible stock-based compensation, the change in the valuation allowance, and the compensation limitations imposed by Internal Revenue Code ("IRC") Section 162(m).
The effective income tax rate differs from the statutory rate in 2024 primarily due to nondeductible stock-based compensation, the compensation limitations imposed by Internal Revenue Code ("IRC") Section 162(m), and the change in the valuation allowance.
We follow the asset and liability method of accounting for income taxes, whereby we recognize deferred income taxes for the tax consequences of temporary differences between the financial statement carrying amounts and the tax 76 Table of Contents basis of the assets and liabilities.
We follow the asset and liability method of accounting for income taxes, whereby we recognize deferred income taxes for the tax consequences of temporary differences between the financial statement carrying amounts and the tax 80 Table of Contents basis of the assets and liabilities.
EMPLOYEE AND EMPLOYEE-RELATED EXPENSES Allocating our employee and employee-related expenses, which consist of contractor costs, employee salary and wages, stock-based compensation and travel and other employee-related costs, to their appropriate financial statement line items on the Consolidated Statements of Operations, requires us to 83 Table of Contents make estimates and judgments as a result of our generalist model and organizational structure.
EMPLOYEE AND EMPLOYEE-RELATED EXPENSES Allocating our employee and employee-related expenses, which consist of contractor costs, employee salary and wages, stock-based compensation and travel and other employee-related costs, to their appropriate financial statement line items on the Consolidated Statements of Operations, requires us to make estimates and judgments as a result of our generalist model and organizational structure.
The effective income tax rate differs from the statutory rate in 2022 primarily due to nondeductible stock-based compensation, the compensation limitations imposed by IRC Section 162(m), and the change in the valuation allowance.
The effective income tax rate differs from the statutory rate in 2023 primarily due to nondeductible stock-based compensation, the change in the valuation allowance, and the compensation limitations imposed by IRC Section 162(m).
We are focused on profitable growth and we consider adjusted EBITDA to be an important measure because it helps illustrate underlying trends in our business that could otherwise be masked by the effect of the income or expenses that are not indicative of the core operating performance of our business.
We are focused on profitable growth and we consider adjusted EBITDA to be an important measure because it helps 85 Table of Contents illustrate underlying trends in our business that could otherwise be masked by the effect of the income or expenses that are not indicative of the core operating performance of our business.
We base our estimates for allocating employee and employee related expenses on our internal productivity and team management tools. Management reviews the estimates each reporting period to evaluate the amounts allocated to Cost of revenue, net, Research and development, General and administrative, and Sales and marketing on the Consolidated Statements of Operations.
We base our estimates for allocating employee and employee related expenses on our internal productivity and team management tools. Management reviews the estimates each reporting period to evaluate the 89 Table of Contents amounts allocated to Cost of revenue, net, Research and development, General and administrative, and Sales and marketing on the Consolidated Statements of Operations.
The actual timing, manner, price and total amount of future repurchases will depend on a variety of factors, 80 Table of Contents including business, economic and market conditions, corporate and regulatory requirements, prevailing stock prices, restrictions under the terms of loan agreements and other considerations.
The actual timing, manner, price and total amount of future repurchases will depend on a variety of factors, including business, economic and market conditions, corporate and regulatory requirements, prevailing stock prices, restrictions under the terms of loan agreements and other considerations.
(Provision for) Benefit from Income Taxes Income taxes primarily consist of income taxes in the United States, United Kingdom, Australia, Netherlands and Canada, as well as states in the United States in which we do business. 73 Table of Contents Results of Operations The results of operations presented below should be reviewed in conjunction with the consolidated financial statements and notes included elsewhere in this Annual Report on Form 10-K.
Provision for Income Taxes Income taxes primarily consist of income taxes in the United States, United Kingdom, Australia, Netherlands and Canada, as well as states in the United States in which we do business. 77 Table of Contents Results of Operations The results of operations presented below should be reviewed in conjunction with the consolidated financial statements and notes included elsewhere in this Annual Report on Form 10-K.
Since our founding in 2008, we have added over 15 million members to our community and processed and automated over 1.5 billion expense transactions on our platform as of December 31, 2023, freeing people to spend less time managing expenses and more time doing the things they love.
Since our founding in 2008, we have added over 15 million members to our community and processed and automated over 1.7 billion expense transactions on our platform as of December 31, 2024, freeing people to spend less time managing expenses and more time doing the things they love.
The following discussion and analysis of our financial condition and results of operations generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
The following discussion and analysis of our financial condition and results of operations generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
CASH FLOWS FROM FINANCING ACTIVITIES During the year ended December 31, 2023, net cash used in financing activities was $45.3 million, primarily consisting of principal payments on the 2021 Amended Term Loan, the repurchase and retirement of common stock, and payment for employees taxes withheld from stock-based awards, which was partially offset by proceeds from common stock purchased under the Company's 2021 Stock Purchase and Matching Plan ("Matching Plan").
During the year ended December 31, 2023, net cash used in financing activities was $45.3 million, primarily consisting of principal payments on the term loan, the repurchase and retirement of common stock, and payment for employees taxes withheld from stock-based awards, which was partially offset by proceeds from common stock purchased under the Matching Plan.
Instead, the net of the Expensify interchange amount and vendor fees are paid to us, which we record as "Consideration from a 71 Table of Contents vendor, net," a contra expense in Cost of revenue, net in the Consolidated Statements of Operations.
Instead, the net of the Expensify interchange amount and vendor fees are paid to us, which we record as "Consideration from a vendor, net," a contra expense in Cost of revenue, net on the Consolidated Statements of Operations.
A discussion of 2021 items and year-to-year comparisons between 2022 and 2021 can be found in "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on March 8, 2023.
A discussion of 2022 items and year-to-year comparisons between 2023 and 2022 can be found in "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 26, 2024.
Pursuant to the 2024 Amended Term Loan, we must also maintain certain financial covenants: a total liquidity ratio, as defined in the loan and security agreement, tested each quarter, of not less than 1.10 to 1.00 from the quarter ending March 31, 2024 through and including June 29, 2024, not less than 1.20 to 1.00 from the quarter ending June 30, 2024 and each quarter thereafter, a total EBITDA net leverage ratio, as defined in the loan and security agreement, tested each quarter, of not less than 2.50 to 1.00 from the quarters ending March 31, 2025 and each quarter thereafter.
We must also maintain certain financial covenants: a total liquidity ratio, as defined in the 2024 Amended Loan and Security Agreement, tested each quarter, of not less than 1.10 to 1.00 from the quarter ending March 31, 2024, not less than 1.20 to 1.00 from the quarter ending June 30, 2024 and each quarter thereafter, and a total EBITDA net leverage ratio, as defined in the 2024 Amended Loan and Security Agreement, tested each quarter, of not less than 2.50 to 1.00 from the quarter ended March 31, 2025 and each quarter thereafter.
Valuation allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will not be realized. During the years ended December 31, 2023 and 2022, we recorded an incremental valuation allowance of $3.7 million and $2.8 million, respectively.
Valuation allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will not be realized. During the years ended December 31, 2024 and 2023, we recorded an incremental valuation allowance of $0.9 million and $3.7 million, respectively.
No demands have been made upon us to provide indemnification under such agreements and there are no claims that we are aware of that could have a material effect on our Consolidated Balance Sheets, Consolidated Statements of Operations, Consolidated Statements of Convertible Preferred Stock and Stockholders' Equity (Deficit), or Consolidated Statements of Cash Flows.
No demands have been made upon us to provide indemnification under such agreements and there are no claims that we are aware of that could have a material effect on our Consolidated Balance Sheets, Consolidated Statements of Operations, Consolidated Statements of Changes in Stockholders' Equity, or Consolidated Statements of Cash Flows.
Gross margin decreased to 56% in 2023 compared to 63% in the same period in 2022 due to the factors described in the preceding paragraphs for Revenue and Cost of revenue, net.
Gross margin decreased to 54% in 2024 compared to 56% in the same period in 2023 due to the factors described in the preceding paragraphs for Revenue and Cost of revenue, net.
Cost of Revenue, Net Cost of revenue, net primarily consists of expenses related to hosting our service, including the costs of data center capacity, credit card processing fees, third-party software license fees, outsourcing costs to support customer service and outsourcing costs to support our patented scanning technology SmartScan, net of consideration from a vendor.
Cost of Revenue, Net Cost of revenue, net primarily consists of expenses related to hosting our service, including the costs of data center capacity, credit card processing fees, third-party software license fees, outsourcing engineering costs to maintain our platform, outsourcing costs to support customer service and outsourcing costs to support our patented scanning technology SmartScan, net of consideration from a vendor for monetizing Expensify Card activities.
For the year ended December 31, 2023, an average of 719,000 paid members across an average of 47,000 companies and over 200 countries and territories used Expensify to make money easy.
For the year ended December 31, 2024, an average of 687,000 paid members across an average of 47,600 companies and over 200 countries and territories used Expensify to make money easy.
CREDIT FACILITIES Amortizing Term Mortgage In August 2019, we entered into an $8.3 million amortizing term mortgage agreement with CIBC for our commercial building in Portland, Oregon. The agreement requires interest and principal payments to be made each month over a five-year period.
CREDIT FACILITIES Amortizing Term Mortgage In August 2019, we entered into an $8.3 million amortizing term mortgage agreement with CIBC for our commercial building located in Portland, Oregon. The agreement required principal and interest payments due each month over a five-year period.
To provide a seamless experience for our customers, we integrate with accounting, ERP and travel software used by SMBs and their employees every day. We also have frictionless integrations with many of the technology providers that generate the most receipts for our members, such as Uber and Lyft.
RETAINING EXISTING CUSTOMERS Expense management touches many functions across a company. To provide a seamless experience for our customers, we integrate with accounting, ERP and travel software used by SMBs and their employees every day. We also have frictionless integrations with many of the technology providers that generate the most receipts for our members, such as Uber and Lyft.
The provision for income taxes reflects taxable income earned and taxed in U.S. federal and state, and non-U.S. jurisdictions. Our effective income tax rate was (7.7)% and (30.8)%, for the years ended December 31, 2023 and 2022, respectively.
The provision for income taxes reflects taxable income earned and taxed in U.S. federal and state, and non-U.S. jurisdictions. Our effective income tax rate was (320.4)% and (7.7)%, for the years ended December 31, 2024 and 2023, respectively.
The following summarizes these various amounts for each of the periods presented: Year ended December 31, 2023 2022 (in thousands) Expensify interchange amount $ 11,144 $ 6,832 Vendor fees (1,009) (616) Consideration from a vendor, net $ 10,135 $ 6,216 OPERATING EXPENSES Research and Development Research and development expenses consist primarily of personnel-related expenses, including stock-based compensation, and external contributor costs incurred related to the planning and preliminary project stage and post-implementation stage of new products or enhancing existing products or services.
The following summarizes these various amounts for each of the periods presented: Year ended December 31, 2024 2023 (in thousands) Expensify interchange amount $ 8,014 $ 11,144 Vendor fees (821) (1,009) Consideration from a vendor, net $ 7,193 $ 10,135 OPERATING EXPENSES Research and Development Research and development expenses consist primarily of personnel-related expenses, including stock-based compensation, and external contributor costs incurred related to the planning and preliminary project stage of new products or enhancing existing products or services.
The following table sets forth the average number of paid members for the quarters ended March 31, 2022 through December 31, 2023 (in thousands): Quarter ended Paid members March 31, 2022 706 June 30, 2022 754 September 30, 2022 761 December 31, 2022 779 March 31, 2023 747 June 30, 2023 742 September 30, 2023 719 December 31, 2023 719 77 Table of Contents NON-GAAP FINANCIAL MEASURES Limitations of Non-GAAP Financial Measures Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for financial information presented under GAAP.
The following table sets forth the average number of paid members for the quarters ended March 31, 2023 through December 31, 2024 (in thousands): Quarter ended Paid members March 31, 2023 747 June 30, 2023 742 September 30, 2023 719 December 31, 2023 719 March 31, 2024 688 June 30, 2024 684 September 30, 2024 684 December 31, 2024 687 NON-GAAP FINANCIAL MEASURES Limitations of Non-GAAP Financial Measures Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for financial information presented under GAAP.
Year ended December 31, 2023 2022 (in thousands, except percentages) Adjusted EBITDA $ 13,174 $ 42,488 Adjusted EBITDA margin 9 % 25 % Non-GAAP Net Income and Non-GAAP Net Income Margin We define non-GAAP net income as net loss from operations in accordance with GAAP excluding stock-based compensation.
Year ended December 31, 2024 2023 (in thousands, except percentages) Adjusted EBITDA $ 39,372 $ 13,174 Adjusted EBITDA margin 28 % 9 % Non-GAAP Net Income and Non-GAAP Net Income Margin We define non-GAAP net income as net loss from operations in accordance with GAAP excluding stock-based compensation.
Cashback rewards liability is recorded within Accrued expenses and other liabilities on the Consolidated Balance Sheets. The cashback rewards fluctuate over time as customers meet eligibility requirements in conjunction with the applicable SaaS subscription tier of each customer and the timing of payments made to customers.
Cashback rewards liability is recorded within Accrued expenses and other liabilities on the Consolidated Balance Sheets. The cashback rewards fluctuate over time as customers meet eligibility requirements and timing of payments made to customers.
We believe investing in market consensus enables us to focus on creating great viral features for our members rather than relying on low-margin, unscalable activities of traditional sales and marketing to drive customer acquisition. RETAINING EXISTING CUSTOMERS Expense management touches many functions across a company.
We believe investing in market consensus enables us to focus on creating great viral features for our members rather than relying on low-margin, unscalable activities of traditional sales and marketing to drive customer acquisition.
CASH FLOWS The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2023 2022 (in thousands) Net cash provided by operating activities $ 1,559 $ 32,876 Net cash used in investing activities (7,294) (2,199) Net cash (used in) provided by financing activities (45,317) (8,282) Net (decrease) increase in cash and cash equivalents and restricted cash $ (51,052) $ 22,395 CASH FLOWS FROM OPERATING ACTIVITIES Net cash provided by operating activities was $1.6 million for the year ended December 31, 2023 as compared to $32.9 million for the same period in 2022.
CASH FLOWS The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2024 2023 (in thousands) Net cash provided by operating activities $ 23,877 $ 1,559 Net cash used in investing activities (7,628) (7,294) Net cash used in financing activities (22,073) (45,317) Net decrease in cash and cash equivalents and restricted cash $ (5,824) $ (51,052) CASH FLOWS FROM OPERATING ACTIVITIES Net cash provided by operating activities was $23.9 million for the year ended December 31, 2024 as compared to $1.6 million for the same period in 2023.
Interest accrues at a fixed rate of 5.00% per year until August 2024, at which point the remaining outstanding principal balance on the amortizing term mortgage is due in full. The borrowings are secured by the building. The outstanding balance of the amortizing term mortgage was $7.7 million as of December 31, 2023.
Interest accrued at a fixed rate of 5.00% per year until August 2024, at which point the remaining outstanding principal balance on the amortizing term mortgage was due in full. The borrowings were secured by the building.
Provision for Income Taxes Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) Provision for income taxes $ (2,980) $ (6,366) $ 3,386 (53) % We recorded a provision for income taxes of $3.0 million for the year ended December 31, 2023 compared to a $6.4 million provision for income taxes for the year ended December 31, 2022.
Provision for Income Taxes Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) Provision for income taxes $ (7,663) $ (2,980) $ (4,683) 157 % We recorded a provision for income taxes of $7.7 million for the year ended December 31, 2024 compared to a $3.0 million provision for income taxes for the year ended December 31, 2023.
In 2023 and 2022, our annual gross logo retention was 74% and 83%, respectively.
In 2024 and 2023, our annual gross logo retention was 81% and 74%, respectively.
The following table sets forth our results of operations for the periods presented: Year ended December 31, 2023 2022 (in thousands, except per share data) Revenue $ 150,687 $ 169,495 Cost of revenue, net(1) 66,888 62,669 Gross margin 83,799 106,826 Operating expenses: Research and development(1) 23,368 13,692 General and administrative(1) 49,228 58,490 Sales and marketing(1) 44,352 49,876 Total operating expenses 116,948 122,058 Loss from operations (33,149) (15,232) Interest and other expenses, net (5,327) (5,411) Loss before income taxes (38,476) (20,643) (Provision for) benefit from income taxes (2,980) (6,366) Net loss $ (41,456) $ (27,009) Net loss per share: Basic and diluted $ (0.50) $ (0.33) Weighted average shares of common stock used to compute net loss per share: Basic and diluted 82,493,226 80,786,725 Net loss margin (28) % (16) % (1) Includes stock-based compensation expense as follows: Year ended December 31, 2023 2022 (in thousands) Cost of revenue, net $ 13,868 $ 18,403 Research and development 10,870 7,875 General and administrative 9,842 17,850 Sales and marketing 6,632 8,204 Total stock-based compensation expense $ 41,212 $ 52,332 74 Table of Contents COMPARISON OF THE YEARS ENDED DECEMBER 31, 2023 AND 2022 Revenue Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) Revenue $ 150,687 $ 169,495 $ (18,808) (11) % Revenue decreased $18.8 million, or 11%, for the year ended December, 31, 2023 compared to the same period in 2022, primarily due to (i) a decrease in billable activity across our user base, including a decrease in pay-per-use billable activity which has a higher average fee per member than our annual members, and (ii) an increase in contra revenue related to cashback payments driven by the increased adoption and spend captured from members using the Expensify Card.
The following table sets forth our results of operations for the periods presented: Year ended December 31, 2024 2023 (in thousands, except per share data) Revenue $ 139,236 $ 150,687 Cost of revenue, net (1) 64,239 66,888 Gross margin 74,997 83,799 Operating expenses: Research and development (1) 24,638 23,368 General and administrative (1) 38,382 49,228 Sales and marketing (1) 12,797 44,352 Total operating expenses 75,817 116,948 Loss from operations (820) (33,149) Interest and other expenses, net (1,572) (5,327) Loss before income taxes (2,392) (38,476) Provision for income taxes (7,663) (2,980) Net loss $ (10,055) $ (41,456) Net loss per share: Basic and diluted $ (0.12) $ (0.50) Weighted average shares of common stock used to compute net loss per share: Basic and diluted 87,380,708 82,493,226 Net loss margin (7) % (28) % (1) Includes stock-based compensation expense as follows: Year ended December 31, 2024 2023 (in thousands) Cost of revenue, net $ 12,506 $ 13,868 Research and development 11,900 10,870 General and administrative 6,815 9,842 Sales and marketing 2,316 6,632 Total stock-based compensation expense $ 33,537 $ 41,212 78 Table of Contents COMPARISON OF THE YEARS ENDED DECEMBER 31, 2024 AND 2023 Revenue Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) Revenue $ 139,236 $ 150,687 $ (11,451) (8) % Revenue decreased $11.5 million, or 8%, for the year ended December, 31, 2024 compared to the same period in 2023, primarily due to (i) a decrease in billable activity across our user base, including a decrease in pay-per-use billable activity which has a higher average fee per member than our annual members, and (ii) an increase in contra revenue related to cashback payments driven by the increased adoption and spend captured from members using the Expensify Card.
This investment in product allows us to develop easy-to-use but powerful features that encourage adoption of our platform. Our ability to grow our paid members depends on our viral, bottom-up adoption cycle that starts with an individual 68 Table of Contents employee.
Relative to other software companies, we invest more in product development and less in sales. This investment in product allows us to develop easy-to-use but powerful features that encourage adoption of our platform. Our ability to grow our paid members depends on our viral, bottom-up adoption cycle that starts with an individual employee.
Under the 2021 Amended Term Loan, the initial term loan of $45.0 million was payable over a 60-month period with principal and accrued interest payments due each quarter thereafter, which commenced with the first payment due on September 30, 2021. Quarterly principal payments were fixed and escalate throughout the term.
Under the 2021 Amended Loan and Security Agreement, the initial term loan of $45.0 million was payable over a 60-month period with principal and accrued interest payments due each quarter, commencing on September 30, 2021.
We recognize revenue net of applicable taxes imposed on the related transaction. We offer a cashback rewards program to all customers based on volume of Expensify Card transactions and software as a service ("SaaS") subscription tier. Cashback rewards are earned on a monthly basis and are applied against outstanding customer receivables or are paid out the following month.
We offer a cashback rewards program to all customers on the Updated Card Program based on volume of Expensify Card transactions. Cashback rewards are earned on a monthly basis and are applied against outstanding customer receivables or are paid out the following month.
We expect sales and marketing expenses will decrease as we reduce our outsourced activities as it relates to sales and product demos. Interest and Other Expenses, Net Interest and other expenses, net, consist primarily of interest paid under our credit facilities with Canadian Imperial Bank of Commerce ("CIBC").
We expect sales and marketing expenses will increase as we expand our brand marketing. Interest and Other Expenses, Net Interest and other expenses, net, consist primarily of interest paid under our credit facilities with Canadian Imperial Bank of Commerce ("CIBC").
We define non-GAAP net income margin as non-GAAP net income divided by total revenue for the same period. We are focused on profitable growth and we consider non-GAAP net income to be an important measure because it helps illustrate underlying trends in our business that could otherwise be masked by the effect of stock-based compensation.
We are focused on profitable growth and we consider non-GAAP net income to be an important measure because it helps illustrate underlying trends in our business that could 86 Table of Contents otherwise be masked by the effect of stock-based compensation, which is not considered indicative of the core operating performance of our business.
The 2022 Share Repurchase Program does not obligate the Company to acquire any particular amount of Class A common stock, and the program may be suspended or terminated at any time by the Company at any time at its discretion without prior notice.
The 2022 Share Repurchase Program does not obligate us to acquire any particular amount of Class A common stock, and the program may be suspended or terminated by us at any time at our discretion without prior notice. As of December 31, 2024, there was approximately $39.5 million remaining under the share repurchase authorization.
These key business metrics and non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for our financial information presented in accordance with GAAP and may be different from similarly titled metrics or measures presented by other companies.
These key business metrics and non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for our financial information presented in accordance with GAAP and may be different from similarly titled metrics or measures presented by other companies. 84 Table of Contents KEY BUSINESS METRICS Paid Members We believe that our ability to increase the number of paid members on our platform will drive our success as a business.
Additional costs include amortization of finance right-of-use assets, amortization expense on capitalized software development costs and personnel-related expenses, including stock-based compensation and employee costs attributable to supporting our customers and maintenance of our platform. Consideration from a vendor is related to the Expensify Card. We use a third-party vendor to issue Expensify Cards and process the related transactions.
Additional costs include amortization of finance right-of-use assets, amortization expense on capitalized software development costs and personnel-related 75 Table of Contents expenses, including stock-based compensation and employee costs attributable to supporting our customers and maintenance of our platform.
Sales and Marketing Sales and marketing expenses primarily consist of personnel-related expenses, including stock-based compensation, advertising expenses, depreciation on property and equipment, outsourcing costs for sales and product demos, branding and public relations expenses, referral fees for strategic partners and other benefits that we provide to our referral and affiliate partners.
We expect that general and administrative expenses will remain consistent as it relates to costs associated with being a publicly traded company, including legal, audit, business insurance and consulting fees. 76 Table of Contents Sales and Marketing Sales and marketing expenses primarily consist of personnel-related expenses, including stock-based compensation, advertising expenses, depreciation on property and equipment, outsourcing costs for sales and product demos, branding and public relations expenses, referral fees for strategic partners and other benefits that we provide to our referral and affiliate partners.
See Note 7 to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K for further information. 81 Table of Contents Certain Covenants As of December 31, 2023, we were subject to customary covenants under the 2021 Amended Term Loan, which unless waived by CIBC, restrict our and our subsidiaries' ability to, among other things incur additional indebtedness, create or incur liens, permit a change of control, merge or consolidate with other companies, sell or transfer assets, pay dividends or make distributions, make acquisitions, investments or loans, or payments and prepayments of subordinated indebtedness, subject to certain exceptions.
Certain Covenants We are subject to customary covenants under the 2024 Amended Loan and Security Agreement, which, unless waived by CIBC, restrict our and our subsidiaries' ability to, among other things, incur additional indebtedness, create or incur liens, permit a change of control, merge or consolidate with other companies, sell or transfer assets, pay dividends or make distributions, make acquisitions, investments or loans, or payments and prepayments of subordinated indebtedness, subject to certain exceptions.
In 2023 and 2022, our net seat retention was 99% and 108%, respectively. Our growth will depend on our ability to retain existing customers. INTRODUCING FEATURES TO EXPAND OUR RELATIONSHIP WITH EXISTING CUSTOMERS We fully launched the Expensify Card in 2020 and, despite pullback in corporate expenses with the COVID-19 pandemic, customers began adopting the card.
In 2024 and 2023, our net seat retention was 86% and 99%, respectively. Our growth will depend on our ability to retain existing customers. INTRODUCING FEATURES TO EXPAND OUR RELATIONSHIP WITH EXISTING CUSTOMERS We fully launched the Expensify Card in 2020 and we intend to actively promote the Expensify Card to both new and existing customers to drive increased adoption.
The vendor is contractually entitled to the interchange through its relationships with the card network and card issuing bank. The vendor keeps a portion of the interchange for their services, and our agreement with the vendor results in us receiving the remainder of the interchange (our remainder portion, "Expensify interchange amount").
The vendor keeps a portion of the interchange for their services, and our agreement with the vendor results in us receiving the remainder of the interchange (our remainder portion, "Expensify interchange amount"). The vendor also charges us fees ("vendor fees") for the services it provides to us.
Year ended December 31, 2023 2022 (in thousands, except percentages) Non-GAAP net (loss) income $ (244) $ 25,323 Non-GAAP net (loss) income margin — % 15 % 78 Table of Contents Reconciliations of Non-GAAP Financial Measures The following tables reconcile the most directly comparable GAAP financial measure to each of these non-GAAP financial measures.
Year ended December 31, 2024 2023 (in thousands, except percentages) Free cash flow $ 23,863 $ 555 Free cash flow margin 17 % — % Reconciliations of Non-GAAP Financial Measures The following tables reconcile the most directly comparable GAAP financial measure to each of these non-GAAP financial measures.
Cost of Revenue, Net and Gross Margin Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) Cost of revenue, net $ 66,888 $ 62,669 $ 4,219 7 % Gross margin $ 83,799 $ 106,826 $ (23,027) (22) % Gross margin % 56 % 63 % Cost of revenue, net increased by $4.2 million, or 7%, for the year ended December 31, 2023 compared to the same period in 2022.
Cost of Revenue, Net and Gross Margin Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) Cost of revenue, net $ 64,239 $ 66,888 $ (2,649) (4) % Gross margin $ 74,997 $ 83,799 $ (8,802) (11) % Gross margin % 54 % 56 % Cost of revenue, net decreased by $2.6 million, or 4%, for the year ended December 31, 2024 compared to the same period in 2023.
The vendor also charges us fees ("vendor fees") for the services it provides to us. Due to the nature of the vendor agreement, we do not record the Expensify interchange amount as revenue.
Due to the nature of the vendor agreement, we do not record the Expensify interchange amount as revenue under the Legacy Card Program.
Sales and Marketing Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) Sales and marketing $ 44,352 $ 49,876 $ (5,524) (11) % Sales and marketing expenses decreased $5.5 million, or 11%, for the year ended December 31, 2023 compared to the same period in 2022, primarily due to a decrease in advertising spend partially offset by (i) an increase in outsourcing activities related to sales and product demos, and (ii) increased marketing event spend to gain further brand awareness.
Sales and Marketing Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) Sales and marketing $ 12,797 $ 44,352 $ (31,555) (71) % Sales and marketing expenses decreased $31.6 million, or 71%, for the year ended December 31, 2024 compared to the same period in 2023, primarily due to (i) a decrease in outsourcing activities related to sales and product demos, (ii) a decrease in total employee and employee related expenses subject to allocation and a decrease in time spent on sales and marketing activities, (iii) a decrease in advertising spend, and (iv) a decrease in marketing event spend.
At most companies, not every employee generates expenses that would be submitted via an expense report on a monthly basis. As we add additional features that are used 69 Table of Contents by all employers, we have the potential to monetize the segment of our customers’ employees that are not submitting expense reports.
As we add additional features that are used by all employers, we have the potential to monetize the segment of our customers’ employees that are not submitting expense reports.
We believe that our existing cash resources will be sufficient to finance our continued operations and growth strategy for the next 12 months and the foreseeable future.
Our future capital requirements will depend on many factors, including revenue growth and costs incurred to support growth in our business and our need to respond to business opportunities, challenges or unforeseen circumstances. We believe that our existing cash resources will be sufficient to finance our continued operations and growth strategy for the next 12 months and the foreseeable future.
Interest and Other Expenses, Net Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) Interest and other expenses, net $ (5,327) $ (5,411) $ 84 (2) % Interest and other expenses, net decreased by $0.1 million, or 2%, for the year ended December 31, 2023 compared to the same period in 2022 primarily due to a reduction in foreign currency losses partially offset by an increase in interest expense incurred under the 2021 Amended Term Loan (as defined below) due to increases in CIBC's reference rate.
Interest and Other Expenses, Net Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) Interest and other expenses, net $ (1,572) $ (5,327) $ 3,755 (70) % Interest and other expenses, net decreased by $3.8 million, or 70%, for the year ended December 31, 2024 compared to the same period in 2023 primarily due to a decrease in interest expense incurred due to the repayments of the term loan component of the 2021 Amended Loan and Security Agreement (as defined below), the revolving line of credit and the amortizing term mortgage.
We define paid members as the average number of users (employees, contractors, volunteers, team members, etc.) who are billed on Collect or Control plans during any particular quarter. For SMBs or sole proprietors with only one employee, the business owner may also be the only paid member.
Our customers pay for subscriptions on behalf of employees and contractors who use the platform, whom we refer to as paid members. We define paid members as the average number of users (employees, contractors, volunteers, team members, etc.) who are billed on Collect or Control plans during any particular quarter.
Cost of revenue, net increased primarily due to increased outsourcing activities related to maintaining our platform.
Cost of revenue, net decreased primarily due to (i) a decrease in outsourcing activities related to maintaining our platform, and (ii) a decrease in total employee and employee related expenses subject to allocation.
Key Factors Affecting Our Performance Our performance depends on many factors, including the following: INVESTING IN PRODUCT-LED GROWTH We are focused on growing the number of paid members on our platform. Relative to other software companies, we invest more in product development and less in sales.
We intend to continue to develop complimentary features to Expensify Travel to increase the number of existing companies using Expensify Travel and to attract new customers. 72 Table of Contents Key Factors Affecting Our Performance Our performance depends on many factors, including the following: INVESTING IN PRODUCT-LED GROWTH We continue to focus on growing the number of paid members on our platform.
CASH FLOWS FROM INVESTING ACTIVITIES During the year ended December 31, 2023, net cash used in investing activities was $7.3 million, primarily consisting of software development costs and the purchase of property and equipment.
The increase is primarily due to a decrease in marketing and advertising spend and a decrease in outsourcing activities related to sales and product demos, partially offset by a decrease in revenue. CASH FLOWS FROM INVESTING ACTIVITIES During the year ended December 31, 2024, net cash used in investing activities was $7.6 million, primarily consisting of software development costs.
Research and Development Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) Research and development $ 23,368 $ 13,692 $ 9,676 71 % Research and development expenses increased by $9.7 million, or 71%, for the year ended December 31, 2023 compared to the same period in 2022, primarily due to an increase in employee and external contributor time spent on project initiatives and new product features. 75 Table of Contents General and Administrative Year ended December 31, Change 2023 2022 Amount % (in thousands, except percentages) General and administrative $ 49,228 $ 58,490 $ (9,262) (16) % General and administrative expenses decreased $9.3 million, or 16%, for the year ended December 31, 2023 compared to the same period in 2022, primarily related to a decrease in employee time allocated to administrative functions resulting from one-time planning and implementation activities incurred in 2022 for first year compliance with Section 404 of the Sarbanes-Oxley Act and other new public company requirements.
Research and Development Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) Research and development $ 24,638 $ 23,368 $ 1,270 5 % Research and development expenses increased by $1.3 million, or 5%, for the year ended December 31, 2024 compared to the same period in 2023, primarily due to an increase in employee time spent on project initiatives and new product features, partially offset by a decrease in total employee and employee related expenses subject to allocation. 79 Table of Contents General and Administrative Year ended December 31, Change 2024 2023 Amount % (in thousands, except percentages) General and administrative $ 38,382 $ 49,228 $ (10,846) (22) % General and administrative expenses decreased $10.8 million, or 22%, for the year ended December 31, 2024 compared to the same period in 2023, primarily due to (i) a decrease in total employee related expenses subject to allocation, (ii) a decrease in settlement losses, and (iii) a decrease in business insurance expense.
Refer to Note 9 to our consolidated financial statements in this Annual Report on Form 10-K for further detail over stock-based compensation and our stock incentive plans. Recent Accounting Pronouncements See Note 2 to our consolidated financial statements in this Annual Report on Form 10-K for recently issued accounting pronouncements.
See Note 7 to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K for further information.
The outstanding balance of $36.0 million and $0.1 million of accrued interest on the term loan were repaid in full on October 12, 2023.
The then-outstanding balance of $36.0 million and $0.1 million of accrued interest on the term loan were repaid in full on October 12, 2023. 2024 Loan and Security Agreement In February 2024, we entered into a Second Amended and Restated Loan and Security Agreement (as amended by the amendments described below, and as may be further amended from time to time, the "2024 Amended Loan and Security Agreement") with CIBC.
Loan and Security Agreement In September 2021, we amended and restated our loan and security agreement with CIBC (the "2021 Amended Term Loan") to refinance the existing non-amortizing and amortizing term loans, establish a single term loan of up to $75.0 million, consisting of a $45.0 million initial term loan effective immediately with an option to enter into an additional $30.0 million delayed term loan, and increase the monthly revolving line of credit to $25.0 million.
See Note 7 to our condensed consolidated financial statements included elsewhere in this Annual Report on Form 10-K for further information. 82 Table of Contents 2021 Loan and Security Agreement In September 2021, we amended and restated our loan and security agreement with CIBC (the "2021 Amended Loan and Security Agreement") which consisted of a $45.0 million initial term loan, the option to enter into an additional $30.0 million delayed term loan that expired in March 2023, and a monthly revolving line of credit of $25.0 million.
The amounts borrowed beared interest at the bank’s reference rate plus 2.25% and were to continue on a quarterly basis through the maturity of the term loan. The line of credit agreement, as amended with the 2021 Amended Term Loan, provides borrowings up to $25.0 million. Borrowings under the line of credit bear interest at CIBC’s reference rate plus 1.00%.
The amounts borrowed accrued interest at the bank’s reference rate plus 2.25% beginning on September 30, 2021 and continued on a quarterly basis through maturity of the term loan. The borrowings were secured by substantially all our assets.
On February 21, 2024 we further amended and restated our loan and security agreement with CIBC (the “2024 Amended Term Loan”) to, among other things, extend the maturity of the revolving line of credit by one year, to September 2025, and revise the positive and negative covenants in a manner intended to better align with our operations.
The 2024 Amended Loan and Security Agreement amended and restated the 2021 Amended Loan and Security Agreement in its entirety, to extend the maturity date of the revolving line of credit from September 2024 to September 2025, remove certain provisions related to the term loan that was repaid in full in October 2023, and make certain changes to the positive and negative covenants intended to better align with our operations.
We expect interest and other expenses, net will decrease as we reduce our interest expense by paying down outstanding debt.
We expect interest and other expenses, net will decrease as all outstanding debt has been paid off as of December 31, 2024.
Net cash used in financing activities increased for the year ended December 31, 2023 compared to the same period in 2022, primarily due to an increase principal payments on the 2021 Amended Term Loan as the outstanding balance on the term loan was repaid in full on October 12, 2023, partially offset by a decrease in the repurchase and retirement of common stock.
Net cash used in investing activities increased for the year ended December 31, 2024 compared to the same period in 2023, primarily due to an increase in employee and external contributor software development costs offset by a decrease in the purchase of property and equipment. 81 Table of Contents CASH FLOWS FROM FINANCING ACTIVITIES During the year ended December 31, 2024, net cash used in financing activities was $22.1 million, primarily consisting of the repayment of the revolving line of credit and the amortizing term mortgage, and the repurchase and retirement of common stock, which was partially offset by proceeds from common stock purchased under our 2021 Stock Purchase and Matching Plan ("Matching Plan").
A contract asset is the right to consideration for transferred goods or services and arises when the amount of revenue recognized exceeds amounts billed to a customer. Since our performance obligation is satisfied monthly, at any reporting period, we have no unsatisfied, or partially unsatisfied, performance obligations.
Since our performance obligation is satisfied monthly, at any reporting period, we have no unsatisfied, or partially unsatisfied, performance obligations. Under the Updated Card Program, we generate revenue from the authorization and settlement of Expensify Card transactions. We partner with an issuing bank to issue Expensify Cards to customers as a feature of the Company’s SaaS.
Going forward, we intend to more actively promote the Expensify Card to both new and existing customers to drive increased adoption. Outside of the Expensify Card, we have invested, and will continue to invest, in developing features complementary and adjacent to expense management.
Outside of the Expensify Card and Expensify Travel, we have invested, and will continue to invest, in developing features complementary and adjacent to expense management. At most companies, not every employee generates expenses that would be submitted via an expense report on a monthly basis.