Biggest changeOther Income (Expense) Other income (expense) consists of interest expense, other components of net periodic pension (cost) benefit, and other income (expense), which includes a loss on early extinguishment of debt during the year ended December 31, 2024, a bargain purchase gain as a result of the Vivial Acquisition during the year ended December 31, 2022, and foreign currency-related income and expense. 52 Results of Operations Consolidated Results of Operations The following table sets forth certain consolidated financial data for each of the periods indicated: Years Ended December 31, 2024 (1) 2023 (2) (in thousands of $) Amount % of Revenue Amount % of Revenue Revenue $ 824,156 100 % $ 916,961 100 % Cost of services 286,919 34.8 % 338,714 36.9 % Gross profit 537,237 65.2 % 578,247 63.1 % Operating expenses: Sales and marketing 270,146 32.8 % 300,538 32.8 % General and administrative 217,296 26.4 % 208,880 22.8 % Impairment charges 83,094 10.1 % 268,846 29.3 % Total operating expenses 570,536 69.2 % 778,264 84.9 % Operating (loss) (33,299) 4.0 % (200,017) 21.8 % Other income (expense): Interest expense (46,771) 5.7 % (61,728) 6.7 % Other components of net periodic pension benefit 24,806 3.0 % 2,719 0.3 % Other expense (10,734) 1.3 % (1,518) 0.2 % (Loss) before income tax (expense) benefit (65,998) 8.0 % (260,544) 28.4 % Income tax (expense) benefit (8,218) 1.0 % 1,249 0.1 % Net (loss) $ (74,216) 9.0 % $ (259,295) 28.3 % Other financial data: Adjusted EBITDA (3) $ 162,431 19.7 % $ 187,515 20.4 % Adjusted Gross Profit (4) $ 558,906 $ 605,849 Adjusted Gross Margin (5) 67.8 % 66.1 % (1) Consolidated results of operations includes Keap's results of operations subsequent to the October 31, 2024 acquisition date.
Biggest changeOther Income (Expense) Other income (expense) consists of interest expense, net periodic pension (cost) benefit, and other income (expense), which includes foreign currency-related income and expense. 50 Results of Operations Consolidated Results of Operations The following table presents certain consolidated financial data for each of the periods indicated: Years Ended December 31, 2025 2024 (1) (dollars in thousands) Amount % of Revenue Amount % of Revenue Revenue $ 785,015 100 % $ 824,156 100 % Cost of services 252,305 32.1 % 286,919 34.8 % Gross profit 532,710 67.9 % 537,237 65.2 % Operating expenses: Sales and marketing 225,692 28.8 % 254,433 30.9 % Research and development 39,111 5.0 % 15,713 1.9 % General and administrative 211,198 26.9 % 217,296 26.4 % Impairment charges — — % 83,094 10.1 % Total operating expenses 476,001 60.6 % 570,536 69.2 % Operating income (loss) 56,709 7.2 % (33,299) 4.0 % Other income (expense): Interest expense (34,758) 4.4 % (46,771) 5.7 % Net periodic pension (cost) benefit (8,817) 1.1 % 24,806 3.0 % Other income (expense) 3,909 0.5 % (10,734) 0.5 % Income (loss) before income tax expense 17,043 2.2 % (65,998) 8.0 % Income tax expense (16,736) 2.1 % (8,218) 1.0 % Net income (loss) $ 307 0.0 % $ (74,216) 9.0 % Other financial data: Adjusted EBITDA (2) $ 151,846 19.3 % $ 162,431 19.7 % Adjusted Gross Profit (3) $ 548,231 $ 558,906 Adjusted Gross Margin (4) 69.8 % 67.8 % (1) Consolidated results of operations include Keap's results of operations subsequent to the October 31, 2024 acquisition date.
Adjusted EBITDA should not be considered as an alternative to Net (loss) income as a performance measure. We define Adjusted Gross Profit (“ Adjusted Gross Profit ”) and Adjusted Gross Margin (“ Adjusted Gross Margin ”) as Gross profit and Gross margin, respectively, adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense.
Adjusted EBITDA should not be considered as an alternative to Net income (loss) as a performance measure. We define Adjusted Gross Profit (“ Adjusted Gross Profit ”) and Adjusted Gross Margin (“ Adjusted Gross Margin ”) as Gross profit and Gross margin, respectively, adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense.
Debt New Term Loan On May 1, 2024, the Company entered into a new Term Loan Credit Agreement (the “ New Term Loan ”), the proceeds of which were used to refinance and pay off in full the Company’s previous term loan facility (the “ Prior Term Loan ”) and to pay fees and expenses related to the refinancing.
Debt Term Loan On May 1, 2024, the Company entered into a new Term Loan Credit Agreement (the “ Term Loan ”), the proceeds of which were used to refinance and pay off in full the Company’s previous term loan facility (the “ Prior Term Loan ”) and to pay fees and expenses related to the refinancing.
We have experienced and will continue to experience fluctuations in our Net (loss) income as a result of transaction gains or losses related to revaluing certain current asset and current liability balances that are denominated in currencies other than the functional currency of the entities in which they are recorded.
We have experienced and will continue to experience fluctuations in our Net income (loss) as a result of transaction gains or losses related to revaluing certain current asset and current liability balances that are denominated in currencies other than the functional currency of the entities in which they are recorded.
Although the plans are frozen, the Company continues to incur interest cost as well as gains or losses associated with changes in fair value of plan assets, all of which are referred to as net periodic pension cost. In determining the pension obligations at each reporting period, management makes certain actuarial assumptions, including discount rates and mortality rates.
Although the plans are frozen, the Company continues to incur interest costs as well as gains or losses associated with changes in fair value of plan assets, all of which are referred to as net periodic pension cost. In determining the pension obligations at each reporting period, management makes certain actuarial assumptions, including discount rates and mortality rates.
For additional information related to goodwill, see Note 5, Goodwill and Intangible Assets to our consolidated financial statements included in Part II, Item 8 in this Annual Report. 63 Pension Obligations The Company maintains pension obligations associated with non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs.
For additional information related to goodwill, see Note 5, Goodwill and Intangible Assets to our consolidated financial statements included in Part II, Item 8 in this Annual Report. Pension Obligations The Company maintains pension obligations associated with non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs.
The New ABL Facility matures on May 1, 2028 and borrowings under the New ABL Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, SOFR or base rate, in each case, plus an applicable margin per annum, depending on the average excess availability under the New ABL Facility, equal to (i) 2.50% to 2.75% (for SOFR loans) and (ii) 1.50% to 1.75% (for base rate loans).
The ABL Facility matures on May 1, 2028 and borrowings under the ABL Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, SOFR or base rate, in each case, plus an applicable margin per annum, depending on the average excess availability under the ABL Facility, equal to (i) 2.50% to 2.75% (for SOFR loans) and (ii) 1.50% to 1.75% (for base rate loans).
The decrease in ARPU for these periods was related to reduced spend by clients on our print media offerings due to the secular decline of the industry, caused by the continuing shift of advertising spend to larger digital media audiences, and our strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to SaaS offerings.
The decrease in ARPU for these periods was related to reduced spend by clients on our print media offerings due to the secular decline of the industry, by the continuing shift of advertising spend to larger digital media audiences, and our strategic decision to accelerate the conversion of clients from Digital marketing services solutions to SaaS offerings.
As a result of recognizing revenue upon delivery, we typically record revenue for each published U.S. directory only once every 18 to 24 months, which does not make comparing revenue year-over-year fully representative of actual demand trends due to timing of publication cycles.
As a result of recognizing revenue upon delivery, we typically record revenue for each published U.S. directory only once every 24 months, which does not make comparing revenue year-over-year fully representative of actual demand trends due to timing of publication cycles.
The New Term Loan established a senior secured term loan facility (the “ New Term Loan Facility ”) in an aggregate principal amount equal to $350.0 million, of which 40.0% was held by a related party who was an equity holder of the Company as of May 1, 2024.
The Term Loan established a senior secured term loan facility (the “ Term Loan Facility ”) in an aggregate principal amount equal to $350.0 million, of which 40.0% was held by a related party who was an equity holder of the Company as of May 1, 2024.
The New Term Loan Facility requires mandatory amortization payments, paid quarterly commencing June 30, 2024, equal to (i) $52.5 million per year for the first two years following the closing date of the New Term Loan, and (ii) $35.0 million per year thereafter.
The Term Loan Facility requires mandatory amortization payments, paid quarterly commencing June 30, 2024, equal to (i) $52.5 million per year for the first two years following the closing date of the Term Loan, and (ii) $35.0 million per year thereafter.
We allocate the purchase price, which is the sum of the consideration paid and may 62 consist of cash, equity, or a combination of the two, to the identifiable assets and liabilities of the acquired business at their acquisition date fair values.
We allocate the purchase price, which is the sum of the consideration paid and may consist of cash, equity, or a combination of the two, to the identifiable assets and liabilities of the acquired business at their acquisition date fair values.
Additionally, on October 31, 2024, we completed the acquisition of Keap, a prominent player in customer relationship management and marketing automation for SMBs. Keap primarily serves SMBs in North America, Australia, New Zealand and Europe.
Additionally, on October 31, 2024, we completed the acquisition of Keap, a prominent player in customer relationship management and marketing automation for SMBs. Keap primarily serves SMBs in North America, 46 Australia, New Zealand and Europe.
The decrease in Gross profit was primarily due to a decrease in Marketing Services revenue, partially offset by an increase in SaaS revenue and a decrease in cost of services as a result of decline in revenue and strategic cost saving initiatives.
The decrease in Gross profit was primarily due to a decrease in Marketing Services revenue, partially offset by an increase in SaaS revenue and a decrease in Cost of services as a result of a decline in total revenue and strategic cost saving initiatives.
Share Repurchase Program On April 30, 2024, the Board authorized a new share repurchase program (the “ Share Repurchase Program ”), under which the Company may repurchase up to $40 million in shares of common stock through April 30, 2029.
Share Repurchase Program On April 30, 2024, the Board authorized a new share repurchase program (the “ Share Repurchase Program ”), under which the Company may repurchase up to $40.0 million in shares of common stock through April 30, 2029.
We believe that our performance and future success depend on several factors that present significant opportunities for us, but also pose risks and challenges, including those listed below and those discussed in the section titled “Risk Factors.” Ability to Attract and Retain Clients Our revenue growth is driven by our ability to attract, retain and expand the spend of SMB clients.
We believe that our performance and future success depend on several factors that present significant opportunities for us, but also pose risks and challenges, including those listed below and those discussed in the section titled “ Risk Factors. ” Ability to Attract and Retain Clients Our revenue growth is driven by our ability to attract, retain and expand the spend of SMB clients.
We recognized immaterial amounts of foreign 64 currency gains and losses in each of the periods presented. We have not hedged our foreign currency transactions to date.
We recognized immaterial amounts of foreign currency gains and losses in each of the periods presented. We have not hedged our foreign currency transactions to date.
We believe that expected cash flows from operations, available cash and cash equivalents, and funds available under our 59 New ABL Facility will be sufficient to meet our liquidity requirements, such as working capital requirements for our operations, business development and investment activities, and debt payment obligations, for the following 12 months.
We believe that expected cash flows from operations, available cash and cash equivalents, and funds available under our new ABL Facility will be sufficient to meet our liquidity requirements, such as working capital requirements for our 57 operations, business development and investment activities, and debt payment obligations, for the following 12 months.
Our PYP directories typically have 12-month publication cycles in Australia, 18-month publication cycles in New Zealand, and 18 to 24-month publication cycles in the U.S. As a result, we typically record revenue for each publication only once every 12 to 24 months, depending on the publication cycle of the directory.
Our PYP directories typically have 12-month publication cycles in Australia, 18-month publication cycles in New Zealand, and 18 to 24-month publication cycles in the U.S, with the majority on a 24-month publication cycle. As a result, we typically record revenue for each publication only once every 12 to 24 months, depending on the publication cycle of the directory.
Performance Graph The following graph shows a comparison from October 1, 2020 (the date our common stock commenced trading on Nasdaq) through December 31, 2024, of the cumulative total return for our common stock, the Nasdaq Composite Index and the Russell 2000 Index, calculated on a dividend-reinvested basis.
Performance Graph The following graph shows a comparison from October 1, 2020 (the date our common stock commenced trading on Nasdaq) through December 31, 2025, of the cumulative total return for our common stock, the Nasdaq Composite Index and the Russell 2000 Index, calculated on a dividend-reinvested basis.
Proceeds of the New ABL Facility may be used by the Company for ongoing general corporate purposes and working capital.
Proceeds of the ABL Facility may be used by the Company for ongoing general corporate purposes and working capital.
Our primary sources of revenue in our Thryv Marketing Services segment are Print and Digital services. Our primary source of revenue in our Thryv SaaS segment is our SaaS solutions.
Our primary source of revenue in our SaaS segment is our SaaS solutions. Our primary sources of revenue in our Marketing Services segment are Print and Digital services.
(3) In connection with the debt refinancing completed on May 1, 2024, the Company recorded a Loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs on the Company's Prior Term Loan and Prior ABL Facility.
(2) In connection with the debt refinancing completed on May 1, 2024, the Company recorded a Loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs on the Company's Prior Term Loan and Prior ABL Facility.
We are evaluating the costs and benefits of initiating a hedging program and may in the future hedge selected significant transactions denominated in currencies other than the U.S. dollar as we expand our international operations and our risk grows. 65
We are evaluating the costs and benefits of initiating a hedging program and may in the future hedge selected significant transactions denominated in currencies other than the U.S. dollar as we expand our international operations and our risk grows. 63
Critical Accounting Policies and Estimates Our management’s discussion and analysis of financial condition and results of operations is based on our audited consolidated financial statements, which have been prepared in accordance with U.S. GAAP.
Critical Accounting Policies and Estimates Our management’s discussion and analysis of financial condition and results of operations is based on our audited consolidated financial statements, which have been prepared in accordance with GAAP.
Recent Accounting Pronouncements See Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements as of and for the years ended December 31, 2024, 2023, and 2022, included in Part II, Item 8 in this Annual Report, for a discussion of recent accounting pronouncements. I tem 7A.
Recent Accounting Pronouncements See Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements as of and for the years ended December 31, 2025, 2024, and 2023, included in Part II, Item 8 in this Annual Report, for a discussion of recent accounting pronouncements. 62 I tem 7A.
Identifying proper targets and executing strategic acquisitions may take substantial time and capital. In July 2022, we began operations in Canada through our own sales force and a re-seller agreement. O n April 3, 2023, we completed the acquisition of Yellow, a New Zealand marketing services company.
Identifying proper targets and executing strategic acquisitions may take substantial time and capital. In July 2022, we began operations in Canada through our own sales force and a re-seller agreement. On April 3, 2023, we completed the acquisition of Yellow, a New Zealand marketing services company.
We define Adjusted EBITDA (“ Adjusted EBITDA ”) as Net (loss) income plus Interest expense, Income tax expense (benefit), Depreciation and amortization expense, Restructuring and integration expenses, Loss on early extinguishment of debt, Transaction costs, Stock-based compensation expense, Impairment charges and non-operating expenses, such as, Other components of net periodic pension cost (benefit), Non-cash loss (gain) from remeasurement of indemnification asset, and certain unusual and non-recurring charges that might have been incurred.
We define Adjusted EBITDA (“ Adjusted EBITDA ”) as Net income (loss) plus Interest expense, Income tax expense (benefit), Depreciation and amortization expense, Restructuring and integration expenses, Loss on early extinguishment of debt, Stock-based compensation expense, Impairment charges, and other non-operating expenses, such as Net periodic pension cost (benefit), Non-cash loss from remeasurement of indemnification asset, and certain unusual and non-recurring charges that might have been incurred.
Years Ended December 31, 2023 and 2022 For a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022 , refer to Part II, Item 7, “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K year ended December 31, 2023 . 56 Non-GAAP Financial Measures We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States (“ GAAP ”).
Years Ended December 31, 2024 and 2023 For a discussion of the year ended December 31, 2024 compared to the year ended December 31, 2023 , refer to Part II, Item 7, “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K for the year ended December 31, 2024 . 54 Non-GAAP Financial Measures We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States (“ GAAP ”).
See Note 4, Fair Value Measurements , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information. (5) Expenses related to the Keap Acquisition, Yellow Acquisition, Vivial Acquisition and other transaction costs.
See Note 4, Fair Value Measurements , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information. 55 (4) Expenses related to the Keap Acquisition, Yellow Acquisition, and other transaction costs.
A single client may have separate r evenue-generating accounts for multiple Marketing Services solutions or SaaS offerings, but we count these as one client when the accounts are managed by the same business entity or individual.
A single client may have separate revenue-generating accounts for multiple Marketing Services solutions or SaaS offerings, but we count these as one client when the accounts are managed by the same business entity or individual.
Per the terms of the New Term Loan Facility, payments of the New Term Loan balance are determined by the Company's Excess Cash Flow (as defined in the New Term Loan Facility). We are in compliance with all covenants under the New Term Loan and New ABL Facility as of December 31, 2024.
Per the terms of the Term Loan Facility, payments of the Term Loan balance are determined by the Company's Excess Cash Flow (as defined in the Term Loan Facility). We are in compliance with all covenants under the Term Loan and ABL Facility as of December 31, 2025.
During the fourth quarter of 2023, we made a strategic decision to accelerate the transition of clients with digital Marketing Services solutions to our Thryv Platform by converting clients with certain Marketing Services products to the Thryv Platform outside of the sales process at no additional base cost to these clients at the time of upgrade.
Transition of Digital Marketing Services Clients to the Thryv Platform During the fourth quarter of 2023, we made a strategic decision to accelerate the transition of clients with Digital marketing services solutions to our Thryv Platform by converting certain Marketing Services products to the Thryv Platform through upgrades initiated for clients by Thryv outside of the sales process at no additional base cost to these clients at the time of upgrade.
The increase in Seasoned NRR during the year ended December 31, 2023 resulted from selling other SaaS products to existing SaaS clients, a price increase for SaaS clients in the third quarter of 2023, and our strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to our SaaS offerings that included instances where Marketing Services clients already had at least one of our SaaS solutions and SaaS revenue increased for those clients. 51 Key Components of Our Results of Operations Revenue We generate revenue from our two business segments: Thryv Marketing Services and Thryv SaaS.
The increase in Seasoned NRR during the year ended December 31, 2024 resulted from selling other SaaS products to existing SaaS clients, a price increase for SaaS clients in the third quarter of 2024, and our strategic decision to accelerate the conversion of clients from Digital marketing services solutions to our SaaS offerings that included instances where Marketing Services clients already had at least one of our SaaS solutions for at least two years and SaaS revenue increased for those clients. 49 Key Components of Our Results of Operations Revenue We generate revenue from our two business segments: SaaS and Marketing Services.
New ABL Facility On May 1, 2024, the Company entered into a new Credit Agreement (the “ ABL Credit Agreement ”), which established a new $85.0 million asset-based revolving loan facility (the “ New ABL Facility ”). The New ABL Facility refinanced the Company’s previous asset-based revolving loan facility (the “ Prior ABL Facility ”).
ABL Facility On May 1, 2024, the Company entered into a new Credit Agreement (the “ ABL Credit Agreement ”), which established a new asset-based revolving loan facility (the “ ABL Facility ”). The ABL Facility refinanced the Company’s previous asset-based revolving loan facility (the “ Prior ABL Facility ”).
The New Term Loan Facility matures on May 1, 2029 and borrowings under the New Term Loan Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, SOFR or base rate, in each case, plus an applicable margin per annum equal to (i) 6.75% (for SOFR loans) and (ii) 5.75% (for base rate loans).
The Term Loan Facility matures on May 1, 2029 and borrowings under the Term Loan Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, the secured overnight financing rate (“ SOFR ”) or base rate, in each case, plus an applicable margin per annum equal to (i) 6.75% (for SOFR loans) and (ii) 5.75% (for base rate loans).
Specifically, we incurred severance charges of $1.8 million, $0.4 million and $1.2 million in the years ended December 31, 2024, 2023, and 2022, respectively, resulting from the acquisitions of Keap in 2024, Yellow New Zealand in 2023, and Vivial in 2022. (c) We incur professional services, system integration costs and other fees related to each of our acquisitions.
Specifically, we incurred severance charges of $1.8 million and $0.4 million in the years ended December 31, 2024 and 2023, respectively, resulting from the acquisitions of Keap in 2024 and Yellow in 2023. (c) We incur professional services, system integration costs and other fees related to each of our acquisitions.
Note that past stock price performance is not necessarily indicative of future stock price performance. 45 10/01/2020 12/31/2020 12/31/2021 12/30/2022 12/29/2023 12/31/2024 Thryv Holdings, Inc. $ 100.00 $ 96.43 $ 293.79 $ 135.71 $ 145.36 $ 105.71 Nasdaq Composite Index $ 100.00 $ 114.14 $ 138.55 $ 92.69 $ 132.94 $ 171.01 Russell 2000 Index $ 100.00 $ 128.97 $ 146.64 $ 115.02 $ 132.38 $ 145.65 I tem 6. [Reserved] 46 I tem 7.
Note that past stock price performance is not necessarily indicative of future stock price performance. 42 10/01/2020 12/31/2020 12/31/2021 12/30/2022 12/29/2023 12/31/2024 12/31/2025 Thryv Holdings, Inc. $ 100.00 $ 96.43 $ 293.79 $ 135.71 $ 145.36 $ 105.71 $ 43.21 Nasdaq Composite Index $ 100.00 $ 114.14 $ 138.55 $ 92.69 $ 132.94 $ 171.01 $ 205.83 Russell 2000 Index $ 100.00 $ 128.97 $ 146.64 $ 115.02 $ 132.38 $ 145.65 $ 162.09 I tem 6. [Reserved] 43 I tem 7.
As of February 25, 2025 , there were 35 stockholders of record of our common stock (including nominee holders such as banks and brokerage firms who hold shares for beneficial owners), although we believe that the number of beneficial owners is much higher. Prior to the direct listing, there was no public trading market for our common stock .
As of February 24, 2026 , there were 32 stockholders of record of our common stock (including nominee holders such as banks and brokerage firms who hold shares for beneficial owners), although we believe that the number of beneficial owners is much higher. Prior to the direct listing, there was no public trading market for our common stock .
(3) Total clients is less than the sum of the Marketing Services and SaaS, since clients that purchase both Marketing Services and SaaS products are counted in each category, but only counted once in the Total. Marketing Services clients decreased by 81 thousand, or 26%, as of December 31, 2024 as compared to December 31, 2023.
(3) Total clients is less than the sum of the Marketing Services and SaaS, since clients that purchase both Marketing Services and SaaS products are counted in each category, but only counted once in the Total. Marketing Services clients decreased by 62 thousand, or 27%, as of December 31, 2025 as compared to December 31, 2024.
Specifically, we incurred severance charges of $10.9 million, $5.4 million and $2.3 million in the years ended December 31, 2024, 2023, and 2022, respectively, primarily related to our legacy Marketing Services employees and our shift from Marketing Services activities. Additionally, certain severance charges resulted from strategic integration activities to right-size our workforce following an acquisition.
Specifically, we incurred severance charges of $13.3 million, $10.9 million and $5.4 million in the years ended December 31, 2025, 2024, and 2023, respectively, primarily related to our legacy Marketing Services employees and our shift from Marketing Services activities. Additionally, certain severance charges resulted from strategic integration activities to right-size our workforce following acquisitions.
Substantially all this debt bears interest at floating rates. Changes in interest rates affect the interest expense we pay on our floating rate debt. A hypothetical 100 basis point increase in interest rates would increase our interest expense by approxi mately $3.0 million annually bas ed on the debt outstanding at December 31, 2024.
Substantially all this debt bears interest at floating rates. Changes in interest rates affect the interest expense we pay on our floating rate debt. A hypothetical 100 basis point increase in interest rates would increase our interest expense by approxi mately $2.6 million annually bas ed on the debt outstanding at December 31, 2025.
Our Thryv Marketing Services segment provides both print and digital solutions and generated $480.7 million, $653.2 million, and $986.0 million of consolidated revenues for the years ended December 31, 2024, 2023, and 2022, respectively.
Marketing Services Our Marketing Services segment provides both print and digital solutions and generated $324.0 million, $480.7 million, and $653.2 million of consolidated revenues for the years ended December 31, 2025, 2024, and 2023, respectively.
As of December 31, (in thousands) 2024 2023 2022 Clients Marketing Services (1) 233 314 362 SaaS (2) 114 66 52 Total (3) 296 346 387 (1) Clients that purchase one or more of our Marketing Services solutions are included in this metric. These clients may or may not also purchase subscriptions to our SaaS offerings.
As of December 31, (in thousands) 2025 2024 2023 Clients Marketing Services (1) 171 233 314 SaaS (2) 100 114 66 Total (3) 231 296 346 (1) Clients that purchase one or more of our Marketing Services solutions are included in this metric. These clients may or may not also purchase subscriptions to our SaaS offerings.
The Company determines the amount of revenue to be recognized through application of the five-step model as described in Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements included in Part II, Item 8 in this Annual Report.
The Company determines the amount of revenue to be recognized through application of the five-step model as described in Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements included in Part II, Item 8 in this Annual Report. We derive revenue from our two business segments: Marketing Services and SaaS.
Our Thryv Marketing Services segment includes Thryv Australia Pty Ltd ( “Thryv Australia” ), and Yellow Holdings Limited ( “Yellow” ), a New Zealand marketing services company, which we acquired on April 3, 2023 for $8.9 million in cash (the “ Yellow Acquisition ”).
Additionally, our Marketing Services segment includes Thryv Australia Pty Ltd (“ Thryv Australia ”), which we acquired on March 1, 2021, and Yellow Holdings Limited (“ Yellow ”), a New Zealand marketing services company, which we acquired on April 3, 2023 for $8.9 million in cash (the “ Yellow Acquisition ”).
This strategy poses a risk if our Marketing Services clients do not fully embrace the transition to SaaS offerings by purchasing additional SaaS offerings or if they have higher churn rates.
This strategy will require substantial sales and marketing capital. This strategy poses a risk if our Marketing Services clients do not fully embrace the transition to SaaS offerings by purchasing additional SaaS offerings or if they have higher churn rates.
SaaS clients increased by 14 thousand, or 27%, as of December 31, 2023 as compared to December 31, 2022 due to our continuing focus on new SaaS client acquisition through improved identification of prospects, improved selling methods, introduction of new product features, a growing international footprint, and the transition of clients from digital Marketing Services solutions to SaaS offerings.
SaaS clients increased by 48 thousand, or 73%, as of December 31, 2024 as compared to December 31, 2023 due to our focus in 2024 on new SaaS client acquisition through improved identification of prospects, improved selling methods, introduction of new product features, a growing international footprint, and the transition of clients from Digital marketing services 47 solutions to SaaS offerings.
Additionally, on November 12, 2024, the underwriter of the offering exercised its option to purchase an additional 857,250 shares of common stock, generating additional proceeds of $11.5 million (after deducting underwriting discounts and commissions). Transition of Digital Marketing Services Clients to the Thryv Platform.
Additionally, on November 12, 2024, the underwriter of the offering exercised its option to purchase an additional 857,250 shares of common stock, generating additional proceeds of $11.5 million (after deducting underwriting discounts and commissions).
The Company defines a related party as any shareholder owning more than 5% of the Company's voting securities. As of December 31, 2024, 40.0% of the New Term Loan was held by a related party who was an equity holder of the Company as of that date.
Solely for this purpose, the Company defines a related party as any shareholder owning more than 5% of the Company's voting securities. As of December 31, 2025, 40.0% of the Term Loan was held by a related party who was an equity holder of the Company as of that date.
Specifically, we reduced printing, distribution and digital fulfillment support costs by $25.2 million, contract services by $11.7 million, and employee-related expenses by $6.8 million. Additionally, depreciation and amortization expense decreased $6.0 million due to the accelerated amortization method used by the Company.
Specifically, we reduced printing, distribution and digital fulfillment support costs by $18.2 million, contract services by $4.8 million, and employee-related expenses by $5.4 million. Additionally, depreciation and amortization expense decreased by $6.1 million due to the accelerated amortization method used by the Company.
The following is a reconciliation of Restructuring and integration expenses that are included in the Adjusted EBITDA to Net (loss) income reconciliation above: (in thousands) Years Ended December 31, Reconciliation of Restructuring and integration expenses 2024 2023 2022 Abandoned facility costs (a) $ 8,303 $ 3,999 $ 7,461 Severance charges (b) 12,668 5,834 3,491 Post-acquisition and integration expenses (c) 5,902 3,995 5,567 Tax, accounting, and legal fees (d) 5,824 784 1,285 Total Restructuring and integration expenses $ 32,697 $ 14,612 $ 17,804 (a) Represents expenses related to maintenance, utilities, and general upkeep at the Company’s leased buildings.
The following is a reconciliation of Restructuring and integration expenses that are included in the Adjusted EBITDA to Net income (loss) reconciliation above: (in thousands) Years Ended December 31, Reconciliation of Restructuring and integration expenses 2025 2024 2023 Abandoned facility costs (a) $ 5,068 $ 8,303 $ 3,999 Severance charges (b) 13,334 12,668 5,834 Post-acquisition and integration expenses (c) 5,775 5,902 3,995 Tax, accounting, and legal fees (d) 4,003 5,824 784 Total Restructuring and integration expenses $ 28,180 $ 32,697 $ 14,612 (a) Represents expenses related to maintenance, utilities, and general upkeep at the Company’s leased buildings.
Print revenue is recognized upon delivery of the published directories. Individual published directories have different publication cycles, with a typical lifecycle of 18 months for U.S. directories in 2024. During the fourth quarter of 2024, we began to transition to 24 month publication cycles for U.S. directories.
Individual published directories have different publication cycles, with a typical lifecycle of 24 months for U.S. directories in 2025. During the fourth quarter of 2024, we began to transition from 18-month publication cycles to 24-month publication cycles for U.S. directories.
(4) See “ Non-GAAP Financial Measures ” for a definition of Adjusted Gross Profit and a reconciliation to Gross profit, the most directly comparable measure presented in accordance with GAAP.
(2) See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net income (loss), the most directly comparable measure presented in accordance with GAAP. (3) See “ Non-GAAP Financial Measures ” for a definition of Adjusted Gross Profit and a reconciliation to Gross profit, the most directly comparable measure presented in accordance with GAAP.
Years Ended December 31, 2024 2023 2022 ARPU (Monthly) Marketing Services $ 133 $ 158 $ 178 SaaS 330 372 369 Monthly ARPU for Marketing Services decreased by $25, or 16%, for the year ended December 31, 2024 compared to the year ended December 31, 2023, and $20, or 11%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Years Ended December 31, 2025 2024 2023 ARPU (Monthly) Marketing Services $ 108 $ 133 $ 158 SaaS $ 356 $ 330 $ 372 Monthly ARPU for Marketing Services decreased by $25, or 19%, for the year ended December 31, 2025 compared to the year ended December 31, 2024, and $25, or 16%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Quantitative and Qualitative Disclosures About Market Risk Interest Rate Risk As of December 31, 2024, we had total recorded debt outstanding of $284.3 million (net of $10.8 million of unamortized original issue discount and debt issuance costs), which was comprised of amounts outstanding under our New Term Loan of $271.3 million and New ABL Facility of $23.9 million .
Quantitative and Qualitative Disclosures About Market Risk Interest Rate Risk As of December 31, 2025, we had total recorded debt outstanding of $253.5 million (net of $7.9 million of unamortized original issue discount and debt issuance costs), which was comprised of amounts outstanding under our Term Loan of $236.3 million and ABL Facility of $25.1 million .
These reduction in force actions are designed to streamline the Company’s operations and drive lower operating expenses as we continue to shift from our Marketing Services activities and drive continued focus on our SaaS business.
(b) We incur severance charges related to certain reduction in force actions taken by our management which are designed to streamline the Company’s operations and drive lower operating expenses as we continue to shift from our Marketing Services activities and drive continued focus on our SaaS business.
Revenue for all services is recognized when control transfers to the SMB. For print solutions, control transfers upon delivery of the published directories. Control over SaaS and digital services transfers to the SMB evenly over the service period.
Revenue for all services is recognized when control transfers to the SMB. For print solutions, control transfers upon delivery of the published directories.
For each reporting period, the weighted-average monthly ARPU from all the months in the period are reported. ARPU varies based on product mix, product volumes, and the amounts we charge for our services. We believe that ARPU is an important measure of client spend and that growth in ARPU is an indicator of client satisfaction with our services.
ARPU varies based on product mix, product volumes, and the amounts we charge for our services. We believe that ARPU is an important measure of client spend and that growth in ARPU is an indicator of client satisfaction with our services.
Often, the Company does not have sufficient standalone sales information, as contracts with customers generally include multiple performance obligations. When standalone sales information is not available, the Company estimates the standalone selling price using information that may include market conditions, entity-specific factors such as pricing and discounting strategies, and other inputs.
When standalone sales information is not available, the Company estimates the standalone selling price using information that may include market conditions, entity-specific factors such as pricing and discounting strategies, and other inputs.
However, this resulted in the growth of SaaS revenue as highlighted below in the Thryv SaaS Revenue section. Digital revenue has further decreased due to a continued trending decline in the Company’s Marketing Services client base and significant competition in the consumer search and display space, particularly from large, well-capitalized businesses such as Google, Yelp and Facebook.
Digital revenue primarily decreased due to a continued trending decline in the Company's Marketing Services client base and significant competition in the consumer search and display space, particularly from large, well-capitalized businesses such as Google, Yelp, and Facebook.
(d) These costs consist of legal expenses related to legal cases inherited from acquisitions and accounting fees related to acquisitions. 58 The following is a reconciliation of Adjusted Gross Profit and Adjusted Gross Margin, to their most directly comparable GAAP measures, Gross profit and Gross margin : Year Ended December 31, 2024 (in thousands) Thryv Marketing Services Thryv SaaS Total Reconciliation of Adjusted Gross Profit Gross profit $ 299,015 $ 238,222 $ 537,237 Plus: Depreciation and amortization expense 12,406 8,600 21,006 Stock-based compensation expense 327 336 663 Adjusted Gross Profit $ 311,748 $ 247,158 $ 558,906 Gross Margin 62.2 % 69.4 % 65.2 % Adjusted Gross Margin 64.9 % 72.0 % 67.8 % Year Ended December 31, 2023 (in thousands) Thryv Marketing Services Thryv SaaS Total Reconciliation of Adjusted Gross Profit Gross profit $ 409,057 $ 169,190 $ 578,247 Plus: Depreciation and amortization expense 20,811 6,178 26,989 Stock-based compensation expense 399 214 613 Adjusted Gross Profit $ 430,267 $ 175,582 $ 605,849 Gross Margin 62.6 % 64.2 % 63.1 % Adjusted Gross Margin 65.9 % 66.6 % 66.1 % Year Ended December 31, 2022 (in thousands) Thryv Marketing Services Thryv SaaS Total Reconciliation of Adjusted Gross Profit Gross profit $ 648,039 $ 132,343 $ 780,382 Plus: Depreciation and amortization expense 33,185 5,162 38,347 Stock-based compensation expense 332 89 421 Adjusted Gross Profit $ 681,556 $ 137,594 $ 819,150 Gross Margin 65.7 % 61.2 % 64.9 % Adjusted Gross Margin 69.1 % 63.6 % 68.1 % Liquidity and Capital Resources Thryv Holdings, Inc. is a holding company that does not conduct any business operations of its own.
(d) These costs consist of legal expenses related to legal cases inherited from acquisitions and accounting fees related to acquisitions. 56 The following is a reconciliation of Adjusted Gross Profit and Adjusted Gross Margin to their most directly comparable GAAP measures, Gross profit and Gross margin: Year Ended December 31, 2025 (in thousands) SaaS Marketing Services Total Reconciliation of Adjusted Gross Profit Gross profit $ 325,824 $ 206,886 $ 532,710 Plus: Depreciation and amortization expense 8,785 6,133 14,918 Stock-based compensation expense 352 251 603 Adjusted Gross Profit $ 334,961 $ 213,270 $ 548,231 Gross Margin 70.7 % 63.9 % 67.9 % Adjusted Gross Margin 72.7 % 65.8 % 69.8 % Year Ended December 31, 2024 (in thousands) SaaS Marketing Services Total Reconciliation of Adjusted Gross Profit Gross profit $ 238,222 $ 299,015 $ 537,237 Plus: Depreciation and amortization expense 8,600 12,406 21,006 Stock-based compensation expense 336 327 663 Adjusted Gross Profit $ 247,158 $ 311,748 $ 558,906 Gross Margin 69.4 % 62.2 % 65.2 % Adjusted Gross Margin 72.0 % 64.9 % 67.8 % Year Ended December 31, 2023 (in thousands) SaaS Marketing Services Total Reconciliation of Adjusted Gross Profit Gross profit $ 169,190 $ 409,057 $ 578,247 Plus: Depreciation and amortization expense 6,178 20,811 26,989 Stock-based compensation expense 214 399 613 Adjusted Gross Profit $ 175,582 $ 430,267 $ 605,849 Gross Margin 64.2 % 62.6 % 63.1 % Adjusted Gross Margin 66.6 % 65.9 % 66.1 % Liquidity and Capital Resources Thryv Holdings, Inc. is a holding company that does not conduct any business operations of its own.
While we believe we have made reasonable estimates and utilized reasonable assumptions to calculate the fair values of our reporting units, it is possible a material change could occur to the estimated fair value of these assets.
No goodwill impairment charges were recorded during the year ended December 31, 2025. 45 While we believe we have made reasonable estimates and utilized reasonable assumptions to calculate the fair values of our reporting units, it is possible a material change could occur to the estimated fair value of these assets.
The decrease in SaaS ARPU during the year ended December 31, 2024 primarily resulted from our strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to our SaaS offerings at no additional base cost at the time of upgrade.
Monthly ARPU for SaaS decreased by $42, or 11%, during the year ended December 31, 2024 compared to the year ended December 31, 2023 primarily resulting from our strategic decision to accelerate the conversion of clients from Digital marketing services solutions to our SaaS offerings at no additional base cost at the time of upgrade.
While we believe these clients are receiving a valuable upgrade to our Thryv Platform and will be more likely to subscribe for additional features of the Thryv Platform in the future, the conversion of these clients outside of the sales process could result in these clients cancelling their services with us (known as “ churn ”) at a materially higher rate than the other clients in our SaaS segment.
While we believe the conversions initiated for clients by Thryv provides valuable upgrades from Digital marketing services to our Thryv Platform and that converted clients will be more likely to subscribe for additional features of the Thryv Platform in the future, Thryv's conversion of products for these clients outside of the traditional sales process could result in these clients cancelling their services with us (known as “churn”) at a materially higher rate than the other clients in our SaaS segment.
Marketing Services clients decreased by 48 thousand, or 13%, as of December 31, 2023 as compared to December 31, 2022.
Marketing Services clients decreased by 81 thousand, or 26%, as of December 31, 2024 as compared to December 31, 2023.
For such arrangements, the Company allocates the transaction price to each performance obligation based on its relative standalone selling price. Standalone selling price is the price at which the Company would sell a promised service separately to a client. Judgment is required to determine the standalone selling price for each distinct performance obligation.
The Company’s contracts with customers may include multiple performance obligations. For such arrangements, the Company allocates the transaction price to each performance obligation based on its relative standalone selling price. Standalone selling price is the price at which the Company would sell a promised service separately to a client.
Total clients decreased by 50 thousand, or 14%, as of December 31, 2024 as compared to December 31, 2023. Total clients decreased by 41 thousand, or 11%, as of December 31, 2023 as compared to December 31, 2022.
Total clients decreased by 65 thousand, or 22%, as of December 31, 2025 as compared to December 31, 2024 and decreased by 50 thousand, or 14%, as of December 31, 2024 as compared to December 31, 2023.
During the year ended December 31, 2023, Other includes expenses related to the valuation of certain assets as a result of the acquisition of Thryv Australia and foreign exchange related expense. During the year ended December 31, 2022, Other primarily represents the bargain purchase gain as a result of the Vivial Acquisition, partially offset by foreign exchange-related expense.
During the year ended December 31, 2023, Other expenses related to the valuation of certain assets as a result of the acquisition of Thryv Australia and foreign exchange-related expense.
(2) Consolidated results of operations includes Yellow's results of operations subsequent to the April 3, 2023 acquisition date. (3) See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net (loss) income, the most directly comparable measure presented in accordance with GAAP.
See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net income (loss), the most directly comparable measure presented in accordance with GAAP.
We had total recorded debt outstanding of $284.3 million (net of $10.8 million of unamortized original issue discount and debt issuance cost) at December 31, 2024, which was comprised of amounts outstanding under the New Term Loan of $271.3 million and New ABL Facility of $23.9 million.
We had total recorded debt outstanding of $253.5 million (net of $7.9 million of unamortized original issue discount and debt issuance cost) at December 31, 2025, which was comprised of amounts outstanding under the Term Loan of $236.3 million and ABL Facility of $25.1 million.
In 2024, SMB demand for integrated technology solutions continues to grow as SMBs adapt their business and service model to facilitate remote working and virtual interactions. We serve approximately 300,000 SMB clients globally through two business segments: Thryv SaaS and Thryv Marketing Services . Thryv Marketing Services.
Our expertise in delivering solutions for our client base is rooted in our deep history of serving SMBs. In 2025, SMB demand for integrated technology solutions continues to grow as SMBs adapt their business and service model to facilitate remote working and virtual interactions. We serve approximately 230,000 SMB clients globally through two business segments: SaaS and Marketing Services .
For a discussion on contingent obligations, see Note 15, Contingent Liabilities , to our audited consolidated financial statements included in Part II, Item 8 in this Annual Report.
We continue to monitor our capital requirements to ensure our needs are in line with available capital resources. For a discussion on contingent obligations, see Note 15, Contingent Liabilities , to our audited consolidated financial statements included in Part II, Item 8 in this Annual Report.
Print revenue decreased by $10.8 million, or 4.1%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Print revenue decreased by $30.4 million, or 12.0%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
During the COVID-19 pandemic, the Company decided to operate in a Remote First working environment. Because we did not terminate existing lease agreements at any of our facilities, we continue to incur these costs until the lease agreements end. The most significant lease agreement is for our Corporate headquarters, which ends on December 31, 2025 and will not be renewed.
During the COVID-19 pandemic, the Company decided to operate in a remote-first working environment. Because we did not terminate existing lease agreements at any of our facilities, we continue to incur these costs until the lease agreements end.
The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net (loss) income : Years Ended December 31, (in thousands) 2024 2023 2022 Reconciliation of Adjusted EBITDA Net (loss) income $ (74,216) $ (259,295) $ 54,348 Impairment charges 83,094 268,846 102,222 Depreciation and amortization expense 52,789 63,251 88,392 Interest expense 46,771 61,728 60,407 Stock-based compensation expense (1) 24,118 22,201 14,628 Restructuring and integration expenses (2) 32,697 14,612 17,804 Loss on early extinguishment of debt (3) 6,638 — — Non-cash loss (gain) from remeasurement of indemnification asset (4) — 10,734 (2,148) Transaction costs (5) 5,145 373 6,119 Income tax expense (benefit) 8,218 (1,249) 44,627 Other components of net periodic pension benefit (6) (24,806) (2,719) (44,612) Other (7) 1,983 9,033 (8,445) Adjusted EBITDA $ 162,431 $ 187,515 $ 333,342 (1) The Company records Stock-based compensation expense related to the amortization of grant date fair value of the Company’s stock-based compensation awards.
The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net income (loss): Years Ended December 31, (in thousands) 2025 2024 2023 Reconciliation of Adjusted EBITDA Net income (loss) $ 307 $ (74,216) $ (259,295) Impairment charges — 83,094 268,846 Depreciation and amortization expense 39,459 52,789 63,251 Interest expense 34,758 46,771 61,728 Stock-based compensation expense 25,250 24,118 22,201 Restructuring and integration expenses (1) 28,180 32,697 14,612 Loss on early extinguishment of debt (2) — 6,638 — Non-cash loss from remeasurement of indemnification asset (3) — — 10,734 Transaction costs (4) — 5,145 373 Income tax expense (benefit) 16,736 8,218 (1,249) Net periodic pension cost (benefit) (5) 8,817 (24,806) (2,719) Other (6) (1,661) 1,983 9,033 Adjusted EBITDA $ 151,846 $ 162,431 $ 187,515 (1) See the table below for detail of Restructuring and integration expenses for the years ended December 31, 2025, 2024, and 2023.
The decrease in total Revenue was driven primarily by a decrease in Thryv Marketing Services Revenue of $172.6 million, partially offset by an increase in Thryv SaaS Revenue of $79.8 million. Thryv Marketing Services Revenue Thryv Marketing Services revenue decreased by $172.6 million, or 26.4%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The decrease in total Revenue was driven primarily by a decrease in Marketing Services Revenue of $156.7 million, partially offset by an increase in SaaS Revenue of $117.6 million. SaaS Revenue SaaS revenue increased by $117.6 million, or 34.2%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Years Ended December 31, 2024 2023 2022 Seasoned NRR 98 % 96 % 91 % Seasoned NRR increased by 2% for the year ended December 31, 2024 compared to the year ended December 31, 2023, and increased by 5% during the year ended December 31, 2023 compared to the year ended December 31, 2022.
As of December 31, 2025 2024 2023 Seasoned NRR 94 % 98 % 96 % Seasoned NRR decreased by 4% for the year ended December 31, 2025 compared to the year ended December 31, 2024, and increased by 2% during the year ended December 31, 2024 compared to the year ended December 31, 2023.
The Company also paid $5.5 million of debt issuance costs during the year ended December 31, 2024 related to the New Term Loan.
Additionally, the Company paid debt issuance costs of $5.5 million during the year ended December 31, 2024 related to the Term Loan, while no payments were made for debt issuance costs during the year ended December 31, 2025.
Our gross margin increased by 210 basis points, to 65.2%, for the year ended December 31, 2024 compared to 63.1% for the year ended December 31, 2023.
Gross margin increased by 270 basis points to 67.9% for the year ended December 31, 2025 compared to 65.2% for the year ended December 31, 2024.