Biggest changeNon-GAAP income or loss before income taxes is then adjusted for income taxes calculated using the respective statutory tax rates for applicable jurisdictions, which for purposes of this determination were assumed to be 25.5%. We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view these non-GAAP financial measures in conjunction with the related GAAP financial measures. The following schedules reflect our additional non-GAAP financial measures and reconciles our additional non-GAAP financial measures to the related GAAP financial measures. For the year ended December 31, 2024 2023 (Dollars in thousands) Non-GAAP cost of revenues, software subscriptions $ 111,929 $ 106,038 Non-GAAP cost of revenues, services $ 62,303 $ 59,042 Non-GAAP gross profit $ 492,544 $ 407,307 Non-GAAP gross margin 73.9 % 71.2 % Non-GAAP research and development expense $ 56,395 $ 52,218 Non-GAAP selling and marketing expense $ 154,892 $ 129,216 Non-GAAP general and administrative expense $ 128,224 $ 124,925 Non-GAAP operating income $ 130,989 $ 85,646 Non-GAAP net income $ 100,984 $ 63,699 For the year ended December 31, (Dollars in thousands) 2024 2023 Non-GAAP Cost of Revenues, Software Subscriptions: Cost of revenues, software subscriptions $ 175,580 $ 162,920 Stock-based compensation expense (4,349) (2,834) Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues (59,302) (54,048) Non-GAAP cost of revenues, software subscriptions $ 111,929 $ 106,038 Non-GAAP Cost of Revenues, Services: Cost of revenues, services $ 65,071 $ 60,888 Stock-based compensation expense (2,768) (1,846) Non-GAAP cost of revenues, services $ 62,303 $ 59,042 50 Table of Contents For the year ended December 31, (Dollars in thousands) 2024 2023 Non-GAAP Gross Profit: Gross profit $ 426,125 $ 348,579 Stock-based compensation expense 7,117 4,680 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 59,302 54,048 Non-GAAP gross profit $ 492,544 $ 407,307 Non-GAAP Gross Margin: Total revenues $ 666,776 $ 572,387 Non-GAAP gross margin 73.9 % 71.2 % Non-GAAP Research and Development Expense: Research and development expense $ 66,666 $ 58,212 Stock-based compensation expense (9,548) (5,994) Transaction costs (723) — Non-GAAP research and development expense $ 56,395 $ 52,218 Non-GAAP Selling and Marketing Expense: Selling and marketing expense $ 170,574 $ 140,237 Stock-based compensation expense (13,204) (8,380) Amortization of acquired intangible assets – selling and marketing expense (2,478) (2,641) Non-GAAP selling and marketing expense $ 154,892 $ 129,216 Non-GAAP General and Administrative Expense: General and administrative expense $ 152,835 $ 145,936 Stock-based compensation expense (17,556) (14,865) Severance expense (3,048) (3,576) Amortization of cloud computing implementation costs – general and administrative (4,007) (2,570) Non-GAAP general and administrative expense $ 128,224 $ 124,925 Non-GAAP Operating Income: Loss from operations $ (2,228) $ (17,510) Stock-based compensation expense 47,425 33,919 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 59,302 54,048 Amortization of acquired intangible assets – selling and marketing expense 2,478 2,641 Amortization of cloud computing implementation costs – general and administrative 4,007 2,570 Severance expense 3,048 3,576 Acquisition contingent consideration (2,575) 1,549 Change in fair value of acquisition contingent earn-outs 17,500 — Transaction costs 2,032 4,853 Non-GAAP operating income $ 130,989 $ 85,646 51 Table of Contents For the year ended December 31, (Dollars in thousands) 2024 2023 Non-GAAP Net Income: Net loss $ (52,729) $ (13,093) Income tax expense (benefit) 54,638 (8,581) Stock-based compensation expense 47,425 33,919 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 59,302 54,048 Amortization of acquired intangible assets – selling and marketing expense 2,478 2,641 Amortization of cloud computing implementation costs – general and administrative 4,007 2,570 Severance expense 3,048 3,576 Acquisition contingent consideration (2,575) 1,549 Change in fair value of acquisition contingent earn-outs 17,500 — Transaction costs (1) 2,032 4,853 Change in settlement value of deferred purchase commitment liability – interest expense 423 4,020 Non-GAAP income before income taxes 135,549 85,502 Income tax adjustment at statutory rate (2) (34,565) (21,803) Non-GAAP net income $ 100,984 $ 63,699 (1) The year ended December 31, 2023 includes costs associated with a public tender offer, which was withdrawn by the Company in January 2024.
Biggest changeNon-GAAP income or loss before income taxes is then adjusted for income taxes calculated using the respective statutory tax rates for applicable jurisdictions, which for purposes of this determination were assumed to be 25.5%. We encourage investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view these non-GAAP financial measures in conjunction with the related GAAP financial measures. 53 Table of Contents The following schedules reflect our additional non-GAAP financial measures and reconciles our additional non-GAAP financial measures to the related GAAP financial measures. For the year ended December 31, 2025 2024 (Dollars in thousands) Non-GAAP cost of revenues, software subscriptions $ 112,145 $ 111,929 Non-GAAP cost of revenues, services $ 73,965 $ 62,303 Non-GAAP gross profit $ 562,334 $ 492,544 Non-GAAP gross margin 75.1 % 73.9 % Non-GAAP research and development expense $ 71,273 $ 56,395 Non-GAAP selling and marketing expense $ 178,595 $ 154,892 Non-GAAP general and administrative expense $ 149,310 $ 128,224 Non-GAAP operating income $ 136,728 $ 130,989 Non-GAAP net income $ 105,772 $ 100,984 For the year ended December 31, (Dollars in thousands) 2025 2024 Non-GAAP Cost of Revenues, Software Subscriptions: Cost of revenues, software subscriptions $ 187,816 $ 175,580 Stock-based compensation expense (5,829) (4,349) Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues (69,842) (59,302) Non-GAAP cost of revenues, software subscriptions $ 112,145 $ 111,929 Non-GAAP Cost of Revenues, Services: Cost of revenues, services $ 79,027 $ 65,071 Stock-based compensation expense (5,062) (2,768) Non-GAAP cost of revenues, services $ 73,965 $ 62,303 Non-GAAP Gross Profit: Gross profit $ 481,601 $ 426,125 Stock-based compensation expense 10,891 7,117 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 69,842 59,302 Non-GAAP gross profit $ 562,334 $ 492,544 Non-GAAP Gross Margin: Total revenues $ 748,444 $ 666,776 Non-GAAP gross margin 75.1 % 73.9 % Non-GAAP Research and Development Expense: Research and development expense $ 83,715 $ 66,666 Stock-based compensation expense (12,442) (9,548) Transaction costs — (723) Non-GAAP research and development expense $ 71,273 $ 56,395 Non-GAAP Selling and Marketing Expense: Selling and marketing expense $ 196,488 $ 170,574 Stock-based compensation expense (15,616) (13,204) Amortization of acquired intangible assets – selling and marketing expense (2,277) (2,478) Non-GAAP selling and marketing expense $ 178,595 $ 154,892 54 Table of Contents For the year ended December 31, (Dollars in thousands) 2025 2024 Non-GAAP General and Administrative Expense: General and administrative expense $ 178,685 $ 152,835 Stock-based compensation expense (18,814) (17,556) Severance expense (6,823) (3,048) Amortization of cloud computing implementation costs – general and administrative expense (3,738) (4,007) Non-GAAP general and administrative expense $ 149,310 $ 128,224 Non-GAAP Operating Income: Income (loss) from operations $ 2,331 $ (2,228) Stock-based compensation expense 57,763 47,425 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 69,842 59,302 Amortization of acquired intangible assets – selling and marketing expense 2,277 2,478 Amortization of cloud computing implementation costs – general and administrative expense 3,738 4,007 Severance expense 6,823 3,048 Acquisition contingent consideration 200 (2,575) Change in fair value of acquisition contingent earn-outs (17,000) 17,500 Transaction costs (1) 10,754 2,032 Non-GAAP operating income $ 136,728 $ 130,989 Non-GAAP Net Income: Net income (loss) $ 7,211 $ (52,729) Income tax expense 368 54,638 Stock-based compensation expense 57,763 47,425 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 69,842 59,302 Amortization of acquired intangible assets – selling and marketing expense 2,277 2,478 Amortization of cloud computing implementation costs – general and administrative expense 3,738 4,007 Severance expense 6,823 3,048 Acquisition contingent consideration 200 (2,575) Change in fair value of acquisition contingent earn-outs (17,000) 17,500 Transaction costs (1) 10,754 2,032 Change in settlement value of deferred purchase commitment liability – interest expense — 423 Non-GAAP income before income taxes 141,976 135,549 Income tax adjustment at statutory rate (2) (36,204) (34,565) Non-GAAP net income $ 105,772 $ 100,984 (1) The year ended December 31, 2025 includes legal expenses associated with pending litigation related to claims we have made against a competitor.
Additional Non-GAAP Financial Measures In addition to Adjusted EBITDA, Adjusted EBITDA margin, free cash flow, and free cash flow margin calculated and discussed in “Key Business Metrics,” the following additional non-GAAP financial measures are calculated and presented further below: ● Non-GAAP cost of revenues, software subscriptions is determined by adding back to GAAP cost of revenues, software subscriptions, the stock-based compensation expense, and depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues for the respective periods. ● Non-GAAP cost of revenues, services is determined by adding back to GAAP cost of revenues, services, the stock-based compensation expense included in cost of revenues, services for the respective periods. ● Non-GAAP gross profit is determined by adding back to GAAP gross profit the stock-based compensation expense, and depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues for the respective periods. ● Non-GAAP gross margin is determined by dividing non-GAAP gross profit by total revenues for the respective periods. ● Non-GAAP research and development expense is determined by adding back to GAAP research and development expense the stock-based compensation expense, and transaction costs related to acquired technology included in research and development expense for the respective periods. ● Non-GAAP selling and marketing expense is determined by adding back to GAAP selling and marketing expense the stock-based compensation expense and the amortization of acquired intangible assets included in selling and marketing expense for the respective periods. ● Non-GAAP general and administrative expense is determined by adding back to GAAP general and administrative expense the stock-based compensation expense, amortization of cloud computing implementation costs and severance expense included in general and administrative expense for the respective periods. ● Non-GAAP operating income is determined by adding back to GAAP loss or income from operations the stock-based compensation expense, depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues, amortization of acquired intangible assets included in selling and marketing expense, amortization of cloud computing implementation costs in general and administrative expense, severance expense, acquisition contingent consideration, changes in the fair 49 Table of Contents value of acquisition contingent earn-outs , and transaction costs , included in GAAP loss or income from operations for the respective periods. ● N on-GAAP net income is determined by adding back to GAAP net income or loss the income tax benefit or expense, stock-based compensation expense, depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues, amortization of acquired intangible assets included in selling and marketing expense, amortization of cloud computing implementation costs in general and administrative expense, severance expense, acquisition contingent consideration, changes in the fair value of acquisition contingent earn-outs , adjustments to the settlement value of deferred purchase commitment liabilities recorded as interest expense, and transaction costs , included in GAAP net income or loss for the respective periods to determine non-GAAP loss or income before income taxes.
Additional Non-GAAP Financial Measures In addition to Adjusted EBITDA, Adjusted EBITDA margin, free cash flow, and free cash flow margin calculated and discussed in “Key Business Metrics,” the following additional non-GAAP financial measures are calculated and presented further below: ● Non-GAAP cost of revenues, software subscriptions is determined by adding back to GAAP cost of revenues, software subscriptions, the stock-based compensation expense, and depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues for the respective periods. ● Non-GAAP cost of revenues, services is determined by adding back to GAAP cost of revenues, services, the stock-based compensation expense included in cost of revenues, services for the respective periods. 52 Table of Contents ● Non-GAAP gross profit is determined by adding back to GAAP gross profit the stock-based compensation expense, and depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues for the respective periods. ● Non-GAAP gross margin is determined by dividing non-GAAP gross profit by total revenues for the respective periods. ● Non-GAAP research and development expense is determined by adding back to GAAP research and development expense the stock-based compensation expense, and transaction costs related to acquired technology included in research and development expense for the respective periods. ● Non-GAAP selling and marketing expense is determined by adding back to GAAP selling and marketing expense the stock-based compensation expense and the amortization of acquired intangible assets included in selling and marketing expense for the respective periods. ● Non-GAAP general and administrative expense is determined by adding back to GAAP general and administrative expense the stock-based compensation expense, amortization of cloud computing implementation costs and severance expense included in general and administrative expense for the respective periods. ● Non-GAAP operating income is determined by adding back to GAAP loss or income from operations the stock-based compensation expense, depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues, amortization of acquired intangible assets included in selling and marketing expense, amortization of cloud computing implementation costs in general and administrative expense, severance expense, acquisition contingent consideration, changes in the fair value of acquisition contingent earn-outs , and transaction costs , included in GAAP loss or income from operations for the respective periods. ● N on-GAAP net income is determined by adding back to GAAP net income or loss the income tax benefit or expense, stock-based compensation expense, depreciation and amortization of capitalized software and acquired intangible assets included in cost of subscription revenues, amortization of acquired intangible assets included in selling and marketing expense, amortization of cloud computing implementation costs in general and administrative expense, severance expense, acquisition contingent consideration, changes in the fair value of acquisition contingent earn-outs , adjustments to the settlement value of deferred purchase commitment liabilities recorded as interest expense, and transaction costs , included in GAAP net income or loss for the respective periods to determine non-GAAP loss or income before income taxes.
Any investments we make in our research and development and our sales and marketing organization will occur in advance of experiencing the benefits from such investments; therefore, it may be difficult for us to determine if we are efficiently allocating resources in those areas. The company may pursue acquisitions or partner arrangements to accelerate its growth initiatives.
Any investments we make in our research and development and our sales and marketing organization will occur in advance of experiencing the benefits from such investments; therefore, it may be difficult for us to determine if we are efficiently allocating resources in those areas. We may pursue acquisitions or partner arrangements to accelerate its growth initiatives.
We continue to collect information and reevaluate these estimates and assumptions periodically and record any adjustments to preliminary estimates to goodwill, provided we are within the Measurement Period, with any adjustments to amortization of new or previously recorded assets and identifiable intangibles being recorded to the consolidated statements of comprehensive loss in the period in which they arise.
We continue to collect information and reevaluate these estimates and assumptions periodically and record any adjustments to preliminary estimates to goodwill, provided we are within the Measurement Period, with any adjustments to amortization of new or previously recorded assets and identifiable intangibles being recorded to the consolidated statements of comprehensive income (loss) in the period in which they arise.
Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Annual Report on Form 10-K, particularly in the sections titled “Risk Factors” and “Special Note Regarding Forward-Looking Statements.” T his section of this Annual Report on Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Annual Report on Form 10-K, particularly in the sections titled “Risk Factors” and “Special Note Regarding Forward-Looking Statements.” T his section of this Annual Report on Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
For further information, refer to Note 3, “Acquisitions” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K. As of December 31, 2024, we have no outstanding borrowings under the Line of Credit. The Notes are due in May 2029.
For further information, refer to Note 3, “Acquisitions” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K. As of December 31, 2025, we have no outstanding borrowings under the Line of Credit. The Notes are due in May 2029.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 are not included in this Annual Report on Form 10-K, and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 are not included in this Annual Report on Form 10-K, and can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
We expect our general and administrative expenses to increase in absolute dollars as we continue to expand our operations, hire additional personnel, and integrate current and future acquisitions. Depreciation and Amortization Depreciation and amortization expense consists of the allocation of purchased and developed asset costs over the future periods benefitted by the use of these assets.
We expect our general and administrative expenses to increase in absolute dollars as we continue to expand our operations, hire additional personnel, and integrate current and future acquisitions. Depreciation and Amortization Depreciation and amortization expense consists of the allocation of purchased and developed asset costs over the future periods benefited by the use of these assets.
This could result in increased costs or an impairment of capitalized development costs with no resulting future revenue benefit. 35 Table of Contents Selling and Marketing Expenses Selling and marketing expenses consist primarily of personnel and related expenses in support of sales and marketing efforts. These costs include salaries, benefits, bonuses, and stock-based compensation.
This could result in increased costs or an impairment of capitalized development costs with no resulting future revenue benefit. 38 Table of Contents Selling and Marketing Expenses Selling and marketing expenses consist primarily of personnel and related expenses in support of sales and marketing efforts. These costs include salaries, benefits, bonuses, and stock-based compensation.
We generated 49% and 45% of software subscription revenues from cloud-based subscriptions in 2024 and 2023, respectively. While our on-premise software subscription revenues comprised 51% and 55% of our software subscription revenues for 2024 and 2023, respectively, they continue to decrease as a percentage of total software subscriptions revenues as cloud-based subscriptions grow.
We generated 55% and 49% of software subscription revenues from cloud-based subscriptions in 2025 and 2024, respectively. While our on-premise software subscription revenues comprised 45% and 51% of our software subscription revenues for 2025 and 2024, respectively, they continue to decrease as a percentage of total software subscriptions revenues as cloud-based subscriptions grow.
As of December 31, 2024, all of the Capped Call Transactions remained outstanding. For further information, refer to Note 10, “Debt” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K.
As of December 31, 2025, all of the Capped Call Transactions remained outstanding. For further information, refer to Note 10, “Debt” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K.
We account for income taxes using the asset and liability method resulting in the recognition of deferred tax assets and liabilities for future tax consequences of events that have been previously recognized in the Company’s consolidated financial statements or tax returns.
We account for income taxes using the asset and liability method resulting in the recognition of deferred tax assets and liabilities for future tax consequences of events that have been previously recognized in our consolidated financial statements or tax returns.
There were no outstanding borrowings under the Line of Credit at December 31, 2024 or 2023. Foreign Currency Exchange Rate Risk Our revenues and expenses are primarily denominated in U.S. dollars.
There were no outstanding borrowings under the Line of Credit at December 31, 2025 or 2024. Foreign Currency Exchange Rate Risk Our revenues and expenses are primarily denominated in U.S. dollars.
Sources of Credit As of December 31, 2024, we had a credit agreement with a banking syndicate (the “Credit Agreement”) that provides a $300.0 million revolving facility (the “Line of Credit”). The Line of Credit expires in March 2029.
Sources of Credit As of December 31, 2025, we had a credit agreement with a banking syndicate (the “Credit Agreement”) that provides a $300.0 million revolving facility (the “Line of Credit”). The Line of Credit expires in March 2029.
Specific risks for these critical accounting estimates are described in the following sections. For all of these estimates, we caution that future events rarely develop exactly as forecast, and such estimates routinely require adjustment. We have reviewed these critical accounting estimates and related disclosures with our Audit Committee.
Specific risks for these critical accounting estimates are described in the following sections. For all of these estimates, we caution 55 Table of Contents that future events rarely develop exactly as forecast, and such estimates routinely require adjustment. We have reviewed these critical accounting estimates and related disclosures with our Audit Committee.
We record interest related to underpayment of income taxes as interest expense and penalties as other operating expenses in the consolidated statements of comprehensive loss. We assess our income tax positions and record tax benefits or expense based upon our evaluation of the facts, circumstances, and information available at the reporting date.
We record interest related to underpayment of income taxes as interest expense and penalties as other operating expenses in the consolidated statements of comprehensive income (loss). 56 Table of Contents We assess our income tax positions and record tax benefits or expense based upon our evaluation of the facts, circumstances, and information available at the reporting date.
We have an extensive network of partners that spans ERP, CRM, procurement, billing, POS, and eCommerce platforms. Our partners enhance the coverage and adoption of our solutions and promote our thought leadership. We leverage our partnerships to maximize the benefits of our solutions for our customers and to identify new customer opportunities.
We have an extensive network of partners that spans ERP, CRM, procurement, billing, POS, and eCommerce platforms. Our partners enhance the coverage and adoption of our solutions and promote our thought leadership. We leverage our partnerships to maximize the benefits of our solutions for our 35 Table of Contents customers and to identify new customer opportunities.
By forming additional strategic alliances with participants in the global digital transformation, such as payments and eCommerce platforms, we can continue to expand our exposure to all transactions, business-to-consumer, business-to-business, and business-to-government. 31 Table of Contents Continued innovation of our software.
By forming additional strategic alliances with participants in the global digital transformation, such as payments and eCommerce platforms, we can continue to expand our exposure to all transactions, business-to-consumer, business-to-business, and business-to-government. Continued innovation of our software.
Over recent years, cloud sales to new customers have grown at a faster rate than sales of on-premise solutions, which is a trend that we expect to continue over time. We generated 49% and 45% of software subscription revenues from cloud-based subscriptions in 2024 and 2023, respectively. We host our cloud-based subscriptions.
Over recent years, cloud sales to new customers have grown at a faster rate than sales of on-premise solutions, which is a trend that we expect to continue over time. We generated 55% and 49% of software subscription revenues from cloud-based subscriptions in 2025 and 2024, respectively. We host our cloud-based subscriptions.
For further information on our debt obligations, refer to Note 10, “Debt” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K. 45 Table of Contents In connection with the pricing of the Notes on April 23, 2024, the Company entered into Capped Call Transactions.
For further information on our debt obligations, refer to Note 10, “Debt” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K. 48 Table of Contents In connection with the pricing of the Notes on April 23, 2024, we entered into Capped Call Transactions.
Despite positive evidence of projected future business profitability in our U.S. entity, management determined that this did not outweigh the negative evidence to allow us to conclude it was more likely than not the deferred tax assets would be realized and therefore we recorded a full valuation allowance against these U.S. deferred tax assets as of December 31, 2024.
Despite positive evidence of projected future business profitability in our U.S. entity, management determined that this did not outweigh the negative evidence to allow us to conclude it was more likely than not the deferred tax assets would be realized and therefore we recorded a full valuation allowance against these U.S. deferred tax assets as of December 31, 2024, which we have maintained through December 31, 2025.
We carry the Notes at principal value less unamortized issuance costs on our consolidated balance sheets, and we present fair value for required disclosure purposes only. Borrowings under our Credit Agreement will bear interest, at our option, at either the New Base Rate Option or the SOFR Option.
We carry the Notes at principal value less unamortized issuance costs on our consolidated balance sheets, and we present fair value for required disclosure purposes only. 57 Table of Contents Borrowings under our Credit Agreement will bear interest, at our option, at either the New Base Rate Option or the SOFR Option.
We monitor our net revenue retention rate (“NRR”) in order to understand our ability to retain and grow revenues from our customers. Our NRR was 109% and 113% in 2024 and 2023, respectively. We believe our gross revenue retention rate (“GRR”) provides insight into and demonstrates to investors our ability to retain revenues from our existing customers.
We monitor our net revenue retention rate (“NRR”) in order to understand our ability to retain and grow revenues from our customers. Our NRR was 105% and 109% in 2025 and 2024, respectively. We believe our gross revenue retention rate (“GRR”) provides insight into and demonstrates to investors our ability to retain revenues from our existing customers.
At December 31, 2024, we had 4,915 direct customers and approximately $122,706 of AARPC. At December 31, 2023, we had 4,310 direct customers and approximately $118,910 of AARPC. The increase in AARPC was primarily due to expansion of usage by existing customers and adding new customers through organic growth.
At December 31, 2024, we had 4,915 direct customers and approximately $122,706 of AARPC. The increase in AARPC was primarily due to expansion of usage by existing customers and adding new customers through organic growth.
We have historically recognized immaterial 54 Table of Contents amounts of foreign currency gains and losses in each of the periods presented. We 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.
We have historically recognized immaterial amounts of foreign currency gains and losses in each of the periods presented. We 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. Item 8.
Future interest payments related to the Notes of $11.2 million are included in the table. For further information, refer to Note 10, “Debt” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K. (2) The Company has contingent consideration liabilities for Cash Earn-outs and Stock Earn-outs related to the 2024 acquisition of ecosio.
Future interest payments related to the Notes of $8.6 million are included in the table. For further information, refer to Note 10, “Debt” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K. (2) We have contingent consideration liabilities for Cash Earn-outs and Stock Earn-outs related to the 2024 acquisition of ecosio.
In addition, if outside of the Measurement Period, any 53 Table of Contents subsequent adjustments to the acquisition date fair values are reflected in the consolidated statements of comprehensive loss in the period in which they arise.
In addition, if outside of the Measurement Period, any subsequent adjustments to the acquisition date fair values are reflected in the consolidated statements of comprehensive income (loss) in the period in which they arise.
Our GRR was 95% in both 2024 and 2023. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations– Key Business Metrics– Net Revenue Retention Rate and Gross Revenue Retention Rate” and for further discussion. Acquire new customers.
Our GRR was 94% and 95% in 2025 and 2024, respectively. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations– Key Business Metrics– Net Revenue Retention Rate and Gross Revenue Retention Rate” and for further discussion. Acquire new customers.
Material Future Cash Obligations and Commercial Commitments Cash Requirements. We believe that our existing cash resources and our Line of Credit will be sufficient to meet our capital requirements and fund our operations for the next 12 months as well as our longer-term liquidity needs.
We believe that our existing cash resources and our Line of Credit will be sufficient to meet our capital requirements and fund our operations for the next 12 months as well as our longer-term liquidity needs.
Significant judgment is required in determining our worldwide income tax provision. Vertex and its subsidiaries are generally taxed at the corporate level, and the income tax provision or benefit is based on income or loss sourced to the U.S. federal and state jurisdictions as well as foreign jurisdictions at the tax rates applicable in those jurisdictions.
Vertex and its subsidiaries are generally taxed at the corporate level, and the income tax provision or benefit is based on income or loss sourced to the U.S. federal and state jurisdictions as well as foreign jurisdictions at the tax rates applicable in those jurisdictions.
Adjusted EBITDA was $151.9 million and $100.8 million in 2024 and 2023, respectively. Adjusted EBITDA is a non-GAAP financial measure. Refer to “Key Business Metrics” and “Use and Reconciliation of Non-GAAP Financial Measures” for further discussion of key business metrics and non-GAAP financial measures and their comparison to GAAP financial measures.
Adjusted EBITDA was $161.5 million and $151.9 million in 2025 and 2024, respectively. Adjusted EBITDA is a non-GAAP financial measure. Refer to “Key Business Metrics” and “Use and Reconciliation of Non-GAAP Financial Measures” for further discussion of key business metrics and non-GAAP financial measures and their comparison to GAAP financial measures.
Adjusted EBITDA margin represents Adjusted EBITDA divided by total revenues for the same period. For purposes of comparison, our net loss was $(52.7) million and $(13.1) million in 2024 and 2023, respectively, while our net loss margin was (7.9)% and (2.3)% over the same periods, respectively.
Adjusted EBITDA margin represents Adjusted EBITDA divided by total revenues for the same period. For purposes of comparison, our net income (loss) was $7.2 million and $(52.7) million in 2025 and 2024, respectively, while our net income (loss) margin was 1.0% and (7.9)% over the same periods, respectively.
For the years ended December 31, 2024, 2023, and 2022, approximately 4%, 4%, and 3% of our revenues were generated in currencies other than U.S. dollars in each respective period.
For the years ended December 31, 2025, 2024, and 2023, approximately 5%, 4%, and 4%, respectively, of our revenues were generated in currencies other than U.S. dollars in each respective period.
At December 31, 2024, the New Base Rate Option and SOFR Option applicable to the Line of Credit borrowings were 8.00% and 5.99%, respectively. Because the interest rates applicable to borrowings under the Credit Agreement are variable, we are exposed to market risk from changes in the underlying index rates, which affect our cost of borrowing.
At December 31, 2025, the New Base Rate Option and SOFR Option applicable to the Line of Credit borrowings were 7.25% and 5.37%, respectively. Because the interest rates applicable to borrowings under the Credit Agreement are variable, we are exposed to market risk from changes in the underlying index rates, which affect our cost of borrowing.
Free cash flow margin increased in 2024 to 11.7% compared to 1.1% in 2023. Use and Reconciliation of Non-GAAP Financial Measures In addition to our results determined in accordance with GAAP, we have calculated Adjusted EBITDA, Adjusted EBITDA margin, free cash flow, free cash flow margin, non-GAAP cost of revenues, non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development expense, non-GAAP selling and marketing expense, non-GAAP general and administrative expense, non-GAAP operating income, and non-GAAP net income, which are each non-GAAP 48 Table of Contents financial measures.
Free cash flow margin decreased in 2025 to 6.4% compared to 11.7% in 2024. Use and Reconciliation of Non-GAAP Financial Measures In addition to our results determined in accordance with GAAP, we have calculated Adjusted EBITDA, Adjusted EBITDA margin, free cash flow, free cash flow margin, non-GAAP cost of revenues, non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development expense, non-GAAP selling and marketing expense, non-GAAP general and administrative expense, non-GAAP operating income, and non-GAAP net income, which are each non-GAAP financial measures.
Net cash provided by financing activities of $231.3 million for the twelve months ended December 31, 2024 consisted of $345.0 million in gross proceeds from our Notes, a $9.7 million increase in customer funds obligations, primarily due to timing differences between receipt of funds from customers and taxing jurisdiction withdrawals of these funds, $8.5 million in proceeds from the exercise of stock options, and $3.0 million in proceeds from the purchase of stock under our ESPP.
These outflows were partly offset by $7.7 million in proceeds from the exercise of stock options and $4.2 million in proceeds from the purchase of stock under our employee stock purchase plan (“ESPP”). 46 Table of Contents Net cash provided by financing activities of $231.3 million for the twelve months ended December 31, 2024 consisted of $345.0 million in gross proceeds from our Notes, a $9.7 million increase in customer funds obligations, primarily due to timing differences between receipt of funds from customers and taxing jurisdiction withdrawals of these funds, $8.5 million in proceeds from the exercise of stock options, and $3.0 million in proceeds from the purchase of stock under our ESPP.
Quantitative and Qualitative Disclosures about Market Risk Interest Rate Risk We had unrestricted cash and cash equivalents of $296.1 million and $68.2 million as of December 31, 2024 and 2023, respectively, and investments of $9.2 million and $9.5 million as of December 31, 2024 and 2023, respectively.
Quantitative and Qualitative Disclosures about Market Risk Interest Rate Risk We had unrestricted cash and cash equivalents of $314.0 million and $296.1 million as of December 31, 2025, and 2024, respectively. We had investments of $9.2 million as of December 31, 2024.
In addition, interest expense will include adjustments to the fair value of contracts that may be entered into to hedge risks associated with currency fluctuations for cash receipts or cash payments denominated in currencies other than U.S. dollars and which do not qualify for hedge accounting, as well as changes in the settlement value of the future payment obligation for the Systax acquisition, which was fully settled on June 5, 2024. 36 Table of Contents Interest income reflects earnings on investments of our cash on hand and our investment securities.
In addition, interest expense will include adjustments to the fair value of contracts that may be entered into to hedge risks associated with currency fluctuations for cash receipts or cash payments denominated in currencies other than U.S. dollars and which do not qualify for hedge accounting, as well as changes in the settlement value of the 39 Table of Contents future payment obligation for the Systax Sistemas Fiscais LTDA (“Systax”) acquisition, which was fully settled on June 5, 2024.
For further information, refer to Note 3, “Acquisitions” to our consolidated financial statements beginning on page F-1 of this Annual Report on Form 10-K.
For further information, refer to Note 14, “Commitments and Contingencies” to our consolidated financial statements, beginning on page F-1 of this Annual Report on Form 10-K.
We define free cash flow margin as free cash flow divided by total revenues for the same period. Our net cash provided by operating activities was $164.8 million and $74.3 million in 2024 and 2023, respectively, while our operating cash flow margin was 24.7% and 13.0% over the same periods, respectively.
We define free cash flow margin as free cash flow divided by total revenues for the same period. Our net cash provided by operating activities was $165.5 million and $164.8 million in 2025 and 2024, respectively, while our operating cash flow margin was 22.1% and 24.7% over the same periods, respectively.
We had net losses of $(52.7) million and $(13.1) million in 2024 and 2023, respectively. These amounts are presented in accordance with generally accepted accounting principles in the U.S. (“GAAP”).
We had net income (loss) of $7.2 million and $(52.7) million in 2025 and 2024, respectively. These amounts are presented in accordance with generally accepted accounting principles in the U.S. (“GAAP”).
We also collaborate with numerous accounting firms who have built implementation practices around our software to serve their customer base. 30 Table of Contents We believe that global commerce and the compliance environment provides durable and accelerating growth opportunities for our business. We generated revenues of $666.8 million and $572.4 million in 2024 and 2023, respectively.
We also collaborate with over 45 accounting and professional services firms who have built implementation practices around our software to serve their customer base. We believe that global commerce and the compliance environment provide durable and accelerating growth opportunities for our business. We generated revenues of $748.4 million and $666.8 million in 2025 and 2024, respectively.
In addition, we experienced an increase in depreciation and amortization of capitalized software and acquired intangible assets of $5.3 million associated with our ongoing investments in internal-use software for cloud-based subscription solutions, software developed for sale for new products and enhancements to existing products, and costs associated with the amortization of acquired intangible assets.
The increase was primarily driven by a $10.5 million increase in depreciation and amortization of capitalized software and acquired intangible assets associated with our ongoing investments in internal-use software for cloud-based subscription solutions, software developed for sale for new products and enhancements to existing products, and costs associated with the increased amortization of acquired intangible assets.
This increase was primarily due to a $4.9 million increase in personnel costs related to development work associated with new solutions to address end-to-end data analysis and compliance needs of our customers, and continued expansion of connectors and application program interfaces (“APIs”) to customer enterprise resource planning (“ERP”) and other software platforms.
This increase in research and development expenses was primarily due to an increase in personnel costs related to development work associated with new solutions to address end-to-end data analysis and compliance needs of our customers, and continued expansion of connectors and application program interfaces to customer ERP and other software platforms.
Other operating expense (income), net for the year ended December 31, 2024 was primarily comprised of a $2.5 million decrease in the contingent consideration liability associated with our 2021 acquisition of Tellutax, LLC (“Tellutax”), which was partially offset by $1.2 million of transaction costs associated with our recent acquisitions, and 41 Table of Contents $1.1 million in foreign currency losses.
Other operating expense (income), net for the year ended December 31, 2024 was primarily comprised of a $2.5 million decrease in the contingent consideration liability associated with our 2021 acquisition of Tellutax, LLC (“Tellutax”), which was partially offset by $1.2 million of transaction costs associated with our recent acquisitions, and $1.1 million in foreign currency losses. Interest Expense (Income), Net For the year ended December 31, (Dollars in thousands) 2025 2024 Year-Over-Year Change Interest income, net $ (5,248) $ (4,137) $ (1,111) 26.9 % Interest income, net was $5.2 million for 2025, compared to $4.1 million in 2024.
These amounts will fluctuate as a result of ongoing merger and acquisition activities and for changes in foreign currency rates. Interest Expense (Income), net Interest expense (income), net reflects the net amount of interest expense and interest income over the same period. Interest expense consists primarily of interest incurred related to the Notes, Term Loan, Credit Agreement, and leases.
These amounts will fluctuate as a result of ongoing merger and acquisition activities and for changes in foreign currency rates. Interest Expense (Income), net Interest expense (income), net reflects the net amount of interest expense and interest income over the same period.
AARPC represents average annual revenue per customer and is calculated by dividing ARR by the number of software subscription customers at the end of the respective period: For the year ended December 31, (Dollars in millions) 2024 2023 Year-Over-Year Change Annual Recurring Revenue $ 603.1 $ 512.5 $ 90.6 17.7 % ARR increased by $90.6 million, or 17.7%, at December 31, 2024, as compared to December 31, 2023.
AARPC represents average annual revenue per customer and is calculated by dividing ARR by the number of software subscription customers at the end of the respective period: As of December 31, (Dollars in millions) 2025 2024 Year-Over-Year Change Annual Recurring Revenue $ 671.0 $ 603.1 $ 67.9 11.3 % ARR increased by $67.9 million, or 11.3%, at December 31, 2025, as compared to December 31, 2024.
Cost of Software Subscriptions Revenues For the year ended December 31, (Dollars in thousands) 2024 2023 Year-Over-Year Change Cost of software subscriptions revenues $ 175,580 $ 162,920 $ 12,660 7.8 % Cost of software subscriptions revenues increased $12.7 million, or 7.8%, to $175.6 million in 2024 compared to $162.9 million in 2023.
Cost of Software Subscriptions Revenues For the year ended December 31, (Dollars in thousands) 2025 2024 Year-Over-Year Change Cost of software subscriptions revenues $ 187,816 $ 175,580 $ 12,236 7.0 % Cost of software subscriptions revenues increased $12.2 million, or 7.0%, to $187.8 million in 2025 compared to $175.6 million in 2024.
Other Operating Expense (Income), net Other operating expense (income), net consists primarily of transactions costs associated with merger and acquisition activities, periodic remeasurement of contingent consideration associated with completed acquisitions, realized gains and losses on foreign currency fluctuations, and other operating gains and losses.
The Earn-outs will be revalued and adjusted quarterly until the end of the Earn-out periods. Other Operating Expense (Income), net Other operating expense (income), net consists primarily of transactions costs associated with merger and acquisition activities, periodic remeasurement of contingent consideration associated with completed acquisitions, realized gains and losses on foreign currency fluctuations, and other operating gains and losses.
As such, certain periods may be less comparable due to the timing of our customers purchase patterns. Quarterly fluctuations in our costs and expenses overall primarily reflect changes in our headcount, infrastructure, and sales and marketing investments, and other costs related to certain technology development projects and the development and scaling of our cloud solutions.
Quarterly fluctuations in our costs and expenses overall primarily reflect changes in our headcount, infrastructure, and sales and marketing investments, and other costs related to certain technology development projects and the development and scaling of our cloud solutions.
The change in operating assets and liabilities was primarily driven by increases in accounts receivable, as a result of the timing of cash collections during the year, partially offset by increases in deferred revenue, accounts payable and accrued expenses, as a result of customer growth during the period and the timing of cash disbursements. Investing Activities .
The change in operating assets and liabilities was primarily driven by an increase in deferred revenue due to customer growth during the period, which was partially offset by increases in accounts receivable, as well as prepaid expenses and other current assets, as a result of the timing of cash collections and payments. Investing Activities .
Revenue is recognized upon transfer of control of promised goods or services to customers in an amount that reflects the consideration expected to be received in exchange for those products or services.
Revenue is recognized upon transfer of control of promised goods or services to customers in an amount that reflects the consideration expected to be received in exchange for those products or services. Our most critical judgments required in applying ASC 606 relate to the identification of performance obligations.
This increase was primarily driven by a $5.9 million increase in costs of personnel supporting period-over-period growth of sales and customers, and ongoing hosting and infrastructure investments to support expansion of customer transaction volumes for our cloud-based subscription customers.
Additionally, there was a $1.7 million increase in costs of personnel supporting period-over-period growth of sales and customers, ongoing infrastructure investments and support costs to enable the continued expansion of customer transaction volumes for our cloud-based subscription customers.
We derive the majority of our revenue from software subscriptions. These subscriptions include use of our software and ongoing monthly content updates. Our software is offered on a subscription basis to our customers, regardless of their deployment preferences. On-premise subscriptions and cloud-based subscriptions are typically sold through one- to three-year contracts.
Our software is offered on a subscription basis to our customers, regardless of their deployment preferences. On-premise subscriptions and cloud-based subscriptions are typically sold through one- to three-year contracts. We bill the majority of our customers annually in advance of the subscription period.
The $8.1 million increase in services revenues was primarily driven by an increase of $2.7 million in software subscription-related services associated with the growth in subscription revenues, which includes new customers 39 Table of Contents implementing our solutions and upgrading existing customers to newer versions of our solutions.
Additionally, there was a $1.5 million increase in software subscription-related services associated with the growth in subscription revenues, which includes new customers implementing our solutions and existing customers upgrading to newer versions of our solutions.
Our quarterly revenues have generally increased over the last two years primarily due to new sales to existing customers and sales to new customers. However, the pace of our revenue growth has not been consistent.
Our quarterly revenues have generally increased over the last two years primarily due to new sales to existing customers and sales to new customers. However, the pace of our revenue growth has not been consistent. Many of our customers are enterprise and large corporations and their purchase patterns can be sensitive to timing of budget decisions.
General and Administrative For the year ended December 31, (Dollars in thousands) 2024 2023 Year-Over-Year Change General and administrative $ 152,835 $ 145,936 $ 6,899 4.7 % General and administrative expenses increased $6.9 million, or 4.7%, to $152.8 million in 2024 compared to $145.9 million in 2023, primarily driven by an increase of $2.8 million associated with planned strategic investments in information technology infrastructure, business process re-engineering, and other initiatives to drive future operating leverage.
General and Administrative For the year ended December 31, (Dollars in thousands) 2025 2024 Year-Over-Year Change General and administrative $ 178,685 $ 152,835 $ 25,850 16.9 % General and administrative expenses increased $25.9 million, or 16.9%, to $178.7 million in 2025 compared to $152.8 million in 2024, primarily driven by planned strategic investments in information technology infrastructure, business process re-engineering and other initiatives to drive future operating leverage, as well as investments in employees, systems and other resources in support of our growth.
Cost of Services Revenues For the year ended December 31, (Dollars in thousands) 2024 2023 Year-Over-Year Change Cost of services revenues $ 65,071 $ 60,888 $ 4,183 6.9 % Cost of services revenues increased $4.2 million, or 6.9%, to $65.1 million in 2024 compared to $60.9 million in 2023.
Cost of Services Revenues For the year ended December 31, (Dollars in thousands) 2025 2024 Year-Over-Year Change Cost of services revenues $ 79,027 $ 65,071 $ 13,956 21.4 % Cost of services revenues increased $14.0 million, or 21.4%, to $79.0 million in 2025, compared to $65.1 million in 2024.
Many of our customers are enterprise and large corporations and their purchase patterns can be sensitive to timing of budget decisions. 42 Table of Contents Depending on such timing, these decisions can create volatility in the amount of business transacted by our sales team and the amount of revenues recorded in each quarter.
Depending on such timing, these decisions can create volatility in the amount of business transacted by our sales team and the amount of revenues recorded in each quarter. As such, certain periods may be less comparable due to the timing of our customers purchase patterns.
The updates and support, which are part of the subscription agreement, are essential to the continued utility of the software. Therefore, we have determined that the software, updates, and support should be combined into a single performance obligation. Income Taxes We estimate our income taxes based on the various jurisdictions where we conduct business.
Software subscriptions include the related software, consisting of both on-premise and cloud-based software, tax content updates, and product support. The updates and support, which are part of the subscription agreement, are essential to the continued utility of the software. Therefore, we have determined that the software, updates, and support should be combined into a single performance obligation.
In addition, our managed services offering has continued to experience increased revenues associated with returns processing volume increases attributable to regulatory changes, as customers expanded their tax filings into more jurisdictions. 34 Table of Contents Cost of Revenue Software Subscriptions Cost of software subscriptions revenue consists of costs related to providing and supporting our software subscriptions and includes personnel and related expenses, including salaries, benefits, bonuses, and stock-based compensation.
In addition, our managed services offering has continued to experience increased revenues 37 Table of Contents associated with returns processing volume increases attributable to regulatory changes, as customers expanded their tax filings into more jurisdictions.
This change was primarily driven by changes in valuation allowances on net deferred tax assets established for U.S. and certain foreign jurisdictions, nondeductible purchase commitment and contingent consideration liabilities, and pre-tax income, partially offset by the favorable impact of tax benefits on exercises and vesting of stock awards, net of limitations on deductions of certain employees’ compensation under Internal Revenue Code (“IRC”) Section 162(m).
The decrease in tax expense was primarily driven by reduced increases in valuation allowances on net deferred tax assets established for U.S. and certain foreign jurisdictions, favorable adjustments for nondeductible purchase commitment and contingent consideration liabilities, partially offset by increased pre-tax income and reduced favorable impact of tax benefits on exercises vesting of stock awards, net of increased limitations on deductions of certain employees’ compensation under Internal Revenue Code (“IRC”) Section 162(m). 44 Table of Contents During the fourth quarter of 2024, we established a valuation allowance against our U.S. deferred tax assets as it was determined to be more likely than not that these assets will not be realized.
We also believe it demonstrates to investors our ability to expand existing customer revenues, which is one of our key growth strategies. Our NRR refers to the ARR expansion during the 12 months of a reporting period for all customers who were part of our customer base at the beginning of the reporting period.
Our NRR refers to the ARR expansion during the 12 months of a reporting period for all customers who were part of our customer base at the beginning of the reporting period.
The increase was primarily driven by $47.3 million of growth in revenues from existing customers through their expanded use of our solutions as well as price increases, and $29.5 million in growth of subscriptions of our solutions to new customers.
The increase was primarily driven by $31.8 million of growth in revenues from existing customers through their expanded use of our solutions as well as price increases, and $36.1 million in growth of subscriptions of our solutions to new customers. At December 31, 2025, we had 4,867 direct customers and approximately $137,867 of AARPC.
We bill the majority of our customers annually in advance of the subscription period. Our customers include a majority of the Fortune 500, as well as a majority of the top 10 companies by revenue in multiple industries such as retail, technology, and manufacturing, in addition to leading marketplaces.
Our customers include a majority of the Fortune 500, as well as a majority of the top 10 companies by revenue in multiple industries such as retail, technology, and manufacturing, in addition to leading marketplaces. Our customer base also includes many of Europe’s largest companies in the industrial and chemical manufacturing, pharmaceutical, medical device and metals and mining industries.
In addition, cost of revenue includes direct costs associated with information technology, such as data center and software hosting costs, and tax content maintenance.
Cost of Revenue Software Subscriptions Cost of software subscriptions revenue consists of costs related to providing and supporting our software subscriptions and includes personnel and related expenses, including salaries, benefits, bonuses, and stock-based compensation. In addition, cost of revenue includes direct costs associated with information technology, such as data center and software hosting costs, and tax content maintenance.
Interest income will vary as a result of fluctuations in the future level of funds available for investment and the rate of return available in the market on such funds. Income Tax Expense (Benefit) Income tax expense (benefit) consists primarily of federal, foreign, state, and local taxes on our loss or income.
Interest income reflects earnings on investments of our cash on hand and our investment securities. Interest income will vary as a result of fluctuations in the future level of funds available for investment and the rate of return available in the market on such funds.
The following schedules reconcile Adjusted EBITDA and Adjusted EBITDA margin to net loss, the most closely directly comparable GAAP financial measure. For the year ended December 31, (Dollars in thousands) 2024 2023 Adjusted EBITDA: Net loss $ (52,729) $ (13,093) Interest expense (income), net (1) (4,137) 4,164 Income tax expense (benefit) 54,638 (8,581) Depreciation and amortization – property and equipment 20,953 15,202 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 59,302 54,048 Amortization of acquired intangible assets – selling and marketing expense 2,478 2,641 Amortization of cloud computing implementation costs – general and administrative 4,007 2,570 Stock-based compensation expense 47,425 33,919 Severance expense 3,048 3,576 Acquisition contingent consideration (2,575) 1,549 Change in fair value of acquisition contingent earn-outs 17,500 — Transaction costs (2) 2,032 4,853 Adjusted EBITDA $ 151,942 $ 100,848 Adjusted EBITDA Margin: Total revenues $ 666,776 $ 572,387 Adjusted EBITDA margin 22.8 % 17.6 % (1) The years ended December 31, 2024 and 2023 include $423 and $4,020, respectively, for the change in the settlement value of a deferred purchase commitment liability recorded as interest expense. (2) The year ended December 31, 2023 includes costs associated with a public tender offer, which was withdrawn by the Company in January 2024. 47 Table of Contents The increase in Adjusted EBITDA of $51.1 million in 2024, as compared to 2023, was primarily driven by an increase of $85.2 million in non-GAAP gross profit, which was partially offset by a $25.7 million increase in non-GAAP selling and marketing expense, a $4.2 million increase in non-GAAP research and development expense, and a $3.3 million increase in non-GAAP general and administrative expense.
The following schedules reconcile Adjusted EBITDA and Adjusted EBITDA margin to net loss, the most closely directly comparable GAAP financial measure. 50 Table of Contents For the year ended December 31, (Dollars in thousands) 2025 2024 Adjusted EBITDA: Net income (loss) $ 7,211 $ (52,729) Interest expense (income), net (1) (5,248) (4,137) Income tax expense 368 54,638 Depreciation and amortization – property and equipment 24,812 20,953 Depreciation and amortization of capitalized software and acquired intangible assets – cost of subscription revenues 69,842 59,302 Amortization of acquired intangible assets – selling and marketing expense 2,277 2,478 Amortization of cloud computing implementation costs – general and administrative expense 3,738 4,007 Stock-based compensation expense 57,763 47,425 Severance expense 6,823 3,048 Acquisition contingent consideration 200 (2,575) Change in fair value of acquisition contingent earn-outs (17,000) 17,500 Transaction costs (2) 10,754 2,032 Adjusted EBITDA $ 161,540 $ 151,942 Adjusted EBITDA Margin: Total revenues $ 748,444 $ 666,776 Adjusted EBITDA margin 21.6 % 22.8 % (1) The year ended December 31, 2024 includes $423 for the change in the settlement value of a deferred purchase commitment liability recorded as interest expense. (2) The year ended December 31, 2025 includes legal expenses associated with pending litigation related to claims we have made against a competitor.
Our GRR refers to how much of our MRR we retain each month after reduction for the effects of revenues lost from departing customers or those who have downgraded or reduced usage. GRR does not take into account revenue expansion from migrations, new licenses for additional products or contractual and usage-based price changes.
Gross Revenue Retention Rate (“GRR”). We believe our GRR provides insight into and demonstrates to investors our ability to retain revenues from our existing customers. Our GRR refers to how much of our MRR we retain each month after reduction for the effects of revenues lost from departing customers or those who have downgraded or reduced usage.
The increase in software subscriptions revenues of $86.3 million, or 17.9%, was primarily driven by an increase of $80.5 million from cross selling new products to existing customers, increases from expanded use of our products and services, and price increases.
The increase in software subscriptions revenues of $72.5 million, or 12.8%, was primarily driven by increases from our existing customers through cross-selling new products, and to a lesser extent, increases due to expanded use and price increases. Software subscriptions revenues derived from new customers averaged 7.1% and 6.3% of total software subscriptions revenues in 2025 and 2024, respectively.
Additionally, the inclusion of Systax and ecosio added 597 customers in 2024. Net Revenue Retention Rate (“NRR”). We believe that our NRR provides insight into our ability to retain and grow revenue from our customers, as well as their potential long-term value to us.
Net Revenue Retention Rate (“NRR”). We believe that our NRR provides insight into our ability to retain and grow revenue from our customers, as well as their potential long-term value to us. We also believe it demonstrates to investors our ability to expand existing customer revenues, which is one of our key growth strategies.
Change in Fair Value of Acquisition Contingent Earn-Outs The change in fair value of acquisition contingent earn-outs consists of fair value adjustments to our Cash Earn-outs and Stock Earn-outs related to our 2024 acquisition of ecosio. The Earn-outs will be revalued and adjusted quarterly until the end of the Earn-out periods.
Change in Fair Value of Acquisition Contingent Earn-Outs The change in fair value of acquisition contingent earn-outs consists of fair value adjustments to our Cash Earn-outs (as defined below) and Stock Earn-outs (as defined below) (collectively with the Cash Earn-outs, the “Earn-outs”) related to our 2024 acquisition of ecosio.
The change in operating assets and liabilities was primarily driven by an increase in deferred revenue due to customer growth during the period, which was partially offset by increases in accounts receivable, as well as prepaid expenses and other current assets, as a result of the timing of cash collections and payments. 43 Table of Contents Net cash provided by operating activities of $74.3 million for the twelve months ended December 31, 2023 consisted of a net loss of $13.1 million adjusted for non-cash charges of $107.1 million, and cash outflows of $19.7 million from changes in operating assets and liabilities.
The change in operating assets and liabilities was primarily driven by an increase in deferred revenue due to customer growth during the period, which was partially offset by increases in accounts receivable, prepaid expenses and other current assets, as well as decreases in accrued and deferred compensation as a result of the timing of cash collections and payments.
Interest expense includes amortization of deferred financing fees over the term of the credit facility or write-downs of such costs upon redemption of debt. Interest expense will vary as a result of fluctuations in the level of debt outstanding as well as interest rates on such debt.
Interest expense will vary as a result of fluctuations in the level of debt outstanding as well as interest rates on such debt.
At December 31, 2024, the New Base Rate Option and the SOFR Option applicable to the Line of Credit were 8.00% and 5.99%, respectively. There were no outstanding borrowings under the Line of Credit at December 31, 2024.
At December 31, 2025, the New Base Rate Option and the SOFR Option applicable to the Line of Credit were 7.25% and 5.37%, respectively. There were no outstanding borrowings under the Line of Credit at December 31, 2025 or 2024. Outstanding borrowings under the Credit Agreement are collateralized by nearly all of our assets and contain financial and operating covenants.
The following schedule reconciles free cash flow and free cash flow margin to net cash provided by operating activities, the most closely directly comparable GAAP financial measure. For the year ended December 31, (Dollars in thousands) 2024 2023 Free Cash Flow: Cash provided by operating activities $ 164,821 $ 74,332 Property and equipment additions (65,769) (49,261) Capitalized software additions (21,344) (18,972) Free cash flow $ 77,708 $ 6,099 Free Cash Flow Margin: Total revenues $ 666,776 $ 572,387 Free cash flow margin 11.7 % 1.1 % Free cash flow increased by $71.6 million in 2024 compared to 2023, driven primarily by a net increase of $90.5 million in cash provided by operating activities, partially offset by a year-over-year increase in investments in commercial solutions supporting our customers and infrastructure investments to drive operating leverage.
The following schedule reconciles free cash flow and free cash flow margin to net cash provided by operating activities, the most closely directly comparable GAAP financial measure. 51 Table of Contents For the year ended December 31, (Dollars in thousands) 2025 2024 Free Cash Flow: Cash provided by operating activities $ 165,543 $ 164,821 Property and equipment additions (96,236) (65,769) Capitalized software additions (21,718) (21,344) Free cash flow $ 47,589 $ 77,708 Free Cash Flow Margin: Total revenues $ 748,444 $ 666,776 Free cash flow margin 6.4 % 11.7 % Free cash flow decreased by $30.1 million in 2025 compared to 2024.
Our NRR calculation takes into account any revenue lost from departing customers or customers who have downgraded or reduced usage, as well as any revenue expansion from migrations, new licenses for additional products or contractual and usage-based price changes. As of December 31, 2024 2023 Net Revenue Retention Rate 109 % 113 % The 400 basis point decrease in NRR to 109% at December 31, 2024 from 113% for the same period in 2023 was primarily attributed to a decrease in customer cross-sell and additional entitlements. 46 Table of Contents Gross Revenue Retention Rate (“GRR”). We believe our GRR provides insight into and demonstrates to investors our ability to retain revenues from our existing customers.
Our NRR calculation takes into account any revenue lost from departing customers or customers who have downgraded or reduced usage, as well as any revenue expansion from migrations, new licenses for additional products or contractual and usage-based price changes. As of December 31, 2025 2024 Net Revenue Retention Rate 105 % 109 % NRR decreased by 400 basis points at December 31, 2025 as compared to December 31, 2024.
Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment. Software subscriptions include the related software, consisting of both on-premise and cloud-based software, tax content updates, and product support.
Identification of the Performance Obligations We enter into contracts with customers that may include promises to transfer various combinations of software subscriptions and services. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment.
Vertex provides cloud-based and on-premise solutions that can be tailored to specific industries for every major line of indirect tax, including sales and consumer use, value added (including e-invoicing), and payroll. Headquartered in North America, and with offices in South America and Europe, Vertex employs over 1,900 professionals and serves companies across the globe.
Our mission is to deliver the most trusted tax technology enabling global businesses to transact, comply, and grow with confidence. Vertex provides cloud-based and on-premise solutions that can be tailored to specific industries for every major line of indirect tax, including sales and consumer use, value added (including e-invoicing), and payroll.
To date, we do not believe that inflation has had a material effect on our business, financial condition, or results of operations. Item 8. Financial Statements and Supplementary Data The information required by this item is presented at the end of this report beginning on page F-1.
Financial Statements and Supplementary Data The information required by this item is presented at the end of this report beginning on page F-1.