Biggest changeSummary and discussion of the years ended December 31, 2023, 2022 and 2021 (in millions): 54 Table of Contents Years ended December 31, 2023 2022 2021 Revenue $ 613.6 $ 437.4 $ 254.0 Operating expenses (1) : Cost of revenue share fee $ 88.6 $ 56.3 $ 37.2 Cost of direct salaries and benefits $ 142.8 $ 104.8 $ 67.7 Research and development $ 74.4 $ 66.8 $ 47.5 Sales and marketing $ 43.5 $ 41.7 $ 35.2 General and administrative $ 222.4 $ 278.1 $ 168.9 Depreciation and amortization $ 21.6 $ 18.8 $ 12.4 Operating income (loss) $ 20.1 $ (129.1) $ (114.9) Other income (expense) Interest income (expense), net $ 29.0 $ 6.6 $ (0.3) Other income (expense), net $ 1.5 $ 5.0 $ 0.3 Income (loss) before tax $ 50.6 $ (117.5) $ (114.9) Income tax benefit (expense) $ (0.7) $ 2.1 $ (0.2) Net income (loss) $ 49.9 $ (115.4) $ (115.1) (1) Amounts related to the Company’s total equity-based compensation expense including warrants (refer to Note 13 within the consolidated financial statements for a description for equity-based warrants) and excluding additional expense related to repurchases, as follows: Year Ended December 31, 2023 (in thousands) Pre-IPO employee performance awards Warrants Founder PSU Employee equity-based awards Total Cost of direct salaries and benefits $ (281) $ — $ — $ 515 $ 234 Research and development (1) (2,662) — — 8,635 5,973 Sales and marketing (239) — — 852 613 General and administrative (2) (3,028) 623 19,815 13,063 30,473 Total equity-based compensation $ (6,210) $ 623 $ 19,815 $ 23,065 $ 37,293 (1) Includes $12.7 million employee equity-based compensation forfeitures for the year ended December 31, 2023.
Biggest changeSummary and discussion of the years ended December 31, 2024, 2023 and 2022 (in millions): Years ended December 31, 2024 2023 2022 Revenue $ 770.5 $ 613.6 $ 437.4 Operating expenses: Cost of revenue share fee $ 108.1 $ 88.6 $ 56.3 Cost of direct salaries and benefits $ 173.0 $ 142.8 $ 104.8 Research and development $ 73.4 $ 74.4 $ 66.8 Sales and marketing $ 48.8 $ 43.5 $ 41.7 General and administrative $ 217.5 $ 222.4 $ 278.1 Depreciation and amortization $ 26.5 $ 21.6 $ 18.8 Operating income (loss) $ 123.2 $ 20.1 $ (129.1) Other income (expense) Interest income, net $ 32.5 $ 29.0 $ 6.6 Other (expense) income, net $ (89.1) $ 1.5 $ 5.0 Income (loss) before tax $ 66.6 $ 50.6 $ (117.5) Income tax benefit (expense) $ 158.6 $ (0.7) $ 2.1 Net income (loss) $ 225.3 $ 49.9 $ (115.4) Revenue Years ended December 31, 2024 2023 $ Change % Change Revenue $ 770.5 $ 613.6 $ 156.9 26 % Revenue increased by $156.9 million, or 26%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The Company offers certain limited-time free trials, family pricing, and other beneficial pricing through several channels including airline and credit card partnerships. Membership subscription revenue is presented net of taxes, refunds, credit card chargebacks.
The Company offers certain limited-time free trials, family pricing, and other beneficial pricing through several channels, including airline and credit card partnerships. Membership subscription revenue is presented net of taxes, refunds, and credit card chargebacks.
The membership subscription revenue is also reduced by the Company’s funded portion of credit card benefits issued to Members through a partnership with one credit card at the end of the contract period. The Company’s funded portion varies based on total number of Members enrolled each contract year.
Membership subscription revenue is also reduced by the Company’s funded portion of credit card benefits issued to Members through a partnership with one credit card at the end of the contract period. The Company’s funded portion varies based on total number of Members enrolled each contract year.
Adjusted Net Income (Loss) Per Common Share We compute Adjusted Net Income (Loss) per Common Share, Basic as Adjusted Net Income (Loss) divided by Adjusted Weighted-Average Shares Outstanding for our Class A Common Stock, Class B Common Stock, Class C Common Stock and Class D Common Stock assuming the exchange of all vested and outstanding common units in Alclear at the end of each period presented.
Adjusted Net Income per Common Share We compute Adjusted Net Income per Common Share, Basic as Adjusted Net Income divided by Adjusted Weighted-Average Shares Outstanding for our Class A Common Stock, Class B Common Stock, Class C Common Stock and Class D Common Stock assuming the exchange of all vested and outstanding common units in Alclear at the end of each period presented.
We do not present Adjusted Net Income (Loss) per Common Share on a dilutive basis for periods where we have Adjusted Net Loss since we do not assume the conversion of any potentially dilutive equity instruments as the result would be anti-dilutive.
We do not present Adjusted Net Income per Common Share on a dilutive basis for periods where we have Adjusted Net Income since we do not assume the conversion of any potentially dilutive equity instruments as the result would be anti-dilutive.
We do not present Adjusted Net Income (Loss) per Common Share for shares of our Class B Common Stock although they are participating securities based on the assumed conversion of those shares to our Class A Common Stock.
We do not present Adjusted Net Income per Common Share for shares of our Class B Common Stock although they are participating securities based on the assumed conversion of those shares to our Class A Common Stock.
Interest income (expense), net Interest income (expense), net primarily consists of interest income from our investment holdings and discount accretion on our marketable securities partially offset by issuance costs on our revolving credit facility.
Interest income, net Interest income, net primarily consists of interest income from our investment holdings and discount accretion on our marketable securities partially offset by issuance costs on our revolving credit facility.
All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained in this Annual Report on Form 10-K. The discussion in this MD&A is generally related to 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained in this Annual Report on Form 10-K. The discussion in this MD&A is generally related to 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Annual Report on Form 10-K 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 fiscal year ended December 31, 2022.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Annual Report on Form 10-K 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 fiscal year ended December 31, 2023.
The Credit Agreement contains customary affirmative covenants, such as 58 Table of Contents financial statement reporting requirements and delivery of borrowing base certificates, as well as customary covenants that restrict our ability to, among other things, incur additional indebtedness, sell certain assets, guarantee obligations of third parties, declare dividends or make certain distributions, and undergo a merger or consolidation or certain other transactions.
The Credit Agreement contains customary affirmative covenants, such as financial statement reporting requirements and delivery of borrowing base certificates, as well as customary covenants that restrict our ability to, among other things, incur additional indebtedness, sell certain assets, guarantee obligations of third parties, declare dividends or make certain distributions, and undergo a merger or consolidation or certain other transactions.
Tax Receivable Agreement In connection with the IPO we entered into the TRA with the Alclear Members that provides for the payment by us to the Alclear Members of 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax or franchise tax that we actually realize (computed using simplifying assumptions to address the impact of state and local taxes) as a result of (i) any increase in tax basis in Alclear’s assets resulting from (a) exchanges by the Alclear Members (or their transferees or other assignees) of Alclear Units (along with the corresponding shares of our Class C Common Stock or Class D Common Stock, as applicable) for shares of our Class A common stock, $0.00001 par value per share (“Class A Common Stock”) or Class B common stock, $0.00001 par value per share (“Class B Common Stock”) as applicable, and purchases of Alclear Units and corresponding shares of Class C common stock, par value $0.00001 per share (“Class C Common Stock”) or Class D common stock, $0.00001 par value per share (“Class D Common Stock” and, together with the Class A Common Stock, Class B Common Stock and Class C Common Stock, collectively, “Common Stock”), as the case may be, from Alclear Members (or their transferees or other assignees) or (b) payments under the TRA, and (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the TRA.
Tax Receivable Agreement The Company maintains a TRA with the Alclear Members that provides for the payment by us to the Alclear Members of 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax or franchise tax that we actually realize (computed using simplifying assumptions to address the impact of state and local taxes) as a result of (i) any increase in tax basis in Alclear’s assets resulting from (a) exchanges by the Alclear Members (or their transferees or other assignees) of Alclear Units (along with the corresponding shares of our Class C Common Stock or Class D Common Stock, as applicable) for shares of our Class A common stock, $0.00001 par value per share (“Class A Common Stock”) or Class B common stock, $0.00001 par value per share (“Class B Common Stock”) as applicable, and purchases of Alclear Units and corresponding shares of Class C common stock, par value $0.00001 per share (“Class C Common Stock”) or Class D common stock, $0.00001 par value per share (“Class D Common Stock” and, together with the Class A Common Stock, Class B Common Stock and Class C Common Stock, collectively, “Common Stock”), as the case may be, from Alclear Members (or their transferees or other assignees) or (b) payments under the TRA, and (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the TRA.
Following our IPO, we have and we expect to continue to incur increased amounts of compensation expense, including related to equity awards granted under the 2021 Omnibus Incentive Plan to both existing employees and newly-hired employees, and grants in connection with new hires could be significant.
We have and we expect to continue to incur increased amounts of compensation expense, including related to equity awards granted under the 2021 Omnibus Incentive Plan to both existing employees and newly-hired employees, and grants in connection with new hires could be significant.
The Company is subject to U.S. federal income taxes, in addition to state and local income taxes with respect to its allocable share of any taxable income or loss of Alclear, as well as any stand-alone income or loss generated by the Company. The Company is also subject to income taxes in Israel, Argentina, and Mexico.
The Company is subject to U.S. federal income taxes, in addition to state and local income taxes with respect to its allocable share of any taxable income or 54 Table of Contents loss of Alclear, as well as any stand-alone income or loss generated by the Company. The Company is also subject to income taxes in Israel, Argentina, and Mexico.
Revenues and operating income (loss) related to these acquisitions for the years ended December 31, 2023, 2022, and 2021 were insignificant to the consolidated financial statements for all periods presented. See Note 3 within the consolidated financial statements included in this document for more information on acquisitions.
Revenues and operating income (loss) related to these acquisitions for the years ended December 31, 2024 and 2023 were insignificant to the consolidated financial statements for all periods presented. See Note 3 within the consolidated financial statements included in this document for more information on acquisitions.
We are also subject to changes in discretionary consumer spending. 47 Table of Contents Taxation and Expenses After the consummation of our IPO, we became subject to U.S. federal, state and local income taxes with respect to our allocable share of any taxable income of Alclear and will be taxed at the prevailing corporate tax rates.
We are also subject to changes in discretionary consumer spending. 47 Table of Contents Taxation and Expenses We are subject to U.S. federal, state and local income taxes with respect to our allocable share of any taxable income of Alclear and will be taxed at the prevailing corporate tax rates.
Adjusted Net Income (Loss) We define Adjusted Net Income (Loss) as Net income (loss) attributable to Clear Secure, Inc. adjusted for the net income (loss) attributable to non-controlling interests, equity-based compensation expense, amortization of acquired intangible assets, acquisition-related costs, changes in fair value of contingent consideration and the income tax effect of these adjustments.
Adjusted Net Income We define Adjusted Net Income as net income (loss) attributable to Clear Secure, Inc. adjusted for the net income (loss) attributable to non-controlling interests, equity-based compensation expense, amortization of acquired intangible assets, acquisition-related costs, changes in fair value of contingent consideration and the income tax effect of these adjustments, using an effective tax rate.
Employee- 53 Table of Contents related costs recorded in direct salaries and benefits consist of salaries, taxes, benefits and equity-based compensation and expenses under arrangements related to the use of certain space at airports.
Employee-related costs recorded in direct salaries and benefits consist of salaries, taxes, benefits and equity-based compensation and expenses under arrangements related to the use of certain space at airports.
Provision (benefit) for income taxes As a result of the IPO and Reorganization, the Company became the sole managing member of Alclear, which is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, Alclear is not subject to U.S. federal and most state and local income taxes.
Provision (benefit) for income taxes The Company is the sole managing member of Alclear, which is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, Alclear is not subject to U.S. federal and most state and local income taxes.
Overview CLEAR is an identity company making experiences safer and easier digitally and physically. We make everyday experiences frictionless by connecting your identity to all the things that make you, YOU - transforming the way you live, work, and travel.
Overview CLEAR is a secure identity company making experiences safer and easier - both digitally and physically. We make everyday experiences frictionless by connecting your identity to all the things that make you, YOU - transforming the way you live, work, and travel.
CLEAR has been delivering secure, friction-free experiences in airports for over 14 years, achieving exceptional user delight and trust with CLEAR Plus, our consumer aviation subscription service. CLEAR Plus enables access to predictable and fast experiences through dedicated entry lanes in airport security checkpoints nationwide.
CLEAR has been delivering secure, frictionless experiences in airports for over 15 years, achieving exceptional user delight and trust with CLEAR Plus, our consumer aviation subscription service. CLEAR Plus enables access to predictable and fast experiences through dedicated entry lanes in airport security checkpoints nationwide.
Changes to the macro environment Our business is dependent on macroeconomic and other events outside of our control, such as decreased levels of travel or attendance at events, terrorism, civil unrest, political instability, union and other transit related strikes and other general economic conditions.
Changes to the macro and regulatory environment Our business is dependent on macroeconomic and other events outside of our control, such as decreased levels of travel or attendance at events, changes in government policy and regulation, terrorism, civil unrest, political instability, union and other transit related strikes and other general economic conditions.
Key Performance Indicators To evaluate performance of the business, we utilize a variety of other non-GAAP financial reporting and performance measures. These key measures include Total Bookings, Total Cumulative Enrollments, Total Cumulative 48 Table of Contents Platform Uses, Annual CLEAR Plus Net Member Retention, Active CLEAR Plus Members, and Annual CLEAR Plus Member Usage.
Key Performance Indicators To evaluate performance of the business, we utilize a variety of other non-GAAP financial reporting and performance measures. These key measures include Total Bookings, Total Cumulative Enrollments, Total Cumulative Platform Uses, Annual CLEAR Plus Net Member Retention, Annual CLEAR Plus Gross Dollar Retention, Active CLEAR Plus Members, and Annual CLEAR Plus Member Usage.
The Company will retain the benefit of the remaining 15% of these net cash savings. As of December 31, 2023, the Company has not recognized the deferred tax asset for the step-up in tax basis, as the asset is not more-likely-than-not to be realized.
The Company will retain the benefit of the remaining 15% of these net cash savings. As of December 31, 2024, the Company has recognized the deferred tax asset of $231.7 million for the step-up in tax basis, as the asset is more-likely-than-not to be realized.
The Company offers certain limited-time free trials, family pricing, and other beneficial pricing through several channels, including airline and credit card partnerships. Membership subscription revenue is presented net of taxes, refunds, credit card chargebacks, and estimated amounts due to a credit card partner.
The Company offers certain limited-time free trials, family pricing, and other beneficial pricing through several channels including airline and credit card partnerships. Membership subscription revenue is presented net of taxes, refunds, and credit card chargebacks.
Membership subscription revenue is also reduced by the Company’s funded portion of credit card benefits issued to Members through a partnership with a credit card company at the end of the contract period. The Company’s funded portion varies based on total number of Members for the contract year. The Company also generates revenue in relation to CLEAR Verified.
Membership subscription revenue is also reduced by the Company’s funded portion of credit card benefits issued to Members through a partnership with a credit card company at the end of the contract period. The Company’s funded portion varies based on total number of Members for the contract year. The Company generates additional revenue from TSA PreCheck® Enrollment Provided by CLEAR.
As of December 31, 2023, we had future minimum payments of $55.0 million. See Note 18 within the consolidated financial statements. The Company has commitments for future marketing expenditures to sports stadiums of $9.3 million as of December 31, 2023.
As of December 31, 2024, we had future minimum payments of $67.3 million. See Note 18 within the consolidated financial statements. The Company has commitments for future marketing expenditures to sports stadiums of $3.5 million as of December 31, 2024.
In addition, our growth strategy relies on creating new revenue streams such as per partner, per Member or per use transaction fees. Although we believe our service provides significant value to our partners, our success depends on creating mutually beneficial partnership agreements.
Our future success depends on maintaining those relationships, adding new relationships and maintaining favorable business terms. In addition, our growth strategy relies on creating new revenue streams such as per partner, per Member or per use transaction fees. Although we believe our service provides significant value to our partners, our success depends on creating mutually beneficial partnership agreements.
These measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income (loss), or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Our Non-GAAP financial measures are expressed in thousands.
These measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income, net cash provided by (used in) operating activities or any other operating performance measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies.
As of December 31, 2023 2022 Change Annual CLEAR Plus Member Usage 8.1x 8.6x (6 %) Annual Usage was 8.1x as of December 31, 2023 and 8.6x as of as of December 31, 2022, which represented a 6% decrease.
As of December 31, 2024 2023 Change Annual CLEAR Plus Member Usage 7.1x 8.1x (12 %) Annual Usage was 7.1x as of December 31, 2024 and 8.1x as of as of December 31, 2023, which represented a 12% decrease.
Cost of direct salaries and benefits Years ended December 31, 2023 2022 $ Change % Change Cost of direct salaries and benefits $ 142.8 $ 104.8 $ 38.0 36 % Cost of direct salaries and benefits expenses increased by $38.0 million, or 36%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Cost of direct salaries and benefits Years ended December 31, 2024 2023 $ Change % Change Cost of direct salaries and benefits $ 173.0 $ 142.8 $ 30.2 21 % Cost of direct salaries and benefits expenses increased by $30.2 million, or 21%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The change was driven primarily by an increase of $8.5 million, or a 52% increase, in fixed airport fees and $23.9 million, or a 60% increase, in per Member fees. COVID-related concessions reduced Cost of revenue share fee by $2.5 million and $5.3 million in the twelve months ended December 31, 2023 and 2022, respectively.
The change was driven primarily by an increase of $9.6 million, or a 39% increase, in fixed airport fees and $9.9 million, or a 15% increase, in Member fees. COVID-related concessions reduced Cost of revenue share fee by $2.3 million and $2.5 million in the years ended December 31, 2024 and 2023, respectively.
Cash flows from financing activities For the year ended December 31, 2023, net cash used in financing activities was $216.0 million compared to $48.9 million for the year ended December 31, 2022, an increase of $167.1 million.
Cash flows from financing activities For the year ended December 31, 2024, net cash used in financing activities was $401.5 million compared to $216.0 million for the year ended December 31, 2023, an increase of $185.5 million.
The amount of such quarterly dividends are subject to approval of the actual amount by the Board at the time of such dividend declaration. It is expected that the dividends will be funded by proportionate cash distributions by Alclear to all of its members as of the applicable record date, including holders of non-controlling interests in Alclear and the Company.
It is expected that the dividends will be funded by proportionate cash distributions by Alclear to all of its members as of the applicable record date, including holders of non-controlling interests in Alclear and the Company.
In June 2023, the Company entered into a second amendment to the Credit Agreement to transition from LIBOR to the Secured Overnight Financing Rate ("SOFR") as our benchmark interest rate and to extend the maturity date to June 28, 2026. We have the option to repay any borrowings under the Credit Agreement without premium or penalty prior to maturity.
In June 2023, the Company entered into a second amendment to the Credit Agreement to transition from LIBOR to the Secured Overnight Financing Rate ("SOFR") as our benchmark interest rate and to extend the maturity date to June 28, 2026.
As of December 31, 2023 2022 Change Annual CLEAR Plus Net Member Retention 86.3% 91.9% (5.6%) Annual CLEAR Plus Net Member Retention was 86.3% as of December 31, 2023 and 91.9% as of December 31, 2022, a year-over-year decrease of 560 basis points.
As of December 31, 2024 2023 Change Annual CLEAR Plus Net Member Retention 81.4% 86.3% (4.9%) Annual CLEAR Plus Net Member Retention was 81.4% as of December 31, 2024 and 86.3% as of December 31, 2023, a year-over-year decrease of 490 basis points.
As of December 31, 2023, we had future minimum payments of $207.7 million, with $15.0 million due within 12 months. See Note 8 within the consolidated financial statements for information related to our lease obligations. 59 Table of Contents We enter into agreements with airports for access to floor and office space.
Commitments and Contingencies We have non-cancelable operating lease arrangements for office space. As of December 31, 2024, we had future minimum payments of $192.3 million, with $15.0 million due within 12 months. See Note 8 within the consolidated financial statements for information related to our lease obligations. We enter into agreements with airports for access to floor and office space.
Sales and marketing Years ended December 31, 2023 2022 $ Change % Change Sales and marketing $ 43.5 $ 41.7 $ 1.8 4 % Sales and marketing expenses increased by $1.8 million, or 4%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Sales and marketing Years ended December 31, 2024 2023 $ Change % Change Sales and marketing $ 48.8 $ 43.5 $ 5.3 12 % Sales and marketing expenses increased by $5.3 million, or 12%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
As of December 31, 2023, the Company had a remaining borrowing capacity of $68.4 million, net of standby letters of credit, and had no outstanding debt obligations. Additionally, the Company was in compliance with all of the financial and non-financial covenants of the Credit Agreement. Refer to Note 21 within the consolidated financial statements for further details.
As of December 31, 2024, the Company had a remaining borrowing capacity of $66.4 million, net of standby letters of credit, and had no outstanding debt obligations. Additionally, the Company was in compliance with all of the financial and non-financial covenants of the Credit Agreement.
On November 8, 2023 the Company announced that its Board declared a quarterly dividend of $0.09 per share, payable on November 22, 2023 to holders of record of Class A Common Stock and Class B Common Stock as of the close of business on November 16, 2023.
On May 7, 2024, the Company announced that its Board declared a quarterly dividend of $0.10 per share, payable on June 18, 2024 to holders of record of Class A Common Stock and Class B Common Stock as of the close of business on June 10, 2024.
Adjusted Net Income (Loss) per Common Share is only applicable for periods after June 29, 2021, post the reorganization transactions and IPO. Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Common Share exclude, to the extent applicable, exclude the tax effected impact of non-cash expenses and other items that are not directly related to our core operations.
Adjusted Net Income and Adjusted Net Income per Common Share exclude, to the extent applicable, the tax effected impact of non-cash expenses and other items that are not directly related to our core operations.
Reconciliation of Net income (loss) to Adjusted EBITDA (Loss) 51 Table of Contents For the year ended December 31, (In thousands) 2023 2022 2021 Net income (loss) $ 49,888 $ (115,436) $ (115,171) Income tax expense (benefit) 724 (2,062) 233 Interest income (expense), net (29,013) (6,586) 349 Other income (expense), net 107 (4,850) (344) Depreciation and amortization 21,649 18,792 12,358 Acquisition-related costs 457 — 1,391 Impairment on assets 4,975 1,851 — Equity-based compensation expense 37,293 138,495 37,223 Warrant liabilities — — 12,796 Adjusted EBITDA (Loss) $ 86,080 $ 30,204 $ (51,165) Revenue $ 613,579 $ 437,434 $ 253,953 Net income Margin 8 % (26) % (45) % Adjusted EBITDA Margin 14 % 7 % (20) % Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) For the year ended December 31, (In thousands) 2023 2022 2021 Net income (loss) attributable to Clear Secure,.
Reconciliation of Net income (Loss) to Adjusted EBITDA For the year ended December 31, (In thousands) 2024 2023 2022 Net income (loss) 225,274 $ 49,888 $ (115,436) Income tax expense (benefit) (158,647) 724 (2,062) Interest income, net (32,509) (29,013) (6,586) Other (expense) income, net 90,850 107 (4,850) Depreciation and amortization 26,480 21,649 18,792 Impairment on assets 723 4,975 1,851 Equity-based compensation expense 35,339 37,293 138,495 Acquisition related costs — 457 — Adjusted EBITDA $ 187,510 $ 86,080 $ 30,204 Revenue $ 770,488 $ 613,579 $ 437,434 Net income Margin 29 % 8 % (26) % Adjusted EBITDA Margin 24 % 14 % 7 % Reconciliation of Net Income (Loss) to Adjusted Net Income For the year ended December 31, (In thousands) 2024 2023 2022 Net income (loss) attributable to Clear Secure,.
Any future dividends will be at the discretion of, and subject to the approval of, the Board. On August 2, 2023, the Company announced that our Board adopted a dividend policy (the "Dividend Policy") of paying a quarterly cash dividend to holders of Class A Common Stock and Class B Common Stock.
On August 2, 2023, the Company announced that its Board adopted a dividend policy (the "Dividend Policy") of paying a quarterly cash dividend to holders of Class A Common Stock and Class B Common Stock. The amount of such quarterly dividends is subject to approval of the actual amount by the Board at the time of such dividend declaration.
General and administrative Years ended December 31, 2023 2022 $ Change % Change General and administrative $ 222.4 $ 278.1 $ (55.7) (20) % General and administrative expenses decreased by $55.7 million, or 20%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
General and administrative Years ended December 31, 2024 2023 $ Change % Change General and administrative $ 217.5 $ 222.4 $ (4.9) (2) % General and administrative expenses decreased by $4.9 million, or 2%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Non-GAAP Financial Measures In addition to our results as determined in accordance with GAAP, we disclose Adjusted EBITDA (Loss), Adjusted EBITDA Margin, Free Cash Flow, Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Common Share, Diluted as non-GAAP financial measures that management believes provide useful information to investors.
The decrease was driven by both lower utilization for newer Members and decreased in utilization for existing Members. 50 Table of Contents Non-GAAP Financial Measures In addition to our results as determined in accordance with GAAP, we disclose Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Adjusted Net Income and Adjusted Net Income per Common Share, Basic and Diluted as non-GAAP financial measures that management believes provide useful information to investors.
We periodically reassess the components of our Non-GAAP adjustments for changes in how we evaluate our performance and changes in how we make financial and operational decisions to ensure the adjustments remain relevant and meaningful. 50 Table of Contents Adjusted EBITDA (Loss) and Adjusted EBITDA Margin We define Adjusted EBITDA (Loss) as net income (loss) adjusted for income taxes, interest (income) expense net, depreciation and amortization, impairment and losses on asset disposals, equity-based compensation expense, mark to market of warrant liabilities, net other income (expense) excluding sublease rental income, acquisition-related costs and changes in fair value of contingent consideration.
Adjusted EBITDA and Adjusted EBITDA Margin We define Adjusted EBITDA as net income adjusted for income taxes, interest income, net, depreciation and amortization, impairment and losses on asset disposals, equity-based compensation expense, mark to market of warrant liabilities, net other income (expense) excluding sublease rental income, acquisition-related costs and changes in fair value of contingent consideration.
Business Combinations Accounting for business combinations requires us to make significant estimates and assumptions with respect to the the fair value of identifiable assets and liabilities acquired in a business combination, especially with respect to intangible assets.
Additionally, the Company has determined the TRA liability is probable and therefore has recorded a tax receivable liability of $196.8 million. Business Combinations Accounting for business combinations requires us to make significant estimates and assumptions with respect to the fair value of identifiable assets and liabilities acquired in a business combination, especially with respect to intangible assets.
We may also use our cash and cash equivalents to repurchase our Class A Common Stock, pay cash dividends (and distributions in respect thereof) and distribute to members for tax payments.
We may also use our cash and cash equivalents to repurchase our Class A Common Stock, pay cash dividends (and distributions in respect thereof) and distribute to members for tax payments. We plan to finance our operations, future stock repurchases, cash dividends, and distributions (to the extent declared), and capital expenditures largely through cash generated from operations.
Further, to the extent that other companies use similar methods in calculating non-GAAP measures, the provision of supplemental non-GAAP information can allow for a comparison of the company’s relative performance against other companies that also report non-GAAP operating results.
Further, to the extent that other companies use similar methods in calculating non-GAAP measures, the provision of supplemental non-GAAP information can allow for a comparison of the Company’s relative performance against other companies that also report non-GAAP operating results. 51 Table of Contents Free Cash Flow We define Free Cash Flow as net cash provided by operating activities adjusted for purchases of property and equipment.
The change was primarily due to an increase in the net sales and maturities of marketable securities of $348.1 million and a decrease in capital expenditures of $5.8 million offset by a purchase of a strategic investment of $6.0 million and cash consideration paid as part of business combination of $3.8 million.
The change was primarily due to an increase in the net sales of marketable securities of $106.7 million, a decrease in the purchase of a strategic investment of $5.0 million, decrease in business combinations of $3.8 million, and a decrease in capital expenditures of $13.5 million.
The year over year increase was driven by growth in CLEAR Plus enrollments, as well as increased contributions from CLEAR Verified. Total Cumulative Platform Uses We define Total Cumulative Platform Uses as the number of individual engagements across CLEAR use cases, including CLEAR Plus, our flagship app and CLEAR Verified, since inception as of the end of the period.
Total Cumulative Platform Uses We define Total Cumulative Platform Uses as the number of individual engagements across CLEAR use cases, including CLEAR Plus, our flagship app and CLEAR1, since inception as of the end of the period.
On May 9, 2023, the Company announced that a special committee of its Board declared a special cash dividend in the amount of $0.20 per share payable on May 25, 2023 to holders of record of Class A Common Stock and Class B Common Stock as of the close of business on May 18, 2023.
On February 21, 2025, the Company announced that its Board declared a quarterly dividend of $0.125 per share and a special cash dividend of $0.27 per share, payable on March 18, 2025 to holders of record of Class A Common Stock and Class B Common Stock as of the close of business on March 10, 2025 (the “Record Date”).
Ability to Grow Total Cumulative Enrollments We are focused on growing Total Cumulative Enrollments and the number of Members that engage with our platform. Our operating results and growth opportunities depend, in part, on our ability to attract new Members, including paying Members (CLEAR Plus Members) as well as new platform Members.
Our operating results and growth opportunities depend, in part, on our ability to attract new Members, including paying Members (CLEAR Plus Members) as well as new platform Members.
Income tax benefit (expense) Years ended December 31, 2023 2022 $ Change % Change Income tax benefit (expense) $ (0.7) $ 2.1 $ (2.8) N/A Income tax expense increased by $2.8 million for the year ended December 31, 2023 compared to the year ended December 31, 2022 .
Income tax benefit (expense) Years ended December 31, 2024 2023 $ Change % Change Income tax benefit (expense) $ 158.6 $ (0.7) $ 159.3 22,757 % Income tax benefit increased by $159.3 million for the year ended December 31, 2024 compared to the year ended December 31, 2023 .
The value of the CLEAR platform to our Members increases as we add more use cases and partnerships, which in turn drives more frequent usage and increases retention. Historically, CLEAR Plus Members who used CLEAR in both aviation and non-aviation venues renewed at rates materially above those who used CLEAR only in aviation.
The value of the CLEAR platform to our Members increases as we add more use cases and partnerships, which in turn drives more frequent usage and strong retention.
The Company uses a time-based output measure and revenue is recognized over the period in which each of the performance obligations are satisfied, as services are rendered, which is generally over the arrangement term as all arrangements are for a period of less than 12 months. 60 Table of Contents The Company uses the practical expedient permitted to not adjust the transaction price of contracts with a duration of one year or less for the effects of a significant financing component at contract inception.
The Company uses a time-based output measure and revenue is recognized over the period in which each of the performance obligations are satisfied, as services are rendered, which is generally over the arrangement term as all arrangements are for a period of less than 12 months.
Cash Flow The following summarizes our cash flows for the years ended December 31, 2023, 2022 and 2021 (in millions): Years Ended December 31, 2023 2022 2021 $ Change 2023 vs 2022 $ Change 2023 vs 2022 Net cash provided by (used in) operating activities $ 225.0 $ 168.3 $ 69.7 $ 56.7 34 % Net cash used in investing activities (15.5) (359.6) (403.2) 344.1 (96) % Net cash provided by (used in) financing activities (216.0) (48.9) 503.4 (167.1) 342 % Net increase (decrease) in cash, cash equivalents, and restricted cash (6.5) (240.2) 169.9 233.7 (97) % Exchange rate effect on cash and cash equivalents, and restricted cash — — — N/A N/A Cash, cash equivalents, and restricted cash, beginning of year 68.9 309.1 139.1 (240.2) (78) % Cash, cash equivalents, and restricted cash, end of period $ 62.4 $ 68.9 $ 309.0 $ (6.5) (9) % Cash flows from operating activities For the year ended December 31, 2023, net cash provided by operating activities was $225.0 million compared to $168.3 million for the year ended December 31, 2022, an increase of $56.7 million.
Refer to Note 21 within the consolidated financial statements for further details. 58 Table of Contents Cash Flow The following summarizes our cash flows for the years ended December 31, 2024, 2023 and 2022 (in millions): Years Ended December 31, 2024 2023 2022 $ Change 2024 vs 2023 $ Change 2024 vs 2023 Net cash provided by operating activities $ 295.7 $ 225.0 $ 168.3 $ 70.6 31 % Net cash provided by (used in) investing activities 113.8 (15.5) (359.6) 129.3 (834) % Net cash used in financing activities (401.5) (216.0) (48.9) (185.5) 86 % Net increase in cash, cash equivalents, and restricted cash 7.9 (6.5) (240.2) 14.4 (222) % Cash, cash equivalents, and restricted cash, beginning of year — — — N/A N/A Net exchange differences on cash, cash equivalents, and restricted cash 62.4 68.9 309.1 (6.5) (9) % Cash, cash equivalents, and restricted cash, end of period $ 70.3 $ 62.4 $ 68.9 $ 7.9 13 % Cash flows from operating activities For the year ended December 31, 2024, net cash provided by operating activities was $295.7 million compared to $225.0 million for the year ended December 31, 2023, an increase of $70.6 million.
Critical Accounting Estimates The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reported periods.
As of December 31, 2024, the Company is subject to certain minimum spend commitments of approximately $13.6 million over the next three years under service arrangements. 59 Table of Contents Critical Accounting Estimates The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reported periods.
Cash flows from investing activities For the year ended December 31, 2023, net cash used in investing activities was $15.5 million compared to $359.6 million for the year ended December 31, 2022, a decrease of $344.1 million.
Cash flows from investing activities For the year ended December 31, 2024, net cash provided by investing activities was $113.8 million compared to net cash used in investing activities of $15.5 million for the year ended December 31, 2023, an increase of $129.3 million.
Revenues from our partners, and the percentage of our total revenue from these partners, have historically been immaterial. Operating Expenses Cost of revenue share fee The Company operates as a concessionaire in airports and shares a portion of the gross receipts generated from the Company’s Members with the host airports and airlines (“Revenue Share”).
Although platform Members may not contribute directly to our revenues, they are valuable to our platform as they indirectly contribute revenues and drive new partners to CLEAR. 53 Table of Contents Operating Expenses Cost of revenue share fee The Company operates as a concessionaire in airports and shares a portion of the gross receipts generated from the Company’s Members with the host airports and airlines (“Revenue Share”).
The change was primarily due to $4.6 million of increased allocated overhead costs, $2.2 million of increased non-cash impairment of certain assets, and $1.2 million of increased professional fees. These increases were partially offset by a $0.4 million decrease in employee related costs.
The change was primarily due to a $1.7 million decrease in non-cash impairment of certain assets, partially offset by a $1.0 million increase in technology costs.
These items are excluded because they are connected to the Company’s long term growth plan and not intended to increase short term revenue in a specific period.
These items are excluded because they are connected to the Company’s long term growth plan and not intended to increase short term revenue in a specific period. Historically, we believed these adjustments assist investors in evaluating the performance of the Company’s core operations assuming the exchange of all vested and outstanding common units in Alclear.
This includes CLEAR Plus Members who have an activated payment method, plus associated family accounts and is inclusive of Members who are in a limited time free trial; it excludes duplicate and/or purged accounts. Management views this as an important tool to measure the growth of its CLEAR Plus product.
This includes CLEAR Plus members who have an activated payment method, plus associated family accounts and is inclusive of members who are in a limited time free trial or in a billing grace period after a billing failure during which time we attempt to collect payment; we exclude duplicate and/or purged accounts.
Management believes that Total Bookings is an important measure of the current health and growth of the business and views it as a leading indicator.
Total Bookings in any particular period reflect sales to new and renewing CLEAR Plus subscribers plus any accrued billings to partners. 48 Table of Contents Management believes that Total Bookings is an important measure of the current health and growth of the business and views it as a leading indicator.
In addition, the Board declared a special cash dividend of $0.55 per share, payable on November 22, 2023 to holders of record of Class A Common Stock and Class B Common Stock as of the close of business on November 16, 2023.
On March 21, 2024, the Company announced the declaration of a special cash dividend in the amount of $0.32 per share payable on April 8, 2024 to holders of record of the Class A Common Stock and Class B Common Stock as of the close of business on April 1, 2024.
As of December 31, 2023 2022 Change % Change Total Cumulative Platform Uses (in thousands) 180,807 129,617 51,190 39% Total Cumulative Platform Uses was 180,807 as of December 31, 2023 and 129,617 as of December 31, 2022, which represented a 39% increase, driven by the continued strength in air travel leading to increases in CLEAR Plus verifications combined with an increased contributions from CLEAR Verified uses.
As of December 31, 2024 2023 Change % Change Total Cumulative Platform Uses (in thousands) 234,821 180,807 54,014 30% Total Cumulative Platform Uses was 234,821 as of December 31, 2024 and 180,807 as of December 31, 2023, which represented a 30% increase, driven by Active CLEAR Plus Member verifications combined with increased contributions from CLEAR1 uses.
On May 13, 2022, the Company's Board authorized a share repurchase program pursuant to which the Company may purchase up to $100 million of its Class A Common Stock. On November 8, 2023, the Company announced that its Board authorized a $100 million increase to its existing Class A Common Stock share repurchase program.
On each of November 8, 2023, March 21, 2024 and August 5, 2024, the Company announced that its Board authorized a $100 million increase to its existing Class A Common Stock share repurchase program, and in February 2025, the Company announced that its Board authorized an additional $200 million increase.
On August 2, 2023, we announced that our Board declared the initial quarterly dividend under the Dividend Policy in the amount of $0.07 per share, payable on August 18, 2023 to holders of record of the Class A Common Stock and Class B Common Stock as of the close of business on August 11, 2023.
On October 31, 2024, the Company announced that its Board declared a quarterly dividend of $0.125 per share, payable on December 17, 2024 to holders of record of Class A Common Stock and Class B Common Stock as of the close of business on December 10, 2024.
Years ended December 31, 2023 2022 $ Change % Change Total Bookings (in millions) $711.8 $527.0 $184.8 35% Total Bookings increased by $184.8 million, or 35%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The increase was primarily driven by new Member enrollments, pricing increases, and strong retention of existing Members.
Years ended December 31, 2024 2023 $ Change % Change Total Bookings (in millions) $834.0 $711.8 $122.2 17% Total Bookings increased by $122.2 million, or 17%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. The increase was primarily driven by growth in Active CLEAR Plus Members combined with price increases.
The change was driven primarily by a $2.0 million increase in employee compensation costs, $1.8 million increase in discretionary marketing expense, and $0.8 million related to increased allocated overhead costs, partially offset by a $2.7 million decrease in Ambassador commission expense.
The change was primarily driven by a $9.6 million increase in discretionary marketing expense, partially offset by a $4.1 million decrease in Ambassador commission expense resulting from changes to our compensation structure.
Alclear, is treated as flow-through entities for U.S. federal income tax purposes, and as such, has generally not been subject to U.S. federal income tax at the entity level.
Alclear is treated as a flow-through entity for U.S. federal income tax purposes, and as such, has generally not been subject to U.S. federal income tax at the entity level. In addition to tax expense, we incur expenses related to our operations, plus payments under the tax receivable agreement (“TRA”) described below, which we expect to be significant.
Calculation of Adjusted Weighted-Average Shares Outstanding As of December 31, 2023 2022 Weighted-average number of shares outstanding, basic for Class A Common Stock 89,695,439 81,117,184 Adjustments Assumed weighted-average conversion of issued and outstanding Class B Common Stock 907,234 1,007,686 Assumed weighted-average conversion of issued and outstanding Class C Common Stock 35,586,829 41,265,522 Assumed weighted-average conversion of issued and outstanding Class D Common Stock 25,796,690 26,501,898 Assumed weighted-average conversion of vested and outstanding warrants — 164,623 Adjusted Weighted-Average Number of Shares Outstanding, Basic 151,986,192 150,056,913 Weighted-average impact of unvested RSAs 37,861 863,904 Weighted-average impact of unvested RSUs 955,661 631,104 Weighted-average impact of unvested performance based RSUs 20,850 — Total incremental shares 1,014,372 1,495,008 Adjusted Weighted-Average Number of Shares Outstanding, Diluted 153,000,564 151,551,921 Calculation of Adjusted Net Income per Common Share, Basic For the year ended December 31, 2023 2022 Adjusted Net Income in thousands $ 89,296 $ 24,616 Adjusted Weighted-Average Number of Shares Outstanding, Basic 151,986,192 150,056,913 Adjusted Net Income per Common Share, Basic $ 0.59 $ 0.16 52 Table of Contents Calculation of Adjusted Net Income per Common Share, Diluted For the year ended December 31, 2023 2022 Adjusted Net Income in thousands $ 89,296 $ 24,616 Adjusted Weighted-Average Number of Shares Outstanding, Diluted 153,000,564 151,551,921 Adjusted Net Income per Common Share, Diluted $ 0.58 $ 0.16 Summary of Adjusted Net Income per Common Share: For the year ended December 31, 2023 2022 Adjusted Net Income per Common Share, Basic $ 0.59 $ 0.16 Adjusted Net Income per Common Share, Diluted $ 0.58 $ 0.16 Reconciliation of Net cash provided by (used in) operating activities to Free Cash Flow For the year ended December 31, (In thousands) 2023 2022 2021 Net cash provided by (used in) operating activities $ 225,033 $ 168,310 $ 69,707 Purchases of property and equipment (25,555) (31,362) $ (28,148) Share repurchases over fair value — — $ 712 Free Cash Flow $ 199,478 $ 136,948 $ 42,271 Components of Results of Operations Revenue The Company derives substantially all of its revenue from subscriptions to its consumer aviation service, CLEAR Plus.
Inc $ 169,676 $ 28,108 $ (65,573) Reallocation of net income (loss) attributable to non-controlling interests 55,598 21,780 (49,863) Net income (loss) per above 225,274 49,888 (115,436) Equity-based compensation expense 35,339 37,293 138,495 Amortization of acquired intangibles 4,604 3,268 3,161 Acquisition-related costs — 457 — Income tax effect (4,815) (1,610) (1,604) Adjusted Net Income $ 260,402 $ 89,296 $ 24,616 Calculation of Adjusted Weighted-Average Shares Outstanding As of December 31, 2024 2023 Weighted-average number of shares outstanding, basic for Class A Common Stock 93,010,960 89,695,439 Adjustments Assumed weighted-average conversion of issued and outstanding Class B Common Stock 884,283 907,234 Assumed weighted-average conversion of issued and outstanding Class C Common Stock 23,753,535 35,586,829 Assumed weighted-average conversion of issued and outstanding Class D Common Stock 25,544,999 25,796,690 Adjusted Weighted-Average Number of Shares Outstanding, Basic 143,193,777 151,986,192 Weighted-average impact of unvested RSAs — 37,861 Weighted-average impact of unvested RSUs 1,307,363 955,661 Weighted-average impact of unvested performance based RSUs 9,504 20,850 Total incremental shares 1,316,867 1,014,372 Adjusted Weighted-Average Number of Shares Outstanding, Diluted 144,510,644 153,000,564 52 Table of Contents Calculation of Adjusted Net Income per Common Share, Basic For the year ended December 31, 2024 2023 Adjusted Net Income in thousands $ 260,402 $ 89,296 Adjusted Weighted-Average Number of Shares Outstanding, Basic 143,193,777 151,986,192 Adjusted Net Income per Common Share, Basic $ 1.82 $ 0.59 Calculation of Adjusted Net Income per Common Share, Diluted For the year ended December 31, 2024 2023 Adjusted Net Income in thousands $ 260,402 $ 89,296 Adjusted Weighted-Average Number of Shares Outstanding, Diluted 144,510,644 153,000,564 Adjusted Net Income per Common Share, Diluted $ 1.80 $ 0.58 Summary of Adjusted Net Income per Common Share: For the year ended December 31, 2024 2023 Adjusted Net Income per Common Share, Basic $ 1.82 $ 0.59 Adjusted Net Income per Common Share, Diluted $ 1.80 $ 0.58 Reconciliation of Net cash provided by operating activities to Free Cash Flow For the year ended December 31, (In thousands) 2024 2023 2022 Net cash provided by operating activities $ 295,677 $ 225,033 $ 168,310 Purchases of property and equipment (12,009) (25,555) $ (31,362) Free Cash Flow $ 283,668 $ 199,478 $ 136,948 Components of Results of Operations Revenue The Company derives substantially all of its revenue from subscriptions to its consumer aviation service, CLEAR Plus.
Other income (expense), net Other income (expense), net consists of certain non-recurring non-operating items including income recognized in relation to a minimum annual guarantee paid to us by a marketing partner and other items such as sublease income and changes in the fair value of contingent consideration.
Other (expense) income, net Other income (expense), net consists of certain non-recurring non-operating items including income recognized in relation to a minimum annual guarantee paid to us by a marketing partner and the establishment of the tax receivable agreement liability for exchanges of Alclear units which occurred when the related deferred tax assets required a valuation allowance.
As of December 31, 2023 2022 Change Active Clear Plus Members 6,720 5,448 23% Active CLEAR Plus Members was 6,720 as of December 31, 2023 and 5,448 as of December 31, 2022, which represented a 23% increase, driven by new Members added through airport, partner and organic channels in existing and new airports.
As of December 31, 2024 2023 Change Active CLEAR Plus Members 7,315 6,720 9% Active CLEAR Plus Members was 7,315 as of December 31, 2024 and 6,720 as of December 31, 2023, which represented a 9% increase, driven by new Active CLEAR Plus Members added through airport, partner and organic channels in existing and new airports. 49 Table of Contents Annual CLEAR Plus Gross Dollar Retention We define Annual CLEAR Plus Gross Dollar Retention as the net bookings collected from a Fixed Cohort of Members during the Current Period as a percentage of the net bookings collected from the same Fixed Cohort during the Prior Period.
Years ended December 31, 2023 2022 $ Change % Change Other income $ 1.6 $ 7.3 $ (5.7) N/A Other expense $ (0.1) $ (2.4) $ 2.3 N/A Other income (expense), net $ 1.5 $ 5.0 $ (3.5) (71) % Other income, net decreased by $3.5 million, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Years ended December 31, 2024 2023 $ Change % Change Other (expense) income, net $ (89.1) $ 1.5 $ (90.6) (6,197) % Other (expense) income, net decreased by $90.6 million, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This change was primarily due to establishing the TRA liability of $90.8 million.
The change was primarily due to an increase in the number of CLEAR Plus Members.
The change was primarily due to 9% increase in the number of Active CLEAR Plus Members as of December 31, 2024 compared to December 31, 2023 and increases to the price of a CLEAR Plus membership compared to the price as of December 31, 2023.
Total Bookings Total Bookings represent our total revenue plus the change in deferred revenue during the period. Total Bookings in any particular period reflect sales to new and renewing CLEAR Plus subscribers plus any accrued billings to partners.
Total Bookings Total Bookings represent our total revenue plus the change in deferred revenue during the period.
Active CLEAR Plus Members are defined as Members who have completed enrollment with CLEAR and have activated a payment method for our in-airport CLEAR Plus service, including their registered family plan Members.
The Fixed Cohort is defined as all Active CLEAR Plus Members as of the last day of the Prior Period who have activated a payment method for our in-airport CLEAR Plus service, including their registered family plan Members. Bookings received from a third party as part of a partnership agreement are excluded from both periods.
As of December 31, 2023 2022 Change % Change Total Cumulative Enrollments (in thousands) 20,194 15,384 4,810 31% Total Cumulative Enrollments were 20,194 as of December 31, 2023 and 15,384 as of December 31, 2022, which represented a 31% increase.
As of December 31, 2024 2023 Change % Change Total Cumulative Enrollments (in thousands) 28,906 20,194 8,712 43% Total Cumulative Enrollments were 28,906 as of December 31, 2024 and 20,194 as of December 31, 2023, which represented a 43% increase. The year-over-year increase was driven by CLEAR1 and CLEAR Plus Member enrollments.
This change was due to a year-over-year increase in net income of $165.3 million offset by a decrease in working capital changes of $5.6 million and a decrease in non-cash adjustments to net income of $102.9 million primarily driven by $101.2 million decrease in equity-based compensation.
This change was due to a year-over-year increase in net income of $175.4 million and favorable changes to working capital of $55.2 million, driven by the establishment of the tax receivable agreement liability, and offset by a decrease to non-cash adjustments to net income of $159.9 million driven by the release of the portion of the valuation allowance for deferred tax assets and current year tax benefits recorded, .
Annual CLEAR Plus Net Member Retention We define Annual CLEAR Plus Net Member Retention as one minus the CLEAR Plus net Member churn on a rolling 12 month basis.
The year-over-year change was driven by a decrease in Member retention and a lower number of Family Members added to existing accounts partially offset by price increases. Annual CLEAR Plus Net Member Retention We define Annual CLEAR Plus Net Member Retention as one minus the CLEAR Plus net Member churn on a rolling 12 month basis.