Biggest changeOther Income (Expense) Other income (expense) consists of interest expense, other components of net periodic pension (cost) benefit, and other income (expense), which includes a bargain purchase gain as a result of the Vivial Acquisition during the year ended December 31, 2022, and foreign currency-related income and expense. 46 Results of Operations Consolidated Results of Operations The following table sets forth certain consolidated financial data for each of the periods indicated: Years Ended December 31, 2023 (1) 2022 (2) (in thousands of $) Amount % of Revenue Amount % of Revenue Revenue $ 916,961 100 % $ 1,202,388 100 % Cost of services 338,714 36.9 % 422,006 35.1 % Gross profit 578,247 63.1 % 780,382 64.9 % Operating expenses: Sales and marketing 300,538 32.8 % 362,432 30.1 % General and administrative 208,880 22.8 % 216,406 18.0 % Impairment charges 268,846 29.3 % 102,222 8.5 % Total operating expenses 778,264 84.9 % 681,060 56.6 % Operating (loss) income (200,017) 21.8 % 99,322 8.3 % Other income (expense): Interest expense (61,728) 6.7 % (60,407) 5.0 % Other components of net periodic pension benefit 2,719 0.3 % 44,612 3.7 % Other (expense) income (1,518) 0.2 % 15,448 1.3 % (Loss) income before income tax benefit (expense) (260,544) 28.4 % 98,975 8.2 % Income tax benefit (expense) 1,249 0.1 % (44,627) 3.7 % Net (loss) income $ (259,295) 28.3 % $ 54,348 4.5 % Other financial data: Adjusted EBITDA (3) $ 187,515 20.4 % $ 333,342 27.7 % Adjusted Gross Profit (4) $ 605,849 $ 819,150 Adjusted Gross Margin (5) 66.1 % 68.1 % (1) Consolidated results of operations includes Yellow's results of operations subsequent to the April 3, 2023 acquisition date.
Biggest changeOther Income (Expense) Other income (expense) consists of interest expense, other components of net periodic pension (cost) benefit, and other income (expense), which includes a loss on early extinguishment of debt during the year ended December 31, 2024, a bargain purchase gain as a result of the Vivial Acquisition during the year ended December 31, 2022, and foreign currency-related income and expense. 52 Results of Operations Consolidated Results of Operations The following table sets forth certain consolidated financial data for each of the periods indicated: Years Ended December 31, 2024 (1) 2023 (2) (in thousands of $) Amount % of Revenue Amount % of Revenue Revenue $ 824,156 100 % $ 916,961 100 % Cost of services 286,919 34.8 % 338,714 36.9 % Gross profit 537,237 65.2 % 578,247 63.1 % Operating expenses: Sales and marketing 270,146 32.8 % 300,538 32.8 % General and administrative 217,296 26.4 % 208,880 22.8 % Impairment charges 83,094 10.1 % 268,846 29.3 % Total operating expenses 570,536 69.2 % 778,264 84.9 % Operating (loss) (33,299) 4.0 % (200,017) 21.8 % Other income (expense): Interest expense (46,771) 5.7 % (61,728) 6.7 % Other components of net periodic pension benefit 24,806 3.0 % 2,719 0.3 % Other expense (10,734) 1.3 % (1,518) 0.2 % (Loss) before income tax (expense) benefit (65,998) 8.0 % (260,544) 28.4 % Income tax (expense) benefit (8,218) 1.0 % 1,249 0.1 % Net (loss) $ (74,216) 9.0 % $ (259,295) 28.3 % Other financial data: Adjusted EBITDA (3) $ 162,431 19.7 % $ 187,515 20.4 % Adjusted Gross Profit (4) $ 558,906 $ 605,849 Adjusted Gross Margin (5) 67.8 % 66.1 % (1) Consolidated results of operations includes Keap's results of operations subsequent to the October 31, 2024 acquisition date.
We believe that strategic acquisitions of marketing services companies globally will expand our client base and provide additional opportunities to offer our SaaS solutions. 43 Print Publication Cycle We recognize revenue for print services at a point in time upon delivery of the published PYP directories containing customer advertisements to the intended market.
We believe that strategic acquisitions of SaaS and marketing services companies globally will expand our client base and provide additional opportunities to offer our SaaS solutions. Print Publication Cycle We recognize revenue for print services at a point in time upon delivery of the published PYP directories containing customer advertisements to the intended market.
For additional information related to goodwill, see Note 5, Goodwill and Intangible Assets to our consolidated financial statements included in Part II, Item 8 in this Annual Report. Pension Obligations The Company maintains pension obligations associated with non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs.
For additional information related to goodwill, see Note 5, Goodwill and Intangible Assets to our consolidated financial statements included in Part II, Item 8 in this Annual Report. 63 Pension Obligations The Company maintains pension obligations associated with non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs.
If our actual results are not consistent with our estimates, we could be exposed to future impairment losses that could be material to our results of operations. Factors Affecting Our Performance Our operations can be impacted by, among other factors, general economic conditions and increased competition with the introduction of new technologies and market entrants.
If our actual results are not consistent with our estimates, we could be exposed to future impairment losses that could be material to our results of operations. 48 Factors Affecting Our Performance Our operations can be impacted by, among other factors, general economic conditions and increased competition with the introduction of new technologies and market entrants.
(6) During the year ended December 31, 2023, Other includes expenses related to the valuation of certain assets as a result of the acquisition of Thryv Australia and foreign exchange related expense. During the year ended December 31, 2022, Other primarily represents the bargain purchase gain as a result of the Vivial Acquisition, partially offset by foreign exchange-related expense.
During the year ended December 31, 2023, Other includes expenses related to the valuation of certain assets as a result of the acquisition of Thryv Australia and foreign exchange related expense. During the year ended December 31, 2022, Other primarily represents the bargain purchase gain as a result of the Vivial Acquisition, partially offset by foreign exchange-related expense.
Adjusted EBITDA should not be considered as an alternative to Net (loss) income as a performance measure. We define Adjusted Gross Profit (“ Adjusted Gross Profit ”) and Adjusted Gross Margin (“ Adjusted Gross Margin ”) as Gross profit and Gross margin, respectively, adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense (benefit).
Adjusted EBITDA should not be considered as an alternative to Net (loss) income as a performance measure. We define Adjusted Gross Profit (“ Adjusted Gross Profit ”) and Adjusted Gross Margin (“ Adjusted Gross Margin ”) as Gross profit and Gross margin, respectively, adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense.
We allocate the purchase price, which is the sum of the consideration paid and may consist of cash, equity, or a combination of the two, to the identifiable assets and liabilities of the acquired business at their acquisition date fair values.
We allocate the purchase price, which is the sum of the consideration paid and may 62 consist of cash, equity, or a combination of the two, to the identifiable assets and liabilities of the acquired business at their acquisition date fair values.
ThryvPay SM , is our own branded payment solution that allows users to get paid via credit card and ACH and is tailored to service focused businesses that want to provide consumers safe, contactless, and fast-online payment options. Thryv Add-Ons include AI-assisted website development, SEO tools, Google Business Profile optimization, and Hub by Thryv SM .
ThryvPay SM , is our own branded payment solution that allows users to get paid via credit card and ACH and is tailored to service focused businesses that want to provide consumers safe, contactless, and fast-online payment options. Thryv Add-Ons include AI-assisted website development, SEO tools, Google Business Profile optimization, Hub by 47 Thryv SM , and Thryv Leads.
We recognized immaterial amounts of foreign currency gains and losses in each of the periods presented. We have not hedged our foreign currency transactions to date.
We recognized immaterial amounts of foreign 64 currency gains and losses in each of the periods presented. We have not hedged our foreign currency transactions to date.
Recent Accounting Pronouncements See Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements as of and for the years ended December 31, 2023, 2022, and 2021, included in Part II, Item 8 in this Annual Report, for a discussion of recent accounting pronouncements. I tem 7A.
Recent Accounting Pronouncements See Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements as of and for the years ended December 31, 2024, 2023, and 2022, included in Part II, Item 8 in this Annual Report, for a discussion of recent accounting pronouncements. I tem 7A.
We believe that expected cash flows from operations, available cash and cash equivalents, and funds available under our ABL Facility will be sufficient to meet our liquidity requirements, such as working capital requirements for our operations, business development and investment activities, and debt payment obligations, for the following 12 months.
We believe that expected cash flows from operations, available cash and cash equivalents, and funds available under our 59 New ABL Facility will be sufficient to meet our liquidity requirements, such as working capital requirements for our operations, business development and investment activities, and debt payment obligations, for the following 12 months.
Non-GAAP financial information has limitations as an analytical tool and is presented for supplemental informational purposes only. Such information should not be considered a substitute for financial information presented in accordance with U.S. GAAP and may be different from similarly-titled non-GAAP measures used by other companies.
Non-GAAP financial information has limitations as an analytical tool and is presented for supplemental informational purposes only. Such information should not be considered a substitute for financial information presented in accordance with GAAP and may be different from similarly-titled non-GAAP measures used by other companies.
Performance Graph The following graph shows a comparison from October 1, 2020 (the date our common stock commenced trading on Nasdaq) through December 31, 2023, of the cumulative total return for our common stock, the Nasdaq Composite Index and the Russell 2000 Index, calculated on a dividend-reinvested basis.
Performance Graph The following graph shows a comparison from October 1, 2020 (the date our common stock commenced trading on Nasdaq) through December 31, 2024, of the cumulative total return for our common stock, the Nasdaq Composite Index and the Russell 2000 Index, calculated on a dividend-reinvested basis.
Our PYP directories typically have 12-month publication cycles in Australia and New Zealand and 15 to 18-month publication cycles in the U.S. As a result, we typically record revenue for each publication only once every 12 to 18 months, depending on the publication cycle of the directory.
Our PYP directories typically have 12-month publication cycles in Australia, 18-month publication cycles in New Zealand, and 18 to 24-month publication cycles in the U.S. As a result, we typically record revenue for each publication only once every 12 to 24 months, depending on the publication cycle of the directory.
We are evaluating the costs and benefits of initiating a hedging program and may in the future hedge selected significant transactions denominated in currencies other than the U.S. dollar as we expand our international operations and our risk grows. 58
We are evaluating the costs and benefits of initiating a hedging program and may in the future hedge selected significant transactions denominated in currencies other than the U.S. dollar as we expand our international operations and our risk grows. 65
We believe that our performance and future success depend on several factors that present significant opportunities for us, but also pose risks and challenges, including those listed below and those discussed in the section titled “Risk Factors.” Ability to Attract and Retain Clients Our revenue growth is driven by our ability to attract and retain SMB clients.
We believe that our performance and future success depend on several factors that present significant opportunities for us, but also pose risks and challenges, including those listed below and those discussed in the section titled “Risk Factors.” Ability to Attract and Retain Clients Our revenue growth is driven by our ability to attract, retain and expand the spend of SMB clients.
The decrease was primarily due to a decrease in Marketing Services revenue, partially offset by an increase in SaaS revenue and a decrease in cost of services as a result of the decline in revenue and strategic cost saving initiatives.
The decrease in Gross profit was primarily due to a decrease in Marketing Services revenue, partially offset by an increase in SaaS revenue and a decrease in cost of services as a result of decline in revenue and strategic cost saving initiatives.
We define Adjusted EBITDA (“ Adjusted EBITDA ”) as Net (loss) income plus Interest expense, Income tax expense (benefit), Depreciation and amortization expense, Restructuring and integration expenses, Transaction costs, Stock-based compensation expense (benefit), Impairment charges and non-operating expenses, such as, Other components of net periodic pension (benefit) cost, Non-cash (gain) loss from remeasurement of indemnification asset, and certain unusual and non-recurring charges that might have been incurred.
We define Adjusted EBITDA (“ Adjusted EBITDA ”) as Net (loss) income plus Interest expense, Income tax expense (benefit), Depreciation and amortization expense, Restructuring and integration expenses, Loss on early extinguishment of debt, Transaction costs, Stock-based compensation expense, Impairment charges and non-operating expenses, such as, Other components of net periodic pension cost (benefit), Non-cash loss (gain) from remeasurement of indemnification asset, and certain unusual and non-recurring charges that might have been incurred.
We continue to monitor our capital requirements to ensure our needs are in line with available capital resources. In addition, our Board of Directors authorizes us to undertake share repurchases from time to time.
We continue to monitor our capital requirements to ensure our needs are in line with available capital resources. In addition, our Board authorizes us to undertake share repurchases from time to time.
This decrease in Print revenue was primarily driven by the impact of publication timing differences, as a result of our Print agreements having greater than 12 month terms, and the continued secular decline in industry demand for Print services, which was partially offset by increasing the terms of our new Print publications from 15 months to 18 months.
This decrease in Print revenue was primarily driven by the continued secular decline in industry demand for Print services, which was partially offset by the impact of publication timing differences, as a result of our Print agreements having greater than 12 month terms, and increasing the terms of our new Print publications from 18 months to 24 months in the fourth quarter.
Years Ended December 31, 2022 and 2021 For a discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021 , refer to Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K year ended December 31, 2022 . 50 Non-GAAP Financial Measures We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States.
Years Ended December 31, 2023 and 2022 For a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022 , refer to Part II, Item 7, “ Management's Discussion and Analysis of Financial Condition and Results of Operations ” in our Annual Report on Form 10-K year ended December 31, 2023 . 56 Non-GAAP Financial Measures We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States (“ GAAP ”).
We derive cash flows from cash transfers and other distributions from our operating subsidiary, Thryv Inc., which in turn generates cash flow from its own operations and operations of its subsidiaries, and has cash and cash equivalents on hand, funds provided under the Term Loan and funds available under the ABL Facility.
We derive cash flows from cash transfers and other distributions from our operating subsidiary, Thryv Inc., which in turn generates cash flow from its own operations and operations of its subsidiaries, and has cash and cash equivalents on hand, funds provided under the New Term Loan (as defined below) and funds available under the New ABL Facility (as defined below).
Substantially all this debt bears interest at floating rates. Changes in interest rates affect the interest expense we pay on our floating rate debt. A hypothetical 100 basis point increase in interest rates would increase our interest expense by approxi mately $3.6 million annually bas ed on the debt outstanding at December 31, 2023.
Substantially all this debt bears interest at floating rates. Changes in interest rates affect the interest expense we pay on our floating rate debt. A hypothetical 100 basis point increase in interest rates would increase our interest expense by approxi mately $3.0 million annually bas ed on the debt outstanding at December 31, 2024.
See Note 4, Fair Value Measurements , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information. (4) Expenses related to the Yellow Acquisition, the Vivial Acquisition, the Thryv Australia Acquisition and other transaction costs.
See Note 4, Fair Value Measurements , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information. (5) Expenses related to the Keap Acquisition, Yellow Acquisition, Vivial Acquisition and other transaction costs.
Note that past stock price performance is not necessarily indicative of future stock price performance. 40 10/01/2020 12/31/2020 12/31/2021 12/30/2022 12/29/2023 Thryv Holdings, Inc. $ 100.00 $ 96.43 $ 293.79 $ 135.71 $ 145.36 Nasdaq Composite Index $ 100.00 $ 114.14 $ 138.55 $ 92.69 $ 132.94 Russell 2000 Index $ 100.00 $ 128.97 $ 146.64 $ 115.02 $ 132.38 I tem 6. [Reserved] 41 I tem 7.
Note that past stock price performance is not necessarily indicative of future stock price performance. 45 10/01/2020 12/31/2020 12/31/2021 12/30/2022 12/29/2023 12/31/2024 Thryv Holdings, Inc. $ 100.00 $ 96.43 $ 293.79 $ 135.71 $ 145.36 $ 105.71 Nasdaq Composite Index $ 100.00 $ 114.14 $ 138.55 $ 92.69 $ 132.94 $ 171.01 Russell 2000 Index $ 100.00 $ 128.97 $ 146.64 $ 115.02 $ 132.38 $ 145.65 I tem 6. [Reserved] 46 I tem 7.
Per the terms of the Term Loan Facility, payments of the Term Loan balance are determined by the Company's Excess Cash Flow (as defined within the Term Loan Facility). We are in compliance with all covenants under the Term Loan and ABL Facility as of December 31, 2023.
Per the terms of the New Term Loan Facility, payments of the New Term Loan balance are determined by the Company's Excess Cash Flow (as defined in the New Term Loan Facility). We are in compliance with all covenants under the New Term Loan and New ABL Facility as of December 31, 2024.
Thryv Business Center is designed to allow a small business owner everything necessary to streamline day-to-day business, including customer relationship management, appointment scheduling, estimate and invoice creation, and online review management. Thryv Marketing Center is a fully integrated next generation marketing and advertising platform operated by the end user.
Thryv Business Center is designed to allow an SMB everything necessary to streamline day-to-day business operations, including customer relationship management, appointment scheduling, estimate and invoice creation, and online review management. Thryv Marketing Center is a fully integrated next generation marketing and advertising platform operated by the end user.
As of February 20, 2024 , there were 41 stockholders of record of our common stock (including nominee holders such as banks and brokerage firms who hold shares for beneficial owners), although we believe that the number of beneficial owners is much higher. Prior to the direct listing, there was no public trading market for our common stock .
As of February 25, 2025 , there were 35 stockholders of record of our common stock (including nominee holders such as banks and brokerage firms who hold shares for beneficial owners), although we believe that the number of beneficial owners is much higher. Prior to the direct listing, there was no public trading market for our common stock .
Ability to Grow Through Expansion and Acquisition Our growth prospects depend upon our ability to successfully develop new markets. We currently serve the United States, Australian, New Zealand and Canadian SMB markets and plan to leverage strategic acquisitions or initiatives to expand our client base domestically and enter new markets internationally.
Ability to Grow Through Expansion and Acquisition Our growth prospects depend upon our ability to successfully develop new markets. We currently primarily serve the United States, Australia, New Zealand, Canada, and Europe SMB markets and plan to leverage strategic acquisitions or initiatives to expand our client base domestically and enter new markets internationally.
(2) Consolidated results of operations includes Vivial's results of operations subsequent to the January 21, 2022 acquisition date. (3) See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net (loss) income, the most directly comparable measure presented in accordance with GAAP.
(2) Consolidated results of operations includes Yellow's results of operations subsequent to the April 3, 2023 acquisition date. (3) See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net (loss) income, the most directly comparable measure presented in accordance with GAAP.
We will continue to improve our SaaS solutions by analyzing user behavior, expanding features, improving usability, enhancing our onboarding services and customer support and making version updates available to SMBs. We believe these initiatives will ultimately drive revenue growth; however, such improvements will also increase our operating expenses.
As a result, SaaS has been able to achieve profitable growth. We will continue to improve our SaaS solutions by analyzing user behavior, expanding features, improving usability, enhancing our onboarding services and customer support and making version updates available to SMBs. We believe these initiatives will ultimately drive revenue growth; however, such improvements will also increase our operating expenses.
As a result of certain restrictions in the Company's debt agreements, as of December 31, 2023, approximately $37.5 million was available to be drawn upon under the ABL Facility.
As a result of certain restrictions in the Company's debt agreements, as of December 31, 2024, approximately $46.5 million was available to be drawn upon under the New ABL Facility.
The Company determines the amount of revenue to be recognized through application of the five-step model as described in Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements included in Part II, Item 8 in this Annual Report. We derive revenue from our four business segments: Thryv U.S.
The Company determines the amount of revenue to be recognized through application of the five-step model as described in Note 1, Description of Business and Summary of Significant Accounting Policies , to our audited consolidated financial statements included in Part II, Item 8 in this Annual Report.
(4) Total clients is less than the sum of the Marketing Services and SaaS, since clients that purchase both Marketing Services and SaaS products are counted in each category, but only counted once in the Total. Marketing Services clients decreased by 48 thousand, or 13%, as of December 31, 2023 as compared to December 31, 2022.
(3) Total clients is less than the sum of the Marketing Services and SaaS, since clients that purchase both Marketing Services and SaaS products are counted in each category, but only counted once in the Total. Marketing Services clients decreased by 81 thousand, or 26%, as of December 31, 2024 as compared to December 31, 2023.
Monthly ARPU for SaaS increased by $3, or 1%, during the year ended December 31, 2023 compared to the year ended December 31, 2022, and increased by $38, or 11%, during the year ended December 31, 2022 compared to the year ended December 31, 2021.
Monthly ARPU for SaaS decreased by $42, or 11%, during the year ended December 31, 2024 compared to the year ended December 31, 2023, and increased by $3, or 1%, during the year ended December 31, 2023 compared to the year ended December 31, 2022.
As a result of recognizing revenue upon delivery, we typically record revenue for each published directory only once every 15 to 18 months, depending on the publication cycle of the individual published directory, which does not make comparing revenue year-over-year fully representative of actual demand trends due to timing of publication cycles.
As a result of recognizing revenue upon delivery, we typically record revenue for each published U.S. directory only once every 18 to 24 months, which does not make comparing revenue year-over-year fully representative of actual demand trends due to timing of publication cycles.
Quantitative and Qualitative Disclosures About Market Risk Interest Rate Risk As of December 31, 2023, we had total recorded debt outstanding of $348.9 million (net of $9.3 million of unamortized original issue discount and debt issuance costs), which was comprised of amounts outstanding under our Term Loan of $309.4 million and ABL Facility of $48.8 million .
Quantitative and Qualitative Disclosures About Market Risk Interest Rate Risk As of December 31, 2024, we had total recorded debt outstanding of $284.3 million (net of $10.8 million of unamortized original issue discount and debt issuance costs), which was comprised of amounts outstanding under our New Term Loan of $271.3 million and New ABL Facility of $23.9 million .
(2) Clients that purchase one or more of our Marketing Services solutions are included in this metric. These clients may or may not also purchase subscriptions to our SaaS offerings. (3) Clients that purchase subscriptions to our SaaS offerings are included in this metric. These clients may or may not also purchase one or more of our Marketing Services solutions.
(2) Clients that purchase subscriptions to our SaaS offerings are included in this metric, as well as clients who are converted from our digital Marketing Services solutions to our SaaS offerings. These clients may or may not also purchase one or more of our Marketing Services solutions.
Command Center allows an SMB to connect their pre-existing email accounts, Facebook and Instagram accounts along with installing Command Center’s WebChat client on their website, and using Voice over Internet Protocol (“ VoIP ”) in-platform telephony services along with Short Message Service (“ SMS ”) and video calls to provide a centralized inbox for all customer communication.
Command Center allows an SMB to perform the following tasks to provide a centralized inbox for all customer communication: • connect their pre-existing email, Facebook and Instagram accounts; • install Command Center’s WebChat client on their website; and • use Voice over Internet Protocol in-platform telephony services, Short Message Service and video calls.
Investment in Growth We intend to continue to develop and grow a profitable SaaS segment to better help SMBs manage their businesses, while maintaining strong profitability within our Marketing Services segment, which serves as an efficient customer acquisition channel for our SaaS platform. As a result, SaaS has been able to achieve profitable growth.
Investment in Growth We intend to continue to develop and grow a profitable SaaS segment to better help SMBs manage their businesses, while maintaining strong profitability within our Marketing Services segment, which we expect to continue to serve as an efficient customer acquisition channel for our SaaS platform until its termination in 2028.
The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net (loss) income : Years Ended December 31, (in thousands) 2023 2022 2021 Reconciliation of Adjusted EBITDA Net (loss) income $ (259,295) $ 54,348 $ 101,577 Impairment charges 268,846 102,222 3,611 Depreciation and amortization expense 63,251 88,392 105,473 Interest expense 61,728 60,407 66,374 Stock-based compensation expense (1) 22,201 14,628 8,094 Restructuring and integration expenses (2) 14,612 17,804 18,145 Non-cash loss (gain) from remeasurement of indemnification asset (3) 10,734 (2,148) (1) Transaction costs (4) 373 6,119 25,059 Income tax (benefit) expense (1,249) 44,627 32,737 Other components of net periodic pension benefit (5) (2,719) (44,612) (14,829) Other (6) 9,033 (8,445) 4,283 Adjusted EBITDA $ 187,515 $ 333,342 $ 350,523 (1) The Company records Stock-based compensation expense related to the amortization of grant date fair value of the Company’s stock-based compensation awards.
The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net (loss) income : Years Ended December 31, (in thousands) 2024 2023 2022 Reconciliation of Adjusted EBITDA Net (loss) income $ (74,216) $ (259,295) $ 54,348 Impairment charges 83,094 268,846 102,222 Depreciation and amortization expense 52,789 63,251 88,392 Interest expense 46,771 61,728 60,407 Stock-based compensation expense (1) 24,118 22,201 14,628 Restructuring and integration expenses (2) 32,697 14,612 17,804 Loss on early extinguishment of debt (3) 6,638 — — Non-cash loss (gain) from remeasurement of indemnification asset (4) — 10,734 (2,148) Transaction costs (5) 5,145 373 6,119 Income tax expense (benefit) 8,218 (1,249) 44,627 Other components of net periodic pension benefit (6) (24,806) (2,719) (44,612) Other (7) 1,983 9,033 (8,445) Adjusted EBITDA $ 162,431 $ 187,515 $ 333,342 (1) The Company records Stock-based compensation expense related to the amortization of grant date fair value of the Company’s stock-based compensation awards.
Total clients decreased by 41 thousand, or 11%, as of December 31, 2023 as compared to December 31, 2022. Total clients decreased by 22 thousand, or 5%, as of December 31, 2022 as compared to December 31, 2021.
Total clients decreased by 50 thousand, or 14%, as of December 31, 2024 as compared to December 31, 2023. Total clients decreased by 41 thousand, or 11%, as of December 31, 2023 as compared to December 31, 2022.
Our primary sources of revenue in our Thryv U.S. Marketing Services and Thryv International Marketing Services segments are Print and Digital services. Our primary source of revenue in our Thryv U.S. SaaS and Thryv International SaaS segments are our SaaS solutions.
Our primary sources of revenue in our Thryv Marketing Services segment are Print and Digital services. Our primary source of revenue in our Thryv SaaS segment is our SaaS solutions.
ARPU varies based on product mix, product volumes, and the amounts we charge for our services. We believe that ARPU is an important measure of client spend and that growth in ARPU is an indicator of client satisfaction with our services.
For each reporting period, the weighted-average monthly ARPU from all the months in the period are reported. ARPU varies based on product mix, product volumes, and the amounts we charge for our services. We believe that ARPU is an important measure of client spend and that growth in ARPU is an indicator of client satisfaction with our services.
Income Tax Benefit (Expense) Income tax expense decreased by $45.9 million, or 102.8%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The effective tax rate was 0.5% and 45.1% for the year ended December 31, 2023 and 2022, respectively. The effective tax rate differs from the 21.0% U.S.
Income Tax (Expense) Benefit Income tax expense increased by $9.5 million, or 758.0%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. The effective tax rate was (12.4%) and 0.5% for the year ended December 31, 2024 and 2023, respectively. The effective tax rate differs from the 21.0% U.S.
For further detail on severance benefits, see Note 8, Accrued Liabilities , to our consolidated financial statements included in Part II, Item 8 in this Annual Report. 51 (3) In connection with the YP Acquisition, the seller indemnified the Company for future potential losses associated with certain federal and state tax positions taken in tax returns filed by the seller prior to the acquisition date.
See Note 10, Debt Obligations , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information. 57 (4) In connection with the YP Acquisition, the seller indemnified the Company for future potential losses associated with certain federal and state tax positions taken in tax returns filed by the seller prior to the acquisition date.
The impairment during the year ended December 31, 2023 was primarily driven by the Company’s strategic decision during the fourth quarter of 2023 to accelerate the conversion of clients from its digital Marketing Services solutions to its SaaS solutions.
The decrease was primarily driven by the Company’s strategic decision during the fourth quarter of 2023 to accelerate the conversion of clients from its digital Marketing Services solutions to its SaaS offerings. For the year ended December 31, 2024, clients converted to SaaS offerings reduced Marketing Services revenue by $37.1 million .
Specifically, we reduced printing, distribution, digital and fulfillment support costs by $66.7 million and contract services costs by $6.0 million. Additionally, depreciation and amortization expense decreased $11.4 million, driven by the accelerated amortization method used by the Company.
Specifically, we reduced printing, distribution and digital fulfillment support costs by $25.2 million, contract services by $11.7 million, and employee-related expenses by $6.8 million. Additionally, depreciation and amortization expense decreased $6.0 million due to the accelerated amortization method used by the Company.
The increase was driven by increased demand for our Thryv SaaS solution as SMBs accelerate their move away from manual processes and towards cloud platforms to more efficiently manage and grow their businesses, and by our success in re-focusing our go-to-market and onboarding strategy to target higher value clients.
SaaS revenue also increased $29.3 million as a result of increased demand for our Thryv SaaS 54 solutions as SMBs accelerate their move away from manual processes and towards cloud platforms to more efficiently manage and grow their businesses, and by our success in re-focusing our go-to-market and onboarding strategy to target higher value clients.
Operating Expenses Sales and Marketing Sales and marketing expense decreased by $61.9 million, or 17.1%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Operating Expenses Sales and Marketing Sales and marketing expense decreased by $30.4 million, or 10.1%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Since we translate foreign currencies into U.S. dollars for financial reporting purposes, currency fluctuations can have an impact on our financial results. 57 We have experienced and will continue to experience fluctuations in our Net (loss) income as a result of transaction gains or losses related to revaluing certain current asset and current liability balances that are denominated in currencies other than the functional currency of the entities in which they are recorded.
We have experienced and will continue to experience fluctuations in our Net (loss) income as a result of transaction gains or losses related to revaluing certain current asset and current liability balances that are denominated in currencies other than the functional currency of the entities in which they are recorded.
Our Thryv International Marketing Services segment is comprised of Thryv Australia Pty Ltd, which we acquired on March 1, 2021, and Yellow Holdings Limited ( “Yellow” ), a New Zealand marketing services company, which we acquired on April 3, 2023 for $8.9 million in cash (the “ Yellow Acquisition ”) , subject to certain adjustments .
Our Thryv Marketing Services segment includes Thryv Australia Pty Ltd ( “Thryv Australia” ), and Yellow Holdings Limited ( “Yellow” ), a New Zealand marketing services company, which we acquired on April 3, 2023 for $8.9 million in cash (the “ Yellow Acquisition ”).
Impairment Charges Our annual impairment tests resulted in non-cash impairments of our goodwill of $268.8 million and $102.0 million during the years ended December 31, 2023 and 2022, respectively, to reduce goodwill in our Thryv U.S.
Impairment Charges Our impairment tests resulted in non-cash impairments of our goodwill of $83.1 million, $268.8 million and $102.2 million during the years ended December 31, 2024, 2023 and 2022, respectively, to reduce goodwill in our Thryv Marketing Services reporting unit.
(5) Other components of net periodic pension benefit is from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs. The most significant component of other components of net periodic pension benefit relates to the mark-to-market pension remeasurement.
(6) Other components of net periodic pension benefit is from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs. The most significant component of other components of net periodic pension benefit relates to the mark-to-market pension remeasurement. (7) During the year ended December 31, 2024, Other primarily includes foreign exchange-related expense.
Our Thryv International Marketing Services segment provides both print and digital solutions and generated $142.7 million and $166.0 million of consolidated revenues for the years ended December 31, 2023 and 2022, respectively, and $144.8 million for the ten months ended December 31, 2021 .
Our Thryv Marketing Services segment provides both print and digital solutions and generated $480.7 million, $653.2 million, and $986.0 million of consolidated revenues for the years ended December 31, 2024, 2023, and 2022, respectively.
The decrease in ARPU for these periods was related to reduced spend by clients on our print media offerings due to the secular decline of the industry, caused by the continuing shift of advertising spend to less expensive digital media.
The decrease in ARPU for these periods was related to reduced spend by clients on our print media offerings due to the secular decline of the industry, caused by the continuing shift of advertising spend to larger digital media audiences, and our strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to SaaS offerings.
We had total recorded debt outstanding of $348.9 million (net of $9.3 million of unamortized original issue discount ( “ OID ” ) and debt issuance cost) at December 31, 2023, which was comprised of amounts outstanding under our Term Loan of $309.4 million and ABL Facility of $48.8 million.
We had total recorded debt outstanding of $284.3 million (net of $10.8 million of unamortized original issue discount and debt issuance cost) at December 31, 2024, which was comprised of amounts outstanding under the New Term Loan of $271.3 million and New ABL Facility of $23.9 million.
Foreign Exchange Currency Risk We have foreign currency risks related to our revenue and operating expenses denominated in currencies other than the U.S. dollar, primarily the Australian dollar and New Zealand dollar.
Foreign Exchange Currency Risk We have foreign currency risks related to our revenue and operating expenses denominated in currencies other than the U.S. dollar, primarily the Australian dollar and New Zealand dollar. Since we translate foreign currencies into U.S. dollars for financial reporting purposes, currency fluctuations can have an impact on our financial results.
Marketing Center contains everything a small business owner needs to market and grow their business effectively, including easy to understand, artificial intelligence (“ AI ”) driven analytics.
Marketing Center contains everything a small business owner needs to market and grow their business effectively, including easy to understand, AI driven analytics and lead attribution, helping them understand what marketing is working for them.
Monthly ARPU for Marketing Services decreased by $20, or 11%, for the year ended December 31, 2023 compared to the year ended December 31, 2022, and $35, or 16%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Years Ended December 31, 2024 2023 2022 ARPU (Monthly) Marketing Services $ 133 $ 158 $ 178 SaaS 330 372 369 Monthly ARPU for Marketing Services decreased by $25, or 16%, for the year ended December 31, 2024 compared to the year ended December 31, 2023, and $20, or 11%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
On January, 21, 2022, we acquired Vivial Media Holdings, Inc. (“ Vivial ”), a marketing and advertising company, for $22.8 million in cash, subject to certain adjustments. Vivial results are included in the Thryv U.S. Marketing Services segment. Our Thryv U.S.
Thryv Australia and Yellow serve approximately 80,000 and 15,000 SMBs, respectively, many of which we believe are ideal candidates for the Thryv Platform. On January 21, 2022, we acquired Vivial Media Holdings, Inc. (“ Vivial ”), a marketing and advertising company, for $22.8 million in cash, subject to certain adjustments. Vivial results are included in the Thryv Marketing Services segment.
Marketing Services clients decreased by 28 thousand, or 7%, as of December 31, 2022 as compared to December 31, 2021. These decreases were related to the secular decline in the print media industry and significant competition in the digital media space and from focusing on offering our SaaS solutions to our current Marketing Services clients.
These decreases were related to the secular decline in the print media industry and significant competition in the digital media space, from focusing on offering our SaaS solutions to our current Marketing Services clients, and from our strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to SaaS offerings.
See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net (loss) income, the most directly comparable measure presented in accordance with GAAP.
The decrease in Adjusted EBITDA was primarily driven by the secular decline in our Thryv Marketing Services segment. The decrease was partially offset by the growth in our Thryv SaaS segment. See “ Non-GAAP Financial Measures ” for a definition of Adjusted EBITDA and a reconciliation to Net income (loss), the most directly comparable measure presented in accordance with GAAP.
Effective June 30, 2023, borrowings under the Term Loan Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, a Secured Overnight Financing Rate (“ SOFR ”) or a base rate, in each case, plus an applicable margin per annum equal to (i) 8.50% (for SOFR loans) and (ii) 7.50% (for base rate loans).
The New Term Loan Facility matures on May 1, 2029 and borrowings under the New Term Loan Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, SOFR or base rate, in each case, plus an applicable margin per annum equal to (i) 6.75% (for SOFR loans) and (ii) 5.75% (for base rate loans).
This decrease in ARPU was further driven by a reduction of our resale of high-spend, low margin third-party local search and display services that were not hosted on our owned and operated platforms.
This increase was primarily due to an increase in sales of our higher margin SaaS solutions and the reduction of our resale of high-spend, low margin third-party local search and display services that were not hosted on our owned and operated platforms.
See Note 12, Stock-Based Compensation and Stockholders' Equity , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information.
See Note 12, Stock-Based Compensation and Stockholders' Equity , to our consolidated financial statements included in Part II, Item 8 in this Annual Report for more information. (2) See the table below for detail of Restructuring and integration expenses for the years ended December 31, 2024, 2023, and 2022.
Identifying proper targets and executing strategic acquisitions may take substantial time and capital. On March 1, 2021, we completed the acquisition of Thryv Australia, A ustralia’s leading provider of marketing solutions serving SMBs. In July 2022, we began operations in Canada through our own sales force and a re-seller agreement.
Identifying proper targets and executing strategic acquisitions may take substantial time and capital. In July 2022, we began operations in Canada through our own sales force and a re-seller agreement. O n April 3, 2023, we completed the acquisition of Yellow, a New Zealand marketing services company.
Sources and Uses of Cash The following table sets forth a summary of our cash flows from operating, investing and financing activities for the periods indicated: Years Ended December 31, $ (in thousands) 2023 2022 Change Cash flows provided by (used in): Operating activities $ 148,226 $ 148,573 $ (347) Investing activities (42,516) (52,026) 9,510 Financing activities (103,493) (91,097) (12,396) Effects of exchange rate changes on cash, cash equivalents and restricted cash 133 (827) 960 Increase in cash, cash equivalents and restricted cash $ 2,350 $ 4,623 $ (2,273) 53 Cash Flows from Operating Activities Net cash provided by operating activities decreased by $0.3 million, or 0.2%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Sources and Uses of Cash The following table sets forth a summary of our cash flows from operating, investing and financing activities for the periods indicated: Years Ended December 31, $ (in thousands) 2024 2023 Change Cash flows provided by (used in): Operating activities $ 89,783 $ 148,226 $ (58,443) Investing activities (110,424) (42,516) (67,908) Financing activities 19,216 (103,493) 122,709 Effects of exchange rate changes on cash, cash equivalents and restricted cash (1,344) 133 (1,477) (Decrease) increase in cash, cash equivalents and restricted cash $ (2,769) $ 2,350 $ (5,119) Cash Flows from Operating Activities Net cash provided by operating activities decreased by $58.4 million, or 39.4%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The decrease was primarily driven by a continued trending decline in the Company’s Marketing Services client base and significant competition in the consumer search and display space, particularly from large, well-capitalized businesses such as Google, Yelp and Facebook. 48 SaaS Revenue Thryv U.S.
However, this resulted in the growth of SaaS revenue as highlighted below in the Thryv SaaS Revenue section. Digital revenue has further decreased due to a continued trending decline in the Company’s Marketing Services client base and significant competition in the consumer search and display space, particularly from large, well-capitalized businesses such as Google, Yelp and Facebook.
Cost of Services Cost of services decreased by $83.3 million, or 19.7%, for the year ended December 31, 2023 compared to the year ended December 31, 2022. The decrease was primarily driven by the corresponding decline in revenue and strategic cost saving initiatives.
Finally, Keap contributed $13.4 million of SaaS revenue since the acquisition closed on October 31, 2024. Cost of Services Cost of services decreased by $51.8 million, or 15.3%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. This decrease was primarily driven by the corresponding decline in revenue and strategic cost saving initiatives.
As a result, the Company recognized a non-cash impairment charge of $268.8 million in the fourth quarter of 2023 to reduce goodwill in its Thryv U.S. Marketing Services reporting unit. Additionally, the Company recognized a non-cash impairment charge of $102.0 million during the year ended December 31, 2022 to reduce goodwill in its Thryv U.S. Marketing Services reporting unit.
Additionally, the Company concluded that an impairment triggering event did not occur during the three months ended December 31, 2024. During the year ended December 31, 2023, the Company recognized a non-cash impairment charge of $268.8 million to reduce goodwill in its Thryv Marketing Services reporting unit.
These optional platform subscription-based add-ons provide a seamless user experience for our end-users and drive higher engagement within the Thryv Platform while also producing incremental revenue growth.
These optional platform subscription-based add-ons provide a seamless user experience for our end-users and drive higher engagement within the Thryv Platform while also producing incremental revenue growth. Keap Automations is Thryv's sales and marketing automation engine that helps SMBs efficiently grow, allowing automation of repetitive tasks, campaigns, processes, and tools. Keap Acquisition.
The amount of revenue we recognize each quarter from our PYP directories is therefore directly related to the number of PYP directories we deliver to the intended market each quarter, which can vary based on the timing of the publication cycles.
The amount of revenue we recognize each quarter from our PYP directories is therefore directly related to the number of PYP directories we deliver to the intended market each quarter, which can vary based on the timing of the publication cycles. 49 Key Business Metrics We review several operating metrics, including the following key business metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections and make strategic decisions.
The increase in ARPU for these periods was attributable to upsell of higher value solutions to existing customers and price increases, offset by the strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to SaaS solutions, that initially come in at lower introductory pricing.
The increase in SaaS ARPU during the year ended December 31, 2023 was attributable to upsell of higher value solutions to existing customers and price increases, partially offset by the strategic decision to accelerate the conversion of clients from digital Marketing Services solutions to SaaS offerings at no additional base cost at the time of upgrade.
These increases resulted from focusing on offering our SaaS solutions to our current Marketing Services clients, as well as continuing to focus on new SaaS client acquisition through improved identification of prospects, improved selling methods, introduction of new product features, and a small but growing international footprint.
SaaS clients increased by 14 thousand, or 27%, as of December 31, 2023 as compared to December 31, 2022 due to our continuing focus on new SaaS client acquisition through improved identification of prospects, improved selling methods, introduction of new product features, a growing international footprint, and the transition of clients from digital Marketing Services solutions to SaaS offerings.
Print revenue is recognized upon delivery of the published directories. Individual published directories have different publication cycles, with a typical lifecycle of 15 to 18 months for directories published during the year ended December 31, 2022, as compared to 18 months during the year ended December 31, 2023 .
Print revenue is recognized upon delivery of the published directories. Individual published directories have different publication cycles, with a typical lifecycle of 18 months for U.S. directories in 2024. During the fourth quarter of 2024, we began to transition to 24 month publication cycles for U.S. directories.
Prior to June 30, 2023, borrowings under the Term Loan Facility bore interest at a fluctuating rate per annum equal to, at the Company’s option, LIBOR or a base rate, in each case, plus an applicable margin per annum equal to (i) 8.50% (for LIBOR loans) and (ii) 7.50% (for base rate loans).
The New ABL Facility matures on May 1, 2028 and borrowings under the New ABL Facility bear interest at a fluctuating rate per annum equal to, at the Company’s option, SOFR or base rate, in each case, plus an applicable margin per annum, depending on the average excess availability under the New ABL Facility, equal to (i) 2.50% to 2.75% (for SOFR loans) and (ii) 1.50% to 1.75% (for base rate loans).
Digital revenue decreased by $124.3 million, or 28.7%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Print revenue decreased by $10.8 million, or 4.1%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
SaaS revenue increased by $41.8 million, or 19.7%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Gross Profit Gross profit decreased by $41.0 million, or 7.1%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Marketing Services includes Vivial revenue subsequent to the Vivial Acquisition. Total Revenue decreased by $285.4 million , or 23.7% , for the year ended December 31, 2023 compared to the year ended December 31, 2022 . The decrease in total Revenue was driven primarily by a decrease in Thryv U.S.
The decrease in total Revenue was driven primarily by a decrease in Thryv Marketing Services Revenue of $172.6 million, partially offset by an increase in Thryv SaaS Revenue of $79.8 million. Thryv Marketing Services Revenue Thryv Marketing Services revenue decreased by $172.6 million, or 26.4%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.