Biggest changeWe believe that the year-over-year comparison of results more appropriately reflects the overall performance of the business. Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2024 2024 2024 2024 2023 2023 2023 2023 (In Thousands) Revenue $ 190,621 $ 169,556 $ 155,890 $ 140,782 $ 172,231 $ 143,974 $ 133,744 $ 122,594 Cost of revenue (exclusive of depreciation and amortization shown separately below) 34,316 29,479 26,102 26,618 30,022 26,466 26,191 23,952 Product development 37,540 39,306 39,806 36,394 32,565 32,315 31,941 28,555 Sales, marketing and customer support 44,246 40,525 44,863 37,872 35,733 32,971 31,537 25,712 General and administrative 23,967 23,039 23,066 22,075 24,748 23,280 19,755 20,188 Depreciation and amortization 11,800 11,483 11,004 10,928 11,520 10,706 9,676 8,983 Income from operations 38,752 25,724 11,049 6,895 37,643 18,236 14,644 15,204 Interest expense 300 353 233 232 275 288 247 256 Other expense (income), net 1,073 (4,225) (2,064) (2,272) (4,373) (1,633) (2,476) (2,734) Income before income taxes 37,379 29,596 12,880 8,935 41,741 19,581 16,873 17,682 Income tax expense 13,979 11,395 5,406 1,779 8,636 6,234 4,034 5,507 Net income $ 23,400 $ 18,201 $ 7,474 $ 7,156 $ 33,105 $ 13,347 $ 12,839 $ 12,175 57 Table of Contents The following table sets forth our unaudited consolidated results of operations for the specified periods as a percentage of revenue: Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2024 2024 2024 2024 2023 2023 2023 2023 (as % of Revenue) Revenue 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 18 17 17 19 17 18 20 20 Product development 20 23 26 26 19 22 24 23 Sales, marketing and customer support 23 24 29 27 21 23 24 21 General and administrative 13 14 15 16 14 16 15 16 Depreciation and amortization 6 7 7 8 7 7 7 7 Income from operations 20 15 7 5 22 13 11 12 Interest expense — — — — — — — — Other expense (income), net 1 (2) (1) (2) (3) (1) (2) (2) Income before income taxes 20 17 8 6 24 14 13 14 Income tax expense 7 7 3 1 5 4 3 4 Net income 12 % 11 % 5 % 5 % 19 % 9 % 10 % 10 % Note: Percentages may not sum due to rounding.
Biggest changeWe believe that the year-over-year comparison of results more appropriately reflects the overall performance of the business. Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2025 2025 2025 2025 2024 2024 2024 2024 (In Thousands) Revenue $ 205,588 $ 188,621 $ 189,021 $ 165,061 $ 190,621 $ 169,556 $ 155,890 $ 140,782 Cost of revenue (exclusive of depreciation and amortization shown separately below) 35,942 33,465 33,126 30,966 34,316 29,479 26,102 26,618 Product development 41,683 44,842 47,203 44,717 37,540 39,306 39,806 36,394 Sales, marketing and customer support 49,232 47,022 50,871 43,701 44,246 40,525 44,863 37,872 General and administrative 26,644 26,997 29,576 26,527 23,967 23,039 23,066 22,075 Depreciation and amortization 14,304 15,191 14,697 12,387 11,800 11,483 11,004 10,928 Income from operations 37,783 21,104 13,548 6,763 38,752 25,724 11,049 6,895 Interest expense 403 467 443 420 300 353 233 232 Other (income) expense, net (59) 99 (2,105) (3,179) 1,073 (4,225) (2,064) (2,272) Income before income taxes 37,439 20,538 15,210 9,522 37,379 29,596 12,880 8,935 Income tax expense 8,110 10,336 6,452 7,161 13,979 11,395 5,406 1,779 Net income $ 29,329 $ 10,202 $ 8,758 $ 2,361 $ 23,400 $ 18,201 $ 7,474 $ 7,156 54 Table of Contents The following table sets forth our unaudited consolidated results of operations for the specified periods as a percentage of revenue: Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2025 2025 2025 2025 2024 2024 2024 2024 (as % of Revenue) Revenue 100 % 100 % 100 % 100 % 100 % 100 % 100 % 100 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 17 18 18 19 18 17 17 19 Product development 20 24 25 27 20 23 26 26 Sales, marketing and customer support 24 25 27 26 23 24 29 27 General and administrative 13 14 16 16 13 14 15 16 Depreciation and amortization 7 8 8 8 6 7 7 8 Income from operations 18 11 7 4 20 15 7 5 Interest expense — — — — — — — — Other (income) expense, net — — (1) (2) 1 (2) (1) (2) Income before income taxes 18 11 8 6 20 17 8 6 Income tax expense 4 5 3 4 7 7 3 1 Net income 14 % 5 % 5 % 1 % 12 % 11 % 5 % 5 % Note: Percentages may not sum due to rounding.
On platforms that charge based on percent of media spend, our pricing includes caps which effectively mirror our standard fixed fees. We maintain an expansive set of direct integrations across the entire digital advertising ecosystem, including with leading programmatic, social platforms, and CTV, which enable us to deliver our metrics to the platforms where our customers buy ads.
On platforms that charge based on percent of media spend, our pricing includes caps which effectively mirror our standard fixed fees. We maintain an expansive set of direct integrations across the entire digital advertising ecosystem, including with leading programmatic, CTV, and social platforms, which enable us to deliver our metrics to the platforms where our customers buy ads.
For more information about the New Revolving Credit Facility, see Note 9 to our audited Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K. Repurchase Programs On May 16, 2024, the Company announced that its Board of Directors authorized the repurchase of up to $150.0 million of the Company’s outstanding common stock (the “Repurchase Program”).
For more information about the New Revolving Credit Facility, see Note 9 to our audited Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K. Repurchase Programs On May 16, 2024, the Company announced that its Board of Directors (the “Board”) authorized the repurchase of up to $150.0 million of the Company’s outstanding common stock (the “Repurchase Program”).
Advertisers can also purchase our solutions to measure the quality and performance of ads after they are purchased directly or programmatically from digital properties, including publishers and social media platforms, which we track as Measurement revenue.
Advertisers can also purchase our solutions to measure the quality and performance of ads after they are purchased directly or programmatically from digital properties, including publishers, social media and CTV platforms, which we track as Measurement revenue.
We believe that these non-GAAP financial measures are useful to investors for period to period comparisons of our core business and for understanding and evaluating trends in operating results on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. 56 Table of Contents These non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for an analysis of our results as reported under GAAP.
We believe that these non-GAAP financial measures are useful to investors for period to period comparisons of our core business and for understanding and evaluating trends in operating results on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. 53 Table of Contents These non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for an analysis of our results as reported under GAAP.
Advertisers utilize the DV Authentic Ad, our definitive metric of digital media quality, to evaluate the existence of fraud, brand safety, viewability and geography for each digital ad. Advertisers pay us an analysis fee (“Measured Transaction Fee”) per thousand impressions based on the volume of Media Transactions Measured on their behalf. The price of most of our solutions is fixed.
Advertisers utilize the DV Authentic Ad, our definitive metric of digital media quality, to evaluate the existence of fraud, brand suitability, viewability and geography for each digital ad. Advertisers pay us an analysis fee (“Measured Transaction Fee”) per thousand impressions based on the volume of Media Transactions Measured on their behalf. The price of most of our solutions is fixed.
Our customers include many of the largest global advertisers and digital ad platforms and publishers. We provide a consistent, cross-platform measurement standard across all major forms of digital media, making it easier for advertisers and supply-side customers to benchmark performance across all of their digital ads and optimize business outcomes in real-time.
Our customers include many of the largest global advertisers and digital ad platforms and publishers. We provide a consistent, cross-platform measurement standard across all major forms of digital media, making it easier for advertisers and supply-side customers to assess performance across all of their digital ads and optimize business outcomes in real-time.
These arrangements are typically subscription-based with minimum guarantees, and are recognized on a straight-line basis over the term of the contract, generally spanning from one to three years. For contracts that contain overages, once the minimum guaranteed amount is achieved, overages are recognized as earned over time based on a tiered pricing structure.
These arrangements are typically subscription-based with minimum guarantees, and are recognized on a straight-line basis over the term of the contract, generally spanning from one to two years. For contracts that contain overages, once the minimum guaranteed amount is achieved, overages are recognized as earned over time based on a tiered pricing structure.
These inputs are subjective and generally requires significant judgment and estimation by management. ● Expected Term: We have opted to use the “simplified method” for estimating the expected term of employee options, whereby the expected term equals the arithmetic average of the vesting term and the original contractual term of the option, generally 10 years. ● Expected Volatility: We have based our estimate of expected volatility on the historical stock volatility of a group of similar companies that are publicly traded over a period equivalent to the expected term of the stock-based awards. ● Risk-Free Interest Rate: The risk-free rate assumption is based on the U.S.
These inputs are subjective and generally requires significant judgment and estimation by management. 60 Table of Contents ● Expected Term: We have opted to use the “simplified method” for estimating the expected term of employee options, whereby the expected term equals the arithmetic average of the vesting term and the original contractual term of the option, generally 10 years. ● Expected Volatility: We have based our estimate of expected volatility on the historical stock volatility of a group of similar companies that are publicly traded over a period equivalent to the expected term of the stock-based awards. ● Risk-Free Interest Rate: The risk-free rate assumption is based on the U.S.
Under the Repurchase Program, the Company may repurchase for cash from time to time shares of its common stock through open market purchases pursuant to Rule 10b-18 and/or Rule 10b5-1 plans, in compliance with applicable securities laws and other legal requirements.
Under the February 2026 Repurchase Program, the Company may repurchase for cash from time to time shares of its common stock through open market purchases pursuant to Rule 10b-18 and/or Rule 10b5-1 plans, in compliance with applicable securities laws and other legal requirements.
Discussion of historical items and year-to-year comparisons between 2023 and 2022 that are not included in this discussion can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended December 31, 2023.
Discussion of historical items and year-to-year comparisons between 2024 and 2023 that are not included in this discussion can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended December 31, 2024.
Changes in our strategy or market conditions could significantly impact these judgments and require an impairment to be recorded to intangible assets and goodwill. As of October 1, 2024, there were no impairment indicators of goodwill, with no impairment indicators present as of December 31, 2024.
Changes in our strategy or market conditions could significantly impact these judgments and require an impairment to be recorded to intangible assets and goodwill. As of October 1, 2025, there were no impairment indicators of goodwill, with no impairment indicators present as of December 31, 2025.
The New Revolving Credit Facility contains customary affirmative and negative covenants, including restrictions on, among other things: paying dividends or purchasing, redeeming or retiring capital stock; granting liens; incurring or guaranteeing additional debt; making investments and acquisitions; entering into transactions with affiliates; entering into any merger, consolidation or amalgamation or disposing of all or substantially all property or business; and disposing of property, including issuing capital stock.
The New Revolving Credit Facility contains customary affirmative and negative covenants, including restrictions on, among other things: paying dividends or purchasing, redeeming or retiring capital stock applicable to the Credit Group; granting liens; incurring or guaranteeing additional debt; making investments and acquisitions; entering into transactions with affiliates; entering into any merger, consolidation or amalgamation or disposing of all or substantially all property or business; and disposing of property, including issuing capital stock.
We recognize revenue over time when we satisfy a performance obligation by transferring promised services to a customer. 61 Table of Contents For Supply-side revenue, we offer to our supply-side platform partners arrangements to measure all ads on their platform.
We recognize revenue over time when we satisfy a performance obligation by transferring promised services to a customer. 58 Table of Contents For Supply-side revenue, we offer to our supply-side platform partners arrangements to measure all ads on their platform.
Our customers include many of the largest digital advertisers in the world and we have maintained exceptional customer retention with gross revenue retention rates of over 95% in each of the years ended December 31, 2024 and 2023.
Our customers include many of the largest digital advertisers in the world and we have maintained exceptional customer retention with gross revenue retention rates of over 95% in each of the years ended December 31, 2025 and 2024.
Interest and penalties are recognized as part of income tax expense. 64 Table of Contents Recent Accounting Pronouncements See Note 2, Basis of Presentation and Summary of Significant Accounting Policies to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K for more information on the adoption of recent accounting pronouncements. 65 Table of Contents
Interest and penalties are recognized as part of income tax expense. Recent Accounting Pronouncements See Note 2, Basis of Presentation and Summary of Significant Accounting Policies to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K for more information on the adoption of recent accounting pronouncements. 61 Table of Contents
We have long-term relationships with many of our customers, with an average relationship of approximately eight years for our top 25, 50 and 75 customers, and ongoing contractual agreements with a substantial portion of our customer base.
We have long-term relationships with many of our customers, with an average relationship of approximately nine years for our top 25, 50 and 75 customers, and ongoing contractual agreements with a substantial portion of our customer base.
Selected Quarterly Results of Operations The following tables set forth our unaudited consolidated quarterly results of operations for each of the 8 quarters within the period from January 1, 2023 to December 31, 2024.
Selected Quarterly Results of Operations The following tables set forth our unaudited consolidated quarterly results of operations for each of the 8 quarters within the period from January 1, 2024 to December 31, 2025.
Cost of revenue consists primarily of costs from revenue-sharing arrangements with our partners, platform hosting fees, data center costs, software and other technology expenses, other costs directly associated with data infrastructure, and personnel costs, including salaries, bonuses, stock-based compensation and benefits, directly associated with the support and delivery of our software platform and data solutions. Product development.
Cost of revenue consists primarily of costs from revenue-sharing arrangements with our partners, platform hosting fees, data center costs, software and other technology expenses, other costs directly associated with data infrastructure, and personnel costs, including salaries, bonuses, stock-based compensation and benefits, directly associated with the support and delivery of our customer interface, DV Pinnacle, and solutions. Product development.
For the years ended December 31, 2024 and 2023, we generated 9% and 8% of our revenue, respectively, from supply-side customers who use our data analytics to validate the quality of their ad inventory and provide data to their customers to facilitate targeting and purchasing of digital ads, which we refer to as Supply-side revenue.
For the years ended December 31, 2025 and 2024, we generated 10% and 9% of our revenue, respectively, from supply-side customers who use our data analytics to validate the quality of their ad inventory and provide data to their customers to facilitate targeting and purchasing of digital ads, which we refer to as Supply-side revenue.
The determination of the fair value of PSUs with a market condition utilizing the Monte Carlo Simulation model is affected by a number of assumptions including expected volatility, valuation date stock price, correlation coefficients, risk-free interest rates and expected dividend yield.
The determination of the fair value of PSUs with a market condition utilizing the Monte Carlo Simulation model is affected by a number of assumptions including expected volatility, valuation date stock price, correlation coefficients, risk-free interest rates and expected dividend yield. The valuation date stock price is based on the closing price on the grant date.
This testing compares carrying values to fair values and, when appropriate, the carrying value of these assets is reduced to fair value. The Company has a single reporting unit.
This testing compares carrying values to fair values and, when appropriate, the carrying value of these assets is reduced to fair value. 59 Table of Contents The Company has a single reporting unit.
We generate revenue for certain supply-side arrangements that include minimum guaranteed fees that reset monthly and are recognized on a straight-line basis over the access period, which is usually twelve months. For contracts that contain overages, once the minimum guaranteed amount is achieved, overages are recognized as earned over time based on a tiered pricing structure.
We generate revenue for certain supply-side arrangements that include minimum guaranteed fees that reset monthly and are recognized on a straight-line basis over the access period, which is usually one to two years. For contracts that contain overages, once the minimum guaranteed amount is achieved, overages are recognized as earned over time based on a tiered pricing structure.
Interest expense consists primarily of the amortization of debt issuance costs, commitment fees associated with the unused portion of the New Revolving Credit Facility and the Company’s prior senior secured revolving credit facility, dated as of October 1, 2020 (the “Prior Revolving Credit Facility”), interest on balances that were outstanding under the Prior Revolving Credit Facility and interest on finance leases.
Interest expense. Interest expense consists primarily of the amortization of debt issuance costs, commitment fees associated with the unused portion of the New Revolving Credit Facility and the Company’s prior senior secured revolving credit facility, dated as of October 1, 2020 (the “Prior Revolving Credit Facility”) and interest on finance leases.
For each of the years ended December 31, 2024 and December 31, 2023, there were no impairments related to our intangible assets. 62 Table of Contents We allocate the fair value of the purchase consideration to the tangible assets acquired, liabilities assumed and intangible assets acquired based on their estimated fair values.
For each of the years ended December 31, 2025 and December 31, 2024, there were no impairments related to our intangible assets. We allocate the fair value of the purchase consideration to the tangible assets acquired, liabilities assumed and intangible assets acquired based on their estimated fair values.
Further, our solutions are not reliant on any single source of impressions and we can service our customers as their digital advertising needs change. In 2024, we estimate that approximately 44% and 56% of Media Transactions Measured within post-campaign measurement were for display and for video ad formats, respectively.
Further, our solutions are not reliant on any single source of impressions and we can service our customers as their digital advertising needs change. In each of 2025 and 2024, we estimate that approximately 44% and 56% of Media Transactions Measured were for display and for video ad formats, respectively.
The Repurchase Program does not obligate the Company to repurchase any specific number of shares, has no time limit, and may be modified, suspended, or discontinued at any time at the Company’s discretion. Repurchases under the Repurchase Program commenced in June 2024.
Neither program obligates the Company to repurchase any specific number of shares, has no time limit, and may be modified, suspended, or discontinued at any time at the Company’s discretion. Repurchases under the Repurchase Program commenced in June 2024.
Adjusted EBITDA is a non-GAAP financial measure. For information on how we compute Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, see “Results of Operations — Adjusted EBITDA.” 49 Table of Contents We derive revenue primarily from our advertiser customers based on the volume of media transactions, or ads, that our software platform measures (“Media Transactions Measured”).
Adjusted EBITDA is a non-GAAP financial measure. For information on how we compute Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, see “Results of Operations — Adjusted EBITDA.” We derive revenue primarily from our advertiser customers based on the volume of media transactions, or ads, that our solutions measure (“Media Transactions Measured”).
With offices or commercial operations in 31 locations across 25 countries, our expansion to new geographies has helped us to win the international business of our existing customers and to establish relationships with some of the world’s largest international advertisers. As of December 31, 2024, 499 of our employees were based outside of the Americas.
With offices or commercial operations in 32 locations across 26 countries, our expansion to new geographies has helped us to win the international business of our existing customers and to establish relationships with some of the world’s largest international advertisers. As of December 31, 2025, 512 of our employees were based outside of the Americas.
The following generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
The following generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
Our collection and payment cycles can vary from period to period. For the year ended December 31, 2024, cash provided by operating activities was $159.7 million, attributable to net income of $56.2 million, adjusted for non-cash charges of $130.2 million and a $26.8 million use of cash from changes in operating assets and liabilities.
For the year ended December 31, 2024, cash provided by operating activities was $159.7 million, attributable to net income of $56.2 million, adjusted for non-cash charges of $130.2 million and a $26.8 million use of cash from changes in operating assets and liabilities.
Product development expenses are expensed as incurred, except to the extent that such costs are associated with software development that qualifies for capitalization, which are then recorded as capitalized software development costs included in Property, plant and equipment, net on our Consolidated Balance Sheets.
Product development expenses are expensed as incurred, except to the extent that such costs are associated with software development that qualifies for capitalization, which are then recorded as capitalized software development costs included in Property, plant and equipment, net on our Consolidated Balance Sheets. Capitalized software development costs are amortized to depreciation and amortization. Sales, marketing, and customer support.
During the year ended December 31, 2024, the Company repurchased 6.8 million shares of its common stock for an aggregate repurchase amount of $128.0 million under the Repurchase Program. In January 2025, the Company repurchased 1.1 million shares of its common stock for an aggregate repurchase amount of $22.2 million.
During the year ended December 31, 2024, the Company repurchased 6.8 million shares of its common stock for an aggregate repurchase amount of $128.0 million under the Repurchase Program. During the year ended December 31, 2025, the Company repurchased an additional 1.1 million shares for $22.2 million, utilizing the remaining authorization under the Repurchase Program.
Under the New Repurchase Program, the Company may repurchase for cash from time to time shares of its common stock through open market purchases pursuant to Rule 10b-18 and/or Rule 10b5-1 plans, in compliance with applicable securities laws and other legal requirements.
Both programs allow the Company to repurchase for cash from time to time shares of its common stock through open market purchases pursuant to Rule 10b-18 and/or Rule 10b5-1 plans, in compliance with applicable securities laws and other legal requirements.
For Measurement revenue, our contracts with our customers typically consist of the various ad measurement solutions that we offer. Included in these solutions is access to our software platform that allows customers to access and manage their data related to our solutions.
For Measurement revenue, our contracts with our customers typically consist of the various ad measurement solutions that we offer. Included in these solutions is access to our customer interface, DV Pinnacle, that allows customers to access and manage their data related to our solutions.
We have generated strong historical net revenue retention rates, with 112% for the year ended December 31, 2024 and 124% for the year ended December 31, 2023.
We have generated strong historical net revenue retention rates, with 109% for the year ended December 31, 2025 and 112% for the year ended December 31, 2024.
By creating more effective, transparent ad transactions, we make the digital advertising ecosystem stronger, safer and more secure, thereby preserving the fair value exchange between buyers and sellers of digital media. Our software platform is integrated across the entire digital advertising ecosystem, including programmatic platforms, social media channels, and digital publishers.
By creating more effective, transparent ad transactions, we make the digital advertising ecosystem stronger, safer and more secure, thereby preserving the fair value exchange between buyers and sellers of digital media. 46 Table of Contents Our solutions are integrated across the entire digital advertising ecosystem, including programmatic platforms, social media channels, and digital publishers.
M&A and restructuring costs for the year ended December 31, 2023 consist of transaction costs related to the acquisition of Scibids. (b) Offering and secondary offering costs for the years ended December 31, 2024 and December 31, 2023 consist of third-party costs incurred for underwritten secondary public offerings by certain stockholders of the Company.
M&A and restructuring costs for the year ended December 31, 2024 consist of transaction costs related to the agreement to acquire Rockerbox. (b) Offering and secondary offering costs for the year ended December 31, 2024 consist of third-party costs incurred for underwritten secondary public offerings by certain stockholders of the Company.
You should compensate for these limitations by relying primarily on the Company’s GAAP results and using the non-GAAP financial measures only supplementally. Year Ended December 31, 2024 2023 Advertiser revenue retention: Gross revenue retention > 95% > 95% Net revenue retention 112% 124% New Solutions and Channels.
You should compensate for these limitations by relying primarily on the Company’s GAAP results and using the non-GAAP financial measures only supplementally. Year Ended December 31, 2025 2024 Advertiser revenue retention: Gross revenue retention > 95% > 95% Net revenue retention 109% 112% Artificial Intelligence.
Total advertiser revenue increased by $73.1 million, or 14%, driven primarily by a 19% increase in Media Transactions Measured, partially offset by a 4% decrease in Measured Transaction Fees, excluding the impact of an introductory fixed fee deal for one large customer.
Total advertiser revenue increased by $77.0 million, or 13%, driven primarily by a 15% increase in Media Transactions Measured, partially offset by a 3% decrease in Measured Transaction Fees, excluding the impact of an introductory fixed fee deal for one large customer.
Our customer base is predominately U.S.-based today. We intend to grow our presence in international markets in order to meet the needs of our existing customers and accelerate new customer acquisition in key geographies outside of North America.
We intend to continue to grow our presence in international markets in order to meet the needs of our existing customers and accelerate new customer acquisition in key geographies outside of North America.
We believe that there are meaningful long-term growth opportunities within the digital advertising market. We plan to continue to invest in new performance and protection solutions that increase our value proposition to customers and expand our capabilities across new and growing digital media environments, channels and devices, including CTV, new mobile apps and other emerging areas of digital ad spend.
We plan to continue to invest in new performance and protection solutions that increase our value proposition to customers and expand our capabilities across new and growing digital media environments, channels and devices, including CTV, new mobile apps and other emerging areas of digital ad spend.
We have experienced rapid growth and achieved significant profitability in recent years as evidenced by the following: ● We generated revenue of $656.8 million for the year ended December 31, 2024 and $572.5 million for the year ended December 31, 2023, representing an increase of 15%. ● Our net income was $56.2 million for the year ended December 31, 2024 and $71.5 million for the year ended December 31, 2023. ● Our Adjusted EBITDA was $218.9 million for the year ended December 31, 2024 and $187.1 million for the year ended December 31, 2023.
We have experienced rapid growth and achieved significant profitability in recent years as evidenced by the following: ● We generated revenue of $748.3 million for the year ended December 31, 2025 and $656.8 million for the year ended December 31, 2024, representing an increase of 14%. ● Our net income was $50.7 million for the year ended December 31, 2025 and $56.2 million for the year ended December 31, 2024. ● Our Adjusted EBITDA was $245.6 million for the year ended December 31, 2025 and $218.9 million for the year ended December 31, 2024.
We believe existing cash and cash generated from operations, together with the $200.0 million undrawn balance under the New Revolving Credit Facility as of December 31, 2024, will be sufficient to meet future working capital requirements and fund capital expenditures, share repurchase programs and acquisitions on a short-term and long-term basis. 58 Table of Contents Our total future capital requirements and the adequacy of available funds will depend on many factors, including those discussed above as well as the risks and uncertainties set forth under “Risk Factors.” Debt Obligations On March 10, 2023, we initiated a borrowing of $50.0 million under the Prior Revolving Credit Facility and subsequently repaid $50.0 million on March 17, 2023.
We believe existing cash and cash generated from operations, together with the $200.0 million undrawn balance under the New Revolving Credit Facility as of December 31, 2025, will be sufficient to meet future working capital requirements and fund capital expenditures, share repurchase programs and acquisitions on a short-term and long-term basis. 55 Table of Contents Our total future capital requirements and the adequacy of available funds will depend on many factors, including those discussed above as well as the risks and uncertainties set forth under “Risk Factors.” Debt Obligations On August 12, 2024, the Company entered into the Credit Agreement providing for the New Revolving Credit Facility with available borrowings of $200.0 million, which matures on the Revolving Termination Date.
The main drivers of the changes in operating assets and liabilities were a $49.3 million increase in trade receivables, and prepaid expenses and other assets due mainly to increases in sales and prepayments, and a $6.0 million increase driven by trade payables, and accrued expenses and other liabilities.
The main drivers of the changes in operating assets and liabilities were a $6.5 million decrease in trade receivables, offset by an increase in prepaid expenses and other assets of $19.3 million due mainly to increases in prepayments, and a $4.2 million decrease in trade payables, and accrued expenses and other liabilities.
As of December 31, 2023, the Company had cash of $310.1 million and net working capital, consisting of current assets (excluding cash and cash equivalents) less current liabilities, of $139.0 million.
As of December 31, 2025, the Company had cash and cash equivalents of $259.0 million and net working capital, consisting of current assets (excluding cash and cash equivalents) less current liabilities, of $138.7 million.
Cash Flows The following table summarizes our cash flows for the periods indicated: Year Ended December 31, 2024 2023 (In Thousands) Cash flows provided by operating activities $ 159,664 $ 119,741 Cash flows (used in) investing activities (44,841) (84,249) Cash flows (used in) provided by financing activities (129,450) 6,489 Effect of exchange rate changes on cash and cash equivalents and restricted cash (1,889) 338 (Decrease) increase in cash, cash equivalents and restricted cash $ (16,516) $ 42,319 Operating Activities Our cash flows from operating activities are influenced primarily by growth in our operations and by changes in our working capital.
Cash Flows The following table summarizes our cash flows for the periods indicated: Year Ended December 31, 2025 2024 (In Thousands) Cash flows provided by operating activities $ 211,183 $ 159,664 Cash flows used in investing activities (105,379) (44,841) Cash flows used in financing activities (143,949) (129,450) Effect of exchange rate changes on cash and cash equivalents and restricted cash 4,438 (1,889) Decrease in cash, cash equivalents and restricted cash $ (33,707) $ (16,516) Operating Activities Our cash flows from operating activities are influenced primarily by growth in our operations and by changes in our working capital.
Investing Activities For the year ended December 31, 2024, cash used in investing activities was $44.8 million, including $17.7 million attributable to net investments in short-term financial instruments and $27.1 million attributable to purchases of property, plant and equipment, and capitalized software development costs.
For the year ended December 31, 2024, cash used in investing activities was $44.8 million, including $17.7 million attributable to net investments in short-term financial instruments and $27.1 million attributable to purchases of property, plant and equipment, and capitalized software development costs. 57 Table of Contents Financing Activities For the year ended December 31, 2025, cash used in financing activities of $143.9 million was due primarily to $132.3 million related to shares repurchased under the Repurchase Program.
Product Development Expenses Product development expenses increased by $27.7 million, or 22%, from $125.4 million in the year ended December 31, 2023 to $153.0 million in the year ended December 31, 2024.
Product Development Expenses Product development expenses increased by $25.4 million, or 17%, from $153.0 million in the year ended December 31, 2024 to $178.4 million in the year ended December 31, 2025.
In the year ended December 31, 2023, the revenue we generated by providing our activation solutions through programmatic and social integrations and our measurement solutions through social integrations grew 31% and 48%, respectively, over the prior year period. 50 Table of Contents Growth of Existing Customers.
In the year ended December 31, 2025, the revenue we generated by providing our activation solutions through programmatic and social integrations and our measurement solutions through social integrations grew 15% and 9%, respectively, over the prior year period.
The determination of the fair value of stock option awards utilizing the Black-Scholes model is affected by a number of assumptions, including expected volatility, expected life, risk-free interest rate, expected dividends, and the fair market value of the Company’s common stock.
See “Risk Factors — Risks Related to Our Common Stock — The market price of our common stock may be volatile and could decline regardless of our operating performance.” The determination of the fair value of stock option awards utilizing the Black-Scholes model is affected by a number of assumptions, including expected volatility, expected life, risk-free interest rate, expected dividends, and the fair market value of the Company’s common stock.
Revenue Total revenue increased by $84.3 million, or 15%, from $572.5 million in the year ended December 31, 2023 to $656.8 million in the year ended December 31, 2024.
Revenue Total revenue increased by $91.4 million, or 14%, from $656.8 million in the year ended December 31, 2024 to $748.3 million in the year ended December 31, 2025.
On November 6, 2024, the Company announced that the Board authorized the repurchase of up to $200.0 million of the Company’s outstanding common stock (the “New Repurchase Program”), which amount is in addition to the initial Repurchase Program previously approved by the Board in May 2024.
On November 6, 2024, the Company announced that the Board authorized the repurchase of up to an additional $200.0 million of the Company’s outstanding common stock (the “New Repurchase Program”).
The decrease was primarily due to a $4.3 million increase in losses from changes in foreign exchange rates, partially offset by an increase in interest income earned on monetary assets. Income Tax Expense Income tax expense increased by $8.1 million, from $24.4 million in the year ended December 31, 2023 to $32.6 million in the year ended December 31, 2024.
The change was due primarily to a decrease in interest earned on interest-bearing monetary assets, partially offset by gains from changes in foreign exchange rates. 52 Table of Contents Income Tax Expense Income tax expense decreased by $0.5 million, from $32.6 million in the year ended December 31, 2024 to $32.1 million in the year ended December 31, 2025.
Advertisers can purchase our solutions through programmatic and social media platforms to evaluate the quality of ad inventories before they are purchased, which we track as Activation revenue.
For the years ended December 31, 2025 and 2024, we generated 90% and 91% of our revenue, respectively, from advertiser customers. Advertisers can purchase our solutions through programmatic, social media and CTV platforms to evaluate the quality and optimize the efficiency of ad inventories before they are purchased, which we track as Activation revenue.
Interest Expense Interest expense was materially unchanged at $1.1 million in the years ended December 31, 2023 and December 31, 2024. Other Income, Net Other income, net decreased by $3.7 million, from $11.2 million in the year ended December 31, 2023, to $7.5 million in the year ended December 31, 2024.
Interest Expense Interest expense increased by $0.6 million, from $1.1 million in the year ended December 31, 2024 to $1.7. million in the year ended December 31, 2025. Other Income, Net Other income, net decreased by $2.2 million, from $7.5 million in the year ended December 31, 2024, to $5.2 million in the year ended December 31, 2025.
The following table presents a reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to the most directly comparable financial measure prepared in accordance with GAAP. Year Ended December 31, 2024 2023 (In Thousands) Net income $ 56,231 $ 71,466 Net income margin 9% 12% Depreciation and amortization 45,215 40,885 Stock-based compensation 90,658 59,244 Interest expense 1,118 1,066 Income tax expense 32,559 24,411 M&A and restructuring costs (a) 537 1,262 Offering and secondary offering costs (b) 68 910 Other recoveries (c) — (964) Other income (d) (7,488) (11,216) Adjusted EBITDA $ 218,898 $ 187,064 Adjusted EBITDA margin 33% 33% (a) M&A and restructuring costs for the year ended December 31, 2024 consist of transaction costs related to the agreement to acquire Rockerbox, Inc.
The following table presents a reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to the most directly comparable financial measure prepared in accordance with GAAP. Year Ended December 31, 2025 2024 (In Thousands) Net income $ 50,650 $ 56,231 Net income margin 7% 9% Depreciation and amortization 56,579 45,215 Stock-based compensation 104,226 90,658 Interest expense 1,733 1,118 Income tax expense 32,059 32,559 M&A and restructuring costs (a) 1,656 537 Offering and secondary offering costs (b) — 68 Other costs (c) 3,962 — Other income (d) (5,244) (7,488) Adjusted EBITDA $ 245,621 $ 218,898 Adjusted EBITDA margin 33% 33% (a) M&A and restructuring costs for the year ended December 31, 2025 consist of third party professional service costs related to the acquisition of Rockerbox and to our broader acquisition strategy.
General and Administrative Expenses General and administrative expenses increased by $4.2 million, or 5%, from $88.0 million in the year ended December 31, 2023 to $92.1 million in the year ended December 31, 2024.
General and Administrative Expenses General and administrative expenses increased by $17.6 million, or 19%, from $92.1 million in the year ended December 31, 2024 to $109.7 million in the year ended December 31, 2025.
As the global digital advertising market has evolved, we have continued to expand our measurement capabilities and market coverage through new product innovation, increasing our international footprint and new platform partnerships.
Our company was founded in 2008 and introduced our first brand suitability solution in 2010. We launched our first viewability and fraud solutions in 2013 and 2014, respectively. As the global digital advertising market has evolved, we have continued to expand our measurement capabilities and market coverage through new product innovation, increasing our international footprint and new platform partnerships.
This approach requires recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and liabilities.
Taxes We account for income taxes using the asset and liability method, in accordance with ASC 740, Accounting for Income Taxes. This approach requires recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and liabilities.
The following table presents a reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to the most directly comparable financial measure prepared in accordance with GAAP. Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2024 2024 2024 2024 2023 2023 2023 2023 (In Thousands) Net income $ 23,400 $ 18,201 $ 7,474 $ 7,156 $ 33,105 $ 13,347 $ 12,839 $ 12,175 Net income margin 12% 11% 5% 5% 19% 9% 10% 10% Depreciation and amortization 11,800 11,483 11,004 10,928 11,520 10,706 9,676 8,983 Stock-based compensation 22,752 22,950 24,715 20,241 16,473 15,791 15,167 11,813 Interest expense 300 353 233 232 275 288 247 256 Income tax expense 13,979 11,395 5,406 1,779 8,636 6,234 4,034 5,507 M&A and restructuring costs (recoveries) 537 — (11) 11 (359) 921 700 — Offering and secondary offering costs — — 10 58 315 286 122 187 Other recoveries — — — — (164) (267) (266) (267) Other expense (income) 1,073 (4,225) (2,064) (2,272) (4,373) (1,633) (2,476) (2,734) Adjusted EBITDA $ 73,841 $ 60,157 $ 46,767 $ 38,133 $ 65,428 $ 45,673 $ 40,043 $ 35,920 Adjusted EBITDA margin 39% 35% 30% 27% 38% 32% 30% 29% Liquidity and Capital Resources Our operations are financed primarily through cash generated from operations.
The following table presents a reconciliation of Adjusted EBITDA, a non-GAAP financial measure, to the most directly comparable financial measure prepared in accordance with GAAP. Three Months Ended Dec 31, Sep 30, Jun 30, Mar 31, Dec 31, Sep 30, Jun 30, Mar 31, 2025 2025 2025 2025 2024 2024 2024 2024 (In Thousands) Net income $ 29,329 $ 10,202 $ 8,758 $ 2,361 $ 23,400 $ 18,201 $ 7,474 $ 7,156 Net income margin 14% 5% 5% 1% 12% 11% 5% 5% Depreciation and amortization 14,304 15,191 14,697 12,387 11,800 11,483 11,004 10,928 Stock-based compensation 25,498 27,379 27,007 24,342 22,752 22,950 24,715 20,241 Interest expense 403 467 443 420 300 353 233 232 Income tax expense 8,110 10,336 6,452 7,161 13,979 11,395 5,406 1,779 M&A and restructuring (recoveries) costs — (10) 504 1,162 537 — (11) 11 Offering and secondary offering costs — — — — — — 10 58 Other costs 257 2,187 1,518 — — — — — Other (income) expense (59) 99 (2,105) (3,179) 1,073 (4,225) (2,064) (2,272) Adjusted EBITDA $ 77,842 $ 65,851 $ 57,274 $ 44,654 $ 73,841 $ 60,157 $ 46,767 $ 38,133 Adjusted EBITDA margin 38% 35% 30% 27% 39% 35% 30% 27% Liquidity and Capital Resources Our operations are financed primarily through cash generated from operations.
The New Repurchase Program does not obligate the Company to repurchase any specific number of shares, has no time limit, and may be modified, suspended, or discontinued at any time at the Company’s discretion. 59 Table of Contents As of February 27, 2025, $200.0 million remained available and authorized for repurchase under the New Repurchase Program.
The February 2026 Repurchase Program does not obligate the Company to repurchase any specific number of shares, has no time limit, and may be modified, suspended, or discontinued at any time at the Company’s discretion. 56 Table of Contents In connection with the Board’s approval of the February 2026 Repurchase Program, the Board determined to discontinue the New Repurchase Program.
In 2023, approximately 52% and 48% of Media Transactions Measured were for display and for video ad formats, respectively. In 2024, approximately 77%, 12% and 11% of Media Transactions Measured within post-campaign measurement were for mobile, desktop, and CTV devices, respectively. In 2023, approximately 78%, 17% and 5% of Media Transactions Measured were for mobile, desktop, and CTV devices, respectively.
In 2025, we estimate that approximately 74%, 14% and 12% of Media Transactions Measured within post-campaign measurement were for mobile, desktop, and CTV devices, respectively. In 2024, approximately 77%, 12% and 11% of Media Transactions Measured were for mobile, desktop, and CTV devices, respectively.
The following table disaggregates revenue between advertiser customers, where revenue is generated based on number of ads measured and purchased for Activation or measured for Measurement, and Supply-side. Year Ended December 31, Change Change 2024 2023 $ % (In Thousands) Revenue by customer type: Activation $ 373,101 $ 328,936 $ 44,165 13 % Measurement 226,939 198,024 28,915 15 Supply-side 56,809 45,583 11,226 25 Total revenue $ 656,849 $ 572,543 $ 84,306 15 % See “Critical Accounting Policies and Estimates — Revenue Recognition” for a description of our revenue recognition policies.
The following table disaggregates revenue between advertiser customers, where revenue is generated based on number of ads measured and purchased for Activation or measured for Measurement, and Supply-side. Year Ended December 31, Change Change 2025 2024 $ % (In Thousands) Revenue by customer type: Activation $ 427,311 $ 373,101 $ 54,210 15 % Measurement 249,724 226,939 22,785 10 Supply-side 71,256 56,809 14,447 25 Total revenue $ 748,291 $ 656,849 $ 91,442 14 % See “Critical Accounting Policies and Estimates — Revenue Recognition” for a description of our revenue recognition policies. 49 Table of Contents Operating Expenses Our operating expenses consist of the following categories: Cost of revenue.
We have a strong track record of developing new solutions that have high adoption rates with our existing customers. We intend to extend our solutions capabilities to new adjacencies and cover new and growing digital channels and devices, including CTV, new mobile apps and other emerging areas of digital ad spend.
We intend to extend our solutions capabilities to new adjacencies and cover new and growing digital channels and devices, including CTV, new mobile apps and other emerging areas of digital ad spend. Growth of Existing Customers and Customer Acquisitions. We aim to increase the adoption of our solutions among existing customers and acquire new customers in diversified industries.
Capitalized software development costs are amortized to depreciation and amortization. 52 Table of Contents Sales, marketing, and customer support. Sales, marketing, and customer support expenses consist primarily of personnel costs directly associated with sales, marketing, and customer support departments, including salaries, bonuses, commissions, stock-based compensation and benefits, and allocated overhead.
Sales, marketing, and customer support expenses consist primarily of personnel costs directly associated with sales, marketing, and customer support departments, including salaries, bonuses, commissions, stock-based compensation and benefits, and allocated overhead. Overhead costs such as information technology infrastructure, rent and occupancy charges are allocated based on headcount.
We generate revenue from our advertising customers based primarily on the volume of Media Transactions Measured on our software platform, and for supply-side customers, based on contracts with minimum guarantees or contracts that have tiered pricing after minimum guarantees are achieved. 51 Table of Contents For the years ended December 31, 2024 and 2023, we generated 91% and 92% of our revenue, respectively, from advertiser customers.
Revenue Our customers use our solutions to measure the effectiveness of their digital advertisements. We generate revenue from our advertising customers based primarily on the volume of Media Transactions Measured by our solutions, and for supply-side customers, based on contracts with minimum guarantees or contracts that have tiered pricing after minimum guarantees are achieved.
Financing Activities For the year ended December 31, 2024, cash used in financing activities of $129.5 million was due primarily to $128.0 million related to shares repurchased under the Repurchase Program. 60 Table of Contents For the year ended December 31, 2023, cash provided by financing activities of $6.5 million was due primarily to $10.7 million of proceeds from common stock issued upon the exercise of stock options, offset by $4.6 million related to shares repurchased for settlement of employee tax withholdings.
For the year ended December 31, 2024, cash used in financing activities of $129.5 million was due primarily to $128.0 million related to shares repurchased under the Repurchase Program.
We plan to continue to invest in sales and marketing to grow our existing customer relationships and acquire new customers. In addition, we have completed six acquisitions since 2018 and maintain an active pipeline of potential M&A targets and intend to continue evaluating add-on opportunities to bolster our current solutions suite and complement our organic growth initiatives.
In addition, we have completed seven acquisitions since 2018 and maintain an active pipeline of potential M&A targets and intend to continue evaluating add-on opportunities to bolster our current solutions suite and complement our organic growth initiatives. 47 Table of Contents Furthermore, we believe that there are significant long-term growth opportunities in markets outside of North America.
We have been direct beneficiaries of this growth by virtue of our integrations with leading programmatic and social media platforms. In the year ended December 31, 2024, the revenue we generated by providing our activation solutions through programmatic and social integrations and our measurement solutions through social integrations grew 13% and 27%, respectively, over the prior year period.
In the year ended December 31, 2024, the revenue we generated by providing our activation solutions through programmatic and social integrations and our measurement solutions through social integrations grew 13% and 27%, respectively, over the prior year period. 48 Table of Contents New Geographies. Our customer base is predominately U.S.-based today.
The increase was due primarily to growth in Activation revenue which drove increases in partner costs from revenue-sharing arrangements, as well as investments in cloud services to provide the scale and flexibility necessary to support future growth.
The increase was due primarily to growth in Activation revenue which led to increased partner costs from revenue-sharing arrangements, as well as higher data services and hosting expenses due to increased volume.
Depreciation and Amortization Depreciation and amortization increased by $4.3 million, or 11%, from $40.9 million in the year ended December 31, 2023 to $45.2 million in the year ended December 31, 2024. The increase was due primarily to an increase in capitalized software development costs and an increase in intangible assets related to the acquisition of Scibids.
Depreciation and Amortization Depreciation and amortization increased by $11.4 million, or 25%, from $45.2 million in the year ended December 31, 2024 to $56.6 million in the year ended December 31, 2025. The increase was due primarily to higher amortization of internally developed software and amortization of acquired intangibles from Rockerbox.
For the year ended December 31, 2023, cash used in investing activities was $84.2 million, including $67.2 million attributable to the acquisition of Scibids and $17.0 million attributable to purchases of property, plant and equipment, and capitalized software development costs.
Investing Activities For the year ended December 31, 2025, cash used in investing activities was $105.4 million, including $82.6 million attributable the acquisition of Rockerbox, $38.5 million attributable to purchases of property, plant and equipment, and capitalized software development costs, partially offset by $17.8 million of proceeds from investments in short-term financial instruments.
Supply-side revenue increased by $11.2 million, or 25%, driven primarily by an increase in revenue from existing and new platform customers. Cost of Revenue (exclusive of depreciation and amortization shown below) Cost of revenue increased by $9.9 million, or 9%, from $106.6 million in the year ended December 31, 2023 to $116.5 million in the year ended December 31, 2024.
Cost of Revenue (exclusive of depreciation and amortization shown below) Cost of revenue increased by $17.0 million, or 15%, from $116.5 million in the year ended December 31, 2024 to $133.5 million in the year ended December 31, 2025.
Furthermore, we believe that there are significant long-term growth opportunities in markets outside of North America. We expect to continue to make investments in product development, sales and marketing, information technology, financial and administrative systems and controls to support our global growth.
We expect to continue to make investments in product development, sales and marketing, information technology, financial and administrative systems and controls to support our global growth. Factors Affecting Our Performance There are a number of factors that have impacted, and we believe will continue to impact, our results of operations and growth. These factors include: New Solutions and Channels.
For the year ended December 31, 2023, cash provided by operating activities was $119.7 million, attributable to net income of $71.5 million, adjusted for non-cash charges of $91.6 million and net cash outflows of $43.3 million used in changes in operating assets and liabilities.
Our collection and payment cycles can vary from period to period. For the year ended December 31, 2025, cash provided by operating activities was $211.2 million, attributable to net income of $50.7 million, adjusted for non-cash charges of $177.6 million and a $17.0 million use of cash from changes in operating assets and liabilities.
The increase was due primarily to an increase in personnel costs, including stock-based compensation, of $22.1 million and an increase in third party software costs and outsourced consulting and engineering services of $5.5 million to support our product development efforts. 54 Table of Contents Sales, Marketing and Customer Support Expenses Sales, marketing and customer support expenses increased by $41.6 million, or 33%, from $126.0 million in the year ended December 31, 2023 to $167.5 million in the year ended December 31, 2024.
The increase was due primarily to an increase in personnel costs, including stock-based compensation, of $19.8 million and an increase in third party software costs and outsourced consulting and engineering services of $3.5 million to support our product development efforts.
Results of Operations Comparison of the Years Ended December 31, 2024 and 2023 The following tables show our results of operations for the years ended December 31, 2024 and 2023: Year Ended December 31, Change Change 2024 2023 $ % (In Thousands) Revenue $ 656,849 $ 572,543 $ 84,306 15 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 116,515 106,631 9,884 9 Product development 153,046 125,376 27,670 22 Sales, marketing and customer support 167,506 125,953 41,553 33 General and administrative 92,147 87,971 4,176 5 Depreciation and amortization 45,215 40,885 4,330 11 Income from operations 82,420 85,727 (3,307) (4) Interest expense 1,118 1,066 52 5 Other income, net (7,488) (11,216) (3,728) (33) Income before income taxes 88,790 95,877 (7,087) (7) Income tax expense 32,559 24,411 8,148 33 Net income $ 56,231 $ 71,466 $ (15,235) (21) % 53 Table of Contents Year Ended December 31, 2024 2023 (as % of Revenue) Revenue 100 % 100 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 18 19 Product development 23 22 Sales, marketing and customer support 26 22 General and administrative 14 15 Depreciation and amortization 7 7 Income from operations 13 15 Interest expense — — Other income, net (1) (2) Income before income taxes 14 17 Income tax expense 5 4 Net income 9 % 12 % Note: Percentages may not sum due to rounding.
Other income, net consists primarily of interest earned on interest-bearing monetary assets and gains and losses on foreign currency transactions. 50 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2025 and 2024 The following tables show our results of operations for the years ended December 31, 2025 and 2024: Year Ended December 31, Change Change 2025 2024 $ % (In Thousands) Revenue $ 748,291 $ 656,849 $ 91,442 14 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 133,499 116,515 16,984 15 Product development 178,445 153,046 25,399 17 Sales, marketing and customer support 190,826 167,506 23,320 14 General and administrative 109,744 92,147 17,597 19 Depreciation and amortization 56,579 45,215 11,364 25 Income from operations 79,198 82,420 (3,222) (4) Interest expense 1,733 1,118 615 55 Other income, net (5,244) (7,488) (2,244) (30) Income before income taxes 82,709 88,790 (6,081) (7) Income tax expense 32,059 32,559 (500) (2) Net income $ 50,650 $ 56,231 $ (5,581) (10) % Year Ended December 31, 2025 2024 (as % of Revenue) Revenue 100 % 100 % Cost of revenue (exclusive of depreciation and amortization shown separately below) 18 18 Product development 24 23 Sales, marketing and customer support 26 26 General and administrative 15 14 Depreciation and amortization 8 7 Income from operations 11 13 Interest expense — — Other income, net (1) (1) Income before income taxes 11 14 Income tax expense 4 5 Net income 7 % 9 % Note: Percentages may not sum due to rounding.
Our revenues have grown substantially as a result of the growth in digital advertising as well as the continued adoption of digital measurement solutions and analytics. As the digital advertising market has grown, advertisers have increasingly shifted their digital media spend to both programmatic and social media channels in order to directly target advertisements to achieve desired business outcomes.
As the digital advertising market has grown, advertisers have increasingly shifted their digital media spend to both programmatic and social media channels to achieve desired business outcomes. We have been direct beneficiaries of this growth by virtue of our integrations with leading programmatic and social media platforms.
Non-cash charges consisted primarily of $40.9 million in depreciation and amortization, $59.2 million in stock-based compensation, and $10.1 million in bad debt expense, offset by $25.0 million in deferred taxes.
Non-cash charges consisted primarily of $56.6 million in depreciation and amortization, $104.2 million in stock-based compensation, and $7.9 million in non-cash lease expense.