Fiverr International (NYSE: FVRR) posts Q2 profit and updates 2026 outlook for AI headwinds
Fiverr International reported second quarter 2026 revenue of $97.8 million, compared with $108.6 million a year earlier, and net income attributable to ordinary shareholders of $4.5 million, compared with $3.2 million. Management emphasized a strategic shift toward higher-value, longer-duration projects, supported by infrastructure and matching upgrades, including live deployment of its proprietary Knowledge Graph.
The company generated $13.6 million of free cash flow and ended the quarter with $308.5 million in cash, cash equivalents, deposits and marketable securities. Updated guidance calls for Q3 2026 revenue of $80–$88 million and Adjusted EBITDA of $8–$12 million, and full-year 2026 revenue of $356–$372 million and Adjusted EBITDA of $52–$62 million, with ranges reflecting AI-related demand and traffic headwinds and weakness in categories most exposed to automation.
Positive
- None.
Negative
- Updated outlook calls for Q3 2026 revenue of $80–$88M, implying year-over-year growth of (26)% to (18)% amid AI-related demand and traffic headwinds.
- FY 2026 revenue guidance of $356–$372M corresponds to year-over-year growth of (17)% to (14)%, reflecting continued pressure in categories most exposed to AI automation.
Filing Explained
The June 30 balance sheet breaks Fiverr’s disclosed
Key Figures
Key Terms
Adjusted EBITDA financial
free cash flow financial
marketplace Take Rate financial
annual active buyers financial
earn-out revaluation financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
How did Fiverr (FVRR) perform financially in Q2 2026?
What profitability metrics did Fiverr (FVRR) highlight for Q2 2026?
What is Fiverr’s (FVRR) cash and free cash flow position after Q2 2026?
What revenue and Adjusted EBITDA guidance did Fiverr (FVRR) give for Q3 2026?
What full-year 2026 outlook did Fiverr (FVRR) provide?
How is AI affecting Fiverr’s (FVRR) strategy and demand patterns?
What key operating metrics did Fiverr (FVRR) report for its marketplace?
|
Exhibit No.
|
|
Description
|
|
99.1
|
Press Release of Fiverr International Ltd., dated July 29, 2026
|
|
|
|
Fiverr International Ltd.
|
|
|
Date: July 29, 2026
|
|
By: /s/ Esti Levy-Dadon
Esti Levy-Dadon
Chief Financial Officer
|
Second Quarter 2026 Financial Highlights
| ● |
Revenue in the second quarter of 2026 was $97.8 million, compared to $108.6 million in the second quarter of 2025, a decrease of 10.0% year over year.
|
| ● |
Marketplace revenue in the second quarter of 2026 was $63.1 million, compared to $74.7 million in the second quarter of 2025, a decline of 15.5% year over year.
|
| ● |
Annual active buyers1 as of June 30, 2026, were 2.7 million, compared to 3.4 million as of June 30, 2025, a decline of 21.9% year over year.
|
| ● |
Annual spend per buyer1 as of June 30, 2026, reached $368, compared to $318 as of June 30, 2025, an increase of 15.6% year over year.
|
| ● |
Marketplace take rate1 for the twelve months period ended June 30, 2026 was 28.0%, compared to 27.6% for the twelve months period ended June 30, 2025.
|
| ● |
Services revenue in the second quarter of 2026 was $34.6 million, compared to $34.0 million in the second quarter of 2025, an increase of 2.0% year over year.
|
| ● |
GAAP gross margin in the second quarter of 2026 was 81.7%, an increase of 50 basis points from 81.2% in the second quarter of 2025. Non-GAAP gross margin1 in the second quarter of 2026 was 84.7%, an increase of 20 basis points
from 84.5% in the second quarter of 2025.
|
| ● |
GAAP net income in the second quarter of 2026 was $4.5 million, or $0.12 basic and diluted net income per share, compared to $3.2 million GAAP net income, or $0.09 basic and diluted net income per share in the second quarter of 2025.
|
| ● |
Non-GAAP net income1 in the second quarter of 2026 was $18.3 million, or $0.51 basic non-GAAP net income per share1 and $0.50 diluted non-GAAP net income per share1, compared to $27.4 million non-GAAP net
income1, or $0.75 basic non-GAAP net income per share1 and $0.69 diluted non-GAAP net income per share1, in the second quarter of 2025.
|
| ● |
Net cash provided by operating activities in the second quarter of 2026 was $13.8 million, compared to $25.2 million in the second quarter of 2025, a decrease of 45.1% year over year.
|
| ● |
Free cash flow1 in the second quarter of 2026 was $13.6 million, compared to $25.0 million in the second quarter of 2025, a decrease of 45.5% year over year.
|
| ● |
Adjusted EBITDA1 in the second quarter of 2026 was $17.5 million, compared to $21.4 million in the second quarter of 2025. Adjusted EBITDA margin1 was 17.9% in the second quarter of 2026, compared to 19.7% in the
second quarter of 2025, representing a 180 basis points decline year over year.
|
|
|
Q3 2026
|
FY 2026
|
|
Revenue
|
$80 - $88 million
|
$356 - $372 million
|
|
y/y growth
|
(26)% - (18)%
|
(17)% - (14)%
|
|
Adjusted EBITDA(1)
|
$8 - $12 million
|
$52 - $62 million
|
Jenny Chang
|
June 30,
|
December 31,
|
|||||||
|
2026
|
2025
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
151,194
|
$
|
125,215
|
||||
|
Marketable securities
|
29,099
|
117,705
|
||||||
|
User funds
|
156,422
|
159,849
|
||||||
|
Bank deposits
|
70,000
|
40,000
|
||||||
|
Restricted deposit
|
3,423
|
3,409
|
||||||
|
Other receivables
|
37,634
|
34,465
|
||||||
|
Total current assets
|
447,772
|
480,643
|
||||||
|
Long-term assets:
|
||||||||
|
Marketable securities
|
58,244
|
-
|
||||||
|
Property and equipment, net
|
2,892
|
3,360
|
||||||
|
Operating lease right of use asset
|
2,035
|
3,513
|
||||||
|
Deferred Tax Assets, net
|
28,395
|
26,423
|
||||||
|
Intangible assets, net
|
30,461
|
36,554
|
||||||
|
Goodwill
|
126,313
|
126,313
|
||||||
|
Other non-current assets
|
4,627
|
7,795
|
||||||
|
Total long-term assets
|
252,967
|
203,958
|
||||||
|
TOTAL ASSETS
|
$
|
700,739
|
$
|
684,601
|
||||
|
Liabilities and Shareholders' Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade payables
|
$
|
12,128
|
$
|
9,081
|
||||
|
User accounts
|
146,589
|
149,454
|
||||||
|
Deferred revenue
|
18,019
|
18,567
|
||||||
|
Other account payables and accrued expenses
|
67,538
|
68,426
|
||||||
|
Operating lease liabilities
|
2,162
|
3,365
|
||||||
|
Total current liabilities
|
246,436
|
248,893
|
||||||
|
Long-term liabilities:
|
||||||||
|
Operating lease liabilities
|
516
|
798
|
||||||
|
Other non-current liabilities
|
16,531
|
22,926
|
||||||
|
Total long-term liabilities
|
17,047
|
23,724
|
||||||
|
TOTAL LIABILITIES
|
$
|
263,483
|
$
|
272,617
|
||||
|
Shareholders' equity:
|
||||||||
|
Share capital and additional paid-in capital
|
808,858
|
786,195
|
||||||
|
Accumulated deficit
|
(372,723
|
)
|
(377,739
|
)
|
||||
|
Accumulated other comprehensive income
|
1,121
|
3,528
|
||||||
|
Total shareholders' equity
|
437,256
|
411,984
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
700,739
|
$
|
684,601
|
||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
|
2026
|
2025
|
2026
|
2025
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Revenue
|
$
|
97,783
|
$
|
108,648
|
$
|
203,274
|
$
|
215,832
|
||||||||
|
Cost of revenue
|
17,852
|
20,384
|
36,685
|
40,780
|
||||||||||||
|
Gross profit
|
79,931
|
88,264
|
166,589
|
175,052
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
18,627
|
23,994
|
36,688
|
47,621
|
||||||||||||
|
Sales and marketing
|
41,515
|
44,844
|
87,094
|
92,234
|
||||||||||||
|
General and administrative
|
15,409
|
21,415
|
29,932
|
42,381
|
||||||||||||
|
Total operating expenses
|
75,551
|
90,253
|
153,714
|
182,236
|
||||||||||||
|
Operating income (loss)
|
4,380
|
(1,989
|
)
|
12,875
|
(7,184
|
)
|
||||||||||
|
Financial income and other, net
|
1,646
|
6,554
|
3,609
|
13,879
|
||||||||||||
|
Income before taxes on income
|
6,026
|
4,565
|
16,484
|
6,695
|
||||||||||||
|
Taxes on income
|
(1,557
|
)
|
(1,377
|
)
|
(3,451
|
)
|
(2,709
|
)
|
||||||||
|
Net income attributable to ordinary shareholders
|
$
|
4,469
|
$
|
3,188
|
$
|
13,033
|
$
|
3,986
|
||||||||
|
Basic net income per share attributable to ordinary shareholders
|
$
|
0.12
|
$
|
0.09
|
$
|
0.36
|
$
|
0.11
|
||||||||
|
Basic weighted average ordinary shares
|
36,313,450
|
36,585,998
|
36,112,297
|
36,523,934
|
||||||||||||
|
Diluted net income per share attributable to ordinary shareholders
|
$
|
0.12
|
$
|
0.09
|
$
|
0.36
|
$
|
0.11
|
||||||||
|
Diluted weighted average ordinary shares
|
36,558,208
|
37,499,304
|
36,549,605
|
37,617,438
|
||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net income
|
$
|
4,469
|
$
|
3,188
|
$
|
13,033
|
$
|
3,986
|
||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
3,425
|
4,089
|
6,839
|
8,373
|
||||||||||||
|
Amortization of premium and accretion of discount of marketable securities, net
|
(177
|
)
|
(1,530
|
)
|
(424
|
)
|
(1,597
|
)
|
||||||||
|
Amortization of discount and issuance costs of convertible notes
|
-
|
642
|
-
|
1,283
|
||||||||||||
|
Shared-based compensation
|
8,223
|
14,055
|
17,205
|
29,809
|
||||||||||||
|
Exchange rate fluctuations and other items, net
|
(175
|
)
|
(345
|
)
|
(49
|
)
|
(344
|
)
|
||||||||
|
Revaluation of earn-outs
|
(90
|
)
|
4,067
|
73
|
7,329
|
|||||||||||
|
Changes in assets and liabilities:
|
||||||||||||||||
|
User funds
|
8,048
|
2,930
|
3,427
|
(10,810
|
)
|
|||||||||||
|
Operating lease ROU assets and liabilities
|
45
|
385
|
(7
|
)
|
312
|
|||||||||||
|
Other receivables
|
(2,196
|
)
|
(2,399
|
)
|
(2,843
|
)
|
(287
|
)
|
||||||||
|
Deferred tax assets, net
|
(1,060
|
)
|
(1,543
|
)
|
(1,972
|
)
|
(3,224
|
)
|
||||||||
|
Trade payables
|
2,211
|
58
|
3,019
|
1,362
|
||||||||||||
|
Deferred revenue
|
(2,152
|
)
|
(1,163
|
)
|
(548
|
)
|
749
|
|||||||||
|
User accounts
|
(6,439
|
)
|
(2,579
|
)
|
(2,865
|
)
|
10,356
|
|||||||||
|
Payment of earn-out
|
(1,800
|
)
|
-
|
(5,283
|
)
|
-
|
||||||||||
|
Other accounts payable and accrued expenses
|
1,249
|
5,264
|
4,831
|
6,287
|
||||||||||||
|
Non-current liabilities
|
262
|
85
|
583
|
(71
|
)
|
|||||||||||
|
Net cash provided by operating activities
|
13,843
|
25,204
|
35,019
|
53,513
|
||||||||||||
|
Investing Activities:
|
||||||||||||||||
|
Investment in marketable securities
|
(39,230
|
)
|
-
|
(63,654
|
)
|
(55,652
|
)
|
|||||||||
|
Proceeds from maturities of marketable securities
|
40,637
|
97,102
|
93,969
|
180,271
|
||||||||||||
|
Investment in short-term bank deposits
|
-
|
(500
|
)
|
(30,000
|
)
|
(2,000
|
)
|
|||||||||
|
Proceeds from short-term bank deposits
|
5
|
-
|
5
|
843
|
||||||||||||
|
Purchase of property and equipment
|
(208
|
)
|
(185
|
)
|
(367
|
)
|
(472
|
)
|
||||||||
|
Capitalization of internal-use software
|
-
|
-
|
-
|
(661
|
)
|
|||||||||||
|
Other receivables and non-current assets
|
-
|
-
|
901
|
-
|
||||||||||||
|
Net cash provided by investing activities
|
1,204
|
96,417
|
854
|
122,329
|
||||||||||||
|
Financing Activities
|
||||||||||||||||
|
Repurchases of common stock
|
-
|
-
|
(8,017
|
)
|
-
|
|||||||||||
|
Proceeds from exercise of share options
|
369
|
2,101
|
1,349
|
2,579
|
||||||||||||
|
Payment of earn-out
|
-
|
-
|
(1,717
|
)
|
-
|
|||||||||||
|
Proceeds from withholding tax related to employees' exercises of share options and RSUs, net
|
(226
|
)
|
2,349
|
(507
|
)
|
1,288
|
||||||||||
|
Deferred payment related to business combination
|
-
|
-
|
(1,078
|
)
|
-
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
143
|
4,450
|
(9,970
|
)
|
3,867
|
|||||||||||
|
Effect of exchange rate fluctuations on cash and cash equivalents
|
163
|
345
|
76
|
339
|
||||||||||||
|
Increase in cash and cash equivalents
|
15,353
|
126,416
|
25,979
|
180,048
|
||||||||||||
|
Cash and cash equivalents at the beginning of the period
|
135,841
|
187,104
|
125,215
|
133,472
|
||||||||||||
|
Cash and cash equivalents at the end of the period
|
$
|
151,194
|
$
|
313,520
|
$
|
151,194
|
$
|
313,520
|
||||||||
(In thousands1)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
Marketplace Revenue
|
$
|
63,141
|
$
|
74,689
|
$
|
130,275
|
$
|
152,363
|
||||||||
|
Annual Active Buyers
|
2,676
|
3,425
|
2,676
|
3,425
|
||||||||||||
|
Annual Spend per Buyer
|
$
|
368
|
$
|
318
|
$
|
368
|
$
|
318
|
||||||||
|
Marketplace Take Rate
|
28.0
|
%
|
27.6
|
%
|
28.0
|
%
|
27.6
|
%
|
||||||||
|
Services Revenue
|
$
|
34,642
|
$
|
33,959
|
$
|
72,999
|
$
|
63,469
|
||||||||
|
Total Revenue
|
$
|
97,783
|
$
|
108,648
|
$
|
203,274
|
$
|
215,832
|
||||||||
|
|
Q2'25
|
Q3'25
|
Q4'25
|
Q1'26
|
Q2'26
|
FY 2024
|
FY 2025
|
|||||||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||||||||||||
|
GAAP gross profit
|
$
|
88,264
|
$
|
88,137
|
$
|
88,304
|
$
|
86,658
|
$
|
79,931
|
$
|
320,915
|
$
|
351,493
|
||||||||||||||
|
Add:
|
||||||||||||||||||||||||||||
|
Share-based compensation
|
403
|
365
|
39
|
256
|
247
|
2,136
|
1,230
|
|||||||||||||||||||||
|
Depreciation and amortization
|
3,155
|
2,186
|
2,446
|
2,582
|
2,605
|
7,017
|
10,951
|
|||||||||||||||||||||
|
Restructuring costs
|
-
|
238
|
(35
|
)
|
-
|
-
|
-
|
203
|
||||||||||||||||||||
|
Earn-out revaluation, acquisition related costs and other
|
-
|
(43
|
)
|
6
|
6
|
6
|
28
|
7
|
||||||||||||||||||||
|
Non-GAAP gross profit
|
$
|
91,822
|
$
|
90,883
|
$
|
90,760
|
$
|
89,502
|
$
|
82,789
|
$
|
330,096
|
$
|
363,884
|
||||||||||||||
|
Non-GAAP gross margin
|
84.5
|
%
|
84.2
|
%
|
84.7
|
%
|
84.8
|
%
|
84.7
|
%
|
84.3
|
%
|
84.4
|
%
|
||||||||||||||
|
|
Q2'25
|
Q3'25
|
Q4'25
|
Q1'26
|
Q2'26
|
FY 2024
|
FY 2025
|
|||||||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||||||||||||
|
GAAP net income attributable to ordinary shareholders
|
$
|
3,188
|
$
|
5,537
|
$
|
11,460
|
$
|
8,564
|
$
|
4,469
|
$
|
18,246
|
$
|
20,983
|
||||||||||||||
|
Add:
|
||||||||||||||||||||||||||||
|
Depreciation and amortization
|
4,089
|
3,074
|
3,245
|
3,414
|
3,425
|
10,476
|
14,692
|
|||||||||||||||||||||
|
Share-based compensation
|
14,055
|
11,925
|
9,655
|
8,982
|
8,223
|
73,942
|
51,389
|
|||||||||||||||||||||
|
Impairment of intangible assets
|
-
|
2,400
|
-
|
-
|
-
|
-
|
2,400
|
|||||||||||||||||||||
|
Restructuring costs
|
-
|
3,567
|
(143
|
)
|
-
|
-
|
-
|
3,424
|
||||||||||||||||||||
|
Earn-out revaluation, acquisition related costs and other
|
5,294
|
3,111
|
7,854
|
1,725
|
1,496
|
5,631
|
20,858
|
|||||||||||||||||||||
|
Convertible notes amortization of discount and issuance costs
|
642
|
643
|
214
|
-
|
-
|
2,555
|
2,140
|
|||||||||||||||||||||
|
Taxes on income related to non-GAAP adjustments
|
(351
|
)
|
(235
|
)
|
(268
|
)
|
(278
|
)
|
(281
|
)
|
(16,610
|
)
|
(1,234
|
)
|
||||||||||||||
|
Exchange rate loss, net
|
531
|
431
|
126
|
463
|
1,008
|
859
|
446
|
|||||||||||||||||||||
|
Non-GAAP net income
|
$
|
27,448
|
$
|
30,453
|
$
|
32,143
|
$
|
22,870
|
$
|
18,340
|
$
|
95,099
|
$
|
115,098
|
||||||||||||||
|
Weighted average number of ordinary shares - basic
|
36,585,998
|
36,415,189
|
36,107,120
|
35,971,243
|
36,313,450
|
36,984,757
|
36,281,883
|
|||||||||||||||||||||
|
Non-GAAP basic net income per share attributable to ordinary shareholders
|
$
|
0.75
|
$
|
0.84
|
$
|
0.89
|
$
|
0.64
|
$ |
0.51
|
$
|
2.57
|
$
|
3.17
|
||||||||||||||
|
Weighted average number of ordinary shares - diluted
|
39,653,165
|
39,391,560
|
37,387,076
|
36,601,102
|
36,558,208
|
39,994,015
|
38,969,647
|
|||||||||||||||||||||
|
Non-GAAP diluted net income per share attributable to ordinary shareholders
|
$
|
0.69
|
$
|
0.77
|
$
|
0.86
|
$
|
0.62
|
$ |
0.50
|
$
|
2.38
|
$
|
2.95
|
||||||||||||||
|
|
Q2'25
|
Q3'25
|
Q4'25
|
Q1'26
|
Q2'26
|
FY 2024
|
FY 2025
|
|||||||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||||||||||||
|
GAAP net income
|
$
|
3,188
|
$
|
5,537
|
$
|
11,460
|
$
|
8,564
|
$
|
4,469
|
$
|
18,246
|
$
|
20,983
|
||||||||||||||
|
Add:
|
||||||||||||||||||||||||||||
|
Financial income and other
|
(6,554
|
)
|
(6,815
|
)
|
(3,899
|
)
|
(1,963
|
)
|
(1,646
|
)
|
(27,706
|
)
|
(24,593
|
)
|
||||||||||||||
|
Taxes on income (tax benefit)
|
1,377
|
1,382
|
(1,658
|
)
|
1,894
|
1,557
|
(6,358
|
)
|
2,433
|
|||||||||||||||||||
|
Depreciation and amortization
|
4,089
|
3,074
|
3,245
|
3,414
|
3,425
|
10,476
|
14,692
|
|||||||||||||||||||||
|
Share-based compensation
|
14,055
|
11,925
|
9,655
|
8,982
|
8,223
|
73,942
|
51,389
|
|||||||||||||||||||||
|
Impairment of intangible assets
|
-
|
2,400
|
-
|
-
|
-
|
-
|
2,400
|
|||||||||||||||||||||
|
Restructuring costs
|
-
|
3,567
|
(143
|
)
|
-
|
-
|
-
|
3,424
|
||||||||||||||||||||
|
Earn-out revaluation, acquisition related costs and other
|
5,294
|
3,111
|
7,854
|
1,725
|
1,496
|
5,631
|
20,858
|
|||||||||||||||||||||
|
Adjusted EBITDA
|
$
|
21,449
|
$
|
24,181
|
$
|
26,514
|
$
|
22,616
|
$
|
17,524
|
$
|
74,231
|
$
|
91,586
|
||||||||||||||
|
Adjusted EBITDA margin
|
19.7
|
%
|
22.4
|
%
|
24.7
|
%
|
21.4
|
%
|
17.9
|
%
|
19.0
|
%
|
21.3
|
%
|
||||||||||||||
|
|
Q2'25
|
Q3'25
|
Q4'25
|
Q1'26
|
Q2'26
|
FY 2024
|
FY 2025
|
|||||||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||||||||||||
|
GAAP research and development
|
$
|
23,994
|
$
|
25,150
|
$
|
17,893
|
$
|
18,061
|
$
|
18,627
|
$
|
90,241
|
$
|
90,664
|
||||||||||||||
|
Less:
|
||||||||||||||||||||||||||||
|
Share-based compensation
|
4,129
|
3,229
|
2,333
|
2,196
|
1,816
|
23,569
|
14,421
|
|||||||||||||||||||||
|
Depreciation and amortization
|
313
|
309
|
301
|
279
|
266
|
831
|
1,188
|
|||||||||||||||||||||
|
Restructuring costs
|
-
|
2,258
|
(85
|
)
|
-
|
-
|
-
|
2,173
|
||||||||||||||||||||
|
Earn-out revaluation, acquisition related costs and other
|
62
|
(83
|
)
|
137
|
159
|
160
|
28
|
181
|
||||||||||||||||||||
|
Non-GAAP research and development
|
$
|
19,490
|
$
|
19,437
|
$
|
15,207
|
$
|
15,427
|
$
|
16,385
|
$
|
65,813
|
$
|
72,701
|
||||||||||||||
|
GAAP sales and marketing
|
$
|
44,844
|
$
|
40,669
|
$
|
43,772
|
$
|
45,579
|
$
|
41,515
|
$
|
171,678
|
$
|
176,675
|
||||||||||||||
|
Less:
|
||||||||||||||||||||||||||||
|
Share-based compensation
|
1,369
|
1,338
|
1,079
|
984
|
1,037
|
13,592
|
6,032
|
|||||||||||||||||||||
|
Depreciation and amortization
|
550
|
507
|
429
|
467
|
469
|
2,308
|
2,202
|
|||||||||||||||||||||
|
Impairment of intangible assets
|
-
|
-
|
2,400
|
-
|
-
|
-
|
2,400
|
|||||||||||||||||||||
|
Restructuring costs
|
-
|
829
|
(2
|
)
|
-
|
-
|
-
|
827
|
||||||||||||||||||||
|
Earn-out revaluation, acquisition related costs and other
|
1,147
|
805
|
1,263
|
1,385
|
1,400
|
1,878
|
4,412
|
|||||||||||||||||||||
|
Non-GAAP sales and marketing
|
$
|
41,778
|
$
|
37,190
|
$
|
38,603
|
$
|
42,743
|
$
|
38,609
|
$
|
153,900
|
$
|
160,802
|
||||||||||||||
|
GAAP general and administrative
|
$
|
21,415
|
$
|
22,214
|
$
|
20,736
|
$
|
14,523
|
$
|
15,409
|
$
|
74,814
|
$
|
85,331
|
||||||||||||||
|
Less:
|
||||||||||||||||||||||||||||
|
Share-based compensation
|
8,154
|
6,993
|
6,204
|
5,546
|
5,123
|
34,645
|
29,706
|
|||||||||||||||||||||
|
Depreciation and amortization
|
71
|
72
|
69
|
86
|
85
|
320
|
351
|
|||||||||||||||||||||
|
Impairment of intangible assets
|
-
|
2,400
|
(2,400
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Restructuring costs
|
-
|
242
|
(21
|
)
|
-
|
-
|
-
|
221
|
||||||||||||||||||||
|
Earn-out revaluation, acquisition related costs and other
|
4,085
|
2,432
|
6,448
|
175
|
(70
|
)
|
3,697
|
16,258
|
||||||||||||||||||||
|
Non-GAAP general and administrative
|
$
|
9,105
|
$
|
10,075
|
$
|
10,436
|
$
|
8,716
|
$
|
10,271
|
$
|
36,152
|
$
|
38,795
|
||||||||||||||
|
|
Q2'25
|
Q3'25
|
Q4'25
|
Q1'26
|
Q2'26
|
FY 2024
|
FY 2025
|
|||||||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
25,204
|
$
|
29,206
|
$
|
21,870
|
$
|
21,176
|
$
|
13,843
|
$
|
83,068
|
$
|
104,589
|
||||||||||||||
|
Purchase of property and equipment
|
(185
|
)
|
(77
|
)
|
(98
|
)
|
(159
|
)
|
(208
|
)
|
(1,303
|
)
|
(647
|
)
|
||||||||||||||
|
Capitalization of internal-use software
|
-
|
-
|
-
|
-
|
-
|
(103
|
)
|
(661
|
)
|
|||||||||||||||||||
|
Free cash flow
|
$
|
25,019
|
$
|
29,129
|
$
|
21,772
|
$
|
21,017
|
$
|
13,635
|
$
|
81,662
|
$
|
103,281
|
||||||||||||||