Expensify, Inc. (Nasdaq: EXFY), the easiest way to manage expenses, corporate cards, and travel, today released a letter to shareholders from Founder and CEO David Barrett alongside results for its quarter ended September 30, 2026.
A Message From Our Founder
Another strong quarter, both in financial results, as well as product functionality shipped:
- Cash flow remains strong. Q3 produced $4.0 million in Operating Cash Flow, up 510% from last year, and $3.3 million in Free Cash Flow, up 170% from last year. Some of this was used to repurchase 722,121 shares of Class A common stock, returning approximately $1.3 million to shareholders. Based on this continued strength we’ve increased FY 2026 FCF guidance by $1.5 million to $13.5 million – $15.5 million.
- New Expensify continues to grow and improve. Revenue from New Expensify increased 30% from Q2, and is up 212% y/y. This growth comes in part from major feature launches, such as dozens of new GL and HR integrations, as well as quality-of-life crowd pleasers like enhanced admin roles and bulk workspace management. But much of it comes from paying particular attention to micro-optimizations along the conversion pipeline, which has increased cohort conversion by 67% y/y.
- Expensify Card continues to expand. We now issue in the UK and 12 EU countries for GBP and EUR bank accounts, with enhanced PIN/biometric controls, one-time/date-bound virtual cards, and more real-time spend controls by currency, max amount, and merchant.
- Expensify Travel economics continue to improve. Our new consolidated travel billing feature enables customers to in effect finance their travel bookings to receive a single monthly debit from their bank account, resulting in substantially more revenue to Expensify from each travel booking.
- Explosive adoption of AI features. New MCP connections doubled last month, and are still accelerating. This is strong everywhere, but especially in Claude, in part due Expensify to being selected for the Claude for Small Business bundle. Our custom agent beta has been adopted by thousands of customers, and is able to handle over 96%1 of real world requests received — out of an infinite range of potential requests.
As we outlined last quarter, Expensify Classic is a stable cash-flow engine whose customer base naturally declines over time, while New Expensify is our growth engine. That growth engine is taking on a massive, largely untapped market. As we enter the final stretch of 2026, I’m extremely proud of what we accomplished, and cannot wait to reveal what we’ve got in store for 2027.
-david
Founder and CEO of Expensify
|
____________________ |
| 1 Represents the portion of individual requests that were completed as requested or rejected with clear, actionable steps for the user to complete the request themselves, based on a random sampling of all requests made between October 26, 2026 and November 1, 2026 |
Financial
Third Quarter 2026 Highlights
- Revenue, net was $33.0 million, a decrease of 6% as compared to the same period last year.
- Generated $4.0 million of cash from operating activities.
- Free cash flow was $3.3 million.
- Net loss was $3.3 million, compared to $2.3 million for the same period last year.
- Non-GAAP net income was $3.1 million.
- Adjusted EBITDA was $6.1 million.
- Interchange revenue derived from the Expensify Card grew to $5.8 million, an increase of 8% as compared to the same period last year.
- See Financial Outlook section for free cash flow guidance for fiscal year ending December 31, 2026.
Business
Third Quarter 2026 Highlights
- Paid members – Paid members were 630,000, a decrease of 2% as compared to the same period last year.
- Referral agreement with Visa – Entered into a referral agreement with Visa, under which Visa can refer eligible clients and corporate card programs to Expensify for expense management.
- Expensify Travel accelerates – Trips booked through Expensify Travel grew 40% year over year and 13% from Q2, with Q3 2026 the highest quarter on record, and launched consolidated travel billing so companies can pay for all business travel on a single invoice.
- Expensify Card expands to Europe – Launched the Expensify Card across 13 European markets, including the UK.
- Expanded integrations – Launched native integrations with AI-native ERPs Rillet and DualEntry, a Claude for Small Business connector, and new Workday, HiBob, BambooHR and Certinia integrations.
- Capital return to shareholders – The Company repurchased 722,121 shares of its Class A common stock, totaling approximately $1.3 million.
Financial Outlook
Expensify’s outlook statements are based on current estimates, expectations and assumptions and are not a guarantee of future performance. The following statements are forward-looking and actual results could differ materially depending on market conditions and the factors set forth under “Forward-Looking Statements” below. There can be no assurance that the Company will achieve the results expressed by this guidance.
Free Cash Flow
Expensify estimates free cash flow of $13.5 million – $15.5 million for the fiscal year ending December 31, 2026.
The Company does not provide a reconciliation for free cash flow estimates on a forward-looking basis because it is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of net cash provided by operating activities and certain reconciling items on a forward-looking basis, which could be significant to the Company’s results.
Stock Based Compensation
An estimate of expected stock-based compensation for the next four fiscal quarters is as follows, which is driven primarily by the pre-IPO grant of RSUs issued to all employees (which vest quarterly over eight years with approximately three years remaining).
Est. stock-based compensation (millions)
|
|
Q4 2026 |
|
Q1 2027 |
|
Q2 2027 |
|
Q3 2027 |
||||||||||||||||
|
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
||||||||
|
Cost of revenue, net |
$ |
2.1 |
|
$ |
2.8 |
|
$ |
2.1 |
|
$ |
2.8 |
|
$ |
2.0 |
|
$ |
2.7 |
|
$ |
1.9 |
|
$ |
2.6 |
|
Research and development |
|
1.7 |
|
|
2.3 |
|
|
1.6 |
|
|
2.2 |
|
|
1.6 |
|
|
2.2 |
|
|
1.6 |
|
|
2.2 |
|
General and administrative |
|
1.1 |
|
|
1.4 |
|
|
1.0 |
|
|
1.3 |
|
|
1.0 |
|
|
1.3 |
|
|
1.0 |
|
|
1.3 |
|
Sales and marketing |
|
0.9 |
|
|
1.3 |
|
|
0.9 |
|
|
1.3 |
|
|
0.9 |
|
|
1.3 |
|
|
0.9 |
|
|
1.3 |
|
Total |
$ |
5.8 |
|
$ |
7.8 |
|
$ |
5.6 |
|
$ |
7.6 |
|
$ |
5.5 |
|
$ |
7.5 |
|
$ |
5.4 |
|
$ |
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Availability of Information on Expensify’s Website
Investors and others should note that Expensify routinely announces material information to investors and the marketplace using SEC filings, press releases, public conference calls, webcasts and the Expensify Investor Relations website at https://ir.expensify.com. While not all of the information that the Company posts to its Investor Relations website is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in Expensify to review the information that it shares on its Investor Relations website.
Conference Call
Expensify will host a video call to discuss the financial results and business highlights at 2:00 p.m. Pacific Time today. An investor presentation and the video call information is available on Expensify’s Investor Relations website at https://ir.expensify.com. A replay of the call will be available on the site for three months.
Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), we provide certain non-GAAP financial measures, including adjusted EBITDA, non-GAAP net (loss) income, and free cash flow.
We believe our non-GAAP financial measures are useful in evaluating our business, measuring our performance, identifying trends affecting our business, formulating business plans and making strategic decisions. Accordingly, we believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating our results of operations in the same manner as our management team. These non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled metrics or measures presented by other companies. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for financial information presented under GAAP. There are a number of limitations related to the use of non-GAAP financial measures versus comparable financial measures determined under GAAP. For example, other companies in our industry may calculate these non-GAAP financial measures differently or may use other measures to evaluate their performance. All of these limitations could reduce the usefulness of these non-GAAP financial measures as analytical tools. Investors are encouraged to review the related GAAP financial measures and the reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures and to not rely on any single financial measure to evaluate our business. A reconciliation of each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP is at the end of this press release.
Adjusted EBITDA. We define adjusted EBITDA as net loss excluding provision for income taxes, other income, net, depreciation and amortization, and stock-based compensation expense.
Non-GAAP net income. We define non-GAAP net income as net loss excluding stock-based compensation expense.
Free cash flow. We define free cash flow as net cash provided by (used in) operating activities excluding changes in settlement assets, net and settlement liabilities, reduced by the purchases of property and equipment and other assets and software development costs.
The tables at the end of the Condensed Consolidated Financial Statements provide reconciliations to the most directly comparable GAAP financial measure to each of these non-GAAP financial measures.
Forward-Looking Statements
Forward-looking statements in this press release, or made during the earnings call, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include statements regarding our strategy, future financial condition, future operations, future cash flow, projected costs, prospects, plans, objectives of management and expected market growth, product developments and their potential impact and our stock-based compensation estimates and involve known and unknown risks that are difficult to predict. As a result, our actual results, performance or achievements may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “shall,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential,” “goal,” “ambition,” “objective,” “seeks,” “outlook,” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans, or intentions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: the impact on inflation on us and our members; our borrowing costs, which have and may continue to increase as a result of increases in interest rates; our expectations regarding our financial performance and future operating performance; our ability to attract and retain members, expand usage of our platform, sell subscriptions to our platform and convert individuals and organizations into paying customers; the timing and success of new features, integrations, capabilities and enhancements by us, or by competitors to their products, or any other changes in the competitive landscape of our market; the amount and timing of operating expenses that we may incur to maintain and expand our business and operations to remain competitive; the sufficiency of our cash, cash equivalents and investments to meet our liquidity needs; our ability to make required payments under and to comply with the various requirements of our current and future indebtedness; our cash flows, the prevailing stock prices, general economic and market conditions and other considerations that could affect the specific timing, price and size of repurchases under our stock repurchase program or our ability to fund any stock repurchases; geopolitical tensions, including the war in Ukraine and the conflict in the Middle East; our ability to effectively manage our exposure to fluctuations in foreign currency exchange rates; the size of our addressable markets, market share and market trends; anticipated trends, developments and challenges in our industry, business and the highly competitive markets in which we operate; any adverse impact on our business operations as a result of using artificial intelligence or other machine learning technologies in our services; our reliance on third parties, including our issuing bank, payment processor and card network, for the Expensify Card program, and our ability to continue to grow adoption of the Expensify Card; our expectations regarding our income tax liabilities and the adequacy of our reserves; our ability to effectively manage our growth and expand our infrastructure and maintain our corporate culture; our ability to identify, recruit and retain skilled personnel, including key members of senior management; the safety, affordability and convenience of our platform and our offerings; our ability to successfully defend litigation brought against us; our ability to successfully identify, manage and integrate any existing and potential acquisitions of businesses, talent, technologies or intellectual property; general economic conditions in either domestic or international markets, including geopolitical uncertainty and instability, and their effects on software spending; our ability to protect against security incidents, technical difficulties, or interruptions to our platform; our ability to maintain, protect and enhance our intellectual property; our ability to meet the Nasdaq continued listing requirements for minimum bid price or other Nasdaq listing requirements and the potential delisting of our common stock; the impact of tariffs and global trade disruptions on us, our customers and our vendors, including the impact on inflation, supply chains and consumer sentiment; and other risks discussed in our filings with the SEC. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements set forth above. We caution you not to place undue reliance on any forward-looking statements, which are made only as of the date of this press release. We do not undertake or assume any obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable law. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
About Expensify
Expensify is the easiest way to do your expenses, travel, and corporate cards. Built for businesses of all sizes and trusted by 15 million members worldwide, Expensify is a top-rated app across G2, TrustRadius, Capterra, and more. Learn more at use.expensify.com.
|
|
As of September 30, |
|
As of December 31, |
||||
|
|
2026 |
|
2025 |
||||
|
Assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
63,747 |
|
|
$ |
63,080 |
|
|
Accounts receivable, net |
|
11,245 |
|
|
|
12,617 |
|
|
Settlement assets, net |
|
57,356 |
|
|
|
45,378 |
|
|
Prepaid expenses |
|
5,263 |
|
|
|
5,588 |
|
|
Other current assets |
|
21,758 |
|
|
|
26,344 |
|
|
Total current assets |
|
159,369 |
|
|
|
153,007 |
|
|
Capitalized software, net |
|
10,998 |
|
|
|
13,596 |
|
|
Property and equipment, net |
|
12,553 |
|
|
|
13,016 |
|
|
Lease right-of-use assets |
|
5,325 |
|
|
|
4,730 |
|
|
Deferred tax assets, net |
|
467 |
|
|
|
494 |
|
|
Other assets |
|
1,601 |
|
|
|
1,146 |
|
|
Total assets |
$ |
190,313 |
|
|
$ |
185,989 |
|
|
Liabilities and stockholders’ equity |
|
|
|
||||
|
Accounts payable |
$ |
928 |
|
|
$ |
289 |
|
|
Accrued expenses and other liabilities |
|
7,380 |
|
|
|
17,893 |
|
|
Lease liabilities, current |
|
936 |
|
|
|
678 |
|
|
Settlement liabilities |
|
36,144 |
|
|
|
27,545 |
|
|
Total current liabilities |
|
45,388 |
|
|
|
46,405 |
|
|
Lease liabilities, non-current |
|
5,352 |
|
|
|
5,061 |
|
|
Other liabilities |
|
2,112 |
|
|
|
1,778 |
|
|
Total liabilities |
|
52,852 |
|
|
|
53,244 |
|
|
Commitments and contingencies |
|
|
|
||||
|
Stockholders’ equity: |
|
|
|
||||
|
Preferred stock, par value $0.0001; 10,000,000 shares authorized; no shares issued and outstanding as of September 30, 2026 and December 31, 2025 |
|
— |
|
|
|
— |
|
|
Common stock, par value $0.0001; Class A common stock; 1,000,000,000 shares authorized; 80,041,088 and 80,767,385 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively; LT10 common stock; 21,871,197 shares authorized; 4,209,827 shares issued and outstanding as of September 30, 2026 and December 31, 2025; LT50 common stock; 24,741,868 and 24,967,114 shares authorized as of September 30, 2026 and December 31, 2025, respectively; 8,129,514 and 8,083,690 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively |
|
9 |
|
|
|
9 |
|
|
Additional paid-in capital |
|
319,192 |
|
|
|
304,953 |
|
|
Accumulated deficit |
|
(181,740 |
) |
|
|
(172,217 |
) |
|
Total stockholders’ equity |
|
137,461 |
|
|
|
132,745 |
|
|
Total liabilities and stockholders’ equity |
$ |
190,313 |
|
|
$ |
185,989 |
|
|
|
|
|
|
||||
|
Expensify, Inc. Condensed Consolidated Statements of Operations (unaudited, in thousands, except share and per share data) |
|||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
Revenue, net |
$ |
33,021 |
|
|
$ |
35,065 |
|
|
$ |
100,856 |
|
|
$ |
106,903 |
|
|
Cost of revenue, net(1) |
|
18,089 |
|
|
|
17,667 |
|
|
|
53,424 |
|
|
|
52,686 |
|
|
Gross margin |
|
14,932 |
|
|
|
17,398 |
|
|
|
47,432 |
|
|
|
54,217 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Research and development(1) |
|
4,952 |
|
|
|
4,905 |
|
|
|
15,199 |
|
|
|
15,421 |
|
|
General and administrative(1) |
|
8,302 |
|
|
|
9,814 |
|
|
|
27,011 |
|
|
|
30,054 |
|
|
Sales and marketing(1) |
|
4,354 |
|
|
|
4,936 |
|
|
|
12,791 |
|
|
|
22,824 |
|
|
Total operating expenses |
|
17,608 |
|
|
|
19,655 |
|
|
|
55,001 |
|
|
|
68,299 |
|
|
Loss from operations |
|
(2,676 |
) |
|
|
(2,257 |
) |
|
|
(7,569 |
) |
|
|
(14,082 |
) |
|
Other income, net |
|
367 |
|
|
|
96 |
|
|
|
740 |
|
|
|
1,309 |
|
|
Loss before income taxes |
|
(2,309 |
) |
|
|
(2,161 |
) |
|
|
(6,829 |
) |
|
|
(12,773 |
) |
|
Provision for income taxes |
|
(1,026 |
) |
|
|
(154 |
) |
|
|
(2,694 |
) |
|
|
(1,499 |
) |
|
Net loss |
$ |
(3,335 |
) |
|
$ |
(2,315 |
) |
|
$ |
(9,523 |
) |
|
$ |
(14,272 |
) |
|
Net loss per share: |
|
|
|
|
|
|
|
||||||||
|
Basic and diluted |
$ |
(0.04 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.15 |
) |
|
Weighted average shares of common stock used to compute net loss per share: |
|
|
|
|
|
|
|
||||||||
|
Basic and diluted |
|
91,529,433 |
|
|
|
92,559,381 |
|
|
|
93,555,317 |
|
|
|
92,114,672 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1) Includes stock-based compensation expense as follows: |
|||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||
|
Cost of revenue, net |
$ |
2,370 |
|
$ |
2,630 |
|
$ |
7,101 |
|
$ |
8,439 |
|
Research and development |
|
1,880 |
|
|
1,881 |
|
|
5,800 |
|
|
6,301 |
|
General and administrative |
|
1,166 |
|
|
1,147 |
|
|
3,593 |
|
|
3,897 |
|
Sales and marketing |
|
1,032 |
|
|
1,005 |
|
|
3,142 |
|
|
2,943 |
|
Total stock-based compensation expense |
$ |
6,448 |
|
$ |
6,663 |
|
$ |
19,636 |
|
$ |
21,580 |
|
|
|
|
|
|
|
|
|
||||
|
Expensify, Inc. Condensed Consolidated Statements of Cash Flows (unaudited, in thousands) |
|||||||
|
|
Nine Months Ended September 30, |
||||||
|
|
2026 |
|
2025 |
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net loss |
$ |
(9,523 |
) |
|
$ |
(14,272 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
6,943 |
|
|
|
6,179 |
|
|
Reduction of operating lease right-of-use assets |
|
446 |
|
|
|
427 |
|
|
Loss on impairment, receivables and sale or disposal of equipment |
|
907 |
|
|
|
448 |
|
|
Stock-based compensation expense |
|
19,636 |
|
|
|
21,580 |
|
|
Amortization of debt issuance costs |
|
112 |
|
|
|
79 |
|
|
Deferred income taxes |
|
73 |
|
|
|
2 |
|
|
Changes in assets and liabilities: |
|
|
|
||||
|
Accounts receivable, net |
|
629 |
|
|
|
50 |
|
|
Settlement assets, net |
|
(4,479 |
) |
|
|
(5,658 |
) |
|
Prepaid expenses |
|
325 |
|
|
|
7,915 |
|
|
Other current assets |
|
6,207 |
|
|
|
(2,564 |
) |
|
Other assets |
|
(267 |
) |
|
|
6 |
|
|
Accounts payable |
|
640 |
|
|
|
451 |
|
|
Accrued expenses and other liabilities |
|
(10,463 |
) |
|
|
(350 |
) |
|
Operating lease liabilities |
|
(483 |
) |
|
|
(435 |
) |
|
Settlement liabilities |
|
1,575 |
|
|
|
1,318 |
|
|
Other liabilities |
|
288 |
|
|
|
(116 |
) |
|
Net cash provided by operating activities |
|
12,566 |
|
|
|
15,060 |
|
|
Cash flows from investing activities: |
|
|
|
||||
|
Purchase of property and equipment and other assets |
|
(227 |
) |
|
|
(17 |
) |
|
Software development costs |
|
(3,030 |
) |
|
|
(2,740 |
) |
|
Net cash used in investing activities |
|
(3,257 |
) |
|
|
(2,757 |
) |
|
Cash flows from financing activities: |
|
|
|
||||
|
Change in customer funds, net |
|
5,654 |
|
|
|
2,827 |
|
|
Principal payments of finance leases |
|
(100 |
) |
|
|
(104 |
) |
|
Payments for debt issuance costs |
|
(114 |
) |
|
|
(88 |
) |
|
Proceeds from common stock purchased under the Matching Plan |
|
4,210 |
|
|
|
4,351 |
|
|
Proceeds from issuance of common stock upon exercise of stock options |
|
66 |
|
|
|
315 |
|
|
Payments for employee taxes withheld from stock-based awards |
|
(133 |
) |
|
|
— |
|
|
Repurchase and retirement of common stock |
|
(10,477 |
) |
|
|
(6,057 |
) |
|
Net cash (used in) provided by financing activities |
|
(894 |
) |
|
|
1,244 |
|
|
Net increase in cash and cash equivalents and restricted cash |
$ |
8,415 |
|
|
$ |
13,547 |
|
|
Cash and cash equivalents and restricted cash at beginning of period |
|
104,624 |
|
|
|
90,834 |
|
|
Cash and cash equivalents and restricted cash at end of period |
$ |
113,039 |
|
|
$ |
104,381 |
|
|
Noncash investing and financing items: |
|
|
|
||||
|
Stock-based compensation capitalized as software development costs |
$ |
935 |
|
|
$ |
1,359 |
|
|
Repurchases and retirement of common stock in accounts payable and accrued expenses |
$ |
13 |
|
|
$ |
— |
|
|
Purchases of property and equipment and other assets and capitalized software in accounts payable and accrued expenses |
$ |
62 |
|
|
$ |
78 |
|
|
Fair value of common stock issued to settle liability-classified restricted stock units |
$ |
1,031 |
|
|
$ |
792 |
|
|
Right-of-use assets acquired with operating lease liabilities |
$ |
1,123 |
|
|
$ |
— |
|
|
Reconciliation of cash and cash equivalents and restricted cash to the Condensed Consolidated Balance Sheets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
63,747 |
|
|
$ |
61,453 |
|
|
Restricted cash included in other current assets |
|
20,163 |
|
|
|
17,875 |
|
|
Restricted cash included in settlement assets, net |
|
29,129 |
|
|
|
25,053 |
|
|
Total cash and cash equivalents and restricted cash |
$ |
113,039 |
|
|
$ |
104,381 |
|
|
|
|
|
|
||||
|
Expensify, Inc. Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited, in thousands, except percentages) |
|||||||||||||||
|
Adjusted EBITDA and Adjusted EBITDA Margin |
|||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
Net loss |
$ |
(3,335 |
) |
|
$ |
(2,315 |
) |
|
$ |
(9,523 |
) |
|
$ |
(14,272 |
) |
|
Net loss margin |
|
(10 |
)% |
|
|
(7 |
)% |
|
|
(9 |
)% |
|
|
(13 |
)% |
|
Add: |
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes |
|
1,026 |
|
|
|
154 |
|
|
|
2,694 |
|
|
|
1,499 |
|
|
Other income, net |
|
(367 |
) |
|
|
(96 |
) |
|
|
(740 |
) |
|
|
(1,309 |
) |
|
Depreciation and amortization |
|
2,304 |
|
|
|
2,097 |
|
|
|
6,821 |
|
|
|
6,059 |
|
|
Stock-based compensation expense |
|
6,448 |
|
|
|
6,663 |
|
|
|
19,636 |
|
|
|
21,580 |
|
|
Adjusted EBITDA |
$ |
6,076 |
|
|
$ |
6,503 |
|
|
$ |
18,888 |
|
|
$ |
13,557 |
|
|
Adjusted EBITDA margin |
|
18 |
% |
|
|
19 |
% |
|
|
19 |
% |
|
|
13 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP Net Income and Non-GAAP Net Income Margin |
|||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
Net loss |
$ |
(3,335 |
) |
|
$ |
(2,315 |
) |
|
$ |
(9,523 |
) |
|
$ |
(14,272 |
) |
|
Net loss margin |
|
(10 |
)% |
|
|
(7 |
)% |
|
|
(9 |
)% |
|
|
(13 |
)% |
|
Add: |
|
|
|
|
|
|
|
||||||||
|
Stock-based compensation expense |
|
6,448 |
|
|
|
6,663 |
|
|
|
19,636 |
|
|
|
21,580 |
|
|
Non-GAAP net income |
$ |
3,113 |
|
|
$ |
4,348 |
|
|
$ |
10,113 |
|
|
$ |
7,308 |
|
|
Non-GAAP net income margin |
|
9 |
% |
|
|
12 |
% |
|
|
10 |
% |
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Free Cash Flow and Free Cash Flow Margin |
|||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
Net cash provided by (used in) operating activities |
$ |
4,015 |
|
|
$ |
(980 |
) |
|
$ |
12,566 |
|
|
$ |
15,060 |
|
|
Operating cash flow margin |
|
12 |
% |
|
|
(3 |
)% |
|
|
12 |
% |
|
|
14 |
% |
|
Changes in settlement assets and liabilities: |
|
|
|
|
|
|
|
||||||||
|
Settlement assets, net |
|
1,158 |
|
|
|
(336 |
) |
|
|
4,479 |
|
|
|
5,658 |
|
|
Settlement liabilities |
|
(1,097 |
) |
|
|
3,629 |
|
|
|
(1,575 |
) |
|
|
(1,318 |
) |
|
Less: |
|
|
|
|
|
|
|
||||||||
|
Purchase of property and equipment and other assets |
|
(227 |
) |
|
|
— |
|
|
|
(227 |
) |
|
|
(17 |
) |
|
Software development costs |
|
(539 |
) |
|
|
(1,085 |
) |
|
|
(3,030 |
) |
|
|
(2,740 |
) |
|
Free cash flow |
$ |
3,310 |
|
|
$ |
1,228 |
|
|
$ |
12,213 |
|
|
$ |
16,643 |
|
|
Free cash flow margin |
|
10 |
% |
|
|
4 |
% |
|
|
12 |
% |
|
|
16 |
% |
|
|
|
|
|
|
|
|
|
||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20261105212416/en/
Media gallery
