|
Exhibit No.
|
|
Description
|
|
|
||
|
|
Fiverr International Ltd.
|
|
|
Date: July 29, 2026
|
|
By: /s/ Esti Levy-Dadon
Esti Levy-Dadon
Chief Financial Officer
|
|
|
● |
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
|
|
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
|
||||||||
|
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
|
||||||||||||||