株探米国株
日本語 英語
エドガーで原本を確認する
false000172011600017201162025-11-032025-11-03

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

_________________

FORM 8-K

_________________

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934


Date of Report (date of earliest event reported): November 3, 2025

_________________

RED VIOLET, INC.

(Exact name of Registrant as specified in its charter)

_________________

Delaware

(State or other jurisdiction of incorporation or organization)

 

001-38407

(Commission

File Number)

 

82-2408531

(I.R.S. Employer
Identification Number)

 

2650 North Military Trail, Suite 300, Boca Raton, FL 33431
(Address of principal executive offices)

561-757-4000
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

_________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol (s)

Name of each exchange on which registered

Common Stock, $0.001 par value per share

RDVT

The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition

On November 5, 2025, Red Violet, Inc., a Delaware corporation (the “Company”), issued a press release announcing its financial results for the third quarter ended September 30, 2025 (the “Earnings Release”). A copy of the Earnings Release is furnished herewith as Exhibit 99.1.

 

The information included herein and in Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (“Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such filing.

Item 8.01. Other Events.

On November 3, 2025, the Board of Directors of the Company approved an additional $15.0 million available under its Stock Repurchase Program, bringing the total authorization to $30.0 million. As of November 3, 2025, the Company has approximately $18.9 million remaining under its Stock Repurchase Program.

Item 9.01 Financial Statements and Exhibits

(d) Exhibits.

 

99.1 Press Release, dated November 5, 2025

 

104 Cover page Interactive Data File (embedded within the inline XBRL file).

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

Red Violet, Inc.

 

 

 

Date: November 5, 2025

By:

/s/ Derek Dubner

 

 

Derek Dubner

 

 

Chief Executive Officer (Principal Executive Officer)

 

 

 

 

 

 

 

 


EX-99.1 2 rdvt-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

 

red violet Announces Third Quarter 2025 Financial Results

Revenue Increases 21% to a Record $23.1 Million Producing a Record $10.2 Million in Cash Flow from Operations

Announces $15.0 Million Increase to Share Repurchase Program

 

BOCA RATON, Fla. – November 5, 2025 – Red Violet, Inc. (NASDAQ: RDVT), a leading analytics and information solutions provider, today announced financial results for the quarter ended September 30, 2025.

“We are thrilled to report another record-breaking quarter, delivering new highs across all key financial metrics,” stated Derek Dubner, red violet’s CEO. “This achievement reflects exceptional execution across our organization and accelerating adoption of our solutions across a diverse set of industries. Our record performance and strong momentum are not only delivering results today, but also enabling continued investment in product innovation, go-to-market expansion, and enterprise-wide AI initiatives that further extend our market leadership. We are leveraging our technology advantage to drive innovation, efficiency, and significant value creation for our customers and shareholders.”

Third Quarter Financial Results

For the three months ended September 30, 2025 as compared to the three months ended September 30, 2024:

Total revenue increased 21% to $23.1 million.
Gross profit increased 26% to $16.8 million. Gross margin increased to 73% from 70%.
Adjusted gross profit increased 23% to $19.4 million. Adjusted gross margin increased to 84% from 83%.
Net income increased 145% to $4.2 million, which resulted in earnings of $0.30 and $0.29 per basic and diluted share, respectively. Net income margin increased to 18% from 9%.
Adjusted EBITDA increased 35% to $9.0 million. Adjusted EBITDA margin increased to 39% from 35%.
Adjusted net income increased 75% to $5.8 million, which resulted in adjusted earnings of $0.41 and $0.39 per basic and diluted share, respectively.
Net cash provided by operating activities increased 40% to $10.2 million.
Cash and cash equivalents were $45.4 million as of September 30, 2025.

Third Quarter and Recent Business Highlights

Added 304 customers to IDI™ during the third quarter, ending the quarter with 9,853 customers.
Added 25,538 users to FOREWARN® during the third quarter, ending the quarter with 372,209 users. Over 590 REALTOR® Associations throughout the U.S. are now contracted to use FOREWARN.
Increased the Stock Repurchase Program authorization by $15.0 million, bringing the total authorized to $30.0 million.
Purchased 15,437 shares of the Company’s common stock during the third quarter at an average price of $42.26 per share pursuant to the Company’s Stock Repurchase Program. The Company has $18.9 million remaining under the Stock Repurchase Program.

Conference Call

In conjunction with this release, red violet will host a conference call and webcast today at 4:30pm ET to discuss its quarterly results and provide a business update. Please click here to pre-register for the conference call and obtain your dial in number and passcode. To access the live audio webcast, visit the Investors section of the red violet website at www.redviolet.com. Please login at least 15 minutes prior to the start of the call to ensure adequate time for any downloads that may be required. Following the completion of the conference call, an archived webcast of the conference call will be available on the Investors section of the red violet website at www.redviolet.com.

1


About red violet®

At red violet, we build proprietary technologies and apply analytical capabilities to deliver identity intelligence. Our technology powers critical solutions, which empower organizations to operate with confidence. Our solutions enable the real-time identification and location of people, businesses, assets and their interrelationships. These solutions are used for purposes including identity verification, risk mitigation, due diligence, fraud detection and prevention, regulatory compliance, and customer acquisition. Our intelligent platform, CORE™, is purpose-built for the enterprise, yet flexible enough for organizations of all sizes, bringing clarity to massive datasets by transforming data into intelligence. Our solutions are used today to enable frictionless commerce, to ensure safety, and to reduce fraud and the concomitant expense borne by society. For more information, please visit www.redviolet.com.

Company Contact:
Camilo Ramirez
Red Violet, Inc.
561-757-4500
ir@redviolet.com

 

Investor Relations Contact:

Steven Hooser
Three Part Advisors
214-872-2710
ir@redviolet.com

Use of Non-GAAP Financial Measures

Management evaluates the financial performance of our business on a variety of key indicators, including non-GAAP metrics of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and free cash flow ("FCF"). Adjusted EBITDA is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, excluding interest income, income tax expense, depreciation and amortization, share-based compensation expense, acquisition-related costs, litigation costs, and write-off of long-lived assets. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. Adjusted net income is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, adjusted to exclude share-based compensation expense, amortization of share-based compensation capitalized in intangible assets, acquisition-related costs, litigation costs, and write-off of long-lived assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets, and adjusted gross margin as adjusted gross profit as a percentage of revenue. We define FCF as net cash provided by operating activities reduced by purchase of property and equipment, and capitalized costs included in intangible assets.

FORWARD-LOOKING STATEMENTS

This press release contains "forward-looking statements," as that term is defined under the Private Securities Litigation Reform Act of 1995 (PSLRA), which statements may be identified by words such as "expects," "plans," "projects," "will," "may," "anticipate," "believes," "should," "intends," "estimates," and other words of similar meaning. Such forward looking statements are subject to risks and uncertainties that are often difficult to predict, are beyond our control and which may cause results to differ materially from expectations, including whether we will be able to continue investment in product innovation, go-to-market expansion, and enterprise -wide AI initiatives that further extend our market leadership and continue leveraging our technology advantage to drive innovation, efficiency, and significant value creation for our customers and shareholders. Readers are cautioned not to place undue reliance on these forward-looking statements, which are based on our expectations as of the date of this press release and speak only as of the date of this press release and are advised to consider the factors listed above together with the additional factors under the heading "Forward-Looking Statements" and "Risk Factors" in red violet's Form 10-K for the year ended December 31, 2024, filed on February 27, 2025, as may be supplemented or amended by the Company's other SEC filings. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

2


RED VIOLET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share data)

(unaudited)

 

September 30, 2025

December 31, 2024

ASSETS:

Current assets:

Cash and cash equivalents

$

45,352

$

36,504

Accounts receivable, net of allowance for doubtful accounts of $182 and $188 as of

  September 30, 2025 and December 31, 2024, respectively

10,419

8,061

Prepaid expenses and other current assets

2,237

1,627

Total current assets

58,008

46,192

Property and equipment, net

824

545

Intangible assets, net

38,749

35,997

Goodwill

5,227

5,227

Right-of-use assets

2,697

1,901

Deferred tax assets

5,476

7,496

Other noncurrent assets

1,090

1,173

Total assets

$

112,071

$

98,531

LIABILITIES AND SHAREHOLDERS' EQUITY:

Current liabilities:

Accounts payable

$

2,764

$

2,127

Accrued expenses and other current liabilities

2,884

2,881

Current portion of operating lease liabilities

403

406

Deferred revenue

859

712

Dividend payable

-

4,181

Total current liabilities

6,910

10,307

Noncurrent operating lease liabilities

2,459

1,592

Other noncurrent liabilities

969

-

Total liabilities

10,338

11,899

Shareholders' equity:

Preferred stock—$0.001 par value, 10,000,000 shares authorized, and 0 shares

  issued and outstanding, as of September 30, 2025 and December 31, 2024

-

-

Common stock—$0.001 par value, 200,000,000 shares authorized, 13,967,217 and

  13,936,329 shares issued and outstanding, as of September 30, 2025 and

  December 31, 2024

14

14

Additional paid-in capital

92,250

87,488

Retained earnings (accumulated deficit)

9,469

(870

)

Total shareholders' equity

101,733

86,632

Total liabilities and shareholders' equity

$

112,071

$

98,531

 

3


RED VIOLET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except share data)

(unaudited)

 

Three Months Ended September 30,

Nine Months Ended September 30,

2025

2024

2025

2024

Revenue

$

23,083

$

19,057

$

66,860

$

55,624

Costs and expenses(1):

Cost of revenue (exclusive of depreciation and amortization)

3,622

3,314

10,784

10,525

Sales and marketing expenses

5,402

4,817

16,431

12,935

General and administrative expenses

6,777

5,994

20,204

17,534

Depreciation and amortization

2,706

2,434

7,903

7,081

Total costs and expenses

18,507

16,559

55,322

48,075

Income from operations

4,576

2,498

11,538

7,549

Interest income

386

353

1,033

1,032

Income before income taxes

4,962

2,851

12,571

8,581

Income tax expense

749

1,132

2,232

2,441

Net income

$

4,213

$

1,719

$

10,339

$

6,140

Earnings per share:

Basic

$

0.30

$

0.12

$

0.74

$

0.44

Diluted

$

0.29

$

0.12

$

0.71

$

0.43

Weighted average shares outstanding:

Basic

14,027,994

13,782,476

14,014,993

13,852,947

Diluted

14,618,657

14,311,575

14,567,167

14,224,285

(1) Share-based compensation expense in each category:

Sales and marketing expenses

$

206

$

148

$

594

$

444

General and administrative expenses

1,500

1,509

4,535

4,008

Total

$

1,706

$

1,657

$

5,129

$

4,452

 

 

 

 

 

 

 

 

 

4


RED VIOLET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(unaudited)

 

Nine Months Ended September 30,

2025

2024

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$

10,339

$

6,140

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

7,903

7,081

Share-based compensation expense

5,129

4,452

Write-off of long-lived assets

3

82

Provision for bad debts

408

323

Noncash lease expenses

382

412

Deferred income tax expense

2,020

2,051

Changes in assets and liabilities:

Accounts receivable

(2,766

)

(1,647

)

Prepaid expenses and other current assets

(610

)

(617

)

Other noncurrent assets

58

(470

)

Accounts payable

637

1,156

Accrued expenses and other current liabilities

(701

)

(1,150

)

Deferred revenue

147

(125

)

Operating lease liabilities

(289

)

(419

)

Net cash provided by operating activities

22,660

17,269

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property and equipment

(439

)

(152

)

Capitalized costs included in intangible assets

(7,679

)

(7,118

)

Net cash used in investing activities

(8,118

)

(7,270

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Taxes paid related to net share settlement of vesting of restricted stock units

(860

)

(431

)

Repurchases of common stock

(653

)

(5,853

)

Dividend payable

(4,181

)

-

Net cash used in financing activities

(5,694

)

(6,284

)

Net increase in cash and cash equivalents

$

8,848

$

3,715

Cash and cash equivalents at beginning of period

36,504

32,032

Cash and cash equivalents at end of period

$

45,352

$

35,747

SUPPLEMENTAL DISCLOSURE INFORMATION:

Cash paid for interest

$

-

$

-

Cash paid for income taxes

$

683

$

524

Share-based compensation capitalized in intangible assets

$

1,146

$

1,210

Retirement of treasury stock

$

1,513

$

6,428

Right-of-use assets obtained in exchange of operating lease liabilities

$

1,153

$

-

 

 

 

 

 

 

 

5


Use and Reconciliation of Non-GAAP Financial Measures

 

Management evaluates the financial performance of our business on a variety of key indicators, including non-GAAP metrics of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF. Adjusted EBITDA is a financial measure equal to net income, the most directly comparable financial measure based on GAAP, excluding interest income, income tax expense, depreciation and amortization, share-based compensation expense, acquisition-related costs, litigation costs, and write-off of long-lived assets. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. Adjusted net income is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, adjusted to exclude share-based compensation expense, amortization of share-based compensation capitalized in intangible assets, acquisition-related costs, litigation costs, and write-off of long-lived assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets, and adjusted gross margin as adjusted gross profit as a percentage of revenue. We define FCF as net cash provided by operating activities reduced by purchase of property and equipment, and capitalized costs included in intangible assets.

 

The following is a reconciliation of net income, the most directly comparable US GAAP financial measure, to adjusted EBITDA:

 

Three Months Ended September 30,

Nine Months Ended September 30,

(Dollars in thousands)

2025

2024

2025

2024

Net income

$

4,213

$

1,719

$

10,339

$

6,140

Interest income

(386

)

(353

)

(1,033

)

(1,032

)

Income tax expense

749

1,132

2,232

2,441

Depreciation and amortization

2,706

2,434

7,903

7,081

Share-based compensation expense

1,706

1,657

5,129

4,452

Acquisition-related costs

(12

)

-

358

7

Litigation costs

60

7

73

7

Write-off of long-lived assets

-

82

3

82

Adjusted EBITDA

$

9,036

$

6,678

$

25,004

$

19,178

Revenue

$

23,083

$

19,057

$

66,860

$

55,624

Net income margin

18

%

9

%

15

%

11

%

Adjusted EBITDA margin

39

%

35

%

37

%

34

%

 

The following is a reconciliation of net income, the most directly comparable US GAAP financial measure, to adjusted net income:

 

Three Months Ended September 30,

Nine Months Ended September 30,

(Dollars in thousands, except share data)

2025

2024

2025

2024

Net income

$

4,213

$

1,719

$

10,339

$

6,140

Share-based compensation expense

1,706

1,657

5,129

4,452

Amortization of share-based compensation

  capitalized in intangible assets

413

394

1,235

1,138

Acquisition-related costs

(12

)

-

358

7

Litigation costs

60

7

73

7

Write-off of long-lived assets

-

82

3

82

Tax effect of adjustments(1)

(619

)

(568

)

(2,141

)

(1,350

)

Adjusted net income

$

5,761

$

3,291

$

14,996

$

10,476

Earnings per share:

Basic

$

0.30

$

0.12

$

0.74

$

0.44

Diluted

$

0.29

$

0.12

$

0.71

$

0.43

Adjusted earnings per share:

Basic

$

0.41

$

0.24

$

1.07

$

0.76

Diluted

$

0.39

$

0.23

$

1.03

$

0.74

Weighted average shares outstanding:

Basic

14,027,994

13,782,476

14,014,993

13,852,947

Diluted

14,618,657

14,311,575

14,567,167

14,224,285

 

(1)
The tax effect of adjustments is calculated using the expected federal and state statutory tax rate. The expected federal and state income tax rate was approximately 26.00% for the three and nine months ended September 30, 2025 and 2024.

6


 

The following is a reconciliation of gross profit, the most directly comparable US GAAP financial measure, to adjusted gross profit:

 

Three Months Ended September 30,

Nine Months Ended September 30,

(Dollars in thousands)

2025

2024

2025

2024

Revenue

$

23,083

$

19,057

$

66,860

$

55,624

Cost of revenue (exclusive of depreciation and

  amortization)

(3,622

)

(3,314

)

(10,784

)

(10,525

)

Depreciation and amortization related to cost of revenue

(2,651

)

(2,382

)

(7,746

)

(6,918

)

Gross profit

16,810

13,361

48,330

38,181

Depreciation and amortization of certain intangible

  assets(1)

2,615

2,382

7,627

6,918

Adjusted gross profit

$

19,425

$

15,743

$

55,957

$

45,099

Gross margin

73

%

70

%

72

%

69

%

Adjusted gross margin

84

%

83

%

84

%

81

%

 

(1)
Depreciation and amortization of certain intangible assets primarily consists of the amortization of capitalized internal-use software development costs, which are included within intangible assets and amortized over their estimated useful lives.

 

The following is a reconciliation of net cash provided by operating activities, the most directly comparable US GAAP financial measure, to FCF:

 

Three Months Ended September 30,

Nine Months Ended September 30,

(Dollars in thousands)

2025

2024

2025

2024

Net cash provided by operating activities

$

10,172

$

7,247

$

22,660

$

17,269

Less:

Purchase of property and equipment

(187

)

(35

)

(439

)

(152

)

Capitalized costs included in intangible assets

(2,695

)

(2,380

)

(7,679

)

(7,118

)

Free cash flow

$

7,290

$

4,832

$

14,542

$

9,999

 

In order to assist readers of our consolidated financial statements in understanding the operating results that management uses to evaluate the business and for financial planning purposes, we present non-GAAP measures of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF as supplemental measures of our operating performance. We believe they provide useful information to our investors as they eliminate the impact of certain items that we do not consider indicative of our cash operations and ongoing operating performance. In addition, we use them as an integral part of our internal reporting to measure the performance and operating strength of our business.

 

We believe adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF are relevant and provide useful information frequently used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies similar to ours and are indicators of the operational strength of our business. We believe adjusted EBITDA eliminates the uneven effect of considerable amounts of non-cash depreciation and amortization, share-based compensation expense and the impact of other items not indicative of our ongoing operating performance. Adjusted EBITDA margin is calculated as adjusted EBITDA as a percentage of revenue. We believe adjusted net income provides additional means of evaluating period-over-period operating performance by eliminating certain non-cash expenses and other items that might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. Adjusted net income is a non-GAAP financial measure equal to net income, adjusted to exclude share-based compensation expense, amortization of share-based compensation capitalized in intangible assets, and other items not indicative of our ongoing operating performance, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. Our adjusted gross profit is a measure used by management in evaluating the business’s current operating performance by excluding the impact of prior historical costs of assets that are expensed systematically and allocated over the estimated useful lives of the assets, which may not be indicative of the current operating activity. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets. We believe adjusted gross profit provides useful information to our investors by eliminating the impact of certain non-cash depreciation and amortization, and primarily the amortization of software developed for internal use, providing a baseline of our core operating results that allow for analyzing trends in our underlying business consistently over multiple periods. Adjusted gross margin is calculated as adjusted gross profit as a percentage of revenue. We believe FCF is an important liquidity measure of the cash that is available, after capital expenditures, for operational expenses and investment in our business. FCF is a measure used by management to understand and evaluate the business’s operating performance and trends over time. FCF is calculated by using net cash provided by operating activities, less purchase of property and equipment, and capitalized costs included in intangible assets.

7


 

Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF are not intended to be performance measures that should be regarded as an alternative to, or more meaningful than, financial measures presented in accordance with US GAAP. In addition, FCF is not intended to represent our residual cash flow available for discretionary expenses and is not necessarily a measure of our ability to fund our cash needs. The way we measure adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF may not be comparable to similarly titled measures presented by other companies, and may not be identical to corresponding measures used in our various agreements.

 

SUPPLEMENTAL METRICS

The following metrics are intended as a supplement to the financial statements found in this release and other information furnished or filed with the SEC. These supplemental metrics are not necessarily derived from any underlying financial statement amounts. We believe these supplemental metrics help investors understand trends within our business and evaluate the performance of such trends quickly and effectively. In the event of discrepancies between amounts in these tables and the Company's historical disclosures or financial statements, readers should rely on the Company's filings with the SEC and financial statements in the Company's most recent earnings release.

We intend to periodically review and refine the definition, methodology and appropriateness of each of these supplemental metrics. As a result, metrics are subject to removal and/or changes, and such changes could be material.

 

(Unaudited)

(Dollars in thousands)

Q4'23

Q1'24

Q2'24

Q3'24

Q4'24

Q1'25

Q2'25

Q3'25

Customer metrics

IDI - billable customers(1)

7,875

8,241

8,477

8,743

8,926

9,241

9,549

9,853

FOREWARN - users(2)

185,380

236,639

263,876

284,967

303,418

325,336

346,671

372,209

Revenue metrics

Contractual revenue %(3)

82

%

78

%

74

%

77

%

77

%

74

%

77

%

75

%

Gross revenue retention %(4)

92

%

93

%

94

%

94

%

96

%

96

%

97

%

96

%

Other metrics

Employees - sales and marketing

71

76

86

93

95

90

92

105

Employees - support

9

10

10

11

11

11

11

11

Employees - infrastructure

27

29

27

29

28

29

29

32

Employees - engineering

51

51

56

58

57

62

63

66

Employees - administration

25

25

25

26

25

24

28

28

 

(1) We define a billable customer of IDI as a single entity that generated revenue in the last three months of the period. Billable customers are typically corporate organizations. In most cases, corporate organizations will have multiple users and/or departments purchasing our solutions, however, we count the entire organization as a discrete customer.

(2) We define a user of FOREWARN as a unique person that has a subscription to use the FOREWARN service as of the last day of the period. A unique person can only have one user account.

(3) Contractual revenue % represents revenue generated from customers pursuant to pricing contracts containing a monthly fee and any additional overage divided by total revenue. Pricing contracts are generally annual contracts or longer, with auto renewal.

(4) Gross revenue retention is defined as the revenue retained from existing customers, net of reinstated revenue, and excluding expansion revenue. Revenue is measured once a customer has generated revenue for six consecutive months. Revenue is considered lost when all revenue from a customer ceases for three consecutive months; revenue generated by a customer after the three-month loss period is defined as reinstated revenue. Gross revenue retention percentage is calculated on a trailing twelve-month basis. The numerator of which is revenue lost during the period due to attrition, net of reinstated revenue, and the denominator of which is total revenue based on an average of total revenue at the beginning of each month during the period, with the quotient subtracted from one. Our gross revenue retention calculation excludes revenue from idiVERIFIED, which is purely transactional and currently represents less than 3% of total revenue.

 

8