Upwork Inc. (Nasdaq: UPWK), the world’s largest work marketplace
that connects businesses with independent talent from across the
globe, today announced its financial results for the first quarter
of 2024.
“We drove strong business momentum in the first
quarter, delivering 19% year-over-year revenue growth and steadily
increasing net income to $18.4 million and adjusted EBITDA to $33.3
million,” said Hayden Brown, president and CEO, Upwork. “We
continue to accelerate profitability while investing in growth and
innovation. Our comprehensive Upwork Updates launch reflects a huge
slate of exciting new products—many of which are built on our
innovative AI foundations—as well as extensive feature enhancements
and partnerships across our work marketplace. We have been at the
forefront of every major technology-driven shift in how work gets
done over the last 20 years, and in the age of AI we will continue
to lead the way in defining the future of work for businesses and
professionals alike.”
“We have rapidly and successfully executed on our
plans to identify ongoing cost optimization opportunities, allowing
us to raise our outlook for adjusted EBITDA for the year,” said
Erica Gessert, CFO, Upwork. “The inherent profitability of the
business we’ve built combined with our ongoing discipline enables
us to grow operating leverage, adjusted free cash flow, and
shareholder returns this year, next year and into the future. This
gives us confidence that we can achieve 35% adjusted EBITDA margins
within the next five years, while continuing to invest in key
growth drivers.”
First Quarter Financial
Highlights
- Revenue grew 19% year-over-year to $190.9
million in the first quarter of 2024
- Marketplace take rate was 17.7% in the first
quarter of 2024, compared to 14.7% in the first quarter of
2023
- Active clients grew 5% year-over-year to over
872,000
- Net income was $18.4 million
in the first quarter of 2024, compared to net income of $17.2
million in the first quarter of 2023
- Diluted earnings per
share was $0.13 in the first quarter of 2024, compared to
diluted loss per share of $(0.15) in the first quarter of 2023
- Adjusted EBITDA* was $33.3 million in the
first quarter of 2024, compared to adjusted EBITDA loss of $(2.9)
million in the first quarter of 2023
- Cash provided by
operating activities was $5.7 million in the first
quarter of 2024, compared to cash used in operating activities of
$(8.7) million in the first quarter of 2023
- Adjusted free cash flow* was $15.5 million in
the first quarter of 2024, compared to negative adjusted free cash
flow of $(11.6) million in the first quarter of 2023
- Repurchased 5.2 million shares of Upwork stock in the first
quarter of 2024
* Explanation of non-GAAP measures and
reconciliations to their most directly comparable GAAP measures can
be found in the “Non-GAAP Financial Measures" section and the
subsequent tables at the end of this press release.
First Quarter Operational
Highlights
Innovation and Artificial
Intelligence
- Highlighted an extensive list of innovative, customer-centric
products and feature enhancements as part of Upwork Updates: Spring
2024 launch
- Unveiled Uma, Upwork’s Mindful AI, to power key experiences in
the hiring and matching process as well as develop into a work
companion that interacts with clients and freelancers throughout
their Upwork journey
- In early testing, clients who used Uma started spending on
Upwork in their first month at a 7% higher rate
- AI & Machine Learning category GSV grew 50% year-over-year,
again representing the fastest-growing category on Upwork
- Launched instant consultations, a powerful way for clients to
get expert advice within minutes from skilled professionals who are
available to meet and consult in real time
Ads & Monetization
- Revenue from ads & monetization products grew 93%
year-over-year, continuing to be Upwork’s fastest-growing revenue
stream
- Surpassed 100,000 active subscriptions for Freelancer Plus,
generating strong 76% year-over-year revenue growth for the
offering
- Bundled exclusive access to Upwork Chat Pro into Freelancer
Plus subscription, resulting in very strong adoption
- Continued investment in Boosted Proposals and Boosted Profiles,
improving the quality of how ads are displayed and better
integrating with search
Partnerships
- Extended Upwork Partner Experts partnership strategy launched
last year with OpenAI by welcoming GoDaddy, BigCommerce, and
Constant Contact as new Upwork Experts program partners, helping
their customers tap specialized skill sets on the Upwork
platform
- Added new apps & offers from GoDaddy, Dropbox, Notion and
iStock by Getty Images to help freelancers boost their productivity
and deliver higher-quality work
Enterprise
- Enterprise revenue growth accelerated to 10% year-over-year in
the first quarter
- Continued strong pace of new Enterprise clients with 28 new
clients added in the first quarter, including Ansys, Unisys, and
WPP
- Partnered with Workday VNDLY and KellyOCG—Upwork’s first
managed service provider partner—to expand the workforce management
platforms integrated with Upwork Enterprise Suite and cast a wider
net of acquisition among potential Enterprise clients
Financial Guidance & Outlook
Upwork’s guidance for revenue, adjusted EBITDA, diluted
weighted-average shares outstanding, and non-GAAP diluted EPS for
the second quarter of 2024 is:
- Revenue: $190 million to $195 million,
representing year-over-year growth of 14.2% at the midpoint
- Adjusted EBITDA: $32 million to $36
million
- Diluted weighted-average shares outstanding:
139 million to 141 million
- Non-GAAP diluted EPS: $0.21 to $0.23
Upwork’s guidance for revenue, adjusted EBITDA,
diluted weighted-average shares outstanding, non-GAAP diluted EPS,
and stock-based compensation expense for full year 2024 is:
- Revenue: $770 million to $782 million, up from
$760 million to $780 million
- Adjusted EBITDA: $140 million
to $150 million, up from $125 million to $135 million
- Diluted weighted-average shares outstanding:
140 million to 144 million
- Non-GAAP diluted EPS: $0.88 to $0.92
- Stock-based compensation expense is expected
to average slightly more than $20 million per quarter for 2024
|
UPWORK INC. |
Key Financial and Operational Metrics |
(Unaudited) |
|
|
Three Months Ended March 31, |
|
|
|
|
(In thousands, except percentages) |
2024 |
|
2023 |
|
% Change |
GSV(1) |
$ |
1,008,797 |
|
|
|
$ |
1,003,345 |
|
|
|
1 |
|
% |
Marketplace revenue(1)(2) |
$ |
164,330 |
|
|
|
$ |
136,676 |
|
|
|
20 |
|
% |
Enterprise revenue(1)(2) |
$ |
26,607 |
|
|
|
$ |
24,182 |
|
|
|
10 |
|
% |
Gross profit |
$ |
146,744 |
|
|
|
$ |
120,431 |
|
|
|
22 |
|
% |
Gross profit margin |
|
77 |
|
% |
|
|
75 |
|
% |
|
2 |
|
% |
Operating expenses |
$ |
133,695 |
|
|
|
$ |
145,469 |
|
|
|
(8 |
) |
% |
Net income |
$ |
18,442 |
|
|
|
$ |
17,167 |
|
|
|
7 |
|
% |
Adjusted EBITDA(1)(3) |
$ |
33,325 |
|
|
|
$ |
(2,926 |
) |
|
|
|
|
* |
Profit margin |
|
10 |
|
% |
|
|
11 |
|
% |
|
(1 |
) |
% |
Adjusted EBITDA margin(3) |
|
17 |
|
% |
|
|
(2 |
) |
% |
|
19 |
|
% |
Cash provided by (used in) operating activities |
$ |
5,656 |
|
|
|
$ |
(8,701 |
) |
|
|
|
|
* |
Adjusted free cash flow(1)(3) |
$ |
15,516 |
|
|
|
$ |
(11,562 |
) |
|
|
|
|
* |
*Not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, |
|
|
(In thousands) |
2024 |
|
2023 |
|
% Change |
Active clients(1) |
872 |
|
|
827 |
|
|
5 |
|
% |
|
Three Months Ended March 31, |
|
2024 |
New enterprise clients(1) |
28 |
|
(1) See Key Definitions in our first quarter
2024 earnings presentation.
(2) In order to conform to the current period
presentation as of March 31, 2024, we present revenue from
Enterprise Solutions and Managed Services together as Enterprise
revenue in prior periods and no longer report revenue from our
Enterprise Solutions offering, previously referred to as Upwork
Enterprise, in Marketplace revenue.
(3) Explanation of non-GAAP measures and
reconciliations to their most directly comparable GAAP measures can
be found in the “Non-GAAP Financial Measures" section and the
subsequent tables at the end of this press release.
First Quarter
2024 Financial Results Conference Call and
Webcast Upwork will host a conference call today at 2:00
p.m. Pacific Time/5:00 p.m. Eastern Time to discuss the company’s
first quarter 2024 financial results. An audio webcast archive will
be available following the live event for approximately one year at
investors.upwork.com. Please visit the Upwork Investor Relations
website at
investors.upwork.com/financial-information/quarterly-results to
view Upwork’s first quarter 2024 earnings presentation.
Disclosure Information We use
our Investor Relations website (investors.upwork.com), our Blog
(upwork.com/blog), our X handle (twitter.com/Upwork), Hayden
Brown’s X handle (twitter.com/hydnbrwn) and LinkedIn profile
(linkedin.com/in/haydenlbrown), and Erica Gessert’s LinkedIn
profile (linkedin.com/in/erica-gessert) as means of disseminating
or providing notification of, among other things, news or
announcements regarding our business or financial performance,
investor events, press releases, and earnings releases and as means
of disclosing material nonpublic information and for complying with
our disclosure obligations under Regulation FD.
About Upwork Upwork is the
world’s largest work marketplace that connects businesses with
independent talent from across the globe. We serve everyone from
one-person startups to large, Fortune 100 enterprises with a
powerful, trust-driven platform that enables companies and talent
to work together in new ways that unlock their potential. Our
talent community earned over $3.8 billion on Upwork in 2023 across
more than 10,000 skills in categories including website & app
development, creative & design, data science & analytics,
customer support, finance & accounting, consulting, and
operations. Learn more at upwork.com and join us on LinkedIn,
Facebook, Instagram, TikTok, and X.
Contact: David Niederman Vice
President, Investor Relations investor@upwork.com
Safe Harbor: This press release
of Upwork Inc. (the “Company,” “we,” “us,” or “our”) contains
"forward-looking" statements within the meaning of the federal
securities laws. Forward-looking statements include all statements
other than statements of historical fact, including any statements
regarding our future operating results and financial position,
including expected financial results for the second quarter and
full year 2024, information or predictions concerning the future of
our business or strategy, anticipated events and trends, potential
growth or growth prospects, competitive position, technological and
market trends, including artificial intelligence, industry
environment, the economy, our plans with respect to our share
repurchase program, and other future conditions.
We have based these forward-looking statements
largely on our current expectations and projections as of the date
hereof about future events and trends that we believe may affect
our financial condition, results of operations, business strategy,
short-term and long-term business operations and objectives, and
financial needs. As such, they are subject to inherent
uncertainties, known and unknown risks, and changes in
circumstances that are difficult to predict and in many cases
outside our control, and you should not rely on such
forward-looking statements as predictions of future events. We make
no representation that the projected results will be achieved or
that future events and circumstances will occur, and actual results
may differ materially and adversely from our expectations. The
forward-looking statements are made as of the date hereof, and we
do not undertake, and expressly disclaim, any obligation to update
or revise any forward-looking statements, to conform these
statements to actual results, or to make changes in our
expectations, except as required by law. Additional information
regarding the risks and uncertainties that could cause actual
results to differ materially from our expectations is included
under the caption "Risk Factors" in our Annual Report on Form 10-K
for the year ended December 31, 2023, filed with the SEC on
February 15, 2024, and in our other SEC filings, which are
available on our Investor Relations website at investors.upwork.com
and on the SEC’s website at www.sec.gov. Additional information
will also be set forth under the caption “Risk Factors” in our
Quarterly Report on Form 10-Q for the three months ended
March 31, 2024, when filed.
All third-party trademarks, including names,
logos, and brands, referenced in this press release are property of
their respective owners. All references to third-party trademarks
are for identification purposes only and shall be considered
nominative fair use under trademark law.
|
UPWORK INC. |
CONSOLIDATED STATEMENTS OF OPERATIONS |
(In thousands, except for per share data) |
(Unaudited) |
|
|
Three Months Ended March 31, |
(In thousands) |
|
2024 |
|
|
|
2023 |
|
Revenue |
|
|
|
Marketplace (1) |
$ |
164,330 |
|
|
$ |
136,676 |
|
Enterprise (1) |
|
26,607 |
|
|
|
24,182 |
|
Total revenue |
|
190,937 |
|
|
|
160,858 |
|
Cost of revenue |
|
44,193 |
|
|
|
40,427 |
|
Gross profit |
|
146,744 |
|
|
|
120,431 |
|
Operating expenses |
|
|
|
Research and development |
|
52,916 |
|
|
|
44,481 |
|
Sales and marketing |
|
47,851 |
|
|
|
65,000 |
|
General and administrative |
|
32,001 |
|
|
|
29,287 |
|
Provision for transaction losses |
|
927 |
|
|
|
6,701 |
|
Total operating expenses |
|
133,695 |
|
|
|
145,469 |
|
Income (loss) from operations |
|
13,049 |
|
|
|
(25,038 |
) |
Other income, net |
|
6,722 |
|
|
|
43,000 |
|
Income before income taxes |
|
19,771 |
|
|
|
17,962 |
|
Income tax provision |
|
(1,329 |
) |
|
|
(795 |
) |
Net income |
$ |
18,442 |
|
|
$ |
17,167 |
|
|
|
|
|
Net income (loss) per share: |
|
|
|
Basic |
$ |
0.14 |
|
|
$ |
0.13 |
|
Diluted |
$ |
0.13 |
|
|
$ |
(0.15 |
) |
|
|
|
|
Weighted-average shares used to compute net income per share |
|
|
|
Basic |
|
136,357 |
|
|
|
132,836 |
|
Diluted |
|
143,657 |
|
|
|
135,966 |
|
(1) In 2023, we changed the name of our Upwork
Enterprise offering to Enterprise Solutions. Concurrently, to align
with customer needs and internal decision-making, we combined
Enterprise Solutions and Managed Services into a suite of
Enterprise offerings. In order to conform to the current period
presentation as of March 31, 2024, we present revenue from
Enterprise Solutions and Managed Services together as Enterprise
revenue in prior periods and no longer report revenue from our
Enterprise Solutions offering, previously referred to as Upwork
Enterprise, in Marketplace revenue.
|
UPWORK INC. |
CONSOLIDATED BALANCE SHEETS |
(In thousands) |
(Unaudited) |
|
|
March 31, 2024 |
|
December 31, 2023 |
ASSETS |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
$ |
24,667 |
|
|
$ |
79,641 |
|
Marketable securities |
|
465,939 |
|
|
|
470,457 |
|
Funds held in escrow, including funds in transit |
|
222,937 |
|
|
|
212,387 |
|
Trade and client receivables, net |
|
114,403 |
|
|
|
103,061 |
|
Prepaid expenses and other current assets |
|
20,073 |
|
|
|
17,825 |
|
Total current assets |
|
848,019 |
|
|
|
883,371 |
|
Property and equipment, net |
|
27,128 |
|
|
|
27,140 |
|
Goodwill |
|
118,219 |
|
|
|
118,219 |
|
Intangible assets, net |
|
2,656 |
|
|
|
3,048 |
|
Operating lease asset |
|
3,486 |
|
|
|
4,333 |
|
Other assets, noncurrent |
|
1,311 |
|
|
|
1,430 |
|
Total assets |
$ |
1,000,819 |
|
|
$ |
1,037,541 |
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
Current liabilities |
|
|
|
Accounts payable |
$ |
5,916 |
|
|
$ |
5,063 |
|
Escrow funds payable |
|
222,937 |
|
|
|
212,387 |
|
Accrued expenses and other current liabilities |
|
46,682 |
|
|
|
58,192 |
|
Deferred revenue |
|
13,957 |
|
|
|
17,361 |
|
Total current liabilities |
|
289,492 |
|
|
|
293,003 |
|
Debt, noncurrent |
|
356,547 |
|
|
|
356,087 |
|
Operating lease liability, noncurrent |
|
5,308 |
|
|
|
6,088 |
|
Other liabilities, noncurrent |
|
596 |
|
|
|
1,288 |
|
Total liabilities |
|
651,943 |
|
|
|
656,466 |
|
|
|
|
|
Stockholders’ equity |
|
|
|
Common stock |
|
13 |
|
|
|
14 |
|
Treasury stock |
|
(2,138 |
) |
|
|
— |
|
Additional paid-in capital |
|
627,007 |
|
|
|
674,918 |
|
Accumulated other comprehensive income (loss) |
|
(386 |
) |
|
|
205 |
|
Accumulated deficit |
|
(275,620 |
) |
|
|
(294,062 |
) |
Total stockholders’ equity |
|
348,876 |
|
|
|
381,075 |
|
Total liabilities and stockholders’ equity |
$ |
1,000,819 |
|
|
$ |
1,037,541 |
|
|
UPWORK INC. |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(In thousands) |
(Unaudited) |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
Net income |
$ |
18,442 |
|
|
$ |
17,167 |
|
Adjustments to reconcile net income to net cash provided by (used
in) operating activities: |
|
|
|
Provision for transaction losses |
|
796 |
|
|
|
3,712 |
|
Depreciation and amortization |
|
3,146 |
|
|
|
2,024 |
|
Amortization of debt issuance costs |
|
460 |
|
|
|
716 |
|
Accretion of discount on purchases of marketable securities,
net |
|
(4,876 |
) |
|
|
(3,487 |
) |
Amortization of operating lease asset |
|
847 |
|
|
|
800 |
|
Tides Foundation common stock warrant expense |
|
188 |
|
|
|
188 |
|
Stock-based compensation expense |
|
16,942 |
|
|
|
19,900 |
|
Gain on early extinguishment of debt |
|
— |
|
|
|
(38,945 |
) |
Changes in operating assets and liabilities: |
|
|
|
Trade and client receivables |
|
(12,389 |
) |
|
|
1,990 |
|
Prepaid expenses and other assets |
|
(2,129 |
) |
|
|
(1,360 |
) |
Operating lease liability |
|
(1,549 |
) |
|
|
(1,419 |
) |
Accounts payable |
|
782 |
|
|
|
(3,380 |
) |
Accrued expenses and other liabilities |
|
(10,897 |
) |
|
|
(6,855 |
) |
Deferred revenue |
|
(4,107 |
) |
|
|
248 |
|
Net cash provided by (used in) operating activities |
|
5,656 |
|
|
|
(8,701 |
) |
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
Purchases of marketable securities |
|
(149,876 |
) |
|
|
(156,128 |
) |
Proceeds from maturities of marketable securities |
|
131,772 |
|
|
|
167,416 |
|
Proceeds from sale of marketable securities |
|
26,909 |
|
|
|
143,709 |
|
Purchases of property and equipment |
|
(177 |
) |
|
|
(158 |
) |
Internal-use software and platform development costs |
|
(2,488 |
) |
|
|
(2,703 |
) |
Net cash provided by investing activities |
|
6,140 |
|
|
|
152,136 |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
Changes in escrow funds payable |
|
10,550 |
|
|
|
17,963 |
|
Proceeds from exercises of stock options |
|
106 |
|
|
|
758 |
|
Repurchase of common stock |
|
(66,876 |
) |
|
|
— |
|
Net cash paid for early extinguishment of debt |
|
— |
|
|
|
(170,752 |
) |
Net cash used in financing activities |
|
(56,220 |
) |
|
|
(152,031 |
) |
NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH |
|
(44,424 |
) |
|
|
(8,596 |
) |
Cash, cash equivalents, and restricted cash—beginning of
period |
|
296,418 |
|
|
|
295,231 |
|
Cash, cash equivalents, and restricted cash—end of period |
$ |
251,994 |
|
|
$ |
286,635 |
|
The following table reconciles cash, cash
equivalents, and restricted cash as reported in the consolidated
balance sheets to the total of the same amounts shown in the
consolidated statements of cash flows as of the following (in
thousands):
|
March 31, 2024 |
|
December 31, 2023 |
Cash and cash equivalents |
$ |
24,667 |
|
|
$ |
79,641 |
|
Restricted cash |
|
4,390 |
|
|
|
4,390 |
|
Funds held in escrow, including funds in transit |
|
222,937 |
|
|
|
212,387 |
|
Total cash, cash equivalents, and restricted cash as shown in the
consolidated statement of cash flows |
$ |
251,994 |
|
|
$ |
296,418 |
|
Non-GAAP Financial Measures To
supplement our consolidated financial statements, which are
prepared in accordance with accounting principles generally
accepted in the United States (“GAAP”), we present certain non-GAAP
financial measures in this press release, including adjusted
EBITDA, adjusted EBITDA margin, and adjusted free cash flow.
We define Adjusted EBITDA as net income (loss)
adjusted for stock-based compensation expense; depreciation and
amortization; other income (expense), net, which includes interest
expense; income tax benefit (provision); and, if applicable,
certain other gains, losses, benefits, or charges that are non-cash
or are significant and the result of isolated events or
transactions that have not occurred frequently in the past and are
not expected to occur regularly in the future. “Adjusted free cash
flow” is defined as cash flow from operations less purchases of
property, plant and equipment and cash outflows from internally
developed software, adjusted for the timing of our invoicing and
cash collection from Marketplace clients as a result of Upwork
being subject to escrow regulations.
We use non-GAAP financial measures in
conjunction with financial measures prepared in accordance with
GAAP for planning purposes, including the preparation of our annual
operating budget, as a measure of our core operating results and
the effectiveness of our business strategy, and in evaluating our
financial performance. These measures provide consistency and
comparability with past financial performance, facilitate
period-to-period comparisons of our core operating results, and
also facilitate comparisons with other peer companies, many of
which use similar non-GAAP financial measures to supplement their
GAAP results. In addition, adjusted EBITDA is widely used by
investors and securities analysts to measure a company’s operating
performance without regard to certain items that can vary
substantially from company to company, and adjusted free cash flow
allows investors to evaluate the cash generated from our underlying
operations across periods.
Investors are cautioned that there are material
limitations associated with the use of non-GAAP financial measures
as analytical tools, and investors should not consider them in
isolation or as a substitute for the most directly comparable
financial measures prepared in accordance with GAAP. In particular,
(1) adjusted EBITDA excludes stock-based compensation expense,
which has recently been, and will continue to be for the
foreseeable future, a significant recurring expense for our
business and an important part of our compensation strategy, (2)
although depreciation and amortization expense are non-cash
charges, the assets subject to depreciation and amortization may
have to be replaced in the future, and adjusted EBITDA does not
reflect cash capital expenditure requirements for such replacements
or for new capital expenditure requirements, and (3) adjusted
EBITDA does not reflect: (a) changes in, or cash requirements for,
our working capital needs; (b) interest expense, or the cash
requirements necessary to service interest or principal payments on
our debt, which reduces cash available to us; or (c) tax payments
that may represent a reduction in cash available to us. In
addition, the non-GAAP measures we use may be different from
non-GAAP financial measures used by other companies, including
companies in our industry, limiting their usefulness for comparison
purposes. We compensate for these limitations by providing specific
information regarding the GAAP items excluded from these non-GAAP
financial measures. Reconciliations of the non-GAAP measures
presented in this press release to their most directly comparable
GAAP financial measures have been provided below, and investors are
encouraged to review the reconciliations and not rely on any single
financial measure to evaluate our business.
We have not reconciled our adjusted EBITDA
guidance to GAAP net income or non-GAAP diluted EPS guidance to
GAAP diluted EPS because certain items that impact GAAP net income
and GAAP diluted EPS are uncertain or out of our control and cannot
be reasonably predicted. In particular, stock-based compensation
expense is impacted by the future fair market value of our common
stock and other factors, all of which are difficult to predict,
subject to frequent change, or not within our control. The actual
amount of these expenses during the second quarter of 2024 and
fiscal year 2024 will have a significant impact on our future GAAP
financial results. Accordingly, a reconciliation of adjusted EBITDA
guidance to GAAP net income and non-GAAP diluted EPS guidance to
GAAP diluted EPS is not available without unreasonable effort.
|
UPWORK INC. |
RECONCILIATION OF GAAP TO NON-GAAP RESULTS |
(In thousands, except for percentages and share
data) |
(Unaudited) |
|
|
Three Months Ended March 31, |
|
2024 |
|
2023 |
Net income |
$ |
18,442 |
|
|
|
$ |
17,167 |
|
|
Add back (deduct): |
|
|
|
Stock-based compensation expense |
|
16,942 |
|
|
|
|
19,900 |
|
|
Depreciation and amortization |
|
3,146 |
|
|
|
|
2,024 |
|
|
Other income, net (1) |
|
(6,722 |
) |
|
|
|
(43,000 |
) |
|
Income tax provision |
|
1,329 |
|
|
|
|
795 |
|
|
Other(2) |
|
188 |
|
|
|
|
188 |
|
|
Adjusted EBITDA |
$ |
33,325 |
|
|
|
$ |
(2,926 |
) |
|
Profit margin |
|
10 |
|
% |
|
|
11 |
|
% |
Adjusted EBITDA margin |
|
17 |
|
% |
|
|
(2 |
) |
% |
|
|
|
|
Cost of revenue, GAAP |
$ |
44,193 |
|
|
|
$ |
40,427 |
|
|
Stock-based compensation expense |
|
(466 |
) |
|
|
|
(420 |
) |
|
Cost of revenue, Non-GAAP |
|
43,727 |
|
|
|
|
40,007 |
|
|
As a percentage of total revenue, GAAP |
|
23 |
|
% |
|
|
25 |
|
% |
As a percentage of total revenue, Non-GAAP |
|
23 |
|
% |
|
|
25 |
|
% |
|
|
|
|
Gross profit, GAAP |
$ |
146,744 |
|
|
|
$ |
120,431 |
|
|
Stock-based compensation expense |
|
466 |
|
|
|
|
420 |
|
|
Gross profit, Non-GAAP |
|
147,210 |
|
|
|
|
120,851 |
|
|
Gross margin, GAAP |
|
77 |
|
% |
|
|
75 |
|
% |
Gross margin, Non-GAAP |
|
77 |
|
% |
|
|
75 |
|
% |
|
|
|
|
Research and development, GAAP |
$ |
52,916 |
|
|
|
$ |
44,481 |
|
|
Stock-based compensation expense |
|
(7,370 |
) |
|
|
|
(7,629 |
) |
|
Intangible amortization |
|
(399 |
) |
|
|
|
— |
|
|
Research and development, Non-GAAP |
|
45,147 |
|
|
|
|
36,852 |
|
|
As a percentage of total revenue, GAAP |
|
28 |
|
% |
|
|
28 |
|
% |
As a percentage of total revenue, Non-GAAP |
|
24 |
|
% |
|
|
23 |
|
% |
|
|
|
|
Sales and marketing, GAAP |
$ |
47,851 |
|
|
|
$ |
65,000 |
|
|
Stock-based compensation expense |
|
(2,936 |
) |
|
|
|
(3,568 |
) |
|
Sales and marketing, Non-GAAP |
|
44,915 |
|
|
|
|
61,432 |
|
|
As a percentage of total revenue, GAAP |
|
25 |
|
% |
|
|
40 |
|
% |
As a percentage of total revenue, Non-GAAP |
|
24 |
|
% |
|
|
38 |
|
% |
|
|
|
|
General and administrative, GAAP |
$ |
32,001 |
|
|
|
$ |
29,287 |
|
|
Stock-based compensation expense |
|
(6,170 |
) |
|
|
|
(8,283 |
) |
|
Other (2) |
|
(188 |
) |
|
|
|
(188 |
) |
|
General and administrative, Non-GAAP |
|
25,643 |
|
|
|
|
20,816 |
|
|
As a percentage of total revenue, GAAP |
|
17 |
|
% |
|
|
18 |
|
% |
As a percentage of total revenue, Non-GAAP |
|
13 |
|
% |
|
|
13 |
|
% |
|
|
|
|
Total operating expenses, GAAP |
$ |
133,695 |
|
|
|
$ |
145,469 |
|
|
Stock-based compensation expense |
|
(16,476 |
) |
|
|
|
(19,480 |
) |
|
Intangible amortization |
|
(399 |
) |
|
|
|
— |
|
|
Other (2) |
|
(188 |
) |
|
|
|
(188 |
) |
|
Total operating expenses, Non-GAAP |
|
116,632 |
|
|
|
|
125,801 |
|
|
As a percentage of total revenue, GAAP |
|
70 |
|
% |
|
|
90 |
|
% |
As a percentage of total revenue, Non-GAAP |
|
61 |
|
% |
|
|
78 |
|
% |
|
|
|
|
Income (loss) from operations, GAAP |
$ |
13,049 |
|
|
|
$ |
(25,038 |
) |
|
Stock-based compensation expense |
|
16,942 |
|
|
|
|
19,900 |
|
|
Intangible amortization |
|
399 |
|
|
|
|
— |
|
|
Other (2) |
|
188 |
|
|
|
|
188 |
|
|
Income (loss) from operations, Non-GAAP |
|
30,578 |
|
|
|
|
(4,950 |
) |
|
|
|
|
|
Net income, GAAP |
$ |
18,442 |
|
|
|
$ |
17,167 |
|
|
Stock-based compensation expense |
|
16,942 |
|
|
|
|
19,900 |
|
|
Gain on extinguishment of convertible debt (1) |
|
— |
|
|
|
|
(38,945 |
) |
|
Intangible amortization |
|
399 |
|
|
|
|
— |
|
|
Tax effect of non-GAAP adjustments |
|
(5,571 |
) |
|
|
|
956 |
|
|
Other (2) |
|
188 |
|
|
|
|
188 |
|
|
Net income (loss), Non-GAAP |
|
30,400 |
|
|
|
|
(734 |
) |
|
|
|
|
|
Weighted-average shares outstanding used in computing earnings
(loss) per share, GAAP |
Basic (in millions) |
|
136.4 |
|
|
|
|
132.8 |
|
|
Diluted (in millions) |
|
143.7 |
|
|
|
|
136.0 |
|
|
Basic earnings per share, GAAP |
$ |
0.14 |
|
|
|
$ |
0.13 |
|
|
Diluted earnings (loss) per share, GAAP |
$ |
0.13 |
|
|
|
$ |
(0.15 |
) |
|
|
|
|
|
Weighted-average shares outstanding used in computing earnings
(loss) per share, Non-GAAP |
Basic (in millions) |
|
136.4 |
|
|
|
|
132.8 |
|
|
Diluted (in millions) |
|
143.7 |
|
|
|
|
132.8 |
|
|
Basic earnings (loss) per share, Non-GAAP |
$ |
0.22 |
|
|
|
$ |
(0.01 |
) |
|
Diluted earnings (loss) per share, Non-GAAP |
$ |
0.22 |
|
|
|
$ |
(0.01 |
) |
|
(1) During the three months ended March 31, 2023,
we recognized a gain of $38.9 million on the early extinguishment
of debt, which is included in other income, net.
(2) During the three months ended March 31, 2024
and 2023, we incurred $0.2 million of expense related to our Tides
Foundation warrant.
|
UPWORK INC. |
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED
EBITDA |
(In thousands) |
(Unaudited) |
|
|
Three Months Ended |
|
March 31, 2024 |
|
December 31, 2023 |
|
September 30, 2023 |
|
June 30, 2023 |
|
March 31, 2023 |
|
December 31, 2022 |
Net income (loss) |
$ |
18,442 |
|
|
$ |
17,374 |
|
|
$ |
16,337 |
|
|
$ |
(3,991 |
) |
|
$ |
17,167 |
|
|
$ |
(16,500 |
) |
Add back (deduct): |
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
16,942 |
|
|
|
18,047 |
|
|
|
17,811 |
|
|
|
18,437 |
|
|
|
19,900 |
|
|
|
19,382 |
|
Depreciation and amortization |
|
3,146 |
|
|
|
3,808 |
|
|
|
1,763 |
|
|
|
1,854 |
|
|
|
2,024 |
|
|
|
2,050 |
|
Other income, net (1) |
|
(6,722 |
) |
|
|
(7,389 |
) |
|
|
(5,766 |
) |
|
|
(3,982 |
) |
|
|
(43,000 |
) |
|
|
(4,422 |
) |
Income tax (benefit) provision |
|
1,329 |
|
|
|
(1,557 |
) |
|
|
895 |
|
|
|
1,857 |
|
|
|
795 |
|
|
|
440 |
|
Other (2) |
|
188 |
|
|
|
187 |
|
|
|
188 |
|
|
|
187 |
|
|
|
188 |
|
|
|
187 |
|
Adjusted EBITDA |
$ |
33,325 |
|
|
$ |
30,470 |
|
|
$ |
31,228 |
|
|
$ |
14,362 |
|
|
$ |
(2,926 |
) |
|
$ |
1,137 |
|
(1) During the three months ended March 31,
2023, we recognized a gain of $38.9 million on the early
extinguishment of debt, which is included in other income, net.
(2) For all periods presented, we incurred $0.2
million of expense related to our Tides Foundation warrant.
|
UPWORK INC. |
RECONCILIATION OF CASH PROVIDED BY OPERATING
ACTIVITIES |
TO ADJUSTED FREE CASH FLOW |
(In thousands) |
(Unaudited) |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
Cash provided by (used in) operating activities |
$ |
5,656 |
|
|
$ |
(8,701 |
) |
Less: purchases of property, plant & equipment and cash
outflows from internally developed software |
|
(2,665 |
) |
|
|
(2,861 |
) |
Free cash flow |
|
2,991 |
|
|
|
(11,562 |
) |
Add: adjustment for timing differences(1) |
|
12,525 |
|
|
|
— |
|
Adjusted free cash flow |
$ |
15,516 |
|
|
$ |
(11,562 |
) |
(1) Adjusted for the timing of our invoicing and
cash collection from Marketplace clients as a result of Upwork
being subject to escrow regulations.
Upwork (NASDAQ:UPWK)
Gráfico Histórico do Ativo
De Dez 2024 até Jan 2025
Upwork (NASDAQ:UPWK)
Gráfico Histórico do Ativo
De Jan 2024 até Jan 2025