Full-Year Total Revenue of $342.3 Million, an Increase of 3% Versus Prior Year. Total ARR of $359.1 Million, an Increase of 3% Versus Prior Year. Enterprise ARR of $287.2 Million, an Increase of 10% Versus Prior Year. Full-Year Operating Cash Flow of $27.4 Million AUSTIN, Texas – February 12, 2026 – Commerce.com, Inc. (Nasdaq: CMRC) (formerly BigCommerce Holdings, Inc.), a provider of an open, intelligent ecosystem of technology solutions that empower businesses to unlock data potential and deliver seamless, personalized experiences at scale, today announced financial results for its fourth quarter and fiscal year ended December 31, 2025.
“2025 was a year of material business transformation. We improved efficiency, expanded margins, and realigned investment to our highest-impact growth areas, culminating in our rebrand as Commerce and a clear position in AI-powered agentic commerce,” said Travis Hess, CEO of Commerce. “With key elements of our transformation complete, we are operating with greater leverage, stronger product-market fit, and clear line of sight to durable ARR growth.”
Fourth Quarter Financial Highlights:
•
Total revenue was $89.5 million, up 3% compared to the three months ended December 31, 2024.
•
Total annual revenue run-rate (“ARR”) as of December 31, 2025 was $359.1 million, up 3% compared to December 31, 2024.
•
Subscription solutions revenue was $65.2 million, up 5% compared to the three months ended December 31, 2024.
•
ARR from accounts with at least one enterprise plan (“Enterprise Accounts”) was $287.2 million as of December 31, 2025, up 10% from December 31, 2024.
•
ARR from Enterprise Accounts as a percent of total ARR was 80% as of December 31, 2025, compared to 75% as of December 31, 2024.
•
Gross Merchandise Volume (GMV) was $8.9 billion in the three months ended December 31, 2025.
•
Net Revenue Retention (NRR) was 95.2%, compared to 95.0% in the three months ended December 31, 2024.
•
GAAP gross margin was 78%, compared to 78% in the three months ended December 31, 2024. Non-GAAP gross margin was 79%, compared to 78% in the three months ended December 31, 2024.
Other Key Business Metrics
•
Number of enterprise accounts was 6,648, up 13% compared to the three months ended December 31, 2024.
•
Average revenue per account (ARPA) of enterprise accounts was $43,200 down 3% compared to the three months ended December 31, 2024.
•
Revenue in the United States grew by 2% compared to the three months ended December 31, 2024.
•
Revenue in EMEA grew by 20% and revenue in APAC declined by 5% compared to the three months ended December 31, 2024.
Loss from Operations and Non-GAAP Operating Income
•
GAAP loss from operations was ($6.6) million, compared to ($0.8) million in the three months ended December 31, 2024.
•
Non-GAAP operating income was $7.4 million, compared to $10.1 million in the three months ended December 31, 2024.
GAAP Net Loss, Non-GAAP Net Income and Earnings Per Share
•
GAAP net loss was ($8.4) million, compared to ($2.4) million in the three months ended December 31, 2024.
•
Non-GAAP net income was $5.6 million or 6% of revenue, compared to $8.4 million or 10% of revenue in the three months ended December 31, 2024.
•
GAAP basic net loss per share was ($0.10) based on 81.4 million weighted average shares outstanding, compared to ($0.03) based on 78.4 million weighted average shares outstanding in the three months ended December 31, 2024.
•
Non-GAAP basic net income per share was $0.07 based on 81.4 million shares of weighted average shares outstanding, compared to $0.11 based on 78.4 million shares of weighted average shares outstanding in the three months ended December 31, 2024.
•
Non-GAAP diluted net income per share was $0.07 based on 82.0 million shares of dilutive shares, compared to $0.11 based on 80.1 million dilutive shares in the three months ended December 31, 2024.
Adjusted EBITDA
•
Adjusted EBITDA was $8.3 million, compared to $11.0 million in the three months ended December 31, 2024.
Cash
•
Cash, cash equivalents, restricted cash, and marketable securities totaled $143.0 million as of December 31, 2025.
•
In the three months ended December 31, 2025, net cash provided by operating activities was $2.9 million, compared to $12.4 million provided by operating activities for the same period in 2024. We reported free cash flow of ($0.3) million in the three months ended December 31, 2025, compared to $11.6 million in the three months ended December 31, 2024.
Fiscal Year 2025 Financial Highlights:
•
Total revenue was $342.3 million, up 3% compared to fiscal year 2024.
•
Subscription solutions revenue was $255.6 million, up 3% compared to fiscal year 2024.
•
GAAP gross margin was 79%, compared to 77% in fiscal year 2024. Non-GAAP gross margin was 79%, compared to 78% in fiscal year 2024.
•
Gross Merchandise Volume (GMV) was $31.7 billion, up 12% compared to the fiscal year 2024.
Loss from Operations and Non-GAAP Operating Income
•
GAAP loss from operations was ($16.2) million, compared to ($41.7) million in fiscal year 2024.
•
Non-GAAP operating income was $27.8 million, compared to $19.5 million in fiscal year 2024.
GAAP Net Loss, Non-GAAP Net Income and Earnings Per Share
•
GAAP net loss was ($19.3) million, compared to ($27.0) million in fiscal year 2024.
•
Non-GAAP net income was $20.7 million or 6% of revenue, compared to $22.0 million or 7% of revenue in fiscal year 2024.
•
GAAP basic net loss per share was ($0.24) based on 80.3 million weighted average shares outstanding, compared to ($0.35) based on 77.6 million weighted average shares outstanding in fiscal year 2024.
•
Non-GAAP basic net income per share was $0.26 based on 80.3 million shares of weighted average shares outstanding, compared to $0.28 based on 77.6 million shares of weighted average shares outstanding in fiscal year 2024.
•
Non-GAAP diluted net income per share was $0.26 based on 81.2 million shares of dilutive shares, compared to $0.28 based on 79.5 million dilutive shares in fiscal year 2024.
Adjusted EBITDA
•
Adjusted EBITDA was $31.7 million, compared to $23.5 million in fiscal year 2024.
Cash
•
In the twelve months ended December 31, 2025, net cash provided by operating activities was $27.4 million, compared to $26.3 million provided by operating activities for the same period in 2024. We reported free cash flow of $16.4 million for the year ended December 31, 2025, compared to $22.5 million for the year ended December 31, 2024.
Business Highlights:
Corporate Highlights
•
Commerce announced a new agentic commerce feature with seamless agentic checkout through Commerce’s integration with PayPal, enabling pilot merchants to participate in seamless agentic checkout experiences.
•
In November 2025, the Company announced that Gartner recognized BigCommerce as a Challenger in the 2025 Gartner Magic Quadrant for Digital Commerce Platforms, reflecting the platform’s innovative approach backed by rapid innovation capable of serving technically sophisticated merchants looking for flexibility from best-of-breed capabilities.The report evaluated 19 digital commerce platform vendors based on their ability to execute and completeness of vision to help application leaders that support digital commerce make informed decisions.
•
In December 2025, Commerce announced BigCommerce’s integration with Stripe’s Agentic Commerce Suite, which will enable BigCommerce merchants to capitalize on the emerging era of AI agent-driven shopping with speed, security and flexibility. Through a single integration, BigCommerce merchants will be able to connect their existing product catalogs to their choice of available AI Agents to power an agentic checkout experience, allowing merchants to scale while still maintaining control of their brand.
•
In January 2026, Commerce was included as a partner in Google’s announcement of its new Universal Commerce Protocol (UCP). The new, open-source standard creates a common language for agents and systems to work together across the entire shopping journey from discovery and buying to post-purchase experiences. Upon implementation of the UCP, systems no longer require a new connection for every agent and instead, merchants interact seamlessly with a frictionless way to reach customers across the entire AI ecosystem.
•
The Company also announced a significant expansion of its partnership with Stripe, the programmable financial services company. The upgraded integration gives BigCommerce merchants worldwide access to Stripe’s Optimized Checkout Suite, including a range of dynamic local and alternative payment methods such as Link, Buy Now, Pay Later (BNPL) and regional payment methods. The integration also offers merchants the opportunity to utilize Stripe’s advanced AI-driven fraud prevention tools.
Customer Highlights
•
PuzzleYou launched a highly customized consumer-facing site using BigCommerce’s Catalyst headless architecture, the Makeswift storefront builder, and Feedonomics Surface.
•
Home, garden, and pet supply distributor Bradley Caldwell launched a new storefront leveraging B2B Edition and Catalyst, highlighting BigCommerce’s ability to support wholesale and enterprise needs with a modern, headless approach.
•
United Soft Drinks, a European wholesale beverage distributor serving sports venues and commercial customers, launched a new site with B2B Edition featuring a tailored wholesale ordering system, demonstrating BigCommerce’s strength in high-volume, niche B2B ordering.
•
Bridge Global Health completed a complex ecommerce implementation leveraging Feedonomics Surface, showcasing advanced data, discovery, and syndication capabilities for non-traditional commerce use cases.
Q1 and 2026 Financial Outlook:
For the first quarter of 2026, we currently expect:
•
Total revenue between $82.5 million to $83.5 million.
•
Non-GAAP operating income between $9.3 million to $10.3 million.
For the full year 2026, we currently expect:
•
Total revenue between $347.5 million and $369.5 million.
•
Non-GAAP operating income between $34 million and $53 million.
Our first quarter and 2026 financial outlook is based on a number of assumptions that are subject to change and many of which are outside our control. If actual results vary from these assumptions, our expectations may change. There can be no assurance that we will achieve these results.
We do not provide guidance for loss from operations, the most directly comparable GAAP measure to Non-GAAP operating income (loss), and similarly cannot provide a reconciliation between our forecasted Non-GAAP operating income (loss) and these comparable GAAP measures without unreasonable effort due to the unavailability of reliable estimates for certain items. These items are not within our control and may vary greatly between periods and could significantly impact future financial results.
Conference Call Information
Commerce will host a conference call and webcast at 7:00 a.m. CT (8:00 a.m. ET) on Thursday, February 12, 2026, to discuss its financial results and business highlights. The conference call can be accessed by dialing (833) 634-1254 from the United States and Canada or (412) 317-6012 internationally and requesting to join the “Commerce conference call.” The live webcast of the conference call and other materials related to Commerce’s financial performance can be accessed from Commerce’s investor relations website at http://investors.commerce.com.
Following the completion of the call through 11:59 p.m. ET on Thursday, February 19, 2026, a telephone replay will be available by dialing (855) 669-9658 from the United States and Canada or (412) 317-0088 internationally with conference ID 2151747. A webcast replay will also be available at http://investors.commerce.com for 12 months.
About Commerce
Commerce (Nasdaq: CMRC) empowers businesses to innovate, grow, and thrive by providing an open, AI-driven commerce ecosystem. As the parent company of BigCommerce, Feedonomics, and Makeswift, Commerce connects the tools and systems that power growth, enabling businesses to unlock the full potential of their data, deliver seamless and personalized experiences across every channel, and adapt swiftly to an ever-changing market. Trusted by leading businesses like Coldwater Creek, Cole Haan, Dell, Harvey Nichols, King Arthur Baking Co., Mizuno, Pacsun, Perry Ellis, Skechers, SportsShoes and Uplift Desk, Commerce delivers the storefront control, optimized data, and AI-ready tools businesses need to grow, serve diverse buyers, and operate with confidence in an increasingly intelligent, multi-surface world. For more information, visit commerce.com or follow us on X and LinkedIn.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “outlook,” “may,” “might,” “plan,” “project,” “will,” “would,” “should,” “could,” “can,” “predict,” “potential,” “strategy, “target,” “explore,” “continue,” or the negative of these terms, and similar expressions intended to identify forward-looking statements. However, not all forward-looking statements contain these identifying words. These statements may relate to our market size and growth strategy, our estimated and projected costs, margins, revenue, expenditures and customer and financial growth rates, our Q1 and fiscal 2026 financial outlook, our plans and objectives for future operations, growth, initiatives or strategies. By their nature, these statements are subject to numerous uncertainties and risks, including factors beyond our control, that could cause actual results, performance or achievement to differ materially and adversely from those anticipated or implied in the forward-looking statements. These assumptions, uncertainties and risks include that, among others, the anticipated benefits and opportunities related to the 2025 realignment may not be realized or may take longer to realize than expected, our ability to pay the interest and principal on our indebtedness depends upon cash flows generated by our operating performance, our business would be harmed by any decline in new customers, renewals or upgrades, our limited operating history makes it difficult to evaluate our prospects and future results of operations, we operate in competitive markets, we may not be able to sustain our revenue growth rate in the future, our business would be harmed by any significant interruptions, delays or outages in services from our platform or certain social media platforms, and a cybersecurity-related attack, significant data breach or disruption of the information technology systems or networks could negatively affect our business. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption “Risk Factors” and elsewhere in our filings with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2024 and the future quarterly and current reports that we file with the SEC. Forward-looking statements speak only as of the date the statements are made and are based on information available to Commerce.com, Inc. at the time those statements are made and/or management's good faith belief as of that time with respect to future events. Commerce.com, Inc. assumes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made, except as required by law.
Use of Non-GAAP Financial Measures
We have provided in this press release certain financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Our management uses these Non-GAAP financial measures internally in analyzing our financial results and believes that use of these Non-GAAP financial measures is useful to investors as an additional tool to evaluate ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar Non-GAAP financial measures. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable financial measures prepared in accordance with GAAP and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. A reconciliation of our historical Non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review these reconciliations. We have elected to discontinue reporting certain historical Non-GAAP measures and introduced two new Non-GAAP measures that we believe better reflect the health and operating focus of the business following the 2025 realignment. As a result, management has determined that Enterprise Account Metrics will no longer be disclosed by the Company beginning in fiscal year 2026. In connection with this change, we are introducing Gross Merchandise Volume ("GMV") and Net Revenue Retention ("NRR") as additional key operating metrics to provide investors with supplemental insight into the scale of commerce transacted on our platform and customer retention trends.
Annual Revenue Run-Rate
We calculate annual revenue run-rate (“ARR”) at the end of each month as the sum of: (1) contractual monthly recurring revenue at the end of the period, which includes platform subscription fees, invoiced growth adjustments, feed management subscription fees, recurring professional services revenue, and other recurring revenue, multiplied by twelve to prospectively annualize recurring revenue, and (2) the sum of the trailing twelve-month non-recurring and variable revenue, which includes one-time partner integrations, one-time fees, payments revenue share, and any other revenue that is non-recurring and variable.
Gross Merchandise Volume (GMV)
Gross Merchandise Volume (“GMV”) represents the total dollar value of completed checkout transactions facilitated through the Commerce platform during the reporting period, including shipping and taxes. GMV is reported on a gross basis before deducting refunds or discounts. GMV is not a measure of revenue.
Net Revenue Retention (NRR)
Net Revenue Retention (“NRR”) measures our ability to retain and expand revenue from existing customers over time. NRR is calculated by dividing total billings and allocated partner revenue from a cohort of customers during the trailing twelve-month period by the total billings and allocated partner revenue from the same customer cohort in the corresponding prior-year period. NRR reflects the impact of customer expansion and contraction and excludes revenue from customers added after the prior twelve-month period.
Enterprise Account Metrics
To measure the effectiveness of our ability to execute against our growth strategy, particularly within the mid-market and enterprise business segments, we calculate ARR attributable to Enterprise Accounts. We define Enterprise Accounts as accounts with at least one unique Enterprise plan subscription or an enterprise level feed management subscription. These accounts may have more than one Enterprise plan or a combination of Enterprise plans and Essentials plans. As a result of the 2025 realignment, this metric is no longer a primary metric used by management and therefore will not be provided beginning in fiscal year 2026.
Average Revenue Per Account
We calculate average revenue per account (ARPA) for accounts in the Enterprise cohort at the end of a period by including customer-billed revenue and an allocation of partner and services revenue, where applicable. We allocate partner revenue, where applicable, primarily based on each customer’s share of GMV processed through that partner’s solution. For partner revenue that is not directly linked to customer usage of a partner’s solution, we allocate such revenue based on each customer’s share of total platform GMV. Each account’s partner revenue allocation is calculated by taking the account’s trailing twelve-month partner revenue, then dividing by twelve to create a monthly average to apply to the applicable period in order to normalize ARPA for seasonality.
Adjusted EBITDA
We define Adjusted EBITDA as our net loss, excluding the impact of stock-based compensation expense and related payroll tax costs, amortization of intangible assets, acquisition related costs, restructuring charges, depreciation, gain on convertible note extinguishment, interest income, interest expense, other expense, and our provision for income taxes. Acquisition related costs include contingent compensation arrangements entered into in connection with acquisitions and achieved earnout related to an acquisition.
Restructuring charges include severance benefits, right-of-use asset impairments, lease termination gain, contract costs, accelerated depreciation, professional services costs, and other related costs.
Depreciation includes depreciation expenses related to the Company's fixed assets.
The most directly comparable GAAP measure is net loss.
Non-GAAP Operating Income
We define Non-GAAP Operating Income as our GAAP Loss from operations, excluding the impact of stock-based compensation expense and related payroll tax costs, amortization of intangible assets, acquisition-related costs, and restructuring charges. The most directly comparable GAAP measure is our loss from operations.
Non-GAAP Net Income
We define Non-GAAP Net Income as our GAAP net loss, excluding the impact of stock-based compensation expense and related payroll tax costs, amortization of intangible assets, acquisition-related costs, restructuring charges, and gain on convertible notes extinguishment. The most directly comparable GAAP measure is our net loss.
Non-GAAP Basic and Dilutive Net Income per Share
We define Non-GAAP Basic Net Income (Loss) per Share as our Non-GAAP net income, defined above, divided by our basic and diluted GAAP weighted average shares outstanding. The most directly comparable GAAP measure is our basic net loss per share.
Free Cash Flow
We define Free Cash Flow as our GAAP cash flow provided by operating activities less our GAAP purchases of property, equipment, leasehold improvements and capitalized internal-use software (Capital Expenditures) and cash paid for website domain name. The most directly comparable GAAP measure is our cash flow provided by operating activities.
BigCommerce®, the Commerce logo, and other brands are the trademarks or registered trademarks of BigCommerce Pty. Ltd. Third-party trademarks and service marks are the property of their respective owner.
Media Relations Contact Investor Relations Contact
Brad Hem Tyler Duncan
PR@Commerce.com InvestorRelations@Commerce.com
Consolidated Balance Sheets
(in thousands)
December 31, |
December 31, |
|||
2025 |
2024 |
|||
(unaudited) |
||||
Assets |
||||
Current assets |
||||
Cash and cash equivalents |
$ |
44,258 |
$ |
88,877 |
Restricted cash |
1,905 |
1,479 |
||
Marketable securities |
96,838 |
89,283 |
||
Accounts receivable, net |
49,967 |
48,117 |
||
Prepaid expenses and other assets, net |
15,349 |
14,641 |
||
Deferred commissions |
6,045 |
8,822 |
||
Total current assets |
214,362 |
251,219 |
||
Property and equipment, net |
13,983 |
9,128 |
||
Operating lease, right-of-use-assets, net |
7,090 |
1,993 |
||
Prepaid expenses, net of current portion |
6,677 |
3,146 |
||
Deferred commissions, net of current portion |
3,466 |
5,559 |
||
Intangible assets, net |
11,286 |
17,317 |
||
Goodwill |
51,927 |
51,927 |
||
Total assets |
$ |
308,791 |
$ |
340,289 |
Liabilities and stockholders’ equity |
||||
Current liabilities |
||||
Accounts payable |
$ |
9,870 |
$ |
7,018 |
Accrued liabilities |
4,787 |
3,194 |
||
Deferred revenue |
59,576 |
46,590 |
||
Convertible Notes |
4,037 |
|||
Operating lease liabilities |
1,576 |
2,438 |
||
Other liabilities |
28,340 |
28,766 |
||
Total current liabilities |
108,186 |
88,006 |
||
Convertible notes, net of current portion |
153,012 |
216,466 |
||
Operating lease liabilities, net of current portion |
6,892 |
1,680 |
||
Other liabilities, net of current portion |
1,347 |
|||
Total liabilities |
269,437 |
306,920 |
||
Stockholders’ equity |
||||
Common stock |
||||
Additional paid-in capital |
680,153 |
654,905 |
||
Accumulated other comprehensive income |
||||
Accumulated deficit |
(641,030 |
) |
(621,688 |
) |
Total stockholders’ equity |
39,354 |
33,369 |
||
Total liabilities and stockholders’ equity |
$ |
308,791 |
$ |
340,289 |
Consolidated Statements of Operations
(in thousands, except per share amounts)
Three months ended |
Year ended |
|||||||||||
2025 |
2024 |
2025 |
2024 |
|||||||||
(audited) |
||||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
||||
Cost of revenue (1) |
19,434 |
19,476 |
72,752 |
77,589 |
||||||||
Gross profit |
70,083 |
67,552 |
269,597 |
255,338 |
||||||||
Operating expenses: (1) |
||||||||||||
Sales and marketing |
35,250 |
29,605 |
136,968 |
129,602 |
||||||||
Research and development |
18,041 |
19,763 |
73,021 |
80,879 |
||||||||
General and administrative |
14,223 |
14,994 |
55,863 |
61,794 |
||||||||
Amortization of intangible assets |
1,720 |
2,383 |
8,475 |
9,736 |
||||||||
Acquisition related costs |
1,334 |
|||||||||||
Restructuring charges |
7,434 |
1,225 |
11,043 |
13,677 |
||||||||
Total operating expenses |
76,668 |
68,303 |
285,814 |
297,022 |
||||||||
Loss from operations |
(6,585 |
) |
(751 |
) |
(16,217 |
) |
(41,684 |
) |
||||
Gain on convertible note extinguishment |
3,931 |
12,110 |
||||||||||
Interest income |
1,163 |
1,761 |
4,818 |
10,568 |
||||||||
Interest expense |
(2,484 |
) |
(2,703 |
) |
(10,027 |
) |
(6,051 |
) |
||||
Other expenses |
(249 |
) |
(373 |
) |
(681 |
) |
(958 |
) |
||||
Loss before provision for income taxes |
(8,155 |
) |
(2,066 |
) |
(18,176 |
) |
(26,015 |
) |
||||
Provision for income taxes |
(209 |
) |
(324 |
) |
(1,166 |
) |
(1,015 |
) |
||||
Net loss |
$ |
(8,364 |
) |
$ |
(2,390 |
) |
$ |
(19,342 |
) |
$ |
(27,030 |
) |
Basic net loss per share |
$ |
(0.10 |
) |
$ |
(0.03 |
) |
$ |
(0.24 |
) |
$ |
(0.35 |
) |
Shares used to compute basic net loss per share |
81,437 |
78,438 |
80,296 |
77,600 |
||||||||
(1) Amounts include stock-based compensation expense and associated payroll tax costs, as follows:
Three months ended |
Year ended |
||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||
Cost of revenue |
$ |
$ |
$ |
2,558 |
$ |
3,533 |
|||||
Sales and marketing |
1,205 |
6,518 |
9,252 |
||||||||
Research and development |
1,510 |
3,099 |
9,338 |
13,614 |
|||||||
General and administrative |
1,620 |
2,141 |
5,625 |
10,000 |
|||||||
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
Three months ended December 31, |
Year ended |
|||||||||||
2025 |
2024 |
2025 |
2024 |
|||||||||
Cash flows from operating activities |
||||||||||||
Net loss |
$ |
(8,364 |
) |
$ |
(2,390 |
) |
$ |
(19,342 |
) |
$ |
(27,030 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||||||
Depreciation and amortization expense |
2,811 |
3,329 |
13,662 |
13,811 |
||||||||
Amortization of discount on convertible note |
1,582 |
|||||||||||
Amortization of premium on convertible note |
(421 |
) |
(396 |
) |
(1,645 |
) |
(636 |
) |
||||
Stock-based compensation expense |
4,807 |
6,821 |
23,579 |
35,377 |
||||||||
Provision for expected credit losses |
1,567 |
3,866 |
3,208 |
|||||||||
Real estate and internal-use software |
3,533 |
|||||||||||
Gain on lease modification |
(988 |
) |
||||||||||
Gain on convertible note extinguishment |
(3,931 |
) |
(12,110 |
) |
||||||||
Other |
(31 |
) |
||||||||||
Changes in operating assets and liabilities: |
||||||||||||
Accounts receivable |
(3,299 |
) |
(5,273 |
) |
(5,543 |
) |
(14,206 |
) |
||||
Prepaid expenses and other assets |
1,654 |
5,477 |
(4,630 |
) |
6,493 |
|||||||
Deferred commissions |
1,030 |
4,870 |
||||||||||
Accounts payable |
(672 |
) |
2,241 |
(895 |
) |
|||||||
Accrued and other liabilities |
2,206 |
3,511 |
2,843 |
|||||||||
Deferred revenue |
12,986 |
14,348 |
||||||||||
Net cash provided by operating activities |
2,889 |
12,360 |
27,400 |
26,254 |
||||||||
Cash flows from investing activities: |
||||||||||||
Cash paid for website domain name |
(2,444 |
) |
||||||||||
Cash paid for acquisition |
(100 |
) |
||||||||||
Purchase of property, equipment, leasehold improvements and capitalized internal-use software |
(3,155 |
) |
(787 |
) |
(8,598 |
) |
(3,721 |
) |
||||
Maturity of marketable securities |
5,197 |
53,603 |
87,276 |
189,310 |
||||||||
Purchase of marketable securities |
(9,906 |
) |
(10,167 |
) |
(94,751 |
) |
(80,196 |
) |
||||
Net cash provided by (used in) investing activities |
(7,864 |
) |
42,649 |
(18,517 |
) |
105,293 |
||||||
Cash flows from financing activities: |
||||||||||||
Proceeds from exercise of stock options |
3,625 |
1,708 |
||||||||||
Taxes paid related to net share settlement of stock options |
(55 |
) |
(38 |
) |
(1,956 |
) |
(2,449 |
) |
||||
Holdback payments related to business combination |
(1,000 |
) |
(1,000 |
) |
||||||||
Payment of convertible note issuance costs |
(656 |
) |
(217 |
) |
(3,176 |
) |
||||||
Repayment of convertible notes and financing obligation |
(139 |
) |
(54,528 |
) |
(109,119 |
) |
||||||
Net cash provided by (used in) financing activities |
(1,608 |
) |
(53,076 |
) |
(114,036 |
) |
||||||
Net change in cash and cash equivalents and restricted cash |
(4,913 |
) |
53,401 |
(44,193 |
) |
17,511 |
||||||
Cash and cash equivalents and restricted cash, beginning of period |
51,076 |
36,955 |
90,356 |
72,845 |
||||||||
Cash and cash equivalents and restricted cash, end of period |
$ |
46,163 |
$ |
90,356 |
$ |
46,163 |
$ |
90,356 |
||||
Supplemental cash flow information: |
||||||||||||
Cash paid for interest |
$ |
5,490 |
$ |
$ |
11,174 |
$ |
2,466 |
|||||
Noncash investing and financing activities: |
||||||||||||
Capital additions, accrued but not paid |
$ |
1,528 |
$ |
$ |
1,528 |
$ |
||||||
Fair value of shares issued as consideration for business combinations |
$ |
$ |
$ |
$ |
||||||||
Right-of-use asset obtained in exchange for new operating lease liability |
$ |
$ |
$ |
6,213 |
$ |
|||||||
Principal amount of 2028 Convertible Notes exchanged |
$ |
$ |
$ |
$ |
150,000 |
|||||||
Disaggregated Revenue:
Three months ended |
Year ended |
||||||||||
(in thousands) |
2025 |
2024 |
2025 |
2024 |
|||||||
Subscription solutions |
$ |
65,151 |
$ |
62,288 |
$ |
255,623 |
$ |
247,870 |
|||
Partner and services |
24,366 |
24,740 |
86,726 |
85,057 |
|||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
|||
Revenue by Geography:
Three months ended |
Year ended |
||||||||||
(in thousands) |
2025 |
2024 |
2025 |
2024 |
|||||||
Revenue: |
|||||||||||
Americas – United States |
$ |
67,073 |
$ |
66,078 |
$ |
259,090 |
$ |
253,484 |
|||
EMEA |
12,038 |
9,994 |
42,605 |
38,031 |
|||||||
APAC |
6,377 |
6,739 |
24,751 |
25,750 |
|||||||
Rest of World |
4,029 |
4,217 |
15,903 |
15,662 |
|||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
|||
Reconciliation of GAAP to Non-GAAP Results
(in thousands, except per share amounts)
(unaudited)
Reconciliation of loss from operations to Non-GAAP operating income:
Three months ended December 31, |
Year ended |
|||||||||||
2025 |
2024 |
2025 |
2024 |
|||||||||
(in thousands) |
||||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
||||
Loss from operations |
$ |
(6,585 |
) |
$ |
(751 |
) |
$ |
(16,217 |
) |
$ |
(41,684 |
) |
Plus: stock-based compensation expense and associated payroll tax costs |
4,850 |
6,895 |
24,039 |
36,399 |
||||||||
Amortization of intangible assets |
1,720 |
2,383 |
8,475 |
9,736 |
||||||||
Acquisition related costs |
1,334 |
|||||||||||
Restructuring charges |
7,434 |
1,225 |
11,043 |
13,677 |
||||||||
Non-GAAP operating income |
$ |
7,419 |
$ |
10,085 |
$ |
27,784 |
$ |
19,462 |
||||
Non-GAAP operating income as a percentage of revenue |
8.3 |
% |
11.6 |
% |
8.1 |
% |
5.8 |
% |
||||
Reconciliation of net loss & basic net loss per share to Non-GAAP net income & Non-GAAP net income per share:
Three months ended December 31, |
Year ended |
|||||||||||
2025 |
2024 |
2025 |
2024 |
|||||||||
(in thousands) |
||||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
||||
Net loss |
$ |
(8,364 |
) |
$ |
(2,390 |
) |
$ |
(19,342 |
) |
$ |
(27,030 |
) |
Plus: stock-based compensation expense and associated payroll tax costs |
4,850 |
6,895 |
24,039 |
36,399 |
||||||||
Amortization of intangible assets |
1,720 |
2,383 |
8,475 |
9,736 |
||||||||
Acquisition related costs |
1,334 |
|||||||||||
Restructuring charges |
7,434 |
1,225 |
11,043 |
13,677 |
||||||||
Gain on convertible note extinguishment |
(3,931 |
) |
(12,110 |
) |
||||||||
Non-GAAP net income |
$ |
5,640 |
$ |
8,446 |
$ |
20,728 |
$ |
22,006 |
||||
Basic net loss per share |
$ |
(0.10 |
) |
$ |
(0.03 |
) |
$ |
(0.24 |
) |
$ |
(0.35 |
) |
Non-GAAP basic net income per share |
$ |
0.07 |
$ |
0.11 |
$ |
0.26 |
$ |
0.28 |
||||
Non-GAAP diluted net income per share |
$ |
0.07 |
$ |
0.11 |
$ |
0.26 |
$ |
0.28 |
||||
Shares used to compute basic Non-GAAP net income per share |
81,437 |
78,438 |
80,296 |
77,600 |
||||||||
Shares used to compute diluted Non-GAAP net income per share |
82,008 |
80,081 |
81,199 |
79,544 |
||||||||
Non-GAAP net income as a percentage of revenue |
6.3 |
% |
9.7 |
% |
6.1 |
% |
6.6 |
% |
||||
Reconciliation of net loss to adjusted EBITDA:
Three months ended December 31, |
Year ended |
|||||||||||
2025 |
2024 |
2025 |
2024 |
|||||||||
(in thousands) |
||||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
||||
Net loss |
$ |
(8,364 |
) |
$ |
(2,390 |
) |
$ |
(19,342 |
) |
$ |
(27,030 |
) |
Plus: stock-based compensation expense and associated payroll tax costs |
4,850 |
6,895 |
24,039 |
36,399 |
||||||||
Amortization of intangible assets |
1,720 |
2,383 |
8,475 |
9,736 |
||||||||
Acquisition related costs |
1,334 |
|||||||||||
Restructuring charges |
7,434 |
1,225 |
11,043 |
13,677 |
||||||||
Depreciation |
3,933 |
4,075 |
||||||||||
Gain on convertible note extinguishment |
(3,931 |
) |
(12,110 |
) |
||||||||
Interest income |
(1,163 |
) |
(1,761 |
) |
(4,818 |
) |
(10,568 |
) |
||||
Interest expense |
2,484 |
2,703 |
10,027 |
6,051 |
||||||||
Other expenses |
||||||||||||
Provision for income taxes |
1,166 |
1,015 |
||||||||||
Adjusted EBITDA |
$ |
8,337 |
$ |
11,031 |
$ |
31,717 |
$ |
23,537 |
||||
Adjusted EBITDA as a percentage of revenue |
9.3 |
% |
12.7 |
% |
9.3 |
% |
7.1 |
% |
||||
Reconciliation of cost of revenue to Non-GAAP cost of revenue:
Three months ended December 31, |
Year ended |
||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||
(in thousands) |
|||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
|||
Cost of revenue |
$ |
19,434 |
$ |
19,476 |
$ |
72,752 |
$ |
77,589 |
|||
Less: stock-based compensation expense and associated payroll tax costs |
2,558 |
3,533 |
|||||||||
Non-GAAP cost of revenue |
$ |
18,919 |
$ |
18,741 |
$ |
70,194 |
$ |
74,056 |
|||
As a percentage of revenue |
21.1 |
% |
21.5 |
% |
20.5 |
% |
22.2 |
% |
|||
Reconciliation of sales and marketing expense to Non-GAAP sales and marketing expense:
Three months ended December 31, |
Year ended |
||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||
(in thousands) |
|||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
|||
Sales and marketing |
$ |
35,250 |
$ |
29,605 |
$ |
136,968 |
$ |
129,602 |
|||
Less: stock-based compensation expense and associated payroll tax costs |
1,205 |
6,518 |
9,252 |
||||||||
Non-GAAP sales and marketing |
$ |
34,045 |
$ |
28,685 |
$ |
130,450 |
$ |
120,350 |
|||
As a percentage of revenue |
38.0 |
% |
33.0 |
% |
38.1 |
% |
36.1 |
% |
|||
Reconciliation of research and development expense to Non-GAAP research and development expense:
Three months ended December 31, |
Year ended |
||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||
(in thousands) |
|||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
|||
Research and development |
$ |
18,041 |
$ |
19,763 |
$ |
73,021 |
$ |
80,879 |
|||
Less: stock-based compensation expense and associated payroll tax costs |
1,510 |
3,099 |
9,338 |
13,614 |
|||||||
Non-GAAP research and development |
$ |
16,531 |
$ |
16,664 |
$ |
63,683 |
$ |
67,265 |
|||
As a percentage of revenue |
18.5 |
% |
19.1 |
% |
18.6 |
% |
20.2 |
% |
|||
Reconciliation of general and administrative expense to Non-GAAP general and administrative expense:
Three months ended December 31, |
Year ended |
||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||
(in thousands) |
|||||||||||
Revenue |
$ |
89,517 |
$ |
87,028 |
$ |
342,349 |
$ |
332,927 |
|||
General & administrative |
$ |
14,223 |
$ |
14,994 |
$ |
55,863 |
$ |
61,794 |
|||
Less: stock-based compensation expense and associated payroll tax costs |
1,620 |
2,141 |
5,625 |
10,000 |
|||||||
Non-GAAP general & administrative |
$ |
12,603 |
$ |
12,853 |
$ |
50,238 |
$ |
51,794 |
|||
As a percentage of revenue |
14.1 |
% |
14.8 |
% |
14.7 |
% |
15.6 |
% |
|||
Reconciliation of net cash provided operating activities to free cash flow:
Three months ended December 31, |
Year ended |
||||||||||
2025 |
2024 |
2025 |
2024 |
||||||||
(in thousands) |
|||||||||||
Net cash provided by operating activities |
$ |
2,889 |
$ |
12,360 |
$ |
27,400 |
$ |
26,254 |
|||
Cash paid for website domain name |
(2,444 |
) |
|||||||||
Purchase of property, equipment, leasehold improvements and capitalized internal-use software |
(3,155 |
) |
(787 |
) |
(8,598 |
) |
(3,721 |
) |
|||
Free cash flow |
$ |
(266 |
) |
$ |
11,573 |
$ |
16,358 |
$ |
22,533 |
||
Gross Merchandise Volume (GMV) for the twelve months ended:
Year ended December 31, |
% Change |
|||
(in millions) |
||||
2025 |
$ |
31,696 |
12.3 |
% |
2024 |
28,228 |
11.3 |
||
2023 |
25,366 |
|||
Gross Merchandise Volume (GMV) for the three months ended:
(in millions) |
Three months ended |
% Change |
||
December 31, 2025 |
$ |
8,852 |
12.0 |
% |
September 30, 2025 |
7,901 |
2.6 |
||
June 30, 2025 |
7,700 |
6.3 |
||
March 31, 2025 |
7,242 |
|||
Net Revenue Retention (NRR) for the twelve months trailing as of:
Trailing twelve months as of |
% Change |
|||
December 31, 2025 |
95.2 |
% |
0.7 |
% |
September 30, 2025 |
94.5 |
0.0 |
||
June 30, 2025 |
94.5 |
(0.5 |
) |
|
March 31, 2025 |
95.0 |
0.0 |
||
December 31, 2024 |
95.0 |
|||