Tue, 11 Mar

Riskified Exceeds High End of FY'24 Revenue Guidance and Achieves Full Year of Positive Adjusted EBITDA

Provides Initial 2025 Outlook

Riskified Exceeds High End of FY'24 Revenue Guidance and Achieves Full Year of Positive Adjusted EBITDA

Investor Relations: Chett Mandel, Head of Investor Relations | ir@riskified.com
Corporate Communications: Cristina Dinozo, Senior Director of Communications | press@riskified.com

Riskified Ltd. (NYSE: RSKD) (the “Company”), a leader in ecommerce fraud and risk intelligence, today announced financial results for the three and twelve months ended December 31, 2024. The Company will host an investor call to discuss these results today at 8:30 a.m. Eastern Time.

"We began 2024 with a clear focus on advancing our AI platform, driving efficiency across the company, and strengthening our leadership position in the ecommerce market. I believe that our financial performance this year reflects meaningful progress in each of these areas. As we enter 2025, I am confident in the strength of our product platform and our ability to further scale our technology, bringing it to even more merchants around the world," said Eido Gal, Co-Founder and Chief Executive Officer of Riskified.

Q4 and Full Year 2024 Business Highlights

  • Further Vertical and Geographic Diversification with the Addition of New Merchants: We continued to have success landing new merchants on the Riskified platform, which in turn deepened our vertical and geographic reach. Our top ten new logos added during the fourth quarter represented wins in five of our verticals and across all four geographies.
  • Ongoing Success in Largest Verticals: In addition to broadening our vertical reach, we continued to have strong success in new logo wins and upsells in our two largest verticals during the year, Fashion & Luxury Goods and Tickets & Travel. We believe that our strong performance in these categories further strengthens our network flywheel effect and expands our competitive moat in these categories.
  • Execution with Large Enterprises: In 2024, we surpassed our 2023 achievement in securing new business contracts valued at $1 million or more annually by more than 70%. We believe that this growth underscores our commitment to serving the world's largest and most recognized brands on a global scale.
  • Continued Multi-Product Platform Expansion: Revenue growth outside of our core Chargeback Guarantee product increased by approximately 90% year-over-year, as our multi-product platform continued to resonate with merchants. These products represented approximately 10% of total new bookings won in 2024 and our pipeline of new activity for these products continued to grow.
  • Achieved Full Year of Positive Adjusted EBITDA: We achieved Adjusted EBITDA margin expansion of approximately 800 basis points in 2024. We continued to manage the business in a disciplined manner, driving ongoing revenue and gross profit margin growth, as well as decreases in operating expenses across each area of the expense base.
  • Launched Adaptive Checkout: We recently launched Adaptive Checkout, our All-in-One Fraud Prevention and Ecommerce Conversion solution designed to reduce fraud and drive higher conversion rates for ecommerce merchants. This advanced configuration of our Chargeback Guarantee product combines AI-powered fraud detection with conversion optimization, applying intelligent decisioning across the checkout flow to help approve more legitimate transactions.
  • Partnership with Apriss Retail: We recently partnered with Apriss Retail, a top provider of return and claim authorization solutions. This innovative collaboration aims to address the growing challenges of omnichannel fraud and policy abuse by integrating comprehensive data on consumer shopping patterns throughout the entire customer journey — both in physical stores and online. This comprehensive offering seamlessly integrates online and offline channel data, providing a unique, unified view of customer interactions, which we believe further strengthens our Policy Protect offering.
  • Share Repurchase Program Update: We continued to repurchase our shares at attractive valuation levels. In 2024 we repurchased an aggregate of 27.0 million shares for a total price of $141.1 million including broker and transaction fees.

Q4 and Full Year 2024 Financial Summary & Highlights

The following table summarizes our consolidated financial results for the three and twelve months ended December 31, 2024 and 2023, in thousands except where indicated:

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(unaudited)

 

(unaudited)

Gross merchandise volume ("GMV") in millions(1)

$

39,486

 

 

$

35,209

 

 

$

141,198

 

 

$

123,106

 

Increase in GMV year over year

 

12

%

 

 

 

 

15

%

 

 

Revenue

$

93,529

 

 

$

84,065

 

 

$

327,516

 

 

$

297,610

 

Increase in revenues year over year

 

11

%

 

 

 

 

10

%

 

 

 

 

 

 

 

 

 

 

GAAP Gross profit

$

48,861

 

 

$

48,515

 

 

$

170,939

 

 

$

152,519

 

GAAP Gross profit margin

 

52

%

 

 

58

%

 

 

52

%

 

 

51

%

 

 

 

 

 

 

 

 

Net profit (loss)

$

(4,084

)

 

$

(3,265

)

 

$

(34,922

)

 

$

(59,035

)

Net profit (loss) margin

 

(4

)%

 

 

(4

)%

 

 

(11

)%

 

 

(20

)%

 

 

 

 

 

 

 

 

Adjusted EBITDA(1)

$

11,204

 

 

$

9,713

 

 

$

17,194

 

 

$

(8,490

)

Adjusted EBITDA margin(1)

 

12

%

 

 

12

%

 

 

5

%

 

 

(3

)%

Additional Financial Highlights

  • GAAP gross profit margin of 52% for the three months ended December 31, 2024, decreased from 58% in the prior year. Non-GAAP gross profit margin(1) of 53% for the three months ended December 31, 2024, decreased from 58% in the prior year. GAAP gross profit margin of 52% for the year ended December 31, 2024, improved from 51% in the prior year. Non-GAAP gross profit margin of 53% for the year ended December 31, 2024, improved from 52% in the prior year.
  • GAAP net loss per share remained flat at $(0.02) for the three months ended December 31, 2024 and in the prior year. Non-GAAP diluted net profit per share(1) for the three months ended December 31, 2024 was $0.06 compared to $0.07 in the prior year. GAAP net loss per share was $(0.20) for the year ended December 31, 2024 compared to $(0.33) in the prior year. Non-GAAP diluted net profit per share for the year ended December 31, 2024 was $0.17 compared to $0.05 in the prior year.
  • Operating cash flow of positive $10.7 million for the three months ended December 31, 2024, improved from $7.4 million in the prior year. Free cash flow(1) of positive $10.6 million for the three months ended December 31, 2024, improved from $7.1 million in the prior year. Operating cash flow of positive $39.7 million for the year ended December 31, 2024, improved from $7.3 million in the prior year. Free cash flow of positive $39.1 million for the year ended December 31, 2024, improved from $5.9 million in the prior year.
  • Ended December 31, 2024 with approximately $376.1 million of cash and deposits on the balance sheet and zero debt.

“We are proud to have achieved record Free Cash Flows and Adjusted EBITDA in 2024. By tightly managing our bottom line, we believe we are well positioned to deliver further Adjusted EBITDA margin expansion in 2025 and beyond. Our commitment to financial discipline and profitable growth will remain at the forefront as we strive to create value for all of our stakeholders,” said Aglika Dotcheva, Chief Financial Officer of Riskified.

Financial Outlook

For the year ending December 31, 2025, we expect:

  • Revenue between $333 million and $346 million
  • Adjusted EBITDA(2) between $18 million and $26 million

(1) GMV is a key performance indicator. Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP gross profit margin, non-GAAP diluted net profit per share, and free cash flow are non-GAAP measures of financial performance. See “Key Performance Indicators and Non-GAAP Measures” for additional information and “Reconciliation of GAAP to Non-GAAP Measures” for a reconciliation to the most directly comparable GAAP measure.

(2) We refer to certain forward-looking non-GAAP financial measures in this press release and on our quarterly results conference call. We are not able to provide a reconciliation of forward-looking Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP gross profit, or non-GAAP operating expense for the fiscal year ending December 31, 2025 to net profit (loss), gross profit, and total operating expenses, respectively, because certain items that are excluded from these non-GAAP metrics but included in the most directly comparable GAAP financial measures, cannot be predicted on a forward-looking basis without unreasonable effort or are not within our control. For example, we are unable to forecast the magnitude of foreign currency transaction gains or losses which are subject to many economic and other factors beyond our control. For the same reasons, we are unable to address the probable significance of the unavailable information, which could have a potentially unpredictable and significant impact on our future GAAP financial results.

Conference Call and Webcast Details

The Company will host a conference call to discuss its financial results today, March 5, 2025 at 8:30 a.m. Eastern Time. A live webcast of the call can be accessed from Riskified’s Investor Relations website at ir.riskified.com. A replay of the webcast will also be available for a limited time at ir.riskified.com. The press release with the financial results, as well as the investor presentation materials will be accessible on the Company’s Investor Relations website prior to the conference call.

Key Performance Indicators and Non-GAAP Measures

This press release and the accompanying tables contain references to Gross Merchandise Volume ("GMV"), which is a key performance indicator, and to certain non-GAAP measures which include non-GAAP measures of financial performance such as Adjusted EBITDA, Adjusted EBITDA margin, non-GAAP gross profit, non-GAAP gross profit margin, non-GAAP cost of revenue, non-GAAP operating expenses by line item, non-GAAP net profit (loss), and non-GAAP net profit (loss) per share, and a non-GAAP measure of liquidity, Free Cash Flow. Management and our Board of Directors use key performance indicators and non-GAAP measures as supplemental measures of performance and liquidity because they assist us in comparing our operating performance on a consistent basis, as they remove the impact of items that we believe do not directly reflect our core operations. We also use Adjusted EBITDA for planning purposes, including the preparation of our internal annual operating budget and financial projections, to evaluate the performance and effectiveness of our strategic initiatives, and to evaluate our capacity to expand our business. Free Cash Flow provides useful information to management and investors about the amount of cash generated by the business that can be used for strategic opportunities, including investing in our business and strengthening our balance sheet.

These non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or other items. Non-GAAP measures of financial performance have limitations as analytical tools in that these measures do not reflect our cash expenditures, or future requirements for capital expenditures, or contractual commitments; these measures do not reflect changes in, or cash requirements for, our working capital needs; these measures do not reflect our tax expense or the cash requirements to pay our taxes, and assets being depreciated and amortized will often have to be replaced in the future and these measures do not reflect any cash requirements for such replacements. Free Cash Flow is limited because it does not represent the residual cash flow available for discretionary expenditures. Free Cash Flow is not necessarily a measure of our ability to fund our cash needs.

In light of these limitations, management uses these non-GAAP measures to supplement, not replace, our GAAP results. The non-GAAP measures used herein are not necessarily comparable to similarly titled captions of other companies due to different calculation methods. Non-GAAP financial measures should not be considered in isolation, as an alternative to, or superior to information prepared and presented in accordance with GAAP. These measures are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. By providing these non-GAAP measures together with a reconciliation to the most comparable GAAP measure, we believe we are enhancing investors' understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives.

We define GMV as the gross total dollar value of orders reviewed through our AI-powered ecommerce risk intelligence platform during the period indicated, including the value of orders that we did not approve. GMV is an indicator of the success of our merchants and the scale of our platform. GMV does not represent transactions successfully completed on our merchants’ websites or revenue earned by us, however, our revenue is directionally correlated with the level of GMV reviewed through our platform and is an indicator of future revenue opportunities. We generate revenue based on the portion of GMV we approve multiplied by the associated risk-adjusted fee.

We define each of our non-GAAP measures of financial performance, as the respective GAAP balances shown in the below tables, adjusted for, as applicable, depreciation and amortization (including amortization of capitalized internal-use software as presented in our statement of cash flows), share-based compensation expense, payroll taxes related to share-based compensation, litigation-related expenses, restructuring costs, provision for (benefit from) income taxes, other income (expense) including foreign currency transaction gains and losses and gains and losses on non-designated hedges, and interest income (expense). Adjusted EBITDA margin represents Adjusted EBITDA expressed as a percentage of revenue. Non-GAAP Gross Profit Margin represents Non-GAAP Gross Profit expressed as a percentage of revenue. We define non-GAAP net profit (loss) per share as non-GAAP net profit (loss) divided by non-GAAP weighted-average shares. We define non-GAAP weighted-average shares, as GAAP weighted average shares, adjusted to reflect any dilutive ordinary share equivalents resulting from non-GAAP net profit (loss), if applicable.

We define Free Cash Flow as net cash provided by (used in) operating activities, less cash purchases of property and equipment.

Management believes that by excluding certain items from the associated GAAP measure, these non-GAAP measures are useful in assessing our performance and provide meaningful supplemental information due to the following factors:

Depreciation and amortization: We exclude depreciation and amortization (including amortization of capitalized internal-use software) because we believe that these costs are not core to the performance of our business and the utilization of the underlying assets being depreciated and amortized can change without a corresponding impact on the operating performance of our business. Management believes that excluding depreciation and amortization facilitates comparability with other companies in our industry.

Share-based compensation expense: We exclude share-based compensation expense primarily because it is a non-cash expense that does not directly correlate to the current performance of our business. This is because the expense is calculated based on the grant date fair value of an award which may vary significantly from the current fair market value of the award based on factors outside of our control. Share-based compensation expense is principally aimed at aligning our employees’ interests with those of our shareholders and at long-term retention, rather than to address operational performance for any particular period.

Payroll taxes related to share-based compensation: We exclude employer payroll tax expense related to share-based compensation in order to see the full effect that excluding that share-based compensation expense had on our operating results. These expenses are tied to the exercise or vesting of underlying equity awards and the price of our common stock at the time of vesting or exercise, which may vary from period to period independent of the operating performance of our business.

Litigation-related expenses: We exclude costs associated with the legal matter previously disclosed in Item 8.A. “Legal and Arbitration Proceedings” in our Form 20-F for the year ended December 31, 2023, as filed with the SEC on March 6, 2024, as such costs are not reflective of costs associated with our ongoing business and operating results and are viewed as unusual and infrequent.

Restructuring costs: We exclude costs associated with reductions in force because these costs are related to one-time severance and benefit payments and are not reflective of costs associated with our ongoing business and operating results and are viewed as unusual and infrequent.

See the tables below for reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures.

Forward Looking Statements

This press release and announcement contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward looking statements contained in Section 27A of the U.S. Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the Exchange Act. All statements contained in this press release other than statements of historical fact, including, without limitation, statements regarding our revenue and adjusted EBITDA guidance for fiscal year 2025, our anticipated non-GAAP gross profit margin, expectations as to continued margin expansion, future growth potential in new verticals, new geographies and from new-products, anticipated benefits of our share repurchase program and management of our dilution, internal modeling assumptions, expectations as to the macroeconomic environment, expectations as to our new merchant pipeline and upsell opportunities, the impact of competition, pricing pressure and churn, the performance of our AI-powered multi-product platform, the benefits of our partnerships and collaborations with third-parties, our forecasted operating expenses and our business plans and strategy are forward looking statements, which reflect our current views with respect to future events and are not a guarantee of future performance. The words “believe,” “may,” “will,” “estimate,” “potential,” “continue,” “anticipate,” “intend,” “expect,” “could,” “would,” “project,” “forecasts,” “aims,” “plan,” “target,” and similar expressions are intended to identify forward-looking statements, though not all forward-looking statements use these words or expressions.

Actual outcomes may differ materially from the information contained in the forward-looking statements as a result of a number of factors, including, without limitation, the following: our ability to manage our growth effectively; continued use of credit cards and other payment methods that expose merchants to the risk of payment fraud, and other changes in laws and regulations, including card scheme rules, related to the use of these payment methods, and the emergence of new alternative payments products; our ability to attract new merchants and retain existing merchants and increase sales of our products to existing merchants; our history of net losses and ability to achieve profitability; the impact of macroeconomic and geopolitical conditions on us and on the performance of our merchants; the accuracy of our estimates of market opportunity and forecasts of market growth; competition; our ability to continue to improve our machine learning models; fluctuations in our CTB Ratio and gross profit margin, including as a result of large-scale merchant fraud attacks or other security incidents; our ability to protect the information of our merchants and consumers; our ability to predict future revenue due to lengthy sales cycles; seasonal fluctuations in revenue; our merchant concentration and loss of a significant merchant; the financial condition of our merchants, particularly in challenging macroeconomic environments, and the impact of pricing pressure; our ability to increase the adoption of our products, develop and introduce new products and effectively manage the impact of new product introductions on our existing product portfolio; our ability to mitigate the risks involved with selling our products to large enterprises; changes to our pricing and pricing structures; our ability to retain the services of our executive officers, and other key personnel, including our co-founders; our ability to attract and retain highly qualified personnel, including software engineers and data scientists, particularly in Israel; our ability to manage periodic realignments of our organization, including expansion or reductions in force; our exposure to existing and potential future litigation claims; our exposure to fluctuations in currency exchange rates, including recent declines in the value of the Israeli shekel against the US dollar as a result of the ongoing conflict in Israel; our ability to obtain additional capital; our reliance on third-party providers of cloud-based infrastructure; our ability to protect our intellectual property rights; technology and infrastructure interruptions or performance problems; the efficiency and accuracy of our machine learning models and access to third-party and merchant data; our ability to comply with evolving data protection, privacy and security laws; the development of regulatory frameworks for machine learning technology and artificial intelligence; our use of open-source software; our ability to enhance and maintain our brand; our ability to execute potential acquisitions, strategic investments, partnerships, or alliances; potential claims related to the violation of the intellectual property rights of third parties; our failure to comply with anti-corruption, trade compliance, and economic sanctions laws and regulations; disruption, instability and volatility in global markets and industries; our ability to enforce non-compete agreements entered into with our employees; our ability to maintain effective systems of disclosure controls and financial reporting; our ability to accurately estimate or judgements relating to our critical accounting policies; our business in China; changes in tax laws or regulations; increasing scrutiny of, and expectations for, environmental, social and governance initiatives; potential future requirements to collect sales or other taxes; potential future changes in the taxation of international business and corporate tax reform; changes in and application of insurance laws or regulations; conditions in Israel that may affect our operations; the impact of the dual class structure of our ordinary shares; risks associated with our share repurchase program, including the risk that the program could increase volatility and fail to enhance shareholder value; our status as a foreign private issuer; and other risk factors set forth in Item 3.D - “Risk Factors” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2024, to be filed with the SEC, and other documents filed with or furnished to the SEC. These statements reflect management’s current expectations regarding future events and operating performance and speak only as of the date of this press release. You should not put undue reliance on any forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. Except as required by applicable law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

About Riskified

Riskified empowers businesses to unleash ecommerce growth by outsmarting risk. Many of the world’s biggest brands and publicly traded companies selling online rely on Riskified for guaranteed protection against chargebacks, to fight fraud and policy abuse at scale, and to improve customer retention. Developed and managed by the largest team of ecommerce risk analysts, data scientists, and researchers, Riskified’s AI-powered fraud and risk intelligence platform analyzes the individual behind each interaction to provide real-time decisions and robust identity-based insights. Riskified was named to CNBC's World’s Top Fintech Companies in 2024. Learn more at riskified.com.

 

RISKIFIED LTD.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

 

 

As of
December 31, 2024

 

As of
December 31, 2023

 

 

 

(unaudited)

 

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

371,063

 

 

$

440,838

 

Short-term deposits

 

5,000

 

 

 

5,000

 

Accounts receivable, net

 

47,803

 

 

 

46,886

 

Prepaid expenses and other current assets

 

9,830

 

 

 

10,607

 

Short-term investments

 

 

 

 

28,968

 

Total current assets

 

433,696

 

 

 

532,299

 

Property and equipment, net

 

12,704

 

 

 

15,639

 

Operating lease right-of-use assets

 

25,310

 

 

 

29,742

 

Deferred contract acquisition costs

 

16,558

 

 

 

15,562

 

Other assets, noncurrent

 

7,593

 

 

 

8,690

 

Total assets

$

495,861

 

 

$

601,932

 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

2,309

 

 

$

2,573

 

Accrued compensation and benefits

 

26,365

 

 

 

24,016

 

Guarantee obligations

 

13,061

 

 

 

12,719

 

Provision for chargebacks, net

 

9,434

 

 

 

12,092

 

Operating lease liabilities, current

 

5,590

 

 

 

5,615

 

Accrued expenses and other current liabilities

 

13,780

 

 

 

12,796

 

Total current liabilities

 

70,539

 

 

 

69,811

 

Operating lease liabilities, noncurrent

 

21,940

 

 

 

25,694

 

Other liabilities, noncurrent

 

21,078

 

 

 

14,706

 

Total liabilities

 

113,557

 

 

 

110,211

 

Shareholders’ equity:

 

 

 

Class A ordinary shares, no par value; 900,000,000 shares authorized as of December 31, 2024 and December 31, 2023; 112,306,279 and 128,738,857 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

 

 

 

 

 

Class B ordinary shares, no par value; 232,500,000 shares authorized as of December 31, 2024 and December 31, 2023; 48,902,840 and 49,814,864 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

 

 

 

 

 

Treasury shares at cost, 30,049,351 and 3,038,865 ordinary shares as of December 31, 2024 and December 31, 2023, respectively

 

(154,223

)

 

 

(13,155

)

Additional paid-in capital

 

982,131

 

 

 

916,371

 

Accumulated other comprehensive profit (loss)

 

887

 

 

 

74

 

Accumulated deficit

 

(446,491

)

 

 

(411,569

)

Total shareholders’ equity

 

382,304

 

 

 

491,721

 

Total liabilities and shareholders’ equity

$

495,861

 

 

$

601,932

 

 

RISKIFIED LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share data)

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(unaudited)

 

(unaudited)

 

 

Revenue

$

93,529

 

 

$

84,065

 

 

$

327,516

 

 

$

297,610

 

Cost of revenue

 

44,668

 

 

 

35,550

 

 

 

156,577

 

 

 

145,091

 

Gross profit

 

48,861

 

 

 

48,515

 

 

 

170,939

 

 

 

152,519

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

 

16,543

 

 

 

17,122

 

 

 

68,065

 

 

 

71,577

 

Sales and marketing

 

19,708

 

 

 

21,344

 

 

 

86,389

 

 

 

88,441

 

General and administrative

 

16,024

 

 

 

16,613

 

 

 

64,337

 

 

 

69,350

 

Total operating expenses

 

52,275

 

 

 

55,079

 

 

 

218,791

 

 

 

229,368

 

Operating profit (loss)

 

(3,414

)

 

 

(6,564

)

 

 

(47,852

)

 

 

(76,849

)

Interest income (expense), net

 

3,978

 

 

 

5,994

 

 

 

20,167

 

 

 

22,775

 

Other income (expense), net

 

(1,215

)

 

 

(218

)

 

 

(818

)

 

 

837

 

Profit (loss) before income taxes

 

(651

)

 

 

(788

)

 

 

(28,503

)

 

 

(53,237

)

Provision for (benefit from) income taxes

 

3,433

 

 

 

2,477

 

 

 

6,419

 

 

 

5,798

 

Net profit (loss)

$

(4,084

)

 

$

(3,265

)

 

$

(34,922

)

 

$

(59,035

)

Other comprehensive profit (loss), net of tax:

 

 

 

 

 

 

 

Other comprehensive profit (loss)

 

761

 

 

 

3,251

 

 

 

813

 

 

 

1,713

 

Comprehensive profit (loss)

$

(3,323

)

 

$

(14

)

 

$

(34,109

)

 

$

(57,322

)

 

 

 

 

 

 

 

 

Net profit (loss) per share attributable to Class A and B ordinary shareholders, basic and diluted

$

(0.02

)

 

$

(0.02

)

 

$

(0.20

)

 

$

(0.33

)

Weighted-average shares used in computing net profit (loss) per share attributable to Class A and B ordinary shareholders, basic and diluted

 

164,123,620

 

 

 

180,172,629

 

 

 

170,907,159

 

 

 

176,773,398

 

 

RISKIFIED LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(unaudited)

 

(unaudited)

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net profit (loss)

$

(4,084

)

 

$

(3,265

)

 

$

(34,922

)

 

$

(59,035

)

Adjustments to reconcile net profit (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

Unrealized loss (gain) on foreign currency

 

1,042

 

 

 

534

 

 

 

388

 

 

 

(850

)

Provision for (benefit from) account receivable allowances

 

(136

)

 

 

22

 

 

 

626

 

 

 

198

 

Depreciation and amortization

 

789

 

 

 

896

 

 

 

3,349

 

 

 

3,568

 

Amortization of capitalized internal-use software costs

 

383

 

 

 

383

 

 

 

1,532

 

 

 

1,532

 

Amortization of deferred contract costs

 

2,697

 

 

 

2,613

 

 

 

10,784

 

 

 

9,567

 

Impairment of deferred contract costs

 

 

 

 

 

 

 

1,205

 

 

 

 

Share-based compensation expense

 

13,369

 

 

 

14,925

 

 

 

57,831

 

 

 

62,410

 

Non-cash right-of-use asset changes

 

991

 

 

 

1,095

 

 

 

4,432

 

 

 

4,605

 

Changes in accrued interest

 

883

 

 

 

934

 

 

 

1,356

 

 

 

2,593

 

Ordinary share warrants issued to a customer

 

2,534

 

 

 

384

 

 

 

3,685

 

 

 

1,536

 

Other

 

79

 

 

 

38

 

 

 

398

 

 

 

161

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(13,626

)

 

 

(15,873

)

 

 

(1,849

)

 

 

(9,685

)

Deferred contract acquisition costs

 

(5,043

)

 

 

(3,700

)

 

 

(10,535

)

 

 

(8,893

)

Prepaid expenses and other assets

 

(1,405

)

 

 

279

 

 

 

(2,696

)

 

 

(1,618

)

Accounts payable

 

222

 

 

 

(29

)

 

 

(203

)

 

 

373

 

Accrued compensation and benefits

 

6,100

 

 

 

4,093

 

 

 

2,541

 

 

 

(199

)

Guarantee obligations

 

1,322

 

 

 

3,230

 

 

 

342

 

 

 

358

 

Provision for chargebacks, net

 

625

 

 

 

1,394

 

 

 

(2,658

)

 

 

112

 

Operating lease liabilities

 

(1,083

)

 

 

(1,086

)

 

 

(3,648

)

 

 

(4,580

)

Accrued expenses and other liabilities

 

5,032

 

 

 

556

 

 

 

7,738

 

 

 

5,126

 

Net cash provided by (used in) operating activities

 

10,691

 

 

 

7,423

 

 

 

39,696

 

 

 

7,279

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Purchases of short-term deposits

 

 

 

 

 

 

 

 

 

 

(55,000

)

Maturities of short-term deposits

 

 

 

 

10,000

 

 

 

 

 

 

337,000

 

Purchases of investments

 

 

 

 

 

 

 

 

 

 

(29,086

)

Maturities of investments

 

28,300

 

 

 

 

 

 

28,300

 

 

 

 

Purchases of property and equipment

 

(130

)

 

 

(281

)

 

 

(637

)

 

 

(1,355

)

Proceeds from sale of fixed assets

 

8

 

 

 

 

 

 

91

 

 

 

 

Net cash provided by (used in) investing activities

 

28,178

 

 

 

9,719

 

 

 

27,754

 

 

 

251,559

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from exercise of share options

 

800

 

 

 

728

 

 

 

4,244

 

 

 

3,841

 

Purchases of treasury shares

 

(24,624

)

 

 

(13,155

)

 

 

(141,068

)

 

 

(13,155

)

Net cash provided by (used in) financing activities

 

(23,824

)

 

 

(12,427

)

 

 

(136,824

)

 

 

(9,314

)

Effects of exchange rates on cash and cash equivalents

 

(380

)

 

 

650

 

 

 

(401

)

 

 

297

 

Net increase (decrease) in cash and cash equivalents

 

14,665

 

 

 

5,365

 

 

 

(69,775

)

 

 

249,821

 

Cash and cash equivalents—beginning of period

 

356,398

 

 

 

435,473

 

 

 

440,838

 

 

 

191,017

 

Cash and cash equivalents—end of period

$

371,063

 

 

$

440,838

 

 

$

371,063

 

 

$

440,838

 

Reconciliation of GAAP to Non-GAAP Measures

The following tables reconcile non-GAAP measures to the most directly comparable GAAP measure and are presented in thousands except for share and per share amounts.

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(unaudited)

 

(unaudited)

Net profit (loss)

$

(4,084

)

 

$

(3,265

)

 

$

(34,922

)

 

$

(59,035

)

Provision for (benefit from) income taxes

 

3,433

 

 

 

2,477

 

 

 

6,419

 

 

 

5,798

 

Interest (income) expense, net

 

(3,978

)

 

 

(5,994

)

 

 

(20,167

)

 

 

(22,775

)

Other (income) expense, net

 

1,215

 

 

 

218

 

 

 

818

 

 

 

(837

)

Depreciation and amortization

 

1,172

 

 

 

1,279

 

 

 

4,881

 

 

 

5,100

 

Share-based compensation expense

 

13,369

 

 

 

14,925

 

 

 

57,831

 

 

 

62,410

 

Payroll taxes related to share-based compensation

 

77

 

 

 

73

 

 

 

563

 

 

 

459

 

Litigation-related expenses

 

 

 

 

 

 

 

1

 

 

 

390

 

Restructuring costs

 

 

 

 

 

 

 

1,770

 

 

 

 

Adjusted EBITDA

$

11,204

 

 

$

9,713

 

 

$

17,194

 

 

$

(8,490

)

Net profit (loss) margin

 

(4

)%

 

 

(4

)%

 

 

(11

)%

 

 

(20

)%

Adjusted EBITDA Margin

 

12

%

 

 

12

%

 

 

5

%

 

 

(3

)%

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(unaudited)

 

(unaudited)

GAAP gross profit

$

48,861

 

 

$

48,515

 

 

$

170,939

 

 

$

152,519

 

Plus: depreciation and amortization

 

417

 

 

 

427

 

 

 

1,685

 

 

 

1,726

 

Plus: share-based compensation expense

 

171

 

 

 

196

 

 

 

765

 

 

 

770

 

Plus: payroll taxes related to share-based compensation

 

2

 

 

 

3

 

 

 

17

 

 

 

11

 

Plus: restructuring costs

 

 

 

 

 

 

 

156

 

 

 

 

Non-GAAP gross profit

$

49,451

 

 

$

49,141

 

 

$

173,562

 

 

$

155,026

 

Gross profit margin

 

52

%

 

 

58

%

 

 

52

%

 

 

51

%

Non-GAAP gross profit margin

 

53

%

 

 

58

%

 

 

53

%

 

 

52

%

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

(unaudited)

 

(unaudited)

GAAP cost of revenue

$

44,668

 

$

35,550

 

$

156,577

 

$

145,091

Less: depreciation and amortization

 

417

 

 

427

 

 

1,685

 

 

1,726

Less: share-based compensation expense

 

171

 

 

196

 

 

765

 

 

770

Less: payroll taxes related to share-based compensation

 

2

 

 

3

 

 

17

 

 

11

Less: restructuring costs

 

 

 

 

 

156

 

 

Non-GAAP cost of revenue

$

44,078

 

$

34,924

 

$

153,954

 

$

142,584

 

 

 

 

 

 

 

 

GAAP research and development

$

16,543

 

$

17,122

 

$

68,065

 

$

71,577

Less: depreciation and amortization

 

346

 

 

394

 

 

1,473

 

 

1,566

Less: share-based compensation expense

 

3,069

 

 

3,060

 

 

13,061

 

 

13,152

Less: payroll taxes related to share-based compensation

 

 

 

1

 

 

4

 

 

2

Less: restructuring costs

 

 

 

 

 

555

 

 

Non-GAAP research and development

$

13,128

 

$

13,667

 

$

52,972

 

$

56,857

 

 

 

 

 

 

 

 

GAAP sales and marketing

$

19,708

 

$

21,344

 

$

86,389

 

$

88,441

Less: depreciation and amortization

 

235

 

 

258

 

 

973

 

 

1,025

Less: share-based compensation expense

 

4,136

 

 

4,706

 

 

18,506

 

 

19,420

Less: payroll taxes related to share-based compensation

 

44

 

 

40

 

 

321

 

 

248

Less: restructuring costs

 

 

 

 

 

563

 

 

Non-GAAP sales and marketing

$

15,293

 

$

16,340

 

$

66,026

 

$

67,748

 

 

 

 

 

 

 

 

GAAP general and administrative

$

16,024

 

$

16,613

 

$

64,337

 

$

69,350

Less: depreciation and amortization

 

174

 

 

200

 

 

750

 

 

783

Less: share-based compensation expense

 

5,993

 

 

6,963

 

 

25,499

 

 

29,068

Less: payroll taxes related to share-based compensation

 

31

 

 

29

 

 

221

 

 

198

Less: litigation-related expenses

 

 

 

 

 

1

 

 

390

Less: restructuring costs

 

 

 

 

 

496

 

 

Non-GAAP general and administrative

$

9,826

 

$

9,421

 

$

37,370

 

$

38,911

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(unaudited)

 

(unaudited)

Net cash provided by (used in) operating activities

$

10,691

 

 

$

7,423

 

 

$

39,696

 

 

$

7,279

 

Purchases of property and equipment

 

(130

)

 

 

(281

)

 

 

(637

)

 

 

(1,355

)

Free Cash Flow

$

10,561

 

 

$

7,142

 

 

$

39,059

 

 

$

5,924

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

(unaudited)

 

(unaudited)

Net profit (loss)

$

(4,084

)

 

$

(3,265

)

 

$

(34,922

)

 

$

(59,035

)

Depreciation and amortization

 

1,172

 

 

 

1,279

 

 

 

4,881

 

 

 

5,100

 

Share-based compensation expense

 

13,369

 

 

 

14,925

 

 

 

57,831

 

 

 

62,410

 

Payroll taxes related to share-based compensation

 

77

 

 

 

73

 

 

 

563

 

 

 

459

 

Litigation-related expenses

 

 

 

 

 

 

 

1

 

 

 

390

 

Restructuring costs

 

 

 

 

 

 

 

1,770

 

 

 

 

Non-GAAP net profit (loss)

$

10,534

 

 

$

13,012

 

 

$

30,124

 

 

$

9,324

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing net profit (loss) and non-GAAP net profit (loss) per share attributable to Class A and B ordinary shareholders, basic

 

164,123,620

 

 

 

180,172,629

 

 

 

170,907,159

 

 

 

176,773,398

 

Add: Dilutive Class A and B ordinary share equivalents

 

5,110,556

 

 

 

5,541,867

 

 

 

6,771,298

 

 

 

7,446,405

 

Weighted-average shares used in computing non-GAAP net profit (loss) per share attributable to Class A and B ordinary shareholders, diluted

 

169,234,176

 

 

 

185,714,496

 

 

 

177,678,457

 

 

 

184,219,803

 

 

 

 

 

 

 

 

 

Net profit (loss) per share attributable to Class A and B ordinary shareholders, basic and diluted

$

(0.02

)

 

$

(0.02

)

 

$

(0.20

)

 

$

(0.33

)

Non-GAAP net profit (loss) per share attributable to Class A and B ordinary shareholders, basic

$

0.06

 

 

$

0.07

 

 

$

0.18

 

 

$

0.05

 

Non-GAAP net profit (loss) per share attributable to Class A and B ordinary shareholders, diluted

$

0.06

 

 

$

0.07

 

 

$

0.17

 

 

$

0.05

 

 


Read Previous

LiquidTrust Raises $4M to Eliminate Key

Read Next

SES and Lynk Global Announce Strategic P

Add Comment