Achieves record revenue, GAAP net income
1
and adjusted EBITDA
2,3
for the fourth quarter and full year 2024
Fourth-quarter revenue of
$191.5 million
and GAAP net income
1
of
$147.2 million
Fourth-quarter adjusted EBITDA
2,3
of $50.2 million or 26% adjusted EBITDA margin, Upwork’s highest ever
Full-year revenue of
$769.3 million
, GAAP net income
1
of
$215.6 million
, and adjusted EBITDA
2,3
of $167.6 million
PALO ALTO, Calif., Feb. 12, 2025 (GLOBE NEWSWIRE) — 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 fourth quarter and full year of 2024.
“2024 was a record year for Upwork, with full-year revenue, GAAP net income and adjusted EBITDA reaching all-time highs,” said Hayden Brown, president and CEO, Upwork. “Our 2024 results are a reflection of our strong execution driving durable, profitable growth, bringing new AI innovations to market, and building long-term shareholder value. Upwork’s superior scale and model means we are poised to continue to gain market share as a trusted source of high-quality talent and work outcomes, powered by AI, in the years ahead.”
“We are delivering on our plan to expand profit margins, achieving an adjusted EBITDA margin of 26% in the fourth quarter—our most profitable quarter ever,” said Erica Gessert, CFO, Upwork. “We continue to execute on all fronts, even in the face of a challenging macroeconomic environment. Regardless of the operating environment in 2025 and beyond, we expect to increase profitability and free cash flow each and every year as we make steady progress toward our 35% adjusted EBITDA margin target.”
________________________
1 Includes a non-cash tax benefit of $140.3 million from the release of a valuation allowance on certain deferred tax assets
2 For each of the three and 12 months ended December 31, 2024, adjusted EBITDA does not include restructuring charges related to the restructuring plan announced on October 23, 2024, or the Restructuring Plan.
3 An explanation of non-GAAP financial measures and reconciliations to their most directly comparable GAAP financial measures can be found in the “Non-GAAP Financial Measures” section and the subsequent tables at the end of this press release.
Fourth Quarter & Full Year 2024 Financial Highlights
- Revenue grew 4% year-over-year to $191.5 million in the fourth quarter of 2024
- Revenue grew 12% year-over-year to $769.3 million for full year 2024
- Active clients of 832,000
- GSV per active client of $4,815 increased 1% quarter-over-quarter in the fourth quarter, representing the second consecutive quarter of sequential growth
-
Net income
1 was $147.2 million in the fourth quarter of 2024, compared to net income of $17.4 million in the fourth quarter of 2023 -
Net income
1 was $215.6 million in 2024, compared to net income of $46.9 million in 2023 - Diluted earnings per share was $1.03 in the fourth quarter of 2024, compared to diluted earnings per share of $0.13 in the fourth quarter of 2023
- Diluted earnings per share was $1.52 in 2024, compared to diluted earnings per share of $0.06 in 2023
-
Adjusted EBITDA
2,
3 was $50.2 million in the fourth quarter of 2024, a 65% increase compared to adjusted EBITDA of $30.5 million in the fourth quarter of 2023 -
Adjusted EBITDA
2,3 was $167.6 million in 2024, a 129% increase compared to adjusted EBITDA of $73.1 million in 2023 -
Cash provided by operating activities
4,
5 was $38.6 million in the fourth quarter of 2024, compared to cash provided by operating activities of $31.4 million in the fourth quarter of 2023 -
Cash provided by operating activities
4,5 was $153.6 million in 2024, compared to cash provided by operating activities of $52.7 million in 2023 -
Free cash flow
3,4,5 was $34.7 million in the fourth quarter of 2024, compared to free cash flow of $27.8 million in the fourth quarter of 2023 -
Free cash flow
3,4,5 was $139.1 million in 2024, compared to free cash flow of $39.4 million in 2023
________________________
4 Fourth quarter free cash flow includes cash paid of $17.1 million associated with the Restructuring Plan.
5 The Company elected to change the presentation of certain cash flows on its Consolidated Statement of Cash Flow, reclassifying the change in Trade and Client Receivables, related to amounts received on behalf of talent to fund their escrow account, from operating activities to financing activities. Prior period comparative amounts have been recast to conform to the current period presentation.
Full Year 2024 Operational Highlights
Empowering Customers with AI
- Made rapid progress on AI roadmap by launching enhancements for Uma™, Upwork’s Mindful AI, throughout 2024 to create tailored proposal drafts for freelancers and evaluate candidates for clients.
- Premiered Uma™-powered Managed Services to more efficiently scope projects, evaluate skills, and design optimal teams of experts to deliver work outcomes for larger clients.
- Acquired Objective AI, Inc., an AI-native search-as-a-service company, to further enhance Upwork’s all-time-high core search and match performance, strengthen Upwork’s AI and machine learning teams, and continue to uplevel multi-modal capabilities for Uma™.
Strong AI Category Growth
- GSV from AI-related work grew 60% year-over-year in 2024.
- The number of clients engaging in AI-related projects grew 42% year-over-year in 2024.
- Freelance professionals working on AI-related work earned 44% more per hour than freelancers working on non-AI-related work in 2024.
Enterprise
- Enterprise revenue grew 4% year-over-year to $107.2 million in 2024.
- Managed Services revenue grew 12% year-over-year in 2024, reflecting increasing demand for delivery of work outcomes and strong pipeline of new Managed Services clients.
- Launched Upwork Business Plus, a premium plan that provides a smoother glidepath for larger clients and closes the gap between Marketplace and Enterprise offerings.
Ads & Monetization
- Continued strength in ads & monetization, with revenues increasing 51% year-over-year in 2024.
- Freelancer Plus subscription revenue grew 58% year-over-year in 2024.
Financial Guidance & Outlook
Upwork’s guidance for revenue, adjusted EBITDA, diluted weighted-average shares outstanding, and non-GAAP diluted EPS for the first quarter of 2025 is:
- Revenue: $186 million to $191 million
- Adjusted EBITDA: $46 million to $50 million
- Diluted weighted-average shares outstanding: 143 million to 145 million
- Non-GAAP diluted EPS: $0.24 to $0.26
Upwork’s guidance for revenue, adjusted EBITDA, diluted weighted-average shares outstanding, non-GAAP diluted EPS, and stock-based compensation expense for full year 2025 is:
- Revenue: $740 million to $760 million
-
Adjusted EBITDA
: $180 million to $190 million - Diluted weighted-average shares outstanding: 138 million to 142 million
- Non-GAAP diluted EPS: $1.05 to $1.10
- Stock-based compensation expense is expected to be approximately $15 million per quarter in 2025
|
UPWORK INC. Key Financial and Operational Metrics (Unaudited) |
|||||||||||||||||||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||||||||
| (In thousands, except percentages ) | 2024 | 2023 | % Change | 2024 | 2023 | % Change | |||||||||||||||
| GSV(1) | $ | 992,766 | $ | 1,072,079 | (7 | )% | $ | 4,008,107 | $ | 4,142,252 | (3 | )% | |||||||||
| Marketplace revenue(1) | $ | 163,655 | $ | 157,490 | 4 | % | $ | 662,108 | $ | 586,099 | 13 | % | |||||||||
| Enterprise revenue(1) | $ | 27,828 | $ | 26,444 | 5 | % | $ | 107,217 | $ | 103,037 | 4 | % | |||||||||
| Gross profit | $ | 148,842 | $ | 138,066 | 8 | % | $ | 595,231 | $ | 518,686 | 15 | % | |||||||||
| Gross profit margin | 78 | % | 75 | % | 267 bps | 77 | % | 75 | % | 210 bps | |||||||||||
| Operating expenses | $ | 135,259 | $ | 129,638 | 4 | % | $ | 530,025 | $ | 529,946 | 0 | % | |||||||||
| Net income | $ | 147,166 | $ | 17,374 | * | $ | 215,586 | $ | 46,887 | * | |||||||||||
| Adjusted EBITDA(1)(2) | $ | 50,206 | $ | 30,470 | 65 | % | $ | 167,593 | $ | 73,134 | 129 | % | |||||||||
| Profit margin | 77 | % | 9 | % | 6,741 bps | 28 | % | 7 | % | 2,122 bps | |||||||||||
| Adjusted EBITDA margin(2) | 26 | % | 17 | % | 965 bps | 22 | % | 11 | % | 1,117 bps | |||||||||||
| Cash provided by operating activities(3) | $ | 38,583 | $ | 31,370 | 23 | % | $ | 153,563 | $ | 52,708 | 191 | % | |||||||||
| Free cash flow(1)(2)(3) | $ | 34,718 | $ | 27,756 | 25 | % | $ | 139,119 | $ | 39,357 | * | ||||||||||
*Not meaningful
| As of December 31, | ||||||||
| (In thousands) |
2024 |
2023 |
% Change | |||||
| Active clients(1) | 832 | 851 | (2 | )% | ||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||
|
2024 |
2024 |
||||
| New enterprise clients(1) | 21 | 137 | |||
(1) See Key Definitions in our fourth quarter 2024 earnings presentation.
(2) An explanation of non-GAAP financial measures and reconciliations to their most directly comparable GAAP financial measures can be found in the “Non-GAAP Financial Measures” section and the subsequent tables at the end of this press release.
(3)The Company elected to change the presentation of certain cash flows on its Consolidated Statement of Cash Flow, reclassifying the change in Trade and Client Receivables, related to amounts received on behalf of talent to fund their escrow account, from operating activities to financing activities. Prior period comparative amounts have been recast to conform to the current period presentation.
Fourth Quarter and Full Year 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 fourth quarter and full year 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 fourth quarter and full year 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 highly-skilled independent talent from across the globe. From entrepreneurs to Fortune 100 enterprises, companies rely on Upwork’s trusted platform to tap into expert talent, leverage AI-powered work solutions, and drive meaningful business outcomes. With access to professionals spanning more than 10,000 skills across AI & machine learning, software development, sales & marketing, customer support, finance & accounting, and more, Upwork enables businesses of all sizes to scale, innovate, and build agile teams. Upwork’s platform has facilitated more than $20 billion in economic opportunity for talent around the world. Learn more at upwork.com and follow us on LinkedIn, Facebook, Instagram, TikTok, and X.
Contact:
Investor Relations
[email protected]
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 first quarter and full year 2025, 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 share repurchases, the expected impact of cost-savings initiatives, the expected impact of our acquisition of Objective AI, Inc., 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, conform these statements to actual results, or 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 Quarterly Report on Form 10-Q for the three months ended September 30, 2024, filed with the SEC on November 6, 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 Annual Report on Form 10-K for the year ended December 31, 2024, when filed.
Undue reliance should not be placed on the forward-looking statements in this press release. Neither we nor any other person makes any representation or warranty as to the accuracy or completeness of the information herein. This press release is made solely for informational purposes.
Upwork, “Uma, Upwork’s Mindful AI,” and other registered or common law trade names, trademarks, or service marks of Upwork appearing in this press release are the property of Upwork. This presentation may also contain additional trade names, trademarks, and service marks of other companies, including names and brands. All third-party trademarks are property of their respective owners, and any 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 December 31, |
Twelve Months Ended December 31, |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Revenue: | |||||||||||||||
| Marketplace | $ | 163,655 | $ | 157,490 | $ | 662,108 | $ | 586,099 | |||||||
| Enterprise | 27,828 | 26,444 | 107,217 | 103,037 | |||||||||||
| Total revenue | 191,483 | 183,934 | 769,325 | 689,136 | |||||||||||
| Cost of revenue | 42,641 | 45,868 | 174,094 | 170,450 | |||||||||||
| Gross profit | 148,842 | 138,066 | 595,231 | 518,686 | |||||||||||
| Operating expenses | |||||||||||||||
| Research and development | 53,491 | 46,217 | 209,283 | 177,363 | |||||||||||
| Sales and marketing | 43,934 | 49,304 | 185,211 | 220,681 | |||||||||||
| General and administrative | 35,602 | 32,003 | 128,803 | 118,925 | |||||||||||
| Provision for transaction losses | 2,232 | 2,114 | 6,728 | 12,977 | |||||||||||
| Total operating expenses | 135,259 | 129,638 | 530,025 | 529,946 | |||||||||||
| Income (loss) from operations | 13,583 | 8,428 | 65,206 | (11,260 | ) | ||||||||||
| Other income, net | 4,788 | 7,389 | 25,221 | 60,137 | |||||||||||
| Income before income taxes | 18,371 | 15,817 | 90,427 | 48,877 | |||||||||||
| Income tax benefit (provision) | 128,795 | 1,557 | 125,159 | (1,990 | ) | ||||||||||
| Net income | $ | 147,166 | $ | 17,374 | $ | 215,586 | $ | 46,887 | |||||||
| Net income per share: | |||||||||||||||
| Basic | $ | 1.10 | $ | 0.13 | $ | 1.61 | $ | 0.35 | |||||||
| Diluted | $ | 1.03 | $ | 0.13 | $ | 1.52 | $ | 0.06 | |||||||
| Weighted-average shares used to compute net income per share: | |||||||||||||||
| Basic | 134,265 | 136,620 | 133,621 | 134,774 | |||||||||||
| Diluted | 143,098 | 143,803 | 143,152 | 137,263 | |||||||||||
|
UPWORK INC. CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||||
|
December 31, 2024 |
December 31, 2023 |
||||||
| ASSETS | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 305,757 | $ | 79,641 | |||
| Marketable securities | 316,344 | 470,457 | |||||
| Funds held in escrow, including funds in transit | 195,736 | 212,387 | |||||
| Trade and client receivables, net | 75,490 | 103,061 | |||||
| Prepaid expenses and other current assets | 17,727 | 17,825 | |||||
| Total current assets | 911,054 | 883,371 | |||||
| Property and equipment, net | 30,056 | 27,140 | |||||
| Goodwill | 121,064 | 118,219 | |||||
| Intangible assets, net | 12,989 | 3,048 | |||||
| Operating lease asset | 5,752 | 4,333 | |||||
| Deferred tax asset | 128,779 | — | |||||
| Other assets, noncurrent | 1,919 | 1,430 | |||||
| Total assets | $ | 1,211,613 | $ | 1,037,541 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 6,128 | $ | 5,063 | |||
| Escrow funds payable | 195,736 | 212,387 | |||||
| Accrued expenses and other current liabilities | 59,300 | 58,192 | |||||
| Deferred revenue | 7,269 | 17,361 | |||||
| Total current liabilities | 268,433 | 293,003 | |||||
| Debt, noncurrent | 357,928 | 356,087 | |||||
| Operating lease liability, noncurrent | 9,567 | 6,088 | |||||
| Other liabilities, noncurrent | 308 | 1,288 | |||||
| Total liabilities | 636,236 | 656,466 | |||||
| Stockholders’ equity | |||||||
| Common stock | 14 | 14 | |||||
| Additional paid-in capital | 653,575 | 674,918 | |||||
| Accumulated other comprehensive income | 264 | 205 | |||||
| Accumulated deficit | (78,476 | ) | (294,062 | ) | |||
| Total stockholders’ equity | 575,377 | 381,075 | |||||
| Total liabilities and stockholders’ equity | $ | 1,211,613 | $ | 1,037,541 | |||
|
UPWORK INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
|||||||||||||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||
| Net income | $ | 147,166 | $ | 17,374 | $ | 215,586 | $ | 46,887 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
| Provision for transaction losses | 1,972 | 1,867 | 5,505 | 8,673 | |||||||||||
| Depreciation and amortization | 4,370 | 3,808 | 14,813 | 9,449 | |||||||||||
| Amortization of debt issuance costs | 461 | 461 | 1,842 | 2,098 | |||||||||||
| Accretion of discount of purchases of marketable securities, net | (1,480 | ) | (4,598 | ) | (11,911 | ) | (14,430 | ) | |||||||
| Amortization of operating lease asset | 409 | 834 | 2,837 | 3,269 | |||||||||||
| Tides Foundation common stock warrant expense | 187 | 187 | 750 | 750 | |||||||||||
| Stock-based compensation expense | 13,633 | 18,047 | 68,391 | 74,195 | |||||||||||
| Deferred taxes | (129,258 | ) | — | (129,258 | ) | — | |||||||||
| Gain on early extinguishment of convertible senior notes | — | — | — | (38,945 | ) | ||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||
| Trade and client receivables (1) | (4,565 | ) | (8,316 | ) | (4,802 | ) | (22,176 | ) | |||||||
| Prepaid expenses and other assets | 1,812 | (1,341 | ) | (656 | ) | 146 | |||||||||
| Operating lease liability | (136 | ) | (1,528 | ) | (4,351 | ) | (5,903 | ) | |||||||
| Accounts payable | 428 | 3,289 | 969 | (2,513 | ) | ||||||||||
| Accrued expenses and other liabilities | 5,097 | 6,823 | 4,730 | 5,746 | |||||||||||
| Deferred revenue | (1,513 | ) | (5,537 | ) | (10,882 | ) | (14,538 | ) | |||||||
| Net cash provided by operating activities | 38,583 | 31,370 | 153,563 | 52,708 | |||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||
| Purchases of marketable securities | (127,818 | ) | (260,034 | ) | (362,322 | ) | (709,214 | ) | |||||||
| Proceeds from maturities of marketable securities | 121,623 | 197,753 | 486,892 | 648,800 | |||||||||||
| Proceeds from sale of marketable securities | 3,354 | 5,460 | 41,775 | 165,035 | |||||||||||
| Purchase of an intangible asset | — | (3,000 | ) | — | (3,000 | ) | |||||||||
| Acquisition of business, net of cash acquired | (14,333 | ) | — | (14,333 | ) | — | |||||||||
| Purchases of property and equipment | (1,549 | ) | (134 | ) | (3,528 | ) | (692 | ) | |||||||
| Internal-use software and platform development costs | (2,316 | ) | (3,480 | ) | (10,916 | ) | (12,659 | ) | |||||||
| Net cash provided by (used in) investing activities | (21,039 | ) | (63,435 | ) | 137,568 | 88,270 | |||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||
| Change in escrow funds payable, net (1) | (22,053 | ) | (2,293 | ) | 9,956 | 25,443 | |||||||||
| Proceeds from exercises of stock options and common stock warrant | 1,358 | 71 | 3,293 | 2,012 | |||||||||||
| Proceeds from employee stock purchase plan | 1,878 | 1,517 | 4,795 | 4,081 | |||||||||||
| Net cash paid for early extinguishment of convertible senior notes | — | — | — | (171,327 | ) | ||||||||||
| Repurchase of common stock | — | — | (100,000 | ) | — | ||||||||||
| Net cash (used in) financing activities | (18,817 | ) | (705 | ) | (81,956 | ) | (139,791 | ) | |||||||
| NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | (1,273 | ) | (32,770 | ) | 209,175 | 1,187 | |||||||||
| Cash, cash equivalents, and restricted cash—beginning of period | 506,866 | 329,188 | 296,418 | 295,231 | |||||||||||
| Cash, cash equivalents, and restricted cash—end of period | $ | 505,593 | $ | 296,418 | $ | 505,593 | $ | 296,418 | |||||||
(1) The Company elected to change the presentation of certain cash flows on its Consolidated Statement of Cash Flow, reclassifying the change in Trade and Client Receivables, related to amounts received on behalf of talent to fund their escrow account, from operating activities to financing activities. Prior period comparative amounts have been recast to conform to the current period presentation. This reclassification did not affect the previously reported total cash balances on the Consolidated Statement of Cash Flows.
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):
|
December 31, 2024 |
December 31, 2023 |
|||||||
| Cash and cash equivalents | $ | 305,757 | $ | 79,641 | ||||
| Restricted cash | 4,100 | 4,390 | ||||||
| Funds held in escrow, including funds in transit | 195,736 | 212,387 | ||||||
| Total cash, cash equivalents, and restricted cash as shown in the consolidated statement of cash flows | $ | 505,593 | $ | 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, free cash flow, and non-GAAP diluted EPS.
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. Free cash flow is defined as cash provided by (used in) operations less purchases of property, plant and equipment and cash outflows from internally developed software.
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 non-GAAP financial 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 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 financial 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 the non-GAAP financial measures that we present. Reconciliations of the non-GAAP financial 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 first quarter of 2025 and fiscal year 2025 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 December 31, |
Twelve Months Ended December 31, |
||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Net income | $ | 147,166 | $ | 17,374 | $ | 215,586 | $ | 46,887 | |||||||
| Add back (deduct): | |||||||||||||||
| Stock-based compensation expense | 13,633 | 18,047 | 68,391 | 74,195 | |||||||||||
| Depreciation and amortization | 4,370 | 3,808 | 14,813 | 9,449 | |||||||||||
| Other income, net (1) | (4,788 | ) | (7,389 | ) | (25,221 | ) | (60,137 | ) | |||||||
| Income tax (benefit) provision (2) | (128,795 | ) | (1,557 | ) | (125,159 | ) | 1,990 | ||||||||
| Other (3)(4) | 18,620 | 187 | 19,183 | 750 | |||||||||||
| Adjusted EBITDA | $ | 50,206 | $ | 30,470 | $ | 167,593 | $ | 73,134 | |||||||
| Profit margin | 77 | % | 9 | % | 28 | % | 7 | % | |||||||
| Adjusted EBITDA margin | 26 | % | 17 | % | 22 | % | 11 | % | |||||||
| Cost of revenue, GAAP | $ | 42,641 | $ | 45,868 | $ | 174,094 | $ | 170,450 | |||||||
| Stock-based compensation expense | (262 | ) | (491 | ) | (1,586 | ) | (1,900 | ) | |||||||
| Other (3) | (317 | ) | — | (317 | ) | — | |||||||||
| Cost of revenue, Non-GAAP | 42,062 | 45,377 | 172,191 | 168,550 | |||||||||||
| As a percentage of total revenue, GAAP | 22 | % | 25 | % | 23 | % | 25 | % | |||||||
| As a percentage of total revenue, Non-GAAP | 22 | % | 25 | % | 22 | % | 24 | % | |||||||
| Gross profit, GAAP | $ | 148,842 | $ | 138,066 | $ | 595,231 | $ | 518,686 | |||||||
| Stock-based compensation expense | 262 | 491 | 1,586 | 1,900 | |||||||||||
| Other (3) | 317 | — | 317 | — | |||||||||||
| Gross profit, Non-GAAP | 149,421 | 138,557 | 597,134 | 520,586 | |||||||||||
| Gross margin, GAAP | 78 | % | 75 | % | 77 | % | 75 | % | |||||||
| Gross margin, Non-GAAP | 78 | % | 75 | % | 78 | % | 76 | % | |||||||
| Research and development, GAAP | $ | 53,491 | $ | 46,217 | $ | 209,283 | $ | 177,363 | |||||||
| Stock-based compensation expense | (6,394 | ) | (6,572 | ) | (29,923 | ) | (28,006 | ) | |||||||
| Intangible amortization | (704 | ) | — | (1,900 | ) | — | |||||||||
| Other (3) | (7,872 | ) | — | (7,872 | ) | — | |||||||||
| Research and development, Non-GAAP | 38,521 | 39,645 | 169,588 | 149,357 | |||||||||||
| As a percentage of total revenue, GAAP | 28 | % | 25 | % | 27 | % | 26 | % | |||||||
| As a percentage of total revenue, Non-GAAP | 20 | % | 22 | % | 22 | % | 22 | % | |||||||
| Sales and marketing, GAAP | $ | 43,934 | $ | 49,304 | $ | 185,211 | $ | 220,681 | |||||||
| Stock-based compensation expense | (2,116 | ) | (4,358 | ) | (11,670 | ) | (14,030 | ) | |||||||
| Intangible amortization | (167 | ) | — | (167 | ) | — | |||||||||
| Other (3) | (7,007 | ) | — | (7,007 | ) | — | |||||||||
| Sales and marketing, Non-GAAP | 34,645 | 44,946 | 166,368 | 206,651 | |||||||||||
| As a percentage of total revenue, GAAP | 23 | % | 27 | % | 24 | % | 32 | % | |||||||
| As a percentage of total revenue, Non-GAAP | 18 | % | 24 | % | 22 | % | 30 | % | |||||||
| General and administrative, GAAP | $ | 35,602 | $ | 32,003 | $ | 128,803 | $ | 118,925 | |||||||
| Stock-based compensation expense | (4,861 | ) | (6,626 | ) | (25,212 | ) | (30,259 | ) | |||||||
| Other (3)(4) | (3,424 | ) | (320 | ) | (3,987 | ) | (883 | ) | |||||||
| General and administrative, Non-GAAP | 27,317 | 25,057 | 99,604 | 87,783 | |||||||||||
| As a percentage of total revenue, GAAP | 19 | % | 17 | % | 17 | % | 17 | % | |||||||
| As a percentage of total revenue, Non-GAAP | 14 | % | 14 | % | 13 | % | 13 | % | |||||||
| Total operating expenses, GAAP | $ | 135,259 | $ | 129,638 | $ | 530,025 | $ | 529,946 | |||||||
| Stock-based compensation expense | (13,371 | ) | (17,556 | ) | (66,805 | ) | (72,295 | ) | |||||||
| Intangible amortization | (871 | ) | — | (2,066 | ) | — | |||||||||
| Other (3)(4) | (18,303 | ) | (320 | ) | (18,866 | ) | (883 | ) | |||||||
| Total operating expenses, Non-GAAP | 102,714 | 111,762 | 442,288 | 456,768 | |||||||||||
| As a percentage of total revenue, GAAP | 71 | % | 70 | % | 69 | % | 77 | % | |||||||
| As a percentage of total revenue, Non-GAAP | 54 | % | 61 | % | 57 | % | 66 | % | |||||||
| Income (loss) from operations, GAAP | $ | 13,583 | $ | 8,428 | $ | 65,206 | $ | (11,260 | ) | ||||||
| Stock-based compensation expense | 13,633 | 18,047 | 68,391 | 74,195 | |||||||||||
| Intangible amortization | 871 | — | 2,066 | — | |||||||||||
| Other (3)(4) | 18,881 | 320 | 19,444 | 883 | |||||||||||
| Income from operations, Non-GAAP | 46,968 | 26,795 | 155,107 | 63,818 | |||||||||||
| Net income, GAAP | $ | 147,166 | $ | 17,374 | $ | 215,586 | $ | 46,887 | |||||||
| Stock-based compensation expense | 13,633 | 18,047 | 68,391 | 74,195 | |||||||||||
| Gain on early extinguishment of convertible senior notes (1) | — | — | — | (38,945 | ) | ||||||||||
| Intangible amortization | 871 | — | 2,066 | — | |||||||||||
| Release of valuation allowance on deferred tax assets | (140,339 | ) | — | (140,339 | ) | — | |||||||||
| Tax effect of non-GAAP adjustments | 2,149 | (6,945 | ) | (18,000 | ) | (12,546 | ) | ||||||||
| Other (3)(4) | 18,881 | 320 | 19,444 | 883 | |||||||||||
| Net income, Non-GAAP | 42,361 | 28,796 | 147,148 | 70,474 | |||||||||||
| Weighted-average shares outstanding used in computing earnings per share, GAAP | |||||||||||||||
| Basic (in millions) | 134.3 | 136.6 | 133.6 | 134.8 | |||||||||||
| Diluted (in millions) | 143.1 | 143.8 | 143.2 | 137.3 | |||||||||||
| Basic earnings per share, GAAP | $ | 1.10 | $ | 0.13 | $ | 1.61 | $ | 0.35 | |||||||
| Diluted earnings per share, GAAP | $ | 1.03 | $ | 0.13 | $ | 1.52 | $ | 0.06 | |||||||
| Weighted-average shares outstanding used in computing earnings per share, Non-GAAP | |||||||||||||||
| Basic (in millions) | 134.3 | 136.6 | 133.6 | 134.8 | |||||||||||
| Diluted (in millions) | 143.1 | 143.8 | 143.2 | 142.7 | |||||||||||
| Basic earnings (loss) per share, Non-GAAP | $ | 0.32 | $ | 0.21 | $ | 1.10 | $ | 0.52 | |||||||
| Diluted earnings (loss) per share, Non-GAAP | $ | 0.30 | $ | 0.20 | $ | 1.04 | $ | 0.52 | |||||||
(1) During the twelve months ended December 31, 2023, we recognized a gain of $38.9 million on the early extinguishment of a portion of our 0.25% convertible senior notes due 2026, which is included in other income, net.
(2) During each of the three and twelve months ended December 31, 2024, we recognized a non-cash tax benefit of $140.3 million from the release of a valuation allowance on certain deferred tax assets.
(3) During each of the three and twelve months ended December 31, 2024, we incurred $19.2 million in costs related to the execution of the Restructuring Plan. Of this amount, $18.4 million is included in Other, while the remaining amount is allocated between stock-based compensation expense and Other income, net.
(4) During each of the three and twelve months ended December 31, 2024 and 2023, we incurred $0.2 million and $0.6 million, respectively, of expense related to our Tides Foundation Warrant.
|
UPWORK INC. RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW (In thousands) (Unaudited) |
||||||||||||||||
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Cash provided by operating activities | $ | 38,583 | $ | 31,370 | $ | 153,563 | $ | 52,708 | ||||||||
| Less: purchases of property, plant & equipment and cash outflows from internally developed software | (3,865 | ) | (3,614 | ) | (14,444 | ) | (13,351 | ) | ||||||||
| Free cash flow | $ | 34,718 | $ | 27,756 | $ | 139,119 | $ | 39,357 | ||||||||
