AGÕæÈ˹ٷ½

STOCK TITAN

Thryv Grows SaaS Revenue in Second Quarter 2025, Second Quarter Results Exceed Guidance

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

� Q2 SaaS Revenue Increased 48% Year-Over-Year

� Q2 SaaS Revenue (Ex-Keap) Increased 25% Year-Over-Year

� Reduced Term Debt by $26M, Lowering Required Amortization

� Company Raises Full Year 2025 Adjusted EBITDA Guidance

DALLAS--(BUSINESS WIRE)-- Thryv Holdings, Inc. (NASDAQ:THRY) (“Thryv� or the “Company�), the provider of Thryv®, the leading small business marketing and sales software platform, reported an increase in SaaS revenue of 48% year-over-year and achieved record SaaS Adjusted EBITDA margin in the second quarter of 2025.

Second Quarter Financial 2025 Highlights:

  • SaaS revenue was $115.0 million, a 48% increase year-over-year
  • SaaS revenue excluding Keap was $97.3 million, a 25% increase year-over-year
  • Marketing Services revenue was $95.5 million, a 35% decrease year-over-year
  • Consolidated total revenue was $210.5 million, a decrease of 6% year-over-year
  • Consolidated net income was $13.9 million, or $0.31 per diluted share; compared to net income of $5.5 million, or $0.15 per diluted share, for the second quarter of 2024
  • Consolidated Adjusted EBITDA was $51.2 million, representing an Adjusted EBITDA margin of 24.3%.
  • SaaS Adjusted EBITDA was $23.4 million, representing an Adjusted EBITDA margin of 20.3%
  • Total Marketing Services Adjusted EBITDA was $27.8 million, representing an Adjusted EBITDA margin of 29.2%
  • Consolidated Gross Profit was $146.6 million
  • Consolidated Adjusted Gross Profit1 was $150.7 million
  • SaaS Gross Profit was $82.9 million, representing a Gross Margin of 72.1%
  • SaaS Adjusted Gross Profit1 was $85.1 million, representing an Adjusted Gross Margin of 74.0%

Recent Business Highlights

  • SaaS clients increased 25% year-over-year to 106 thousand at the end of the second quarter of 2025. SaaS clients, excluding Keap, increased 8% year-over-year to 92 thousand
  • Seasoned Net Revenue Retention2 was 103% for the second quarter of 2025, an increase of 900 bps year-over-year, excluding Keap
  • SaaS monthly Average Revenue per Unit (“ARPUâ€�)3 was $352 for the second quarter of 2025
  • ThryvPay total payment volume was $90 million, an increase of 13% year-over-year

“We delivered a solid second quarter - exceeding our prior guidance and achieving strong top-line SaaS growth coupled with our highest SaaS Adjusted EBITDA margin to date,� said Joe Walsh, Thryv Chairman and CEO. “Equally important, we’ve now successfully navigated the pinch point of the Company’s SaaS transformation ahead of plan. The temporary increase in anticipated leverage, driven by revenue recognition timing in the Marketing Services business, is now behind us. With free cash flow expected to ramp in the second half of the year, leverage is positioned to decline, supporting greater financial flexibility and a stronger balance sheet."

Outlook

Based on information available as of July 30, 2025, Thryv is issuing guidance4 for the third quarter of 2025 and full year 2025 as indicated below:

Ìý

Ìý

3rd Quarter

Ìý

Full Year

(in millions)

Ìý

2025

Ìý

2025

SaaS Revenue

Ìý

$116.0 - $117.0

Ìý

$460.0 - $465.0

SaaS Adjusted EBITDA

Ìý

$18.5 - $19.5

Ìý

$70.5 - $73.5

Ìý

Ìý

3rd Quarter

Ìý

4th Quarter

Ìý

Full Year

(in millions)

Ìý

2025

Ìý

2025

Ìý

2025

Marketing Services Revenue

Ìý

$84.0 - $85.0

Ìý

$73.0 - $74.0

Ìý

$323.0 - $325.0

Marketing Services Adjusted EBITDA

Ìý

$22.0 - $23.0

Ìý

$18.5 - $19.5

Ìý

$78.5 - $80.5

Earnings Conference Call Information

Thryv will host a conference call on Wednesday, July 30, 2025 at 8:30 a.m. (Eastern Time) to discuss the Company's second quarter 2025 results.

For analysts to register for this conference call, please use this . After registering, a confirmation email will be sent, including dial-in details and a unique code for entry. We recommend registering a day in advance or at a minimum thirty minutes prior to the start of the call. To listen to the webcast, please use this or visit Thryv's Investor Relations website at investor.thryv.com. A live webcast will also be available on the Investor Relations section of the Company's website at investor.thryv.com.

If you are unable to participate in the conference call, a replay will be available at this .

Thryv Holdings, Inc. and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

June 30,

Ìý

June 30,

(in thousands, except share and per share data)

2025

Ìý

2024

Ìý

2025

Ìý

2024

Revenue

$

210,470

Ìý

Ìý

$

224,084

Ìý

Ìý

$

391,841

Ìý

Ìý

$

457,708

Ìý

Cost of services

Ìý

63,850

Ìý

Ìý

Ìý

75,496

Ìý

Ìý

Ìý

125,933

Ìý

Ìý

Ìý

155,479

Ìý

Gross profit

Ìý

146,620

Ìý

Ìý

Ìý

148,588

Ìý

Ìý

Ìý

265,908

Ìý

Ìý

Ìý

302,229

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Sales and marketing

Ìý

64,724

Ìý

Ìý

Ìý

65,409

Ìý

Ìý

Ìý

134,775

Ìý

Ìý

Ìý

135,500

Ìý

General and administrative

Ìý

52,356

Ìý

Ìý

Ìý

51,841

Ìý

Ìý

Ìý

104,627

Ìý

Ìý

Ìý

104,257

Ìý

Total operating expenses

Ìý

117,080

Ìý

Ìý

Ìý

117,250

Ìý

Ìý

Ìý

239,402

Ìý

Ìý

Ìý

239,757

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

29,540

Ìý

Ìý

Ìý

31,338

Ìý

Ìý

Ìý

26,506

Ìý

Ìý

Ìý

62,472

Ìý

Other income (expense):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

(5,981

)

Ìý

Ìý

(10,001

)

Ìý

Ìý

(12,048

)

Ìý

Ìý

(23,360

)

Interest expense, related party

Ìý

(2,971

)

Ìý

Ìý

(2,174

)

Ìý

Ìý

(5,977

)

Ìý

Ìý

(2,174

)

Other components of net periodic pension cost

Ìý

(778

)

Ìý

Ìý

(1,581

)

Ìý

Ìý

(1,546

)

Ìý

Ìý

(3,162

)

Other income (expense)

Ìý

2,557

Ìý

Ìý

Ìý

(5,416

)

Ìý

Ìý

2,949

Ìý

Ìý

Ìý

(7,789

)

Income before income tax expense

Ìý

22,367

Ìý

Ìý

Ìý

12,166

Ìý

Ìý

Ìý

9,884

Ìý

Ìý

Ìý

25,987

Ìý

Income tax expense

Ìý

(8,436

)

Ìý

Ìý

(6,618

)

Ìý

Ìý

(5,571

)

Ìý

Ìý

(12,015

)

Net income

$

13,931

Ìý

Ìý

$

5,548

Ìý

Ìý

$

4,313

Ìý

Ìý

$

13,972

Ìý

Other comprehensive income (loss):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency translation adjustment, net of tax

Ìý

(72

)

Ìý

Ìý

67

Ìý

Ìý

Ìý

(259

)

Ìý

Ìý

(198

)

Comprehensive income

$

13,859

Ìý

Ìý

$

5,615

Ìý

Ìý

$

4,054

Ìý

Ìý

$

13,774

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

0.32

Ìý

Ìý

$

0.15

Ìý

Ìý

$

0.10

Ìý

Ìý

$

0.39

Ìý

Diluted

$

0.31

Ìý

Ìý

$

0.15

Ìý

Ìý

$

0.10

Ìý

Ìý

$

0.37

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted-average shares used in computing basic and diluted net income per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

43,744,144

Ìý

Ìý

Ìý

36,004,324

Ìý

Ìý

Ìý

43,579,171

Ìý

Ìý

Ìý

35,818,549

Ìý

Diluted

Ìý

44,303,331

Ìý

Ìý

Ìý

37,631,825

Ìý

Ìý

Ìý

44,586,162

Ìý

Ìý

Ìý

38,032,132

Ìý

Thryv Holdings, Inc. and Subsidiaries

Consolidated Balance Sheets

(in thousands, except share data)

June 30, 2025

Ìý

December 31, 2024

Assets

Ìý

Ìý

Ìý

Current assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

10,838

Ìý

Ìý

$

16,311

Ìý

Accounts receivable, net of allowance of $13,646 in 2025 and $13,051 in 2024

Ìý

133,658

Ìý

Ìý

Ìý

161,620

Ìý

Contract assets, net of allowance of $47 in 2025 and $29 in 2024

Ìý

2,665

Ìý

Ìý

Ìý

2,127

Ìý

Taxes receivable

Ìý

7,136

Ìý

Ìý

Ìý

6,218

Ìý

Prepaid expenses

Ìý

21,716

Ìý

Ìý

Ìý

13,923

Ìý

Deferred costs

Ìý

10,772

Ìý

Ìý

Ìý

8,402

Ìý

Other current assets

Ìý

2,282

Ìý

Ìý

Ìý

2,119

Ìý

Total current assets

Ìý

189,067

Ìý

Ìý

Ìý

210,720

Ìý

Fixed assets and capitalized software, net

Ìý

41,863

Ìý

Ìý

Ìý

44,478

Ìý

Goodwill

Ìý

253,809

Ìý

Ìý

Ìý

253,318

Ìý

Intangible assets, net

Ìý

29,804

Ìý

Ìý

Ìý

34,259

Ìý

Deferred tax assets

Ìý

141,502

Ìý

Ìý

Ìý

143,495

Ìý

Other assets

Ìý

31,659

Ìý

Ìý

Ìý

25,895

Ìý

Total assets

$

687,704

Ìý

Ìý

$

712,165

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Accounts payable

$

3,926

Ìý

Ìý

$

13,011

Ìý

Accrued liabilities

Ìý

85,612

Ìý

Ìý

Ìý

95,462

Ìý

Current portion of unrecognized tax benefits

Ìý

27,224

Ìý

Ìý

Ìý

26,196

Ìý

Contract liabilities

Ìý

27,060

Ìý

Ìý

Ìý

40,315

Ìý

Current portion of Term Loan

Ìý

5,250

Ìý

Ìý

Ìý

7,875

Ìý

Current portion of Term Loan, related party

Ìý

3,500

Ìý

Ìý

Ìý

5,250

Ìý

Other current liabilities

Ìý

5,326

Ìý

Ìý

Ìý

8,151

Ìý

Total current liabilities

Ìý

157,898

Ìý

Ìý

Ìý

196,260

Ìý

Term Loan, net

Ìý

134,862

Ìý

Ìý

Ìý

146,885

Ìý

Term Loan, net, related party

Ìý

92,075

Ìý

Ìý

Ìý

100,436

Ìý

ABL Facility

Ìý

39,916

Ìý

Ìý

Ìý

23,891

Ìý

Pension obligations, net

Ìý

39,258

Ìý

Ìý

Ìý

38,014

Ìý

Other liabilities

Ìý

8,811

Ìý

Ìý

Ìý

9,759

Ìý

Total long-term liabilities

Ìý

314,922

Ìý

Ìý

Ìý

318,985

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Stockholders' equity

Ìý

Ìý

Ìý

Common stock - $0.01 par value, 250,000,000 shares authorized; 71,703,175 shares issued and 43,926,392 shares outstanding at June 30, 2025; and 70,556,740 shares issued and 43,033,960 shares outstanding at December 31, 2024

Ìý

717

Ìý

Ìý

Ìý

706

Ìý

Additional paid-in capital

Ìý

1,290,326

Ìý

Ìý

Ìý

1,272,476

Ìý

Treasury stock - 27,776,783 shares at June 30, 2025 and 27,522,780 shares at December 31, 2024

Ìý

(492,854

)

Ìý

Ìý

(488,903

)

Accumulated other comprehensive loss

Ìý

(15,200

)

Ìý

Ìý

(14,941

)

Accumulated deficit

Ìý

(568,105

)

Ìý

Ìý

(572,418

)

Total stockholders' equity

Ìý

214,884

Ìý

Ìý

Ìý

196,920

Ìý

Total liabilities and stockholders' equity

$

687,704

Ìý

Ìý

$

712,165

Ìý

Thryv Holdings, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

Ìý

Six Months Ended June 30,

(in thousands)

2025

Ìý

2024

Cash Flows from Operating Activities

Ìý

Ìý

Ìý

Net income

$

4,313

Ìý

Ìý

$

13,972

Ìý

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

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

21,707

Ìý

Ìý

Ìý

28,625

Ìý

Amortization of deferred commissions

Ìý

6,944

Ìý

Ìý

Ìý

9,624

Ìý

Amortization of debt issuance costs

Ìý

1,648

Ìý

Ìý

Ìý

2,255

Ìý

Deferred income taxes

Ìý

2,310

Ìý

Ìý

Ìý

(24,060

)

Provision for credit losses and service credits

Ìý

9,020

Ìý

Ìý

Ìý

12,179

Ìý

Stock-based compensation expense

Ìý

13,745

Ìý

Ìý

Ìý

11,642

Ìý

Other components of net periodic pension cost

Ìý

1,546

Ìý

Ìý

Ìý

3,162

Ìý

(Gain) loss on foreign currency exchange rates

Ìý

(2,787

)

Ìý

Ìý

1,151

Ìý

Loss on early extinguishment of debt

Ìý

�

Ìý

Ìý

Ìý

6,638

Ìý

Other

Ìý

38

Ìý

Ìý

Ìý

(3,170

)

Changes in working capital items, excluding acquisitions:

Ìý

Ìý

Ìý

Accounts receivable

Ìý

15,392

Ìý

Ìý

Ìý

923

Ìý

Contract assets

Ìý

(537

)

Ìý

Ìý

(5,210

)

Prepaid expenses and other assets

Ìý

(15,956

)

Ìý

Ìý

(10,614

)

Accounts payable and accrued liabilities

Ìý

(20,515

)

Ìý

Ìý

2,428

Ìý

Other liabilities

Ìý

(17,793

)

Ìý

Ìý

(21,885

)

Net cash provided by operating activities

Ìý

19,075

Ìý

Ìý

Ìý

27,660

Ìý

Ìý

Ìý

Ìý

Ìý

Cash Flows from Investing Activities

Ìý

Ìý

Ìý

Additions to fixed assets and capitalized software

Ìý

(14,855

)

Ìý

Ìý

(16,230

)

Acquisition of a business, net of cash acquired

Ìý

(143

)

Ìý

Ìý

�

Ìý

Net cash used in investing activities

Ìý

(14,998

)

Ìý

Ìý

(16,230

)

Ìý

Ìý

Ìý

Ìý

Cash Flows from Financing Activities

Ìý

Ìý

Ìý

Proceeds from Term Loan

Ìý

�

Ìý

Ìý

Ìý

234,256

Ìý

Proceeds from Term Loan, related party

Ìý

�

Ìý

Ìý

Ìý

109,444

Ìý

Payments of Term Loan

Ìý

(15,750

)

Ìý

Ìý

(318,654

)

Payments from Term Loan, related party

Ìý

(10,500

)

Ìý

Ìý

(4,339

)

Proceeds from ABL Facility

Ìý

206,317

Ìý

Ìý

Ìý

230,079

Ìý

Payments of ABL Facility

Ìý

(190,292

)

Ìý

Ìý

(260,924

)

Debt issuance costs

Ìý

�

Ìý

Ìý

Ìý

(5,319

)

Purchase of treasury stock

Ìý

�

Ìý

Ìý

Ìý

(499

)

Other

Ìý

165

Ìý

Ìý

Ìý

5,442

Ìý

Net cash used in financing activities

Ìý

(10,060

)

Ìý

Ìý

(10,514

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

Ìý

592

Ìý

Ìý

Ìý

(448

)

(Decrease) increase in cash, cash equivalents and restricted cash

Ìý

(5,391

)

Ìý

Ìý

468

Ìý

Cash, cash equivalents and restricted cash, beginning of period

Ìý

17,760

Ìý

Ìý

Ìý

20,530

Ìý

Cash, cash equivalents and restricted cash, end of period

$

12,369

Ìý

Ìý

$

20,998

Ìý

Ìý

Ìý

Ìý

Ìý

Supplemental Information

Ìý

Ìý

Ìý

Cash paid for interest

$

16,480

Ìý

Ìý

$

24,378

Ìý

Cash paid for income taxes, net

$

3,373

Ìý

Ìý

$

13,343

Ìý

Segment Information

The following tables summarize the operating results of the Company's reportable segments:

Ìý

Three Months Ended June 30,

Ìý

Change

(in thousands)

2025

Ìý

2024

Ìý

Amount

Ìý

%

Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SaaS

$

115,005

Ìý

$

77,794

Ìý

$

37,211

Ìý

Ìý

47.8

%

Marketing Services

Ìý

95,465

Ìý

Ìý

146,290

Ìý

Ìý

(50,825

)

Ìý

(34.7

)%

Total Revenue

$

210,470

Ìý

$

224,084

Ìý

$

(13,614

)

Ìý

(6.1

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SaaS

$

23,393

Ìý

$

10,165

Ìý

$

13,228

Ìý

Ìý

130.1

%

Marketing Services

Ìý

27,839

Ìý

Ìý

49,149

Ìý

Ìý

(21,310

)

Ìý

(43.4

)%

Consolidated Adjusted EBITDA5

$

51,232

Ìý

$

59,314

Ìý

$

(8,082

)

Ìý

(13.6

)%

Ìý

Six Months Ended June 30,

Ìý

Change

(in thousands)

2025

Ìý

2024

Ìý

Amount

Ìý

%

Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SaaS

$

226,134

Ìý

$

152,116

Ìý

$

74,018

Ìý

Ìý

48.7

%

Marketing Services

Ìý

165,707

Ìý

Ìý

305,592

Ìý

Ìý

(139,885

)

Ìý

(45.8

)%

Total Revenue

$

391,841

Ìý

$

457,708

Ìý

$

(65,867

)

Ìý

(14.4

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

SaaS

$

34,208

Ìý

$

13,600

Ìý

$

20,608

Ìý

Ìý

151.5

%

Marketing Services

Ìý

37,925

Ìý

Ìý

99,828

Ìý

Ìý

(61,903

)

Ìý

(62.0

)%

Consolidated Adjusted EBITDA5

$

72,133

Ìý

$

113,428

Ìý

$

(41,295

)

Ìý

(36.4

)%

____________________

1 Defined as Gross profit adjusted to exclude the impact of depreciation and amortization expense and stock-based compensation expense.

2 Seasoned Net Revenue Retention is defined as net dollar retention excluding clients acquired over the previous 12 months as well as clients acquired in the Keap acquisition which closed on October 31, 2024. Revenue added to the SaaS segment as a result of the conversion of a Marketing Services product to a SaaS product is included in the calculation of Seasoned Net Revenue Retention for any client who, at the time Thryv converted a Marketing Services product to a SaaS product for that client, already had at least one SaaS product for at least one year. The revenue associated with the products upgraded by Thryv to SaaS for these clients increases SaaS revenue and Seasoned Net Revenue Retention at the time of conversion.

3 Defined as total client billings for a particular month divided by the number of clients that have one or more revenue-generating solutions in that same month. This is a blended calculation and inclusive of the impact from the Keap acquisition.

4 These statements are forward-looking and actual results may materially differ. Refer to the “Forward-Looking Statements� section below for information on the factors that could cause our actual results to materially differ from these forward-looking statements.

5 Consolidated Adjusted EBITDA is equal to SaaS Adjusted EBITDA and Marketing Services Adjusted EBITDA. See Non-GAAP Measures below for a reconciliation of Consolidated Adjusted EBITDA to Net income.

The following tables set forth reconciliations of our SaaS revenue for the Company to SaaS revenue excluding Keap and Keap SaaS revenue:

Ìý

Three Months Ended June 30,

(in thousands)

2025

Ìý

2024

Reconciliation of SaaS Revenue

Ìý

Ìý

Ìý

SaaS Revenue

$

115,005

Ìý

$

77,794

Less:

Ìý

Ìý

Ìý

Keap SaaS Revenue

Ìý

17,719

Ìý

Ìý

�

SaaS Revenue (excluding Keap)

$

97,286

Ìý

$

77,794

Ìý

Six Months Ended June 30,

(in thousands)

2025

Ìý

2024

Reconciliation of SaaS Revenue

Ìý

Ìý

Ìý

SaaS Revenue

$

226,134

Ìý

$

152,116

Less:

Ìý

Ìý

Ìý

Keap SaaS Revenue

Ìý

36,602

Ìý

Ìý

�

SaaS Revenue (excluding Keap)

$

189,532

Ìý

$

152,116

Non-GAAP Measures

Our results included in this press release include Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Gross Profit, which are not presented in accordance with U.S. generally accepted accounting principles (“GAAP�).

We have included Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Gross Profit because management believes they provide useful information to investors in gaining an overall understanding of our current financial performance and provide consistency and comparability with past financial performance. Specifically, we believe Adjusted EBITDA provides useful information to management and investors by excluding certain non-operating items that we believe are not indicative of our core operating results. In addition, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Gross Profit are used by management for budgeting and forecasting as well as measuring the Company’s performance. We believe Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Gross Profit provide investors with the financial measures that closely align with our internal processes.

We define Adjusted EBITDA (“Adjusted EBITDA�) as Net income (loss) plus Interest expense, Income tax expense, Depreciation and amortization expense, Restructuring and integration expenses, Stock-based compensation expense, and non-operating expenses, such as Other components of net periodic pension cost and certain unusual and non-recurring charges that might have been incurred. Adjusted EBITDA should not be considered as an alternative to Net income (loss) as a performance measure. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by revenue. We define Adjusted Gross Profit (“Adjusted Gross Profit�) as Gross profit adjusted to exclude the impact of Depreciation and amortization expense and Stock-based compensation expense.

Non-GAAP financial information has limitations as an analytical tool and is presented for supplemental informational purposes only. Such information should not be considered a substitute for financial information presented in accordance with U.S. GAAP and may be different from similarly-titled non-GAAP measures used by other companies.

The following is a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, Net income:

Ìý

Three Months Ended June 30,

Ìý

Six Months Ended June 30,

(in thousands)

2025

Ìý

2024

Ìý

2025

Ìý

2024

Reconciliation of Adjusted EBITDA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

13,931

Ìý

Ìý

$

5,548

Ìý

Ìý

$

4,313

Ìý

Ìý

$

13,972

Ìý

Interest expense

Ìý

8,952

Ìý

Ìý

Ìý

12,175

Ìý

Ìý

Ìý

18,025

Ìý

Ìý

Ìý

25,534

Ìý

Depreciation and amortization expense

Ìý

10,191

Ìý

Ìý

Ìý

14,072

Ìý

Ìý

Ìý

21,707

Ìý

Ìý

Ìý

28,625

Ìý

Stock-based compensation expense (1)

Ìý

6,008

Ìý

Ìý

Ìý

6,353

Ìý

Ìý

Ìý

13,745

Ìý

Ìý

Ìý

11,642

Ìý

Restructuring and integration expenses (2)

Ìý

5,493

Ìý

Ìý

Ìý

7,553

Ìý

Ìý

Ìý

10,175

Ìý

Ìý

Ìý

12,818

Ìý

Income tax expense

Ìý

8,436

Ìý

Ìý

Ìý

6,618

Ìý

Ìý

Ìý

5,571

Ìý

Ìý

Ìý

12,015

Ìý

Other components of net periodic pension cost (3)

Ìý

778

Ìý

Ìý

Ìý

1,581

Ìý

Ìý

Ìý

1,546

Ìý

Ìý

Ìý

3,162

Ìý

Loss on early extinguishment of debt (4)

Ìý

�

Ìý

Ìý

Ìý

6,638

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6,638

Ìý

Other (5)

Ìý

(2,557

)

Ìý

Ìý

(1,224

)

Ìý

Ìý

(2,949

)

Ìý

Ìý

(978

)

Adjusted EBITDA

$

51,232

Ìý

Ìý

$

59,314

Ìý

Ìý

$

72,133

Ìý

Ìý

$

113,428

Ìý

(1)

We record stock-based compensation expense related to the amortization of grant date fair value of the Company’s stock-based compensation awards.

(2)

For the three and six months ended June 30, 2025 and 2024, expenses relate to periodic efforts to enhance efficiencies and reduce costs, and include severance benefits, and costs associated with abandoned facilities and system consolidation. For more information on our restructuring and integration expenses, please see our Q2 2025 Quarterly Report on Form 10-Q.

(3)

Other components of net periodic pension cost is from our non-contributory defined benefit pension plans that are currently frozen and incur no additional service costs.

(4)

In connection with the debt refinancing completed on May 1, 2024, the Company recorded a Loss on early extinguishment of debt related to the write-off of certain unamortized debt issuance costs on the Company's Prior Term Loan and Prior ABL Facility. See Note 8, Debt Obligations, to our consolidated financial statements included in Part I, Item 1 in our Q2 2025 Quarterly Report on Form 10-Q for more information.

(5)

Other primarily includes foreign exchange-related (income) expense.

The following tables set forth reconciliations of Adjusted Gross Profit and Adjusted Gross Margin, to their most directly comparable GAAP measures, Gross profit and Gross margin:

Ìý

Three Months Ended June 30, 2025

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Reconciliation of Adjusted Gross Profit

Ìý

Ìý

Ìý

Ìý

Ìý

Gross profit

$

82,911

Ìý

Ìý

$

63,709

Ìý

Ìý

$

146,620

Ìý

Plus:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

2,118

Ìý

Ìý

Ìý

1,754

Ìý

Ìý

Ìý

3,872

Ìý

Stock-based compensation expense

Ìý

93

Ìý

Ìý

Ìý

73

Ìý

Ìý

Ìý

166

Ìý

Adjusted Gross Profit

$

85,122

Ìý

Ìý

$

65,536

Ìý

Ìý

$

150,658

Ìý

Gross Margin

Ìý

72.1

%

Ìý

Ìý

66.7

%

Ìý

Ìý

69.7

%

Adjusted Gross Margin

Ìý

74.0

%

Ìý

Ìý

68.6

%

Ìý

Ìý

71.6

%

Ìý

Three Months Ended June 30, 2024

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Reconciliation of Adjusted Gross Profit

Ìý

Ìý

Ìý

Ìý

Ìý

Gross profit

$

52,289

Ìý

Ìý

$

96,299

Ìý

Ìý

$

148,588

Ìý

Plus:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

1,877

Ìý

Ìý

Ìý

3,989

Ìý

Ìý

Ìý

5,866

Ìý

Stock-based compensation expense

Ìý

76

Ìý

Ìý

Ìý

98

Ìý

Ìý

Ìý

174

Ìý

Adjusted Gross Profit

$

54,242

Ìý

Ìý

$

100,386

Ìý

Ìý

$

154,628

Ìý

Gross Margin

Ìý

67.2

%

Ìý

Ìý

65.8

%

Ìý

Ìý

66.3

%

Adjusted Gross Margin

Ìý

69.7

%

Ìý

Ìý

68.6

%

Ìý

Ìý

69.0

%

Ìý

Six Months Ended June 30, 2025

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Reconciliation of Adjusted Gross Profit

Ìý

Ìý

Ìý

Ìý

Ìý

Gross profit

$

161,681

Ìý

Ìý

$

104,227

Ìý

Ìý

$

265,908

Ìý

Plus:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

4,716

Ìý

Ìý

Ìý

3,381

Ìý

Ìý

Ìý

8,097

Ìý

Stock-based compensation expense

Ìý

177

Ìý

Ìý

Ìý

142

Ìý

Ìý

Ìý

319

Ìý

Adjusted Gross Profit

$

166,574

Ìý

Ìý

$

107,750

Ìý

Ìý

$

274,324

Ìý

Gross Margin

Ìý

71.5

%

Ìý

Ìý

62.9

%

Ìý

Ìý

67.9

%

Adjusted Gross Margin

Ìý

73.7

%

Ìý

Ìý

65.0

%

Ìý

Ìý

70.0

%

Ìý

Six Months Ended June 30, 2024

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Reconciliation of Adjusted Gross Profit

Ìý

Ìý

Ìý

Ìý

Ìý

Gross profit

$

101,384

Ìý

Ìý

$

200,845

Ìý

Ìý

$

302,229

Ìý

Plus:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization expense

Ìý

3,581

Ìý

Ìý

Ìý

8,061

Ìý

Ìý

Ìý

11,642

Ìý

Stock-based compensation expense

Ìý

136

Ìý

Ìý

Ìý

211

Ìý

Ìý

Ìý

347

Ìý

Adjusted Gross Profit

$

105,101

Ìý

Ìý

$

209,117

Ìý

Ìý

$

314,218

Ìý

Gross Margin

Ìý

66.6

%

Ìý

Ìý

65.7

%

Ìý

Ìý

66.0

%

Adjusted Gross Margin

Ìý

69.1

%

Ìý

Ìý

68.4

%

Ìý

Ìý

68.7

%

Supplemental Financial Information

The following supplemental financial information provides Revenue, Net Income (Loss), Net Income (Loss) Margin, Adjusted EBITDA and Adjusted EBITDA Margin by our (i) SaaS business and (ii) Marketing Services business. Total SaaS Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. Total Marketing Services Adjusted EBITDA and Adjusted EBITDA margin are also non-GAAP financial measures. These non-GAAP financial measures are presented for supplemental informational purposes only and are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP.

We believe that these non-GAAP financial measures provide useful information about our global SaaS and Marketing Services financial performance, enhance the overall understanding of our global SaaS and Marketing Services past financial performance and allow for greater transparency with respect to important metrics used by our management for financial and operational decision-making. We believe that these measures provide additional tools for investors to use in comparing our core financial performance over multiple periods.

Ìý

Three Months Ended June 30, 2025

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Revenue

$

115,005

Ìý

Ìý

$

95,465

Ìý

Ìý

$

210,470

Ìý

Net Income

Ìý

Ìý

Ìý

Ìý

Ìý

13,931

Ìý

Net Income Margin

Ìý

Ìý

Ìý

Ìý

Ìý

6.6

%

Adjusted EBITDA

Ìý

23,393

Ìý

Ìý

Ìý

27,839

Ìý

Ìý

Ìý

51,232

Ìý

Adjusted EBITDA Margin

Ìý

20.3

%

Ìý

Ìý

29.2

%

Ìý

Ìý

24.3

%

Ìý

Three Months Ended June 30, 2024

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Revenue

$

77,794

Ìý

Ìý

$

146,290

Ìý

Ìý

$

224,084

Ìý

Net Income

Ìý

Ìý

Ìý

Ìý

Ìý

5,548

Ìý

Net Income Margin

Ìý

Ìý

Ìý

Ìý

Ìý

2.5

%

Adjusted EBITDA

Ìý

10,165

Ìý

Ìý

Ìý

49,149

Ìý

Ìý

Ìý

59,314

Ìý

Adjusted EBITDA Margin

Ìý

13.1

%

Ìý

Ìý

33.6

%

Ìý

Ìý

26.5

%

Ìý

Six Months Ended June 30, 2025

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Revenue

$

226,134

Ìý

Ìý

$

165,707

Ìý

Ìý

$

391,841

Ìý

Net Income

Ìý

Ìý

Ìý

Ìý

Ìý

4,313

Ìý

Net Income Margin

Ìý

Ìý

Ìý

Ìý

Ìý

1.1

%

Adjusted EBITDA

Ìý

34,208

Ìý

Ìý

Ìý

37,925

Ìý

Ìý

Ìý

72,133

Ìý

Adjusted EBITDA Margin

Ìý

15.1

%

Ìý

Ìý

22.9

%

Ìý

Ìý

18.4

%

Ìý

Six Months Ended June 30, 2024

(in thousands)

SaaS

Ìý

Marketing Services

Ìý

Total

Revenue

$

152,116

Ìý

Ìý

$

305,592

Ìý

Ìý

$

457,708

Ìý

Net Income

Ìý

Ìý

Ìý

Ìý

Ìý

13,972

Ìý

Net Income Margin

Ìý

Ìý

Ìý

Ìý

Ìý

3.1

%

Adjusted EBITDA

Ìý

13,600

Ìý

Ìý

Ìý

99,828

Ìý

Ìý

Ìý

113,428

Ìý

Adjusted EBITDA Margin

Ìý

8.9

%

Ìý

Ìý

32.7

%

Ìý

Ìý

24.8

%

Forward-Looking Statements

Certain statements contained herein are not historical facts, constitute “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. Statements that include the words “may�, “will�, “could�, “should�, “would�, “believe�, “anticipate�, “forecast�, “estimate�, “expect�, “preliminary�, “intend�, “plan�, “target�, “project�, “outlook�, “future�, “forward�, “guidance� and similar statements of a future or forward-looking nature identify forward-looking statements. These statements are not guarantees of future performance. These forward-looking statements are based on our current expectations and beliefs concerning future developments and their potential effect on us. While management believes that these forward-looking statements are reasonable as and when made, there can be no assurance that future developments affecting us will be those that we anticipate. Accordingly, there are or will be important factors that could cause our actual results to differ materially from those indicated in these statements. We believe that these factors include, but are not limited to, the risks related to the following: significant competition for our Marketing Services solutions and SaaS offerings, including from companies that use components of our SaaS offerings provided by third parties; our ability to maintain profitability; our ability to manage our growth effectively; our ability to transition our Marketing Services clients to our Thryv platform, maintain transitioned clients on that platform and sell them additional or upgraded products; sell our platform into new markets or further penetrate existing markets; our ability to maintain our strategic relationships with third-party service providers; internet search engines and portals potentially terminating or materially altering their agreements with us; our ability to keep pace with rapid technological changes and evolving industry standards; our SMBs clients potentially opting not to renew their agreements with us or renewing at lower spend; potential system interruptions or failures, including cybersecurity breaches, identity theft, data loss, unauthorized access to data or other disruptions that could compromise our information; our potential failure to identify suitable acquisition candidates and consummate such acquisitions; our ability to complete acquisitions and the successful integration of such acquisitions, including our acquisition of Keap, and any failure of an acquired business to achieve its plans and objectives or realize any expected benefit from any such acquisition; the potential loss of one or more key employees or our inability to attract and to retain highly skilled employees; our ability to maintain the compatibility of our Thryv platform with third-party applications; our ability to successfully expand our operations and current offerings into new markets, including internationally, or further penetrate existing markets; our potential failure to provide new or enhanced functionality and features; our potential failure to comply with applicable privacy, security and data laws, regulations and standards; potential changes in regulations governing privacy concerns and laws or other domestic or foreign data protection regulations; our potential failure to meet service level commitments under our client contracts; our potential failure to offer high-quality or technical support services; our Thryv platform and add-ons potentially failing to perform properly; our use of artificial intelligence in our business, and challenges with properly managing its use, could result in reputational harm, competitive harm, and legal liability; the potential impact of future labor negotiations; our ability to protect our intellectual property rights, proprietary technology, information, processes, and know-how; rising inflation and our ability to control costs, including operating expenses; general macro-economic conditions, including a recession or an economic slowdown in the U.S. or internationally; adverse tax laws or regulations or potential changes to existing tax laws or regulations; costs, liabilities and reputational harm resulting from regulatory investigations, including the subpoena from the Division of Enforcement of the Securities and Exchange Commission (the “SEC�); volatility and weakness in bank and capital markets; and costs, obligations and liabilities incurred as a result of and in connection with being a public company as well as the risks and uncertainties set forth in the Company's most recent Annual Report on Form 10-K filed with the SEC. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by such cautionary statements.

If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. For these reasons, we caution you against relying on forward-looking statements. All forward-looking statements included in this press release are expressly qualified in their entirety by the foregoing cautionary statements. These forward-looking statements speak only as of the date hereof and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

About Thryv

Thryv Holdings, Inc. (NASDAQ:THRY) is the provider of the leading sales and marketing platform designed to help small businesses attract new and repeat customers. Thryv software offers SMBs everything they need to manage day-to-day operations and grow efficiently. The platform’s AI-supported marketing and business automations help business owners save time, compete, and win. More than 100K businesses globally use Thryv software to connect with customers and run and grow their business. For more information, visit thryv.com.

Media Contact:

Julie Murphy

Thryv, Inc.

617.967.5426

[email protected]

Investor Contact:

Cameron Lessard

Thryv, Inc.

[email protected]

Source: Thryv

Thryv Hldgs Inc

NASDAQ:THRY

THRY Rankings

THRY Latest News

THRY Latest SEC Filings

THRY Stock Data

604.12M
41.28M
6.05%
103.92%
12.36%
Internet Content & Information
Services-advertising
United States
D/FW AIRPORT