Bay Street News

Ibotta Reports First Quarter 2024 Financial Results

Grew revenue by 43% year-over-year to $82.3 million and non-GAAP revenue by 46%

Delivered net income of $9.3 million, representing net income as a percent of revenue of 11%, and Adjusted EBITDA of $22.7 million, representing a 28% Adjusted EBITDA margin

Family Dollar and AppCard joined the Ibotta Performance Network (“IPN”), with digital offers now available to both; Schnuck Markets to join IPN later this year

DENVER, May 30, 2024 (GLOBE NEWSWIRE) — Ibotta, Inc. (NYSE: IBTA), a leading technology company providing digital promotions and performance marketing solutions, today announced financial results for the first quarter ended March 31, 2024.

“Our unwavering focus on building a profitable, high growth business at scale was visible in our Q1 results, our first quarter reporting as a public company,” said Ibotta CEO and founder, Bryan Leach. “Driven by our mission to Make Every Purchase Rewarding, American consumers have earned over $1.8 billion in cash back rewards on their everyday purchases between our direct-to-consumer (D2C) Ibotta app and through the programs we power behind the scenes for third-party publishers via our IPN. We believe that the Ibotta growth story is in its early innings and that we are well positioned to capitalize on a large and growing market opportunity, with U.S. consumers spending approximately $1.2 trillion in the grocery sector in 2023, and CPG brands outspending every other industry on marketing as a percentage of overall sales – approximately $200 billion every year.”

First Quarter 2024 Financial Highlights:

The following table summarizes the Company’s consolidated financial results for the first quarter ended March 31, 2024:

  Three months ended March 31,    
    2024       2023     % Change
  (in thousands, except per share figures)    
GAAP Results          
Redemption revenue $ 67,989     $ 41,703     63 %
Revenue $ 82,327     $ 57,691     43 %
Net income (loss) $ 9,297     $ (4,283 )   NM(1)
Diluted net income (loss) per share $ 0.33     $ (0.49 )   NM(1)
Net income (loss) as a percent of revenue   11 %   (7 )%   NM(1)
           
Non-GAAP Results          
Non-GAAP redemption revenue $ 67,989     $ 40,533     68 %
Non-GAAP revenue $ 82,327     $ 56,521     46 %
Adjusted EBITDA $ 22,659     $ 2,504     805 %
Adjusted EBITDA margin   28 %     4 %   NM(1)
Adjusted net income (loss) $ 15,398     $ (843 )   NM(1)
Adjusted diluted net income (loss) per share $ 0.54     $ (0.10 )   NM(1)

_______________
(1)   NM – not meaningful

The following table summarizes the Company’s performance metrics for the first quarter ended March 31, 2024:

  Three months ended March 31,    
    2024     2023   % Change
  (in thousands, except per redeemer and per redemption figures)    
Performance Metrics          
Redemptions:          
Direct-to-consumer redemptions   27,675     31,687   (13 )%
Third-party publisher redemptions   43,791     11,586   278 %
Total redemptions   71,466     43,273   65 %
Redeemers:          
Direct-to-consumer redeemers   1,928     1,948   (1 )%
Third-party publisher redeemers   10,559     2,734   286 %
Total redeemers   12,487     4,682   167 %
Redemptions per redeemer:          
Direct-to-consumer redemptions per redeemer   14.4     16.3   (12 )%
Third-party publisher redemptions per redeemer   4.1     4.2   (2 )%
Total redemptions per redeemer   5.7     9.2   (38 )%
Redemption revenue per redemption:          
Direct-to-consumer redemption revenue per redemption $ 1.19   $ 1.05   13 %
Third-party publisher redemption revenue per redemption $ 0.80   $ 0.73   10 %
Total redemption revenue per redemption $ 0.95   $ 0.96   (1 )%
 

First Quarter 2024 Business Highlights:

Financial Guidance:

Ibotta’s second quarter 2024 outlook is as follows:

Guidance for Adjusted EBITDA excludes interest expense, net, depreciation and amortization, stock-based compensation, change in fair value of derivative, provision for income tax, and other expense, net. We have not reconciled Adjusted EBITDA to GAAP net income because we do not provide guidance on GAAP net income and would not be able to present the various reconciling cash and non-cash items between the GAAP and non-GAAP financial measures since certain items that impact these measures are uncertain or out of our control, or cannot be reasonably predicted, including share-based compensation expense, without unreasonable effort. The actual amounts of such reconciling items could have a significant impact on the Company’s GAAP net income.

Use of Non-GAAP Financial Information

Included within this press release are the non-GAAP financial measures of non-GAAP revenue, non-GAAP redemption revenue, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted diluted net income (loss) per share and free cash flow that supplement the condensed financial statements of the Company prepared under generally accepted accounting principles (GAAP). The non-GAAP financial information is presented for supplemental informational purposes only and is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. Please see the accompanying tables for reconciliations of these non-GAAP financial measures to their nearest GAAP equivalents.

Non-GAAP revenue and non-GAAP redemption revenue exclude the breakage benefit. Adjusted EBITDA is earnings before interest expense, net, depreciation and amortization, stock-based compensation, change in fair value of derivative, provision for income taxes, and other expense, net. Adjusted EBITDA margin is calculated as Adjusted EBITDA as a percent of revenue. Adjusted Net Income excludes charges and the related income tax effects for stock-based compensation and change in fair value of derivative. The income tax effect of non-GAAP adjustments is the difference between GAAP and non-GAAP income tax expense. Non-GAAP income tax expense is computed on non-GAAP pre-tax income (GAAP pre-tax income adjusted for non-GAAP adjustments). Adjusted diluted net income (loss) per share is calculated as adjusted net income divided by diluted weighted average common shares outstanding. Free cash flow is defined as cash provided by operating activities, less additions to property and equipment and capitalization of software development costs.

The Company’s management believes that these non-GAAP measures can assist investors in evaluating the Company’s operational trends, financial performance, and cash-generating capacity. Management believes these non-GAAP measures allow investors to evaluate the Company’s financial performance using some of the same measures as management. Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures versus their nearest GAAP equivalents. Other companies may calculate non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison.

First Quarter 2024 Financial Results Webcast and Conference Call Details

   
When: Thursday, May 30, 2024 at 2:30 p.m. MT/ 4:30 p.m. ET
   
Live Call: US/Canada: 877-405-1211; International: +1 215-268-9896
   
Webcast: ir.ibotta.com
   
Audio replay: An audio replay of the call will be available beginning about two hours after the call. To listen to the replay in the United States please dial 877-660-6853 (replay code 13746475). Outside of the United States, please dial 201-612-7415.
   

Key Business Terms and Notes

Ibotta Performance Network (IPN): An AI-enabled technology platform that allows CPG brands to deliver digital promotions to consumers via a network of publishers, in a coordinated fashion and on a fee-per-sale basis.

One-time Breakage Benefit: On the Company’s balance sheet, the Company has a user redemption liability balance that is an accumulation of direct-to-consumer redeemers’ account balances net of estimated breakage. Consumers’ accounts that have no activity for six months are considered inactive and charged a $3.99 per month maintenance fee (i.e., breakage) until the balance is reduced to zero or new activity ensues. Every month the user redemption liability increases by the amount credited to D2C redeemers for redemptions and is offset by D2C redeemer cash outs, actual inactivity maintenance fees, and estimated breakage. The Company estimates breakage at the time of user redemption and reduces the user redemption liability accordingly. In 2023, the Company made an update to fix a software error to correctly charge maintenance fees to all inactive D2C redeemers on a go-forward basis. This change resulted in a short-term benefit to U.S. GAAP revenue in 2023. For the three months ended March 31, 2023, the breakage benefit to revenue totaled $1.2 million. There was no breakage benefit associated with the three months ended March 31, 2024.

Redeemers: A consumer who has redeemed at least one digital offer within the quarter. If a consumer were to redeem on more than one publisher during that period, they would be counted as multiple redeemers.

Redemptions: A verified purchase of an item qualifying for an offer by a client on the IPN.

Redemption Revenue: The Company’s customers promote their products and services to consumers through cash back offers on the IPN. The Company earns a fee per redemption, which is recognized in the period in which the redemption occurred. The Company may also charge fees to set up a redemption campaign which are deferred and recognized over the average duration of historical redemption campaigns.

About Ibotta (“I bought a…”)
Ibotta (NYSE: IBTA) is a leading performance marketing platform allowing brands to deliver digital promotions to over 200 million consumers through a network of publishers called the Ibotta Performance Network (IPN). The IPN allows marketers to influence what people buy, and where and how often they shop – all while paying only when their campaigns directly result in a sale. American shoppers have earned over $1.8 billion through the IPN since 2012. The largest tech IPO in history to come out of Colorado, Ibotta is headquartered in Denver, and is continually listed as a top place to work by The Denver Post and Inc. Magazine.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Any statements relating to expectations concerning matters that are not historical facts may constitute forward-looking statements. Forward-looking statements may include, without limitation, statements regarding the plans, objectives, and expectations of management with respect to the Company’s industry, growth and strategy, and partnership opportunities and initiatives, and the Company’s ability to successfully leverage such opportunities and initiatives, to increase customer engagement and value, industry and market trends, and the Company’s financial guidance, such as revenue and Adjusted EBITDA.. When words such as “believe,” “expect,” “anticipate,” “will”, “outlook” or similar expressions are used, the Company is making forward-looking statements. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, it cannot give readers any assurance that such expectations will prove correct. These forward-looking statements involve risks, uncertainties and assumptions, including those related to the Company’s relatively limited operating history, which makes it difficult to evaluate the Company’s business and prospects, the demands and expectations of clients and the ability to attract and retain clients. The actual results may differ materially from those anticipated in the forward-looking statements as a result of numerous factors, many of which are beyond the control of the Company. These and other factors are disclosed in the Company’s reports filed from time to time with the Securities and Exchange Commission, available at www.sec.gov. Readers are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company does not intend to update any forward-looking statement contained in this press release to reflect events or circumstances arising after the date hereof, except as required by law.

Ibotta, Inc.
CONDENSED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts, unaudited)
 
  Three months ended March 31,
    2024       2023  
Revenue $ 82,327     $ 57,691  
Cost of revenue(1)   10,515       11,250  
Gross profit   71,812       46,441  
Operating expenses(1):      
Sales and marketing   28,129       21,602  
Research and development   13,641       11,695  
General and administrative   13,154       13,334  
Depreciation and amortization   983       752  
Total operating expenses   55,907       47,383  
Income (loss) from operations   15,905       (942 )
Interest expense, net   (1,805 )     (1,672 )
Other expense, net   (1,702 )     (1,503 )
Income (loss) before provision for income taxes   12,398       (4,117 )
Provision for income taxes   (3,101 )     (166 )
Net income (loss) $ 9,297     $ (4,283 )
Net income (loss) per share:      
Basic $ 1.00     $ (0.49 )
Diluted $ 0.33     $ (0.49 )
Weighted average common shares outstanding:      
Basic   9,310,928       8,819,693  
Diluted   28,356,797       8,819,693  

(1)   Amounts include stock-based compensation expense as follows (in thousands):

  Three months ended March 31,
    2024     2023
Cost of revenue $ 158   $ 220
Sales and marketing $ 3,622   $ 564
Research and development $ 553   $ 527
General and administrative $ 512   $ 518
Total stock-based compensation $ 4,845   $ 1,829
 
Ibotta, Inc.
CONDENSED BALANCE SHEETS
(In thousands, except share and per share amounts, unaudited)
 
  March 31, 2024   December 31, 2023
  (unaudited)    
Assets      
Current Assets:      
Cash and cash equivalents $ 79,499     $ 62,591  
Accounts receivable, less allowances of $3,111 and $3,160, respectively   206,433       226,439  
Prepaid expenses and other current assets   14,203       9,314  
Total current assets   300,135       298,344  
Property and equipment, less accumulated depreciation of $9,299 and $8,905, respectively   2,385       2,541  
Capitalized software development costs, less accumulated amortization of $14,574 and $13,482, respectively   13,904       12,844  
Equity investment   4,531       4,531  
Other long-term assets   1,112       1,530  
Total assets $ 322,067     $ 319,790  
Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity      
Current liabilities:      
Accounts payable $ 7,675     $ 8,937  
Due to third-party publishers   67,523       73,155  
Deferred revenue   4,190       2,628  
User redemption liability   82,990       84,531  
Accrued expenses   15,401       24,582  
Other current liabilities   3,886       4,317  
Total current liabilities   181,665       198,150  
Long-term liabilities:      
Long-term debt, net   65,270       64,448  
Convertible notes derivative liability   27,100       25,400  
Other long-term liabilities   3,937       3,864  
Total liabilities   277,972       291,862  
Commitments and contingencies (Note 13)      
Redeemable convertible preferred stock, $0.00001 par value: 17,245,954 shares authorized, issued and outstanding as of March 31, 2024 and December 31, 2023          
Stockholders’ equity:      
Common stock, $0.00001 par value: 40,000,000 shares authorized as of March 31, 2024 and December 31, 2023; 9,417,665 and 9,207,337 shares outstanding as of March 31, 2024 and December 31, 2023, respectively          
Additional paid-in capital   243,986       237,116  
Accumulated deficit   (199,891 )     (209,188 )
Total stockholders’ equity   44,095       27,928  
Total liabilities, redeemable convertible preferred stock, and stockholders’ equity $ 322,067     $ 319,790  
 
Ibotta, Inc.
CONDENSED STATEMENTS OF CASH FLOWS
(In thousands, except share, per share and par value amounts, unaudited)
 
  Three months ended March 31,
    2024       2023  
Operating activities      
Net income (loss) $ 9,297     $ (4,283 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization   1,909       1,615  
Impairment of capitalized software development costs   92       320  
Stock-based compensation expense   1,814       1,829  
Common stock warrant expense   3,031        
Credit loss expense   81       308  
Amortization of debt discount and issuance costs   826       816  
Change in fair value of convertible notes derivative liability   1,700       1,500  
Other   (3 )     (53 )
Changes in assets and liabilities:      
Accounts receivable   19,925       3,679  
Other current and long-term assets   (2,136 )     (1,094 )
Accounts payable   (1,214 )     (619 )
Due to third-party publishers   (5,632 )     6,617  
Accrued expenses   (10,197 )     (9,376 )
Deferred revenue   1,562       1,135  
User redemption liability   (1,541 )     499  
Other current and long-term liabilities   (148 )     (201 )
Net cash provided by operating activities   19,366       2,692  
Investing activities      
Additions to property and equipment   (152 )     (11 )
Additions to capitalized software development costs   (2,315 )     (995 )
Maturities of short-term investments         10,500  
Net cash (used in) provided by investing activities   (2,467 )     9,494  
Financing activities      
Proceeds from exercise of stock options   1,799       260  
Deferred offering costs   (1,700 )      
Other financing activities   (90 )      
Net cash provided by financing activities   9       260  
Net change in cash and cash equivalents   16,908       12,446  
Cash and cash equivalents, beginning of period   62,591       17,818  
Cash and cash equivalents, end of period $ 79,499     $ 30,264  
 

The following table disaggregates the Company’s direct-to-consumer and third-party publishers revenue by redemption and ad & other revenue:

Supplemental Revenue Detail

  Three months ended March 31,    
    2024     2023   % Change
  (in thousands)    
Direct-to-consumer revenue          
Redemption revenue $ 32,982   $ 33,271   (1 )%
Ad & other revenue   14,338     15,988   (10 )%
Total direct-to-consumer revenue   47,320     49,259   (4 )%
Third-party publishers revenue          
Redemption revenue   35,007     8,432   315 %
Ad & other revenue         %
Total third-party publishers revenue   35,007     8,432   315 %
Total          
Redemption revenue   67,989     41,703   63 %
Ad & other revenue   14,338     15,988   (10 )%
Total revenue $ 82,327   $ 57,691   43 %
 

The following tables show the Company’s non-GAAP financial metrics reconciled to the comparable GAAP financial metrics included in this release:

Reconciliation of Adjusted EBITDA

  Three months ended March 31,
    2024       2023  
  (in thousands)
Net income (loss) $ 9,297     $ (4,283 )
Interest expense, net   1,805       1,672  
Depreciation and amortization   1,909       1,615  
Stock-based compensation   4,845       1,829  
Change in fair value of derivative   1,700       1,500  
Provision for income taxes   3,101       166  
Other expense, net   2       5  
Adjusted EBITDA $ 22,659     $ 2,504  
Revenue $ 82,327     $ 57,691  
Net income (loss) as a percent of revenue   11 %   (7 )%
Adjusted EBITDA margin   28 %     4 %
 

Reconciliation of Adjusted Net Income (Loss)

  Three months ended March 31,
    2024       2023  
  (in thousands)
Net income (loss) $ 9,297     $ (4,283 )
Stock-based compensation   4,845       1,829  
Change in fair value of derivative   1,700       1,500  
Adjustment for income taxes   (444 )     111  
Adjusted net income (loss) $ 15,398     $ (843 )
       
Diluted net income (loss) per share $ 0.33     $ (0.49 )
       
Weighted average common shares outstanding, diluted   28,356,797       8,819,693  
       
Adjusted diluted net income (loss) per share $ 0.54     $ (0.10 )
 

Reconciliation of Non-GAAP Revenue

  Three months ended March 31,
    2024     2023  
  (in thousands)
Revenue $ 82,327   $ 57,691  
Breakage benefit       (1,170 )
Non-GAAP revenue $ 82,327   $ 56,521  
 

Reconciliation of Non-GAAP Redemption Revenue

  Three months ended March 31,
    2024     2023  
  (in thousands)
Redemption revenue $ 67,989   $ 41,703  
Breakage benefit       (1,170 )
Non-GAAP redemption revenue $ 67,989   $ 40,533  
 

Reconciliation of Free Cash Flow

  Three months ended March 31,
    2024       2023  
  (in thousands)
Net cash provided by operating activities $ 19,366     $ 2,692  
Additions to property and equipment   (152 )     (11 )
Additions to capitalized software development costs   (2,315 )     (995 )
Free cash flow $ 16,899     $ 1,686  
 

Contact

Corporate Communications
Hilary O’Byrne, hilary.obyrne@ibotta.com

Investor Relations
Shalin Patel, shalin.patel@ibotta.com


Bay Street News