Financial Performance - Q1 2025 revenue reached $67.1 million, representing a 14% year-over-year growth[8] - Q1 2025 non-GAAP gross margin was 80%[8] - The company's Remaining Performance Obligations (RPO) totaled $252.7 million, with 69% expected to be recognized over the next 12 months[8] - Q1 2025 Revenue Annualized (Q1 2025 Revenue * 4) is $268 million[8] - The company's dollar-based net retention rate (NRR) for $100K+ ARR customers was 111% in Q1 2025[8] - Non-GAAP operating loss was $(1.3) million in Q1 2025, representing a -2% operating margin[68] - Non-GAAP Normalized Free Cash Flow was $4.9 million in Q1 2025, a 7% margin[68] Customer Base - The company has over 5,700 customers[26] - 61% of total ARR comes from customers with $100K+ ARR[8] - 52% of ARR is from multi-year subscriptions[8] Market Opportunity - The company estimates its addressable market to be $55 billion[32]

[Similarweb Q1 2025 Earnings Release](index=1&type=section&id=Similarweb%20Q1%202025%20Earnings%20Release) [Financial & Business Highlights](index=1&type=section&id=Financial%20%26%20Business%20Highlights) The company reported accelerated revenue growth and expanded its customer base, achieving its sixth consecutive quarter of positive free cash flow - Revenue growth accelerated to **14% in Q1 2025**, up from 12% in Q1 2024[1](index=1&type=chunk) - The company launched several new products during the quarter, including App Intelligence, AI Chatbot data, and three new AI Agents to enhance its market intelligence offerings[3](index=3&type=chunk) [Q1 2025 Financial Highlights](index=1&type=section&id=Q1%202025%20Financial%20Highlights) Q1 2025 Key Financial Metrics (vs. Q1 2024) | Metric | Q1 2025 | Q1 2024 | Change | | :--- | :--- | :--- | :--- | | **Total Revenue** | $67.1M | $59.0M | +14% YoY | | **GAAP Operating Loss** | $(9.3)M | $(2.7)M | Increased Loss | | **GAAP Operating Margin** | (14)% | (5)% | Decreased | | **GAAP Net Loss per Share** | $(0.11) | $(0.03) | Increased Loss | | **Non-GAAP Operating (Loss)/Profit** | $(1.3)M | $2.8M | Profit to Loss | | **Non-GAAP Operating Margin** | (2)% | 5% | Decreased | | **Non-GAAP Net Loss/Profit per Share** | $(0.02) | $0.04 (basic) | Profit to Loss | [Q1 2025 Business & Operational Highlights](index=2&type=section&id=Q1%202025%20Business%20%26%20Operational%20Highlights) Key Business Metrics as of March 31, 2025 | Metric | Q1 2025 | Q1 2024 | Change | | :--- | :--- | :--- | :--- | | **Total Customers** | 5,767 | 4,846 (approx) | +19% YoY | | **Customers with ARR > $100k** | 411 | 377 (approx) | +9% YoY | | **Overall NRR** | 101% | 98% | +3 p.p. | | **NRR for Customers > $100k ARR** | 111% | 107% | +4 p.p. | | **Remaining Performance Obligations (RPO)** | $252.7M | $213.6M | +18% YoY | | **Multi-year Subscriptions (% of ARR)** | 52% | 42% | +10 p.p. | Cash Flow Performance (Q1 2025 vs Q1 2024) | Metric | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | **Net Cash from Operating Activities** | $4.9M | $10.1M | | **Free Cash Flow** | $4.4M | $9.7M | | **Normalized Free Cash Flow** | $4.9M | $9.7M | [Financial Outlook](index=3&type=section&id=Financial%20Outlook) The company provided positive full-year guidance, projecting 15% revenue growth and a return to Non-GAAP operating profitability for FY 2025 Full Year 2025 Guidance | Metric | Guidance Range | | :--- | :--- | | **Total Revenue** | $285.0M - $288.0M | | **YoY Growth (Midpoint)** | ~15% | | **Non-GAAP Operating Profit** | $1.0M - $4.0M | Second Quarter 2025 Guidance | Metric | Guidance Range | | :--- | :--- | | **Total Revenue** | $68.6M - $69.0M | | **Non-GAAP Operating Loss** | $(1.0)M - $(0.5)M | [Consolidated Financial Statements](index=8&type=section&id=Consolidated%20Financial%20Statements) The statements show a slight decrease in total assets, an increased GAAP net loss driven by higher expenses, and positive net cash from operations [Consolidated Balance Sheets](index=8&type=section&id=Consolidated%20Balance%20Sheets) Key Balance Sheet Items (in thousands) | Account | March 31, 2025 | December 31, 2024 | | :--- | :--- | :--- | | **Cash and cash equivalents** | $59,567 | $63,869 | | **Total current assets** | $126,918 | $141,356 | | **Total assets** | $237,687 | $242,911 | | **Deferred revenue (current)** | $109,170 | $108,232 | | **Total liabilities** | $213,705 | $215,403 | | **Total shareholders' equity** | $23,982 | $27,508 | [Consolidated Statements of Comprehensive Income (Loss)](index=10&type=section&id=Consolidated%20Statements%20of%20Comprehensive%20Income%20(Loss)) Q1 Income Statement Summary (in thousands) | Account | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | **Revenue** | $67,087 | $58,982 | | **Gross Profit** | $53,117 | $46,286 | | **Total Operating Expenses** | $62,408 | $48,970 | | **Loss from Operations** | $(9,291) | $(2,684) | | **Net Loss** | $(9,259) | $(2,733) | | **Net Loss Per Share (basic & diluted)** | $(0.11) | $(0.03) | - Total share-based compensation costs increased to **$5.8 million** in Q1 2025 from $4.1 million in Q1 2024, contributing to the higher operating loss[25](index=25&type=chunk) [Consolidated Statements of Cash Flows](index=12&type=section&id=Consolidated%20Statements%20of%20Cash%20Flows) Q1 Cash Flow Summary (in thousands) | Activity | Q1 2025 | Q1 2024 | | :--- | :--- | :--- | | **Net cash provided by operating activities** | $4,886 | $10,064 | | **Net cash used in investing activities** | $(9,910) | $(4,341) | | **Net cash provided by financing activities** | $562 | $(22,329) | | **Net decrease in cash** | $(4,302) | $(16,842) | | **Cash at end of period** | $59,567 | $54,890 | - Cash used in investing activities increased significantly in Q1 2025 to **$9.9 million**, primarily due to a $9.3 million payment for business combinations[27](index=27&type=chunk) [Reconciliation of GAAP to Non-GAAP Financial Measures](index=15&type=section&id=Reconciliation%20of%20GAAP%20to%20Non-GAAP%20Financial%20Measures) The report reconciles GAAP to non-GAAP results by adjusting for items like share-based compensation and business combination-related costs Reconciliation of GAAP Operating Loss to Non-GAAP Operating Loss (Q1 2025, in thousands) | Line Item | Amount | | :--- | :--- | | **Loss from operations (GAAP)** | **$(9,291)** | | Share-based compensation | $5,809 | | Retention payments (business combinations) | $1,559 | | Amortization of intangibles (business combinations) | $660 | | **Non-GAAP operating loss** | **$(1,263)** | Reconciliation to Free Cash Flow and Normalized Free Cash Flow (Q1 2025, in thousands) | Line Item | Amount | | :--- | :--- | | **Net cash provided by operating activities (GAAP)** | **$4,886** | | Purchases of property and equipment, net | $(501) | | **Free cash flow** | **$4,385** | | Deferred payments (business combinations) | $485 | | **Normalized free cash flow** | **$4,870** |

Core Insights - The article discusses potential investment opportunities in SMWB, indicating a possible long position in the stock within the next 72 hours [1]. Group 1 - The analyst has no current stock or derivative positions in the companies mentioned but may initiate a beneficial long position soon [1]. - The article expresses the author's personal opinions and is not influenced by any compensation from the companies discussed [1]. Group 2 - The article does not provide specific performance guarantees or investment recommendations, emphasizing that past performance does not ensure future results [2]. - It clarifies that the views expressed may not represent the overall stance of Seeking Alpha, and the analysts involved may not be licensed or certified [2].

Taxation and Regulatory Risks - The company may be classified as a passive foreign investment company (PFIC) if 75% or more of its gross income is passive income, which could lead to adverse U.S. federal income tax consequences for U.S. holders of its ordinary shares [228]. - The company does not believe it was classified as a PFIC for the taxable year ended December 31, 2024, but this determination must be made annually and could change based on income and asset composition [228]. - Changes in tax laws or regulations could increase the costs of the company's solutions and harm its business, potentially requiring the company or its customers to pay additional taxes or fines [231]. - The company may face substantial tax liabilities if required to collect sales or other related taxes in jurisdictions where it has not historically done so [235]. - The company's financial statements may not reflect adequate reserves for potential tax liabilities arising from challenges by taxing authorities [237]. - The application of U.S. federal, state, local, and non-U.S. tax laws to services provided electronically is unclear and evolving, which could adversely affect the company's results of operations [232]. - The enactment of legislation implementing changes in taxation of international business activities could impact the company's future financial position and results of operations [238]. Shareholder and Market Dynamics - As of December 31, 2024, there were 82,618,511 ordinary shares outstanding, with 44.6% beneficially owned by insiders [245]. - The company had 6,408,897 shares available for future grants under its 2021 Plan, increasing to 10,539,823 shares as of January 1, 2025 [250]. - The company does not anticipate paying any dividends in the foreseeable future, intending to retain future earnings to finance operations and expand its business [258]. - The concentration of share ownership with insiders may limit the ability of other shareholders to influence corporate matters [245]. - Future sales of ordinary shares in the public market could cause the market price to decline, impacting the company's ability to raise capital [246]. - The company may lose its "foreign private issuer" status, resulting in significant additional costs and expenses related to compliance with U.S. reporting requirements [256]. Geopolitical and Operational Risks - The ongoing military conflicts in Israel may adversely affect the company's operations and limit its ability to market products, potentially leading to decreased revenues [263]. - The war declared against Hamas has contributed to a deterioration of Israel's economic standing, including credit rating downgrades by agencies such as Moody's and S&P Global [266]. - Several hundred thousand Israeli military reservists were drafted, potentially disrupting operations and adversely affecting business results [267]. - Absences of employees from Israeli suppliers due to military service may impact the ability to deliver products and services [268]. - Ongoing hostilities and cyberattacks could lead to increased costs and risks to employee safety, potentially resulting in financial losses [269]. - The global perception of Israel may lead to increased sanctions and a boycott of Israeli goods, affecting business operations [270]. - Proposed changes to Israel's judicial system could negatively impact the business environment and lead to political instability [271]. - The company has a significant operational presence in Israel, which is affected by geopolitical tensions, potentially disrupting operations and impacting financial performance [287]. - Approximately 50 employees are engaged in Ukraine, primarily in software development, and ongoing military conflict may disrupt development efforts and increase costs [288]. - The company faces risks from sanctions against Russia, which could adversely affect operations and revenue generation in affected regions [290]. Financial Performance and Conditions - The company's share price may be volatile, influenced by factors such as market conditions, operating performance, and changes in financial estimates by analysts [241]. - A hypothetical 10% change in foreign currency exchange rates could impact the company's net loss by $10.0 million and $9.8 million for the years ended December 31, 2023, and 2024, respectively [492]. - As of December 31, 2023, the company had cash and cash equivalents of $81.8 million, which are subject to interest rate risk but are not expected to materially impact financial statements [493]. - The company had no outstanding borrowings under the SVB LSA as of December 31, 2024, and a hypothetical 10% change in interest rates would not have materially impacted financial statements [494]. - The company does not believe inflation has materially affected historical results, but significant inflationary pressures could adversely impact financial condition and operations [495]. Corporate Governance and Compliance - The company is classified as an "emerging growth company," allowing it to delay adopting new accounting standards until they apply to private companies [251]. - The company qualifies as an "emerging growth company" and has elected to use an extended transition period for complying with new accounting standards, which may affect comparability with other public companies [496]. - The company is incorporated under Israeli law, which may differ from U.S. corporate governance practices, affecting shareholder rights [274]. - Provisions of Israeli law may delay or prevent acquisitions, impacting shareholder value and control changes [275]. Strategic Growth and Acquisitions - The company acquired two companies in 2024 and two more in Q1 2025 to enhance its platform and optimize products [282]. - Future acquisitions may divert management attention and pose integration challenges, potentially harming financial performance [283]. - The company may face litigation risks that could adversely affect its reputation and financial condition [285].

Financial Performance - Q4 2024 revenue reached $65.6 million, representing a 16% year-over-year growth[8] - The company's Q4 2024 annualized revenue is $262 million (Q4 2024 Revenue * 4)[8] - Q4 2024 non-GAAP gross margin was 78%[8] - The company achieved a non-GAAP operating profit of $2.6 million in Q4 2024[64] - The company's non-GAAP normalized free cash flow was $2.7 million in Q4 2024[64] - For the full year 2024, revenue reached $250 million, a 15% increase compared to the $218 million in FY 2023[42] Customer Base and Retention - The company had 5,534 total ARR customers in Q4 2024, a 17% increase year-over-year[45] - Dollar-based net retention rate (NRR) for $100K+ ARR customers was 112% in Q4 2024[8] - 61% of total ARR comes from customers with $100K+ ARR[8] Business Model - Remaining Performance Obligation (RPO) is $246.0 million, with 69% expected to be recognized over the next 12 months[8] - 49% of ARR is from multi-year subscriptions[8]

Financial Data and Key Metrics Changes - Revenue for the year reached nearly $250 million, up 15% year-over-year, with Q4 revenue increasing by 16% year-over-year [6][16] - Overall Net Revenue Retention (NRR) was 101%, while NRR for customers with over $100,000 Annual Recurring Revenue (ARR) was 112%, up from 111% in Q3 and 107% last year [6][16] - The customer base grew by 17% year-over-year, ending with over 5,500 ARR customers [7] Business Line Data and Key Metrics Changes - Revenue from $100,000 ARR customers increased and represented 61% of overall ARR, with the number of such customers growing to 405, an 11% year-over-year increase [17] - The average ARR per customer increased by 7% year-over-year to approximately $376,000 [17] - 49% of ARR is contracted under multiyear contracts, up from 42% last year, indicating improved retention rates [18] Market Data and Key Metrics Changes - Remaining Performance Obligations (RPO) totaled $246 million at the end of Q4, up 26% year-over-year, with an expectation to recognize approximately 69% of total RPO as revenue over the next 12 months [19] - The company experienced foreign exchange (FX) headwinds impacting growth, particularly in Q4, with around 50% of revenue coming from outside the U.S. [32][41] Company Strategy and Development Direction - The company plans to ramp up investments in R&D and go-to-market teams to capitalize on opportunities presented by the AI revolution [13][14] - Investments will focus on enhancing data collection and measurement for the new Gen AI world, as well as developing additional products and solutions [13][14] - The company aims to maintain profitability while pursuing growth, with expectations of a significant increase in growth rates in the latter half of 2025 [33][66] Management's Comments on Operating Environment and Future Outlook - Management expressed confidence in the demand for their data and the potential for growth, despite some softness in Q4 execution due to managerial changes and hiring processes [70][86] - The guidance for 2025 reflects a revenue range of $285 million to $288 million, representing 15% year-over-year growth at the midpoint [21] - Management anticipates a strong back-end growth acceleration in 2025, with expectations for improved performance as new hires ramp up [72] Other Important Information - The company signed 15 customer contracts in Q4, each with a 7-digit contract value, indicating strong demand and customer trust [7][90] - The company is integrating new data sets from recent acquisitions, which may temporarily impact gross margins but is expected to improve over the year [56] Q&A Session Summary Question: Can you provide more color on the incremental spend? - Management indicated that the majority of the spend is for accelerating the go-to-market strategy, with some investment in R&D and addressing FX pressures [25] Question: How did revenue results in Q4 perform versus expectations? - Management noted that Q4 was a good quarter, with acceleration in larger customer growth and some FX pressure impacting results [39][41] Question: Can you expand on the AI investments being made? - Management highlighted two fronts for investment: integrating AI for better insights and collecting granular data for brands to understand consumer behavior influenced by chatbots [45][48] Question: How soft was the execution in Q4? - Management described Q4 as "okay" but noted areas of softness due to managerial changes and low performance, with improvements expected in Q1 [86] Question: Can you provide more details on the 15 customer contracts? - Management stated that the majority of the 15 contracts were expansions, indicating increased customer investment and trust in the company's data [90]

Financial Performance - Similarweb reported a quarterly loss of $0.03 per share, matching the Zacks Consensus Estimate, compared to break-even earnings per share a year ago, resulting in an earnings surprise of -200% [1] - The company posted revenues of $65.59 million for the quarter ended December 2024, surpassing the Zacks Consensus Estimate by 0.17%, and showing an increase from year-ago revenues of $56.76 million [2] Stock Performance - Similarweb shares have increased approximately 20.5% since the beginning of the year, outperforming the S&P 500's gain of 3.1% [3] - The current consensus EPS estimate for the upcoming quarter is $0.04 on revenues of $67.18 million, and for the current fiscal year, it is $0.23 on revenues of $286.7 million [7] Industry Outlook - The Internet - Content industry, to which Similarweb belongs, is currently ranked in the top 12% of over 250 Zacks industries, indicating a favorable outlook [8] - Empirical research suggests a strong correlation between near-term stock movements and trends in earnings estimate revisions, which can impact Similarweb's stock performance [5][6]

[Similarweb Fourth Quarter and Fiscal Year 2024 Results](index=1&type=section&id=Similarweb%20Fourth%20Quarter%20and%20Fiscal%20Year%202024%20Results) [Financial Highlights](index=1&type=section&id=Financial%20Highlights) The company achieved accelerated revenue growth and its first full year of positive non-GAAP operating profit and free cash flow - Revenue growth accelerated to **15% in 2024** from 13% in 2023[1](index=1&type=chunk)[2](index=2&type=chunk) - Achieved the **first full year of positive non-GAAP operating profit and free cash flow**[1](index=1&type=chunk)[2](index=2&type=chunk) - The company plans to increase investment in sales and R&D for 2025 to capitalize on the AI revolution[2](index=2&type=chunk) [Fourth Quarter 2024 Financial Highlights](index=1&type=section&id=Fourth%20Quarter%202024%20Financial%20Highlights) Revenue grew 16% year-over-year to $65.6 million, while non-GAAP operating profit and free cash flow decreased Q4 2024 Key Financial Metrics | Metric | Q4 2024 | Q4 2023 | Change | | :--- | :--- | :--- | :--- | | Total Revenue | $65.6M | $56.8M | +16% | | GAAP Operating Loss | $(3.6)M | $(1.1)M | Increased Loss | | GAAP Net Loss per Share | $(0.07) | $(0.04) | Increased Loss | | Non-GAAP Operating Profit | $2.6M | $4.7M | -45% | | Non-GAAP Operating Profit per Share (basic) | $0.03 | $0.06 | -50% | | Free Cash Flow | $2.7M | $3.5M | -23% | [Fiscal Year 2024 Financial Highlights](index=2&type=section&id=Fiscal%20Year%202024%20Financial%20Highlights) Full-year revenue increased by 15% to $249.9 million with a significant turnaround to profitability on a non-GAAP basis Fiscal Year 2024 Key Financial Metrics | Metric | FY 2024 | FY 2023 | Change | | :--- | :--- | :--- | :--- | | Total Revenue | $249.9M | $218.0M | +15% | | GAAP Operating Loss | $(9.7)M | $(28.8)M | Reduced Loss | | GAAP Net Loss per Share | $(0.14) | $(0.38) | Reduced Loss | | Non-GAAP Operating Profit/(Loss) | $15.0M | $(4.8)M | Turnaround to Profit | | Non-GAAP Operating Profit per Share (basic) | $0.19 | $(0.06) | Turnaround to Profit | | Free Cash Flow | $27.4M | $(5.4)M | Turnaround to Positive | [Recent Business Highlights](index=3&type=section&id=Recent%20Business%20Highlights) The company saw strong customer growth, improved retention rates, and an increased commitment to multi-year contracts - Total customer count grew **17% year-over-year** to 5,534[8](index=8&type=chunk) - The number of customers with ARR of $100,000 or more grew **11%** to 405, and they now account for **61% of total ARR**[8](index=8&type=chunk) Key Retention and Contract Metrics (as of Q4 2024) | Metric | Q4 2024 | Q4 2023 | Change | | :--- | :--- | :--- | :--- | | Overall NRR | 101% | 98% | +3 p.p. | | NRR for customers with ARR >$100k | 112% | 107% | +5 p.p. | | ARR from multi-year subscriptions | 49% | 42% | +7 p.p. | | Remaining Performance Obligations (RPO) | $246.0M | $195.2M | +26% | [Financial Outlook](index=3&type=section&id=Financial%20Outlook) The company projects approximately 15% revenue growth for fiscal year 2025 while maintaining non-GAAP operating profitability [Q1 2025 Guidance](index=4&type=section&id=Q1%202025%20Guidance) The company anticipates revenue between $66.0 million and $66.5 million with a slight non-GAAP operating loss for Q1 2025 Q1 2025 Guidance | Metric | Guidance Range | | :--- | :--- | | Total Revenue | $66.0M - $66.5M | | Non-GAAP Operating Loss | $(1.5)M - $(1.0)M | [FY 2025 Guidance](index=3&type=section&id=FY%202025%20Guidance) Full-year 2025 revenue is guided to grow 15% at the midpoint, with non-GAAP operating profit between $1.0 million and $4.0 million Full Year 2025 Guidance | Metric | Guidance Range | | :--- | :--- | | Total Revenue | $285.0M - $288.0M | | Non-GAAP Operating Profit | $1.0M - $4.0M | [Consolidated Financial Statements](index=9&type=section&id=Consolidated%20Financial%20Statements) The statements show improved profitability with a reduced net loss and a significant turnaround in cash from operations for fiscal year 2024 [Consolidated Balance Sheets](index=9&type=section&id=Consolidated%20Balance%20Sheets) Total assets increased slightly to $242.9 million, while total liabilities decreased, strengthening the company's equity position Balance Sheet Summary (in thousands) | Account | Dec 31, 2024 | Dec 31, 2023 | | :--- | :--- | :--- | | **Assets** | | | | Cash and cash equivalents | $63,869 | $71,732 | | Total current assets | $141,356 | $146,385 | | Total assets | $242,911 | $239,013 | | **Liabilities & Equity** | | | | Deferred revenue (current) | $108,232 | $99,968 | | Total current liabilities | $177,192 | $184,185 | | Total liabilities | $215,403 | $223,466 | | Total shareholders' equity | $27,508 | $15,547 | [Consolidated Statements of Comprehensive Income (Loss)](index=11&type=section&id=Consolidated%20Statements%20of%20Comprehensive%20Income%20(Loss)) Revenue grew to $249.9 million in 2024, and the GAAP net loss significantly narrowed to $(11.5) million from the prior year Income Statement Summary (in thousands) | Account | Year Ended Dec 31, 2024 | Year Ended Dec 31, 2023 | | :--- | :--- | :--- | | Revenue | $249,913 | $218,019 | | Gross Profit | $195,099 | $170,929 | | Loss from operations | $(9,664) | $(28,807) | | Net loss | $(11,457) | $(29,373) | | Net loss per share, basic and diluted | $(0.14) | $(0.38) | [Consolidated Statements of Cash Flows](index=13&type=section&id=Consolidated%20Statements%20of%20Cash%20Flows) Net cash from operating activities was $30.2 million in 2024, a substantial positive shift from a cash use in 2023 Cash Flow Summary (in thousands) | Account | Year Ended Dec 31, 2024 | Year Ended Dec 31, 2023 | | :--- | :--- | :--- | | Net cash provided by (used in) operating activities | $30,174 | $(3,038) | | Net cash used in investing activities | $(18,700) | $(2,586) | | Net cash (used in) provided by financing activities | $(18,837) | $1,192 | | Net decrease in cash and cash equivalents | $(7,863) | $(6,078) | | Cash and cash equivalents, end of period | $63,869 | $71,732 | [Reconciliation of GAAP to Non-GAAP Measures](index=16&type=section&id=Reconciliation%20of%20GAAP%20to%20Non-GAAP%20Measures) This section details adjustments for non-recurring items, reconciling the GAAP operating loss to a non-GAAP profit for FY 2024 [Reconciliation of Operating (Loss) Profit](index=16&type=section&id=Reconciliation%20of%20Loss%20from%20operations%20(GAAP)%20to%20Non-GAAP%20operating%20(loss)%20profit) The FY 2024 GAAP operating loss of $(9.7) million was adjusted to a $15.0 million non-GAAP profit, mainly via non-cash expenses FY 2024 Operating Profit Reconciliation (in thousands) | Description | Amount | | :--- | :--- | | Loss from operations (GAAP) | $(9,664) | | Add: Share-based compensation expenses | $17,615 | | Add: Retention payments related to business combinations | $1,886 | | Add: Amortization of intangible assets | $4,862 | | Add: Secondary offering costs | $350 | | **Non-GAAP operating profit** | **$15,049** | [Reconciliation of Free Cash Flow](index=18&type=section&id=Reconciliation%20of%20Net%20cash%20(used%20in)%20provided%20by%20operating%20activities%20(GAAP)%20to%20Free%20cash%20flow%20and%20Normalized%20free%20cash%20flow) Net cash from operations of $30.2 million was adjusted to a free cash flow of $27.4 million for fiscal year 2024 FY 2024 Free Cash Flow Reconciliation (in thousands) | Description | Amount | | :--- | :--- | | Net cash provided by operating activities (GAAP) | $30,174 | | Less: Purchases of property and equipment, net | $(1,430) | | Less: Capitalized internal use software costs | $(1,304) | | **Free cash flow** | **$27,440** | | Add: Deferred payments in relation to business combinations | $265 | | **Normalized free cash flow** | **$27,705** |

Disclosure and Author Information - The author has no stock, option, or derivative positions in any mentioned companies and no plans to initiate such positions within the next 72 hours [1] - The article expresses the author's own opinions and is not receiving compensation other than from Seeking Alpha [1] - The author has no business relationship with any company whose stock is mentioned in the article [1] - Seeking Alpha's analysts are third-party authors, including both professional and individual investors, who may not be licensed or certified by any institute or regulatory body [2] - Seeking Alpha is not a licensed securities dealer, broker, or US investment adviser or investment bank [2]

Core Viewpoint - Goldman Sachs analyst Adam Hotchkiss initiated coverage on Similarweb Ltd (SMWB) with a Buy rating and a price target of $16, citing potential for sustainable mid-to-high teens growth and improving margins due to recent initiatives [1][2]. Financial Performance - Hotchkiss projected fourth-quarter revenue of $65.4 million and adjusted earnings per share of 5 cents [4]. - The price target implies approximately 29 times EV/FCF based on current estimates [3]. Valuation and Market Position - Similarweb's shares are currently trading at a multiple of 4.5 times, which is a discount compared to software peers growing at 10-20% annually, which trade at around 6.6 times [2]. - The 4.5 times multiple reflects a premium to Similarweb's three-year historical trading average, driven by recent revenue acceleration and improving profitability [3]. Market Reaction - Similarweb stock is up 6.86% at $13.02 as of the last check [5].