DoubleVerify Reports Third Quarter 2025 Financial Results
Delivered 11% Year-over-Year Revenue Growth to $188.6 Million and 35% Adjusted EBITDA Margins reaching $65.9 Million
Raised Full-Year 2025 Adjusted EBITDA margin guidance to approximately 33%
DoubleVerify (“DV”) (NYSE: DV), the leading software platform for digital media measurement, data, and analytics, today announced financial results for the third quarter ended September 30, 2025.
“We delivered 11% year-over-year growth in the third quarter, reflecting disciplined execution and continued progress across our key growth initiatives, while delivering stronger quarterly margins as we leverage AI to drive efficiencies in our model,” said Mark Zagorski, CEO of DoubleVerify. “We’re innovating at speed for the AI era, launching DV AI Verification to enhance transparency, performance, and protection for advertisers while also leveraging AI to make our core solutions even more powerful. In Social, our new DV Authentic Advantage solution is gaining early traction with leading global brands, underscoring demand for transparent, performance-driven tools in walled gardens. The launch of our Verified Streaming TV solution extends our leadership with new pre-bid and measurement capabilities that root out misaligned CTV placements, automated Do Not Air Lists that will drive greater efficiency in program-level exclusions, and our recently announced IMDb data integration that will deliver deeper, show-level transparency to improve campaign performance. Together, these innovations reinforce DV’s position as the independent standard for trust and transparency across all digital media. As AI reshapes how media is bought, measured, and optimized, and social and CTV take a commanding share of ad budgets, our trusted, independent platform remains essential to helping advertisers drive performance and accountability in an increasingly complex ecosystem.”
Third Quarter 2025 Financial Highlights:
(All comparisons are to the third quarter of 2024)
Third Quarter and Recent Business Highlights:
AI, Social Media & CTV Announcements
New Product Launches
Expanded Coverage and Partnerships
Programmatic Expansions & Supply-Side Partnerships
Share Repurchase Program
“Our third-quarter results reflect double-digit growth, strong profitability, and continued operating leverage,” said Nicola Allais, CFO of DoubleVerify. “We delivered adjusted EBITDA of $66 million, or a 35% margin, exceeding the high end of our guidance range as we continue to scale efficiently through AI-driven automation and disciplined cost management. For full-year 2025, we expect approximately 14% revenue growth and are raising our adjusted EBITDA margin guidance from 32% to 33%, highlighting the strength and scalability of our model.”
Fourth Quarter and Full-Year 2025 Guidance:
DoubleVerify anticipates Revenue and Adjusted EBITDA to be in the following ranges:
Fourth Quarter 2025:
Full Year 2025:
With respect to the Company’s expectations under "Fourth Quarter and Full Year 2025 Guidance" above, the Company has not reconciled the non-GAAP measure Adjusted EBITDA to the GAAP measure net income in this press release because the Company does not provide guidance for depreciation and amortization expense, acquisition-related costs, interest income, and income taxes on a consistent basis as the Company is unable to quantify these amounts without unreasonable efforts, which would be required to include a reconciliation of Adjusted EBITDA to GAAP net income. In addition, the Company believes such a reconciliation would imply a degree of precision that could be confusing or misleading to investors.
Conference Call, Webcast, and Other Information
DoubleVerify will host a conference call and live webcast to discuss its third quarter 2025 financial results at 8:00 a.m. Eastern Time today, November 7, 2025. To access the conference call, dial (800) 715-9871 for the U.S. or Canada, or +1 (646) 307-1963 for international callers. The conference ID is 5064608. The webcast will be available live on the Investors section of the Company’s website at https://ir.doubleverify.com/ . An archived webcast will be available approximately two hours after the conclusion of the live event.
In addition, DoubleVerify plans to post certain additional historical quarterly financial information on the investor relations portion of its website for easy access to investors.
Key Business Terms
Activation revenue is generated from the evaluation, verification, and measurement of advertising impressions purchased through programmatic demand-side and social media platforms.
Measurement revenue is generated from the verification and measurement of advertising impressions that are directly purchased on digital media properties, including publishers, CTV, and social media platforms.
Supply-Side revenue is generated from platforms and publisher partners who use DoubleVerify’s data analytics to evaluate, verify, and measure their advertising inventory.
Gross Revenue Retention Rate is the total prior period revenue earned from advertiser customers, less the portion of prior period revenue attributable to lost advertiser customers, divided by the total prior period revenue from advertiser customers.
Media Transactions Measured (MTM) is the volume of media transactions that DoubleVerify’s software platform measures.
Measured Transaction Fee (MTF) is the fixed fee DoubleVerify charges per thousand Media Transactions Measured.
International Revenue Growth Rates are inclusive of foreign currency fluctuations.
|
DoubleVerify Holdings, Inc. C ONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
|
|
|
|
|
|
||||
|
|
|
As of |
|
As of |
||||
|
(in thousands, except per share data) |
|
September 30, 2025 |
|
December 31, 2024 |
||||
|
Assets: |
|
|
|
|
||||
|
Current assets |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
200,729 |
|
|
$ |
292,820 |
|
|
Short-term investments |
|
|
— |
|
|
|
17,805 |
|
|
Trade receivables, net of allowances for doubtful accounts of $7,876 and $9,003 as of September 30, 2025 and December 31, 2024, respectively |
|
|
217,586 |
|
|
|
226,225 |
|
|
Prepaid expenses and other current assets |
|
|
58,568 |
|
|
|
22,201 |
|
|
Total current assets |
|
|
476,883 |
|
|
|
559,051 |
|
|
Property, plant and equipment, net |
|
|
98,358 |
|
|
|
70,195 |
|
|
Operating lease right-of-use assets, net |
|
|
68,508 |
|
|
|
67,721 |
|
|
Goodwill |
|
|
516,960 |
|
|
|
427,621 |
|
|
Intangible assets, net |
|
|
108,195 |
|
|
|
110,356 |
|
|
Deferred tax assets |
|
|
14,233 |
|
|
|
35,488 |
|
|
Other non-current assets |
|
|
12,759 |
|
|
|
5,778 |
|
|
Total assets |
|
$ |
1,295,896 |
|
|
$ |
1,276,210 |
|
|
Liabilities and Stockholders' Equity: |
|
|
|
|
||||
|
Current liabilities |
|
|
|
|
||||
|
Trade payables |
|
$ |
13,343 |
|
|
$ |
11,598 |
|
|
Accrued expenses |
|
|
70,400 |
|
|
|
54,532 |
|
|
Operating lease liabilities, current |
|
|
9,821 |
|
|
|
11,048 |
|
|
Income tax liabilities |
|
|
549 |
|
|
|
15,592 |
|
|
Current portion of finance lease obligations |
|
|
7,410 |
|
|
|
2,512 |
|
|
Other current liabilities |
|
|
18,351 |
|
|
|
8,200 |
|
|
Total current liabilities |
|
|
119,874 |
|
|
|
103,482 |
|
|
Operating lease liabilities, non-current |
|
|
79,108 |
|
|
|
77,297 |
|
|
Finance lease obligations |
|
|
6,775 |
|
|
|
812 |
|
|
Deferred tax liabilities |
|
|
8,322 |
|
|
|
8,509 |
|
|
Other non-current liabilities |
|
|
5,567 |
|
|
|
2,651 |
|
|
Total liabilities |
|
|
219,646 |
|
|
|
192,751 |
|
|
Commitments and contingencies (Note 15) |
|
|
|
|
||||
|
Stockholders’ equity |
|
|
|
|
||||
|
Common stock, $0.001 par value, 1,000,000 shares authorized, 176,300 shares issued and 161,094 outstanding as of September 30, 2025; 1,000,000 shares authorized, 174,003 shares issued and 167,069 outstanding as of December 31, 2024 |
|
|
176 |
|
|
|
174 |
|
|
Additional paid-in capital |
|
|
1,046,527 |
|
|
|
974,383 |
|
|
Treasury stock, at cost, 15,206 shares and 6,934 shares as of September 30, 2025 and December 31, 2024, respectively |
|
|
(260,011 |
) |
|
|
(131,620 |
) |
|
Retained earnings |
|
|
276,535 |
|
|
|
255,214 |
|
|
Accumulated other comprehensive income (loss), net of income taxes |
|
|
13,023 |
|
|
|
(14,692 |
) |
|
Total stockholders’ equity |
|
|
1,076,250 |
|
|
|
1,083,459 |
|
|
Total liabilities and stockholders' equity |
|
$ |
1,295,896 |
|
|
$ |
1,276,210 |
|
|
DoubleVerify Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
(in thousands, except per share data) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenue |
|
$ |
188,621 |
|
$ |
169,556 |
|
|
$ |
542,703 |
|
|
$ |
466,228 |
|
|
|
Cost of revenue (exclusive of depreciation and amortization shown separately below) |
|
|
33,465 |
|
|
29,479 |
|
|
|
97,557 |
|
|
|
82,199 |
|
|
|
Product development |
|
|
44,842 |
|
|
39,306 |
|
|
|
136,762 |
|
|
|
115,506 |
|
|
|
Sales, marketing and customer support |
|
|
47,022 |
|
|
40,525 |
|
|
|
141,594 |
|
|
|
123,260 |
|
|
|
General and administrative |
|
|
26,997 |
|
|
23,039 |
|
|
|
83,100 |
|
|
|
68,180 |
|
|
|
Depreciation and amortization |
|
|
15,191 |
|
|
11,483 |
|
|
|
42,275 |
|
|
|
33,415 |
|
|
|
Income from operations |
|
|
21,104 |
|
|
25,724 |
|
|
|
41,415 |
|
|
|
43,668 |
|
|
|
Interest expense |
|
|
467 |
|
|
353 |
|
|
|
1,330 |
|
|
|
818 |
|
|
|
Other expense (income), net |
|
|
99 |
|
|
(4,225 |
) |
|
|
(5,185 |
) |
|
|
(8,561 |
) |
|
|
Income before income taxes |
|
|
20,538 |
|
|
29,596 |
|
|
|
45,270 |
|
|
|
51,411 |
|
|
|
Income tax expense |
|
|
10,336 |
|
|
11,395 |
|
|
|
23,949 |
|
|
|
18,580 |
|
|
|
Net income |
|
$ |
10,202 |
|
$ |
18,201 |
|
|
$ |
21,321 |
|
|
$ |
32,831 |
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
0.06 |
|
$ |
0.11 |
|
|
$ |
0.13 |
|
|
$ |
0.19 |
|
|
|
Diluted |
|
$ |
0.06 |
|
$ |
0.10 |
|
|
$ |
0.13 |
|
|
$ |
0.19 |
|
|
|
Weighted-average common stock outstanding: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
162,031 |
|
|
170,254 |
|
|
|
163,285 |
|
|
|
171,060 |
|
|
|
Diluted |
|
|
166,497 |
|
|
173,911 |
|
|
|
167,368 |
|
|
|
175,868 |
|
|
|
Comprehensive income: |
|
|
|
|
|
|
|
|
||||||||
|
Net income |
|
$ |
10,202 |
|
$ |
18,201 |
|
|
$ |
21,321 |
|
|
$ |
32,831 |
|
|
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency cumulative translation adjustment |
|
|
839 |
|
|
9,079 |
|
|
|
27,715 |
|
|
|
2,640 |
|
|
|
Total comprehensive income |
|
$ |
11,041 |
|
$ |
27,280 |
|
|
$ |
49,036 |
|
|
$ |
35,471 |
|
|
|
DoubleVerify Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED) |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Accumulated Other |
|
|||||||||||||||||||
|
|
|
|
|
|
Additional |
|
Comprehensive |
Total |
|||||||||||||||||||
|
|
Common Stock |
Treasury Stock |
Paid-in |
Retained |
Income (Loss) |
Stockholders’ |
|||||||||||||||||||||
|
(in thousands) |
Shares |
Amount |
Shares |
Amount |
Capital |
Earnings |
Net of Income Taxes |
Equity |
|||||||||||||||||||
|
Balance as of January 1, 2025 |
174,003 |
$ |
174 |
6,934 |
|
$ |
(131,620 |
) |
$ |
974,383 |
|
$ |
255,214 |
$ |
(14,692 |
) |
$ |
1,083,459 |
|
||||||||
|
Foreign currency translation adjustment |
— |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
7,493 |
|
|
7,493 |
|
||||||||
|
Shares repurchased for settlement of employee tax withholdings |
— |
|
— |
210 |
|
|
(3,210 |
) |
|
— |
|
|
— |
|
— |
|
|
(3,210 |
) |
||||||||
|
Stock-based compensation expense |
— |
|
— |
— |
|
|
— |
|
|
25,080 |
|
|
— |
|
— |
|
|
25,080 |
|
||||||||
|
Common stock issued upon exercise of stock options |
58 |
|
— |
— |
|
|
— |
|
|
222 |
|
|
— |
|
— |
|
|
222 |
|
||||||||
|
Common stock issued upon vesting of restricted stock units |
641 |
|
1 |
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
— |
|
|
— |
|
||||||||
|
Common stock issued upon vesting of performance stock units |
71 |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
||||||||
|
Shares repurchased under the Repurchase Program and New Repurchase Program |
— |
|
— |
5,169 |
|
|
(82,240 |
) |
|
— |
|
|
— |
|
— |
|
|
(82,240 |
) |
||||||||
|
Excise tax on shares repurchased |
— |
|
— |
— |
|
|
(64 |
) |
|
(668 |
) |
|
— |
|
— |
|
|
(732 |
) |
||||||||
|
Treasury stock reissued upon settlement of equity awards |
— |
|
— |
(18 |
) |
|
350 |
|
|
(350 |
) |
|
— |
|
— |
|
|
— |
|
||||||||
|
Net income |
— |
|
— |
— |
|
|
— |
|
|
— |
|
|
2,361 |
|
— |
|
|
2,361 |
|
||||||||
|
Balance as of March 31, 2025 |
174,773 |
|
175 |
12,295 |
|
|
(216,784 |
) |
|
998,666 |
|
|
257,575 |
|
(7,199 |
) |
|
1,032,433 |
|
||||||||
|
Foreign currency translation adjustment |
— |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
19,383 |
|
|
19,383 |
|
||||||||
|
Shares repurchased for settlement of employee tax withholdings |
— |
|
— |
35 |
|
|
(494 |
) |
|
— |
|
|
— |
|
— |
|
|
(494 |
) |
||||||||
|
Stock-based compensation expense |
— |
|
— |
— |
|
|
— |
|
|
28,053 |
|
|
— |
|
— |
|
|
28,053 |
|
||||||||
|
Common stock issued under employee purchase plan |
135 |
|
— |
— |
|
|
— |
|
|
1,577 |
|
|
— |
|
— |
|
|
1,577 |
|
||||||||
|
Common stock issued upon exercise of stock options |
29 |
|
— |
— |
|
|
— |
|
|
148 |
|
|
— |
|
— |
|
|
148 |
|
||||||||
|
Common stock issued upon vesting of restricted stock units |
954 |
|
1 |
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
— |
|
|
— |
|
||||||||
|
Common stock issued upon vesting of performance stock units |
14 |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
||||||||
|
Excise tax on shares repurchased |
— |
|
— |
— |
|
|
157 |
|
|
— |
|
|
— |
|
— |
|
|
157 |
|
||||||||
|
Net income |
— |
|
— |
— |
|
|
— |
|
|
— |
|
|
8,758 |
|
— |
|
|
8,758 |
|
||||||||
|
Balance as of June 30, 2025 |
175,905 |
|
176 |
12,330 |
|
|
(217,121 |
) |
|
1,028,443 |
|
|
266,333 |
|
12,184 |
|
|
1,090,015 |
|
||||||||
|
Foreign currency translation adjustment |
— |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
839 |
|
|
839 |
|
||||||||
|
Shares repurchased for settlement of employee tax withholdings |
— |
|
— |
259 |
|
|
(3,391 |
) |
|
— |
|
|
— |
|
— |
|
|
(3,391 |
) |
||||||||
|
Stock-based compensation expense |
— |
|
— |
— |
|
|
— |
|
|
28,786 |
|
|
— |
|
— |
|
|
28,786 |
|
||||||||
|
Common stock issued upon exercise of stock options |
76 |
|
— |
— |
|
|
— |
|
|
260 |
|
|
— |
|
— |
|
|
260 |
|
||||||||
|
Common stock issued upon vesting of restricted stock units |
313 |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
||||||||
|
Common stock issued upon vesting of performance stock units |
6 |
|
— |
— |
|
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
||||||||
|
Shares repurchased under the New Repurchase Program |
— |
|
— |
3,258 |
|
|
(50,065 |
) |
|
— |
|
|
— |
|
— |
|
|
(50,065 |
) |
||||||||
|
Excise tax on shares repurchased |
— |
|
— |
— |
|
|
(396 |
) |
|
— |
|
|
— |
|
— |
|
|
(396 |
) |
||||||||
|
Treasury stock reissued upon settlement of equity awards |
— |
|
— |
(641 |
) |
|
10,962 |
|
|
(10,962 |
) |
|
— |
|
— |
|
|
— |
|
||||||||
|
Net income |
— |
|
— |
— |
|
|
— |
|
|
— |
|
|
10,202 |
|
— |
|
|
10,202 |
|
||||||||
|
Balance as of September 30, 2025 |
176,300 |
$ |
176 |
15,206 |
|
$ |
(260,011 |
) |
$ |
1,046,527 |
|
$ |
276,535 |
$ |
13,023 |
|
$ |
1,076,250 |
|
||||||||
|
DoubleVerify Holdings, Inc. C ONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED) |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Other |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
Comprehensive |
|
Total |
|||||||||||
|
|
|
Common Stock |
|
Treasury Stock |
|
Paid-in |
|
Retained |
|
Income (Loss) |
|
Stockholders’ |
|||||||||||||||
|
(in thousands) |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Capital |
|
Earnings |
|
Net of Income Taxes |
|
Equity |
|||||||||||
|
Balance as of January 1, 2024 |
|
171,168 |
|
$ |
171 |
|
22 |
|
|
$ |
(743 |
) |
|
$ |
878,331 |
|
|
$ |
198,983 |
|
$ |
(2,803 |
) |
|
$ |
1,073,939 |
|
|
Foreign currency translation adjustment |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(4,625 |
) |
|
|
(4,625 |
) |
|
Shares repurchased for settlement of employee tax withholdings |
|
— |
|
|
— |
|
48 |
|
|
|
(1,792 |
) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(1,792 |
) |
|
Stock-based compensation expense |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
20,718 |
|
|
|
— |
|
|
— |
|
|
|
20,718 |
|
|
Common stock issued upon exercise of stock options |
|
153 |
|
|
— |
|
— |
|
|
|
— |
|
|
|
1,695 |
|
|
|
— |
|
|
— |
|
|
|
1,695 |
|
|
Common stock issued upon vesting of restricted stock units |
|
435 |
|
|
1 |
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
Treasury stock reissued upon settlement of equity awards |
|
— |
|
|
— |
|
(38 |
) |
|
|
1,389 |
|
|
|
(1,389 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
Net income |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,156 |
|
|
— |
|
|
|
7,156 |
|
|
Balance as of March 31, 2024 |
|
171,756 |
|
|
172 |
|
32 |
|
|
|
(1,146 |
) |
|
|
899,354 |
|
|
|
206,139 |
|
|
(7,428 |
) |
|
|
1,097,091 |
|
|
Foreign currency translation adjustment |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(1,814 |
) |
|
|
(1,814 |
) |
|
Shares repurchased for settlement of employee tax withholdings |
|
— |
|
|
— |
|
30 |
|
|
|
(660 |
) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(660 |
) |
|
Stock-based compensation expense |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
25,315 |
|
|
|
— |
|
|
— |
|
|
|
25,315 |
|
|
Common stock issued under employee purchase plan |
|
124 |
|
|
— |
|
— |
|
|
|
— |
|
|
|
1,914 |
|
|
|
— |
|
|
— |
|
|
|
1,914 |
|
|
Common stock issued upon exercise of stock options |
|
126 |
|
|
— |
|
— |
|
|
|
— |
|
|
|
870 |
|
|
|
— |
|
|
— |
|
|
|
870 |
|
|
Common stock issued upon vesting of restricted stock units |
|
628 |
|
|
1 |
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
Shares repurchased under the Repurchase Program |
|
— |
|
|
— |
|
1,369 |
|
|
|
(25,027 |
) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(25,027 |
) |
|
Treasury stock reissued upon settlement of equity awards |
|
— |
|
|
— |
|
(41 |
) |
|
|
1,390 |
|
|
|
(1,390 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
Net income |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,474 |
|
|
— |
|
|
|
7,474 |
|
|
Balance as of June 30, 2024 |
|
172,634 |
|
|
173 |
|
1,390 |
|
|
|
(25,443 |
) |
|
|
926,062 |
|
|
|
213,613 |
|
|
(9,242 |
) |
|
|
1,105,163 |
|
|
Foreign currency translation adjustment |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
9,079 |
|
|
|
9,079 |
|
|
Shares repurchased for settlement of employee tax withholdings |
|
— |
|
|
— |
|
34 |
|
|
|
(636 |
) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(636 |
) |
|
Stock-based compensation expense |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
23,474 |
|
|
|
— |
|
|
— |
|
|
|
23,474 |
|
|
Common stock issued upon exercise of stock options |
|
53 |
|
|
— |
|
— |
|
|
|
— |
|
|
|
324 |
|
|
|
— |
|
|
— |
|
|
|
324 |
|
|
Common stock issued upon vesting of restricted stock units |
|
601 |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
Shares repurchased under the Repurchase Program |
|
— |
|
|
— |
|
1,254 |
|
|
|
(25,025 |
) |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(25,025 |
) |
|
Treasury stock reissued upon settlement of equity awards |
|
— |
|
|
— |
|
(21 |
) |
|
|
404 |
|
|
|
(404 |
) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
Net income |
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
18,201 |
|
|
— |
|
|
|
18,201 |
|
|
Balance as of September 30, 2024 |
|
173,288 |
|
$ |
173 |
|
2,657 |
|
|
$ |
(50,700 |
) |
|
$ |
949,456 |
|
|
$ |
231,814 |
|
$ |
(163 |
) |
|
$ |
1,130,580 |
|
|
DoubleVerify Holdings, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||
|
|
|
|
|
|
||||
|
|
|
Nine Months Ended |
||||||
|
|
|
September 30, |
||||||
|
(in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
Operating activities: |
|
|
|
|
||||
|
Net income |
|
$ |
21,321 |
|
|
$ |
32,831 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
||||
|
Bad debt expense |
|
|
1,897 |
|
|
|
3,546 |
|
|
Depreciation and amortization expense |
|
|
42,275 |
|
|
|
33,415 |
|
|
Amortization of debt issuance costs |
|
|
326 |
|
|
|
334 |
|
|
Non-cash lease expense |
|
|
5,903 |
|
|
|
5,329 |
|
|
Deferred taxes |
|
|
17,055 |
|
|
|
(17,253 |
) |
|
Stock-based compensation expense |
|
|
78,728 |
|
|
|
67,906 |
|
|
Interest expense (income), net |
|
|
321 |
|
|
|
(854 |
) |
|
Loss on disposal of fixed assets |
|
|
101 |
|
|
|
— |
|
|
Other |
|
|
771 |
|
|
|
1,360 |
|
|
Changes in operating assets and liabilities, net of effects of business combinations |
|
|
|
|
||||
|
Trade receivables |
|
|
11,596 |
|
|
|
10,333 |
|
|
Prepaid expenses and other assets |
|
|
(36,824 |
) |
|
|
(12,592 |
) |
|
Trade payables |
|
|
1,057 |
|
|
|
617 |
|
|
Accrued expenses and other liabilities |
|
|
(6,070 |
) |
|
|
(2,692 |
) |
|
Net cash provided by operating activities |
|
|
138,457 |
|
|
|
122,280 |
|
|
Investing activities: |
|
|
|
|
||||
|
Purchase of property, plant and equipment |
|
|
(27,952 |
) |
|
|
(19,792 |
) |
|
Acquisition of businesses, net of cash acquired |
|
|
(82,578 |
) |
|
|
— |
|
|
Purchase of short-term investments |
|
|
— |
|
|
|
(81,937 |
) |
|
Proceeds from maturity of short-term investments |
|
|
17,753 |
|
|
|
32,210 |
|
|
Other investing activities |
|
|
(1,000 |
) |
|
|
— |
|
|
Net cash used in investing activities |
|
|
(93,777 |
) |
|
|
(69,519 |
) |
|
Financing activities: |
|
|
|
|
||||
|
Proceeds from common stock issued upon exercise of stock options |
|
|
630 |
|
|
|
2,889 |
|
|
Proceeds from common stock issued under employee purchase plan |
|
|
1,577 |
|
|
|
1,914 |
|
|
Finance lease payments |
|
|
(2,944 |
) |
|
|
(1,940 |
) |
|
Shares repurchased under the Repurchase Program and New Repurchase Program |
|
|
(132,305 |
) |
|
|
(50,052 |
) |
|
Payment of excise tax on shares repurchased |
|
|
(668 |
) |
|
|
— |
|
|
Shares repurchased for settlement of employee tax withholdings |
|
|
(7,095 |
) |
|
|
(3,088 |
) |
|
Net cash used in financing activities |
|
|
(140,805 |
) |
|
|
(50,277 |
) |
|
Effect of exchange rate changes on cash and cash equivalents and restricted cash |
|
|
4,109 |
|
|
|
150 |
|
|
Net (decrease) increase in cash, cash equivalents, and restricted cash |
|
|
(92,016 |
) |
|
|
2,634 |
|
|
Cash, cash equivalents, and restricted cash - Beginning of period |
|
|
293,741 |
|
|
|
310,257 |
|
|
Cash, cash equivalents, and restricted cash - End of period |
|
$ |
201,725 |
|
|
$ |
312,891 |
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
200,729 |
|
|
$ |
311,910 |
|
|
Restricted cash - current (included in Prepaid expenses and other current assets on the Condensed Consolidated Balance Sheets) |
|
|
— |
|
|
|
128 |
|
|
Restricted cash - non-current (included in Other non-current assets on the Condensed Consolidated Balance Sheets) |
|
|
996 |
|
|
|
853 |
|
|
Total cash and cash equivalents and restricted cash |
|
$ |
201,725 |
|
|
$ |
312,891 |
|
|
Supplemental cash flow information: |
|
|
|
|
||||
|
Cash paid for taxes |
|
$ |
57,717 |
|
|
$ |
36,141 |
|
|
Cash paid for interest |
|
$ |
878 |
|
|
$ |
430 |
|
|
Non-cash investing and financing activities: |
|
|
|
|
||||
|
Right-of-use assets obtained in exchange for new operating lease liabilities, net of impairments and tenant improvement allowances |
|
$ |
5,139 |
|
|
$ |
14,553 |
|
|
Acquisition of equipment under finance lease |
|
$ |
13,805 |
|
|
$ |
— |
|
|
Capital assets financed by accounts payable and accrued expenses |
|
$ |
35 |
|
|
$ |
82 |
|
|
Stock-based compensation included in capitalized software development costs |
|
$ |
3,190 |
|
|
$ |
1,585 |
|
|
Accrued excise tax on net share repurchases |
|
$ |
971 |
|
|
$ |
— |
|
|
Comparison of the Three and Nine Months Ended September 30, 2025 and September 30, 2024
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three Months Ended September 30, |
|
Change |
|
Change |
|
Nine Months Ended September 30, |
|
Change |
|
Change |
|||||||||||||
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
2025 |
|
2024 |
|
$ |
|
% |
|||||||||
|
|
(In Thousands) |
|
|
|
|
|
(In Thousands) |
|
|
|
|
|||||||||||||
|
Revenue by customer type: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Activation |
$ |
106,693 |
|
$ |
96,791 |
|
$ |
9,902 |
|
10 |
% |
|
$ |
310,814 |
|
$ |
263,584 |
|
$ |
47,230 |
|
18 |
% |
|
|
Measurement |
|
63,829 |
|
|
58,468 |
|
|
5,361 |
|
9 |
|
|
|
180,155 |
|
|
162,560 |
|
|
17,595 |
|
11 |
|
|
|
Supply-side |
|
18,099 |
|
|
14,297 |
|
|
3,802 |
|
27 |
|
|
|
51,734 |
|
|
40,084 |
|
|
11,650 |
|
29 |
|
|
|
Total revenue |
$ |
188,621 |
|
$ |
169,556 |
|
$ |
19,065 |
|
11 |
% |
|
$ |
542,703 |
|
$ |
466,228 |
|
$ |
76,475 |
|
16 |
% |
|
Non-GAAP Financial Measures
In addition to our results determined in accordance with GAAP, management believes that certain non-GAAP financial measures, including Adjusted EBITDA, Adjusted EBITDA Margin, Non-GAAP Net income and Non-GAAP Earnings Per Share (collectively "Non-GAAP Financial Measures") are useful in evaluating our business.
We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by total revenue. We calculate Non-GAAP net income as GAAP net income adjusted to eliminate the impact of stock-based compensation and certain other items that are not related to our core operations, such as amortization of acquired intangibles assets, acquisition-related costs, other non-recurring costs, as well as the income tax effect of these adjustments. Basic non-GAAP earnings per share is calculated by dividing non-GAAP net income by the number of weighted-average common stock outstanding. Diluted Non-GAAP earnings per share adjusts the Basic Non-GAAP earnings per share for the potential dilutive impact of shares of common stock using the treasury stock method. We use the Non-GAAP Financial Measures as measures of operational efficiency to understand and evaluate our core business operations. We believe that these Non-GAAP Financial Measures are useful to investors for period-to-period comparisons of our core business and for understanding and evaluating trends in our operating results on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
The following tables show the Company’s non-GAAP financial metrics reconciled to the comparable GAAP financial metrics included in this release. In addition, DoubleVerify plans to post historical quarterly financial information for Non-GAAP Net Income and Non-GAAP Earnings Per Share for the fiscal year 2024 on the investor relations portion of its website.
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
(In Thousands) |
|
(In Thousands) |
|||||||||||||
|
Net income |
$ |
10,202 |
|
$ |
18,201 |
|
$ |
21,321 |
|
$ |
32,831 |
|
||||
|
Net income margin |
|
5 |
% |
|
11 |
% |
|
4 |
% |
|
7 |
% |
||||
|
Depreciation and amortization |
|
15,191 |
|
|
11,483 |
|
|
42,275 |
|
|
33,415 |
|
||||
|
Stock-based compensation |
|
27,379 |
|
|
22,950 |
|
|
78,728 |
|
|
67,906 |
|
||||
|
Interest expense |
|
467 |
|
|
353 |
|
|
1,330 |
|
|
818 |
|
||||
|
Income tax expense |
|
10,336 |
|
|
11,395 |
|
|
23,949 |
|
|
18,580 |
|
||||
|
M&A and restructuring (recoveries) costs (a) |
|
(10 |
) |
|
— |
|
|
1,656 |
|
|
— |
|
||||
|
Offering and secondary offering costs (b) |
|
— |
|
|
— |
|
|
— |
|
|
68 |
|
||||
|
Other costs (c) |
|
2,187 |
|
|
— |
|
|
3,705 |
|
|
— |
|
||||
|
Other expense (income) (d) |
|
99 |
|
|
(4,225 |
) |
|
(5,185 |
) |
|
(8,561 |
) |
||||
|
Adjusted EBITDA |
$ |
65,851 |
|
$ |
60,157 |
|
$ |
167,779 |
|
$ |
145,057 |
|
||||
|
Adjusted EBITDA margin |
|
35 |
% |
|
35 |
% |
|
31 |
% |
|
31 |
% |
||||
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
(In Thousands) |
(In Thousands) |
||||||||||||||
|
Net Income |
$ |
10,202 |
|
$ |
18,201 |
|
$ |
21,321 |
|
$ |
32,831 |
|
||||
|
Stock-based compensation |
|
27,379 |
|
|
22,950 |
|
|
78,728 |
|
|
67,906 |
|
||||
|
Amortization of acquired intangibles |
|
7,929 |
|
|
7,173 |
|
|
23,236 |
|
|
21,582 |
|
||||
|
M&A and restructuring (recoveries) costs (a) |
|
(10 |
) |
|
— |
|
|
1,656 |
|
|
— |
|
||||
|
Other costs (c) |
|
2,187 |
|
|
— |
|
|
3,705 |
|
|
— |
|
||||
|
Income tax effect of non-GAAP adjustments (e) |
|
(11,620 |
) |
|
(7,862 |
) |
|
(33,271 |
) |
|
(23,356 |
) |
||||
|
Non-GAAP net income |
$ |
36,067 |
|
$ |
40,462 |
|
$ |
95,375 |
|
$ |
98,963 |
|
||||
|
|
|
|
|
|
||||||||||||
|
GAAP earnings per share: |
|
|
|
|
||||||||||||
|
Basic |
$ |
0.06 |
|
$ |
0.11 |
|
$ |
0.13 |
|
$ |
0.19 |
|
||||
|
Diluted |
$ |
0.06 |
|
$ |
0.10 |
|
$ |
0.13 |
|
$ |
0.19 |
|
||||
|
|
|
|
|
|
||||||||||||
|
GAAP Weighted-average common stock outstanding: |
|
|
|
|
||||||||||||
|
Basic |
|
162,031 |
|
|
170,254 |
|
|
163,285 |
|
|
171,060 |
|
||||
|
Diluted |
|
166,497 |
|
|
173,911 |
|
|
167,368 |
|
|
175,868 |
|
||||
|
|
|
|
|
|
||||||||||||
|
Non-GAAP earnings per share: |
|
|
|
|
||||||||||||
|
Basic |
$ |
0.22 |
|
$ |
0.24 |
|
$ |
0.58 |
|
$ |
0.58 |
|
||||
|
Diluted |
$ |
0.22 |
|
$ |
0.23 |
|
$ |
0.57 |
|
$ |
0.56 |
|
||||
|
|
|
|
|
|
||||||||||||
|
Non-GAAP Weighted-average common stock outstanding: |
|
|
|
|
||||||||||||
|
Basic |
|
162,031 |
|
|
170,254 |
|
|
163,285 |
|
|
171,060 |
|
||||
|
Diluted |
|
166,497 |
|
|
173,911 |
|
|
167,368 |
|
|
175,868 |
|
||||
|
(a) |
|
M&A and restructuring costs for the three and nine months ended September 30, 2025 consist of third party professional service costs related to the acquisition of Rockerbox and to our broader acquisition strategy. |
|
(b) |
|
Offering and secondary offering costs for the nine months ended September 30, 2024 consist of third party costs incurred for underwritten secondary public offerings by certain stockholders of the Company. |
|
(c) |
|
Other costs for the three and nine months ended September 30, 2025 consist of expenses incurred with respect to litigation and regulatory matters outside of the ordinary course and costs related to the early termination of an office lease. |
|
(d) |
|
Other expense (income) for the three and nine months ended September 30, 2025 and September 30, 2024 consist of interest income earned on interest-bearing monetary assets, and the impact of changes in foreign currency exchange rates. |
|
(e) |
|
We calculate the income tax effect of the adjustments using a non-GAAP effective tax rate to provide consistency across reporting periods. For the non-GAAP reconciliation, effective tax rates for the three and nine months ended September 30, 2025 and 2024 were calculated using assumed blended tax rates of 31% and 26%, respectively. These rates represent a blend of the statutory federal tax and state taxes rates associated with the most recent Annual Report on Form 10-K. We will periodically reevaluate this tax rate, as necessary, for significant events such as relevant tax law changes. |
These Non-GAAP Financial Measures have limitations as analytical tools and should not be considered in isolation or as substitutes for an analysis of our results as reported under GAAP. Some of the limitations of these measures are:
In addition, other companies in our industry may calculate these Non-GAAP Financial Measures differently than we do, limiting their usefulness as a comparative measure. You should compensate for these limitations by relying primarily on our GAAP results and using the Non-GAAP Financial Measures only supplementally.
Total stock-based compensation expense recorded in the Condensed Consolidated Statements of Operations and Comprehensive Income is as follows:
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
September 30, |
|
September 30, |
||||||||
|
(in thousands) |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||
|
Product development |
|
$ |
10,739 |
|
$ |
8,899 |
|
$ |
30,394 |
|
$ |
26,006 |
|
Sales, marketing and customer support |
|
|
7,932 |
|
|
7,152 |
|
|
24,387 |
|
|
20,591 |
|
General and administrative |
|
|
8,708 |
|
|
6,899 |
|
|
23,947 |
|
|
21,309 |
|
Total stock-based compensation |
|
$ |
27,379 |
|
$ |
22,950 |
|
$ |
78,728 |
|
$ |
67,906 |
Forward-Looking Statements
This press release includes “forward-looking statements”. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “plan,” “seek,” “will,” “expect,” “intend,” “estimate,” “anticipate,” “believe” or “continue” or the negative thereof or variations thereon or similar terminology. Any statements in this press release regarding future revenues, earnings, margins, financial performance or results of operations (including the guidance provided under “Fourth Quarter and Full-Year 2025 Guidance”, and any other statements that are not historical facts are forward-looking statements. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. We caution you that the forward-looking information presented in this press release is not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking information contained in this press release. These risks, uncertainties, assumptions and other factors include, but are not limited to, the competitiveness of our solutions amid technological developments or evolving industry standards, the competitiveness of our market, system failures, security breaches, cyberattacks or natural disasters, economic downturns and unstable market conditions, our ability to collect payments, data privacy legislation and regulation, public criticism of digital advertising technology, our international operations, our use of “open source” software, our limited operating history and the potential for our revenues and results of operations to fluctuate in the future. Moreover, we operate in a very competitive and rapidly changing environment, and new risks may emerge from time to time. It is not possible for us to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results or outcomes to differ materially from those contained in any forward-looking statements we may make.
Further information on these and additional risks, uncertainties, and other factors that could cause actual outcomes and results to differ materially from those included in or contemplated by the forward-looking statements contained in this press release are included under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the SEC on February 27, 2025 and other filings and reports we make with the SEC from time to time.
We have based our forward-looking statements on our management’s beliefs and assumptions based on information available to our management at the time the statements are made. Any forward-looking information presented herein is made only as of the date of this press release, and, except as required by law, we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
About DoubleVerify
DoubleVerify (NYSE: DV) is the industry’s leading media effectiveness platform that leverages AI to drive superior outcomes for global brands. By creating more effective, transparent ad transactions, we make the digital advertising ecosystem stronger, safer and more secure, thereby preserving the fair value exchange between buyers and sellers of digital media. Learn more at www.doubleverify.com .
View source version on businesswire.com: https://www.businesswire.com/news/home/20251107984097/en/
Investor Relations
Tejal Engman
DoubleVerify
IR@doubleverify.com
Media Contact
Chris Harihar
Crenshaw Communications
646-535-9475
chris@crenshawcomm.com