Alarm.com Reports Fourth Quarter and Full Year 2024 Results

About this update from Alarm.com Holdings, Inc.

-- Fourth quarter SaaS and license revenue increased to $165.7 million , compared to $148.3 million for the fourth quarter of 2023 -- -- Fourth quarter GAAP net income of $30.1 million , compared to $31.2 million for the fourth quarter of 2023-- -- Full year 2024 SaaS and license revenue increased to $631.2 million , compared to $569.2 million for 2023 -- -- Full year 2024 GAAP net income increased to $122.5 million , compared to $80.3 million for 2023 -- -- Full year 2024 non-GAAP adjusted EBITDA increased to $176.2 million , compared to $154.0 million for 2023 -- TYSONS, Va.--(BUSINESS WIRE)-- Alarm.com Holdings, Inc. (Nasdaq: ALRM), the leading platform for the intelligently connected property, today reported financial results for its fourth quarter and full year ended December 31, 2024 . Alarm.com also provided its financial outlook for SaaS and license revenue for the first quarter of 2025 and guidance for the full year 2025. “I want to thank our team and our service provider partners for their help in delivering another quarter and year of solid financial performance,” said Steve Trundle , CEO of Alarm.com . “During 2024, our teams strengthened our position in the markets we serve through product innovation, including new AI-based video analytics capabilities, and expanded our opportunity in the remote video monitoring market through organic research and development and execution of our corporate development strategy. Our growth initiatives also contributed strongly to our consolidated growth as they continued to scale.” Fourth Quarter 2024 Financial Results as Compared to Fourth Quarter 2023 SaaS and license revenue increased 11.7% to $165.7 million , compared to $148.3 million . Total revenue increased 7.1% to $242.2 million , compared to $226.2 million . GAAP net income of $30.1 million , compared to $31.2 million . GAAP net income attributable to common stockholders of $30.3 million , or $0.56 per diluted share, compared to $31.3 million , or $0.58 per diluted share. Non-GAAP adjusted EBITDA(*) increased to $46.4 million , compared to $45.6 million . Non-GAAP adjusted net income attributable to common stockholders(*) decreased to $32.6 million , or $0.58 per diluted share, compared to $33.9 million , or $0.62 per diluted share. Full Year 2024 Financial Results as Compared to Full Year 2023 SaaS and license revenue increased 10.9% to $631.2 million , compared to $569.2 million . Total revenue increased 6.6% to $939.8 million , compared to $881.7 million . GAAP net income increased to $122.5 million , compared to $80.3 million . GAAP net income attributable to common stockholders increased to $124.1 million , or $2.29 per diluted share, compared to $81.0 million , or $1.53 per diluted share. Non-GAAP adjusted EBITDA(*) increased to $176.2 million , compared to $154.0 million . Non-GAAP adjusted net income attributable to common stockholders(*) increased to $127.1 million , or $2.28 per diluted share, compared to $113.2 million , or $2.07 per diluted share. Balance Sheet and Cash Flow Total cash and cash equivalents increased to $1.22 billion as of December 31, 2024 , compared to $697.0 million as of December 31, 2023 . The increase in cash and cash equivalents was primarily due to the May 2024 issuance of $500.0 million aggregate principal amount of 2.25% convertible senior notes due June 1, 2029 , or the 2029 Notes, resulting in proceeds of $485.2 million , net of $14.8 million of transaction fees and other debt issuance costs. Positive cash flows also contributed to the increase in cash and cash equivalents. For the year ended December 31, 2024 , cash flows from operations was $206.4 million , compared to $136.0 million for the year ended December 31, 2023 . For the year ended December 31, 2024 , non-GAAP free cash flow(*) was $196.3 million , compared to $128.4 million for the year ended December 31, 2023 . (*) Reconciliations of the non-GAAP measures are set forth at the end of this press release. Recent Business Highlights EnergyHub Delivered Record-Breaking Grid Flexibility in 2024: EnergyHub’s utility clients called on its platform over 2,000 times during the 2024 summer and shifted over 44 gigawatt hours of electricity out of peak demand periods. Utilities also leveraged EnergyHub’s new dynamic load-shaping capability, which uses AI-driven optimizations to automatically coordinate distributed energy resources, including batteries and smart thermostats, to maintain grid reliability during peak demand and grid repairs. Expanded Remote Video Monitoring (RVM) offering with the Acquisition of CHeKT: On February 10, 2025 , Alarm.com acquired 81% of the issued and outstanding shares of capital stock of CHeKT. CHeKT offers a comprehensive RVM solution that enables professional monitoring through on-premise video surveillance systems. CHeKT serves central stations and service providers and works with a broad range of third-party cameras and security products. The acquisition expands Alarm.com’s emerging opportunity to provide RVM solutions in the commercial and residential markets. Enhanced Business Activity Analytics (BAA) Solution for Commercial Market: Alarm.com’s commercial video analytics solution now includes an intuitive BAA dashboard on the Alarm.com mobile app that allows commercial subscribers to compare current activity in their business with historical trends. The dashboard leverages the AI-driven insights provided by BAA, including people counting, crowd gathering and queue monitoring, and provides an engaging, quick-glance status indicator and charts for drilling down into trend data. Commercial subscribers can make informed operational decisions and manage their business efficiently and effectively while on the go. Financial Outlook Alarm.com is providing its outlook for SaaS and license revenue for the first quarter of 2025 and its guidance for the full year 2025 based upon current management expectations. For the first quarter of 2025: SaaS and license revenue is expected to be in the range of $160.2 million to $160.4 million . For the full year 2025: SaaS and license revenue is expected to be in the range of $671.2 million to $671.8 million . Total revenue is expected to be in the range of $978.2 million to $980.8 million , which includes anticipated hardware and other revenue in the range of $307.0 million to $309.0 million . Non-GAAP adjusted EBITDA is expected to be in the range of $188.0 million to $192.0 million . Non-GAAP adjusted net income attributable to common stockholders is expected to be in the range of $130.0 million to $131.0 million , based on an estimated tax rate of 21.0%. Based on an expected 60.6 million weighted average diluted shares outstanding, non-GAAP adjusted net income attributable to common stockholders is expected to be $2.28 to $2.29 per diluted share. The 2025 guidance provided above is forward-looking in nature. Actual results may differ materially. See the cautionary note regarding “Forward-Looking Statements” below. The guidance provided above is based on expectations as of the date of this press release and Alarm.com undertakes no obligation to update guidance after such date. Conference Call and Webcast Information Alarm.com will host a conference call to discuss its fourth quarter and full year 2024 financial results and its outlook for the first quarter and full year 2025. A live audio webcast is scheduled to begin at 4:30 p.m. ET on February 20, 2025 . To participate on the live call, analysts and investors should pre-register to obtain a dial-in number and individual passcode by visiting: https://register.vevent.com/register/BIc5f04e3b0abf485890ce3fc463d0b7e5 . Alarm.com will also offer a live and archived webcast of the conference call accessible on Alarm.com’s Investor Relations website at http://investors.alarm.com . The information contained on any referenced website is not incorporated herein. About Alarm.com Holdings, Inc. Alarm.com is the leading platform for the intelligently connected property. Millions of consumers and businesses depend on Alarm.com's technology to manage and control their property from anywhere. Our platform integrates with a growing variety of Internet of Things devices through our apps and interfaces. Our security, video, access control, intelligent automation, energy management, and wellness solutions are available through our network of thousands of professional service providers in North America and around the globe. Alarm.com's common stock is traded on Nasdaq under the ticker symbol ALRM. For more information, please visit www.alarm.com . Non-GAAP Financial Measures To supplement our consolidated selected financial data presented on a basis consistent with GAAP, this press release contains certain non-GAAP financial measures, including non-GAAP adjusted EBITDA, non-GAAP adjusted income before income taxes, non-GAAP adjusted net income, non-GAAP adjusted income attributable to common stockholders before income taxes, non-GAAP adjusted net income attributable to common stockholders, non-GAAP adjusted net income attributable to common stockholders per share and non-GAAP free cash flow. We have included non-GAAP measures in this press release because they are financial, operating or liquidity measures used by our management to (i) understand and evaluate our core operating performance and trends and generate future operating plans, (ii) make strategic decisions regarding the allocation of capital and investments in initiatives that are focused on cultivating new markets for our solutions and (iii) provide useful information to management about the amount of cash generated by the business after necessary capital expenditures. We also use non-GAAP adjusted EBITDA as a performance measure under our executive bonus plan. Further, we believe that these non-GAAP measures of our financial results provide useful information to investors and others in understanding and evaluating our results of operations, business trends and financial condition. While we believe the use of these non-GAAP measures provides useful information to investors and management in analyzing our financial performance, non-GAAP measures have inherent limitations in that they do not reflect all of the amounts and transactions that are included in our financial statements prepared in accordance with GAAP. Non-GAAP measures do not serve as an alternative to GAAP nor do we consider our non-GAAP measures in isolation. Accordingly, we present non-GAAP financial measures only in connection with GAAP results. We urge investors to consider non-GAAP measures only in conjunction with our GAAP financials and to review the reconciliation of our non-GAAP financial measures to the most directly comparable GAAP financial measures, which are included in this press release. We consider non-GAAP free cash flow to be a liquidity measure, which we define as cash flows from operating activities less purchases of property and equipment. With respect to our expectations under “Financial Outlook” above, reconciliation of non-GAAP adjusted EBITDA and non-GAAP adjusted net income attributable to common stockholders guidance to the closest corresponding GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures. In particular, non-ordinary course litigation expense, acquisition-related expense and tax windfall adjustments can have unpredictable fluctuations based on unforeseen activity that is out of our control and/or cannot reasonably be predicted. We expect the above charges to have a significant and potentially highly variable impact on our future GAAP financial results. We exclude one or more of the following items from non-GAAP financial and operating measures: Interest expense: We record interest expense primarily related to the January 2021 issuance of $500.0 million aggregate principal amount of 0% convertible senior notes due January 15, 2026 , or the 2026 Notes, and the 2029 Notes. We exclude interest expense in calculating our non-GAAP adjusted EBITDA. For non-GAAP adjusted net income, non-GAAP adjusted net income attributable to common stockholders and non-GAAP adjusted net income attributable to common stockholders per share, basic and diluted, we do not exclude interest expense other than the interest expense related to the amortization of debt issuance costs related to the 2026 Notes and 2029 Notes as discussed below. Interest income and certain activity within other (expense) / income, net: We exclude interest income as well as certain activity within other (expense) / income, net including gains, losses or impairments on investments without readily determinable fair values and other assets, gains and losses from equity method investments, gains on settlement fees as well as losses on the early extinguishment of the debt, when applicable, from our non-GAAP financial measures because we do not consider it part of our ongoing results of operations. Provision for income taxes: We exclude the impact related to our provision for income taxes from our non-GAAP adjusted EBITDA calculation. We do not consider this tax adjustment to be part of our ongoing results of operations. Amortization expense: GAAP requires that operating expenses include the amortization of acquired intangible assets, which principally include acquired customer relationships, developed technology and trade names. We exclude amortization of intangibles from our non-GAAP financial measures because we do not consider amortization expense when we evaluate our ongoing business operations, nor do we factor amortization expense into our evaluation of potential acquisitions, or our measurement of the performance of those acquisitions. We believe that the exclusion of amortization expense enables the comparison of our performance to other companies in our industry as other companies may be more or less acquisitive than we are and therefore, amortization expense may vary significantly by company based on their acquisition history. Although we exclude amortization of acquired intangible assets from our non-GAAP financial measures, management believes that it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation. Depreciation expense: We record depreciation primarily for investments in property and equipment. We exclude depreciation in calculating non-GAAP adjusted EBITDA because we do not consider depreciation when we evaluate our ongoing business operations. For non-GAAP adjusted net income, non-GAAP adjusted net income attributable to common stockholders and non-GAAP adjusted net income attributable to common stockholders per share, basic and diluted, we do not exclude depreciation. Amortization of debt issuance costs: We record amortization of debt issuance costs related to the 2026 Notes and 2029 Notes as interest expense. We exclude amortization of debt issuance costs from our non-GAAP adjusted net income, non-GAAP adjusted net income attributable to common stockholders and non-GAAP adjusted net income attributable to common stockholders per share, basic and diluted, because we believe that the exclusion of this non-cash interest expense will provide for more meaningful information about our financial performance. Stock-based compensation expense: We exclude stock-based compensation expense, which relates to restricted stock units and other forms of equity incentives primarily awarded to employees of Alarm.com , because they are non-cash charges that we do not consider when assessing the operating performance of our business. Additionally, the determination of stock-based compensation expense can be calculated using various methodologies and is dependent upon subjective assumptions and other factors that vary on a company-by-company basis. Therefore, we believe that excluding stock-based compensation expense from our non-GAAP financial measures improves the comparability of our results to the results of other companies in our industry. Acquisition-related expense: Included in operating expenses are incremental costs directly related to business and asset acquisitions as well as changes in the fair value of contingent consideration liabilities, when applicable. We exclude acquisition-related expense from our non-GAAP financial measures because we believe that the exclusion of this expense allows us to better provide meaningful information about our operating performance, facilitates comparisons to our historical operating results, improves the comparability of our results to the results of other companies in our industry, and ultimately, we believe helps investors better understand the acquisition-related expense and the effects of the transaction on our results of operations. Litigation expense: We exclude non-ordinary course litigation expense because we do not consider legal costs and settlement fees incurred and received in litigation and litigation-related matters of non-ordinary course lawsuits and other disputes, particularly costs incurred in ongoing intellectual property litigation, to be indicative of our core operating performance. We do not adjust for ordinary course legal expenses, including those expenses resulting from maintaining and enforcing our intellectual property portfolio and license agreements. Forward-Looking Statements This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by their use of terms and phrases such as “anticipate,” “believe,” “continue,” “designed,” “enable,” “ensure,” “expect,” “intend,” “will,” and other similar terms and phrases, and such forward-looking statements include, but are not limited to, the statements regarding the Company’s opportunities, positioning, the benefits of recently launched offerings, acquisitions and investments, and the Company’s guidance for the first quarter and full year 2025 described under “Financial Outlook” above and key assumptions related thereto. The events described in these forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated by these forward-looking statements, including, but not limited to: impact of the global economic uncertainty and financial market conditions caused by significant worldwide events, including public health crises, geopolitical upheaval (including the ongoing conflicts in Ukraine , and in Israel and surrounding areas), supply chain disruptions, interest rates and inflation (collectively, Macroeconomic Conditions); impact of Macroeconomic Conditions and their economic effects on demand for the Company's products; the reliability of the Company’s network operations centers; the Company’s ability to retain service provider partners and residential and commercial subscribers and sustain its growth rate; the Company’s ability to manage growth and execute on its business strategies; the effects of increased competition and evolving technologies; the Company’s ability to integrate acquired assets and businesses and to manage service provider partners, customers and employees; consumer demand for interactive security, video monitoring, intelligent automation, energy management and wellness solutions; the Company’s reliance on its service provider network to attract new customers and retain existing customers; the Company's dependence on its suppliers; the potential loss of any key supplier or the inability of a key supplier to deliver their products to us on time or at the contracted price; the reliability of the Company’s hardware and wireless network suppliers and new or enhanced United States tax, tariff, import/export restrictions, or other trade barriers, particularly tariffs from China ; and other risks and uncertainties discussed in the “Risk Factors” section of the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on November 7, 2024 and other subsequent filings the Company makes with the Securities and Exchange Commission from time to time, including its Form 10-K for the year ended December 31, 2024 . In addition, the forward-looking statements included in this press release represent the Company’s views and expectations as of the date hereof and are based on information currently available to the Company. The Company anticipates that subsequent events and developments may cause the Company’s views to change. However, while the Company may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so except as required by law. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to the date hereof. ALARM.COM HOLDINGS, INC. Consolidated Statements of Operations (in thousands, except share and per share data) Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Revenue: SaaS and license revenue $ 165,651 $ 148,347 $ 631,198 $ 569,200 $ 520,377 Hardware and other revenue 76,589 77,890 308,629 312,482 322,182 Total revenue 242,240 226,237 939,827 881,682 842,559 Cost of revenue(1): Cost of SaaS and license revenue 23,891 22,822 89,512 85,898 73,897 Cost of hardware and other revenue 59,713 58,393 236,637 239,261 268,684 Total cost of revenue 83,604 81,215 326,149 325,159 342,581 Operating expenses: Sales and marketing 30,941 25,948 111,242 100,226 92,748 General and administrative 27,767 24,177 108,879 112,930 106,688 Research and development 61,971 61,274 255,878 245,114 218,635 Amortization and depreciation 7,102 7,943 29,131 31,424 30,870 Total operating expenses 127,781 119,342 505,130 489,694 448,941 Operating income 30,855 25,680 108,548 66,829 51,037 Interest expense (4,347 ) (828 ) (11,426 ) (3,429 ) (3,144 ) Interest income 13,579 8,709 47,359 29,801 8,759 Other (expense) / income, net (1,009 ) 5,838 (2,674 ) 4,624 (59 ) Income before income taxes 39,078 39,399 141,807 97,825 56,593 Provision for income taxes 8,945 8,228 19,294 17,485 962 Net income 30,133 31,171 122,513 80,340 55,631 Net loss attributable to redeemable noncontrolling interests 195 133 1,603 703 707 Net income attributable to common stockholders $ 30,328 $ 31,304 $ 124,116 $ 81,043 $ 56,338 Per share information attributable to common stockholders: Net income attributable to common stockholders per share: Basic $ 0.61 $ 0.63 $ 2.50 $ 1.63 $ 1.13 Diluted $ 0.56 $ 0.58 $ 2.29 $ 1.53 $ 1.07 Weighted average common shares outstanding: Basic 49,494,338 49,924,910 49,641,763 49,818,448 49,926,236 Diluted 59,961,161 54,711,605 57,993,019 54,625,434 54,932,757 ______________________________ (1) Exclusive of amortization and depreciation shown in operating expenses below. Stock-based compensation expense data: Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Cost of hardware and other revenue $ — $ 2 $ 2 $ 5 $ — Sales and marketing 809 744 2,833 3,522 4,342 General and administrative 3,519 3,155 13,080 13,028 15,037 Research and development 5,239 6,959 25,327 30,728 33,275 Total stock-based compensation expense $ 9,567 $ 10,860 $ 41,242 $ 47,283 $ 52,654 ALARM.COM HOLDINGS, INC. Consolidated Balance Sheets (in thousands, except share and per share data) December 31 , 2024 2023 Assets Current assets: Cash and cash equivalents $ 1,220,701 $ 696,983 Accounts receivable, net of allowance for credit losses of $3,870 and $3,864 , and net of allowance for product returns of $2,448 and $2,279 , as of December 31, 2024 and 2023, respectively 126,082 130,626 Inventory 87,435 96,140 Other current assets, net 47,374 33,031 Total current assets 1,481,592 956,780 Property and equipment, net 63,205 54,164 Intangible assets, net 63,159 78,564 Goodwill 154,211 154,498 Deferred tax assets 181,284 131,815 Operating lease right-of-use assets 53,425 24,242 Other assets, net of allowance for credit losses of $1 and $5 as of December 31, 2024 and 2023, respectively 41,332 39,500 Total assets $ 2,038,208 $ 1,439,563 Liabilities, redeemable noncontrolling interests and stockholders’ equity Current liabilities: Accounts payable, accrued expenses and other current liabilities $ 139,427 $ 124,475 Accrued compensation 28,739 28,626 Deferred revenue 12,940 10,193 Operating lease liabilities 7,700 12,043 Total current liabilities 188,806 175,337 Deferred revenue 13,619 12,692 Convertible senior notes, net 983,477 493,515 Operating lease liabilities 65,534 20,468 Other liabilities 15,479 12,697 Total liabilities 1,266,915 714,709 Redeemable noncontrolling interests 44,747 36,308 Stockholders’ equity Preferred stock, $0.001 par value, 10,000,000 shares authorized; no shares issued and outstanding as of December 31, 2024 and 2023 — — Common stock, $0.01 par value, 300,000,000 shares authorized; 52,756,077 and 51,888,838 shares issued; and 49,618,346 and 49,868,175 shares outstanding as of December 31, 2024 and 2023, respectively 528 519 Additional paid-in capital 521,192 531,734 Treasury stock, at cost; 3,137,731 and 2,020,663 shares as of December 31, 2024 and 2023, respectively (186,291 ) (111,291 ) Accumulated other comprehensive income 815 1,398 Retained earnings 390,302 266,186 Total stockholders’ equity 726,546 688,546 Total liabilities, redeemable noncontrolling interests and stockholders’ equity $ 2,038,208 $ 1,439,563 ALARM.COM HOLDINGS, INC. Consolidated Statements of Cash Flows (in thousands) Year Ended December 31 , Cash flows from operating activities: 2024 2023 2022 Net income $ 122,513 $ 80,340 $ 55,631 Adjustments to reconcile net income to net cash flows from operating activities: Provision for credit losses on accounts receivable 950 1,508 1,156 Reserve for product returns 3,187 4,399 4,746 Provision for / (recovery of) credit losses on notes receivable 3,996 3 (78 ) Inventory write-down — 1,420 — Amortization on patents and tooling 847 1,213 1,359 Amortization and depreciation 29,131 31,424 30,870 Amortization of debt issuance costs 4,796 3,145 3,126 Amortization of operating leases 13,084 11,484 10,499 Deferred income taxes (34,496 ) (47,730 ) (55,039 ) Change in fair value of contingent liability 108 68 — Stock-based compensation 41,242 47,283 52,654 Gain from investment in unconsolidated entity (127 ) — (140 ) Changes in operating assets and liabilities (net of business acquisitions): Accounts receivable 271 (10,536 ) (24,346 ) Inventory 8,558 20,961 (40,308 ) Other current and non-current assets (2,697 ) (1,338 ) (8,952 ) Accounts payable, accrued expenses and other current liabilities 20,133 4,613 32,938 Deferred revenue 3,674 4,553 3,428 Operating lease liabilities (12,467 ) (13,947 ) (12,723 ) Other liabilities 3,710 (2,898 ) 2,080 Cash flows from operating activities 206,413 135,965 56,901 Cash flows used in investing activities: Business acquisition, net of cash acquired — (9,696 ) (31,730 ) Additions to property and equipment (10,133 ) (7,517 ) (28,640 ) Issuances of notes receivable (500 ) (450 ) (3,000 ) Capitalized software development costs (1,643 ) (743 ) — Receipt of payments on notes receivable 51 55 61 Purchase of investment in unconsolidated entities (11,025 ) (1,700 ) (5,150 ) Proceeds from sale of investment — — 140 Purchases of intangible assets and other assets (1,431 ) (5,915 ) — Cash flows used in investing activities (24,681 ) (25,966 ) (68,319 ) Cash flows from / (used in) financing activities: Proceeds from issuance of convertible senior notes 500,000 — — Payments of debt issuance costs (14,834 ) — — Purchases of capped calls related to convertible senior notes (63,050 ) — — Payments of deferred consideration for acquisitions (7,269 ) (1,672 ) (1,500 ) Purchases of treasury stock, including transaction costs (75,000 ) (27,298 ) (78,844 ) Purchases of redeemable noncontrolling interest — (832 ) — Payments of acquired debt — (3,040 ) — Payments of tax withholdings related to vesting of restricted stock units (3,401 ) (2,621 ) — Issuances of common stock from equity-based plans 9,984 3,598 4,020 Cash flows from / (used in) financing activities 346,430 (31,865 ) (76,324 ) Effect of exchange rate changes on cash, cash equivalents and restricted cash (109 ) 66 — Net increase / (decrease) in cash, cash equivalents and restricted cash 528,053 78,200 (87,742 ) Cash, cash equivalents and restricted cash at beginning of the period 701,079 622,879 710,621 Cash, cash equivalents and restricted cash at end of the period $ 1,229,132 $ 701,079 $ 622,879 Reconciliation of cash, cash equivalents and restricted cash: Cash and cash equivalents $ 1,220,701 $ 696,983 $ 622,165 Restricted cash included in other current assets and other assets 8,431 4,096 714 Total cash, cash equivalents and restricted cash $ 1,229,132 $ 701,079 $ 622,879 ALARM.COM HOLDINGS, INC. Reconciliation of Non-GAAP Measures (in thousands) (unaudited) Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Non-GAAP adjusted EBITDA: Net income $ 30,133 $ 31,171 $ 122,513 $ 80,340 $ 55,631 Adjustments: Interest expense, interest income and certain activity within other (expense) / income, net (9,365 ) (13,738 ) (36,066 ) (32,229 ) (5,768 ) Provision for income taxes 8,945 8,228 19,294 17,485 962 Amortization and depreciation expense 7,102 7,943 29,131 31,424 30,870 Stock-based compensation expense 9,567 10,860 41,242 47,283 52,654 Acquisition-related expense 3 45 108 621 1,059 Litigation expense 1 1,075 17 9,043 11,440 Total adjustments 16,253 14,413 53,726 73,627 91,217 Non-GAAP adjusted EBITDA $ 46,386 $ 45,584 $ 176,239 $ 153,967 $ 146,848 Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Non-GAAP adjusted net income: Net income, as reported $ 30,133 $ 31,171 $ 122,513 $ 80,340 $ 55,631 Provision for income taxes 8,945 8,228 19,294 17,485 962 Income before income taxes 39,078 39,399 141,807 97,825 56,593 Adjustments: Interest income and certain activity within other (expense) / income, net (13,712 ) (14,566 ) (47,492 ) (35,658 ) (8,912 ) Amortization expense 4,652 5,195 18,806 20,271 18,706 Amortization of debt issuance costs 1,500 788 4,796 3,145 3,126 Stock-based compensation expense 9,567 10,860 41,242 47,283 52,654 Acquisition-related expense 3 45 108 621 1,059 Litigation expense 1 1,075 17 9,043 11,440 Non-GAAP adjusted income before income taxes 41,089 42,796 159,284 142,530 134,666 Income taxes 1 (8,629 ) (8,987 ) (33,450 ) (29,931 ) (28,280 ) Non-GAAP adjusted net income $ 32,460 $ 33,809 $ 125,834 $ 112,599 $ 106,386 1 Income taxes are calculated using a rate of 21.0% for each of the years ended December 31, 2024 , 2023 and 2022 as well as the three months ended December 31, 2024 and 2023. The 21.0% effective tax rates for each of the years ended December 31, 2024 , 2023 and 2022 as well as the three months ended December 31, 2024 and 2023 exclude the income tax effect on the non-GAAP adjustments and reflect the estimated long-term corporate tax rate. ALARM.COM HOLDINGS, INC. Reconciliation of Non-GAAP Measures - continued (in thousands) (unaudited) Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Non-GAAP adjusted net income attributable to common stockholders: Net income attributable to common stockholders, as reported $ 30,328 $ 31,304 $ 124,116 $ 81,043 $ 56,338 Provision for income taxes 8,945 8,228 19,294 17,485 962 Income attributable to common stockholders before income taxes 39,273 39,532 143,410 98,528 57,300 Adjustments: Interest income and certain activity within other (expense) / income, net (13,712 ) (14,566 ) (47,492 ) (35,658 ) (8,912 ) Amortization expense 4,652 5,195 18,806 20,271 18,706 Amortization of debt issuance costs 1,500 788 4,796 3,145 3,126 Stock-based compensation expense 9,567 10,860 41,242 47,283 52,654 Acquisition-related expense 3 45 108 621 1,059 Litigation expense 1 1,075 17 9,043 11,440 Non-GAAP adjusted income attributable to common stockholders before income taxes 41,284 42,929 160,887 143,233 135,373 Income taxes 1 (8,669 ) (9,015 ) (33,786 ) (30,079 ) (28,428 ) Non-GAAP adjusted net income attributable to common stockholders $ 32,615 $ 33,914 $ 127,101 $ 113,154 $ 106,945 1 Income taxes are calculated using a rate of 21.0% for each of the years ended December 31, 2024 , 2023 and 2022 as well as the three months ended December 31, 2024 and 2023. The 21.0% effective tax rates for each of the years ended December 31, 2024 , 2023 and 2022 as well as the three months ended December 31, 2024 and 2023 exclude the income tax effect on the non-GAAP adjustments and reflect the estimated long-term corporate tax rate. ALARM.COM HOLDINGS, INC. Reconciliation of Non-GAAP Measures - continued (in thousands, except share and per share data) (unaudited) Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Non-GAAP adjusted net income attributable to common stockholders per share: Net income attributable to common stockholders per share - basic, as reported $ 0.61 $ 0.63 $ 2.50 $ 1.63 $ 1.13 Provision for income taxes 0.18 0.16 0.39 0.35 0.02 Income attributable to common stockholders before income taxes 0.79 0.79 2.89 1.98 1.15 Adjustments: Interest income and certain activity within other (expense) / income, net (0.28 ) (0.29 ) (0.96 ) (0.72 ) (0.18 ) Amortization expense 0.10 0.10 0.38 0.41 0.37 Amortization of debt issuance costs 0.03 0.02 0.10 0.06 0.06 Stock-based compensation expense 0.19 0.22 0.83 0.95 1.05 Acquisition-related expense — — — 0.01 0.02 Litigation expense — 0.02 — 0.18 0.24 Non-GAAP adjusted income attributable to common stockholders before income taxes 0.83 0.86 3.24 2.87 2.71 Income taxes 1 (0.17 ) (0.18 ) (0.68 ) (0.60 ) (0.57 ) Non-GAAP adjusted net income attributable to common stockholders per share - basic $ 0.66 $ 0.68 $ 2.56 $ 2.27 $ 2.14 Non-GAAP adjusted net income attributable to common stockholders per share - diluted2 $ 0.58 $ 0.62 $ 2.28 $ 2.07 $ 1.95 Weighted average common shares outstanding: Basic, as reported 49,494,338 49,924,910 49,641,763 49,818,448 49,926,236 Diluted, as reported 59,961,161 54,711,605 57,993,019 54,625,434 54,932,757 1 Income taxes are calculated using a rate of 21.0% for each of the years ended December 31, 2024 , 2023 and 2022 as well as the three months ended December 31, 2024 and 2023. The 21.0% effective tax rates for each of the years ended December 31, 2024 , 2023 and 2022 as well as the three months ended December 31, 2024 and 2023 exclude the income tax effect on the non-GAAP adjustments and reflect the estimated long-term corporate tax rate. 2 Non-GAAP adjusted net income attributable to common stockholders per diluted share includes the add back of cash interest expense, net of tax, attributable to convertible senior notes of $2.1 million and $5.0 million for the three and twelve months ended December 31, 2024 , respectively. Three Months Ended December 31 , Year Ended December 31 , 2024 2023 2024 2023 2022 Non-GAAP free cash flow: Cash flows from operating activities $ 56,260 $ 39,872 $ 206,413 $ 135,965 $ 56,901 Additions to property and equipment (2,268 ) (2,168 ) (10,133 ) (7,517 ) (28,640 ) Non-GAAP free cash flow $ 53,992 $ 37,704 $ 196,280 $ 128,448 $ 28,261 View source version on businesswire.com : https://www.businesswire.com/news/home/20250220742474/en/ Investor & Media Relations: Matthew Zartman Alarm.com [email protected] Source: Alarm.com Holdings, Inc.

View stock analysis, news, and events for Alarm.com Holdings, Inc.