Vertex Inc. (VERX) Financial Statements (2024 and earlier)
Company Profile
Business Address |
2301 RENAISSANCE BOULEVARD KING OF PRUSSIA, PA 19406 |
State of Incorp. | DE |
Fiscal Year End | December 31 |
Industry (SIC) | 7372 - Prepackaged Software (benchmarking) |
More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |||
---|---|---|---|---|---|---|---|
ASSETS | |||||||
Current Assets | |||||||
Cash, cash equivalents, and short-term investments | 68,175 | 91,803 | 73,333 | 303,051 | |||
Cash and cash equivalents | 68,175 | 91,803 | 73,333 | 303,051 | |||
Restricted cash and investments | 20,976 | 14,945 | 24,873 | 9,222 | |||
Receivables | 141,752 | 102,885 | 76,929 | 77,159 | |||
Prepaid expense | 11,558 | 5,875 | 12,251 | ||||
Other current assets | 12,217 | 8,285 | |||||
Other undisclosed current assets | 24,160 | 13,464 | 13,259 | ||||
Total current assets: | 266,621 | 241,189 | 195,671 | 402,691 | |||
Noncurrent Assets | |||||||
Finance lease, right-of-use asset, after accumulated amortization | 107 | 600 | 602 | ||||
Operating lease, right-of-use asset | 14,605 | 17,187 | 20,249 | ||||
Property, plant and equipment | 100,734 | 115,768 | 98,390 | 56,557 | |||
Intangible assets, net (including goodwill), including: | 260,238 | 257,023 | 272,702 | 18,711 | |||
Goodwill | 257,842 | 251,842 | 270,041 | 16,329 | |||
Intangible assets, net (excluding goodwill) | 19,524 | 16,153 | 2,382 | ||||
Other undisclosed intangible assets, net (including goodwill) | (17,128) | (10,972) | 2,661 | ||||
Capitalized contract cost, net | 21,237 | 15,463 | 12,555 | 11,743 | |||
Deferred income tax assets | 41,708 | 30,938 | 35,298 | 29,974 | |||
Other noncurrent assets | 16,013 | 2,612 | 1,900 | 3,263 | |||
Other undisclosed noncurrent assets | 38,664 | 38,412 | 32,840 | 31,989 | |||
Total noncurrent assets: | 493,306 | 478,003 | 474,536 | 152,237 | |||
TOTAL ASSETS: | 759,927 | 719,192 | 670,207 | 554,928 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities | |||||||
Current Liabilities | |||||||
Accounts payable and accrued liabilities | 68,331 | 63,353 | 52,637 | 45,378 | |||
Employee-related liabilities | ✕ | ✕ | 10,790 | 16,671 | 17,326 | ||
Accounts payable | 23,596 | 14,329 | 13,000 | 8,876 | |||
Accrued liabilities | 44,735 | 38,234 | 22,966 | 19,176 | |||
Deferred revenue | 290,143 | 268,847 | 237,344 | 207,560 | |||
Debt | 2,574 | 2,291 | 284 | 882 | |||
Deferred compensation liability | 2,809 | 4,202 | 2,057 | ||||
Deferred rent credit | 939 | ||||||
Self insurance reserve | 2,246 | 2,219 | 1,922 | 1,766 | |||
Business combination, contingent consideration, liability | 11,901 | 6,149 | 468 | 845 | |||
Other undisclosed current liabilities | 65,584 | 57,541 | 72,275 | 32,541 | |||
Total current liabilities: | 440,779 | 403,209 | 369,132 | 291,968 | |||
Noncurrent Liabilities | |||||||
Long-term debt and lease obligation | 44,110 | 46,719 | 24,388 | 225 | |||
Long-term debt, excluding current maturities | 44,059 | 46,709 | 225 | ||||
Finance lease, liability | 51 | 10 | 68 | ||||
Liabilities, other than long-term debt | 21,744 | 39,122 | 24,458 | 28,617 | |||
Deferred revenue | 2,577 | 10,289 | 11,666 | 14,702 | |||
Deferred compensation liability, classified | 1,963 | 5,010 | |||||
Operating lease, liability | 16,567 | 20,421 | 24,320 | ||||
Business combination, contingent consideration, liability | 2,600 | 8,412 | 10,829 | 8,905 | |||
Other undisclosed noncurrent liabilities | 313 | 417 | 22,145 | 8,632 | |||
Total noncurrent liabilities: | 66,167 | 86,258 | 70,991 | 37,474 | |||
Total liabilities: | 506,946 | 489,467 | 440,123 | 329,442 | |||
Equity | |||||||
Equity, attributable to parent, including: | 252,981 | 229,725 | 230,084 | 225,486 | |||
Additional paid in capital | 275,155 | 244,820 | 222,621 | 206,541 | |||
Accumulated other comprehensive loss | (21,742) | (27,752) | (17,497) | (3,127) | |||
Retained earnings (accumulated deficit) | (586) | 12,507 | 24,811 | 21,926 | |||
Other undisclosed equity, attributable to parent | 154 | 150 | 149 | 146 | |||
Total equity: | 252,981 | 229,725 | 230,084 | 225,486 | |||
TOTAL LIABILITIES AND EQUITY: | 759,927 | 719,192 | 670,207 | 554,928 |
Income Statement (P&L) ($ in thousands)
6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
---|---|---|---|---|---|---|
Revenues | 572,387 | 491,624 | 425,548 | 374,665 | ||
Cost of revenue (Cost of Goods and Services Sold) | (223,808) | (193,132) | (161,892) | (165,387) | ||
Gross profit: | 348,579 | 298,492 | 263,656 | 209,278 | ||
Operating expenses | (366,089) | (306,574) | (266,598) | (314,036) | ||
Other operating income, net (Other Nonrecurring (Income) Expense) | ||||||
Other undisclosed operating loss | ||||||
Operating income (loss): | (17,510) | (8,082) | (2,942) | (104,758) | ||
Nonoperating expense (Other Nonoperating expense) | (984) | (3,111) | ||||
Interest and debt expense | (8) | (18) | (16) | (373) | ||
Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||
Income (loss) from continuing operations before equity method investments, income taxes: | (17,518) | (8,100) | (3,942) | (108,242) | ||
Other undisclosed income (loss) from continuing operations before income taxes | (4,156) | (2,030) | 16 | 373 | ||
Loss from continuing operations before income taxes: | (21,674) | (10,130) | (3,926) | (107,869) | ||
Income tax expense (benefit) | 8,581 | (2,174) | 2,447 | 28,932 | ||
Income (loss) from continuing operations: | (13,093) | (12,304) | (1,479) | (78,937) | ||
Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (1,479) | (78,937) | |
Net income (loss) available to common stockholders, diluted: | (13,093) | (12,304) | (1,479) | (78,937) |
Comprehensive Income ($ in thousands)
6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
---|---|---|---|---|---|---|
Net income (loss): | (13,093) | (12,304) | (1,479) | (78,937) | ||
Comprehensive income (loss): | (13,093) | (12,304) | (1,479) | (78,937) | ||
Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 6,010 | (10,255) | (14,370) | (2,636) | ||
Comprehensive income (loss), net of tax, attributable to parent: | (7,083) | (22,559) | (15,849) | (81,573) |
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.