XML 67 R49.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedule of Financial Information of Reportable Segments and Reconciliations to Consolidated Financial Information
The following tables present revenue and significant expenses by segment that are regularly provided to the CODM. Other segment items that the CODM does not consider in assessing segment performance are presented to reconcile to Adjusted EBITDA (Loss).
Year Ended December 31, 2024
InsuranceVertical SoftwareCorporate & EliminationsTotals
Revenue from external customers$318,190 $119,658 $— $437,848 
Intersegment revenue— 949 (949)— 
Revenue318,190 120,607 (949)437,848 
Significant expenses:
Cost of revenue205,303 20,324 — 225,627 
Selling and marketing61,037 60,688 1,148 122,873 
Product and technology8,867 25,903 20,504 55,274 
General and administrative18,441 23,240 56,964 98,645 
Other segment items:
Depreciation and amortization (1)
(5,761)(17,506)(2,255)(25,522)
Stock-based compensation expense (1)
(1,364)(6,100)(19,717)(27,181)
Change in fair value of contingent consideration4,350 (908)— 3,442 
Losses on terminated reinsurance contracts (see Note 14)1,324 — — 1,324 
Restructuring costs (2)
(131)(1,044)(3,010)(4,185)
Acquisition and other transaction costs— (20)(409)(429)
Other gains and losses (3)
(17,312)— (1,879)(19,191)
Adjusted EBITDA (Loss)$43,436 $16,030 $(52,295)7,171 
Reconciliation to consolidated operating loss
Depreciation and amortization (1)
(25,522)
Stock-based compensation expense (1)
(27,181)
Change in fair value of contingent consideration3,442 
Restructuring costs (2)
(4,185)
Acquisition and other transaction costs(429)
Other gains and losses (3)
(19,191)
Loss on reinsurance contract (see Note 14)
1,324 
Consolidated operating loss$(64,571)
______________________________________
(1)Depreciation, amortization, and stock-based compensation expenses are included in the Sales and marketing, Product and technology, and General and administrative lines above. These expenses are not included in Adjusted EBITDA (Loss).
(2)Primarily consists of costs related to forming a reciprocal exchange.
(3)Other gains and losses primarily includes investment income and some recoveries of reinsurance losses.
Year Ended December 31, 2023
InsuranceVertical SoftwareCorporate & EliminationsTotals
Revenue from external customers$305,186 $125,116 $— $430,302 
Significant expenses:
Cost of revenue190,508 29,735 — 220,243 
Selling and marketing79,491 61,431 3,385 144,307 
Product and technology8,182 28,530 21,790 58,502 
General and administrative62,520 23,560 54,292 140,372 
Other segment items:
Depreciation and amortization (1)
(5,885)(16,775)(1,755)(24,415)
Stock-based compensation expense (1)
(1,409)(6,528)(12,772)(20,709)
Change in fair value of contingent consideration4,089 1,505 70 5,664 
Recoveries of terminated reinsurance contracts (see Note 14)(36,042)— — (36,042)
Restructuring costs (2)
(308)(433)(3,274)(4,015)
Acquisition and other transaction costs— (216)(590)(806)
Other gains and losses (3)
(8,280)— (5)(8,285)
Adjusted EBITDA (Loss)$12,320 $4,307 $(61,141)(44,514)
Reconciliation to consolidated operating loss
Depreciation and amortization (1)
(24,415)
Stock-based compensation expense (1)
(20,709)
Change in fair value of contingent consideration5,664 
Recoveries of terminated reinsurance contracts (see Note 14)(36,042)
Restructuring costs (2)
(4,015)
Acquisition and other transaction costs(806)
Other gains and losses (3)
(8,285)
Impairment loss on intangible assets and goodwill(57,232)
Consolidated operating loss$(190,354)
______________________________________
(1)Depreciation, amortization, and stock-based compensation expenses are included in the Sales and marketing, Product and technology, and General and administrative lines above. These expenses are not included in Adjusted EBITDA (Loss).
(2)Primarily consists of costs related to forming reciprocal exchange.
(3)Other gains and losses primarily includes investment income.
Year Ended December 31, 2022
InsuranceVertical SoftwareCorporate & EliminationsTotals
Revenue from external customers$121,033 $154,915 $— $275,948 
Significant expenses:
Cost of revenue62,268 45,309 — 107,577 
Selling and marketing42,193 67,339 4,316 113,848 
Product and technology8,476 30,628 20,461 59,565 
General and administrative26,515 31,937 52,167 110,619 
Other segment items:
Depreciation and amortization (1)
(5,574)(20,209)(2,147)(27,930)
Stock-based compensation expense (1)
(5,074)(7,948)(14,019)(27,041)
Change in fair value of contingent consideration(965)(6,331)352 (6,944)
Restructuring costs (2)
— — (647)(647)
Acquisition and other transaction costs(150)(488)(1,687)(2,325)
Other gains and losses (3)
(1,157)— (16)(1,173)
Adjusted EBITDA (Loss)$(5,499)$14,678 $(58,780)(49,601)
Reconciliation to consolidated operating loss
Depreciation and amortization (1)
(27,930)
Stock-based compensation expense (1)
(27,041)
Change in fair value of contingent consideration(6,944)
Restructuring costs (2)
(647)
Acquisition and other transaction costs(2,325)
Other gains and losses (3)
(1,173)
Impairment loss on intangible assets and goodwill(61,386)
Consolidated operating loss$(177,047)
______________________________________
(1)Depreciation, amortization, and stock-based compensation expenses are included in the Sales and marketing, Product and technology, and General and administrative lines above. These expenses are not included in Adjusted EBITDA (Loss).
(2)Primarily consists of costs related to forming reciprocal exchange.
(3)Other gains and losses primarily includes investment income.