
How Scaling Deep Beats Scaling Up Fast — Lessons From Uber And Routematic
At a recent executive event hosted by venture capital firm Shift4Good, Sriram Kannan, CEO and cofounder of Routematic, told his peers that his company's growth has come not from chasing new markets, but first mastering a few. Routematic has deepened its service in just five Indian cities, building density, loyalty, and profitability before expanding further. The message surprised his peers who assumed growth is about expanding the customer base, not deepening the current base.
Kannan's message jars in an era where the default playbook is Silicon Valley orthodoxy: raise capital, expand everywhere, dominate markets. Scaling deep doesn't mean slow growth; it means more measured and resilient growth.
Kannan's argument warrants attention, especially given the mounting evidence that rapid expansion can destroy more value for companies and communities than it creates.
The Allure of Scaling Up and Fast
Almost every startup founder dreams of explosive growth and a lucrative exit. The formula is straightforward—raise capital, expand geographically, dominate markets. But fast geographic scaling multiplies complexity—regulatory environments, customer expectations, cultural norms—and often requires huge capital infusions before revenues catch up.
Yet this approach regularly destroys companies. Consider WeWork's spectacular implosion in just nine years. The company expanded from one New York office to 528 locations across 29 countries. When it attempted to go public, investors discovered a company hemorrhaging cash with no path to profitability. Instead of a lucrative IPO, WeWork filed for bankruptcy.
WeWork isn't an outlier. Rapid growth creates predictable problems: executives lose operational control, customer service deteriorates, and organizations become overextended and unstable. Companies get ahead of their skis, moving faster than their ability to manage effectively.
The Alternative: Scaling Deep
Some markets reward depth over breadth. Scaling deep means building stronger ties within existing communities rather than rushing to new geographies.
Researchers Dr. Suntae Kim and Dr. Anna Kim examined this phenomenon through two Detroit-based business accelerators. One pursued rapid geographic expansion; the other focused on deepening local relationships. Their research, published in the Academy of Management Journal and the Harvard Business Review, revealed that ventures scaling deep created jobs, products, and spillover effects that stayed local and addressed community-specific problems.
Deep scaling encourages companies to use resources efficiently—either by reaching full capacity or finding creative ways to repurpose existing assets. Deep scaling is often more cost-effective than geographic expansion, leaving more cash for reinvestment rather than requiring external funding. This approach can actually contribute more to sustainable competitive advantage than spreading thin across markets, as competitors find it more difficult to penetrate the market.
Uber vs Routematic
The contrast between Uber and Routematic reveals two fundamentally different approaches to growth—one focused on operational depth, the other on rapid geographic breadth.
Uber is a consumer-facing platform that connects individual riders with drivers for on-demand travel. Its core business is a real-time marketplace, matching unpredictable demand (from airport trips to nightlife to daily commutes) with flexible supply. Uber does not serve enterprise clients with known scheduling needs, but rather operates in a volatile consumer space.
Uber exemplifies the Silicon Valley scaling playbook. After launching in 2010 with $1.25 million in seed funding, Uber expanded to five U.S. cities within its first year. By 2014, it was launching in one new city every single day. This hypergrowth strategy required massive capital injections. Prior to its IPO in 2019, Uber had raised over $12 billion, although much of its capital injections are undisclosed. To put color on this number, Uber made a profit for the first time in 15 years in 2023. Uber CEO said in a 2023 earnings call that the first-ever profits proved 'that we can continue to generate strong profitable growth at scale.' Today, Uber operates in more than 71 countries in more than 15,000 cities, yet many markets remain unprofitable.
Routematic, by contrast, is an AI-powered enterprise transportation services firm that partners with information technology companies to shuttle employees to and from work. Its clients, like Infosys, operate around the clock, with as many as 49 different shift start times in a single day. Routematic uses real-time traffic data and AI-driven routing to ensure employees arrive punctually and safely. It operates as a B2B service that companies purchase for their workforce—offering predictable demand patterns, recurring revenue, and optimized fleet management.
Routematic's growth strategy was the opposite of Uber's. Routematic mastered local markets before expanding outward. Starting with just 10 cars and one client in Pune, the company spent two years optimizing fleet utilization across multiple corporate clients with different shift patterns. It expanded only after it was profitable in Pune by expanding next to Bangalore and then to other cities. Today, Routematic operates in just five Indian cities. Its measured growth to date has built a robust foundation for further expansion. As Routematic grows, it will continue to build its organizational assets, rather than scaling so quickly that it puts them at risk.
The contrast between Routematic and Uber is stark: Even though Routematic operates in only 5 Indian cities for fleet services relative to Uber's 110+, Routematic has one-fifth of Uber's total Indian ride volume. Whereas Uber is unprofitable in many of the cities it operates, Routematic ensures profitability in every location it operates. Its deep understanding of local transportation patterns, consistent service delivery to corporate clients, and disciplined expansion strategy have enabled high asset utilization and strong margins.
Two companies, two models. One is focused on transactions and scale; the other on relationships and resilience.
The Architecture of Scaling Deep
Routematic's success stems from three key innovations that would be impossible with rapid geographic expansion. These are systemic enablers of profitability for deep scaling.
1. Grow from profits, not investors' cash: Uber's approach to funding expansion relies on massive venture capital infusions, whereas Routematic operated profitably in Pune before expanding to Bangalore. As CEO Sriram Kannan explains: "You have to improve your efficiency...sharpen the knife, then you can deploy it in any other city." This approach builds confidence among employees, customers, and investors while eliminating the financial risk of burning through investor capital across unproven markets.
2. Master one market before opening others: Uber's operational model prioritizes rapid market entry with standardized processes that can be quickly deployed across new cities, often learning and adapting on the fly while managing the complexity of hundreds of simultaneous markets. Routematic took the opposite approach: starting with just 10 cars and one client in Pune, the company faced a utilization challenge where corporate transportation demand is "lumpy"—many employees need rides simultaneously, leaving vehicles idle between peak periods. Kannan spent two years aggregating multiple corporate clients with different shift patterns, to achieve higher vehicle utilization rates throughout 12-hour shifts. This deep understanding of local transportation patterns would have been difficult with rapid multi-city expansion.
3. Focus on relationships, not transactions: Uber treats each ride as a separate transaction, with drivers competing for trips across multiple platforms and bearing the income uncertainty of gig work. Uber customers and drivers choose between multiple apps simultaneously, including Ola and Rapido, demonstrating little loyalty. Instead, Routematic focuses on relationships with businesses and drivers. It offers reliable transportation services to a business, so the business increasingly relies on Routematic as an increasingly sole provider. Routematic also guarantees drivers 12-hour shifts regardless of trip volume. This creates a stable income foundation that is a magnet for the best drivers, while enabling sophisticated route optimization across multiple clients. Routematic has built intimate understanding of local market conditions, while building strong driver loyalty.
The Community-Wide Benefits of Scaling Deep
The benefits to communities of scaling deep should not be underestimated. For drivers, Routematic offers a stable income, whereas Uber offers gig work. Routematic builds relationships and networks with its customers and drivers, offering stable service for businesses and stable income for drivers. This provides drivers a much better standard of living for a sustained period of time.
Further, the Routematic approach opens up opportunities to reduce its environmental footprint. The efficient routing service means that cars are filled to capacity, both taking employees to their shift and taking them home. Efficient routing eliminates "dry runs" (empty vehicle travel), reducing both emissions and congestion. As well, the 12-hour shift has permitted rapid electric vehicle adoption. Routematic has adopted a fleet of EVs, which they are rolling out in the National Capital Region (Delhi). Routematic leases its EVs to drivers, absorbing higher upfront costs while benefiting from lower operating expenses.
Scaling Deep Means Higher Margins--not Lower Profits
It's easy to confuse a step-wise, measured growth with lower profits. In fact, it can be quite the opposite. Scaling deep challenges fundamental assumptions about speed and success. Instead of measuring progress as the number of customers or transactions, scaling deep measures success through operational excellence, customer satisfaction, and community impact.
Routematic has achieved 8-10% month-over-month revenue growth while maintaining profitability. By scaling deep, Routematic has built a sustainable competitive advantage, while also contributing to stronger communities. This dual focus on corporate performance and community resilience creates a compelling strategic advantage for any firm.
As venture capital grows scarcer and more expensive, scaling deep offers a compelling alternative to traditional expansion strategies. It delivers operational excellence, employee stability, customer loyalty, and market resilience.
Sometimes the smartest path to growing the firm and its profits means going deeper, not wider.
I developed this story, based on insights gained through a presentation to Shift4Good CEOs, a private interview with Routematic CEO Sriram Kannan, and additional desktop research. I chair Shift4Good's impact committee, but have no financial interests in its investments. Fact checking by Minali Giani.
Hashtags

Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
8 minutes ago
- Yahoo
TWFG Announces Second Quarter 2025 Results
– Total Revenues increased 13.8% for the quarter over the prior year period to $60.3 million –– Total Written Premium increased 14.4% for the quarter over the prior year period to $450.3 million –– Organic Revenue Growth Rate* of 10.6% for the quarter –– Net income of $9.0 million for the quarter –– Adjusted EBITDA* increased 40.7% for the quarter over the prior year period to $15.1 million – THE WOODLANDS, Texas, Aug. 12, 2025 (GLOBE NEWSWIRE) -- TWFG, Inc. ('TWFG', the 'Company' or 'we') (NASDAQ: TWFG), a high-growth insurance distribution company, today announced results for the second quarter ended June 30, 2025. Second Quarter 2025 Highlights Total revenues for the quarter increased 13.8% to $60.3 million, compared to $53.0 million in the prior year period Commission income for the quarter increased 12.1% to $54.6 million, compared to $48.7 million in the prior year period Net income for the quarter was $9.0 million, compared to $6.9 million in the prior year period, and net income margin for the quarter was 14.9% Diluted Earnings Per Share for the quarter was $0.13 and Adjusted Diluted Earnings Per Share* for the quarter was $0.20 Total Written Premium for the quarter increased 14.4% to $450.3 million, compared to $393.6 million in the prior year period Organic Revenue Growth Rate* for the quarter was 10.6% Adjusted Net Income* for the quarter increased 17.3% from the prior year period to $11.5 million, and Adjusted Net Income Margin* for the quarter was 19.1% Adjusted EBITDA* for the quarter increased 40.7% over the prior year period to $15.1 million, and Adjusted EBITDA Margin* for the quarter was 25.1% compared to 20.3% in the prior year period *Organic Revenue Growth Rate, Adjusted Net Income, Adjusted Net Income Margin, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow and Adjusted Diluted Earnings Per Share are non-GAAP measures. Reconciliations of Organic Revenue Growth Rate to total revenue growth rate, Adjusted Net Income and Adjusted EBITDA to net income, Adjusted Diluted Earnings Per Share to diluted earnings per share, and Adjusted Free Cash Flow to cash flow from operating activities, the most directly comparable financial measures presented in accordance with GAAP, are outlined in the reconciliation table accompanying this release. Gordy Bunch, Founder, Chairman, and CEO said 'Our strong second quarter performance reflects the continued execution of our strategy and strength of our business model. Total revenues grew 13.8% year-over-year, Organic Revenue grew 10.6% year-over-year, and Adjusted EBITDA increased by 40.7%, expanding our Adjusted EBITDA Margin to 25.1%. We continue to grow our distribution platforms through our recruiting and M&A efforts that support our long-term growth strategy. During the quarter, we completed four acquisitions, onboarded nine new retail branches and expanded into Kentucky. The acquisitions added five new corporate locations, one in Texas, one in Louisiana, three in North Carolina, and a new MGA (Managing General Agency) property program in Florida, which strengthens our market presence in the eastern gulf region. The new locations are in line with our acquisition expectations for both revenue and EBITDA. As a reminder to our shareholders, newly onboard agents typically take two to three years to reach full productivity.' Second Quarter 2025 Results For the second quarter, Total Written Premiums were $450.3 million, a 14.4% increase compared to the same period in the prior year. Total revenues were $60.3 million, an increase of 13.8% compared to the same period in the prior year. Total revenues for the six months ended June 30, 2025 were $114.1 million, representing an increase of 15.1% compared to the same period in the prior year. Organic Revenues, a non-GAAP measure that excludes contingent income, non-policy fee income, and other income, for the second quarter of 2025 were $54.1 million, compared to $48.4 million in the same period in the prior year. Organic Revenue Growth Rate was 10.6%, driven by robust new business production, normalized retention levels, and moderating rate increases. Organic Revenues were $103.3 million for the six months ended June 30, 2025, representing an increase of 14.9% compared to the same period in the prior year and Organic Revenue Growth Rate was 12.4% for the six months ended June 30, 2025. Commission expense for the quarter was $34.2 million, an increase of 6.8% compared to $32.0 million in the second quarter in the prior year. This increase reflects the continued growth of our business. Salaries and employee benefits for the quarter were $9.5 million, an increase of 39.3% compared to $6.8 million in the same period in the prior year. The increase includes $1.5 million of equity compensation expense and $1.2 million in salaries and employee benefit expenses related to 2025 corporate branch acquisitions as well as increased headcount and overall business growth. Other administrative expenses for the quarter were $5.4 million, an increase of 44.2% compared to $3.7 million in the same period in the prior year. The increase reflects investments to support business growth and the absorption of public company operating costs. For the second quarter of 2025, net income was $9.0 million and net income margin was 14.9%, compared to net income of $6.9 million and net income margin of 13.1% in the same period in the prior year. Adjusted Net Income was $11.5 million and Adjusted Net Income Margin was 19.1% compared to Adjusted Net Income of $9.8 million and Adjusted Net Income Margin of 18.5% in the same period in the prior year. Adjusted EBITDA for the second quarter was $15.1 million, an increase of 40.7% over the same period in the prior year. Adjusted EBITDA Margin expanded to 25.1%, compared to 20.3% in the second quarter of 2024. Cash flow from operating activities for the second quarter 2025 was $9.6 million, compared to $7.4 million in the same period in the prior year. Adjusted Free Cash Flow for the second quarter of 2025 was $2.9 million, compared to $3.7 million in the same period in the prior year, primarily driven by distributions to our pre-IPO members. Liquidity and Capital Resources As of June 30, 2025, the Company had cash and cash equivalents of $159.8 million. We had full unused capacity on our revolving credit facility of $50.0 million as of June 30, 2025. The total outstanding term notes payable balance was $5.0 million as of June 30, 2025. 2025 Updated Outlook Based on the midpoint results for 2025 and current market conditions, the Company has updated its full-year 2025 guidance as follows. Total Revenues: Expected to be between $240 million and $255 million Organic Revenue Growth Rate*: Expected to be in the range of 11% to 14% Adjusted EBITDA Margin*: Expected to be in the range of 21% to 23% The Company is unable to provide a reconciliation to the most directly comparable GAAP measures without unreasonable efforts due to the inherent difficulty in forecasting the timing of items that have not yet occurred, as well as quantifying certain amounts that are necessary for such reconciliation. *For a definition of Organic Revenue Growth Rate and Adjusted EBITDA Margin, see 'Non-GAAP Financial Measures' below. Conference Call Information TWFG will host a conference call and webcast tomorrow at 10:00 AM ET to discuss these results. To access the call by phone, participants should REGISTER AT THIS LINK, where they will be provided with the dial in details. A live webcast of the conference call will also be available on TWFG's investor relations website at A webcast replay of the call will be available at for one year following the call. About TWFG TWFG (NASDAQ: TWFG) is a high-growth, independent distribution platform for personal and commercial insurance in the United States and represents hundreds of insurance carriers that underwrite personal lines and commercial lines risks. For more information, please visit Forward-Looking Statements This press release contains 'forward-looking statements' within the meaning of the Private Securities Litigation Reform Act of 1995 that involve substantial risks and uncertainties. All statements, other than statements of historical fact included in this release, are forward-looking statements. Forward-looking statements give our current expectations relating to our financial condition, results of operations, plans, objectives, future performance, and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. In some cases, you can identify these statements by forward-looking words such as 'may,' 'might,' 'will,' 'should,' 'expects,' 'plans,' 'anticipates,' 'believes,' 'estimates,' 'outlook,' 'predicts,' 'potential' or 'continue,' the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties and assumptions about us, may include projections of our future financial performance, our anticipated growth strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements, including those factors discussed under the captions entitled 'Risk factors' and 'Management's Discussion and Analysis of Financial Condition and Results of Operations' in the Company's Annual Report on Form 10-K, any Quarterly Reports on Form 10-Q and the other documents that the Company files with the U.S. Securities and Exchange Commission. You should specifically consider the numerous risks outlined under 'Risk factors' in the Annual Report on Form 10-K for the year ended December 31, 2024. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law. Non-GAAP Financial Measures and Key Performance IndicatorsOrganic Revenue, Organic Revenue Growth, Adjusted Net Income, Adjusted Net Income Margin, Adjusted Diluted Earnings Per Share, Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Free Cash Flow included in this release are not measures of financial performance in accordance with generally accepted accounting principles in the United States of America ('GAAP') and should not be considered substitutes for GAAP measures, including revenues (for Organic Revenue and Organic Revenue Growth), net income (for Adjusted Net Income, Adjusted Net Income Margin, Adjusted EBITDA and Adjusted EBITDA Margin), diluted earnings per share (Adjusted Diluted Earnings Per Share), and cash flow from operating activities (for Adjusted Free Cash Flow), which we consider to be the most directly comparable GAAP measures. These non-GAAP financial measures have limitations as analytical tools, and when assessing our operating performance, you should not consider these non-GAAP financial measures in isolation or as substitutes for revenues, net income, operating cash flow or other consolidated financial statement data prepared in accordance with GAAP. Other companies may calculate any or all of these non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. Since the first quarter of 2025, we have utilized the revised calculation methodology for Organic Revenue to include policy fee income as it is directly correlated to MGA commission income. Our legacy calculation methodology removed policy fee income from Organic Revenue. Organic Revenue is total revenue (the most directly comparable GAAP measure) for the relevant period, excluding contingent income, non-policy fee income, other income and those revenues generated from acquired businesses with over $0.5 million in annualized revenue that have not reached the twelve-month owned mark. Organic Revenue Growth is the change in Organic Revenue period-to-period, with prior period results adjusted to include revenues that were excluded in the prior period because the relevant acquired businesses had not reached the twelve-month-owned milestone but have reached the twelve-month owned milestone in the current period. We believe Organic Revenue Growth is an appropriate measure of operating performance because it eliminates the impact of acquisitions, which affects the comparability of results from period to period. Adjusted Net Income is a supplemental measure of our performance and is defined as net income (the most directly comparable GAAP measure) before amortization, non-recurring or non-operating income and expenses, including equity-based compensation, adjusted to assume a single class of stock (Class A) and assuming noncontrolling interests do not exist. We believe Adjusted Net Income is a useful measure because it adjusts for the after-tax impact of significant one-time, non-recurring items and eliminates the impact of any transactions that do not directly affect what management considers to be our ongoing operating performance in the period. These adjustments generally eliminate the effects of certain items that may vary from company to company for reasons unrelated to overall operating performance. We are subject to U.S. federal income taxes, in addition to state, and local taxes, with respect to our allocable share of any net taxable income of TWFG Holding Company, LLC. Adjusted Net Income pre-IPO did not reflect adjustments for income taxes since TWFG Holding Company, LLC is a limited liability company and is classified as a partnership for U.S. federal income tax purposes. Post-IPO, the calculation incorporates the impact of federal and state statutory tax rates on 100% of our adjusted pre-tax income as if the Company owned 100% of TWFG Holding Company, LLC. Adjusted Net Income Margin is Adjusted Net Income divided by total revenues. We believe that Adjusted Net Income Margin is a useful measurement of operating profitability for the same reasons we find Adjusted Net Income useful and also because it provides a period-to-period comparison of our after-tax operating performance. Adjusted Diluted Earnings Per Share is Adjusted Net Income divided by diluted shares outstanding after adjusting for the effect of (i) the exchange of 100% of the outstanding Class B common stock of the Company (the 'Class B Common Stock') and Class C common stock of the Company (the 'Class C Common Stock') (together with the related limited liability units in TWFG Holding Company, LLC (the 'LLC Units')) into shares of Class A common stock of the Company ('Class A Common Stock') and (ii) the vesting of 100% of the unvested equity awards and exchange into shares of Class A Common Stock. This measure does not deduct earnings related to the noncontrolling interests in TWFG Holding Company, LLC for the period prior to July 19, 2024, when we did not own 100% of the business. The most directly comparable GAAP financial metric is diluted earnings per share. We believe Adjusted Diluted Earnings Per Share may be useful to an investor in evaluating our operating performance and efficiency because this measure is widely used by investors to measure a company's operating performance without regard to items excluded from the calculation of such measure, which can vary substantially from company to company depending upon acquisition activity and capital structure. This measure also eliminates the impact of expenses that do not relate to core business performance, among other factors. Adjusted EBITDA is a supplemental measure of our performance and is defined as EBITDA adjusted to reflect items such as equity-based compensation, interest income, other non-operating and certain nonrecurring items. EBITDA is defined as net income (the most directly comparable GAAP measure) before interest, income taxes, depreciation, and amortization. We believe that Adjusted EBITDA is an appropriate measure of operating performance because it adjusts for significant one-time, non-recurring items and eliminates the ongoing accounting effects of certain capital spending and acquisitions, such as depreciation and amortization, that do not directly affect what management considers to be our ongoing operating performance in the period. These adjustments eliminate the effects of certain items that may vary from company to company for reasons unrelated to overall operating performance. Our measure of Adjusted EBITDA is not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation. Adjusted EBITDA Margin is Adjusted EBITDA divided by total revenue. We believe that Adjusted EBITDA Margin is a useful measurement of operating profitability for the same reasons we find Adjusted EBITDA useful and also because it provides a period-to-period comparison of our operating performance. Adjusted Free Cash Flow is a supplemental measure of our performance. We define Adjusted Free Cash Flow as cash flow from operating activities (the most directly comparable GAAP measure) less cash payments for tax distributions, purchases of property and equipment and acquisition-related costs. We believe Adjusted Free Cash Flow is a useful measure of operating performance because it represents the cash flow from the business that is within our discretion to direct to activities including investments, debt repayment, and returning capital to stockholders. The reconciliation of the above non-GAAP measures to their most comparable GAAP financial measure is outlined in the reconciliation table accompanying this Written Premium represents, for any reported period, the total amount of current premium (net of cancellation) placed with insurance carriers. We utilize Total Written Premium as a key performance indicator when planning, monitoring, and evaluating our performance. We believe Total Written Premium is a useful metric because it is the underlying driver of the majority of our revenue. ContactsInvestor Contact:Gene Padgett, CAO for TWFGEmail: PR Contact:Alex Bunch, CMO for TWFGEmail: alex@ Consolidated Statements of Income (Unaudited)(Amounts in thousands, except share and per share data) Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Revenues Commission income(1) $ 54,562 $ 48,662 $ 103,347 $ 91,207 Contingent income 2,033 1,258 3,696 2,334 Fee income(2) 3,329 2,689 6,340 4,921 Other income 384 402 748 693 Total revenues 60,308 53,011 114,131 99,155 Expenses Commission expense 34,151 31,962 65,965 58,405 Salaries and employee benefits 9,493 6,816 17,689 13,070 Other administrative expenses(3) 5,400 3,744 10,124 6,874 Depreciation and amortization 3,901 2,968 7,260 5,981 Total operating expenses 52,945 45,490 101,038 84,330 Operating income 7,363 7,521 13,093 14,825 Interest expense 68 872 151 1,714 Interest income 1,751 255 3,614 424 Other non-operating income, net 574 14 573 12 Income before tax 9,620 6,918 17,129 13,547 Income tax expense 620 — 1,276 — Net income 9,000 6,918 15,853 13,547 Less: net income attributable to noncontrolling interests 7,043 6,918 12,558 13,547 Net income attributable to TWFG, Inc. $ 1,957 $ — $ 3,295 $ — Weighted average shares of common stock outstanding: Basic 14,904,083 14,896,951 Diluted 56,278,869 15,083,695 Earnings per share: Basic $ 0.13 $ 0.22 Diluted $ 0.13 $ 0.22 (1) Commission income - related party of $2,784 and $1,912 for the three months ended and $5,918 and $3,021 for the six months ended June 30, 2025 and 2024, respectively(2) Fee income - related party of $893 and $561 for the three months ended and $1,727 and $915 for the six months ended June 30, 2025 and 2024, respectively(3) Other administrative expenses - related party of $779 and $382 for the three months ended and $1,549 and $783 for the six months ended June 30, 2025 and 2024, respectivelyThe following table presents the disaggregation of our revenues by offerings (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Insurance Services Agency-in-a-Box $ 39,316 $ 34,422 $ 75,312 $ 66,151 Corporate Branches 11,393 9,351 19,615 16,627 Total Insurance Services 50,709 43,773 94,927 82,778 TWFG MGA 9,233 8,830 18,428 15,625 Other 366 408 776 752 Total revenues $ 60,308 $ 53,011 $ 114,131 $ 99,155 The following table presents the disaggregation of our commission income by offerings (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Insurance Services Agency-in-a-Box $ 36,275 $ 32,259 $ 69,634 $ 62,159 Corporate Branches 11,294 9,412 19,508 16,662 Total Insurance Services 47,569 41,671 89,142 78,821 TWFG MGA 6,993 6,991 14,205 12,386 Total commission income $ 54,562 $ 48,662 $ 103,347 $ 91,207 The following table presents the disaggregation of our fee income by major sources (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Policy fees $ 1,082 $ 933 $ 2,134 $ 1,446 Branch fees 1,416 1,220 2,671 2,351 License fees 559 444 1,167 959 TPA fees 272 92 368 165 Total fee income $ 3,329 $ 2,689 $ 6,340 $ 4,921 The following table presents the disaggregation of our commission expense by offerings (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Insurance Services Agency-in-a-Box $ 28,013 $ 25,529 $ 53,967 47,557 Corporate Branches 1,568 1,256 2,674 2,118 Total Insurance Services 29,581 26,785 56,641 49,675 TWFG MGA 4,544 5,158 9,270 8,693 Other 26 19 54 37 Total commission expense $ 34,151 $ 31,962 $ 65,965 $ 58,405 Condensed Consolidated Balance Sheets (Unaudited)(Amounts in thousands, except share/unit data) June 30, 2025 December 31, 2024 Assets Current assets Cash and cash equivalents $ 159,827 $ 195,772 Restricted cash 11,174 9,551 Commissions receivable, net 25,234 27,067 Accounts receivable 9,353 7,839 Other current assets, net 2,937 1,619 Total current assets 208,525 241,848 Non-current assets Intangible assets, net 125,901 72,978 Property and equipment, net 3,263 3,499 Lease right-of-use assets, net 4,381 4,493 Other non-current assets 779 610 Total assets $ 342,849 $ 323,428 Liabilities, Redeemable Noncontrolling Interest and Equity Current liabilities Commissions payable $ 16,223 $ 13,848 Carrier liabilities 15,225 12,392 Operating lease liabilities, current 1,355 1,013 Short-term bank debt 1,942 1,912 Deferred acquisition payable, current 1,954 601 Other current liabilities 8,695 9,851 Total current liabilities 45,394 39,617 Non-current liabilities Operating lease liabilities, net of current portion 3,008 3,372 Long-term bank debt 3,028 4,007 Deferred acquisition payable, non-current 2,448 1,122 Other non-current liabilities — 24 Total liabilities 53,878 48,142 Commitments and contingencies (Note 13) Redeemable noncontrolling interests 9,761 — Stockholders' Equity Class A common stock ($0.01 par value per share - 300,000,000 authorized, 14,904,083 and 14,811,874 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively ) 149 148 Class B common stock ($0.00001 par value per share - 100,000,000 authorized, 7,277,651 shares issued and outstanding at June 30, 2025 and December 31, 2024) — — Class C common stock ($0.00001 par value per share - 100,000,000 authorized, 33,893,810 shares issued and outstanding at June 30, 2025 and December 31, 2024) — — Additional paid-in capital 59,889 58,365 Retained earnings 18,583 15,288 Accumulated other comprehensive income 52 83 Total stockholders' equity attributable to TWFG, Inc. 78,673 73,884 Noncontrolling interests 200,537 201,402 Total stockholders' equity 279,210 275,286 Total liabilities, redeemable noncontrolling interest and equity $ 342,849 $ 323,428 Non-GAAP Financial Measures A reconciliation of Organic Revenue and Organic Revenue Growth Rate to Total Revenue and Total Revenue Growth Rate, the most directly comparable GAAP measures, is as follows (in thousands): Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Total revenues $ 60,308 $ 53,011 $ 114,131 $ 99,155 Acquisition adjustments(1) (1,524 ) (1,217 ) (2,133 ) (2,684 ) Contingent income (2,033 ) (1,258 ) (3,696 ) (2,334 ) Fee income (3,329 ) (2,689 ) (6,340 ) (4,921 ) Policy fee income 1,082 933 2,134 1,446 Other income (384 ) (402 ) (748 ) (693 ) Organic Revenue $ 54,120 $ 48,378 $ 103,348 $ 89,969 Organic Revenue Growth(2) $ 5,196 $ 6,159 $ 11,366 $ 10,756 Total Revenue Growth Rate(3) 13.8 % 17.2 % 15.1 % 16.5 % Organic Revenue Growth Rate(2) 10.6 % 14.6 % 12.4 % 13.6 % (1) Represents revenues generated from the acquired businesses during the first 12 months following an acquisition.(2) Revised Organic Revenue for the three months ended June 30, 2024 and 2023, and for the six months ended June 30, 2024 and 2023 used to calculate Organic Revenue Growth for the three months ended June 30, 2025 and 2024, was $48.9 million, $42.2 million, $92.0 million, and $79.2 million respectively, which is adjusted to reflect revenues from acquired businesses with over $0.5 million in annualized revenue that reached the twelve-month owned mark during the three and six months ended June 30, 2025 and 2024, respectively. Organic Revenue Growth Rate represents the period-to-period change in Organic Revenue divided by the total adjusted Organic Revenue in the prior period.(3) Represents the period-to-period change in total revenues divided by the total revenues in the prior period. Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Total revenues $ 60,308 $ 53,011 $ 114,131 $ 99,155 Acquisition adjustments(1) (1,524 ) (1,217 ) (2,133 ) (2,684 ) Contingent income (2,033 ) (1,258 ) (3,696 ) (2,334 ) Fee income (3,329 ) (2,689 ) (6,340 ) (4,921 ) Other income (384 ) (402 ) (748 ) (693 ) Organic Revenue $ 53,038 $ 47,445 $ 101,214 $ 88,523 Organic Revenue Growth(2) $ 5,047 $ 5,747 $ 10,678 $ 10,386 Total Revenue Growth Rate(3) 13.8 % 17.2 % 15.1 % 16.5 % Organic Revenue Growth Rate(2) 10.5 % 13.8 % 11.8 % 13.3 % (1) Represents revenues generated from the acquired businesses during the first 12 months following an acquisition.(2) Revised Organic Revenue for the three months ended June 30, 2024 and 2023, and for the six months ended June 30, 2024 and 2023 used to calculate Organic Revenue Growth for the three months ended June 30, 2025 and 2024, was $48.0 million, $41.7 million, $90.5 million, and $78.1 million respectively, which is adjusted to reflect revenues from acquired businesses with over $0.5 million in annualized revenue that reached the twelve-month owned mark during the three and six months ended June 30, 2025 and 2024, respectively. Organic Revenue Growth Rate represents the period-to-period change in Organic Revenue divided by the total adjusted Organic Revenue in the prior period.(3) Represents the period-to-period change in total revenues divided by the total revenues in the prior period.A reconciliation of Adjusted Net Income and Adjusted Net Income Margin to Net income and Net income Margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows (in thousands): Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Total revenues $ 60,308 $ 53,011 $ 114,131 $ 99,155 Net income $ 9,000 $ 6,918 $ 15,853 $ 13,547 Income tax expense 620 — 1,276 — Acquisition-related expenses 19 — 52 — Equity-based compensation 1,515 — 2,719 — Other non-recurring items(1) 10 — 10 (1,477 ) Amortization expense 3,762 2,904 6,971 5,851 Adjusted income before income taxes 14,926 9,822 26,881 17,921 Adjusted income tax expense(2) (3,407 ) — (6,135 ) — Adjusted Net Income $ 11,519 $ 9,822 $ 20,746 $ 17,921 Net Income Margin 14.9 % 13.1 % 13.9 % 13.7 % Adjusted Net Income Margin 19.1 % 18.5 % 18.2 % 18.1 % Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Total revenues $ 60,308 $ 53,011 $ 114,131 $ 99,155 Net income $ 9,000 $ 6,918 $ 15,853 $ 13,547 Income tax expense 620 — 1,276 — Acquisition-related expenses 19 — 52 — — Equity-based compensation 1,515 — 2,719 — — Other non-recurring items(1) 10 — 10 — (1,477 ) Adjusted income before income taxes 11,164 6,918 19,910 12,070 Adjusted income tax expense(2) (2,548 ) — (4,544 ) — Adjusted Net Income $ 8,616 $ 6,918 $ 15,366 $ 12,070 Net Income Margin 14.9 % 13.1 % 13.9 % 13.7 % Adjusted Net Income Margin 14.3 % 13.1 % 13.5 % 12.2 % (1) Represents a one-time adjustment reducing commission expense, which resulted from the branch conversions. In January 2024, nine of our Branches converted to Corporate Branches. Upon conversion, agents of the newly converted Corporate Branches became employees and received salaries, employee benefits, and bonuses for services rendered instead of commissions. As a result, we released a portion of the unpaid commissions related to the converted branches that we no longer are required to settle.(2) Post-IPO, we are subject to United States federal income taxes, in addition to state, local, and foreign taxes, with respect to our allocable share of any net taxable income of TWFG Holding Company, LLC. For the three and six months ended June 30, 2025, the calculation of adjusted income tax expense is based on a federal statutory rate of 21% and a blended state income tax rate of 1.82% on 100% of our adjusted income before income taxes as if we owned 100% of the TWFG Holding Company, LLC.A reconciliation of Adjusted EBITDA and Adjusted EBITDA Margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows (in thousands): Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Total revenues $ 60,308 $ 53,011 $ 114,131 $ 99,155 Net income $ 9,000 $ 6,918 $ 15,853 $ 13,547 Interest expense 68 872 151 1,714 Interest income (1,751 ) (255 ) (3,614 ) (424 ) Depreciation and amortization 3,901 2,968 7,260 5,981 Income tax expense 620 — 1,276 — EBITDA 11,838 10,503 20,926 20,818 Acquisition-related expenses 19 — 52 — Equity-based compensation 1,515 — 2,719 — Interest income 1,751 255 3,614 424 Other non-recurring items(1) 10 — 10 (1,477 ) Adjusted EBITDA $ 15,133 $ 10,758 $ 27,321 $ 19,765 Net Income Margin 14.9 % 13.1 % 13.9 % 13.7 % Adjusted EBITDA Margin 25.1 % 20.3 % 23.9 % 19.9 % (1) Represents a one-time adjustment reducing commission expense, which resulted from the branch conversions. In January 2024, nine of our Branches converted to Corporate Branches. Upon conversion, agents of the newly converted Corporate Branches became employees and received salaries, employee benefits, and bonuses for services rendered instead of commissions. As a result, we released a portion of the unpaid commissions related to the converted branches that we no longer are required to settle.A reconciliation of Adjusted Free Cash Flow to Cash Flow from Operating Activities, the most directly comparable GAAP measure, for each of the periods indicated is as follows (in thousands): Three Months EndedJune 30, Six Months EndedJune 30, 2025 2024 2025 2024 Cash Flow from Operating Activities $ 9,615 $ 7,400 $ 25,260 $ 17,154 Purchase of property and equipment (44 ) (39 ) (59 ) (47 ) Tax distribution to members(1) (6,728 ) (3,685 ) (8,752 ) (6,104 ) Acquisition-related expenses 19 — 52 — Adjusted Free Cash Flow $ 2,862 $ 3,676 $ 16,501 $ 11,003 (1) Tax distributions to members represents the amount distributed to the members of TWFG Holding Company, LLC in respect of their income tax liability related to the net income of TWFG Holding Company, LLC allocated to its members.A reconciliation of Adjusted Diluted Earnings Per Share to diluted earnings per share, the most directly comparable GAAP measure, is as follows: Three Months EndedJune 30, Six Months EndedJune 30, 2025 2025 Earnings per share of common stock – diluted $ 0.13 $ 0.22 Plus: Impact of all LLC Units exchanged for Class A Common Stock(1) 0.03 0.06 Plus: Adjustments to Adjusted net income(2) 0.04 0.09 Adjusted Diluted Earnings Per Share $ 0.20 $ 0.37 Weighted average common stock outstanding – diluted 56,278,869 15,083,695 Plus: Impact of all LLC Units exchanged for Class A Common Stock(1) — 41,171,461 Adjusted Diluted Earnings Per Share diluted share count 56,278,869 56,255,156 (1) For comparability purposes, this calculation incorporates the net income that would be distributable if all shares of Class B Common Stock and Class C Common Stock, together with the related LLC Units, were exchanged for shares of Class A Common Stock. For the three and six months ended June 30, 2025, this includes $7.0 million of net income on 56,278,869 weighted-average shares of common stock outstanding - diluted and $12.6 million of net income on 56,255,156 weighted-average shares of common stock outstanding - diluted, respectively. For the three and six months ended June 30, 2025, — weighted average outstanding Class B Common Stock and Class C Common Stock were considered dilutive and included in the 56,278,869 and 56,255,156 weighted-average shares of common stock outstanding - diluted within diluted earnings per share calculation, respectively.(2) Adjustments to Adjusted Net Income are described in the footnotes of the reconciliation of Adjusted Net Income to Net Income in 'Adjusted Net Income and Adjusted Net Income Margin', which represent the difference between Net Income of $9.0 million and Adjusted Net Income of $11.5 million and Net Income of $15.9 million and Adjusted Net Income of $20.7 million for the three and six months ended June 30, 2025, respectively. For the three and six months ended June 30, 2025, Adjusted Diluted Earnings Per Share include adjustments of $2.5 million to Adjusted Net Income on 56,278,869 weighted-average shares of common stock outstanding - diluted and $4.9 million to Adjusted Net Income on 56,255,156 weighted-average shares of common stock outstanding - diluted for the period presented, Performance Indicators The following presents the disaggregation of Total Written Premium by offerings, business mix and line of business (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Amount % of Total Amount % of Total Amount % of Total Amount % of Total Offerings: Insurance Services Agency-in-a-Box $ 293,846 65 % $ 256,203 65 % $ 543,321 66 % $ 475,139 66 % Corporate Branches 95,551 21 78,169 20 163,650 20 136,053 19 Total Insurance Services 389,397 86 334,372 85 706,971 86 611,192 85 TWFG MGA 60,891 14 59,263 15 114,280 14 103,709 15 Total written premium $ 450,288 100 % $ 393,635 100 % $ 821,251 100 % $ 714,901 100 % Business Mix: Insurance Services Renewal business $ 301,930 67 % $ 260,121 66 % $ 546,775 67 % $ 474,598 66 % New business 87,467 19 74,251 19 160,196 20 136,594 19 Total Insurance Services $ 389,397 86 $ 334,372 85 $ 706,971 87 $ 611,192 85 TWFG MGA Renewal business $ 47,366 11 $ 43,825 11 $ 83,741 10 $ 79,289 11 New business 13,525 3 15,438 4 30,539 3 24,420 4 Total TWFG MGA 60,891 14 59,263 15 114,280 13 103,709 15 Total written premium $ 450,288 100 % $ 393,635 100 % $ 821,251 100 % $ 714,901 100 % Written Premium Retention: Insurance Services 90 % 94 % 89 % 95 % TWFG MGA 80 85 81 84 Consolidated 89 93 88 93 Line of Business: Personal lines $ 365,409 81 % $ 322,349 82 % $ 663,699 81 % $ 577,213 81 % Commercial lines 84,879 19 71,286 18 157,552 19 137,688 19 Total written premium $ 450,288 100 % $ 393,635 100 % $ 821,251 100 % $ 714,901 100 % Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Yahoo
an hour ago
- Yahoo
Intapp (INTA) Beats Q4 Earnings and Revenue Estimates
Intapp (INTA) came out with quarterly earnings of $0.27 per share, beating the Zacks Consensus Estimate of $0.23 per share. This compares to earnings of $0.15 per share a year ago. These figures are adjusted for non-recurring items. This quarterly report represents an earnings surprise of +17.39%. A quarter ago, it was expected that this software developer would post earnings of $0.22 per share when it actually produced earnings of $0.26, delivering a surprise of +18.18%. Over the last four quarters, the company has surpassed consensus EPS estimates four times. Intapp, which belongs to the Zacks Internet - Software industry, posted revenues of $135.04 million for the quarter ended June 2025, surpassing the Zacks Consensus Estimate by 2.18%. This compares to year-ago revenues of $114.38 million. The company has topped consensus revenue estimates four times over the last four quarters. The sustainability of the stock's immediate price movement based on the recently-released numbers and future earnings expectations will mostly depend on management's commentary on the earnings call. Intapp shares have lost about 44.4% since the beginning of the year versus the S&P 500's gain of 8.4%. What's Next for Intapp? While Intapp has underperformed the market so far this year, the question that comes to investors' minds is: what's next for the stock? There are no easy answers to this key question, but one reliable measure that can help investors address this is the company's earnings outlook. Not only does this include current consensus earnings expectations for the coming quarter(s), but also how these expectations have changed lately. Empirical research shows a strong correlation between near-term stock movements and trends in earnings estimate revisions. Investors can track such revisions by themselves or rely on a tried-and-tested rating tool like the Zacks Rank, which has an impressive track record of harnessing the power of earnings estimate revisions. Ahead of this earnings release, the estimate revisions trend for Intapp was unfavorable. While the magnitude and direction of estimate revisions could change following the company's just-released earnings report, the current status translates into a Zacks Rank #4 (Sell) for the stock. So, the shares are expected to underperform the market in the near future. You can see the complete list of today's Zacks #1 Rank (Strong Buy) stocks here. It will be interesting to see how estimates for the coming quarters and the current fiscal year change in the days ahead. The current consensus EPS estimate is $0.23 on $134.63 million in revenues for the coming quarter and $1.07 on $564.78 million in revenues for the current fiscal year. Investors should be mindful of the fact that the outlook for the industry can have a material impact on the performance of the stock as well. In terms of the Zacks Industry Rank, Internet - Software is currently in the top 39% of the 250 plus Zacks industries. Our research shows that the top 50% of the Zacks-ranked industries outperform the bottom 50% by a factor of more than 2 to 1. One other stock from the same industry, Guidewire Software (GWRE), is yet to report results for the quarter ended July 2025. This provider of software to the insurance industry is expected to post quarterly earnings of $0.62 per share in its upcoming report, which represents no change from the year-ago quarter. The consensus EPS estimate for the quarter has remained unchanged over the last 30 days. Guidewire Software's revenues are expected to be $337.15 million, up 15.7% from the year-ago quarter. Want the latest recommendations from Zacks Investment Research? Today, you can download 7 Best Stocks for the Next 30 Days. Click to get this free report Intapp, Inc. (INTA) : Free Stock Analysis Report Guidewire Software, Inc. (GWRE) : Free Stock Analysis Report This article originally published on Zacks Investment Research ( Zacks Investment Research Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Yahoo
an hour ago
- Yahoo
Retailers say 2026 tariff landscape will look 'much different'
Some retailers are currently absorbing tariffs to avoid raising prices for shoppers, but if trade tensions with countries like India and Brazil continue, higher costs will eventually be passed on to consumers. Naveen Jaggi, president of retail advisory services at JLL, discusses how this volatile environment is impacting retail pricing and consumer behavior. To watch more expert insights and analysis on the latest market action, check out more Asking for a Trend.