Slides
Page 1
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Earnings presentation Fourth quarter and full year 2025 $1.30 back Add offer
Page 2
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Disclaimer 2 This presentation is made by Ibotta, Inc. (the “Company,” “Ibotta,” “our,” or “we”) and contains forward-looking statements that involve substantial risks and uncertainties. All statements other than historical factual information are forward-looking statements, including without limitation statements regarding: future operating results, guidance for Q1 2026 (including revenue and Adjusted EBITDA), our ability to grow our revenue and factors contributing to such potential revenue growth, our ability to realize cost efficiencies, our ability to improve the forecastability of our business, our ability to increase our sales to existing and new customers, our future opportunities and the performance, functionality, and potential impact of our product development efforts, and any other statements that address events or developments that we intend or believe will or may occur in the future. Terminology such as “will,” “may,” “should,” “could,” “would,” “believe,” “anticipate,” “intend,” “plan,” “expect,” “estimate,” “project,” “target,” “possible,” “potential,” “forecast” and “positioned” and similar references to future periods are intended to identify forward-looking statements, although not all forward-looking statements are accompanied by such words. Forward-looking statements are based on assumptions and assessments made by our management in light of their experience and perceptions of historical trends, current conditions, expected future developments and other factors they believe to be appropriate, and speak only as of the date of this presentation. Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or other events to be materially different from any future results, performance, or other events expressed or implied by the forward- looking statements. Given these uncertainties, you should not place undue reliance on forward-looking statements. Our actual future results, performance, or other events may be materially different from what we expect. Important factors that could cause actual results, performance, or other events to differ materially from our expectations include: our history of net losses, anticipated increasing expenses, and ability to be profitable; our ability to renew, maintain, and expand our relationships with existing publishers and add new publishers to the Ibotta Performance Network (“IPN”); our dependence on our publishers to take steps to integrate with the IPN and maximize and encourage offer redemption; our ability to maintain or grow offer supply and redemptions on our network; our ability to renew, maintain, and expand our relationships with clients or add new clients; our ability to sustain our revenue growth; our ability to renew, maintain, and expand our relationships with technology partners; fluctuations in our results of operations; the effect of macroeconomic conditions; risks related to competition; our ability to renew, maintain, and expand our relationships with retailers; our ability to manage our growth; our limited operating history; our ability to innovate and further develop our platform; the performance of our platform developments and general global instability; our ability to keep pace with technological developments; our ability to successfully expand our technologies, tools, and offerings to capitalize on new and unproven business opportunities; risks related to our security measures or information that is collected and maintained being comprised or publicly disclosed; our ability to adequately protect our intellectual property rights and any risks related to infringing intellectual property rights of third parties; and risks related to being subject to complex and evolving laws, regulations, and industry standards. These and other factors are disclosed in the Company’s reports filed from time to time with the Securities and Exchange Commission, available at www.sec.gov. Except as required by law, we assume no obligation to update these forward-looking statements, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. Market Information Market data and industry information used throughout this presentation are based on management’s knowledge of the industry and the good faith estimates of management. We also relied, to the extent available, upon management’s review of independent industry surveys and publications and other publicly available information prepared by a number of third-party sources. All of the market data and industry information used in this presentation involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. Although we believe that these sources are reliable as of their respective dates, we cannot guarantee the accuracy or completeness of this information, and we have not independently verified this information. Projections, assumptions, and estimates of our future performance and the future performance of the industry in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors. These and other factors could cause results to differ materially from those expressed in our estimates and beliefs and in the estimates prepared by independent parties. Trademarks included herein are the property of the owners thereof and are used for reference purposes only. Non-GAAP Measures Some of the financial information and data contained in this presentation, such as Non-GAAP direct-to-consumer redemption revenue, Non-GAAP redemption revenue, Non-GAAP total revenue, Adjusted EBITDA, Adjusted EBITDA margin, Non-GAAP gross profit, Non-GAAP operating expenses as a percentage of revenue, Non-GAAP sales & marketing expenses as a percentage of revenue, Non-GAAP research & development expenses as a percentage of revenue, and Non-GAAP general & administrative expenses as a percentage of revenue, have not been prepared in accordance with United States generally accepted accounting principles (“GAAP”). Adjusted EBITDA is defined as earnings before interest income, net, provision for income taxes, and depreciation and amortization expense, and excludes stock-based compensation expense, loss on debt extinguishment, restructuring charges, and other expense, net. Non-GAAP gross profit is defined as gross profit, adjusted to exclude stock-based compensation in cost of revenue. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percent of revenue. Non-GAAP total revenue is defined as revenue, adjusted to exclude a one-time revenue breakage benefit. Non-GAAP redemption revenue is defined as redemption revenue, adjusted to exclude a one-time revenue breakage benefit. Non-GAAP direct-to-consumer redemption revenue is defined as direct-to-consumer redemption revenue, adjusted to exclude a one-time revenue breakage benefit. Non-GAAP operating expenses as a percentage of revenue is defined as operating expenses, adjusted to exclude stock-based compensation and depreciation and amortization, divided by revenue. Non-GAAP sales and marketing as a percentage of revenue is defined as sales and marking, adjusted to exclude stock-based compensation, divided by revenue. Non- GAAP research and development as a percentage of revenue is defined as research and development, adjusted to exclude stock-based compensation, divided by revenue. Non-GAAP general and administrative expenses as a percentage of revenue is defined as general and administrative, adjusted to exclude stock-based compensation, divided by revenue. Guidance for Adjusted EBITDA is earnings before interest income, net, provision for income taxes, and depreciation and amortization expense, and excludes stock-based compensation expense, loss on debt extinguishment, restructuring charges, and other expense, net. You can find the reconciliation of the non-GAAP measures to the nearest comparable GAAP financial measures in the Appendix at the end of this presentation. The Company has not reconciled Guidance for Adjusted EBITDA for Q1 2026 to its most directly comparable GAAP measure because certain adjustments cannot be estimated with a reasonable degree of certainty and the amount recognized can vary significantly. Accordingly, a reconciliation is not available without unreasonable efforts. The Company's management believes that these non-GAAP measures can assist investors in evaluating the Company's operational trends, financial performance, and cash-generating capacity. Management believes these non-GAAP measures allow investors to evaluate the Company’s financial performance using some of the same measures as management. Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures versus their nearest GAAP equivalents. The Company’s definitions may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. These non-GAAP measures are not meant to be considered in isolation or as a substitute for the comparable GAAP measures but are included solely for informational and comparative purposes. Non-GAAP financial measures are subject to limitations and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. In light of these limitations, management also reviews the specific items that are excluded from our non-GAAP measures, as well as trends in these items.
Page 3
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. 4Q25 and full-year 2025 financial results 3
Page 4
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. $88.5M $13.7M Q4 results as compared to guidance 4 Revenue Adjusted EBITDA1 +31% vs. guidance midpoint of $10.5M+7% vs. guidance midpoint of $82.5M Note: All 4Q25 figures are unaudited. Figures may not tie due to rounding. 1Adjusted EBITDA is defined as earnings before interest income, net, provision for (benefit from) income taxes, and depreciation and amortization expense, and excludes stock-based compensation expense, loss on debt extinguishment and other expense, net. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percent of revenue. Refer to the appendix for reconciliation to GAAP.
Page 5
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Revenue performance 5 Q4 2025 revenue decline (10%) year-over-year decline Full year 2025 revenue decline Note: All 4Q24 and 4Q25 figures are unaudited. Figures may not tie due to rounding (7%) year-over-year decline
Page 6
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Adjusted EBITDA performance 6 Q4 2025 Adj. EBITDA1 decline Full year 2025 Adjusted EBITDA1 decline Note: All 4Q24 and 4Q25 figures are unaudited. Figures may not tie due to rounding. 1Adjusted EBITDA is defined as earnings before interest income, net, provision for (benefit from) income taxes, and depreciation and amortization expense, and excludes stock-based compensation expense, loss on debt extinguishment, and other expense, net. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percent of revenue. Refer to the appendix for reconciliation to GAAP. (18% margin) (31% margin) (44%) year-over-year decline (15% margin) (28% margin) (51%) year-over-year decline
Page 7
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Revenue breakdown 7 Ad & other revenue 4Q25 revenue 11% Total redemptions Redemption Revenue Fee per redemption Redemption revenue 4Q25 revenue 89% Third-party publisher (3PP)64% Direct-to- consumer (D2C)25% Note: All 4Q25 figures are unaudited. Figures may not tie due to rounding. Data Licensing purchase data & selling audiences Ad products [CPG & Retail marketers buy ads to support promotions
Page 8
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Redemption revenue YoY Growth % 1 (5%) 7% (4%) 34% Ad & other YoY Growth % (38%) (27%) (23%) (23%) Year-over-year revenue change 8 Q4 2025 revenue performance Full year 2025 revenue performance Ad & other (in M) Redemption (in M) Total revenue YoY Growth %1 (10%) 0% (7%) Note: All 4Q24 and 4Q25 figures are unaudited. Figures may not tie due to rounding. 1Non-GAAP revenue growth excludes one-time revenue breakage benefit of $0.8M in 4Q23 and $13.5M in 2023. Refer to the appendix for reconciliation to GAAP. 20%
Page 9
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Direct-to-consumer YoY Growth % 1 (26%) (24%) (26%) (14%) Third-party publisher YoY Growth % 8% 39% 12% 125% D2C (in M) Third-party publisher (in M) Year-over-year redemption revenue change 9 Q4 2025 redemption revenue performance Full year 2025 redemption revenue performance Redemption revenue YoY Growth % 1 (5%) 7% (4%) Note: All 4Q24 and 4Q25 figures are unaudited. Figures may not tie due to rounding. 1Non-GAAP revenue growth excludes one-time revenue breakage benefit of $0.8M in 4Q23 and $13.5M in 2023. Refer to the appendix for reconciliation to GAAP. 34%
Page 10
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Redemption revenue per redemption Redemptions per redeemer Redeemers (M) Key drivers of redemption revenue 10 Commentary Redemption revenue down 5% year-over-year ▪ Redeemers ▪ Growth driven by new and existing third-party publishers ▪ Redemptions per redeemer ▪ Decrease driven by the quantity and quality of offers available to each redeemer and growth in 3PP redeemers (which have a lower redemption frequency) ▪ Redemption revenue per redemption ▪ Decrease driven by slightly lower like-for-like fees and offer mix Note: All quarterly figures are unaudited.
Page 11
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Redemption revenue per redemption Redemptions per redeemer Redeemers (M) Commentary 3PP redemption revenue up 8% year-over-year ▪ Redeemers ▪ Growth driven by expansion of third-party publisher network ▪ Redemptions per redeemer ▪ Driven by the quantity and quality of offers available to each third- party publisher redeemer ▪ Redemption revenue per redemption ▪ Driven by offer mix Key drivers of third-party redemption revenue 11 Note: All quarterly figures are unaudited. Commentary 3PP redemption revenue grew 8% year-over-year ▪ Redeemers ▪ Growth driven by new and existing publishers ▪ Redemptions per redeemer ▪ Decrease driven by the quantity and quality of offers available to each third-party publisher redeemer ▪ Redemption revenue per redemption ▪ Decrease driven by slightly lower like-for-like fees and offer mix
Page 12
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Redemption revenue per redemption Redemptions per redeemer Redeemers (M) Key drivers of D2C redemption revenue 12 Note: All quarterly figures are unaudited. Commentary D2C redemption revenue down 26% year-over-year ▪ Redeemers ▪ Driven by the quantity and quality of offers available to D2C redeemers ▪ Redemptions per redeemer ▪ Driven by the quantity and quality of offers available to each D2C redeemer
Page 13
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Gross profit margins 13 Q4 2025 Non-GAAP1 gross profit % Full year 2025 Non-GAAP1 gross profit % Research & development Note: All 4Q24 and 4Q25 figures are unaudited. Figures may not tie due to rounding. 1Adjusted figures exclude stock-based compensation expense and restructuring charges. Refer to the appendix for reconciliation to GAAP. Commentary ▪ Higher publisher-related costs ▪ Higher technology costs within cost of revenue, reflective of an increased investment in product development
Page 14
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Operating expense profile 14 Q4 2025 Non-GAAP1 opex % Full year 2025 Non-GAAP1 opex % Research & development Note: All 4Q24 and 4Q25 figures are unaudited. Figures may not tie due to rounding. 1Adjusted figures exclude stock-based compensation expense and restructuring charges. Refer to the appendix for reconciliation to GAAP. Sales & marketing Research & development General & administrative
Page 15
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Guidance 15 Revenue $78.0M - $82.0M (5%) year-over-year decline at the midpoint Adjusted EBITDA $6.0M - $8.0M 9% margin at the midpoint Note: We have not reconciled Adjusted EBITDA to GAAP net income for our guidance because we do not provide guidance on GAAP net income and would not be able to present the various reconciling cash and non-cash items between the GAAP and non-GAAP financial measures since certain items that impact these measures are uncertain or out of our control, or cannot be reasonably predicted, including share-based compensation expense, without unreasonable effort. The actual amounts of such reconciling items could have a significant impact on the Company's GAAP net income.
Page 16
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Appendix 16
Page 17
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 4Q24 4Q25 Revenue $98.4 $88.5 Cost of revenue 15.2 18.9 Gross profit 83.2 69.6 Operating expenses: Sales and marketing 33.3 33.6 Research and development 15.8 14.2 General and administrative 20.2 22.1 Depreciation and amortization 0.9 1.3 Total operating expenses 70.3 71.3 Income (loss) from operations 13.0 (1.6) Interest income, net 4.1 1.9 Other expense, net (0.1) (0.1) Income before provision for income taxes 17.0 0.2 (Provision for) benefit from income taxes 59.2 (1.2) Net income (loss) $76.2 $(1.0) Consolidated statements of operations 17 In accordance with U.S. GAAP Note: All quarterly figures are unaudited. Figures may not tie due to rounding.
Page 18
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 4Q23 4Q24 4Q25 Direct-to-consumer redemption revenue $40.3 $30.1 $22.2 One-time breakage benefit (0.8) - - Non-GAAP direct-to-consumer redemption revenue $39.4 $30.1 $22.2 Direct-to-consumer redemption revenue % YoY growth (25%) (26%) Non-GAAP direct-to-consumer redemption revenue % YoY growth (24%) NA Redemption revenue $77.9 $82.4 $78.5 One-time breakage benefit (0.8) - - Non-GAAP redemption revenue $77.1 $82.4 $78.5 Redemption revenue % YoY growth 6% (5%) Non-GAAP redemption revenue % YoY growth 7% NA Revenue GAAP to non-GAAP reconciliation 18 Note: All quarterly figures are unaudited. Figures may not tie due to rounding.
Page 19
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Revenue GAAP to non-GAAP reconciliation (continued) 19 Note: All quarterly figures are unaudited. Figures may not tie due to rounding. ($ in millions) 4Q23 4Q24 4Q25 Redemption revenue $77.9 $82.4 $78.5 Ad & other revenue 21.8 16.0 10.0 Total revenue $99.7 $98.4 $88.5 One-time breakage benefit (0.8) - - Non-GAAP total revenue $98.8 $98.4 $88.5 Total revenue % YoY growth (1%) (10%) Non-GAAP total revenue % YoY growth 0% NA
Page 20
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Adjusted EBITDA and Adjusted EBITDA margin GAAP to non-GAAP reconciliation 20 Note: All quarterly figures are unaudited. Figures may not tie due to rounding. Adjusted EBITDA is earnings before interest income, net, provision for (benefit from) income taxes, and depreciation and amortization expense, and excludes stock-based compensation expense, loss on debt extinguishment, and other expense, net. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percent of revenue. ($ in millions) 4Q24 4Q25 Net income (loss) $76.2 $(1.0) Add (deduct): Interest income, net (4.1) (1.9) Depreciation & amortization 1.9 2.5 Stock based compensation 12.9 12.9 Loss on debt extinguishment 0.1 - (Benefit from) provision for income taxes (59.2) 1.2 Other expense, net 0.0 0.1 Adjusted EBITDA $27.8 $13.7 Revenue 98.4 88.5 Net income (loss) as a % of revenue 77% (1%) Adjusted EBITDA margin 28% 15%
Page 21
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Gross Profit GAAP to non-GAAP reconciliation 21 Note: All quarterly figures are unaudited. Figures may not tie due to rounding. ($ in millions) 4Q24 4Q25 Cost of revenue $15.2 $18.9 Cost of revenue stock-based compensation 0.5 0.7 Non-GAAP cost of revenue $15.6 $19.6 Gross profit $83.2 $69.6 Cost of revenue stock-based compensation 0.5 0.7 Non-GAAP gross profit $83.7 $70.3 Revenue 98.4 88.5 Gross profit % 85% 79% Non-GAAP gross profit % 85% 79%
Page 22
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 4Q24 4Q25 Sales & marketing $33.3 $33.6 Stock-based compensation (4.3) (4.6) Non-GAAP sales & marketing $29.0 $29.0 Revenue $98.4 $88.5 Sales & marketing % revenue 34% 38% Non-GAAP sales & marketing % revenue 29% 33% Research & development $15.8 $14.2 Stock-based compensation (2.3) (2.2) Non-GAAP research & development $13.5 $12.0 Revenue $98.4 $88.5 Research & development % revenue 16% 16% Non-GAAP research & development % revenue 14% 14% General & administrative $20.2 $22.1 Stock-based compensation (5.8) (5.4) Non-GAAP general & administrative $14.5 $16.8 Revenue $98.4 $88.5 General & administrative % revenue 21% 25% Non-GAAP general & administrative % revenue 15% 19% Note: All quarterly figures are unaudited. Figures may not tie due to rounding. Operating expenses GAAP to non-GAAP reconciliation 22
Page 23
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 4Q24 4Q25 Sales & marketing 33.3 33.6 Reseach & development 15.8 14.2 General & administrative 20.2 22.1 Depreciation & amortization 0.9 1.3 Total operating expense $70.3 $71.3 Sales & marketing stock based compensation (4.3) (4.6) Research & development stock based compensation (2.3) (2.2) General & administrative stock based compensation (5.8) (5.4) Depreciation & amortization (0.9) (1.3) Non-GAAP operating expense $57.0 $57.8 Revenue $98.4 $88.5 Operating expense % revenue 71% 81% Non-GAAP operating expense % revenue 58% 65% Operating expenses GAAP to non-GAAP reconciliation (continued) 23 Note: All quarterly figures are unaudited. Figures may not tie due to rounding.
Page 24
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 2024 2025 Revenue $367.3 $342.4 Cost of revenue 50.1 71.1 Gross profit 317.1 271.3 Operating expenses: Sales and marketing 139.2 118.9 Research and development 63.3 61.1 General and administrative 82.7 88.2 Depreciation and amortization 4.0 3.9 Total operating expenses 289.2 272.2 Income (loss) from operations 27.9 (0.8) Interest income, net 9.4 10.8 Other expense, net (12.8) (0.1) Income before provision for income taxes 24.5 9.8 (Provision for) benefit from income taxes 44.2 (6.3) Net income $68.7 $3.6 Consolidated statements of operations 24 In accordance with U.S. GAAP Note: All quarterly figures are unaudited. Figures may not tie due to rounding.
Page 25
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 2023 2024 2025 Direct-to-consumer redemption revenue $163.7 $128.6 $94.8 One-time breakage benefit (13.5) - - Non-GAAP direct-to-consumer redemption revenue $150.1 $128.6 $94.8 Direct-to-consumer redemption revenue % YoY growth (21%) (26%) Non-GAAP direct-to-consumer redemption revenue % YoY growth (14%) NA Redemption revenue $243.9 $308.8 $297.2 One-time breakage benefit (13.5) - - Non-GAAP redemption revenue $230.3 $308.8 $297.2 Redemption revenue % YoY growth 27% (4%) Non-GAAP redemption revenue % YoY growth 34% NA Revenue GAAP to non-GAAP reconciliation 25 Note: All quarterly figures are unaudited. Figures may not tie due to rounding.
Page 26
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 2023 2024 2025 Redemption revenue $243.9 $308.8 $297.2 Ad & other revenue 76.2 58.4 45.2 Total revenue $320.0 $367.3 $342.4 One-time breakage benefit (13.5) - - Non-GAAP total revenue $306.5 $367.3 $342.4 Total revenue % YoY growth 15% (7%) Non-GAAP total revenue % YoY growth 20% NA Revenue GAAP to non-GAAP reconciliation (continued) 26 Note: All quarterly figures are unaudited. Figures may not tie due to rounding.
Page 27
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 2024 2025 Net income $68.7 $3.6 Add (deduct): Interest income, net (9.4) (10.8) Depreciation & amortization 8.1 8.3 Stock based compensation 76.2 52.9 Restructuring charges - 2.5 Change in fair value of derivative 3.1 - Loss on debt extinguishment 9.7 - Provision for (benefit from) income taxes (44.2) 6.3 Other expense, net 0.1 0.1 Adjusted EBITDA $112.2 $62.9 Revenue 367.3 342.4 Net income as a % of revenue 19% 1% Adjusted EBITDA margin 31% 18% Adjusted EBITDA and Adjusted EBITDA margin GAAP to non-GAAP reconciliation 27 Note: All quarterly figures are unaudited. Figures may not tie due to rounding. Adjusted EBITDA is earnings before interest income, net, provision for income taxes, and depreciation and amortization expense, and excludes stock- based compensation expense, change in fair value of derivative, loss on debt extinguishment, restructuring charges, and other expense, net. Adjusted EBITDA margin is defined as Adjusted EBITDA as a percent of revenue.
Page 28
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. Gross Profit GAAP to non-GAAP reconciliation 28 Note: All quarterly figures are unaudited. Figures may not tie due to rounding. ($ in millions) 2024 2025 Cost of revenue $50.1 $71.1 Cost of revenue stock-based compensation 1.5 2.6 Non-GAAP cost of revenue $51.6 $73.6 Gross profit $317.1 $271.3 Cost of revenue stock-based compensation 1.5 2.6 Non-GAAP gross profit $318.6 $273.9 Revenue 367.3 342.4 Gross profit % 86% 79% Non-GAAP gross profit % 87% 80%
Page 29
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 2024 2025 Sales & marketing $139.2 $118.9 Stock-based compensation (39.1) (18.7) Restructuring charges - (1.5) Non-GAAP sales & marketing $100.1 $98.7 Revenue $367.3 $342.4 Sales & marketing % revenue 38% 35% Non-GAAP sales & marketing % revenue 27% 29% Research & development $63.3 $61.1 Stock-based compensation (9.3) (10.3) Restructuring charges - (0.7) Non-GAAP research & development $53.9 $50.1 Revenue $367.3 $342.4 Research & development % revenue 17% 18% Non-GAAP research & development % revenue 15% 15% General & administrative $82.7 $88.2 Stock-based compensation (26.3) (21.3) Restructuring charges - (0.3) Non-GAAP general & administrative $56.4 $66.7 Revenue $367.3 $342.4 General & administrative % revenue 23% 26% Non-GAAP general & administrative % revenue 15% 19% Note: All quarterly figures are unaudited. Figures may not tie due to rounding. Operating expenses GAAP to non-GAAP reconciliation 29
Page 30
© 2026 Ibotta, Inc. Proprietary and confidential, not to be shared without Ibotta’s express consent. ($ in millions) 2024 2025 Sales & marketing 139.2 118.9 Reseach & development 63.3 61.1 General & administrative 82.7 88.2 Depreciation & amortization 4.0 3.9 Total operating expense $289.2 $272.2 Sales & marketing stock based compensation (39.1) (18.7) Sales & marketing restructuring charges - (1.5) Research & development stock based compensation (9.3) (10.3) Research & development restructuring charges - (0.7) General & administrative stock based compensation (26.3) (21.3) General & administrative restructuring charges - (0.3) Depreciation & amortization (4.0) (3.9) Non-GAAP operating expense $210.5 $215.4 Revenue $367.3 $342.4 Operating expense % revenue 79% 79% Non-GAAP operating expense % revenue 57% 63% Operating expenses GAAP to non-GAAP reconciliation (continued) 30 Note: All quarterly figures are unaudited. Figures may not tie due to rounding.