iClick Interactive Asia Group Limited Reports Third Quarter 2018 Unaudited Financial Results
Three Months Ended September 30, | ||||||
2017 | 2018 | Percentage change | ||||
(US$ in thousands) | (US$ in thousands) | |||||
(Unaudited) | (Unaudited) | |||||
Financial Metrics: | ||||||
Net revenues | ||||||
Net revenues from mobile audience solutions | 24,991 | 37,781 | 51% | |||
Net revenues from other solutions | 4,765 | 4,806 | 1% | |||
Total net revenues | 29,756 | 42,587 | 43% | |||
Adjusted EBITDA1 | (410) | 1,189 | N/M | |||
Adjusted net loss1 | (1,821) | (822) | N/M | |||
Diluted adjusted net loss per ADS1 | (0.09) | (0.02) | N/M | |||
Operating Metrics: | ||||||
Gross billing | ||||||
Gross billing from mobile audience solutions | 41,407 | 87,090 | 110% | |||
Gross billing from other solutions | 17,027 | 17,321 | 2% | |||
Total gross billing | 58,434 | 104,411 | 79% |
“We have seen another quarter with significant operational achievements, delivering robust and encouraging financial metrics, record high adjusted EBITDA and historical low adjusted net loss, while making progress executing our long-term business strategy,” said
“iClick successfully raised growth capital from its convertible bond issuance during the quarter, which provided funds to support future acquisitions, continued expansion into
“We also announced a share repurchase program, which is a testament to our confidence in iClick’s growth prospects and provides an excellent opportunity to invest in the company’s future,” Hsieh said.
Third Quarter 2018 Financial and Operational Updates:
Net revenues for the third quarter of 2018 grew by 43% to
Net revenues from mobile audience solutions increased by 51% to
Net revenues from other solutions was
Gross profit for the third quarter of 2018 increased by 44% to
Total operating expenses were
Operating loss for the third quarter of 2018 was
Net loss totalled
Net loss attributable to the Company’s shareholders per diluted ADS was
Gross billing2 reached
Adjusted EBITDA for the third quarter of 2018 was
Adjusted net loss attributable to the Company’s shareholders, which excludes share-based compensation, fair value (gain)/loss on derivative liabilities, fair value loss on convertible notes, other (gains)/losses, net, and convertible notes issuance costs, for the third quarter of 2018 was
As of
Outlook
Based on the information available as of the date of this press release, iClick provided the following revised outlook:
- Net revenues are estimated to be between
US$160 million and US$170 million for 2018, representing 28% to 36% growth from 2017. This compares with prior guidance ofUS$175 million to US$180 million , with the revision principally due to depreciation of the Renminbi against the US dollar.
- Gross billing is estimated to be between
US$380 million and US$420 million for 2018, representing 53% to 69% growth from 2017.
The above outlook is based on current market conditions and reflects the Company’s preliminary estimates of market and operating conditions, expected foreign exchange rates, and customer demand, which are all subject to change.
Share Repurchase Program
iClick’s board of directors today approved a share repurchase program in which the Company may purchase its own ADSs with an aggregate value of up to
iClick expects to fund the repurchase out of its existing cash balance, including cash generated from its operations.
The Company expects to effect the proposed share repurchase on the open market at prevailing market prices, in negotiated transactions off the market, and/or in other legally permissible means from time to time as market conditions warrant in compliance with applicable requirements of Rule 10b5-1 and/or Rule 10b-18 under the U.S. Securities Exchange Act of 1934, as amended, at times and in such amounts as the Company deems appropriate.
The share repurchase program does not obligate the Company to acquire any particular number of ADSs and may be suspended, terminated or extended at any time at the Company’s discretion without prior notice.
Conference Call
The Company will host an earnings conference call at
Dial-in details for the earnings conference call are as follows:
United States: +1-845-675-0437
International: +65-6713-5090
Hong Kong: +852-3018-6771
China: 400-620-8038
Conference ID: 8894409
Participants should dial-in at least five minutes before the scheduled start time and ask to be connected to the call for “iClick Interactive.”
Additionally, a live and archived webcast of the conference call will be available on the Company's investor relations website at http://ir.i-click.com.
A replay of the conference call will be accessible by phone two hours after the conclusion of the live call at the following numbers until
United States: +1-855-452-5696
International: +61-2-8199-0299
Hong Kong: 800-963-117
China: 400-632-2162
Replay Access Code: 8894409
About
Non-GAAP Financial Measures
The Company uses adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS, each a non-GAAP financial measure, in evaluating the Company’s operating results and for financial and operational decision making purposes.
The Company believes that adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS help identify underlying trends in the Company’s business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in net loss. The Company believes that adjusted EBITDA and adjusted net loss provide useful information about the Company’s operating results, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.
Adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS should not be considered in isolation or construed as an alternative to net loss or any other measure of performance or as an indicator of the Company’s operating performance. Investors are encouraged to review the historical non-GAAP financial measures to the most directly comparable GAAP measures. Adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company’s data. The Company encourages investors and others to review the Company’s financial information in its entirety and not rely on a single financial measure.
For more information on these non-GAAP financial measures, please see the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP results” set forth at the end of this press release.
Statement Regarding Preliminary Unaudited Financial Information
The unaudited financial information set out in this press release is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company’s year-end audit, which could result in significant differences from this preliminary unaudited financial information.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements constitute “forward-looking” statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Such statements are based upon management’s current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company’s control. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company's fluctuations in growth; its success in implementing its mobile strategies; relative percentage of its gross billing recognized as net revenues under the gross and net models; its ability to retain existing clients or attract new ones; its ability to retain content distribution channels and negotiate favourable contractual terms; market competition, including from independent online marketing technology platforms as well as large and well-established internet companies; market acceptance of online marketing technology solutions; effectiveness of its algorithms and data engines; its ability to collect and use data from various sources; fluctuations in foreign exchange rates; and general economic conditions in
For investor and media inquiries, please contact:
In China: iClick Interactive Asia Group Limited Lisa Li Phone: +852-3700-9065 E-mail: ir@i-click.com |
In the United States: PondelWilkinson Inc. Evan Pondel/Laurie Berman Tel: +1-310-279-5980 E-mail: iclk@pondel.com |
(financial tables follow)
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Condensed Consolidated Statements of Comprehensive Loss
(US$’000, except share data and per share data, or otherwise noted, unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||
2017 | 2018 | 2017 | 2018 | |||||||
Net revenues3 | 29,756 | 42,587 | 85,497 | 120,513 | ||||||
Cost of revenues3 | ||||||||||
Gross profit | 6,499 | 9,332 | 19,809 | 27,367 | ||||||
Operating expenses | ||||||||||
Research and development expenses | (1,344) | (5,409) | (4,578) | (8,286) | ||||||
Sales and marketing expenses | (5,443) | (7,166) | (17,648) | (19,333) | ||||||
General and administrative expenses | (2,418) | (10,781) | (6,927) | (16,656) | ||||||
Total operating expenses | (9,205) | (23,356) | (29,153) | (44,275) | ||||||
Operating loss | (2,706) | (14,024) | (9,344) | (16,908) | ||||||
Interest expense | (135) | (119) | (421) | (273) | ||||||
Other gains/(losses), net | 1,429 | (1,574) | 1,436 | (238) | ||||||
Fair value gain/(loss) on derivative liabilities | 7,671 | — | (7,056) | — | ||||||
Fair value loss on convertible notes | — | (5,383) | — | (5,383) | ||||||
Profit/(loss) before income tax expense | 6,259 | (21,100) | (15,385) | (22,802) | ||||||
Income tax benefit/(expenses) | 102 | (654) | (499) | (1,670) | ||||||
Net profit/(loss) | 6,361 | (21,754) | (15,884) | (24,472) | ||||||
Accretion to convertible redeemable preferred shares redemption value | (204) | — | (605) | — | ||||||
Accretion to redeemable ordinary shares redemption value | (437) | — | (1,279) | — | ||||||
Net profit/(loss) attributable to iClick Interactive Asia Group Limited’s ordinary shareholders | 5,720 | (21,754) | (17,768) | (24,472) | ||||||
Net profit/(loss) | 6,361 | (21,754) | (15,884) | (24,472) | ||||||
Other comprehensive income/(loss): | ||||||||||
Foreign currency translation adjustment, net of US$nil tax | 102 | (1,014) | (69) | (2,548) | ||||||
Comprehensive income/(loss) attributable to iClick Interactive Asia Group Limited | 6,463 | (22,768) | (15,953) | (27,020) | ||||||
Net profit/(loss) per ADS attributable to iClick Interactive Asia Group Limited | ||||||||||
— Basic | 0.21 | (0.41) | (0.65) | (0.47 | ||||||
— Diluted | 0.12 | (0.41) | (0.65) | (0.47 | ||||||
Weighted average number of ADS used in per share calculation: | ||||||||||
— Basic | 27,265,630 | 52,722,561 | 27,244,344 | 52,348,326 | ||||||
— Diluted | 49,521,078 | 52,722,561 | 27,244,344 | 52,348,326 |
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Condensed Consolidated Balance Sheets
(US$’000, except share data and per share data, or otherwise noted, unaudited)
As of December 31, |
As of September 30, |
||||||
2017 | 2018 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | 19,401 | 49,825 | |||||
Time deposit | 25,000 | 7,000 | |||||
Accounts receivable, net of allowance for doubtful receivables of US$1,478 and US$1,430 as of December 31, 2017 and September 30, 2018, respectively | 40,798 | 63,082 | |||||
Rebates receivable | 1,334 | 2,653 | |||||
Prepaid media costs | 37,784 | 26,189 | |||||
Other current assets | 3,107 | 3,013 | |||||
Income tax receivable | 3 | - | |||||
Total current assets | 127,427 | 151,762 | |||||
Non-current assets | |||||||
Deferred tax assets | 850 | 878 | |||||
Property and equipment, net | 1,165 | 441 | |||||
Intangible assets, net | 10,600 | 7,470 | |||||
Goodwill | 48,496 | 48,496 | |||||
Other assets | 284 | 966 | |||||
Total non-current assets | 61,395 | 58,251 | |||||
Total assets | 188,822 | 210,013 | |||||
Liabilities, mezzanine equity and shareholders’ equity | |||||||
Current liabilities | |||||||
Accounts payable (including accounts payable of the consolidated variable interest entity (“VIE”) and its subsidiary without recourse to the Company of US$29 and US$28 as of December 31, 2017 and September 30, 2018, respectively) | 3,904 | 4,670 | |||||
Deferred revenue (including deferred revenue of the consolidated VIE and its subsidiary without recourse to the Company of US$5,986 and US$2,327 as of December 31, 2017 and September 30, 2018, respectively) | 33,037 | 29,619 | |||||
Accrued liabilities and other current liabilities (including accrued liabilities and other current liabilities of the consolidated VIE and its subsidiary without recourse to the Company of US$804 and US$373 as of December 31, 2017 and September 30, 2018, respectively) | 16,129 | 14,333 | |||||
Bank borrowings | 10,486 | 12,239 | |||||
Convertible notes at fair value | - | 35,383 | |||||
Income tax payable | 2,123 | 4,559 | |||||
Total current liabilities | 65,679 | 100,803 | |||||
Non-current liability | |||||||
Deferred tax liabilities | 3,159 | 2,353 | |||||
Total non-current liability | 3,159 | 2,353 | |||||
Total liabilities | 68,838 | 103,156 | |||||
As of December 31, |
As of September 30, |
||||
2017 | 2018 | ||||
Shareholders’ equity | |||||
Ordinary shares – Class A (US$0.001 par value; 80,000,000 shares authorized as of December 31, 2017 and September 30, 2018, respectively; 21,238,825 and 22,075,159 shares issued and outstanding as of December 31, 2017 and September 30, 2018, respectively) | 21 | 22 | |||
Ordinary shares – Class B (US$0.001 par value; 20,000,000 shares authorized as of December 31, 2017 and September 30, 2018, respectively; 4,820,608 shares issued and outstanding as of December 31, 2017 and September 30, 2018, respectively) | 5 | 5 | |||
Treasury shares (2,123,382 shares and 1,802,039 shares as of December 31, 2017 and September 30, 2018, respectively) | (2,093) | (714) | |||
Additional paid-in capital | 274,294 | 286,807 | |||
Statutory reserves | 81 | 81 | |||
Accumulated other comprehensive losses | (3,320) | (5,868) | |||
Accumulated deficit | (149,004) | (173,476) | |||
Total shareholders’ equity | 119,984 | 106,857 | |||
Total liabilities and shareholders’ equity | 188,822 | 210,013 |
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Reconciliations of GAAP and Non-GAAP Results
Adjusted EBITDA represents net profit/(loss) before (i) depreciation and amortization, (ii) interest expense, (iii) income tax (benefit)/ expenses, (iv) share-based compensation, (v) fair value (gain)/loss on derivative liabilities, (vi) fair value loss on convertible notes, (vii) other (gains)/ losses, net, and (viii) convertible notes issuance cost.
The table below sets forth a reconciliation of the Company’s adjusted EBITDA to net profit/(loss) for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||
(Unaudited) | |||||||||||
Net profit/(loss) | 6,361 | (21,754) | (15,884) | (24,472) | |||||||
Add / (less): | |||||||||||
Depreciation and amortization | 1,378 | 1,238 | 4,212 | 3,884 | |||||||
Interest expense | 135 | 119 | 421 | 273 | |||||||
Income tax (benefit)/expenses | (102) | 654 | 499 | 1,670 | |||||||
EBITDA | 7,772 | (19,743) | (10,752) | (18,645) | |||||||
Add / (less): | |||||||||||
Share-based compensation | 918 | 11,785 | 2,841 | 13,283 | |||||||
Fair value (gain)/loss on derivative liabilities | (7,671) | — | 7,056 | — | |||||||
Fair value loss on convertible notes | — | 5,383 | — | 5,383 | |||||||
Other (gains)/losses, net | (1,429) | 1,574 | (1,436) | 238 | |||||||
Convertible notes issuance cost4 | — | 2,190 | — | 2,190 | |||||||
Adjusted EBITDA | (410) | 1,189 | (2,291) | 2,449 |
Adjusted net loss represents net profit/(loss) before (i) share-based compensation, (ii) fair value (gain)/loss on derivative liabilities, (iii) fair value loss on convertible notes, (iv) other (gains)/losses, net, and (v) convertible notes issuance cost. There is no material tax effects on these non-GAAP adjustments.
The table below sets forth a reconciliation of the Company’s adjusted net loss to net profit/(loss) for the periods indicated:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||
(Unaudited) | |||||||||||||
Net profit/(loss) | 6,361 | (21,754) | (15,884) | (24,472) | |||||||||
Add / (less): | |||||||||||||
Share-based compensation | 918 | 11,785 | 2,841 | 13,283 | |||||||||
Fair value (gain)/loss on derivative liabilities | (7,671) | — | 7,056 | — | |||||||||
Fair value loss on convertible notes | — | 5,383 | — | 5,383 | |||||||||
Other (gains)/losses, net | (1,429) | 1,574 | (1,436) | 238 | |||||||||
Convertible notes issuance cost | — | 2,190 | — | 2,190 | |||||||||
Adjusted net loss | (1,821) | (822) | (7,423) | (3,378) |
The basic and diluted adjusted net loss per ADS for the periods indicated are calculated as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||
2017 | 2018 | 2017 | 2018 | |||||||
(Unaudited) | ||||||||||
Numerator: | ||||||||||
Adjusted net loss | (1,821) | (822) | (7,423) | (3,378) | ||||||
Accretion to convertible redeemable preferred shares redemption value | (204) | — | (605) | — | ||||||
Accretion to redeemable ordinary shares redemption value | (437) | — | (1,279) | — | ||||||
(2,462) | (822) | (9,307) | (3,378) | |||||||
Denominator: | ||||||||||
Denominator for basic and diluted net loss per ADS | ||||||||||
- weighted average ADS outstanding | 27,265,630 | 52,722,561 | 27,244,344 | 52,348,326 | ||||||
Basic adjusted net loss per ADS | (0.09) | (0.02) | (0.34) | (0.06) | ||||||
Diluted adjusted net loss per ADS | (0.09) | (0.02) | (0.34) | (0.06) |
- For more details on these non-GAAP financial measures, please see the tables captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this press release.
- Gross billing is defined as the aggregate dollar amount that clients pay the Company after deducting rebates paid and discounts given to clients.
- On
January 1, 2018 , the Company adopted ASC 606 "Revenue from Contracts with Customers" using the modified retrospective method. The adoption did not have any impact to the accumulated deficit as ofJanuary 1 , 2018. As a result of the adoption, certain rebates to marketers are presented net of revenues, as opposed to being included in cost of revenues in prior periods. - Convertible notes issuance cost represents one-off transaction cost for the issue of convertible notes, including success fee, legal and professional fee, and consulting fee.
iClick Interactive Asia Group Limited