iclk-6k_20211231.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of March 2022

 

Commission File Number: 001-38313

 

 

iClick Interactive Asia Group Limited

(Translation of registrant’s name into English)

 

 

 

15/F

Prosperity Millennia Plaza

663 King’s Road, Quarry Bay

Hong Kong S.A.R., People’s Republic of China

Tel: +852 3700 9000

(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F. Form 20-F    Form 40-F  

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b) (1):  

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b) (7):  

 

 

 

 

 


 

 

EXHIBIT INDEX

 

Number

 

Description of Document

 

 

 

99.1

 

Press release

 

2


 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

iClick Interactive Asia Group Limited

 

 

 

 

By:

/s/ David Zhang

 

Name:

David Zhang

 

Title:

Chief Financial Officer

 

Date: March 24, 2022

3

iclk-ex991_6.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

iClick Interactive Asia Group Limited
Reports 2021 Fourth Quarter and Full-Year

Unaudited Financial Results

 

– Another Record Year Across Multiple Financial Metrics –

–Enterprise Solutions Sales Books Another Year of Triple-digit Growth, Delivering US$65.1 Million Revenue

– “SaaS+X” Model Provides Solid Foundation to Supercharge Growth of Enterprise Solutions –

 

Hong Kong, March 24, 2022 -- iClick Interactive Asia Group Limited (“iClick” or the “Company”) (Nasdaq: ICLK), a leading enterprise and marketing cloud platform in China that empowers worldwide brands with full-stack consumer lifecycle solutions, today announced unaudited financial results for the fourth quarter and full year ended December 31, 2021.

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2021

 

 

2020

 

 

Percentage

change

 

 

2021

 

 

2020

 

 

Percentage

change

 

(US$ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing Solutions

 

 

56,606

 

 

 

68,127

 

 

 

(17

)%

 

 

242,610

 

 

 

225,852

 

 

 

7

%

Enterprise Solutions

 

 

19,717

 

 

 

10,565

 

 

 

87

%

 

 

65,092

 

 

 

28,893

 

 

 

125

%

Total revenue

 

 

76,323

 

 

 

78,692

 

 

 

(3

)%

 

 

307,702

 

 

 

254,745

 

 

 

21

%

Gross profit

 

 

23,550

 

 

 

23,264

 

 

 

1

%

 

 

89,153

 

 

 

73,263

 

 

 

22

%

Net (loss)/income

 

 

(7,093

)

 

 

640

 

 

N/M

 

 

 

(16,598

)

 

 

(14,906

)

 

N/M

 

Adjusted EBITDA1

 

 

65

 

 

 

5,065

 

 

 

(99

)%

 

 

13,412

 

 

 

17,274

 

 

 

(22

)%

Adjusted net (loss)/income1

 

 

(2,700

)

 

 

2,091

 

 

N/M

 

 

 

1,361

 

 

 

7,563

 

 

 

(82

)%

Diluted adjusted net (loss)/income per ADS1

 

 

(0.03

)

 

 

0.02

 

 

N/M

 

 

 

0.01

 

 

 

0.09

 

 

 

(89

)%

Operating Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross billing

 

 

207,298

 

 

 

219,942

 

 

 

(6

)%

 

 

796,852

 

 

 

677,815

 

 

 

18

%

 

Jian “T.J.” Tang, Chairman, Chief Executive Officer and Co-Founder of iClick, said, “iClick has once again reported another record year across a number of key metrics, even amidst a challenging environment. Our Marketing Solutions revenues managed to grow by 7% year over year despite multiple headwinds and with over 100% revenue year-over-year growth for 2021, Enterprise Solutions’ results attest to the success of our digital transformation strategy which we launched in 2019.

 

While China’s entire advertising sector has experienced a substantive contraction due to the changing regulatory environment and heightened macroeconomic uncertainties, we are confident in the long-term growth potential of China’s digital advertising industry. However, giving the negative sentiment facing China-based companies, we need to fully utilize the resources we have on hand. Therefore, we have started to strategically reduce lower margin and higher risk businesses in our more capital-intensive Marketing Solutions segment in order to focus on the higher growth potential of Enterprise Solutions.

1

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.


Additionally, through our successful client collaborations over the past few years, we have learned a great deal that has shaped the vision behind our SaaS+X business model. Our unique SaaS+X model provides a strong executional framework to take advantage of what we estimate will have significant growth potential. Enterprise Solutionsgrowth in 2021 of around 125% reflects the strength of our approach and gives us confidence that we will continue to generate impressive momentum throughout 2022 and beyond. Furthering our capabilities in bringing high value SaaS+X offering to clients, I am very pleased to report that we have recently acquired the remaining equity interest in Changyi Information Technology Co., Ltd, which will allow iClick to accelerate the expansion of our Enterprise Solutions business.

With solid financial foundations to withstand the uncertain macro environment, we remain confident in iClick’s business fundamentals, and we are capitalizing on our strengths as we weather the impact of the current economic and policy shifts that may impact some of our clients. As we look to 2022 and beyond, we are cognizant of the need to be nimble in our strategic allocation of resources and accelerate cross-selling opportunities and synergies between Marketing Solutions and Enterprise Solutions. Our strong key account clients are an important key differentiator for iClick which we foresee as a key growth driver going forward.

 

In summary, we believe we have the right approach, the right resources, and the right strategy to endure the challenges arising from the current macroeconomic shifts. We have addressed our need to be agile and adaptive while leveraging the optimal mix of sales strategies within our SaaS+X model. We are deeply committed to accomplishing our key objectives and we look forward to an amazing year of success while delivering long-term sustainable value for our clients, employees and shareholders.”

 

Fourth Quarter 2021 Results:

Revenue for the fourth quarter of 2021 was US$76.3 million, which is comparable to the same period of 2020.

 

Revenue from Marketing Solutions was US$56.6 million for the fourth quarter of 2021, decreased 17% from US$68.1 million for the fourth quarter of 2020, primarily as we have started to strategically reduce lower margin and higher risk businesses within the Marketing Solutions segment in order to focus on the higher growth potential of Enterprise Solutions.

 

Revenue from Enterprise Solutions was US$19.7 million for the fourth quarter of 2021, up approximately 87% from US$10.6 million for the fourth quarter of 2020, primarily due to the increasing need for online and offline consumer behavior data integration and digital transformation.

 

Gross profit for the fourth quarter of 2021 was US$23.6 million, compared with US$23.3 million for the fourth quarter of 2020, mainly due to the growth from Enterprise Solutions segment, which was offset by decline in Marketing Solutions segment.

 

Total operating expenses were US$28.6 million for the fourth quarter of 2021, compared with US$24.5 million for the fourth quarter of 2020. This was resulted primarily from an increase in provision of bad debt relating to the changing regulation environment and heightened macroeconomic uncertainties.

 

Operating loss was US$5.1 million for the fourth quarter of 2021, compared with US$1.2 million for the fourth quarter of 2020, mainly attributed to increased operating expenses.

 

Net loss was US$7.1 million for the fourth quarter of 2021, compared with net income of US$0.6 million for the fourth quarter of 2020, primarily due to increased operating expenses and impairment of equity investments.



 

Net loss attributable to the Company’s shareholders per basic and diluted ADS for the fourth quarter of 2021 were US$0.06, compared with a net income attributable to the Company’s shareholders per basic and diluted ADS for the fourth quarter of 2020 were US$0.01.

 

Adjusted EBITDA for the fourth quarter of 2021 was an income of US$0.1 million, compared with an income of US$5.1 million for the fourth quarter of 2020. For a reconciliation of the Company’s adjusted EBITDA from net (loss)/income, its most comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and Non-GAAP Results”.

 

Adjusted net loss for the fourth quarter of 2021 was US$2.7 million, compared with adjusted net income of US$2.1 million in the fourth quarter of 2020. For a reconciliation of the Company’s adjusted net (loss)/income from net (loss)/income, its most comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and Non-GAAP Results”.

 

Gross billing2 for the fourth quarter of 2021 US$207.3 million, compared with US$219.9 million in the fourth quarter of 2020. The gross billing decreased as we have started to strategically reduce lower margin and higher risk businesses within the Marketing Solutions segment in order to focus on the higher growth potential of Enterprise Solution.

 

As of December 31, 2021, the Company had cash and cash equivalents, time deposits and restricted cash of US$88.7 million, compared with US$94.5 million as of December 31, 2020.

 

 

Full Year 2021 Results:

 

Revenue for 2021 was US$307.7 million, an increase of 21% from US$254.7 million in 2020, attributable to the increase in contributions from Marketing Solutions and Enterprise Solutions.

 

Revenue from Marketing Solutions grew to US$242.6 million for 2021, up 7% from US$225.8 million for 2020, primarily as a result of growing market demand from specified action marketing campaigns.

 

Revenue from Enterprise Solutions was US$65.1 million for 2021, up approximately 125% from US$28.9 million for 2020, primarily due to the increasing need for online and offline consumer behavior data integration and digital transformation.

 

Gross profit increased by 22% to US$89.2 million in 2021 from US$73.3 million in 2020, mainly as a result of the growth from Enterprise Solutions segment, which was offset by decline in Marketing Solutions segment.

 

Total operating expenses were US$102.0 million for 2021, compared with US$75.0 million for 2020. The increased expense was resulted primarily from incremental staff cost, operating expenses incurred for the expansion of business scale of US$4.5 million, share-based compensation expenses of US$7.2 million and provision of bad debt.

 

Operating loss for 2021 was US$12.9 million, compared with an operating loss of US$1.8 million for 2020. This increase was as a result of an increase in operating expenses, which was partially offset by the growth in gross profit.

 

 

2

Gross billing is defined as the aggregate dollar amount that clients pay the Company after deducting rebates paid and discounts given to clients.


 

Net loss totalled US$16.6 million for 2021, compared with US$14.9 million for 2020.  The decrease was mainly attributed to fair value losses on convertible notes and derivative liabilities of US$11.5 million and US$4.4 million respectively in 2020 and a growth in gross profit in 2021, which was partially offset by the incremental operating loss and impairment of equity investments.

 

Net loss attributable to the Company’s shareholders per basic and diluted ADS for 2021 was US$0.14 compared with a net loss per basic and diluted ADS of US$0.16 for 2020.

 

Adjusted EBITDA for 2021 was US$13.4 million, compared with US$17.3 million for 2020. For a reconciliation of the Company’s adjusted EBITDA from net loss, its most comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and Non-GAAP Results”.

 

Adjusted net income for 2021 was US$1.4 million, compared with an adjusted net income of US$7.6 million for 2020. For a reconciliation of the Company’s adjusted net (loss)/income to net (loss)/income, its most comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and Non-GAAP Results”.

Gross billing2 grew to US$796.9 million for 2021, up 18% from 2020. The increase was a result of increasing marketers’ demand especially from the entertainment and media, e-commerce, personal care and beauty verticals.

 

Share Repurchase Program

 

On December 10, 2020, the Company announced a share repurchase program in which it may purchase its own ADSs with an aggregate value of up to US$15.0 million from December 30, 2020 to December 31, 2021, which was upsized to US$25.0 million on August 25, 2021. As of December 31, 2021, the aggregate value of purchased shares was approximately US$10.9 million. Our board of directors had approved a new share repurchase program in which the company may purchase its own ADSs with an aggregate value of up to US$20.0 million from January 1, 2022 to December 31, 2022.

 

Outlook

Based on the information available as of the date of this press release, iClick provides the following outlook for the first quarter of 2022 and for the full year 2022:

 

First Quarter 2022:

Revenue from Enterprise Solutions is estimated to be between US$16 million and US$17 million.

 

Full Year 2022:

Revenue from Enterprise Solutions is estimated to be between US$90 million and US$106 million.

 

The above outlook is based on current market conditions and reflects the Company’s preliminary estimates of market and operating conditions, expected foreign exchange fluctuation, and customer demand, which are all subject to change. Please also refer to the factors set out under the section titled “Safe Harbor Statement.”



 

 

We note that the advertising budgets for our clients continue to be impacted by the changing regulatory environment and macroeconomic uncertainty. For example, recent regulatory tightening on several industry verticals including online education and online gaming have affected the sentiment of advertising spending of some clients in our Marketing Solutions business. Despite these headwinds in the current commercial environment, we anticipate that brands may allocate more of their advertising budgets to mobile and online targeted marketing, with the potential to benefit our mobile and performance-focused Marketing Solutions business. Brands may also see the importance of online and offline consumer behavioural data integration and analysis, which may favour our Enterprise Solutions business in the long run. We remain vigilant in evaluating the risks posed by the changing regulatory environment and macroeconomic uncertainty and the potential impacts they have on our expectations.

 

With iClick’s diversified customer base of stable, top-tier brands and ongoing government efforts to contain the spread of the coronavirus amid the rollout of vaccine, we remain cautiously optimistic for the remainder of 2022. However, outbreaks and resurgence of COVID-19, including recent variants around the world may continue to impact market conditions and potentially trigger a longer period of global economic slowdown. This could affect the overall sentiment and advertising budgets of our branding customers, which in turn may impact our both Marketing Solution business and Enterprise Solution business in the short term. The rapid development and fluidity of the current situation precludes any prediction as to the ultimate adverse impact of COVID-19. Management will continue to closely monitor the outbreak’s impact on our operations and financial results this year and will particularly focus on accounts receivable recoverability.

 

Conference Call

The Company will host an earnings conference call at 8:00 AM U.S. Eastern Time on March 24, 2022 (8:00 PM Beijing/Hong Kong time on March 24, 2022). Participants may join the call through either of the below methods:

1.Dial-in to the conference call:

Participants are asked to pre-register for the call via the following link:

http://apac.directeventreg.com/registration/event/5097433

Upon registering, participants will be provided with participant dial-in numbers, Direct Event passcode and unique registrant ID.

2.Webcast:  

Participants may also join a live and archived webcast of the call through the below link:

https://ir.i-click.com/news-events/presentations

A live and archived webcast of the conference call will be available on iClick’s investor relations website at https://ir.i-click.com.

 

A replay of the call will be available approximately two hours after the end of the call through April 1, 2022. The webcast replay can be accessed through the above link. Replay may also be accessed by calling:

 

United States:

+1-646-254-3697

International:

+61-2-8199-0299

Hong Kong:

+852 30512780

Mainland China:

400 8209035

Replay Access Code:

5097433

 


 

About iClick Interactive Asia Group Limited

Founded in 2009, iClick Interactive Asia Group Limited (NASDAQ: ICLK) is a leading enterprise and marketing cloud platform in China. iClick’s mission is to empower worldwide brands to unlock the enormous market potential of smart retail. With its leading proprietary technologies, iClick's full suite of data-driven solutions helps brands drive significant business growth and profitability throughout the full consumer lifecycle. Headquartered in Hong Kong, iClick currently operates in eleven locations across Asia and Europe. For more information, please visit https://ir.i-click.com.

 

Non-GAAP Financial Measures

The Company uses adjusted EBITDA, adjusted net (loss)/income, and diluted adjusted net (loss)/income 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)/income, and diluted adjusted net (loss)/income 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)/income 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)/income, and diluted adjusted net (loss)/income 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)/income, and diluted adjusted net (loss)/income 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.

 

These non-GAAP financial measures were presented with the most directly comparable GAAP financial measures together for facilitating a more comprehensive understanding of operating performance between periods.

 


 

Safe Harbor Statement

This announcement contains forward-looking statements, including those related to the Company’s business strategies, operations and financial performance. 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 and new retail strategies, including extending its solutions beyond its core online marketing business; its success in structuring a CRM & Marketing Cloud platform; relative percentage of its gross billing recognized as revenue 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 and enterprise solutions; effectiveness of its algorithms and data engines; its ability to collect and use data from various sources; ability to integrate and realize synergies from acquisitions, investments or strategic partnership; the duration of the COVID-19 outbreak and its potential impact on the Company’s business and financial performance; fluctuations in foreign exchange rates; general economic conditions in China and other jurisdictions where the Company operates; and the regulatory landscape in China and other jurisdictions where the Company operates. Further information regarding these and other risks is included in the Company's annual report on Form 20-F and other filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.

 

For investor and media inquiries, please contact:

 

In China:

In the United States:

iClick Interactive Asia Group Limited

Core IR

Lisa Li

Tom Caden

Phone: +86-21-3230-3931 #866

Tel: +1-516-222-2560

E-mail: ir@i-click.com

E-mail: tomc@coreir.com

 

(financial tables follow)


ICLICK INTERACTIVE ASIA GROUP LIMITED

Unaudited Condensed Consolidated Statements of Comprehensive (Loss)/Income

(US$’000, except share data and per share data, or otherwise noted, unaudited)

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Revenue

 

 

76,323

 

 

 

78,692

 

 

 

307,702

 

 

 

254,745

 

Cost of revenue

 

 

(52,773

)

 

 

(55,428

)

 

 

(218,549

)

 

 

(181,482

)

Gross profit

 

 

23,550

 

 

 

23,264

 

 

 

89,153

 

 

 

73,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development expenses

 

 

(3,197

)

 

 

(1,875

)

 

 

(9,527

)

 

 

(5,349

)

Sales and marketing expenses

 

 

(10,608

)

 

 

(11,877

)

 

 

(52,872

)

 

 

(38,028

)

General and administrative expenses

 

 

(14,813

)

 

 

(10,702

)

 

 

(39,643

)

 

 

(31,648

)

Total operating expenses

 

 

(28,618

)

 

 

(24,454

)

 

 

(102,042

)

 

 

(75,025

)

Operating loss

 

 

(5,068

)

 

 

(1,190

)

 

 

(12,889

)

 

 

(1,762

)

Interest expense

 

 

(894

)

 

 

(863

)

 

 

(4,089

)

 

 

(2,650

)

Interest income

 

 

315

 

 

 

193

 

 

 

824

 

 

 

1,297

 

Other (losses)/gains, net

 

 

(752

)

 

 

2,812

 

 

 

2,203

 

 

 

5,852

 

Fair value losses on derivative liabilities

 

 

 

 

 

 

 

 

 

 

 

(11,466

)

Fair value losses on convertible notes

 

 

 

 

 

 

 

 

 

 

 

(4,433

)

(Loss)/income before income tax expense and share of losses

   from an equity investee

 

 

(6,399

)

 

 

952

 

 

 

(13,951

)

 

 

(13,162

)

Share of losses from an equity investee

 

 

(23

)

 

 

(26

)

 

 

(107

)

 

 

(111

)

Income tax expense

 

 

(671

)

 

 

(286

)

 

 

(2,540

)

 

 

(1,633

)

Net (loss)/income

 

 

(7,093

)

 

 

640

 

 

 

(16,598

)

 

 

(14,906

)

Net loss attributable to noncontrolling interests

 

 

1,107

 

 

 

646

 

 

 

2,967

 

 

 

2,288

 

Net (loss)/income attributable to iClick Interactive Asia

   Group Limited’s ordinary shareholders

 

 

(5,986

)

 

 

1,286

 

 

 

(13,631

)

 

 

(12,618

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/income

 

 

(7,093

)

 

 

640

 

 

 

(16,598

)

 

 

(14,906

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment, net of

   US$nil tax

 

 

1,255

 

 

 

991

 

 

 

3,484

 

 

 

5,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss)/income

 

 

(5,838

)

 

 

1,631

 

 

 

(13,114

)

 

 

(9,632

)

Comprehensive loss attributable to noncontrolling

   interests

 

 

1,039

 

 

 

434

 

 

 

2,823

 

 

 

2,015

 

Comprehensive (loss)/income attributable to iClick Interactive Asia

   Group Limited’s ordinary shareholders

 

 

(4,799

)

 

 

2,065

 

 

 

(10,291

)

 

 

(7,617

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/income per ADS attributable to iClick Interactive

   Asia Group Limited’s ordinary shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

— Basic

 

 

(0.06

)

 

 

0.01

 

 

 

(0.14

)

 

 

(0.16

)

— Diluted

 

 

(0.06

)

 

 

0.01

 

 

 

(0.14

)

 

 

(0.16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of ADS used in per

   share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

— Basic

 

 

97,710,498

 

 

 

91,720,956

 

 

 

96,374,469

 

 

 

78,736,872

 

— Diluted

 

 

97,710,498

 

 

 

97,715,972

 

 

 

96,374,469

 

 

 

78,736,872

 

 


 

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, 2021

 

 

As of

December 31, 2020

 

Assets

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Cash and cash equivalents, time deposits and restricted cash

 

 

88,717

 

 

 

94,466

 

Accounts receivable, net of allowance for doubtful receivables of US$22,786 and

   US$11,749 as of December 31, 2021 and December 31, 2020 respectively

 

 

187,261

 

 

 

143,142

 

Other current assets

 

 

75,288

 

 

 

83,568

 

Total current assets

 

 

351,266

 

 

 

321,176

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Goodwill

 

 

81,674

 

 

 

74,419

 

Intangible assets

 

 

53,713

 

 

 

56,431

 

Other assets

 

 

21,081

 

 

 

18,089

 

Total non-current assets

 

 

156,468

 

 

 

148,939

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

507,734

 

 

 

470,115

 

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

 

66,587

 

 

 

43,140

 

Bank borrowings

 

 

75,530

 

 

 

56,040

 

Other current liabilities

 

 

58,728

 

 

 

63,667

 

Total current liabilities

 

 

200,845

 

 

 

162,847

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Other liabilities

 

 

15,300

 

 

 

28,180

 

Total non-current liabilities

 

 

15,300

 

 

 

28,180

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

216,145

 

 

 

191,027

 

Equity

 

 

 

 

 

 

 

 

Ordinary shares – Class A (US$0.001 par value; 80,000,000 shares authorized as of

   December 31, 2021 and December 31, 2020, respectively; 42,865,515 shares and

   40,996,215 shares issued and outstanding as of December 31, 2021 and

   December 31, 2020, respectively)

 

 

43

 

 

 

41

 

Ordinary shares – Class B (US$0.001 par value; 20,000,000 shares authorized as of

   December 31, 2021 and December 31, 2020, respectively; 5,034,427 shares and

   4,820,608 shares issued and outstanding as of December 31, 2021 and

   December 31, 2020, respectively)

 

 

5

 

 

 

5

 

Treasury shares (2,323,802 shares and 2,396,372 shares as of December 31, 2021

   and December 31, 2020, respectively)

 

 

(20,908

)

 

 

(10,341

)

Other reserves

 

 

305,212

 

 

 

282,397

 

Total iClick Interactive Asia Group Limited shareholders’ equity

 

 

284,352

 

 

 

272,102

 

Noncontrolling interests

 

 

7,237

 

 

 

6,986

 

 

 

 

 

 

 

 

 

 

Total equity

 

 

291,589

 

 

 

279,088

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 

507,734

 

 

 

470,115

 

 


 

ICLICK INTERACTIVE ASIA GROUP LIMITED

Unaudited Reconciliations of GAAP and Non-GAAP Results

(US$’000, except share data and per share data, or otherwise noted, unaudited)

Adjusted EBITDA represents net (loss)/income before (i) depreciation and amortization, (ii) interest expense, (iii) interest income, (iv) income tax expense, (v) share-based compensation, (vi) fair value losses on derivative liabilities, (vii) fair value losses on convertible notes, (viii) other losses/(gains), net, (ix) convertible notes issuance cost, (x) net loss attributable to noncontrolling interests, (xi) share of losses from an equity investee, (xii) cost related to new business setup or acquisitions, and (xiii) cost related to filing of Form F-3.

The table below sets forth a reconciliation of the Company’s adjusted EBITDA from net (loss)/income for the periods indicated:

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net (loss)/income

 

 

(7,093

)

 

 

640

 

 

 

(16,598

)

 

 

(14,906

)

Add/(less):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,922

 

 

 

2,018

 

 

 

6,749

 

 

 

6,725

 

Interest expense

 

 

894

 

 

 

863

 

 

 

4,089

 

 

 

2,650

 

Interest income

 

 

(315

)

 

 

(193

)

 

 

(824

)

 

 

(1,297

)

Income tax expense

 

 

671

 

 

 

286

 

 

 

2,540

 

 

 

1,633

 

EBITDA

 

 

(3,921

)

 

 

3,614

 

 

 

(4,044

)

 

 

(5,195

)

Add/(less):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

1,228

 

 

 

2,370

 

 

 

13,498

 

 

 

6,249

 

Fair value losses on derivative liabilities

 

 

 

 

 

 

 

 

 

 

 

11,466

 

Fair value losses on convertible notes

 

 

 

 

 

 

 

 

 

 

 

4,433

 

Other losses/(gains), net3

 

 

1,958

 

 

 

(1,767

)

 

 

1,078

 

 

 

(2,789

)

Convertible notes and shares issuance cost4

 

 

 

 

 

 

 

 

202

 

 

 

44

 

Net loss attributable to noncontrolling interests5

 

 

683

 

 

 

646

 

 

 

2,423

 

 

 

2,288

 

Share of losses from an equity investee6

 

 

23

 

 

 

26

 

 

 

107

 

 

 

111

 

Cost related to new business setup or acquisitions7

 

 

94

 

 

 

154

 

 

 

148

 

 

 

217

 

Cost related to filing of Form F-38

 

 

 

 

 

22

 

 

 

 

 

 

450

 

Adjusted EBITDA

 

 

65

 

 

 

5,065

 

 

 

13,412

 

 

 

17,274

 

 

3 Other losses/(gains), net has been adjusted out, except for amounts of US$1,206 thousand, US$1,045 thousand, US$3,281 thousand and US$3,063 thousand in relation to government grants for the three months ended December 31, 2021 and 2020 and for the year ended December 31, 2021 and 2020, respectively.

4

Convertible notes and shares issuance cost represents legal and professional fee for the issue of convertible notes and shares.

5

Net loss attributable to noncontrolling interests has been adjusted back because the Company’s management regularly reviews EBITDA excluding noncontrolling interests as a measure of its operational performance.

6

Share of losses from an equity investee represents share of losses incurred by the Company’s Thailand business operated through an equity investee over which the Company has significant influence, and which is not considered to be a part of the core business that the Company operates through its consolidated entities.

7

Cost related to new business setup or acquisition represents transaction cost (e.g. legal and professional fee) in connection therewith.

8

Cost related to the filing of Form F-3 represents audit, legal and professional fees.


Adjusted net (loss)/income represents net (loss)/income before (i) share-based compensation, (ii) fair value losses on derivative liabilities, (iii) fair value losses on convertible notes, (iv) other losses/(gains), net, (v) convertible notes issuance cost, (vi) net loss attributable to noncontrolling interests, (vii) share of losses from an equity investee, (viii) cost related to new business setup or acquisitions, and (ix) cost related to filing of Form F-3. 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)/income from net (loss)/income for the periods indicated:

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net (loss)/income

 

 

(7,093

)

 

 

640

 

 

 

(16,598

)

 

 

(14,906

)

Add/(less):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

1,228

 

 

 

2,370

 

 

 

13,498

 

 

 

6,249

 

Fair value losses on derivative liabilities

 

 

 

 

 

 

 

 

 

 

 

11,466

 

Fair value losses on convertible notes

 

 

 

 

 

 

 

 

 

 

 

4,433

 

Other losses/(gains), net3

 

 

1,958

 

 

 

(1,767

)

 

 

1,078

 

 

 

(2,789

)

Convertible notes and shares issuance cost4

 

 

 

 

 

 

 

 

202

 

 

 

44

 

Net loss attributable to noncontrolling interests5

 

 

1,090

 

 

 

646

 

 

 

2,926

 

 

 

2,288

 

Share of losses from an equity investee6

 

 

23

 

 

 

26

 

 

 

107

 

 

 

111

 

Cost related to new business setup or acquisitions7

 

 

94

 

 

 

154

 

 

 

148

 

 

 

217

 

Cost related to filing of Form F-38

 

 

 

 

 

22

 

 

 

 

 

 

450

 

Adjusted net (loss)/income

 

 

(2,700

)

 

 

2,091

 

 

 

1,361

 

 

 

7,563

 

 

The diluted adjusted net (loss)/income per ADS for the periods indicated are calculated as follows:

 

 

 

Three Months Ended

December 31,

 

 

Year Ended

December 31,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net (loss)/income:

 

 

(7,093

)

 

 

640

 

 

 

(16,598

)

 

 

(14,906

)

Add: Non-GAAP adjustments to net (loss)/income

 

 

4,393

 

 

 

1,451

 

 

 

17,959

 

 

 

22,469

 

Adjusted net (loss)/income

 

 

(2,700

)

 

 

2,091

 

 

 

1,361

 

 

 

7,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for net (loss)/income per ADS - Weighted average

   ADS outstanding

 

 

97,710,498

 

 

 

97,715,972

 

 

 

96,374,469

 

 

 

78,736,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for diluted adjusted net (loss)/income per

   ADS - Weighted average ADS outstanding

 

 

97,710,498

 

 

 

97,715,972

 

 

 

101,600,479

 

 

 

84,782,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net (loss)/income per ADS

 

 

(0.07

)

 

 

0.01

 

 

 

(0.17

)

 

 

(0.19

)

Add: Non-GAAP adjustments to net (loss)/income per ADS

 

 

0.04

 

 

 

0.01

 

 

 

0.18

 

 

 

0.28

 

Diluted adjusted net (loss)/income per ADS

 

 

(0.03

)

 

 

0.02

 

 

 

0.01

 

 

 

0.09