iClick Interactive Asia Group Limited Reports 2019 Third-Quarter Unaudited Financial Results
– Another Consecutive Two Quarters of Record High Gross Billing and Revenue –
– Record High Gross Profit among Third Quarters –
Three Months Ended September 30, |
||||||
2019 |
2018 |
Percentage |
||||
(US$ in thousands) |
||||||
(Unaudited) |
||||||
Financial Metrics: |
||||||
Revenue |
||||||
Marketing solutions |
51,555 |
42,587 |
21% |
|||
Enterprise solutions |
2,613 |
- |
N/M |
|||
Total revenue |
54,168 |
42,587 |
27% |
|||
Gross profit |
13,557 |
9,332 |
45% |
|||
Adjusted EBITDA1 |
952 |
1,189 |
(20%) |
|||
Adjusted net loss1 |
(1,011) |
(822) |
N/M |
|||
Diluted adjusted net loss per ADS1 |
(0.02) |
(0.02) |
N/M |
|||
Operating Metrics: |
||||||
Gross billing |
180,182 |
104,411 |
73% |
|||
“We’re very happy to report another record quarter as our total top-line revenue increased 27% YoY to
“We continue to ramp up our Enterprise Solutions business. This quarter we generated
“This month I am particularly excited about the recent financing from
“In the third quarter our Marketing Solutions revenue grew to
“We reiterate our current guidance and look forward to 2020 as iClick will operate Enterprise Solutions and Marketing Solutions as two separate growing business. We are considering developing additional products and services in other higher margin areas such as block-chain technology and we are looking to identify potential business partners in this area. We will keep investors informed of these development,” concluded Mr. Hsieh.
Third Quarter 2019 Results:
Revenue for the third quarter of 2019 grew to
Revenue from marketing solutions grew to
Revenue from enterprise solutions was
Gross profit for the quarter ended
Total operating expenses were
Operating loss was
Net income totalled
Net income attributable to the Company’s shareholders per basic ADS was
Adjusted EBITDA for the third quarter of 2019 was
Adjusted net loss attributable to the Company’s shareholders, which excludes, among others, share-based compensation expenses, fair value gain/ losses on convertible notes, and other gains/ losses for the 2019 third quarter was
Gross billing2 grew to
As of
Share Repurchase Program
In November of 2018 we announced that our board of directors authorized us to purchase up to
Outlook
Based on the information available as of the date of this press release, iClick provided the following outlook for the fourth quarter of 2019 and the following outlook for the 2019 full year:
Fourth Quarter 2019:
- Revenue is estimated to be between
US$54 million and US$60 million . - Gross profit margin is estimated to be between 26% and 28%.
Full Year 2019:
- Revenue is estimated to be between
US$190 million and US$210 million . - Gross profit margin is estimated to be between 26% and 28%.
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.”
Conference Call
The Company will host an earnings conference call at
Dial-in details for the conference call are as follows:
United States: |
+1-845-675-0437 |
International: |
+65-6713-5090 |
Hong Kong: |
+852-3018-6771 |
Mainland China: |
400-620-8038 |
Conference ID: |
4585057 |
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 |
Mainland China: |
400-632-2162 |
Replay Access Code: |
4585057 |
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.
Additionally, currency-neutral revenue and gross billing are calculated using actual exchange rates in use during the comparative prior year period to enhance the visibility of the underlying business trends excluding the impact of translation arising from foreign currency exchange rate fluctuations. 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. 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; 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: +86-21-3230-3931 #892 E-mail: ir@i-click.com |
In the United States: Core IR John Marco Tel: +1-516-222-2560 E-mail: johnm@coreir.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, |
||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Revenue | 54,168 | 42,587 | 142,733 | 120,513 | |||||||
Cost of revenues | (40,611 | ) | (33,255 | ) | (103,190 | ) | (93,146 | ) | |||
Gross profit | 13,557 | 9,332 | 39,543 | 27,367 | |||||||
Operating expenses | |||||||||||
Research and development expenses | (1,423 | ) | (5,409 | ) | (4,272 | ) | (8,286 | ) | |||
Sales and marketing expenses | (10,569 | ) | (7,166 | ) | (31,437 | ) | (19,333 | ) | |||
General and administrative expenses | (3,856 | ) | (10,781 | ) | (10,694 | ) | (16,656 | ) | |||
Total operating expenses | (15,848 | ) | (23,356 | ) | (46,403 | ) | (44,275 | ) | |||
Operating loss | (2,291 | ) | (14,024 | ) | (6,860 | ) | (16,908 | ) | |||
Interest expense | (476 | ) | (186 | ) | (1,013 | ) | (534 | ) | |||
Interest income | 110 | 67 | 324 | 261 | |||||||
Other gains/ (losses), net | 759 | (1,574 | ) | 1,971 | (238 | ) | |||||
Fair value gain/ (losses) on convertible notes | 2,938 | (5,383 | ) | 946 | (5,383 | ) | |||||
Profit/ (Loss) before income tax expense | 1,040 | (21,100 | ) | (4,632 | ) | (22,802 | ) | ||||
Share of losses from an equity investee | (217 | ) | - | (231 | ) | - | |||||
Income tax benefit/ (expense) | 40 | (654 | ) | 13 | (1,670 | ) | |||||
Net income/ (loss) | 863 | (21,754 | ) | (4,850 | ) | (24,472 | ) | ||||
Net loss attributable to noncontrolling interests | 550 | - | 987 | - | |||||||
Net income/ (loss) attributable to iClick Interactive Asia Group Limited’s ordinary shareholders | 1,413 |
|
(21,754 |
) | (3,863 |
) |
(24,472 |
) |
|||
Net income/ (loss) | 863 | (21,754 | ) | (4,850 | ) | (24,472 | ) | ||||
Other comprehensive income/(loss): | |||||||||||
Foreign currency translation adjustment, net of US$nil tax | (1,591 | ) | (1,014 | ) | (1,502 | ) | (2,548 | ) | |||
Comprehensive loss | (728 | ) | (22,768 | ) | (6,352 | ) | (27,020 | ) | |||
Comprehensive loss attributable to noncontrolling interests | 550 | - | 987 | - | |||||||
Comprehensive loss attributable to iClick Interactive Asia Group Limited | (178 | ) | (22,768 | ) | (5,365 | ) | (27,020 | ) | |||
Net income/ (loss) per ADS attributable to iClick Interactive Asia Group Limited | |||||||||||
— Basic | 0.02 | (0.41 | ) | (0.07 | ) | (0.47 | ) | ||||
— Diluted | (0.02 | ) | (0.41 | ) | (0.07 | ) | (0.47 | ) | |||
Weighted average number of ADS used in per share calculation: | |||||||||||
— Basic | 57,573,081 | 52,722,561 | 57,273,115 | 52,348,326 | |||||||
— Diluted | 67,184,218 | 52,722,561 | 65,915,823 | 52,348,326 | |||||||
ICLICK INTERACTIVE ASIA GROUP LIMITED Unaudited Condensed Consolidated Balance Sheets (US$’000, except share data and per share data, or otherwise noted, unaudited) |
|||
As of September 30, 2019 | As of December 31, 2018 | ||
Assets | |||
Current assets | |||
Cash and cash equivalents | 21,091 | 39,828 | |
Time deposit | 1,829 | - | |
Restricted cash | 24,159 | - | |
Short-term investment | - | 17,427 | |
Accounts receivable, net of allowance for doubtful receivables of US$1,606 and US$1,507 as of September 30, 2019 and December 31, 2018 respectively | 136,176 | 65,627 | |
Rebates receivable | 3,333 | 4,067 | |
Prepaid media costs | 15,725 | 19,107 | |
Other current assets | 6,771 | 3,242 | |
Total current assets | 209,084 | 149,298 | |
Non-current assets | |||
Deferred tax assets | 981 | 1,153 | |
Investment in equity investee | 335 | - | |
Property and equipment, net | 600 | 329 | |
Intangible assets, net | 5,730 | 7,247 | |
Goodwill | 55,156 | 48,496 | |
Long-term investment | 1,503 | 503 | |
Right-of-use assets3 | 1,821 | - | |
Other assets | 328 | 232 | |
Total non-current assets | 66,454 | 57,960 | |
Total assets | 275,538 | 207,258 | |
Liabilities and equity | |||
Current liabilities | |||
Accounts payable (including accounts payable of the consolidated variable interest entity (“VIE”) and its subsidiaries without recourse to the Company of US$283 and US$45 as of September 30, 2019 and December 31, 2018, respectively) | 46,396 | 6,557 | |
Deferred revenue (including deferred revenue of the consolidated VIE and its subsidiaries without recourse to the Company of US$1,622 and US$1,300 as of September 30, 2019 and December 31, 2018, respectively) | 30,511 | 27,191 | |
Accrued liabilities and other current liabilities (including accrued liabilities and other current liabilities of the consolidated VIE and its subsidiaries without recourse to the Company of US$1,706 and US$1,776 as of September 30, 2019 and December 31, 2018, respectively) | 16,662 | 16,348 | |
Lease liabilities3 | 1,165 | - | |
Bank borrowings | 39,580 | 9,439 | |
Convertible notes at fair value | 26,199 | 34,837 | |
Income tax payable | 3,448 | 2,779 | |
Total current liabilities | 163,961 | 97,151 | |
Non-current liabilities | |||
Other liabilities | 505 | 673 | |
Lease liabilities3 | 705 | - | |
Deferred tax liabilities | 2,260 | 2,794 | |
Total non-current liabilities | 3,470 | 3,467 | |
Total liabilities | 167,431 | 100,618 |
Equity | |||||
Ordinary shares – Class A (US$0.001 par value; 80,000,000 shares authorized as of September 30, 2019 and December 31, 2018, respectively; 23,763,883 and 23,166,092 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively) | 24 | 23 | |||
Ordinary shares – Class B (US$0.001 par value; 20,000,000 shares authorized as of September 30, 2019 and December 31, 2018, respectively; 4,820,608 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively) | 5 | 5 | |||
Treasury shares (1,555,815 shares and 1,363,860 shares as of September 30, 2019 and December 31, 2018, respectively) | (3,044 | ) | (576 | ) | |
Additional paid-in capital | 300,325 | 293,072 | |||
Statutory reserves | 81 | 81 | |||
Accumulated other comprehensive losses | (7,369 | ) | (5,867 | ) | |
Accumulated deficit | (185,276 | ) | (181,413 | ) | |
Total iClick Interactive Asia Group Limited shareholders’ equity | 104,746 | 105,325 | |||
Noncontrolling interests | 3,361 | 1,315 | |||
Total equity | 108,107 | 106,640 | |||
Total liabilities and equity | 275,538 | 207,258 | |||
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Reconciliations of GAAP and Non-GAAP Results
(US$’000, except share data and per share data, or otherwise noted, unaudited)
Adjusted EBITDA represents net income/ (loss) before (i) depreciation and amortization, (ii) interest expense, (iii) interest income, (iv) income tax (benefit)/ expense, (v) share-based compensation, (vi) fair value (gain)/ losses on convertible notes, (vii) other (gains)/ losses, net, (viii) convertible notes issuance cost, (ix) net loss attributable to noncontrolling interests, (x) share of losses from an equity investee, (xi) cost related to new business setup or acquisitions, and (xii) cost related to filing of Form F-3.
The table below sets forth a reconciliation of the Company’s adjusted EBITDA to net income/ (loss) for the periods indicated:
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Net income/ (loss) | 863 | (21,754 | ) | (4,850 | ) | (24,472 | ) | ||||
Add/(less): | |||||||||||
Depreciation and amortization | 1,637 | 1,238 | 5,015 | 3,884 | |||||||
Interest expense | 476 | 186 | 1,013 | 534 | |||||||
Interest income | (110 | ) | (67 | ) | (324 | ) | (261 | ) | |||
Income tax (benefit)/ expense | (40 | ) | 654 | (13 | ) | 1,670 | |||||
EBITDA | 2,826 | (19,743 | ) | 841 | (18,645 | ) | |||||
Add/(less): | |||||||||||
Share-based compensation | 431 | 11,785 | 1,657 | 13,283 | |||||||
Fair value (gain)/ losses on convertible notes | (2,938 | ) | 5,383 | (946 | ) | 5,383 | |||||
Other (gains)/losses, net | (759 | ) | 1,574 | (1,971 | ) | 238 | |||||
Convertible notes issuance cost4 | - | 2,190 | - | 2,190 | |||||||
Net loss attributable to noncontrolling interests | 550 | - | 987 | - | |||||||
Share of losses from an equity investee | 217 | - | 231 | - | |||||||
Cost related to new business setup or acquisitions5 | 352 | - | 749 | - | |||||||
Cost related to filing of Form F-36 | 273 | - | 782 | - | |||||||
Adjusted EBITDA | 952 | 1,189 | 2,330 | 2,449 | |||||||
Adjusted net loss represents net income/ (loss) before (i) share-based compensation, (ii) fair value (gain)/ losses on convertible notes, (iii) other (gains)/ losses, net, (iv) convertible notes issuance cost , (v) net loss attributable to noncontrolling interests, (vi) share of losses from an equity investee, (vii) cost related to new business setup or acquisitions, and (viii) 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 to net income/ (loss) for the periods indicated:
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Net income/ (loss) | 863 | (21,754 | ) | (4,850 | ) | (24,472 | ) | ||||
Add/(less): | |||||||||||
Share-based compensation | 431 | 11,785 | 1,657 | 13,283 | |||||||
Fair value (gain)/ losses on convertible notes | (2,938 | ) | 5,383 | (946 | ) | 5,383 | |||||
Other (gains)/ losses, net | (759 | ) | 1,574 | (1,971 | ) | 238 | |||||
Convertible notes issuance cost | - | 2,190 | - | 2,190 | |||||||
Net loss attributable to noncontrolling interests | 550 | - | 987 | - | |||||||
Share of losses from an equity investee | 217 | - | 231 | - | |||||||
Cost related to new business setup or acquisitions | 352 | - | 749 | - | |||||||
Cost related to filing of Form F-3 | 273 | - | 782 | - | |||||||
Adjusted net loss | (1,011 | ) | (822 | ) | (3,361 | ) | (3,378 | ) | |||
The diluted adjusted net loss per ADS for the periods indicated are calculated as follows:
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
Net income/ (loss) attributable to iClick Interactive Asia Group Limited’s ordinary shares: | 1,413 | (21,754 | ) | (3,863 | ) | (24,472 | ) | ||||
Add: Non-GAAP adjustments to net income/ (loss) | (2,424 | ) | 20,932 | 502 | 21,094 | ||||||
Adjusted net loss | (1,011 | ) | (822 | ) | (3,361 | ) | (3,378 | ) | |||
Denominator for diluted net loss per ADS | |||||||||||
- Weighted average ADS outstanding | 67,184,218 | 52,722,561 | 65,915,823 | 52,348,326 | |||||||
Diluted net income/ (loss) per ADS attributable to iClick Interactive Asia Group Limited | (0.02 | ) | (0.41 | ) | (0.07 | ) | (0.47 | ) | |||
Add: Non-GAAP adjustments to net income/ (loss) per ADS | - | 0.39 | 0.02 | 0.41 | |||||||
Diluted adjusted net loss per ADS attributable to iClick Interactive Asia Group Limited | (0.02 | ) | (0.02 | ) | (0.05 | ) | (0.06 | ) | |||
_________________________
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.
2 Gross billing is defined as the aggregate dollar amount that clients pay the Company after deducting rebates paid and discounts given to clients.
3 The Company adopted the new leasing guidance (ASU 2016-02) started from
4 Convertible notes issuance cost represents transaction cost for the issue of convertible notes, including success fee, legal and professional fee, and consulting fee.
5 Cost related to new business setup or acquisition represents transaction cost for setting up
6 It represents cost related to F-3 filing such as audit, legal and professional fee.
Source: iClick Interactive Asia Group Limited