Chegg Reports 2024 Third Quarter Earnings
“While the global education industry continues to experience tremendous change, in Q3, we showed early progress against our strategic plan and delivered better-than-expected revenue and adjusted EBITDA. However, recent technology shifts and generative AI have created significant headwinds, and as a result, we are undertaking an additional restructuring,” said
In
Third Quarter 2024 Highlights
-
Total Net Revenues of
$136.6 million , a decrease of 13% year-over-year -
Subscription Services Revenues of
$119.8 million , a decrease of 14% year-over-year - Gross Margin of 68%
- Non-GAAP Gross Margin of 70%
-
Net Loss was
$212.6 million -
Non-GAAP Net Income was
$9.8 million -
Adjusted EBITDA was
$22.3 million - 3.8 million Subscription Services subscribers, a decrease of 13% year-over-year
Total net revenues include revenues from Subscription Services and Skills and Other. Subscription Services includes revenues from our Chegg Study Pack, Chegg Study, Chegg Writing, Chegg Math, and
For more information about non-GAAP net income, non-GAAP gross margin and adjusted EBITDA, and a reconciliation of non-GAAP net income to net (loss) income, gross margin to non-GAAP gross margin and adjusted EBITDA to net (loss) income, see the sections of this press release titled, “Use of Non-GAAP Measures,” “Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA,” and “Reconciliation of GAAP to Non-GAAP Financial Measures.”
Business Outlook
Fourth Quarter 2024
-
Total Net Revenues in the range of
$141 million to$143 million -
Subscription Services Revenues in the range of
$126 million to$128 million - Gross Margin between 67% and 68%
-
Adjusted EBITDA in the range of
$32 million to$34 million
For more information about the use of forward-looking non-GAAP measures, a reconciliation of forward-looking net loss to EBITDA and adjusted EBITDA for the fourth quarter 2024, see the below sections of the press release titled “Use of Non-GAAP Measures,” and “Reconciliation of Forward-Looking Net Loss to EBITDA and Adjusted EBITDA.”
An updated investor presentation and an investor data sheet can be found on Chegg’s Investor Relations website https://investor.chegg.com.
Prepared Remarks -
Thank you, Tracey. Hello everyone and thank you for joining Chegg’s third-quarter earnings call. I’ll start today by walking you through our Q3 results, and then discuss important shifts in our competitive landscape and what they mean for our business going forward.
In Q3, while the global education industry continues to experience tremendous change, we have shown early progress against the strategic plan we outlined in June. As a result of this work, in Q3 we delivered better-than-expected revenue of
However, technology shifts have created headwinds for our industry and Chegg’s business specifically. Recent advancements in the AI search experience and the adoption of free and paid generative AI services by students, have resulted in challenges for
Even in the face of adversity, there continues to be a large market of students looking for the high-quality, proven learning experience that
The first impact I’d like to discuss is Google’s broad rollout of its AI Overviews search experience, or AIO, which displays AI-generated content at the top of a search results page. This experience keeps users on Google’s search results page instead of leading them onto third-party sites such as
Second, across our industry, there has been a continued increase in the adoption of free and paid generative AI products. It has been widely reported and substantiated in industry research, that students are increasingly turning to generative AI for academic support, such as homework and exams. This issue impacts the education ecosystem at large, including universities and education technology companies broadly where students see generative AI products like Chat GPT as strong alternatives to vertically specialized solutions for education, such as
These factors, the speed and scale of Google’s AIO rollout and student adoption of generative AI products, have negatively impacted our industry and our business. We have seen a sharp decline in overall traffic, and therefore, a decline in our outlook on revenue. Global non-subscriber traffic to
We have taken all of this into account, and consequently, we do not expect to meet our 2025 goals of 30% adjusted EBITDA margin and
Earlier this year, we undertook a strategic restructuring based on the environment in which we were operating. Since then, these new factors have come into play with immense speed and impact. As a result, we are undertaking an additional restructuring to further manage costs and align with the market.
Effective immediately, we are initiating a broad restructuring that will impact all groups across the company:
- We will reduce headcount by an additional 21%.
-
We anticipate that these actions, along with additional operating expense savings, will result in annualized non-GAAP cost savings of
$60-$70 million in 2025. -
The cost savings from the restructuring announced in June, coupled with the restructuring announced today, will result in a combined non-GAAP savings of
$100-$120 million in 2025.
Even with this, we remain optimistic that there is an audience for
This is what differentiates
We have taken steps towards the strategic plan we laid out in June. We remain committed to developing a verticalized and individualized experience for education and supporting students throughout their entire learning journey, starting with academic support and eventually functional support.
Let me acknowledge the progress we have made on our strategic plan in the third quarter:
- We launched our “Small steps, big wins” brand marketing campaign, which is showing early signs of progress, with year-over-year improvements in click-thru-rate and conversion rate across many of our paid marketing channels.
- We introduced a content quality and satisfaction guarantee differentiating our service against generative AI and building trust and loyalty with our subscribers. While it is still early, it is driving a lift in new subscriber conversion rate.
- We implemented an ‘AI Arena’ that allows us to evaluate and introduce new frontier AI models in real-time to deliver the most accurate solutions for students and integrate AI into the full learning journey.
- We upgraded our QnA experience to align with our drive towards providing an individualized and adaptive learning solution. This effort has already shown an improvement in user engagement and retention.
- We launched an app on Discord as well as an Extension on Chrome to reach students where they are already spending time. These efforts connect students' study activities across sites, engage them with our product, create new pathways for product-driven growth, which we expect will reduce our reliance on SEO.
- We moved to a new vendor-based commerce platform, which will reduce our costs, provide flexibility and allow us to move faster as we continue to evolve our pricing and packaging programs.
-
And finally, we launched four direct-to-institution partnerships, providing access to Chegg Study paid for by the institutional partner. These pilots allow us to gather valuable insights on how
Chegg can enhance classroom learning, supporting our goal to diversify our customer acquisition and revenue streams, while strengtheningChegg's role in improving student learning outcomes.
As we head into the spring semester, you will continue to see our commitment to building and generating momentum with our brand, traffic, and product capabilities:
-
We will continue to raise brand awareness with a new spring brand campaign. Our creative strategy builds on
Chegg's long legacy of empowering students and our unique caring approach. The plan will activate across the full funnel, which we believe will bring new users in, create strong consideration and connection, and ultimately drive conversion. Based on what we learned this fall from Small Steps Big Wins, we believe this strategy will bring both audience expansion and acquisition efficiency. - On the product front, we will continue delivering individualized learning solutions, specifically focusing on expanding into two of the most highly relevant use cases: practice and solution comparison. These are durable needs and core learner behaviors that support learning.
While we acknowledge the significance of the headwinds we covered earlier,
This is a multi-year plan that will require patience, and we will continue to manage our expenses prudently as the competitive landscape evolves. We will keep focused on doing the right thing for our investors, our team, and the students we serve.
Before I end, I want to thank our employees around the world for their hard work and dedication. Their efforts and talents have helped support students and bring learning to life, and while this is a trying time for us all, I am confident that we will get through it.
With that, I’ll turn it over to David.
Prepared Remarks -
Thank you, Nathan and good afternoon.
Today, I will present our financial performance for the third quarter of 2024 and the company’s outlook for Q4.
We delivered a solid third quarter. During the quarter, we remained focused on executing our strategic plan to deliver our AI-driven experience to students around the world, while we continued to prudently manage our expenses. We exceeded our Q3 guidance on both revenue and adjusted EBITDA, and our balance sheet remains healthy.
In the third quarter, total revenue was
We had two notable items this quarter. First, we recorded an impairment charge against our goodwill. As a result of continued industry pressure and declines in our market capitalization, and as required by accounting rules, we completed an impairment test on our goodwill which resulted in a
Free cash flow was
Looking at the balance sheet, we ended the quarter with cash and investments of
Today, we announced that our Board of Directors has authorized an increase of
As Nathan discussed earlier, we are executing a restructuring plan to better align our cost structure with recent industry challenges and the negative impact on our business. While these difficult decisions are essential for
Our restructuring will impact 319 employees, or approximately 21% of the company. In 2025, the company expects to realize non-GAAP expense savings of
Moving on to Q4 guidance, we expect:
-
Total revenue between
$141 and$143 million , with Subscription Services revenue between$126 and$128 million ; - Gross margin to be in the range of 67 to 68 percent;
-
And adjusted EBITDA between
$32 and$34 million .
In closing, while our business outlook has significantly softened versus our prior expectations, and these numbers are not where we want them to be, like many companies in the ed-tech space, we are dealing with the challenges of a dynamically changing AI landscape. We are working to expand our best-in-class verticalized experience for students focused on improving their outcomes, however, it will take time to adjust to the new opportunity and see the benefits in our business results. In the meantime, we are committed to maintaining transparency about the industry and our business trends.
With that, I will turn the call over to the operator for your questions.
Conference Call and Webcast Information
To access the call, please dial 1-877-407-4018, or outside the
Use of Investor Relations Website for Regulation FD Purposes
About
Use of Non-GAAP Measures
To supplement Chegg’s financial results presented in accordance with generally accepted accounting principles in
The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and may be different from non-GAAP financial measures used by other companies.
As presented in the “Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA,” “Reconciliation of GAAP to Non-GAAP Financial Measures,” “Reconciliation of Forward-Looking Net Loss to EBITDA and Adjusted EBITDA,” and “Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow,” tables below, each of the non-GAAP financial measures excludes or includes one or more of the following items:
Share-based compensation expense.
Share-based compensation expense is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond
Amortization of intangible assets.
Acquisition-related compensation costs.
Acquisition-related compensation costs include compensation expense resulting from the employment retention of certain key employees established in accordance with the terms of the acquisitions. In most cases, these acquisition-related compensation costs are not factored into management's evaluation of potential acquisitions or
Amortization of debt issuance costs.
The difference between the effective interest expense and the contractual interest expense are excluded from management's assessment of our operating performance because management believes that these non-cash expenses are not indicative of ongoing operating performance.
Income tax effect of non-GAAP adjustments.
We utilize a non-GAAP effective tax rate for evaluating our operating results, which is based on our current mid-term projections. This non-GAAP tax rate could change for various reasons including, but not limited to, significant changes resulting from tax legislation, changes to our corporate structure and other significant events.
Restructuring charges.
Restructuring charges represent expenses incurred in conjunction with a reduction in workforce.
Impairment expense.
Impairment expense represents the impairment of goodwill, intangible assets, and property and equipment.
To conform with current quarter presentation,
Impairment of lease related assets.
The impairment of lease related assets represents impairment charge recorded on the ROU asset and leasehold improvements associated with the closure of our offices. The impairment of lease related assets is the result of an event that is not considered a core-operating activity and we believe its exclusion provides investors with a better comparison of period-over-period operating results.
Content and related assets charge.
The content and related assets charge represents a write off of certain content and related assets. The content and related assets charge is excluded from non-GAAP financial measures because it is the result of a discrete event that is not considered core-operating activities.
Gain on sale of strategic equity investment.
The gain on sale of strategic equity investment represents a one-time event to record the sale of our equity investment in
Gain on early extinguishment of debt.
The difference between the carrying amount of early extinguished debt and the reacquisition price is excluded from management's assessment of our operating performance because management believes that these non-cash gains are not indicative of ongoing operating performance.
Loss contingency.
We record a contingent liability for a loss contingency related to legal matters when a loss is both probable and reasonably estimable. The loss contingency is excluded from non-GAAP financial measures because they are the result of discrete events that are not considered core-operating activities.
Transitional logistics charges.
The transitional logistics charges represent incremental expenses incurred as we transition our print textbooks to a third party.
Effect of shares for stock plan activity.
The effect of shares for stock plan activity represents the dilutive impact of outstanding stock options, RSUs, and PSUs calculated under the treasury stock method.
Effect of shares related to convertible senior notes.
The effect of shares related to convertible senior notes represents the dilutive impact of our convertible senior notes, to the extent such shares are not already included in our weighted average shares outstanding as they were antidilutive on a GAAP basis.
Free cash flow.
Free cash flow represents net cash provided by operating activities adjusted for purchases of property and equipment.
Forward-Looking Statements
This press release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which include, without limitation, that there continues to be a large market of students looking for the high-quality, proven, and differentiated learning expertise and experience that
|
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except for number of shares and par value) |
|||||||
(unaudited) |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
152,073 |
|
|
$ |
135,757 |
|
Short-term investments |
|
209,003 |
|
|
|
194,257 |
|
Accounts receivable, net of allowance of |
|
23,749 |
|
|
|
31,404 |
|
Prepaid expenses |
|
24,706 |
|
|
|
20,980 |
|
Other current assets |
|
86,980 |
|
|
|
32,437 |
|
Total current assets |
|
496,511 |
|
|
|
414,835 |
|
Long-term investments |
|
270,161 |
|
|
|
249,547 |
|
Property and equipment, net |
|
177,882 |
|
|
|
183,073 |
|
|
|
— |
|
|
|
631,995 |
|
Intangible assets, net |
|
11,424 |
|
|
|
52,430 |
|
Right of use assets |
|
29,071 |
|
|
|
25,130 |
|
Deferred tax assets, net |
|
2,308 |
|
|
|
141,843 |
|
Other assets |
|
15,315 |
|
|
|
28,382 |
|
Total assets |
$ |
1,002,672 |
|
|
$ |
1,727,235 |
|
Liabilities and stockholders' equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
18,124 |
|
|
$ |
28,184 |
|
Deferred revenue |
|
44,355 |
|
|
|
55,336 |
|
Accrued liabilities |
|
125,138 |
|
|
|
77,863 |
|
Current portion of convertible senior notes, net |
|
358,222 |
|
|
|
357,079 |
|
Total current liabilities |
|
545,839 |
|
|
|
518,462 |
|
Long-term liabilities |
|
|
|
||||
Convertible senior notes, net |
|
243,242 |
|
|
|
242,758 |
|
Long-term operating lease liabilities |
|
23,665 |
|
|
|
18,063 |
|
Other long-term liabilities |
|
4,945 |
|
|
|
3,334 |
|
Total long-term liabilities |
|
271,852 |
|
|
|
264,155 |
|
Total liabilities |
|
817,691 |
|
|
|
782,617 |
|
Commitments and contingencies |
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
104 |
|
|
|
103 |
|
Additional paid-in capital |
|
1,098,242 |
|
|
|
1,031,627 |
|
Accumulated other comprehensive loss |
|
(30,049 |
) |
|
|
(34,739 |
) |
Accumulated deficit |
|
(883,316 |
) |
|
|
(52,373 |
) |
Total stockholders' equity |
|
184,981 |
|
|
|
944,618 |
|
Total liabilities and stockholders' equity |
$ |
1,002,672 |
|
|
$ |
1,727,235 |
|
|
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(in thousands, except per share amounts) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net revenues |
$ |
136,593 |
|
|
$ |
157,854 |
|
|
$ |
474,090 |
|
|
$ |
528,308 |
|
Cost of revenues(1) |
|
43,420 |
|
|
|
83,575 |
|
|
|
135,328 |
|
|
|
180,137 |
|
Gross profit |
|
93,173 |
|
|
|
74,279 |
|
|
|
338,762 |
|
|
|
348,171 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development(1) |
|
41,337 |
|
|
|
46,202 |
|
|
|
129,423 |
|
|
|
145,981 |
|
Sales and marketing(1) |
|
26,508 |
|
|
|
28,872 |
|
|
|
80,428 |
|
|
|
96,845 |
|
General and administrative(1) |
|
51,910 |
|
|
|
53,475 |
|
|
|
161,460 |
|
|
|
182,757 |
|
Impairment expense |
|
195,708 |
|
|
|
3,600 |
|
|
|
677,239 |
|
|
|
3,600 |
|
Total operating expenses |
|
315,463 |
|
|
|
132,149 |
|
|
|
1,048,550 |
|
|
|
429,183 |
|
Loss from operations |
|
(222,290 |
) |
|
|
(57,870 |
) |
|
|
(709,788 |
) |
|
|
(81,012 |
) |
Interest expense and other income, net: |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(658 |
) |
|
|
(733 |
) |
|
|
(1,959 |
) |
|
|
(3,115 |
) |
Other income, net |
|
7,586 |
|
|
|
40,492 |
|
|
|
25,485 |
|
|
|
116,671 |
|
Total interest expense and other income, net |
|
6,928 |
|
|
|
39,759 |
|
|
|
23,526 |
|
|
|
113,556 |
|
(Loss) income before benefit from (provision for) income taxes |
|
(215,362 |
) |
|
|
(18,111 |
) |
|
|
(686,262 |
) |
|
|
32,544 |
|
Benefit from (provision for) income taxes |
|
2,723 |
|
|
|
(172 |
) |
|
|
(144,681 |
) |
|
|
(24,029 |
) |
Net (loss) income |
$ |
(212,639 |
) |
|
$ |
(18,283 |
) |
|
$ |
(830,943 |
) |
|
$ |
8,515 |
|
Net (loss) income per share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(2.05 |
) |
|
$ |
(0.16 |
) |
|
$ |
(8.08 |
) |
|
$ |
0.07 |
|
Diluted |
$ |
(2.05 |
) |
|
$ |
(0.16 |
) |
|
$ |
(8.08 |
) |
|
$ |
(0.24 |
) |
Weighted average shares used to compute net (loss) income per share |
|
|
|
|
|
|
|
||||||||
Basic |
|
103,723 |
|
|
|
115,407 |
|
|
|
102,893 |
|
|
|
119,001 |
|
Diluted |
|
103,723 |
|
|
|
115,407 |
|
|
|
102,893 |
|
|
|
121,876 |
|
|
|
|
|
|
|
|
|
||||||||
(1) Includes share-based compensation expense and restructuring charges as follows: |
|
|
|
|
|
|
|
||||||||
............................................................................................................. |
|
|
|
|
|
|
|
||||||||
Share-based compensation expense: |
|
|
|
|
|
|
|
||||||||
Cost of revenues |
$ |
471 |
|
|
$ |
598 |
|
|
$ |
1,450 |
|
|
$ |
1,685 |
|
Research and development |
|
7,492 |
|
|
|
11,027 |
|
|
|
23,824 |
|
|
|
33,909 |
|
Sales and marketing |
|
2,100 |
|
|
|
2,435 |
|
|
|
5,966 |
|
|
|
7,116 |
|
General and administrative |
|
11,868 |
|
|
|
17,870 |
|
|
|
38,027 |
|
|
|
58,886 |
|
Total share-based compensation expense |
$ |
21,931 |
|
|
$ |
31,930 |
|
|
$ |
69,267 |
|
|
$ |
101,596 |
|
............................................................................................................. |
|
|
|
|
|
|
|
||||||||
Restructuring charges: |
|
|
|
|
|
|
|
||||||||
Cost of revenues |
$ |
12 |
|
|
$ |
— |
|
|
$ |
203 |
|
|
$ |
12 |
|
Research and development |
|
827 |
|
|
|
— |
|
|
|
2,909 |
|
|
|
1,692 |
|
Sales and marketing |
|
— |
|
|
|
— |
|
|
|
906 |
|
|
|
1,228 |
|
General and administrative |
|
1,273 |
|
|
|
— |
|
|
|
4,822 |
|
|
|
2,772 |
|
Total restructuring charges |
$ |
2,112 |
|
|
$ |
— |
|
|
$ |
8,840 |
|
|
$ |
5,704 |
|
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(in thousands) |
|||||||
(unaudited) |
|||||||
|
Nine Months Ended
|
||||||
|
2024 |
|
2023 |
||||
Cash flows from operating activities |
|
|
|
||||
Net (loss) income |
$ |
(830,943 |
) |
|
$ |
8,515 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
||||
Share-based compensation expense |
|
69,267 |
|
|
|
101,596 |
|
Depreciation and amortization expense |
|
58,966 |
|
|
|
108,945 |
|
Deferred income taxes |
|
141,103 |
|
|
|
20,929 |
|
Operating lease expense, net |
|
4,647 |
|
|
|
4,535 |
|
Amortization of debt issuance costs |
|
1,628 |
|
|
|
2,610 |
|
Loss from write-off of property and equipment |
|
2,024 |
|
|
|
3,578 |
|
Impairment expense |
|
677,239 |
|
|
|
3,600 |
|
Gain on early extinguishment of debt |
|
— |
|
|
|
(85,926 |
) |
Loss contingency |
|
5,100 |
|
|
|
7,000 |
|
Impairment on lease related assets |
|
2,189 |
|
|
|
— |
|
Other non-cash items |
|
222 |
|
|
|
(389 |
) |
Change in assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
8,019 |
|
|
|
(6,908 |
) |
Prepaid expenses and other current assets |
|
(55,725 |
) |
|
|
558 |
|
Other assets |
|
(469 |
) |
|
|
8,671 |
|
Accounts payable |
|
(8,308 |
) |
|
|
4,820 |
|
Deferred revenue |
|
(11,763 |
) |
|
|
2,539 |
|
Accrued liabilities |
|
46,849 |
|
|
|
(6,149 |
) |
Other liabilities |
|
(2,968 |
) |
|
|
(9,810 |
) |
Net cash provided by operating activities |
|
107,077 |
|
|
|
168,714 |
|
Cash flows from investing activities |
|
|
|
||||
Purchases of property and equipment |
|
(61,659 |
) |
|
|
(57,298 |
) |
Proceeds from disposition of textbooks |
|
— |
|
|
|
9,787 |
|
Purchases of investments |
|
(134,213 |
) |
|
|
(585,275 |
) |
Maturities of investments |
|
96,907 |
|
|
|
561,197 |
|
Proceeds from sale of investments |
|
— |
|
|
|
238,681 |
|
Proceeds from sale of strategic equity investment |
|
15,500 |
|
|
|
— |
|
Purchase of strategic equity investment |
|
— |
|
|
|
(11,853 |
) |
Net cash (used in) provided by investing activities |
|
(83,465 |
) |
|
|
155,239 |
|
Cash flows from financing activities |
|
|
|
||||
Proceeds from common stock issued under stock plans, net |
|
2,191 |
|
|
|
3,108 |
|
Payment of taxes related to the net share settlement of equity awards |
|
(8,648 |
) |
|
|
(13,857 |
) |
Repurchase of common stock |
|
— |
|
|
|
(186,368 |
) |
Repayment of convertible senior notes |
|
— |
|
|
|
(505,986 |
) |
Proceeds from exercise of convertible senior notes capped call |
|
— |
|
|
|
297 |
|
Net cash used in financing activities |
|
(6,457 |
) |
|
|
(702,806 |
) |
Effect of exchange rate changes |
|
(149 |
) |
|
|
(379 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
17,006 |
|
|
|
(379,232 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
137,976 |
|
|
|
475,854 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
154,982 |
|
|
$ |
96,622 |
|
|
Nine Months Ended
|
||||
|
2024 |
|
2023 |
||
Supplemental cash flow data: |
|
|
|
||
Cash paid during the period for: |
|
|
|
||
Interest |
$ |
449 |
|
$ |
741 |
Income taxes, net of refunds |
$ |
3,531 |
|
$ |
8,368 |
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
||
Operating cash flows from operating leases |
$ |
6,329 |
|
$ |
7,037 |
Right of use assets obtained in exchange for lease obligations: |
|
|
|
||
Operating leases |
$ |
9,686 |
|
$ |
12,407 |
Non-cash investing and financing activities: |
|
|
|
||
Accrued purchases of long-lived assets |
$ |
4,771 |
|
$ |
5,879 |
|
|
||||
|
2024 |
|
2023 |
||
Reconciliation of cash, cash equivalents and restricted cash: |
|
|
|
||
Cash and cash equivalents |
$ |
152,073 |
|
$ |
94,419 |
Restricted cash included in other current assets |
|
454 |
|
|
60 |
Restricted cash included in other assets |
|
2,455 |
|
|
2,143 |
Total cash, cash equivalents and restricted cash |
$ |
154,982 |
|
$ |
96,622 |
|
|||||||||||||||
RECONCILIATION OF NET (LOSS) INCOME TO EBITDA AND ADJUSTED EBITDA |
|||||||||||||||
(in thousands) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net (loss) income |
$ |
(212,639 |
) |
|
$ |
(18,283 |
) |
|
$ |
(830,943 |
) |
|
$ |
8,515 |
|
Interest expense |
|
658 |
|
|
|
733 |
|
|
|
1,959 |
|
|
|
3,115 |
|
Provision for income taxes |
|
(2,723 |
) |
|
|
172 |
|
|
|
144,681 |
|
|
|
24,029 |
|
Depreciation and amortization expense |
|
19,573 |
|
|
|
56,918 |
|
|
|
58,966 |
|
|
|
108,945 |
|
EBITDA |
|
(195,131 |
) |
|
|
39,540 |
|
|
|
(625,337 |
) |
|
|
144,604 |
|
Share-based compensation expense |
|
21,931 |
|
|
|
31,930 |
|
|
|
69,267 |
|
|
|
101,596 |
|
Other income, net |
|
(7,586 |
) |
|
|
(40,492 |
) |
|
|
(25,485 |
) |
|
|
(116,671 |
) |
Acquisition-related compensation costs |
|
132 |
|
|
|
209 |
|
|
|
560 |
|
|
|
6,086 |
|
Restructuring charges |
|
2,112 |
|
|
|
— |
|
|
|
8,840 |
|
|
|
5,704 |
|
Impairment expense |
|
195,708 |
|
|
|
3,600 |
|
|
|
677,239 |
|
|
|
3,600 |
|
Impairment of lease related assets |
|
— |
|
|
|
— |
|
|
|
2,189 |
|
|
|
— |
|
Content and related assets charge |
|
— |
|
|
|
4,047 |
|
|
|
729 |
|
|
|
4,047 |
|
Loss contingency |
|
5,100 |
|
|
|
— |
|
|
|
5,100 |
|
|
|
7,000 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Adjusted EBITDA |
$ |
22,266 |
|
|
$ |
38,834 |
|
|
$ |
113,102 |
|
|
$ |
156,219 |
|
|
|||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(in thousands, except percentages and per share amounts) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Cost of revenues |
$ |
43,420 |
|
|
$ |
83,575 |
|
|
$ |
135,328 |
|
|
$ |
180,137 |
|
Amortization of intangible assets |
|
(1,423 |
) |
|
|
(3,138 |
) |
|
|
(7,636 |
) |
|
|
(9,859 |
) |
Share-based compensation expense |
|
(471 |
) |
|
|
(598 |
) |
|
|
(1,450 |
) |
|
|
(1,685 |
) |
Acquisition-related compensation costs |
|
(5 |
) |
|
|
(5 |
) |
|
|
(16 |
) |
|
|
(17 |
) |
Restructuring charges |
|
(12 |
) |
|
|
— |
|
|
|
(203 |
) |
|
|
(12 |
) |
Content and related assets charge |
|
— |
|
|
|
(38,242 |
) |
|
|
(729 |
) |
|
|
(38,242 |
) |
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(253 |
) |
Non-GAAP cost of revenues |
$ |
41,509 |
|
|
$ |
41,592 |
|
|
$ |
125,294 |
|
|
$ |
130,069 |
|
|
|
|
|
|
|
|
|
||||||||
Gross profit |
$ |
93,173 |
|
|
$ |
74,279 |
|
|
$ |
338,762 |
|
|
$ |
348,171 |
|
Amortization of intangible assets |
|
1,423 |
|
|
|
3,138 |
|
|
|
7,636 |
|
|
|
9,859 |
|
Share-based compensation expense |
|
471 |
|
|
|
598 |
|
|
|
1,450 |
|
|
|
1,685 |
|
Acquisition-related compensation costs |
|
5 |
|
|
|
5 |
|
|
|
16 |
|
|
|
17 |
|
Restructuring charges |
|
12 |
|
|
|
— |
|
|
|
203 |
|
|
|
12 |
|
Content and related assets charge |
|
— |
|
|
|
38,242 |
|
|
|
729 |
|
|
|
38,242 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Non-GAAP gross profit |
$ |
95,084 |
|
|
$ |
116,262 |
|
|
$ |
348,796 |
|
|
$ |
398,239 |
|
|
|
|
|
|
|
|
|
||||||||
Gross margin % |
|
68 |
% |
|
|
47 |
% |
|
|
71 |
% |
|
|
66 |
% |
Non-GAAP gross margin % |
|
70 |
% |
|
|
74 |
% |
|
|
74 |
% |
|
|
75 |
% |
|
|
|
|
|
|
|
|
||||||||
Operating expenses |
$ |
315,463 |
|
|
$ |
132,149 |
|
|
$ |
1,048,550 |
|
|
$ |
429,183 |
|
Share-based compensation expense |
|
(21,460 |
) |
|
|
(31,332 |
) |
|
|
(67,817 |
) |
|
|
(99,911 |
) |
Amortization of intangible assets |
|
— |
|
|
|
(2,935 |
) |
|
|
(1,291 |
) |
|
|
(8,823 |
) |
Acquisition-related compensation costs |
|
(127 |
) |
|
|
(204 |
) |
|
|
(544 |
) |
|
|
(6,069 |
) |
Restructuring charges |
|
(2,100 |
) |
|
|
— |
|
|
|
(8,637 |
) |
|
|
(5,692 |
) |
Impairment expense |
|
(195,708 |
) |
|
|
(3,600 |
) |
|
|
(677,239 |
) |
|
|
(3,600 |
) |
Impairment of lease related assets |
|
— |
|
|
|
— |
|
|
|
(2,189 |
) |
|
|
— |
|
Loss contingency |
|
(5,100 |
) |
|
|
— |
|
|
|
(5,100 |
) |
|
|
(7,000 |
) |
Non-GAAP operating expenses |
$ |
90,968 |
|
|
$ |
94,078 |
|
|
$ |
285,733 |
|
|
$ |
298,088 |
|
|
|
|
|
|
|
|
|
||||||||
Loss from operations |
$ |
(222,290 |
) |
|
$ |
(57,870 |
) |
|
$ |
(709,788 |
) |
|
$ |
(81,012 |
) |
Share-based compensation expense |
|
21,931 |
|
|
|
31,930 |
|
|
|
69,267 |
|
|
|
101,596 |
|
Amortization of intangible assets |
|
1,423 |
|
|
|
6,073 |
|
|
|
8,927 |
|
|
|
18,682 |
|
Acquisition-related compensation costs |
|
132 |
|
|
|
209 |
|
|
|
560 |
|
|
|
6,086 |
|
Restructuring charges |
|
2,112 |
|
|
|
— |
|
|
|
8,840 |
|
|
|
5,704 |
|
Impairment expense |
|
195,708 |
|
|
|
3,600 |
|
|
|
677,239 |
|
|
|
3,600 |
|
Impairment of lease related assets |
|
— |
|
|
|
— |
|
|
|
2,189 |
|
|
|
— |
|
Content and related assets charge |
|
— |
|
|
|
38,242 |
|
|
|
729 |
|
|
|
38,242 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Loss contingency |
|
5,100 |
|
|
|
— |
|
|
|
5,100 |
|
|
|
7,000 |
|
Non-GAAP income from operations |
$ |
4,116 |
|
|
$ |
22,184 |
|
|
$ |
63,063 |
|
|
$ |
100,151 |
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net (loss) income |
$ |
(212,639 |
) |
|
$ |
(18,283 |
) |
|
$ |
(830,943 |
) |
|
$ |
8,515 |
|
Share-based compensation expense |
|
21,931 |
|
|
|
31,930 |
|
|
|
69,267 |
|
|
|
101,596 |
|
Amortization of intangible assets |
|
1,423 |
|
|
|
6,073 |
|
|
|
8,927 |
|
|
|
18,682 |
|
Acquisition-related compensation costs |
|
132 |
|
|
|
209 |
|
|
|
560 |
|
|
|
6,086 |
|
Amortization of debt issuance costs |
|
547 |
|
|
|
622 |
|
|
|
1,628 |
|
|
|
2,610 |
|
Income tax effect of non-GAAP adjustments |
|
(4,468 |
) |
|
|
(7,081 |
) |
|
|
126,182 |
|
|
|
(7,265 |
) |
Restructuring charges |
|
2,112 |
|
|
|
— |
|
|
|
8,840 |
|
|
|
5,704 |
|
Impairment expense |
|
195,708 |
|
|
|
3,600 |
|
|
|
677,239 |
|
|
|
3,600 |
|
Impairment of lease related assets |
|
— |
|
|
|
— |
|
|
|
2,189 |
|
|
|
— |
|
Content and related assets charge |
|
— |
|
|
|
38,242 |
|
|
|
729 |
|
|
|
38,242 |
|
Gain on sale of strategic equity investment |
|
— |
|
|
|
— |
|
|
|
(3,783 |
) |
|
|
— |
|
Gain on early extinguishment of debt |
|
— |
|
|
|
(32,149 |
) |
|
|
— |
|
|
|
(85,926 |
) |
Loss contingency |
|
5,100 |
|
|
|
— |
|
|
|
5,100 |
|
|
|
7,000 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Non-GAAP net income |
$ |
9,846 |
|
|
$ |
23,163 |
|
|
$ |
65,935 |
|
|
$ |
99,097 |
|
............................................................................................................. |
|
|
|
|
|
|
|
||||||||
Weighted average shares used to compute net (loss) income per share, diluted |
|
103,723 |
|
|
|
115,407 |
|
|
|
102,893 |
|
|
|
121,876 |
|
Effect of shares for stock plan activity |
|
67 |
|
|
|
198 |
|
|
|
885 |
|
|
|
424 |
|
Effect of shares related to convertible senior notes |
|
9,234 |
|
|
|
10,280 |
|
|
|
9,234 |
|
|
|
10,378 |
|
Non-GAAP weighted average shares used to compute non-GAAP net income per share, diluted |
|
113,024 |
|
|
|
125,885 |
|
|
|
113,012 |
|
|
|
132,678 |
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income per share, diluted |
$ |
(2.05 |
) |
|
$ |
(0.16 |
) |
|
$ |
(8.08 |
) |
|
$ |
(0.24 |
) |
Adjustments |
|
2.14 |
|
|
|
0.34 |
|
|
|
8.66 |
|
|
|
0.99 |
|
Non-GAAP net income per share, diluted |
$ |
0.09 |
|
|
$ |
0.18 |
|
|
$ |
0.58 |
|
|
$ |
0.75 |
|
|
|||||||
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW |
|||||||
(in thousands) |
|||||||
(unaudited) |
|||||||
|
Nine Months Ended
|
||||||
|
2024 |
|
2023 |
||||
Net cash provided by operating activities |
$ |
107,077 |
|
|
$ |
168,714 |
|
Purchases of property and equipment |
|
(61,659 |
) |
|
|
(57,298 |
) |
Proceeds from disposition of textbooks |
|
— |
|
|
|
9,787 |
|
Free cash flow |
$ |
45,418 |
|
|
$ |
121,203 |
|
|
|||
RECONCILIATION OF FORWARD-LOOKING NET LOSS TO EBITDA AND ADJUSTED EBITDA |
|||
(in thousands) |
|||
(unaudited) |
|||
|
Three Months Ending |
||
Net loss |
$ |
(16,600 |
) |
Interest expense, net |
|
500 |
|
Provision for income taxes |
|
(1,700 |
) |
Depreciation and amortization expense |
|
19,200 |
|
EBITDA |
|
1,400 |
|
Share-based compensation expense |
|
15,100 |
|
Other income, net |
|
(7,200 |
) |
Acquisition-related compensation costs |
|
200 |
|
Restructuring charges |
|
18,100 |
|
Impairment of lease related assets |
|
3,800 |
|
Content and related assets charge |
|
1,600 |
|
Adjusted EBITDA |
$ |
33,000 |
|
* Adjusted EBITDA guidance for the three months ending
View source version on businesswire.com: https://www.businesswire.com/news/home/20241111756755/en/
Media Contact:
Investor Contact:
Source: