Fluent, Inc. (NASDAQ: FLNT), a partner monetization and customer
acquisition solutions leader, today reported financial results for
the third quarter and nine months ended September
30, 2024.
Don Patrick, Fluent’s Chief Executive Officer,
commented, "During the third quarter we continued to
accelerate our shift in focus and revenue mix to Fluent’s Commerce
Media Solutions, previously referred to as our Syndicated
Performance Marketplaces. This strategic shift represents a
significant opportunity for our business, as a growing number of
media owners and advertisers are turning to commerce media to
maximize the impact of their digital advertising initiatives.
Mr. Patrick continued, “Commerce media enhances customer
monetization by using first party data to interact with customers
across the entire purchasing experience, and according to BCG
estimates, experts are predicting commerce media will account for
over 25% of digital media spending by 2026. Fluent is uniquely
positioned to address this shifting demand with a comprehensive
suite of solutions that address the numerous high volume verticals
including ticketing, retail, quick-service restaurants, and
more. Since its launch in early 2023, revenue generated from
Commerce Media Solutions has grown year over year at a triple digit
pace, with $10.4 million in revenue generated for the current
quarter at 33% gross profit (exclusive of depreciation and
amortization) margin and 33.7% media margin as a percentage of
revenue, and a current annual revenue run rate of over $50
million1. This growth is supported by 14 years of deep industry
experience with our owned and operated marketplaces where we have
driven successful customer acquisition for our media partners and
advertisers and built a robust database of first-party customer
data that is a key differentiator for us in the market."
Mr. Patrick concluded, "We are intently focused on improving our
operational performance to deliver enhanced value for our
shareholders, and with our visibility today, we are targeting
double digit consolidated revenue growth and enhanced
profitability in 2025. We’re encouraged by the opportunities we’re
seeing in the marketplace and while Fluent has faced some difficult
headwinds during this fiscal year, we continue to believe that we
are positioning the Company for long-term growth and value
generation as we drive a strategic shift to the high-growth
commerce media market."
Third Quarter Financial Highlights
- Revenue of $64.5 million, a decrease of 3%,
compared to $66.2 million in Q3 2023
- Owned and Operated revenue decreased 18% to $43.5 million
compared to $53.1 million in Q3 2023 as the company executed its
shift in focus and revenue mix to higher margin Commerce Media
Solutions. Commerce Media Solutions revenue increased 341% to
$10.4 million compared to $2.3 million in Q3 2023.
- Net loss of $7.9 million, or $0.48 per share,
compared to a net loss of $33.6 million, or
$2.43 per share, for Q3 2023.
- Gross profit (exclusive of depreciation
and amortization) of $15.7 million, a decrease of 3%
over Q3 2023 and representing 24% of
revenue. The Company’s growing Commerce Media Solutions
business reported gross profit (exclusive of depreciation and
amortization) of $3.4 million, representing 33% of revenue, for Q3
2024 up from 11% of revenue in Q3 2023.
- Media margin of $18.2 million, a decrease
of 6% over Q3 2023 and
representing 28.1% of revenue. The Company’s growing
Commerce Media Solutions business reported media margins of 33.7%
for Q3 2024 up from 11.3% in Q3 2023.
- Adjusted EBITDA of
negative $0.1 million, an improvement of $1.7 million
over Q3 2023 and representing (0.1%) of
revenue.
- Adjusted net loss of $3.7 million, or
$0.22 per share, compared to an adjusted net loss
of $4.1 million, or $0.30 per share,
for Q3 2023.
Nine Months Ended September 30, 2024 Financial
Highlights
- Revenue of $189.2 million, a
decrease of 16%, compared to $225.6 million for the
nine months ended September 30, 2023.
- Owned and Operated revenue decreased 30% to $130.2 million
compared to $185.8 million for the first nine months of last year
as the company executed its shift in focus and revenue mix to
higher margin Commerce Media Solutions.
- Commerce Media Solutions revenue increased 580% to $24.0
million compared to $3.5 million in the first nine months of last
year.
- Net loss of $25.8 million,
or $1.75 per share, compared to a net loss
of $61.3 million, or $4.46 per share, for the nine
months ended September 30, 2023.
- Gross profit (exclusive of depreciation
and amortization) of $46.9 million, a decrease
of 19% over the nine months ended September 30,
2023 and representing 25% of revenue. The
Company’s growing Commerce Media Solutions business reported gross
profit (exclusive of depreciation and amortization) of $7.5
million, representing 31% of revenue, for the nine months ended
September 30, 2024 up from negative 12% of revenue, for the nine
months ended last year.
- Media margin of $56.0 million, a decrease
of 17% over the nine months ended September 30,
2023 and representing 29.6% of revenue. The
Company’s growing Commerce Media Solutions business reported media
margins of 32.1% for first nine months of 2024 up from negative
11.9% in the first nine months of last year.
- Adjusted EBITDA
of negative $3.9 million, a decrease
of $8.2 million over the nine months ended September
30, 2023 and representing (2.1%) of revenue.
- Adjusted net loss of $15.2 million, or $1.03 per
share, compared to an adjusted net loss of $6.8 million,
or $0.49 per share, for the nine months
ended September 30, 2023.
Media margin, adjusted EBITDA, and adjusted net income
(loss) are non-GAAP financial measures, as defined and reconciled
below.
Business Outlook & Goals
- Establish Fluent’s Commerce Media Solutions business as a
leader in the performance marketing sector among both media
partners and advertisers to capitalize on the growing demand for
this advertising channel across numerous high volume market
verticals.
- Drive double digit revenue growth, improved gross margins,
and improved net income and adjusted EBITDA as compared to
2024 in 2025 supported by the growth of Fluent’s Commerce
Media Solutions.
- Leverage 14-year leadership position at the forefront of
customer acquisition and robust database of first-party user data
to differentiate Fluent from its competitors in the commerce media
space.
- Seasonality, the ongoing shift to commerce media, and
expense discipline is expected to support low-single digit adjusted
EBITDA margin as a percentage of revenue in the fourth quarter of
2024, driving enhanced profitability and improved value for
stakeholders.
The Company cannot provide a reconciliation of adjusted EBITDA
to expected net income or net loss for the fourth quarter of 2024
due to the unknown effect, timing, and potential significance of
certain operating costs and expenses, share-based compensation
expense, and the provision for (or benefit from) income taxes.
____________________
(1) Annual Revenue Run Rate is an operational
metric that represents the annualized revenue of the Company’s
media partnerships at current monetization levels, as of the end of
the reporting period. The Company calculates Annual Revenue Run
Rate as follows:
- Media partners within Commerce Media Solutions with an active
contract are assessed and assigned an annual media volume estimate
based on the active term of the contract and the monetization rate
at the end of the reporting period. The Company considers a media
partner contract to be active when the contractual term commences
(the "start date") until its right to serve the partner’s commerce
traffic ends. Even if the contract with the customer is executed
before the start date, the contract will not count toward Annual
Revenue Run Rate until the media partner’s right to receive the
benefit of the services has commenced.
- As Annual Revenue Run Rate includes only contracts that are
active at the end of the reporting period, it does not reflect
assumptions or estimates regarding new business. For contracts
expiring within the 12-months after the period-end calculation
date, Annual Revenue Run Rate does reflect expectations of
renewal.
- The Company’s Commerce Media Solutions platform provides the
technology to effectively monetize the partner’s media by placing
relevant ads at a contracted moment of consumer engagement.
Although from inception to date, improvements in the platform’s
AI-powered technology have consistently driven increased rates of
monetization, for the purpose of Annual Revenue Run Rate, the
Company assumes a consistent monetization level to that as measured
on each media partner at the end of the reporting period.
The way the Company measures Annual Run Rate may not be
comparable to similarly titled measures presented by other
companies and should not be viewed as a projection of future
revenue.
Conference Call
Fluent, Inc. will host a conference call on Thursday,
November 14, 2024, at 4:30 PM ET to discuss its
2024 third quarter financial results. The conference call can
be accessed by phone after registering online at
https://register.vevent.com/register/BI864a66719cf74bf5b6122e36d27dac25. The
call will also be webcast simultaneously on the Fluent website at
https://investors.fluentco.com/. Following the completion of the
earnings call, a recorded replay of the webcast will be available
for those unable to participate. To listen to the telephone replay,
please connect
via https://edge.media-server.com/mmc/p/j8zkwa2m. The
replay will be available for one year, via the Fluent
website https://investors.fluentco.com/.
About Fluent, Inc.
Fluent, Inc. (NASDAQ: FLNT) has been a leader in performance
marketing since 2010, offering customer acquisition and partner
monetization solutions that exceed client expectations. Leveraging
untapped channels and diverse ad inventory across partner
ecosystems and owned sites, Fluent connects brands with consumers
at the most optimal moment, ensuring impactful engagement when it
matters most. Constantly innovating and optimizing for performance,
Fluent unlocks additional revenue streams for partners and empowers
advertisers to acquire their most valuable customers at scale. For
more insights visit https://www.fluentco.com/.
Safe Harbor Statement Under the Private Securities
Litigation Reform Act of 1995
The matters contained in this press release may be considered to
be "forward-looking statements" within the meaning of the
Securities Act of 1933 and the Securities Exchange Act of 1934.
Those statements include statements regarding the intent, belief or
current expectations or anticipations of Fluent and members of our
management team. Factors currently known to management that could
cause actual results to differ materially from those in
forward-looking statements include the following:
- Compliance with a significant number of governmental laws and
regulations, including those regarding telemarketing, text
messaging, privacy and data;
- The financial impact of compliance changes to our business,
including changes to our employment opportunities marketplace and
programmatic advertising businesses, and whether and when our
competitors will implement similar changes;
- The outcome of litigation, regulatory investigations, or other
legal proceedings in which we may become involved in the
future;
- Failure to safeguard the personal information and other data
contained in our database;
- Unfavorable publicity and negative public perception about the
digital marketing industry;
- Failure to adequately protect intellectual property rights or
allegations of infringement of intellectual property rights;
- Unfavorable global economic conditions, including as a result
of health concerns, terrorist attacks or civil unrest;
- Dependence on our key personnel and ability to attract or
retain employees;
- Dependence on and liability related to actions of third-party
service providers;
- A decline in the supply or increase in the price of media
available;
- Ability to compete in an industry characterized by
rapidly-evolving standards and internet media and advertising
technology;
- Failure to compete effectively against other online marketing
and advertising companies or respond to user demands;
- Competition for web traffic and dependence on third-party
publishers, internet search providers, and social media platforms
for a significant portion of visitors to our websites;
- Dependence on emails, text messages, and telephone calls, among
other channels, to reach users for marketing purposes;
- Credit risk from certain clients;
- Limitations on our third-party publishers’ ability to collect
and use data derived from user activities;
- Ability to remain competitive with the shift to mobile
applications;
- Failure to detect click-through or other fraud on
advertisements;
- Fluctuation in fulfillment costs;
- Dependence on the gaming industry;
- Failure to meet our clients’ performance metrics or changing
needs;
- Our need to raise capital, the uncertainty of which raises
substantial doubt about our ability to continue as a going
concern;
- Pricing pressure by certain clients and the ability of our
marketplace to respond through allocating traffic to higher paying
clients;
- Potential limitations on the use of the revolving credit line
under our credit agreement to fund operating expenses based on the
amount and character of accounts receivable at any given time and
our ability to meet our financial forecast, the potential for which
raises substantial doubt about our ability to continue as a going
concern;
- Compliance with the covenants of our credit agreement in light
of current business conditions, the uncertainty of which raises
substantial doubt about our ability to continue as a going
concern;
- Potential for failures in our internal control over
financial reporting;
- Ability to maintain listing of our securities on Nasdaq or any
stock exchange and potential impact on our stock price, liquidity,
and ability to obtain financing; and
- Management of the growth of our operations, including
international expansion and the integration of acquired business
units or personnel.
These and additional factors to be considered are set forth
under "Risk Factors" in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2023 and in our other filings
with the Securities and Exchange Commission. Fluent undertakes no
obligation to update or revise forward-looking statements to
reflect changed assumptions, the occurrence of unanticipated events
or changes to future operating results or expectations.
FLUENT, INC.CONSOLIDATED BALANCE
SHEETS(Amounts in thousands, except share and per
share data)(unaudited) |
|
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
ASSETS: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
6,587 |
|
|
$ |
15,804 |
|
Accounts receivable, net of
allowance for credit losses of $497 and $231, respectively |
|
|
52,635 |
|
|
|
56,531 |
|
Prepaid expenses and other
current assets |
|
|
7,060 |
|
|
|
6,071 |
|
Total current assets |
|
|
66,282 |
|
|
|
78,406 |
|
Restricted cash |
|
|
1,255 |
|
|
|
— |
|
Property and equipment,
net |
|
|
362 |
|
|
|
591 |
|
Operating lease right-of-use
assets |
|
|
2,016 |
|
|
|
3,395 |
|
Intangible assets, net |
|
|
22,666 |
|
|
|
26,809 |
|
Goodwill |
|
|
— |
|
|
|
1,261 |
|
Other non-current assets |
|
|
3,364 |
|
|
|
1,405 |
|
Total
assets |
|
$ |
95,945 |
|
|
$ |
111,867 |
|
LIABILITIES AND
SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
7,902 |
|
|
$ |
10,954 |
|
Accrued expenses and other
current liabilities |
|
|
27,273 |
|
|
|
30,534 |
|
Deferred revenue |
|
|
428 |
|
|
|
430 |
|
Current portion of long-term
debt |
|
|
32,582 |
|
|
|
5,000 |
|
Current portion of operating
lease liability |
|
|
2,222 |
|
|
|
2,296 |
|
Total current liabilities |
|
|
70,407 |
|
|
|
49,214 |
|
Long-term debt, net |
|
|
500 |
|
|
|
25,488 |
|
Convertible Notes, at fair
value with related parties |
|
|
4,860 |
|
|
|
— |
|
Operating lease liability,
net |
|
|
152 |
|
|
|
1,699 |
|
Other non-current
liabilities |
|
|
47 |
|
|
|
1,062 |
|
Total
liabilities |
|
|
75,966 |
|
|
|
77,463 |
|
Contingencies |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock — $0.0001 par
value, 10,000,000 Shares authorized; Shares outstanding — 0 shares
for both periods |
|
|
— |
|
|
|
— |
|
Common stock — $0.0005 par
value, 200,000,000 Shares authorized; Shares issued — 17,645,368
and 14,384,936, respectively; and Shares outstanding — 16,876,773
and 13,616,341, respectively |
|
|
46 |
|
|
|
43 |
|
Treasury stock, at cost —
768,595 and 768,595 Shares, respectively |
|
|
(11,407 |
) |
|
|
(11,407 |
) |
Additional paid-in
capital |
|
|
438,705 |
|
|
|
427,286 |
|
Accumulated deficit |
|
|
(407,365 |
) |
|
|
(381,518 |
) |
Total shareholders'
equity |
|
|
19,979 |
|
|
|
34,404 |
|
Total liabilities and
shareholders' equity |
|
$ |
95,945 |
|
|
$ |
111,867 |
|
FLUENT, INC.CONSOLIDATED STATEMENTS OF
OPERATIONS(Amounts in thousands, except share and
per share data)(unaudited) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Revenue |
|
$ |
64,516 |
|
|
$ |
66,239 |
|
|
$ |
189,216 |
|
|
$ |
225,638 |
|
Costs and
expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue (exclusive of depreciation and amortization) |
|
|
48,861 |
|
|
|
50,148 |
|
|
|
142,318 |
|
|
|
167,960 |
|
Sales and marketing |
|
|
3,983 |
|
|
|
4,426 |
|
|
|
13,400 |
|
|
|
13,454 |
|
Product development |
|
|
4,124 |
|
|
|
4,511 |
|
|
|
13,681 |
|
|
|
14,064 |
|
General and administrative |
|
|
9,067 |
|
|
|
8,725 |
|
|
|
28,288 |
|
|
|
24,991 |
|
Depreciation and amortization |
|
|
2,369 |
|
|
|
2,658 |
|
|
|
7,507 |
|
|
|
8,112 |
|
Goodwill and intangible assets impairment |
|
|
— |
|
|
|
29,705 |
|
|
|
2,241 |
|
|
|
55,405 |
|
Total costs and
expenses |
|
|
68,404 |
|
|
|
100,173 |
|
|
|
207,435 |
|
|
|
283,986 |
|
Loss from
operations |
|
|
(3,888 |
) |
|
|
(33,934 |
) |
|
|
(18,219 |
) |
|
|
(58,348 |
) |
Interest expense, net |
|
|
(1,281 |
) |
|
|
(936 |
) |
|
|
(3,711 |
) |
|
|
(2,420 |
) |
Fair value adjustment of Convertible Notes, with related
parties |
|
|
(2,810 |
) |
|
|
— |
|
|
|
(2,810 |
) |
|
|
— |
|
Loss on early extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
(1,009 |
) |
|
|
— |
|
Loss before income
taxes |
|
|
(7,979 |
) |
|
|
(34,870 |
) |
|
|
(25,749 |
) |
|
|
(60,768 |
) |
Income tax (expense) benefit |
|
|
35 |
|
|
|
1,243 |
|
|
|
(98 |
) |
|
|
(551 |
) |
Net loss |
|
|
(7,944 |
) |
|
|
(33,627 |
) |
|
|
(25,847 |
) |
|
|
(61,319 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.48 |
) |
|
$ |
(2.43 |
) |
|
$ |
(1.75 |
) |
|
$ |
(4.46 |
) |
Diluted |
|
$ |
(0.48 |
) |
|
$ |
(2.43 |
) |
|
$ |
(1.75 |
) |
|
$ |
(4.46 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
16,452,273 |
|
|
|
13,813,423 |
|
|
|
14,783,253 |
|
|
|
13,751,910 |
|
Diluted |
|
|
16,452,273 |
|
|
|
13,813,423 |
|
|
|
14,783,253 |
|
|
|
13,751,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLUENT, INC.CONSOLIDATED STATEMENTS OF
CASH FLOWS(Amounts in
thousands)(unaudited) |
|
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(25,847 |
) |
|
$ |
(61,319 |
) |
Adjustments to
reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Depreciation and
amortization |
|
|
7,507 |
|
|
|
8,112 |
|
Non-cash loan amortization
expense |
|
|
1,202 |
|
|
|
330 |
|
Non-cash gain on contingent
consideration |
|
|
(250 |
) |
|
|
— |
|
Non-cash loss on early
extinguishment of debt |
|
|
1,009 |
|
|
|
— |
|
Share-based compensation
expense |
|
|
1,490 |
|
|
|
2,958 |
|
Fair value adjustment of
Convertible Notes, with related parties |
|
|
2,810 |
|
|
|
— |
|
Goodwill impairment |
|
|
1,261 |
|
|
|
55,405 |
|
Impairment of intangible
assets |
|
|
980 |
|
|
|
— |
|
Allowance for credit
losses |
|
|
412 |
|
|
|
(51 |
) |
Changes in assets and
liabilities, net of business acquisitions: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
3,359 |
|
|
|
14,700 |
|
Prepaid expenses and other
current assets |
|
|
(1,542 |
) |
|
|
(4,563 |
) |
Other non-current assets |
|
|
280 |
|
|
|
228 |
|
Operating lease assets and
liabilities, net |
|
|
(242 |
) |
|
|
(248 |
) |
Accounts payable |
|
|
(3,052 |
) |
|
|
5,651 |
|
Accrued expenses and other
current liabilities |
|
|
(510 |
) |
|
|
(10,869 |
) |
Deferred revenue |
|
|
185 |
|
|
|
(522 |
) |
Other |
|
|
(1,015 |
) |
|
|
(117 |
) |
Net cash (used in)
provided by operating activities |
|
|
(11,963 |
) |
|
|
9,695 |
|
CASH FLOWS FROM
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Capitalized costs included in
intangible assets |
|
|
(4,727 |
) |
|
|
(4,093 |
) |
Business acquisitions, net of
cash acquired |
|
|
— |
|
|
|
(1,250 |
) |
Acquisition of property and
equipment |
|
|
(1 |
) |
|
|
(25 |
) |
Net cash used in
investing activities |
|
|
(4,728 |
) |
|
|
(5,368 |
) |
CASH FLOWS FROM
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from issuance of
long-term debt, net of debt financing costs |
|
|
54,617 |
|
|
|
— |
|
Repayments of long-term
debt |
|
|
(56,214 |
) |
|
|
(8,750 |
) |
Exercise of stock options |
|
|
— |
|
|
|
— |
|
Debt financing costs |
|
|
(1,625 |
) |
|
|
(375 |
) |
Proceeds from issuance of
warrants |
|
|
9,900 |
|
|
|
— |
|
Proceeds from exercise of
warrants |
|
|
1 |
|
|
|
— |
|
Proceeds from Convertible
Notes, with related parties |
|
|
2,050 |
|
|
|
— |
|
Taxes paid related to net
share settlement of vesting of restricted stock units |
|
|
— |
|
|
|
(236 |
) |
Net cash (used in)
provided by financing activities |
|
|
8,729 |
|
|
|
(9,361 |
) |
Net decrease in cash,
cash equivalents, and restricted cash |
|
|
(7,962 |
) |
|
|
(5,034 |
) |
Cash, cash equivalents, and
restricted cash at beginning of period |
|
|
15,804 |
|
|
|
25,547 |
|
Cash, cash equivalents, and
restricted cash at end of period |
|
$ |
7,842 |
|
|
$ |
20,513 |
|
|
Definitions, Reconciliations and Uses of Non-GAAP
Financial Measures
The following non-GAAP measures are used in this release:
Media margin is defined as that
portion of gross profit (exclusive of depreciation and
amortization) reflecting the variable costs paid for media and
related expenses and excluding non-media cost of revenue. Gross
profit (exclusive of depreciation and amortization) represents
revenue minus cost of revenue (exclusive of depreciation and
amortization). Media margin is also presented as percentage of
revenue.
Adjusted EBITDA is defined as net
income (loss), excluding (1) income taxes, (2) interest
expense, net, (3) depreciation and amortization, (4) share-based
compensation expense, (5) loss on early extinguishment of
debt, (6) accrued compensation expense for Put/Call
Consideration, (7) goodwill impairment, (8) impairment of
intangible assets, (9) loss (gain) on disposal of property and
equipment, (10) fair value adjustment of convertible notes,
(11) acquisition-related costs, (12) restructuring and other
severance costs, and (13) certain litigation and other related
costs.
Adjusted net income (loss) is
defined as net income (loss), excluding (1) share-based
compensation expense, (2) loss on early extinguishment of
debt, (3) accrued compensation expense for Put/Call
Consideration, (4) goodwill impairment, (5) impairment of
intangible assets, (6) loss (gain) on disposal of property and
equipment, (7) fair value adjustment of convertible notes, (8)
acquisition-related costs, (9) restructuring and other
severance costs, and (10) certain litigation and other related
costs. Adjusted net income (loss) is also presented on a per
share (basic and diluted) basis.
Below is a reconciliation of media margin from gross profit
(exclusive of depreciation and amortization), which we believe is
the most directly comparable GAAP measure, for the Company.
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
(In thousands, except percentages) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue |
|
$ |
64,516 |
|
|
$ |
66,239 |
|
|
$ |
189,216 |
|
|
$ |
225,638 |
|
Less: Cost of revenue (exclusive of depreciation and
amortization) |
|
|
48,861 |
|
|
|
50,148 |
|
|
|
142,318 |
|
|
|
167,960 |
|
Gross profit
(exclusive of depreciation and amortization) |
|
$ |
15,655 |
|
|
$ |
16,091 |
|
|
$ |
46,898 |
|
|
$ |
57,678 |
|
Gross profit (exclusive of
depreciation and amortization) % of revenue |
|
|
24 |
% |
|
|
24 |
% |
|
|
25 |
% |
|
|
26 |
% |
Non-media cost of revenue(1) |
|
|
2,505 |
|
|
|
3,229 |
|
|
|
9,066 |
|
|
|
9,510 |
|
Media
margin |
|
$ |
18,160 |
|
|
$ |
19,320 |
|
|
$ |
55,964 |
|
|
$ |
67,188 |
|
Media margin % of revenue |
|
|
28.1 |
% |
|
|
29.2 |
% |
|
|
29.6 |
% |
|
|
29.8 |
% |
(1) Represents the portion of cost of revenue (exclusive of
depreciation and amortization) not attributable to variable costs
paid for media and related expenses.
Below is a reconciliation of media margin from gross profit
(exclusive of depreciation and amortization), which we believe
is the most directly comparable GAAP measure, for Commerce Media
Solutions.
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
(In thousands, except
percentages) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Revenue |
|
$ |
10,363 |
|
|
$ |
2,348 |
|
|
$ |
24,032 |
|
|
$ |
3,534 |
|
Less: Cost of revenue
(exclusive of depreciation and amortization) |
|
|
6,931 |
|
|
|
2,098 |
|
|
|
16,487 |
|
|
|
3,974 |
|
Gross profit
(exclusive of depreciation and amortization) |
|
$ |
3,432 |
|
|
$ |
250 |
|
|
$ |
7,545 |
|
|
$ |
(440 |
) |
Gross profit
(exclusive of depreciation and amortization) % of
revenue |
|
|
33 |
% |
|
|
11 |
% |
|
|
31 |
% |
|
|
(12 |
%) |
Non-media cost of
revenue(1) |
|
|
56 |
|
|
|
16 |
|
|
|
161 |
|
|
|
19 |
|
Media
margin |
|
$ |
3,488 |
|
|
$ |
266 |
|
|
$ |
7,706 |
|
|
$ |
(421 |
) |
Media margin % of
revenue |
|
|
33.7 |
% |
|
|
11.3 |
% |
|
|
32.1 |
% |
|
|
(11.9 |
%) |
(1) Represents the portion of cost of revenue (exclusive of
depreciation and amortization) not attributable to variable costs
paid for media and related expenses.
Below is a reconciliation of adjusted EBITDA from net
loss for the three and nine months ended September 30,
2024 and 2023, respectively, which we believe is the most directly
comparable GAAP measure.
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
(In thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net loss |
|
$ |
(7,944 |
) |
|
$ |
(33,627 |
) |
|
$ |
(25,847 |
) |
|
$ |
(61,319 |
) |
Income tax expense
(benefit) |
|
|
(35 |
) |
|
|
(1,243 |
) |
|
|
98 |
|
|
|
551 |
|
Interest expense, net |
|
|
1,281 |
|
|
|
936 |
|
|
|
3,711 |
|
|
|
2,420 |
|
Depreciation and
amortization |
|
|
2,369 |
|
|
|
2,658 |
|
|
|
7,507 |
|
|
|
8,112 |
|
Share-based compensation
expense |
|
|
460 |
|
|
|
961 |
|
|
|
1,490 |
|
|
|
2,958 |
|
Loss on early extinguishment
of debt |
|
|
— |
|
|
|
— |
|
|
|
1,009 |
|
|
|
— |
|
Goodwill impairment |
|
|
— |
|
|
|
29,705 |
|
|
|
1,261 |
|
|
|
55,405 |
|
Impairment of intangible
assets |
|
|
— |
|
|
|
— |
|
|
|
980 |
|
|
|
— |
|
Fair value adjustment of
Convertible Notes, with related parties |
|
|
2,810 |
|
|
|
— |
|
|
|
2,810 |
|
|
|
— |
|
Acquisition-related
costs(1) |
|
|
443 |
|
|
|
516 |
|
|
|
1,250 |
|
|
|
1,701 |
|
Restructuring and other
severance costs |
|
|
545 |
|
|
|
(24 |
) |
|
|
1,821 |
|
|
|
456 |
|
Certain litigation and other
related costs |
|
|
— |
|
|
|
(1,624 |
) |
|
|
— |
|
|
|
(5,982 |
) |
Adjusted
EBITDA |
|
$ |
(71 |
) |
|
$ |
(1,742 |
) |
|
$ |
(3,910 |
) |
|
$ |
4,302 |
|
(1) Balance includes compensation expense related to
non-competition agreements and earn-out expense incurred as a
result of business combinations. The earn-out expense
was $30 and ($21) for the three months
ended September 30, 2024 and 2023, respectively, and
$167 and $89 for the nine months ended September 30,
2024 and 2023, respectively.
Below is a reconciliation of adjusted net loss and adjusted
net loss per share from net loss for the nine
months ended September 30, 2024 and 2023, respectively, which we
believe is the most directly comparable GAAP measure.
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
(In thousands, except share
and per share data) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net loss |
|
$ |
(7,944 |
) |
|
$ |
(33,627 |
) |
|
$ |
(25,847 |
) |
|
$ |
(61,319 |
) |
Share-based compensation
expense |
|
|
460 |
|
|
|
961 |
|
|
|
1,490 |
|
|
|
2,958 |
|
Loss on early extinguishment
of debt |
|
|
— |
|
|
|
— |
|
|
|
1,009 |
|
|
|
— |
|
Goodwill impairment |
|
|
— |
|
|
|
29,705 |
|
|
|
1,261 |
|
|
|
55,405 |
|
Impairment of intangible
assets |
|
|
— |
|
|
|
— |
|
|
|
980 |
|
|
|
— |
|
Fair value adjustment of
Convertible Notes, with related parties |
|
|
2,810 |
|
|
|
— |
|
|
|
2,810 |
|
|
|
— |
|
Acquisition-related
costs(1) |
|
|
443 |
|
|
|
516 |
|
|
|
1,250 |
|
|
|
1,701 |
|
Restructuring and other
severance costs |
|
|
545 |
|
|
|
(24 |
) |
|
|
1,821 |
|
|
|
456 |
|
Certain litigation and other
related costs |
|
|
— |
|
|
|
(1,624 |
) |
|
|
— |
|
|
|
(5,982 |
) |
Adjusted net
loss |
|
$ |
(3,686 |
) |
|
$ |
(4,093 |
) |
|
$ |
(15,226 |
) |
|
$ |
(6,781 |
) |
Adjusted net loss per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.22 |
) |
|
$ |
(0.30 |
) |
|
$ |
(1.03 |
) |
|
$ |
(0.49 |
) |
Diluted |
|
$ |
(0.22 |
) |
|
$ |
(0.30 |
) |
|
$ |
(1.03 |
) |
|
$ |
(0.49 |
) |
Weighted average
number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
16,452,273 |
|
|
|
13,813,423 |
|
|
|
14,783,253 |
|
|
|
13,751,910 |
|
Diluted |
|
|
16,452,273 |
|
|
|
13,813,423 |
|
|
|
14,783,253 |
|
|
|
13,751,910 |
|
(1) Balance includes compensation expense related to
non-competition agreements and earn-out expense incurred as a
result of business combinations. The earn-out expense
was $30 and ($21) for the three months
ended September 30, 2024 and 2023, respectively, and
$167 and $89 for the nine months ended September 30,
2024 and 2023, respectively.
We present media margin, media margin as a percentage of
revenue, adjusted EBITDA, adjusted net income (loss), and
adjusted net income (loss) per share as supplemental measures of
our financial and operating performance because we believe they
provide useful information to investors. More specifically:
Media margin, as defined above, is a
measure of the efficiency of the Company’s operating model. We use
media margin and the related measure of media margin as a
percentage of revenue as primary metrics to measure the financial
return on our media and related costs, specifically to measure the
degree by which the revenue generated from our digital marketing
services exceeds the cost to attract the consumers to whom offers
are made through our services. Media margin is used extensively by
our management to manage our operating performance, including
evaluating operational performance against budgeted media margin
and understanding the efficiency of our media and related
expenditures. We also use media margin for performance evaluations
and compensation decisions regarding certain personnel.
Adjusted EBITDA, as defined above, is
another primary metric by which we evaluate the operating
performance of our business, on which certain operating
expenditures and internal budgets are based and by which, in
addition to media margin and other factors, our senior management
is compensated. The first three adjustments represent the
conventional definition of EBITDA, and the remaining adjustments
are items recognized and recorded under U.S. GAAP in particular
periods but might be viewed as not necessarily coinciding with the
underlying business operations for the periods in which they are so
recognized and recorded. These adjustments include certain
litigation and other related costs associated with legal matters
outside the ordinary course of business. We consider items one-time
in nature if they are non-recurring, infrequent or unusual and have
not occurred in the past two years or are not expected to recur in
the next two years, in accordance with SEC rules. There were no
adjustments for one-time items in the periods presented in this
Quarterly Report on Form 10-Q.
Adjusted net income (loss), as
defined above, and the related measure of adjusted net income
(loss) per share excludes certain items that are recognized
and recorded under U.S. GAAP in particular periods but might be
viewed as not necessarily coinciding with the underlying business
operations for the periods in which they are so recognized and
recorded. We believe adjusted net income (loss) affords
investors a different view of the overall financial
performance of the Company than adjusted EBITDA and the U.S.
GAAP measure of net income (loss).
Media margin, adjusted EBITDA, adjusted net income (loss), and
adjusted net income (loss) per share are non-GAAP financial
measures with certain limitations regarding their usefulness.
They do not reflect our financial results in accordance with
U.S. GAAP, as they do not include the impact of certain expenses
that are reflected in our condensed consolidated statements of
operations. Accordingly, these metrics are not indicative of our
overall results or indicators of past or future financial
performance. Further, they are not financial measures of
profitability and are neither intended to be used as a proxy
for the profitability of our business nor to imply
profitability. The way we measure media margin, adjusted
EBITDA, and adjusted net income (loss) may not be comparable to
similarly titled measures presented by other companies and may not
be identical to corresponding measures used in our various
agreements.
Contact Information: Investor
RelationsFluent, Inc.InvestorRelations@fluentco.com
Fluent (NASDAQ:FLNT)
Historical Stock Chart
From Nov 2024 to Dec 2024
Fluent (NASDAQ:FLNT)
Historical Stock Chart
From Dec 2023 to Dec 2024