- Q4 2021 revenue of $99.8 million, up 21.8% over Q4 2020
- Net income of $3.8 million, or $0.05 per share
- Gross profit (exclusive of depreciation and amortization) of $27.5 million, up 8.9% over Q4 2020 and representing 28% of revenue
- Media margin of $31.2 million, down 2.5% over Q4 2020 and representing 31.3% of revenue
- Adjusted EBITDA of $10.2 million, representing 10.2% of revenue
- Adjusted net income of $6.4 million, or $0.08 per share
NEW YORK, March 08, 2022 (GLOBE NEWSWIRE) -- Fluent, Inc. (NASDAQ: FLNT), a leading data-driven performance marketing company, today reported results for the fourth quarter and fiscal year ended December 31, 2021.
Donald Patrick, Fluent’s recently appointed Chief Executive Officer, commented, "Our results for the fourth quarter and the full year reflect the continued progress we are making towards the strategic transition of our business focused on building higher quality digital experiences for consumers, while creating more effective and sustainable customer acquisition solutions for marketers. Our industry remains dynamic and rapidly evolving, and we continue to see world-class brands leaning in with strong demand on our performance marketplace.
By focusing squarely on delivering our client’s ROI goals, we are enhancing Fluent’s brand equity with our client partners, while ultimately building enterprise value for our stakeholders.”
Fourth Quarter Highlights
- Revenue increased 21.8% to $99.8 million, from $82.0 million in Q4 2020
- Net income of $3.8 million, or $0.05 per share, compared to net income of $0.2 million, or $0.00 per share
- Gross profit (exclusive of depreciation and amortization) of $27.5 million, an increase of 8.9% over Q4 2020 and representing 28% of revenue
- Media margin of $31.2 million, a decrease of 2.5% over prior year period and representing 31.3% of revenue
- Adjusted EBITDA of $10.2 million, representing 10.2% of revenue
- Adjusted net income of $6.4 million, or $0.08 per share
Full-Year 2021 Highlights
- Revenue increased 6.0% to $329.3 million, from $310.7 million in 2020
- Net loss of $10.1 million, or $0.13 per share, compared to net income of $2.2 million, or $0.03 per share
- Gross profit (exclusive of depreciation and amortization) of $85.5 million, a decrease of 10.5% over 2020 and representing 26% of revenue
- Media margin of $100.4 million, a decrease of 9.1% over prior year and representing 30.5% of revenue
- Adjusted EBITDA of $23.2 million, representing 7.0% of revenue
- Adjusted net income $7.6 million, or $0.09 per share
Media margin, adjusted EBITDA and adjusted net income are non-GAAP financial measures, as defined and reconciled below.
Business Outlook
- Strategic client relationships driving strong demand on Fluent’s performance marketplace
- Sustainable improvement in monetization, as measured by media margin per registration, up 50% in 2021 (Q4 vs. Q1), enabled by Traffic Quality Initiative, enhanced CRM capabilities and investments in technology and analytics
- Traffic Quality Initiative creating strategic growth framework and improving pricing against scalable media inventory, despite short term margin pressure
- Fluent Sales Solutions scaling quickly, exceeding revenue expectations with planned margin expansion over time
Conference Call
Fluent, Inc. will host a conference call on Tuesday, March 8, 2022 at 4:30 PM ET to discuss its 2021 fourth quarter and full-year financial results. To listen to the conference call on your telephone, please dial (844) 200-6205 for domestic callers, or (929) 526-1599 for international callers. To access the live audio webcast, visit the Fluent website at investors.fluentco.com. Please login at least 15 minutes prior to the start of the call to ensure adequate time for any downloads that may be required. Following completion of the conference call, a recorded replay of the webcast will be available for those unable to participate. To listen to the telephone replay, please dial (929) 458-6194 or +44 204-525-0658, with the replay passcode 835969. The replay will also be available for one week on the Fluent website at investors.fluentco.com.
About Fluent, Inc.
Fluent, Inc. (NASDAQ: FLNT) is a global data-driven performance marketing company and trusted growth partner for leading brands. Experts in creating value for consumers, Fluent leverages its consumer database, digital media portfolio, and proprietary data science and technology to deliver outcome-based solutions for marketers.
Founded in 2010, the company is headquartered in New York City.
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 laws and regulations regarding privacy and data; the outcome of litigation, regulatory investigations or other legal proceedings in which we are involved or may become involved; failure to safeguard the personal information and other data contained in our database; 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 and safety concerns around the ongoing COVID-19 pandemic; dependence on our key personnel; dependence on third-party service providers; management of the growth of our operations, including international expansion and the integration of acquired business units or personnel; the impact of the Traffic Quality Initiative, including our ability to replace lower quality consumer traffic with traffic that meets our quality requirements; ability to compete and manage media costs in an industry characterized by rapidly-changing internet media and advertising technology, evolving industry standards, regulatory uncertainty, and changing user and client demands; management of unfavorable publicity and negative public perception about our industry; failure to compete effectively against other online marketing and advertising companies; competition we face for web traffic; 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; liability related to actions of third-party publishers; limitations on our or 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; impact of increased fulfillment costs; failure to meet our clients’ performance metrics or changing needs; compliance with the covenants of our credit agreement; and the potential for failures in our internal control over financial reporting. 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, 2021 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)
| December 31, 2021 | December 31, 2020 | |||||||
| ASSETS: | ||||||||
| Cash and cash equivalents | $ | 34,467 | $ | 21,087 | ||||
| Accounts receivable, net of allowance for doubtful accounts of $313 and $368, respectively | 70,228 | 62,669 | ||||||
| Prepaid expenses and other current assets | 2,505 | 2,435 | ||||||
| Total current assets | 107,200 | 86,191 | ||||||
| Restricted cash | — | 1,480 | ||||||
| Property and equipment, net | 1,457 | 2,201 | ||||||
| Operating lease right-of-use assets | 6,805 | 8,284 | ||||||
| Intangible assets, net | 35,747 | 45,417 | ||||||
| Goodwill | 165,088 | 165,088 | ||||||
| Other non-current assets | 1,885 | 1,559 | ||||||
| Total assets | $ | 318,182 | $ | 310,220 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY: | ||||||||
| Accounts payable | $ | 16,130 | $ | 7,692 | ||||
| Accrued expenses and other current liabilities | 33,932 | 31,568 | ||||||
| Deferred revenue | 651 | 1,373 | ||||||
| Current portion of long-term debt | 5,000 | 7,293 | ||||||
| Current portion of operating lease liability | 2,227 | 2,291 | ||||||
| Total current liabilities | 57,940 | 50,217 | ||||||
| Long-term debt, net | 40,329 | 33,283 | ||||||
| Operating lease liability, net | 5,692 | 7,290 | ||||||
| Other non-current liabilities | 811 | 2,545 | ||||||
| Total liabilities | 104,772 | 93,335 | ||||||
| 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 — 83,057,083 and 80,295,141, respectively; and Shares outstanding — 78,965,260 and 76,349,274, respectively | 42 | 40 | ||||||
| Treasury stock, at cost — 4,091,823 and 3,945,867 shares, respectively | (10,723 | ) | (9,999 | ) | ||||
| Additional paid-in capital | 419,059 | 411,753 | ||||||
| Accumulated deficit | (194,968 | ) | (184,909 | ) | ||||
| Total shareholders’ equity | 213,410 | 216,885 | ||||||
| Total liabilities and shareholders’ equity | $ | 318,182 | $ | 310,220 | ||||
FLUENT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except share and per share data)
(unaudited)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Revenue | $ | 99,844 | $ | 81,996 | $ | 329,250 | $ | 310,719 | ||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of revenue (exclusive of depreciation and amortization) | 72,337 | 56,733 | 243,716 | 215,135 | ||||||||||||
| Sales and marketing (1) | 3,686 | 3,040 | 12,681 | 11,683 | ||||||||||||
| Product development (1) | 4,458 | 3,403 | 15,789 | 12,604 | ||||||||||||
| General and administrative (1) | 11,700 | 12,906 | 48,205 | 46,798 | ||||||||||||
| Depreciation and amortization | 3,231 | 3,810 | 13,170 | 15,302 | ||||||||||||
| Goodwill impairment and write-off of intangible assets | 11 | 1 | 354 | 818 | ||||||||||||
| Total costs and expenses | 95,423 | 79,893 | 333,915 | 302,340 | ||||||||||||
| Income (loss) from operations | 4,421 | 2,103 | (4,665 | ) | 8,379 | |||||||||||
| Interest expense, net | (344 | ) | (1,168 | ) | (2,184 | ) | (5,350 | ) | ||||||||
| Loss on early extinguishment of debt | — | — | (2,964 | ) | — | |||||||||||
| Income (loss) before income taxes | 4,077 | 935 | (9,813 | ) | 3,029 | |||||||||||
| Income tax expense | (247 | ) | (757 | ) | (246 | ) | (822 | ) | ||||||||
| Net income (loss) | $ | 3,830 | $ | 178 | $ | (10,059 | ) | $ | 2,207 | |||||||
| Basic and diluted income (loss) per share: | ||||||||||||||||
| Basic | $ | 0.05 | $ | 0.00 | $ | (0.13 | ) | $ | 0.03 | |||||||
| Diluted | $ | 0.05 | $ | 0.00 | $ | (0.13 | ) | $ | 0.03 | |||||||
| Weighted average number of shares outstanding: | ||||||||||||||||
| Basic | 80,640,974 | 78,600,700 | 79,977,313 | 78,611,145 | ||||||||||||
| Diluted | 81,037,562 | 79,899,702 | 79,977,313 | 79,525,176 | ||||||||||||
| (1) Amounts include share-based compensation expense as follows: | ||||||||||||||||
| Sales and marketing | $ | 203 | $ | 163 | $ | 763 | $ | 822 | ||||||||
| Product development | 211 | 285 | 879 | 1,099 | ||||||||||||
| General and administrative | 770 | 98 | 3,119 | 3,473 | ||||||||||||
| Total share-based compensation expense | $ | 1,184 | $ | 546 | $ | 4,761 | $ | 5,394 | ||||||||
FLUENT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(unaudited)
| Year Ended December 31, | ||||||||
| 2021 | 2020 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income (loss) | $ | (10,059 | ) | $ | 2,207 | |||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 13,170 | 15,302 | ||||||
| Non-cash loan amortization expense | 432 | 1,407 | ||||||
| Share-based compensation expense | 4,761 | 5,394 | ||||||
| Non-cash loss on early extinguishment of debt | 2,198 | — | ||||||
| Non-cash accrued compensation expense for Put/Call Consideration | 3,213 | 1,775 | ||||||
| Non-cash termination Put/Call Consideration | (629 | ) | — | |||||
| Goodwill impairment | — | 817 | ||||||
| Write-off of intangible assets | 354 | 1 | ||||||
| Provision for bad debts | 91 | 269 | ||||||
| Deferred income taxes | 198 | 120 | ||||||
| Changes in assets and liabilities, net of business acquisition: | ||||||||
| Accounts receivable | (7,650 | ) | (1,990 | ) | ||||
| Prepaid expenses and other current assets | (70 | ) | (514 | ) | ||||
| Other non-current assets | (326 | ) | (566 | ) | ||||
| Operating lease assets and liabilities, net | (183 | ) | (176 | ) | ||||
| Accounts payable | 8,438 | (13,882 | ) | |||||
| Accrued expenses and other current liabilities | (636 | ) | 10,026 | |||||
| Deferred revenue | (722 | ) | 233 | |||||
| Other | (156 | ) | (125 | ) | ||||
| Net cash provided by operating activities | 12,424 | 20,298 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Business acquisition, net of cash acquired | — | (1,426 | ) | |||||
| Capitalized costs included in intangible assets | (2,957 | ) | (2,783 | ) | ||||
| Acquisition of property and equipment | (36 | ) | (64 | ) | ||||
| Net cash used in investing activities | (2,993 | ) | (4,273 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from issuance of long-term debt, net of debt financing costs | 49,624 | — | ||||||
| Repayments of long-term debt | (46,735 | ) | (11,802 | ) | ||||
| Exercise of stock options | 934 | — | ||||||
| Prepayment penalty on debt extinguishment | (766 | ) | — | |||||
| Taxes paid related to net share settlement of vesting of restricted stock units | (724 | ) | (515 | ) | ||||
| Proceeds from the issuance of stock | 136 | — | ||||||
| Repurchase of treasury stock | — | (1,300 | ) | |||||
| Net cash provided by (used in) financing activities | 2,469 | (13,617 | ) | |||||
| Net increase in cash, cash equivalents and restricted cash | 11,900 | 2,408 | ||||||
| Cash, cash equivalents and restricted cash at beginning of period | 22,567 | 20,159 | ||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 34,467 | $ | 22,567 | ||||
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 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 a 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) write-off of intangible assets, (9) acquisition-related costs, (10) restructuring and other severance costs, and (11) certain litigation and other related costs.
Adjusted net income 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) write-off of intangible assets, (6) acquisition-related costs, (7) restructuring and other severance costs, and (8) certain litigation and other related costs. Adjusted net income 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.
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| (In thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| Revenue | $ | 99,844 | $ | 81,996 | $ | 329,250 | $ | 310,719 | ||||||||
| Less: Cost of revenue (exclusive of depreciation and amortization) | 72,337 | 56,733 | 243,716 | 215,135 | ||||||||||||
| Gross Profit (exclusive of depreciation and amortization) | 27,507 | 25,263 | 85,534 | 95,584 | ||||||||||||
| Gross Profit (exclusive of depreciation and amortization) % of revenue | 28 | % | 31 | % | 26 | % | 31 | % | ||||||||
| Non-media cost of revenue (1) | 3,702 | 6,749 | 14,843 | 14,837 | ||||||||||||
| Media margin | $ | 31,209 | $ | 32,012 | $ | 100,377 | $ | 110,421 | ||||||||
| Media margin % of revenue | 31.3 | % | 39.0 | % | 30.5 | % | 35.5 | % | ||||||||
(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 income (loss), which we believe is the most directly comparable GAAP measure.
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| (In thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| Net income (loss) | $ | 3,830 | $ | 178 | $ | (10,059 | ) | $ | 2,207 | |||||||
| Income tax expense | 247 | 757 | 246 | 822 | ||||||||||||
| Interest expense, net | 344 | 1,168 | 2,184 | 5,350 | ||||||||||||
| Depreciation and amortization | 3,231 | 3,810 | 13,170 | 15,302 | ||||||||||||
| Share-based compensation expense | 1,184 | 546 | 4,761 | 5,394 | ||||||||||||
| Loss on early extinguishment of debt | — | — | 2,964 | — | ||||||||||||
| Accrued compensation expense for Put/Call Consideration | — | 591 | 3,213 | 1,775 | ||||||||||||
| Goodwill impairment | — | — | — | 817 | ||||||||||||
| Write-off of intangible assets | 11 | 1 | 354 | 1 | ||||||||||||
| Acquisition-related costs (1) (2) | 891 | 22 | 4,297 | 173 | ||||||||||||
| Restructuring and certain severance costs | — | 50 | 230 | 615 | ||||||||||||
| Certain litigation and other related costs | 486 | 4,022 | 1,808 | 8,715 | ||||||||||||
| Adjusted EBITDA | $ | 10,224 | $ | 11,145 | $ | 23,168 | $ | 41,171 | ||||||||
(1) Included in the three and twelve months ended December 31, 2021 is a net expense of $405 and $3,201 related to the Full Winopoly Acquisition.
(2) Balance includes compensation expense related to non-competition agreements entered into as a result of an acquisition.
Below is a reconciliation of adjusted net income and the related measure of adjusted net income per share from net income (loss), which we believe is the most directly comparable GAAP measure.
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| (In thousands, except share data) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
| Net income (loss) | $ | 3,830 | $ | 178 | $ | (10,059 | ) | $ | 2,207 | |||||||
| Share-based compensation expense | 1,184 | 546 | 4,761 | 5,394 | ||||||||||||
| Loss on early extinguishment of debt | — | — | 2,964 | — | ||||||||||||
| Accrued compensation expense for Put/Call Consideration | — | 591 | 3,213 | 1,775 | ||||||||||||
| Goodwill impairment | — | — | — | 817 | ||||||||||||
| Write-off of intangible assets | 11 | 1 | 354 | 1 | ||||||||||||
| Acquisition-related costs (1) (2) | 891 | 22 | 4,297 | 173 | ||||||||||||
| Restructuring and certain severance costs | — | 50 | 230 | 615 | ||||||||||||
| Certain litigation and other related costs | 486 | 4,022 | 1,808 | 8,715 | ||||||||||||
| Adjusted net income | $ | 6,402 | $ | 5,410 | $ | 7,568 | $ | 19,697 | ||||||||
| Adjusted net income per share: | ||||||||||||||||
| Basic | $ | 0.08 | $ | 0.07 | $ | 0.09 | $ | 0.25 | ||||||||
| Diluted | $ | 0.08 | $ | 0.07 | $ | 0.09 | $ | 0.25 | ||||||||
| Adjusted weighted average number of shares outstanding: | ||||||||||||||||
| Basic | 80,640,974 | 78,600,700 | 79,977,313 | 78,611,145 | ||||||||||||
| Diluted | 81,037,562 | 79,899,702 | 80,852,095 | 79,525,176 | ||||||||||||
(1) Included in the three and twelve months ended December 31, 2021 is a net expense of $405 and $3,201 related to the Full Winopoly Acquisition.
(2) Balance includes compensation expense related to non-competition agreements entered into as a result of an acquisition.
We present media margin, adjusted EBITDA and adjusted net income 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 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, including costs and accruals related to the NY AG and FTC matters. Items are considered 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.
Adjusted net income, as defined above, and the related measure of adjusted net income per share exclude certain items that are recognized and recorded under 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 affords investors a different view of the overall financial performance of the Company than adjusted EBITDA and the GAAP measure of net (loss) income.
Media margin, adjusted EBITDA, adjusted net income and adjusted net income per share are non-GAAP financial measures with certain limitations regarding their usefulness. They do not reflect our financial results in accordance with 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 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 Relations
Fluent, Inc.
(917) 310-2070
InvestorRelations@fluentco.com
