NEW
YORK, Aug. 6, 2024 /PRNewswire/ -- Shutterstock,
Inc. (NYSE: SSTK) (the "Company"), a leading global creative
platform offering high-quality creative content for transformative
brands, digital media and marketing companies, today announced
financial results for the second quarter ended June 30,
2024.
Commenting on the Company's performance, Paul Hennessy, the Company's Chief Executive
Officer, said, "Shutterstock's second quarter results exceeded our
expectations for revenue and adjusted EBITDA driven by exceptional
growth in Data, Distribution and Services. We are thrilled to have
closed the Envato acquisition and added a value-packed unlimited
subscription to enhance our Content business. And our innovation
around GenAI continues with our launches of Gen3D and ImageAI
models trained exclusively on Shutterstock data."
Second Quarter 2024 measures as compared to
Second Quarter 2023:
Financial Measures
- Revenues were $220.1 million
compared to $208.8 million.
- Net income was $3.6 million
compared to $50.0 million.
- Net income per diluted common share was $0.10 compared to $1.37.
- Adjusted net income was $35.9
million compared to $39.1
million.
- Adjusted net income per diluted common share was $1.00 compared to $1.07.
- Adjusted EBITDA was $62.1 million
compared to $60.1 million.
Acquisition of Envato Pty Ltd.
On July 22, 2024, the Company
completed its previously announced acquisition of Envato Pty Ltd.
("Envato") pursuant to a Share Purchase Agreement entered into
May 1, 2024, and the Company
purchased all of the issued and outstanding capital stock of
Envato. The aggregate consideration paid by the Company, after
customary working capital and other adjustments, was
$250 million.
SECOND QUARTER RESULTS
Revenue
Second quarter revenue of $220.1 million increased $11.2 million or 5% as compared to the
second quarter of 2023.
Revenue from our Content product offering decreased $17.0 million, or 9%, as compared to the
second quarter of 2023, to $170.0 million. The decline in our Content
revenues was driven by weakness in new customer acquisition.
Content revenue represented 77% of our total revenue in the second
quarter of 2024. Revenue generated from our Data, Distribution, and
Services product offering increased $28.2 million, or 129%, as compared to the
second quarter of 2023, to $50.1 million, and represented 23% of second
quarter revenue in 2024.
On a constant currency basis, revenue increased approximately 6%
in the second quarter of 2024 as compared to the second quarter of
2023.
Net income and net income per diluted common share
Net income in the second quarter of 2024 of $3.6 million decreased $46.4 million as compared to net income of
$50.0 million for the second quarter
in 2023. Net income per diluted common share was $0.10, as compared to $1.37 for the same period in 2023. The decline in
net income was driven by a bargain purchase gain of $41.9 million related to the acquisition of Giphy
recognized in the second quarter of 2023 and expenses associated
with reimbursable costs paid to the Giphy workforce.
Adjusted net income and adjusted net income per diluted
common share
Adjusted net income in the second quarter of 2024 of
$35.9 million decreased $3.2
million as compared to adjusted net income of $39.1 million for the second quarter in 2023.
Second quarter 2024 adjusted net income was unfavorably impacted by
expenses associated with reimbursable costs paid to the Giphy
workforce.
Adjusted net income per diluted common share was $1.00 as compared to $1.07 for the second quarter of 2023, a decrease
of $0.07 per diluted share.
Adjusted EBITDA
Adjusted EBITDA of $62.1 million
for the second quarter of 2024 increased by $2.0 million, or 3%, as compared to the
second quarter of 2023, primarily due to higher revenue partially
offset by the increase in expenses associated with reimbursable
costs paid to the Giphy workforce.
Net income margin of 1.6% for the second quarter of 2024
decreased by 22.3%, as compared to 23.9% in the second quarter of
2023. The adjusted EBITDA margin of 28.2% for the second quarter of
2024 decreased by 0.6%, as compared to 28.8% in the second quarter
of 2023.
SECOND QUARTER LIQUIDITY
Our cash and cash equivalents increased by $3.1 million to $74.9 million at June 30, 2024, as
compared with $71.8 million as
of March 31, 2024. This increase was
driven by $28.0 million of net
cash provided by our operating activities and $8.3 million of net cash provided by
investing activities, partially offset by $32.1 million of net cash used in financing
activities.
Net cash provided by our operating activities was driven by our
operating income, in addition to changes in the timing of cash
collections from our customers and payments pertaining to operating
expenses. Operating cash flows were unfavorably impacted by
payments made to the Giphy workforce, the reimbursement of which is
reflected in Investing Activities.
Cash provided by investing activities for the three months ended
June 30, 2024 consisted of $18.1 million related to the receipt of the
Giphy Retention Compensation, as reimbursed by the Giphy seller,
partially offset by $9.9 million
related to capital expenditures and content acquisition.
Cash used in financing activities for the three months ended
June 30, 2024 consisted of $20.6 million paid for the repurchase of
common stock under our share repurchase program, $10.7 million related to the payment of the
quarterly cash dividend and $0.9 million paid in settlement of tax
withholding obligations related to employee stock-based
compensation awards.
Adjusted free cash flow was $36.2 million for the second quarter of
2024, an increase of $2.8 million from the second quarter of
2023.
QUARTERLY CASH DIVIDEND
During the three months ended June 30, 2024, the Company
declared and paid a cash dividend of $0.30 per common share or $10.7 million.
On July 22, 2024, the Board of Directors declared a
dividend of $0.30 per share of
outstanding common stock, payable on September 12, 2024 to
stockholders of record at the close of business on August 29,
2024.
KEY OPERATING METRICS
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
Subscribers (end of
period)(1)
|
|
490,000
|
|
556,000
|
|
490,000
|
|
556,000
|
Subscriber revenue (in
millions)(2)
|
|
$
80.3
|
|
$
87.4
|
|
$
164.2
|
|
$
178.0
|
|
|
|
|
|
|
|
|
|
Average revenue per
customer (last twelve months)(3)
|
|
$
434
|
|
$
374
|
|
$
434
|
|
$
374
|
Paid downloads (in
millions)(4)
|
|
33.4
|
|
38.5
|
|
68.4
|
|
81.2
|
Revenue per
download(5)
|
|
$
5.09
|
|
$
4.71
|
|
$
5.03
|
|
$
4.56
|
Content in our
collection (end of period, in millions)(6):
|
|
|
|
|
|
|
|
|
Images
|
|
837
|
|
734
|
|
837
|
|
734
|
Footage
clips
|
|
58
|
|
50
|
|
58
|
|
50
|
|
|
|
Subscribers, Subscriber
Revenue and Average Revenue Per Customer from acquisitions are
included in these metrics beginning twelve months after the closing
of the respective business combination. Accordingly, the metrics
include Subscribers, Subscriber revenue, and Average revenue per
customer from Pond5 and Splash News beginning May 2023. These
metrics exclude the respective counts and revenues from Giphy and
Backgrid.
|
|
(1) Subscribers is
defined as those customers who purchase one or more of our monthly
recurring products for a continuous period of at least three
months, measured as of the end of the reporting period.
|
|
(2) Subscriber
revenue is defined as the revenue generated from subscribers during
the period.
|
|
(3) Average revenue per
customer is calculated by dividing total revenue for the last
twelve-month period by customers. Customers is defined as total
active, paying customers that contributed to total revenue over the
last twelve-month period.
|
|
(4) Paid downloads is
the number of downloads that our customers make in a given period
of our content. Paid downloads exclude content related to our
Studios business, downloads of content that are offered to
customers for no charge, including our free trials and metadata
delivered through our data deal offering.
|
|
(5) Revenue per
download is the amount of revenue recognized in a given period
divided by the number of paid downloads in that period excluding
revenue from our Studios business, revenue that is not derived from
or associated with content licenses and revenue associated with our
data deal offering.
|
|
(6) Content in our
collection represents approved images (photographs, vectors and
illustrations) and footage (in number of clips) in our library at
the end of the period. This metric excludes content that is not
uploaded directly to our site but is available for license by our
customers through an application program interface, content from
our Studios business and AI generated content.
|
SHUTTERSTOCK DATA BUSINESS UPDATE
Details of our Data Business Update as of June 30, 2024 may be found in our investor
presentation titled "Shutterstock Data Business Update," available
at https://investor.shutterstock.com/.
2024 GUIDANCE
The Company is updating its guidance as follows:
- Revenue guidance of $927 million
to $936 million, representing growth
of 6% to 7% year-over-year.
- Adjusted net income per diluted share of between $4.18 to $4.32.
- Adjusted EBITDA of $245 million
to $248 million.
NON-GAAP FINANCIAL MEASURES
To supplement Shutterstock's consolidated financial statements
presented in accordance with the accounting principles generally
accepted in the United States, or
GAAP, Shutterstock's management considers certain financial
measures that are not prepared in accordance with GAAP,
collectively referred to as non-GAAP financial measures, including
adjusted EBITDA, adjusted EBITDA margin, adjusted net income,
adjusted net income per diluted share, revenue growth (including by
distribution channel) on a constant currency basis (expressed as a
percentage), billings and adjusted free cash flow.
Shutterstock defines adjusted EBITDA as net income adjusted for
depreciation and amortization, non-cash equity-based compensation,
bargain purchase gain related to the acquisition of Giphy, Giphy
Retention Compensation Expense - non-recurring, foreign currency
transaction gains and losses, severance costs associated with
strategic workforce optimizations, unrealized losses / gains on
investments, interest income and expense and income taxes; adjusted
EBITDA margin as the ratio of adjusted EBITDA to revenue; adjusted
net income as net income adjusted for the impact of non-cash
equity-based compensation, amortization of acquisition-related
intangible assets, bargain purchase gain related to the acquisition
of Giphy, Giphy Retention Compensation Expense - non-recurring,
severance costs associated with strategic workforce optimizations,
unrealized losses / gains on investments and the estimated tax
impact of such adjustments; adjusted net income per diluted common
share as adjusted net income divided by weighted average diluted
shares; revenue growth (including by product offering) on a
constant currency basis (expressed as a percentage) as the increase
in current period revenues over prior period revenues, utilizing
fixed exchange rates for translating foreign currency revenues for
all periods in the comparison; billings as revenue adjusted for the
change in deferred revenue, excluding deferred revenue acquired
through business combinations; and adjusted free cash flow as net
cash provided by operating activities, adjusted for capital
expenditures, content acquisition and cash received related to
Giphy Retention Compensation in connection with the acquisition of
Giphy.
The expense associated with the Giphy Retention Compensation
related to (i) the one-time employment inducement bonuses and (ii)
the vesting of the cash value of unvested Meta equity awards held
by the employees prior to closing, which are reflected in operating
expenses (together, the "Giphy Retention Compensation Expense -
non-recurring"), are required payments in accordance with the terms
of the acquisition. Meta's sale of Giphy was directed by the United
Kingdom Competition and Markets Authority (the "CMA") and
accordingly, the terms of the acquisition were subject to CMA
preapproval. Management considers the operating expense associated
with these required payments to be unusual and non-recurring in
nature. The Giphy Retention Compensation Expense - non-recurring is
not considered an ongoing expense necessary to operate the
Company's business. Therefore, such expenses have been included in
the below adjustments for calculating adjusted EBITDA, adjusted
EBITDA margin, adjusted net income and adjusted net income per
diluted common share. For the three months ended June 30,
2024, the Company also incurred $5.1 million of Giphy Retention Compensation
expense related to recurring employee costs, which is included in
operating expenses, and are not included in the below adjustments
for calculating adjusted EBITDA, adjusted EBITDA margin, adjusted
net income and adjusted net income per diluted common share.
These figures have not been calculated in accordance with GAAP
and should be considered only in addition to results prepared in
accordance with GAAP and should not be considered as a substitute
for, or superior to, GAAP results. Shutterstock cautions investors
that non-GAAP financial measures are not based on any standardized
methodology prescribed by GAAP and are not necessarily comparable
to similarly-titled measures presented by other companies.
Shutterstock's management believes that adjusted EBITDA,
adjusted EBITDA margin, adjusted net income, adjusted net income
per diluted common share, revenue growth (including by product
offering) on a constant currency basis (expressed as a percentage),
billings and adjusted free cash flow are useful to investors
because these measures enable investors to analyze Shutterstock's
operating results on the same basis as that used by management.
Additionally, management believes that adjusted EBITDA, adjusted
EBITDA margin, adjusted net income and adjusted net income per
diluted common share provide useful information to investors about
the performance of the Company's overall business because such
measures eliminate the effects of unusual or other infrequent
charges that are not directly attributable to Shutterstock's
underlying operating performance; and revenue growth (including by
product offering) on a constant currency basis (expressed as a
percentage) provides useful information to investors by eliminating
the effect of foreign currency fluctuations that are not directly
attributable to Shutterstock's operating performance. Management
also believes that providing these non-GAAP financial measures
enhances the comparability for investors in assessing
Shutterstock's financial reporting. Shutterstock's management
believes that adjusted free cash flow is useful for investors
because it provides them with an important perspective on the cash
available for strategic measures, after making necessary capital
investments in internal-use software and website development costs
to support the Company's ongoing business operations and provides
them with the same measures that management uses as the basis for
making resource allocation decisions.
Shutterstock's management also uses the non-GAAP financial
measures adjusted EBITDA, adjusted EBITDA margin, adjusted net
income, adjusted net income per diluted common share, revenue
growth (including by product offering) on a constant currency basis
(expressed as a percentage), billings and adjusted free cash flow,
in conjunction with GAAP financial measures, as an integral part of
managing the business and to, among other things: (i) monitor and
evaluate the performance of Shutterstock's business operations,
financial performance and overall liquidity; (ii) facilitate
management's internal comparisons of the historical operating
performance of its business operations; (iii) facilitate
management's external comparisons of the results of its overall
business to the historical operating performance of other companies
that may have different capital structures and debt levels; (iv)
review and assess the operating performance of Shutterstock's
management team and, together with other operational objectives, as
a measure in evaluating employee compensation; (v) analyze and
evaluate financial and strategic planning decisions regarding
future operating investments; and (vi) plan for and prepare future
annual operating budgets and determine appropriate levels of
operating investments.
Reconciliations of the differences between each of our non-GAAP
financial measures (adjusted EBITDA, adjusted EBITDA margin,
adjusted net income, adjusted net income per diluted common share,
revenue growth (including by product offering) on a constant
currency basis (expressed as a percentage), billings, adjusted free
cash flow), and each measure's most directly comparable financial
measure calculated and presented in accordance with GAAP, are
presented under the headings "Reconciliation of Non-GAAP Financial
Information to GAAP" and "Supplemental Financial Data" immediately
following the Consolidated Balance Sheets.
We do not provide a reconciliation of adjusted EBITDA guidance
to net income guidance or a reconciliation of adjusted net income
per diluted share guidance to net income per diluted share
guidance, because this cannot be done without unreasonable effort
due to the impact of potential future transactions, including, but
not limited to, capital structure transactions, restructuring,
acquisitions, divestitures or other events and asset impairments.
These amounts which lack predictability depend on various factors
and could have a material impact on net income and net income per
diluted share, but may be excluded from adjusted EBITDA and
adjusted net income per diluted share. For the same reasons, the
Company is unable to address the probable significance of the
unavailable information.
EARNINGS TELECONFERENCE INFORMATION
The Company will discuss its second quarter and financial
results during a teleconference today, August 6, 2024, at
8:30 AM Eastern Time. The conference
call is being webcast live and can be accessed by either visiting
the Company's website at http://investor.shutterstock.com/ or
clicking here (https://edge.media-server.com/mmc/p/fffgc3rf/) for
direct access. The webcast is listen-only.
A webcast replay of the call will be available on the Company's
website beginning on August 6, 2024 at approximately
10:30 AM Eastern Time.
ABOUT SHUTTERSTOCK
Shutterstock, Inc. (NYSE: SSTK) is a leading global creative
platform offering high-quality creative content for transformative
brands, digital media and marketing companies. Fueled by millions
of creators around the world, a growing data engine and a
dedication to product innovation, Shutterstock is the leading
global platform for licensing from the most extensive and diverse
collection of high-quality 3D models, videos, music, photographs,
vectors and illustrations. From the world's largest content
marketplace, to breaking news and A-list entertainment editorial
access, to all-in-one content editing platform and studio
production services—all using the latest in innovative
technology—Shutterstock offers the most comprehensive selection of
resources to bring storytelling to life.
Learn more at www.shutterstock.com and follow us on LinkedIn,
Instagram, X, Facebook and YouTube.
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of
1995, particularly in the discussion under the caption "2024
Guidance." All statements other than statements of historical fact
are forward-looking. Examples of forward-looking statements
include, but are not limited to, statements regarding guidance,
industry prospects, future business, future results of operations
or financial condition, new or planned features, products or
services, management strategies and our competitive position. You
can identify forward-looking statements by words such as "may,"
"will," "would," "should," "could," "expect," "aim," "anticipate,"
"believe," "estimate," "intend," "plan," "predict," "project,"
"seek," "potential," "opportunities," "targets," "guidance" and
other similar expressions and the negatives of such expressions.
However, not all forward-looking statements contain these words.
Forward-looking statements are subject to known and unknown risks,
uncertainties and other factors that could cause our actual results
to differ materially from those expressed or implied by the
forward-looking statements contained herein. Such risks and
uncertainties include, among others, those risks discussed under
the caption "Risk Factors" in our most recent Annual Report on
Form 10-K, as well as in other documents that the Company may
file from time to time with the Securities and Exchange
Commission. As a result of such risks, uncertainties and
factors, Shutterstock's actual results may differ materially from
any future results, performance or achievements discussed in or
implied by the forward-looking statements contained herein. The
forward-looking statements contained in this press release are made
only as of this date and Shutterstock assumes no obligation to
update the information included in this press release or revise any
forward-looking statements, whether as a result of new information,
future developments or otherwise, except as required by law.
Shutterstock, Inc.
|
Consolidated
Statements of Operations
|
(In thousands,
except for per share data)
|
(unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
220,053
|
|
$
208,840
|
|
$
434,368
|
|
$
424,120
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
91,254
|
|
84,416
|
|
179,458
|
|
162,579
|
Sales and
marketing
|
|
51,881
|
|
48,392
|
|
108,117
|
|
95,919
|
Product
development
|
|
19,859
|
|
29,218
|
|
40,910
|
|
44,624
|
General and
administrative
|
|
36,393
|
|
38,099
|
|
68,471
|
|
71,914
|
Total operating
expenses
|
|
199,387
|
|
200,125
|
|
396,956
|
|
375,036
|
Income from
operations
|
|
20,666
|
|
8,715
|
|
37,412
|
|
49,084
|
Bargain purchase
gain
|
|
—
|
|
41,940
|
|
—
|
|
41,940
|
Other (expense) /
income, net
|
|
(4,106)
|
|
726
|
|
(462)
|
|
1,771
|
Income before income
taxes
|
|
16,560
|
|
51,381
|
|
36,950
|
|
92,795
|
Provision for
income taxes
|
|
12,935
|
|
1,368
|
|
17,204
|
|
9,939
|
Net income
|
|
$
3,625
|
|
$
50,013
|
|
$
19,746
|
|
$
82,856
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.10
|
|
$
1.39
|
|
$
0.55
|
|
$
2.31
|
Diluted
|
|
$
0.10
|
|
$
1.37
|
|
$
0.55
|
|
$
2.27
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
35,697
|
|
36,047
|
|
35,644
|
|
35,952
|
Diluted
|
|
35,982
|
|
36,406
|
|
36,023
|
|
36,490
|
Shutterstock, Inc.
|
Consolidated Balance
Sheets
|
(In thousands,
except par value amount)
|
(unaudited)
|
|
|
|
June 30,
2024
|
|
December 31,
2023
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
74,871
|
|
$
100,490
|
Accounts receivable,
net of allowance of $4,616 and $6,335
|
|
97,442
|
|
91,139
|
Prepaid expenses and
other current assets
|
|
68,534
|
|
100,944
|
Total current
assets
|
|
240,847
|
|
292,573
|
Property and
equipment, net
|
|
63,069
|
|
64,300
|
Right-of-use
assets
|
|
15,392
|
|
15,395
|
Intangible assets,
net
|
|
164,508
|
|
184,396
|
Goodwill
|
|
402,774
|
|
383,325
|
Deferred tax assets,
net
|
|
23,779
|
|
24,874
|
Other
assets
|
|
93,497
|
|
71,152
|
Total
assets
|
|
$
1,003,866
|
|
$
1,036,015
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
10,545
|
|
$
9,108
|
Accrued
expenses
|
|
96,910
|
|
131,443
|
Contributor royalties
payable
|
|
65,705
|
|
54,859
|
Deferred
revenue
|
|
186,522
|
|
203,463
|
Debt
|
|
30,000
|
|
30,000
|
Other current
liabilities
|
|
42,649
|
|
23,513
|
Total current
liabilities
|
|
432,331
|
|
452,386
|
Deferred tax
liability, net
|
|
3,744
|
|
4,182
|
Lease
liabilities
|
|
26,433
|
|
29,404
|
Other non-current
liabilities
|
|
20,946
|
|
22,949
|
Total
liabilities
|
|
483,454
|
|
508,921
|
Commitments and
contingencies
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common stock, $0.01
par value; 200,000 shares authorized; 40,286 and 39,982 shares
issued and 35,359 and 35,572 shares outstanding as of June 30,
2024 and December 31,
2023, respectively
|
|
402
|
|
399
|
Treasury stock, at
cost; 4,927 and 4,410 shares as of June 30, 2024 and
December 31, 2023
|
|
(248,805)
|
|
(228,213)
|
Additional paid-in
capital
|
|
441,497
|
|
424,229
|
Accumulated other
comprehensive loss
|
|
(13,754)
|
|
(11,974)
|
Retained
earnings
|
|
341,072
|
|
342,653
|
Total stockholders'
equity
|
|
520,412
|
|
527,094
|
Total liabilities and
stockholders' equity
|
|
$
1,003,866
|
|
$
1,036,015
|
Shutterstock, Inc.
|
Consolidated
Statements of Cash Flows
|
(In thousands,
except par value amount) (unaudited)
|
|
|
|
Three Months
Ended
June
30,
|
|
Six Months
Ended
June
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net income
|
|
$ 3,625
|
|
$
50,013
|
|
$
19,746
|
|
$
82,856
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
21,433
|
|
19,206
|
|
42,696
|
|
38,102
|
Deferred
taxes
|
|
4,357
|
|
831
|
|
503
|
|
(146)
|
Non-cash equity-based
compensation
|
|
14,976
|
|
14,943
|
|
26,126
|
|
23,586
|
Bad debt
expense
|
|
(262)
|
|
235
|
|
(1,772)
|
|
1,025
|
Bargain purchase
gain
|
|
—
|
|
(41,940)
|
|
—
|
|
(41,940)
|
Unrealized gain on
investments
|
|
3,624
|
|
—
|
|
(131)
|
|
—
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
(3,143)
|
|
(13,459)
|
|
(3,879)
|
|
5,709
|
Prepaid expenses and
other current and non-current assets
|
|
(13,300)
|
|
(35,023)
|
|
(25,299)
|
|
(29,834)
|
Accounts payable and
other current and non-current liabilities
|
|
3,283
|
|
8,572
|
|
(16,899)
|
|
(4,144)
|
Contributor royalties
payable
|
|
4,561
|
|
(424)
|
|
10,688
|
|
1,822
|
Deferred
revenue
|
|
(11,189)
|
|
26,860
|
|
(15,514)
|
|
19,553
|
Net cash provided by
operating activities
|
|
$
27,965
|
|
$
29,814
|
|
$
36,265
|
|
$
96,589
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
(9,075)
|
|
(10,490)
|
|
(23,536)
|
|
(22,870)
|
Business combination,
net of cash acquired
|
|
—
|
|
(53,721)
|
|
(19,474)
|
|
(53,721)
|
Cash received related
to Giphy Retention Compensation
|
|
18,121
|
|
15,752
|
|
36,522
|
|
15,752
|
Acquisition of
content
|
|
(827)
|
|
(1,725)
|
|
(1,821)
|
|
(5,252)
|
Security deposit
payment
|
|
82
|
|
(7)
|
|
82
|
|
(37)
|
Net cash provided by /
(used) in investing activities
|
|
$ 8,301
|
|
$
(50,191)
|
|
$
(8,227)
|
|
$
(66,128)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Repurchase of treasury
shares
|
|
(20,592)
|
|
(4,000)
|
|
(20,592)
|
|
(4,000)
|
Proceeds from exercise
of stock options
|
|
—
|
|
—
|
|
—
|
|
3
|
Cash paid related to
settlement of employee taxes related to RSU vesting
|
|
(893)
|
|
(3,537)
|
|
(8,859)
|
|
(14,545)
|
Payment of cash
dividends
|
|
(10,664)
|
|
(9,725)
|
|
(21,327)
|
|
(19,387)
|
Proceeds from credit
facility
|
|
—
|
|
30,000
|
|
—
|
|
30,000
|
Repayment of credit
facility
|
|
—
|
|
—
|
|
—
|
|
(50,000)
|
Net cash (used in) /
provided by financing activities
|
|
$
(32,149)
|
|
$
12,738
|
|
$
(50,778)
|
|
$
(57,929)
|
|
|
|
|
|
|
|
|
|
Effect of foreign
exchange rate changes on cash
|
|
(1,057)
|
|
(1,047)
|
|
(2,879)
|
|
(540)
|
Net increase /
(decrease) in cash and cash equivalents
|
|
3,060
|
|
(8,686)
|
|
(25,619)
|
|
(28,008)
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
|
71,811
|
|
95,832
|
|
100,490
|
|
115,154
|
Cash and cash
equivalents, end of period
|
|
$
74,871
|
|
$
87,146
|
|
$
74,871
|
|
$
87,146
|
|
|
|
|
|
|
|
|
|
Supplemental
Disclosure of Cash Information:
|
|
|
|
|
|
|
|
|
Cash paid for income
taxes
|
|
$ 9,659
|
|
$
11,945
|
|
$
12,560
|
|
$ 6,795
|
Cash paid for
interest
|
|
496
|
|
1
|
|
1,005
|
|
429
|
Shutterstock, Inc.
Reconciliation of
Non-GAAP Financial Information to GAAP
(In thousands,
except per share information)
(unaudited)
Adjusted EBITDA, adjusted EBITDA margin, adjusted net income,
adjusted net income per diluted share, revenue growth (including by
distribution channel) on a constant currency basis (expressed as a
percentage), billings and adjusted free cash flow are not financial
measures prepared in accordance with United States generally accepted accounting
principles (GAAP). Such non-GAAP financial measures should not be
construed as alternatives to any other measures of performance
determined in accordance with GAAP. Investors are cautioned that
non-GAAP financial measures are not based on any standardized
methodology prescribed by GAAP and are not necessarily comparable
to similarly-titled measures presented by other companies.
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
|
$
3,625
|
|
$
50,013
|
|
$
19,746
|
|
$
82,856
|
Add / (less) Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
Non-cash equity-based
compensation
|
|
14,976
|
|
14,943
|
|
26,126
|
|
23,586
|
Tax effect of non-cash
equity-based compensation (1)(2)
|
|
2,835
|
|
(3,512)
|
|
215
|
|
(5,543)
|
Acquisition-related
amortization expense (3)
|
|
9,163
|
|
8,370
|
|
18,326
|
|
16,528
|
Tax effect of
acquisition-related amortization expense (1)
|
|
(2,153)
|
|
(1,967)
|
|
(4,306)
|
|
(3,884)
|
Bargain purchase
gain
|
|
—
|
|
(41,940)
|
|
—
|
|
(41,940)
|
Giphy Retention
Compensation Expense - non-recurring
|
|
4,715
|
|
17,191
|
|
11,544
|
|
17,191
|
Tax effect of Giphy
Retention Compensation Expense - non-
recurring(1)
|
|
(1,108)
|
|
(4,040)
|
|
(2,713)
|
|
(4,040)
|
Other(4)
|
|
3,907
|
|
—
|
|
141
|
|
1,856
|
Tax effect of
other(1)
|
|
(63)
|
|
—
|
|
(61)
|
|
(418)
|
Adjusted net
income(4)
|
|
$
35,897
|
|
$
39,058
|
|
$
69,018
|
|
$
86,192
|
|
|
|
|
|
|
|
|
|
Net income per diluted
common share
|
|
$
0.10
|
|
$
1.37
|
|
$
0.55
|
|
$
2.27
|
Adjusted net income per
diluted common share
|
|
$
1.00
|
|
$
1.07
|
|
$
1.92
|
|
$
2.36
|
|
|
|
|
|
|
|
|
|
Weighted average
diluted shares
|
|
35,982
|
|
36,406
|
|
36,023
|
|
36,490
|
|
|
|
|
|
(1)
|
Statutory tax rates are
used to calculate the tax effect of the adjustments.
|
(2)
|
The tax effect of
non-cash equity-based compensation includes a $6.3 million add-back
for the reduction of deferred tax assets associated with the
expiration of performance-based stock options and restricted stock
units granted the Company's Founder and Executive Chairman in 2014.
The performance-based metrics were not met, the awards were not
exercisable, and the Company recognized a non-cash tax expense for
the change in deferred taxes.
|
(3)
|
Of these amounts, $8.2
million and $7.7 million are included in cost of revenue for the
three months ended June 30, 2024 and 2023, respectively, and $16.4
million and $15.3 million are included in cost of revenue for the
six months ended June 30, 2024 and 2023, respectively. The
remainder of acquisition-related amortization expense is included
in general and administrative expense in the Statement of
Operations.
|
(4)
|
The amount for the six
months ended June 30, 2024 is updated to correct an error in the
calculation of adjusted net income previously presented for the
three months ended March 31, 2024.Other consists of unrealized
gains and losses on investments and severance costs associated with
strategic workforce optimizations.
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
|
$
3,625
|
|
$
50,013
|
|
$
19,746
|
|
$
82,856
|
Add / (less) Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
Interest (income) /
expense, net
|
|
(787)
|
|
(175)
|
|
(1,268)
|
|
(109)
|
Provision for income
taxes
|
|
12,935
|
|
1,368
|
|
17,204
|
|
9,939
|
Depreciation and
amortization
|
|
21,433
|
|
19,206
|
|
42,696
|
|
38,102
|
EBITDA
|
|
$
37,206
|
|
$
70,412
|
|
$
78,378
|
|
$
130,788
|
|
|
|
|
|
|
|
|
|
Non-cash equity-based
compensation
|
|
14,976
|
|
14,943
|
|
26,126
|
|
23,586
|
Bargain purchase
gain
|
|
—
|
|
(41,940)
|
|
—
|
|
(41,940)
|
Giphy Retention
Compensation Expense - non-recurring
|
|
4,715
|
|
17,191
|
|
11,544
|
|
17,191
|
Foreign currency loss
/ (gain)
|
|
1,268
|
|
(551)
|
|
1,860
|
|
(1,662)
|
Unrealized loss /
(gain) on investment
|
|
3,625
|
|
—
|
|
(130)
|
|
—
|
Workforce optimization
- severance
|
|
282
|
|
—
|
|
271
|
|
1,856
|
Adjusted
EBITDA
|
|
$
62,072
|
|
$
60,055
|
|
$
118,049
|
|
$
129,819
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
220,053
|
|
$
208,840
|
|
$
434,368
|
|
$
424,120
|
Net income
margin
|
|
1.6 %
|
|
23.9 %
|
|
4.5 %
|
|
19.5 %
|
Adjusted EBITDA
margin
|
|
28.2 %
|
|
28.8 %
|
|
27.2 %
|
|
30.6 %
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reported Revenue (in
thousands)
|
|
$
220,053
|
|
$
208,840
|
|
$
434,368
|
|
$
424,120
|
|
|
|
|
|
|
|
|
|
Revenue
growth
|
|
5 %
|
|
1 %
|
|
2 %
|
|
4 %
|
Revenue growth on a
constant currency basis
|
|
6 %
|
|
1 %
|
|
3 %
|
|
5 %
|
|
|
|
|
|
|
|
|
|
Content reported
revenue (in thousands)
|
|
$
169,951
|
|
$
186,963
|
|
$
343,781
|
|
$
380,947
|
Content revenue
growth
|
|
(9) %
|
|
(7) %
|
|
(10) %
|
|
(4) %
|
Content revenue
growth on a constant currency basis
|
|
(9) %
|
|
(7) %
|
|
(9) %
|
|
(3) %
|
|
|
|
|
|
|
|
|
|
Data, Distribution, and
Services reported revenue (in thousands)
|
|
$
50,102
|
|
$
21,877
|
|
$
90,587
|
|
$
43,173
|
Data, Distribution,
and Services revenue growth
|
|
129 %
|
|
228 %
|
|
110 %
|
|
306 %
|
Data, Distribution,
and Services revenue growth on a constant currency
basis
|
|
129 %
|
|
228 %
|
|
110 %
|
|
306 %
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flow
information:
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
27,965
|
|
$
29,814
|
|
$
36,265
|
|
$
96,589
|
Net cash provided by /
(used in) investing activities
|
|
$
8,301
|
|
$
(50,191)
|
|
$
(8,227)
|
|
$
(66,128)
|
Net cash (used in) /
provided by financing activities
|
|
$
(32,149)
|
|
$
12,738
|
|
$
(50,778)
|
|
$
(57,929)
|
|
|
|
|
|
|
|
|
|
Adjusted free cash
flow:
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
27,965
|
|
$
29,814
|
|
$
36,265
|
|
$
96,589
|
Capital
expenditures
|
|
(9,075)
|
|
(10,490)
|
|
(23,536)
|
|
(22,870)
|
Content
acquisitions
|
|
(827)
|
|
(1,725)
|
|
(1,821)
|
|
(5,252)
|
Cash received related
to Giphy Retention Compensation
|
|
18,121
|
|
15,752
|
|
36,522
|
|
15,752
|
Adjusted Free Cash
Flow
|
|
$
36,184
|
|
$
33,351
|
|
$
47,430
|
|
$
84,219
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Content
|
|
$
169,951
|
|
$
186,963
|
|
$
343,781
|
|
$
380,947
|
Data, Distribution, and
Services
|
|
$
50,102
|
|
$
21,877
|
|
$
90,587
|
|
$
43,173
|
Total
revenue
|
|
$
220,053
|
|
$
208,840
|
|
$
434,368
|
|
$
424,120
|
|
|
|
|
|
|
|
|
|
Change in total
deferred revenue
|
|
$
(11,519)
|
|
$
26,785
|
|
$
(16,941)
|
|
$
20,413
|
Total
billings
|
|
$
208,534
|
|
$
235,625
|
|
$
417,427
|
|
$
444,533
|
Shutterstock, Inc.
|
Supplemental
Financial Data
|
(unaudited)
|
|
Historical Operating
Metrics
|
|
|
|
Three Months
Ended
|
|
|
6/30/24
|
|
3/31/24
|
|
12/31/23
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribers (end of
period, in thousands) (1)
|
|
490
|
|
499
|
|
523
|
|
551
|
|
556
|
|
559
|
|
586
|
|
607
|
Subscriber revenue (in
millions) (2)
|
|
$
80.3
|
|
$
83.9
|
|
$
85.2
|
|
$
88.3
|
|
$
87.4
|
|
$
90.6
|
|
$
88.8
|
|
$
87.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average revenue per
customer (last twelve months) (3)
|
|
$ 434
|
|
$ 418
|
|
$ 412
|
|
$ 401
|
|
$ 374
|
|
$ 356
|
|
$ 341
|
|
$ 329
|
Paid downloads (in
millions) (4)
|
|
33.4
|
|
35.0
|
|
35.4
|
|
36.4
|
|
38.5
|
|
42.7
|
|
42.5
|
|
42.8
|
Revenue per download
(5)
|
|
$
5.09
|
|
$
4.97
|
|
$
5.02
|
|
$
4.76
|
|
$
4.71
|
|
$
4.41
|
|
$
4.49
|
|
$
4.43
|
Content in our
collection (end of period, in millions): (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Images
|
|
837
|
|
832
|
|
771
|
|
757
|
|
734
|
|
731
|
|
719
|
|
527
|
Footage
clips
|
|
58
|
|
56
|
|
54
|
|
52
|
|
50
|
|
48
|
|
47
|
|
28
|
|
Subscribers, Subscriber
Revenue and Average Revenue Per Customer from acquisitions are
included in these metrics beginning twelve months after the closing
of the respective business combination. Accordingly, the metrics
include Subscribers, Subscriber revenue, and Average revenue per
customer from Pond5 and Splash News beginning May 2023. These
metrics exclude the respective counts and revenues from Giphy
and Backgrid.
|
|
(1) Subscribers is
defined as those customers who purchase one or more of our monthly
recurring products for a continuous period of at least three
months, measured as of the end of the reporting period.
|
|
(2) Subscriber revenue
is defined as the revenue generated from subscribers during the
period.
|
|
(3) Average revenue per
customer is calculated by dividing total revenue for the last
twelve-month period by customers. Customers is defined as total
active, paying customers that contributed to total revenue over the
last twelve-month period.
|
|
(4) Paid downloads is
the number of downloads that our customers make in a given period
of our content. Paid downloads exclude content related to our
Studios business, downloads of content that are offered to
customers for no charge, including our free trials and metadata
delivered through our data deal offering.
|
|
(5) Revenue per
download is the amount of revenue recognized in a given period
divided by the number of paid downloads in that period excluding
revenue from our Studios business, revenue that is not derived from
or associated with content licenses and revenue associated with our
data deal offering.
|
|
(6) Content in our
collection represents approved images (photographs, vectors and
illustrations) and footage (in number of clips) in our library at
the end of the period. This metric excludes content that is not
uploaded directly to our site but is available for license by our
customers through an application program interface, content from
our Studios business and AI generated content.
|
Equity-Based
Compensation by expense category
|
|
|
|
Three Months
Ended
|
($ in
thousands)
|
|
6/30/24
|
|
3/31/24
|
|
12/31/23
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$
300
|
|
$
224
|
|
$
145
|
|
$
180
|
|
$
306
|
|
$
184
|
|
$
160
|
|
$
173
|
Sales and
marketing
|
|
3,167
|
|
2,011
|
|
2,201
|
|
2,067
|
|
2,487
|
|
604
|
|
1,426
|
|
1,503
|
Product
development
|
|
4,171
|
|
2,285
|
|
3,022
|
|
3,509
|
|
4,221
|
|
2,448
|
|
3,085
|
|
2,957
|
General and
administrative
|
|
7,338
|
|
6,630
|
|
6,620
|
|
7,247
|
|
7,929
|
|
5,407
|
|
7,111
|
|
4,455
|
Total non-cash
equity-based compensation
|
|
$ 14,976
|
|
$ 11,150
|
|
$ 11,988
|
|
$ 13,003
|
|
$ 14,943
|
|
$
8,643
|
|
$ 11,782
|
|
$
9,088
|
Depreciation and
Amortization by expense category
|
|
|
|
Three Months
Ended
|
($ in
thousands)
|
|
6/30/24
|
|
3/31/24
|
|
12/31/23
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$ 20,087
|
|
$ 19,874
|
|
$ 18,952
|
|
$ 19,872
|
|
$ 18,134
|
|
$ 17,866
|
|
$ 17,341
|
|
$ 16,856
|
General and
administrative
|
|
1,346
|
|
1,389
|
|
1,404
|
|
1,400
|
|
1,070
|
|
1,031
|
|
1,295
|
|
1,404
|
Total depreciation and
amortization
|
|
$ 21,433
|
|
$ 21,263
|
|
$ 20,356
|
|
$ 21,272
|
|
$ 19,204
|
|
$ 18,897
|
|
$ 18,636
|
|
$ 18,260
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/shutterstock-reports-second-quarter-2024-financial-results-302214874.html
SOURCE Shutterstock, Inc.