NEW
YORK, May 2, 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 first quarter ended
March 31, 2024.
Commenting on the Company's performance, Paul Hennessy, the Company's Chief Executive
Officer, said, "Shutterstock delivered strong first quarter results
beyond our expectations. Data, Distribution & Services
benefited from increased demand from new and existing customers. In
Content, we saw leading indicators of a turn that are extremely
encouraging. I'm also pleased to report that Shutterstock has
entered into a definitive agreement to acquire Envato, a leading
provider of digital creative assets and templates. On our last
earnings call, I laid out the long-term targets for Shutterstock
2027. Envato accelerates the path to Shutterstock 2027, expanding
our reach into faster growing audiences while enhancing our Content
breadth and depth. We look forward to welcoming the entire Envato
team to Shutterstock."
First Quarter 2024 measures as compared to First
Quarter 2023:
Financial Measures
- Revenues were $214.3 million
compared to $215.3 million.
- Net income was $16.1 million
compared to $32.8 million.
- Net income per diluted common share was $0.45 compared to $0.90.
- Adjusted EBITDA was $56.0 million
compared to $69.8 million.
- Adjusted net income per diluted common share was $1.13 compared to $1.29.
Entry into Definitive Agreement to Acquire Envato Pty
Ltd.
On May 1, 2024, the Company
entered into a Share Purchase Agreement to acquire all of the
outstanding shares of Envato Pty Ltd. ("Envato"), a leader in
digital creative assets and templates. The consideration payable
for Envato, after customary working capital and other adjustments,
will be approximately $245 million.
The transaction is anticipated to close in the third quarter,
subject to regulatory approvals and other customary closing
conditions
Details on the Envato acquisition may be found in our investor
presentation titled "Acquisition of Envato," available at
https://investor.shutterstock.com/.
FIRST QUARTER RESULTS
Revenue
First quarter revenue of $214.3 million, was consistent with revenue
in the first quarter of 2023.
Revenue from our Content product offering decreased $20.2 million, or 10%, as compared to the
first quarter of 2023, to $173.8 million. The decline in our Content
revenues was primarily driven by weakness in new customer
acquisition. Content revenue represented 81% of our total revenue
in the first quarter of 2024. Revenue generated from our Data,
Distribution, and Services product offering increased $19.2 million, or 90%, as compared to the
first quarter of 2023, to $40.5 million, and represented 19% of first
quarter revenue in 2024.
Revenues were not impacted on a constant currency basis in the
first quarter of 2024 as compared to the first quarter of 2023.
Net income and net income per diluted common
share
Net income in the first quarter of 2024 of $16.1 million decreased $16.7 million as compared to net income of
$32.8 million for the first quarter
in 2023. Net income per diluted common share was $0.45, as compared to $0.90 for the same period in 2023. First quarter
2024 net income was unfavorably impacted by expenses associated
with reimbursable costs paid to the Giphy workforce, increased
marketing expenses and transaction costs incurred on the Backgrid
and Envato acquisitions.
Adjusted net income per diluted common share was $1.13 as compared to $1.29 for the first quarter of 2023, a decrease
of $0.16 per diluted share.
Adjusted EBITDA
Adjusted EBITDA of $56.0 million
for the first quarter of 2024 decreased by $13.8 million, or 20%, as compared to the
first quarter of 2023, due primarily to higher operating expenses
in 2024 associated with the Giphy workforce, increased marketing
expenses and transaction costs incurred on the Backgrid and Envato
acquisitions.
Net income margin of 7.5% for the first quarter of 2024
decreased by 7.8%, as compared to 15.3% in the first quarter of
2023. The adjusted EBITDA margin of 26.1% for the first quarter of
2024 decreased by 6.3%, as compared to 32.4% in the first quarter
of 2023.
FIRST QUARTER LIQUIDITY
Our cash and cash equivalents decreased by $28.7 million to $71.8 million at March 31, 2024, as
compared with $100.5 million as
of December 31, 2023. This decrease was driven by $18.6 million of net cash used in financing
activities and $16.5 million of
net cash used in investing activities, partially offset by
$8.3 million of net cash
provided by our operating activities.
Net cash provided by our operating activities was driven by our
operating income, offset by payments of year-end bonuses, and
commissions, which are typical first quarter cash outflows.
Operating cash flows were also unfavorably impacted by the
recurring and non-recurring payments made to the Giphy workforce,
the reimbursement of which is reflected in Investing
Activities.
Cash used in investing activities primarily consists of
$19.5 million used in the acquisition
of Backgrid and $15.5 million
related to capital expenditures and content acquisition, partially
offset by $18.4 million related
to the receipt of the Giphy Retention Compensation, as reimbursed
by the Giphy seller.
Cash used in financing activities primarily consists of
$10.7 million related to the
payment of the quarterly cash dividend and $8.0 million paid in settlement of tax
withholding obligations related to employee stock-based
compensation awards.
Adjusted free cash flow was $11.2
million for the first quarter of 2024, a decrease of
$39.6 million from the first quarter
of 2023.
QUARTERLY CASH DIVIDEND
During the three months ended March 31, 2024, the Company
declared and paid a cash dividend of $0.30 per common share or $10.7 million.
On April 22, 2024, the Board of
Directors declared a dividend of $0.30 per share of outstanding common stock,
payable on June 13, 2024 to
stockholders of record at the close of business on May 30, 2024.
KEY OPERATING METRICS
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
|
|
|
Subscribers (end of
period)(1)
|
|
499,000
|
|
559,000
|
Subscriber revenue (in
millions)(2)
|
|
$
83.9
|
|
$
90.6
|
|
|
|
|
|
Average revenue per
customer (last twelve months)(3)
|
|
$
418
|
|
$
356
|
Paid downloads (in
millions)(4)
|
|
35.0
|
|
42.7
|
Revenue per
download(5)
|
|
$
4.97
|
|
$
4.41
|
Content in our
collection (end of period, in millions)(6):
|
|
|
|
|
Images
|
|
832
|
|
731
|
Footage
clips
|
|
56
|
|
48
|
|
|
|
|
|
|
|
|
|
|
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.
|
2024 GUIDANCE
The Company increased its guidance for the full year 2024, to
the following:
- Revenue of $923 million to
$936 million, representing annual
growth of 5.5% to 7%.
- Adjusted EBITDA of $245 million
to $248 million.
- Adjusted net income per diluted share of between $4.18 to $4.32.
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,
Giphy Retention Compensation Expense - non-recurring, foreign
currency transaction gains and losses, severance costs associated
with strategic workforce optimizations, unrealized 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 gains on investments and the estimated tax impact of
such adjustments; adjusted net income per diluted 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 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 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 March 31,
2024, the Company also incurred $7.1 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 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 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 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 and bonuses; (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 adjusted EBITDA,
adjusted EBITDA margin, adjusted net income, adjusted net income
per diluted share, revenue growth (including by product offering)
on a constant currency basis (expressed as a percentage), billings,
adjusted free cash flow, and the most comparable financial measures
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 we are unable to calculate with reasonable
certainty the impact of potential future transactions, including,
but not limited to, capital structure transactions, restructuring,
acquisitions, divestitures or other events and asset impairments,
without unreasonable effort. These amounts 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. In addition, we believe
such reconciliations would imply a degree of precision that would
be confusing or misleading to investors. 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 first quarter and financial results
during a teleconference today, May 2, 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 for direct access. The webcast is listen-only.
A webcast replay of the call will be available on the Company's
website beginning on May 2, 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 captions "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" 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
March 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
Revenue
|
|
$
214,315
|
|
$
215,280
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
Cost of
revenue
|
|
88,204
|
|
78,163
|
Sales and
marketing
|
|
56,236
|
|
47,527
|
Product
development
|
|
21,051
|
|
15,406
|
General and
administrative
|
|
32,078
|
|
33,815
|
Total operating
expenses
|
|
197,569
|
|
174,911
|
Income from
operations
|
|
16,746
|
|
40,369
|
Other income,
net
|
|
3,644
|
|
1,045
|
Income before income
taxes
|
|
20,390
|
|
41,414
|
Provision for
income taxes
|
|
4,269
|
|
8,571
|
Net income
|
|
$
16,121
|
|
$
32,843
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
Basic
|
|
$
0.45
|
|
$
0.92
|
Diluted
|
|
$
0.45
|
|
$
0.90
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
Basic
|
|
35,591
|
|
35,856
|
Diluted
|
|
36,066
|
|
36,575
|
Shutterstock, Inc.
Consolidated Balance
Sheets
(In thousands,
except par value amount)
(unaudited)
|
|
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
71,811
|
|
$
100,490
|
Accounts receivable,
net of allowance of $4,873 and $6,335
|
|
93,993
|
|
91,139
|
Prepaid expenses and
other current assets
|
|
93,095
|
|
100,944
|
Total current
assets
|
|
258,899
|
|
292,573
|
Property and
equipment, net
|
|
63,430
|
|
64,300
|
Right-of-use
assets
|
|
16,482
|
|
15,395
|
Intangible assets,
net
|
|
174,868
|
|
184,396
|
Goodwill
|
|
402,787
|
|
383,325
|
Deferred tax assets,
net
|
|
28,156
|
|
24,874
|
Other
assets
|
|
83,881
|
|
71,152
|
Total
assets
|
|
$
1,028,503
|
|
$
1,036,015
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
9,373
|
|
$
9,108
|
Accrued
expenses
|
|
99,212
|
|
131,443
|
Contributor royalties
payable
|
|
61,392
|
|
54,859
|
Deferred
revenue
|
|
198,041
|
|
203,463
|
Debt
|
|
30,000
|
|
30,000
|
Other current
liabilities
|
|
34,959
|
|
23,513
|
Total current
liabilities
|
|
432,977
|
|
452,386
|
Deferred tax
liability, net
|
|
3,795
|
|
4,182
|
Lease
liabilities
|
|
28,745
|
|
29,404
|
Other non-current
liabilities
|
|
21,711
|
|
22,949
|
Total
liabilities
|
|
487,228
|
|
508,921
|
Commitments and
contingencies
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common stock, $0.01
par value; 200,000 shares authorized; 40,013 and 39,982 shares
issued and 35,603 and 35,572 shares outstanding as of
March 31, 2024 and December 31, 2023,
respectively
|
|
399
|
|
399
|
Treasury stock, at
cost; 4,410 shares as of March 31, 2024 and December 31,
2023
|
|
(228,213)
|
|
(228,213)
|
Additional paid-in
capital
|
|
434,416
|
|
424,229
|
Accumulated other
comprehensive loss
|
|
(13,438)
|
|
(11,974)
|
Retained
earnings
|
|
348,111
|
|
342,653
|
Total stockholders'
equity
|
|
541,275
|
|
527,094
|
Total liabilities and
stockholders' equity
|
|
$
1,028,503
|
|
$
1,036,015
|
Shutterstock, Inc.
Consolidated
Statements of Cash Flows
(In thousands,
except par value amount) (unaudited)
|
|
|
|
Three Months
Ended
March
31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
Net income
|
|
$
16,121
|
|
$
32,843
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Depreciation and
amortization
|
|
21,263
|
|
18,896
|
Deferred
taxes
|
|
(3,854)
|
|
(977)
|
Non-cash equity-based
compensation
|
|
11,150
|
|
8,643
|
Bad debt
expense
|
|
(1,510)
|
|
790
|
Unrealized gain on
investments
|
|
(3,755)
|
|
—
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts
receivable
|
|
(736)
|
|
19,168
|
Prepaid expenses and
other current and non-current assets
|
|
(11,999)
|
|
5,189
|
Accounts payable and
other current and non-current liabilities
|
|
(20,182)
|
|
(12,716)
|
Contributor royalties
payable
|
|
6,127
|
|
2,246
|
Deferred
revenue
|
|
(4,325)
|
|
(7,307)
|
Net cash provided by
operating activities
|
|
$ 8,300
|
|
$
66,775
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
Capital
expenditures
|
|
(14,461)
|
|
(12,380)
|
Business combination,
net of cash acquired
|
|
(19,474)
|
|
—
|
Cash received related
to Giphy Retention Compensation
|
|
18,401
|
|
—
|
Acquisition of
content
|
|
(994)
|
|
(3,527)
|
Security deposit
payment
|
|
—
|
|
(30)
|
Net cash used in
investing activities
|
|
$
(16,528)
|
|
$
(15,937)
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
Proceeds from exercise
of stock options
|
|
—
|
|
3
|
Cash paid related to
settlement of employee taxes related to RSU vesting
|
|
(7,966)
|
|
(11,008)
|
Payment of cash
dividends
|
|
(10,663)
|
|
(9,662)
|
Repayment of credit
facility
|
|
—
|
|
(50,000)
|
Net cash used in
financing activities
|
|
$
(18,629)
|
|
$
(70,667)
|
|
|
|
|
|
Effect of foreign
exchange rate changes on cash
|
|
(1,822)
|
|
507
|
Net decrease in cash
and cash equivalents
|
|
(28,679)
|
|
(19,322)
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
|
100,490
|
|
115,154
|
Cash and cash
equivalents, end of period
|
|
$
71,811
|
|
$
95,832
|
|
|
|
|
|
Supplemental
Disclosure of Cash Information:
|
|
|
|
|
Cash paid / (received)
for income taxes
|
|
$ 2,901
|
|
$
(5,150)
|
Cash paid for
interest
|
|
509
|
|
428
|
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
March 31,
|
|
|
2024
|
|
2023
|
Net income
|
|
$
16,121
|
|
$
32,843
|
Add / (less) Non-GAAP
adjustments:
|
|
|
|
|
Depreciation and
amortization
|
|
21,263
|
|
18,896
|
Non-cash equity-based
compensation
|
|
11,150
|
|
8,643
|
Giphy Retention
Compensation Expense - non-recurring
|
|
6,829
|
|
—
|
Other adjustments, net
(1)
|
|
(3,655)
|
|
811
|
Provision for income
taxes
|
|
4,269
|
|
8,571
|
Adjusted
EBITDA
|
|
$
55,977
|
|
$
69,764
|
|
|
|
|
|
Revenue
|
|
$
214,315
|
|
$
215,280
|
Net income
margin
|
|
7.5 %
|
|
15.3 %
|
Adjusted EBITDA
margin
|
|
26.1 %
|
|
32.4 %
|
|
|
|
|
|
|
|
|
|
|
(1) Other
adjustments, net includes unrealized foreign currency transaction
gains and losses, severance costs associated with strategic
workforce optimizations, unrealized gains on investments, and
interest income and expense.
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
Net income
|
|
$
16,121
|
|
$
32,843
|
Add / (less) Non-GAAP
adjustments:
|
|
|
|
|
Non-cash equity-based
compensation
|
|
11,150
|
|
8,643
|
Tax effect of non-cash
equity-based compensation (1)
|
|
(2,620)
|
|
(2,031)
|
Acquisition-related
amortization expense (2)
|
|
9,163
|
|
8,158
|
Tax effect of
acquisition-related amortization expense (1)
|
|
(2,153)
|
|
(1,917)
|
Giphy Retention
Compensation Expense - non-recurring
|
|
6,829
|
|
—
|
Tax effect of Giphy
Retention Compensation Expense - non-recurring
|
|
(1,605)
|
|
—
|
Other
|
|
3,755
|
|
1,856
|
Tax effect of
other(1)
|
|
—
|
|
(418)
|
Adjusted net
income
|
|
$
40,640
|
|
$
47,134
|
|
|
|
|
|
Net income per diluted
common share
|
|
$
0.45
|
|
$
0.90
|
Adjusted net income per
diluted common share
|
|
$
1.13
|
|
$
1.29
|
|
|
|
|
|
Weighted average
diluted shares
|
|
36,066
|
|
36,575
|
|
|
|
|
|
|
|
|
|
|
(1) Statutory tax
rates are used to calculate the tax effect of the
adjustments.
|
|
(2) Of these
amounts, $8.2 million and $7.5 million are included in
cost of revenue for the three months ended March 31, 2024 and
2023, respectively. The remainder of acquisition-related
amortization expense is included in general and administrative
expense in the Statement of Operations.
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
Reported
Revenue
|
|
$
214,315
|
|
$
215,280
|
|
|
|
|
|
Revenue
growth
|
|
— %
|
|
8 %
|
Revenue growth on a
constant currency basis
|
|
— %
|
|
10 %
|
|
|
|
|
|
Content reported
revenue
|
|
$
173,830
|
|
$
193,984
|
Content revenue
growth
|
|
(10) %
|
|
(1) %
|
Content revenue
growth on a constant currency basis
|
|
(10) %
|
|
1 %
|
|
|
|
|
|
Data, Distribution,
and Services reported revenue
|
|
$
40,485
|
|
$
21,296
|
Data, Distribution,
and Services revenue growth
|
|
90 %
|
|
436 %
|
Data, Distribution,
and Services revenue growth on a constant currency
basis
|
|
90 %
|
|
437 %
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
Cash flow
information:
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
8,300
|
|
$
66,775
|
Net cash used in
investing activities
|
|
$
(16,528)
|
|
$
(15,937)
|
Net cash used in
financing activities
|
|
$
(18,629)
|
|
$
(70,667)
|
|
|
|
|
|
Adjusted free cash
flow:
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
8,300
|
|
$
66,775
|
Capital
expenditures
|
|
(14,461)
|
|
(12,380)
|
Content
acquisitions
|
|
(994)
|
|
(3,527)
|
Cash received related
to Giphy Retention Compensation
|
|
18,401
|
|
—
|
Adjusted Free Cash
Flow
|
|
$
11,246
|
|
$
50,868
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
Content
|
|
$
173,830
|
|
$
193,984
|
Data, Distribution, and
Services
|
|
$
40,485
|
|
$
21,296
|
Total
revenue
|
|
$
214,315
|
|
$
215,280
|
|
|
|
|
|
Change in total
deferred revenue
|
|
$
(5,422)
|
|
$
(6,372)
|
Total
billings
|
|
$
208,893
|
|
$
208,908
|
Shutterstock, Inc.
Supplemental
Financial Data
(unaudited)
|
|
Historical Operating
Metrics
|
|
|
Three Months
Ended
|
|
|
3/31/24
|
|
12/31/23
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
6/30/22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribers (end of
period, in thousands) (1)
|
|
499
|
|
523
|
|
551
|
|
556
|
|
559
|
|
586
|
|
607
|
|
368
|
Subscriber revenue (in
millions) (2)
|
|
$
83.9
|
|
$
85.2
|
|
$
88.3
|
|
$
87.4
|
|
$
90.6
|
|
$
88.8
|
|
$
87.7
|
|
$
84.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average revenue per
customer (last twelve months) (3)
|
|
$ 418
|
|
$ 412
|
|
$ 401
|
|
$ 374
|
|
$ 356
|
|
$ 341
|
|
$ 329
|
|
$ 359
|
Paid downloads (in
millions) (4)
|
|
35.0
|
|
35.4
|
|
36.4
|
|
38.5
|
|
42.7
|
|
42.5
|
|
42.8
|
|
43.4
|
Revenue per download
(5)
|
|
$
4.97
|
|
$
5.02
|
|
$
4.76
|
|
$
4.71
|
|
$
4.41
|
|
$
4.49
|
|
$
4.43
|
|
$
4.46
|
Content in our
collection (end of period, in millions): (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Images
|
|
832
|
|
771
|
|
757
|
|
734
|
|
731
|
|
719
|
|
527
|
|
511
|
Footage
clips
|
|
56
|
|
54
|
|
52
|
|
50
|
|
48
|
|
47
|
|
28
|
|
27
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
3/31/24
|
|
12/31/23
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
6/30/22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$ 224
|
|
$ 145
|
|
$ 180
|
|
$ 306
|
|
$ 184
|
|
$ 160
|
|
$ 173
|
|
$ 156
|
Sales and
marketing
|
|
2,011
|
|
2,201
|
|
2,067
|
|
2,487
|
|
604
|
|
1,426
|
|
1,503
|
|
1,629
|
Product
development
|
|
2,285
|
|
3,022
|
|
3,509
|
|
4,221
|
|
2,448
|
|
3,085
|
|
2,957
|
|
2,557
|
General and
administrative
|
|
6,630
|
|
6,620
|
|
7,247
|
|
7,929
|
|
5,407
|
|
7,111
|
|
4,455
|
|
2,702
|
Total non-cash
equity-based compensation
|
|
$ 11,150
|
|
$ 11,988
|
|
$ 13,003
|
|
$ 14,943
|
|
$
8,643
|
|
$ 11,782
|
|
$
9,088
|
|
$
7,044
|
Depreciation and Amortization by expense category
|
|
Three Months
Ended
|
($ in
thousands)
|
|
3/31/24
|
|
12/31/23
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
6/30/22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$ 19,874
|
|
$ 18,952
|
|
$ 19,872
|
|
$ 18,134
|
|
$ 17,866
|
|
$ 17,341
|
|
$ 16,856
|
|
$ 15,172
|
General and
administrative
|
|
1,389
|
|
1,404
|
|
1,400
|
|
1,070
|
|
1,031
|
|
1,295
|
|
1,404
|
|
1,338
|
Total depreciation and
amortization
|
|
$ 21,263
|
|
$ 20,356
|
|
$ 21,272
|
|
$ 19,204
|
|
$ 18,897
|
|
$ 18,636
|
|
$ 18,260
|
|
$ 16,510
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/shutterstock-reports-first-quarter-2024-financial-results-302134071.html
SOURCE Shutterstock, Inc.