NEW
YORK, Oct. 31, 2023 /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 third quarter ended
September 30, 2023.
Commenting on the Company's performance, Paul Hennessy, the Company's Chief Executive
Officer, said, "In the third quarter, Shutterstock's data and
creative engines fueled faster growth and furthered the
transformation of our business. Enterprise demand picked up, and we
expect a further acceleration in the fourth quarter. We are seeing
stabilization and expect a recovery in E-commerce over the next
several quarters supported by marketing and product innovation.
Based on our strong year to date performance, and improved
confidence and visibility in our business, we are again raising
both revenue and EBITDA guidance for 2023."
Third Quarter 2023 highlights as compared to
third quarter 2022:
Financial Highlights
- Revenue increased 14% to $233.2
million.
- Income from operations decreased 40% to $17.2 million.
- Net income increased 23% to $28.4
million.
- Adjusted EBITDA increased 15% to $64.7
million.
- Net income per diluted share increased $0.15 to $0.79.
- Adjusted net income per diluted share increased $0.26 to $1.26.
- Operating cash flows decreased $27.7
million to $10.0 million.
- Free cash flow decreased $8.7
million to $12.7 million.
Key Operating Metrics
- Subscribers decreased to 551,000.
- Subscriber revenue increased to $88.3
million.
- Average revenue per customer increased to $401.
- Paid downloads decreased to 36.4 million.
- Revenue per download increased to $4.76.
- Image collection expanded to 757 million images.
- Footage collection expanded to 52 million clips.
THIRD QUARTER RESULTS
Revenue
Third quarter revenue of $233.2 million increased $29.2 million or 14% as compared to the third
quarter of 2022. Revenue generated from our Enterprise sales
channel increased 60% as compared to the third quarter of 2022, to
$127.2 million, and represented
55% of third quarter revenue in 2023. The increase in Enterprise
revenues was primarily driven by growth in our computer vision data
partnerships which generated $45.5 million during the third quarter,
compared to $1.5 million in the
third quarter of 2022. Revenue from our E-commerce sales channel
decreased 15% as compared to the third quarter of 2022, to
$106.0 million, and represented
45% of total revenue in the third quarter of 2023. The decline in
E-commerce revenue was primarily driven by weakness in new customer
acquisition.
On a constant currency basis, revenue increased 12% in the third
quarter of 2023 as compared to the third quarter of 2022. On a
constant currency basis, Enterprise revenues increased by 57%, and
E-commerce revenue decreased by 16% in the third quarter of 2023,
as compared to 2022.
Net income and net income per diluted share
Net income of $28.4 million
increased $5.4 million as compared to
$23.0 million for the third quarter
in 2022. Net income per diluted share was $0.79, as compared to $0.64 for the same period in 2022.
Third quarter 2023 net income was favorably impacted by a
non-taxable bargain purchase gain of $9.9
million associated with the our acquisition of Giphy which
occurred in the second quarter. Third quarter 2023 net income was
also favorably impacted our growth in revenue and unfavorably
impacted by expenses associated with reimbursable costs paid to the
Giphy workforce.
Adjusted net income per diluted share was $1.26 as compared to $1.00 for the third quarter of 2022, an increase
of $0.26 per diluted share.
Adjusted EBITDA
Adjusted EBITDA of $64.7 million
for the third quarter of 2023 increased by $8.7 million, or 15%, as compared to the third
quarter of 2022, due primarily to revenue growth partially offset
by higher operating expenses. The adjusted EBITDA margin of 27.7%
for third quarter of 2023 increased by 28 basis points, as compared
to 27.5% in the third quarter of 2022.
THIRD QUARTER LIQUIDITY
Our cash and cash equivalents decreased by $11.9 million to $75.2 million at September 30, 2023, as
compared with $87.1 million as
of June 30, 2023. This decrease was
driven by $25.3 million of net
cash used in financing activities, partially offset by $10.0 million of net cash provided by our
operating activities and $4.2 million of net cash provided by
investing 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 primarily consists of
$19.0 million related to the
receipt of the Giphy Retention Compensation, as reimbursed by the
Giphy seller, partially offset by $16.3 million related to capital
expenditures and content acquisition.
Cash used in financing activities primarily consists of
$15.0 million paid for the
repurchase of common stock under our share repurchase program,
$9.6 million related to the
payment of the quarterly cash dividend and $0.7 million paid in settlement of tax
withholding obligations related to employee stock-based
compensation awards.
Free cash flow was $12.7 million
for the third quarter of 2023, a decrease of $8.7 million from the third quarter of 2022.
QUARTERLY CASH DIVIDEND
During the three months ended September 30, 2023, the
Company declared and paid a cash dividend of $0.27 per common share or $9.6 million.
On October 23, 2023, the Board of
Directors declared a dividend of $0.27 per share of outstanding common stock,
payable on December 14, 2023 to
stockholders of record at the close of business on November 30, 2023.
KEY OPERATING METRICS
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
Subscribers (end of
period)(1)
|
|
551,000
|
|
607,000
|
|
551,000
|
|
607,000
|
Subscriber revenue (in
millions)(2)
|
|
$
88.3
|
|
$
87.7
|
|
$
266.3
|
|
$
257.8
|
|
|
|
|
|
|
|
|
|
Average revenue per
customer (last twelve months)(3)
|
|
$
401
|
|
$
329
|
|
$
401
|
|
$
329
|
Paid downloads (in
millions)(4)
|
|
36.4
|
|
42.8
|
|
117.6
|
|
130.8
|
Revenue per
download(5)
|
|
$
4.76
|
|
$
4.43
|
|
$
4.63
|
|
$
4.37
|
Content in our
collection (end of period, in millions)(6):
|
|
|
|
|
|
|
|
|
Images
|
|
757
|
|
527
|
|
757
|
|
527
|
Footage
clips
|
|
52
|
|
28
|
|
52
|
|
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 TurboSquid beginning February
2022, from PicMonkey beginning September 2022, and from Pond5 and
Splash News beginning May 2023. These metrics exclude the
respective counts and revenues from Giphy.
|
(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 downloads
associated with our computer vision 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
computer vision 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. Prior to
December 31, 2022, this metric only included approved images and
footage clips in our library on shutterstock.com at the end of the
period.
|
2023 GUIDANCE
The Company increased its guidance for the full year 2023, to
the following:
- Revenue of $869 million to
$886 million, representing annual
growth of 5% to 7%.
- Adjusted EBITDA of between $240
million to $245 million.
- Adjusted net income per diluted share of between $4.18 to $4.30.
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 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, 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 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 distribution channel) 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 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 September 30,
2023, the Company also incurred $6.5 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 distribution
channel) on a constant currency basis (expressed as a percentage),
billings and 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 distribution channel)
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 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 distribution channel) on a constant currency basis
(expressed as a percentage), billings and 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 distribution
channel) on a constant currency basis (expressed as a percentage),
billings, 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 third quarter and full year
financial results during a teleconference today, October 31,
2023, at 8:30 AM Eastern
Time. The conference call is being webcast live at the
Company's website at http://investor.shutterstock.com/. The
webcast is listen-only. Those interested in participating in the
question-and-answer session should register using the link
below.
Participants may register for the call here
(https://edge.media-server.com/mmc/p/cmuiaecy). It is recommended
that you join 10 minutes prior to the event start (although you may
register and join at any time during the call).
A webcast replay of the call will be available on the Company's
website beginning on October 31, 2023
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 service—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, Twitter, 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 "2023
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" 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, risks related to the Giphy, Inc. transaction, such as
potential litigation; potential business disruption; the impact of
transaction costs; our ability to achieve the benefits of the
transaction, including monetization; our ability to effectively
integrate the acquired operations into our operations; our ability
to retain and hire key target personnel; and the effects of any
unknown liabilities; as well as 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
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
233,248
|
|
$
204,096
|
|
$
657,368
|
|
$
610,100
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
94,219
|
|
79,911
|
|
256,798
|
|
226,381
|
Sales and
marketing
|
|
56,165
|
|
47,777
|
|
152,084
|
|
155,335
|
Product
development
|
|
28,098
|
|
17,534
|
|
72,722
|
|
48,322
|
General and
administrative
|
|
37,574
|
|
30,189
|
|
109,488
|
|
94,085
|
Total operating
expenses
|
|
216,056
|
|
175,411
|
|
591,092
|
|
524,123
|
Income from
operations
|
|
17,192
|
|
28,685
|
|
66,276
|
|
85,977
|
Bargain purchase
gain
|
|
9,864
|
|
—
|
|
51,804
|
|
—
|
Other income /
(expense), net
|
|
557
|
|
(1,546)
|
|
2,328
|
|
(3,449)
|
Income before income
taxes
|
|
27,613
|
|
27,139
|
|
120,408
|
|
82,528
|
(Benefit) / Provision
for income taxes
|
|
(806)
|
|
4,099
|
|
9,133
|
|
13,471
|
Net income
|
|
$
28,419
|
|
$
23,040
|
|
$
111,275
|
|
$
69,057
|
|
|
|
|
|
|
|
|
|
Earnings per
share
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.79
|
|
$
0.64
|
|
$
3.10
|
|
$
1.91
|
Diluted
|
|
$
0.79
|
|
$
0.64
|
|
$
3.06
|
|
$
1.88
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
35,912
|
|
35,929
|
|
35,938
|
|
36,117
|
Diluted
|
|
36,081
|
|
36,269
|
|
36,352
|
|
36,681
|
Shutterstock, Inc.
Consolidated Balance
Sheets
(In thousands,
except par value amount)
(unaudited)
|
|
|
|
September 30,
2023
|
|
December 31,
2022
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
75,228
|
|
$
115,154
|
Accounts receivable,
net of allowance of $6,022 and $5,830
|
|
85,406
|
|
67,249
|
Prepaid expenses and
other current assets
|
|
108,831
|
|
33,268
|
Total current
assets
|
|
269,465
|
|
215,671
|
Property and
equipment, net
|
|
61,929
|
|
54,548
|
Right-of-use
assets
|
|
16,229
|
|
17,593
|
Intangibles assets,
net
|
|
193,785
|
|
173,087
|
Goodwill
|
|
382,166
|
|
381,920
|
Deferred tax assets,
net
|
|
19,545
|
|
16,533
|
Other
assets
|
|
72,801
|
|
21,832
|
Total
assets
|
|
$
1,015,920
|
|
$
881,184
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
7,147
|
|
$
7,183
|
Accrued
expenses
|
|
123,834
|
|
89,387
|
Contributor royalties
payable
|
|
49,678
|
|
38,649
|
Deferred
revenue
|
|
203,100
|
|
187,070
|
Debt
|
|
30,000
|
|
50,000
|
Other current
liabilities
|
|
10,505
|
|
11,445
|
Total current
liabilities
|
|
424,264
|
|
383,734
|
Deferred tax
liability, net
|
|
4,372
|
|
4,465
|
Lease
liabilities
|
|
31,451
|
|
35,611
|
Other non-current
liabilities
|
|
23,870
|
|
9,892
|
Total
liabilities
|
|
483,957
|
|
433,702
|
Commitment and
contingencies
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Common stock, $0.01
par value; 200,000 shares authorized; 39,956 and 39,605 shares
issued and 35,749 and 35,829 shares outstanding as of
September 30, 2023 and
December 31, 2022, respectively
|
|
399
|
|
396
|
Treasury stock, at
cost; 4,207 and 3,776 shares as of September 30, 2023 and
December 31,
2022
|
|
(219,012)
|
|
(200,008)
|
Additional paid-in
capital
|
|
412,861
|
|
391,482
|
Accumulated other
comprehensive loss
|
|
(15,588)
|
|
(15,439)
|
Retained
earnings
|
|
353,303
|
|
271,051
|
Total stockholders'
equity
|
|
531,963
|
|
447,482
|
Total liabilities and
stockholders' equity
|
|
$
1,015,920
|
|
$
881,184
|
Shutterstock, Inc.
Consolidated
Statements of Cash Flows
(In thousands,
except par value amount) (unaudited)
|
|
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net income
|
|
$
28,419
|
|
$
23,040
|
|
$
111,275
|
|
$
69,057
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
21,271
|
|
18,259
|
|
59,373
|
|
49,834
|
Deferred
taxes
|
|
(20,814)
|
|
(3,272)
|
|
(20,960)
|
|
(6,874)
|
Non-cash equity-based
compensation
|
|
13,003
|
|
9,088
|
|
36,589
|
|
23,958
|
Bad debt
expense
|
|
369
|
|
373
|
|
1,394
|
|
993
|
Bargain purchase
gain
|
|
(9,864)
|
|
—
|
|
(51,804)
|
|
—
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
(24,350)
|
|
(4,779)
|
|
(18,641)
|
|
(5,541)
|
Prepaid expenses and
other current and non-current assets
|
|
(12,333)
|
|
(1,949)
|
|
(42,167)
|
|
(3,157)
|
Accounts payable and
other current and non-current liabilities
|
|
8,037
|
|
(3,947)
|
|
3,893
|
|
(32,927)
|
Contributor royalties
payable
|
|
9,459
|
|
1,523
|
|
11,281
|
|
5,236
|
Deferred
revenue
|
|
(3,183)
|
|
(621)
|
|
16,370
|
|
(3,290)
|
Net cash provided by
operating activities
|
|
$
10,014
|
|
$
37,715
|
|
$
106,603
|
|
$
97,289
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
(11,845)
|
|
(12,125)
|
|
(34,715)
|
|
(32,922)
|
Business combination,
net of cash acquired
|
|
—
|
|
253
|
|
(53,721)
|
|
(211,843)
|
Cash received related
to Giphy Retention Compensation
|
|
18,955
|
|
—
|
|
34,707
|
|
—
|
Asset
acquisitions
|
|
—
|
|
(1,517)
|
|
—
|
|
(1,667)
|
Content
acquisitions
|
|
(4,473)
|
|
(4,192)
|
|
(9,725)
|
|
(11,191)
|
Security deposit
release / (payment)
|
|
1,576
|
|
(1)
|
|
1,539
|
|
(282)
|
Net cash provided by /
(used in) investing activities
|
|
$ 4,213
|
|
$
(17,582)
|
|
$
(61,915)
|
|
$ (257,905)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Repurchase of treasury
shares
|
|
(15,004)
|
|
(16,551)
|
|
(19,004)
|
|
(73,488)
|
Proceeds from exercise
of stock options
|
|
(1)
|
|
1,242
|
|
2
|
|
1,810
|
Cash paid related to
settlement of employee taxes related to RSU vesting
|
|
(664)
|
|
(938)
|
|
(15,209)
|
|
(21,976)
|
Payment of cash
dividend
|
|
(9,636)
|
|
(8,633)
|
|
(29,023)
|
|
(26,004)
|
Proceeds from credit
facility
|
|
—
|
|
—
|
|
30,000
|
|
50,000
|
Payment of credit
facility
|
|
—
|
|
—
|
|
(50,000)
|
|
—
|
Payment of debt
issuance costs
|
|
—
|
|
—
|
|
—
|
|
(619)
|
Net cash used in
financing activities
|
|
$
(25,305)
|
|
$
(24,880)
|
|
$
(83,234)
|
|
$
(70,277)
|
|
|
|
|
|
|
|
|
|
Effect of foreign
exchange rate changes on cash
|
|
(840)
|
|
(3,055)
|
|
(1,380)
|
|
(6,880)
|
Net decrease in cash
and cash equivalents
|
|
(11,918)
|
|
(7,802)
|
|
(39,926)
|
|
(237,773)
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period
|
|
87,146
|
|
84,046
|
|
115,154
|
|
314,017
|
Cash and cash
equivalents, end of period
|
|
$
75,228
|
|
$
76,244
|
|
$
75,228
|
|
$
76,244
|
|
|
|
|
|
|
|
|
|
Supplemental
Disclosure of Cash Information:
|
|
|
|
|
|
|
|
|
Cash paid for income
taxes
|
|
$ 9,175
|
|
$ 6,776
|
|
$
15,970
|
|
$
19,476
|
Cash paid for
interest
|
|
803
|
|
384
|
|
1,232
|
|
474
|
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 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
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income
|
|
$
28,419
|
|
$
23,040
|
|
$
111,275
|
|
$
69,057
|
Add / (less) Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
21,271
|
|
18,259
|
|
59,373
|
|
49,834
|
Non-cash equity-based
compensation
|
|
13,003
|
|
9,088
|
|
36,589
|
|
23,958
|
Bargain purchase
gain
|
|
(9,864)
|
|
—
|
|
(51,804)
|
|
—
|
Giphy Retention
Compensation Expense - non-recurring
|
|
8,198
|
|
—
|
|
25,389
|
|
—
|
Other adjustments, net
(1)
|
|
4,469
|
|
1,547
|
|
4,554
|
|
3,449
|
(Benefit) / Provision
for income taxes
|
|
(806)
|
|
4,099
|
|
9,133
|
|
13,471
|
Adjusted
EBITDA
|
|
$
64,690
|
|
$
56,033
|
|
$
194,509
|
|
$
159,769
|
Adjusted EBITDA
margin
|
|
27.7 %
|
|
27.5 %
|
|
29.6 %
|
|
26.2 %
|
____________________________________________________________________________________________________________________
(1) Other adjustments, net includes unrealized foreign
currency transaction gains and losses, severance costs associated
with strategic workforce optimizations and interest income and
expense.
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income
|
|
$
28,419
|
|
$
23,040
|
|
$
111,275
|
|
$
69,057
|
Add / (less) Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
Non-cash equity-based
compensation
|
|
13,003
|
|
9,088
|
|
36,589
|
|
23,958
|
Tax effect of non-cash
equity-based compensation (2)
|
|
(3,056)
|
|
(2,135)
|
|
(8,599)
|
|
(5,629)
|
Acquisition-related
amortization expense (3)
|
|
9,052
|
|
8,069
|
|
25,580
|
|
21,224
|
Tax effect of
acquisition-related amortization expense (2)
|
|
(2,127)
|
|
(1,896)
|
|
(6,011)
|
|
(4,988)
|
Bargain purchase
gain
|
|
(9,864)
|
|
—
|
|
(51,804)
|
|
—
|
Giphy Retention
Compensation Expense - non-recurring
|
|
8,198
|
|
—
|
|
25,389
|
|
—
|
Tax effect of Giphy
Retention Compensation Expense
- non-recurring
|
|
(1,927)
|
|
—
|
|
(5,967)
|
|
—
|
Other
|
|
4,969
|
|
—
|
|
6,825
|
|
—
|
Tax effect of
other(2)
|
|
(1,118)
|
|
—
|
|
(1,536)
|
|
—
|
Adjusted net
income
|
|
$
45,549
|
|
$
36,166
|
|
$
131,741
|
|
$
103,622
|
|
|
|
|
|
|
|
|
|
Net income per diluted
share
|
|
$
0.79
|
|
$
0.64
|
|
$
3.06
|
|
$
1.88
|
Adjusted net income per
diluted share
|
|
$
1.26
|
|
$
1.00
|
|
$
3.62
|
|
$
2.82
|
Weighted average
diluted shares
|
|
36,081
|
|
36,269
|
|
36,352
|
|
36,681
|
____________________________________________________________________________________________________________________
(2) Statutory tax rates are used to calculate the tax effect
of the adjustments.
|
(3) Of these
amounts, $8.1 million and $7.5 million are included in
cost of revenue for the three months ended September 30, 2023
and 2022, respectively. The remainder of acquisition-related
amortization expense is included in general and administrative
expense in the Statement of Operations.
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Total
Revenue
|
|
$
233,248
|
|
$
204,096
|
|
$
657,368
|
|
$
610,100
|
|
|
|
|
|
|
|
|
|
Revenue
growth
|
|
14 %
|
|
5 %
|
|
8 %
|
|
7 %
|
Revenue growth on a
constant currency basis
|
|
12 %
|
|
10 %
|
|
7 %
|
|
11 %
|
|
|
|
|
|
|
|
|
|
E-commerce
revenue
|
|
$
106,037
|
|
$
124,594
|
|
$
337,694
|
|
$
379,052
|
Revenue growth:
E-commerce
|
|
(15) %
|
|
2 %
|
|
(11) %
|
|
5 %
|
Revenue growth:
E-commerce on a constant currency basis
|
|
(16) %
|
|
6 %
|
|
(11) %
|
|
8 %
|
|
|
|
|
|
|
|
|
|
Enterprise
revenue1
|
|
$
127,211
|
|
$
79,502
|
|
$
319,674
|
|
$
231,048
|
Revenue growth:
Enterprise
|
|
60 %
|
|
9 %
|
|
38 %
|
|
12 %
|
Revenue growth:
Enterprise on a constant currency basis
|
|
57 %
|
|
15 %
|
|
38 %
|
|
16 %
|
1 - Enterprise revenue
includes $45.5 million and $1.5 million, related to our
computer vision data partnerships, for the three months ended
September 30, 2023 and 2022, respectively. Enterprise
revenue includes $79.5 million and $4.4 million, related
to our computer vision data partnerships, for the six months ended
September 30, 2023 and 2022, respectively.
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net cash provided by
operating activities
|
|
$
10,014
|
|
$
37,715
|
|
$
106,603
|
|
$
97,289
|
Capital
expenditures
|
|
(11,845)
|
|
(12,125)
|
|
(34,715)
|
|
(32,922)
|
Content
acquisitions
|
|
(4,473)
|
|
(4,192)
|
|
(9,725)
|
|
(11,191)
|
Cash received related
to Giphy Retention Compensation
|
|
18,955
|
|
—
|
|
34,707
|
|
—
|
Free cash
flow
|
|
$
12,651
|
|
$
21,398
|
|
$
96,870
|
|
$
53,176
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
E-commerce
revenue
|
|
$
106,037
|
|
$
124,594
|
|
$
337,694
|
|
$
379,052
|
Enterprise
revenue
|
|
$
127,211
|
|
$
79,502
|
|
$
319,674
|
|
$
231,048
|
Total
revenue
|
|
$
233,248
|
|
$
204,096
|
|
$
657,368
|
|
$
610,100
|
|
|
|
|
|
|
|
|
|
Change in total
deferred revenue
|
|
$
(4,383)
|
|
$
(3,969)
|
|
$
16,030
|
|
$
(10,300)
|
Total
billings
|
|
$
228,865
|
|
$
200,127
|
|
$
673,398
|
|
$
599,800
|
Shutterstock, Inc.
Supplemental
Financial Data
(unaudited)
|
|
Historical
Operating Metrics
|
|
|
Three Months
Ended
|
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
6/30/22
|
|
3/31/22
|
|
12/31/21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscribers (end of
period, in thousands) (1)
|
|
551
|
|
556
|
|
559
|
|
586
|
|
607
|
|
368
|
|
359
|
|
343
|
Subscriber revenue (in
millions) (2)
|
|
$
88.3
|
|
$
87.4
|
|
$
90.6
|
|
$
88.8
|
|
$
87.7
|
|
$
84.7
|
|
$
85.4
|
|
$
81.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average revenue per
customer (last twelve months) (3)
|
|
$ 401
|
|
$ 374
|
|
$ 356
|
|
$ 341
|
|
$ 329
|
|
$ 359
|
|
$ 355
|
|
$ 368
|
Paid downloads (in
millions) (4)
|
|
36.4
|
|
38.5
|
|
42.7
|
|
42.5
|
|
42.8
|
|
43.4
|
|
44.6
|
|
45.0
|
Revenue per download
(5)
|
|
$
4.76
|
|
$
4.71
|
|
$
4.41
|
|
$
4.49
|
|
$
4.43
|
|
$
4.46
|
|
$
4.22
|
|
$
4.29
|
Content in our
collection (end of period, in millions): (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Images
|
|
757
|
|
734
|
|
731
|
|
719
|
|
527
|
|
511
|
|
471
|
|
464
|
Footage
clips
|
|
52
|
|
50
|
|
48
|
|
47
|
|
28
|
|
27
|
|
25
|
|
24
|
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 TurboSquid beginning February
2022, from PicMonkey beginning September 2022, and from Pond5 and
Splash News beginning May 2023. These metrics exclude the
respective counts and revenues from Giphy.
|
(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 downloads
associated with our computer vision 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
computer vision 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. Prior to
December 31, 2022, this metric only included approved images and
footage clips in our library on shutterstock.com at the end of the
period.
|
Equity-Based
Compensation by expense category
|
|
|
|
Three Months
Ended
|
($ in
thousands)
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
6/30/22
|
|
3/31/22
|
|
12/31/21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$ 180
|
|
$ 306
|
|
$ 184
|
|
$ 160
|
|
$ 173
|
|
$ 156
|
|
$ 78
|
|
$ 54
|
Sales and
marketing
|
|
2,067
|
|
2,487
|
|
604
|
|
1,426
|
|
1,503
|
|
1,629
|
|
928
|
|
857
|
Product
development
|
|
3,509
|
|
4,221
|
|
2,448
|
|
3,085
|
|
2,957
|
|
2,557
|
|
1,781
|
|
2,017
|
General and
administrative
|
|
7,247
|
|
7,929
|
|
5,407
|
|
7,111
|
|
4,455
|
|
2,702
|
|
5,039
|
|
6,612
|
Total non-cash
equity-based compensation
|
|
$ 13,003
|
|
$ 14,943
|
|
$
8,643
|
|
$ 11,782
|
|
$
9,088
|
|
$
7,044
|
|
$
7,826
|
|
$
9,540
|
Depreciation and
Amortization by expense category
|
|
|
|
Three Months
Ended
|
($ in
thousands)
|
|
9/30/23
|
|
6/30/23
|
|
3/31/23
|
|
12/31/22
|
|
9/30/22
|
|
6/30/22
|
|
3/31/22
|
|
12/31/21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
$ 19,872
|
|
$ 18,134
|
|
$ 17,866
|
|
$ 17,341
|
|
$ 16,856
|
|
$ 15,172
|
|
$ 13,759
|
|
$ 13,682
|
General and
administrative
|
|
1,400
|
|
1,070
|
|
1,031
|
|
1,295
|
|
1,404
|
|
1,338
|
|
1,305
|
|
1,358
|
Total depreciation and
amortization
|
|
$ 21,272
|
|
$ 19,204
|
|
$ 18,897
|
|
$ 18,636
|
|
$ 18,260
|
|
$ 16,510
|
|
$ 15,064
|
|
$ 15,040
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/shutterstock-reports-third-quarter-2023-financial-results-301972165.html
SOURCE Shutterstock, Inc.