Glu Reports Third Quarter 2016 Financial Results
- Q3 revenue of $51.4 million and Q3 Bookings of $51.3 million
- Acquired controlling interest in Crowdstar, owner and operator of flagship fashion and styling
game, Covet Fashion, as well as Design Home, a new title in beta
- CEO succession: Nick Earl named CEO; Niccolo de Masi named Executive Chairman
- Cash and cash equivalents of $147.5 million and no debt as of September 30, 2016
Glu Mobile Inc. (NASDAQ:GLUU), a leading global developer and publisher of free-to-play games for smartphone and tablet devices,
today announced financial results for its third quarter ended September 30, 2016.
“Our third quarter bookings were driven by the continued traction of Tap Sports Baseball 2016, Cooking Dash 2016
and Racing Rivals, as well as the launch of Gordon Ramsay Dash and ongoing success of Kim Kardashian:
Hollywood,” stated Niccolo de Masi, Executive Chairman of Glu. “While our third quarter results included royalty impairments
from underperforming titles, we believe that we made meaningful progress on our evergreen strategy of deepening monetization of our
biggest spenders and most engaged players in our genre-leading live games.”
De Masi continued, “As I transition to the Company’s Executive Chairman I will work to ensure a smooth handover to newly named
Chief Executive Officer, Nick Earl. Nick is a video game industry veteran with a proven track record of creating hit games and I am
confident in his ability to lead Glu in the future.”
“I am very excited about being named CEO and am confident in our ability to grow longer-term given Glu’s strength in
free-to-play mobile games,” stated Nick Earl. Earl continued, “Through our acquisition of a controlling interest in Crowdstar, we
are pleased that we will be adding Covet Fashion, their flagship fashion and styling game. With more than 35 million
lifetime installs to date, we are excited at the prospect of adding this evergreen type title to our portfolio. In addition, we are
very optimistic about the potential of Design Home, a new game from Crowdstar that is currently showing promising
performance in beta testing in Canada. We expect the acquisition to be accretive given Crowdstar’s history of profitability
combined with the synergies we expect to realize.”
Third Quarter 2016 Financial Highlights:
- Revenue: Total revenue was $51.4 million in the third quarter of 2016 compared to $63.3
million in the third quarter of 2015.
- Bookings: Total bookings were $51.3 million in the third quarter of 2016, compared to $64.4
million in the third quarter of 2015. Bookings do not reflect the deferral of certain game revenue that Glu recognizes over the
estimated useful lives of paying users of Glu’s games and excludes changes in deferred revenue and litigation settlement
proceeds.
- Gross Margin: Gross margin was negative (9)% in the third quarter of 2016 compared to 53% in
the third quarter of 2015. Gross margin included $29.8 million in prepaid royalty impairments during the third quarter of
2016.
- Net Income/(Loss) and EPS: Net loss was $(43.7) million for the third quarter of 2016 compared
to net income of $158,000 for the third quarter of 2015. EPS loss was $(0.33) for the third quarter of 2016, based on 133.1
million weighted-average basic and diluted shares outstanding, compared to EPS of approximately breakeven for the third quarter
of 2015, based on 131.5 million weighted-average diluted shares outstanding.
- Cash and Cash Flows: As of September 30, 2016, Glu had cash and cash equivalents of $147.5
million and no debt. Cash flows used in operations were $(9.8) million for the third quarter of 2016 compared to $(7.8) million
used in the third quarter of 2015.
We are still evaluating the results of our annual goodwill impairment assessment and expect to have this finalized prior to
filing our Quarterly Report on Form 10-Q on November 9, 2016.
A reconciliation of GAAP to non-GAAP financial measures used by company management to assess the Company’s operating results has
been provided in the financial statement tables included in this press release. An explanation of these measures is also included
below under the heading “Use of Non-GAAP Financial Measures.”
Recent Developments and Strategic Initiatives:
- Today, we announced that we acquired a controlling interest in Crowdstar, a leader in fashion and
styling games for women.
- Today, we announced the transition of Nick Earl to CEO and Niccolo de Masi to Executive
Chairman.
- In September, we announced the acquisition of community driven app, Poke Radar.
“Our core catalog titles continued to be the primary drivers of our third quarter bookings,” stated Eric R. Ludwig, Chief
Operating Officer and Chief Financial Officer. “We are excited about the acquisition of a controlling interest in Crowdstar and are
confident that Glu can execute its long-term growth strategy, particularly given our strong balance sheet.”
Business Outlook as of November 3, 2016:
The following forward-looking statements reflect expectations as of November 3, 2016. Results may be materially different and
are affected by many factors, such as: consumer demand for mobile entertainment and specifically Glu’s products; consumer demand
for smartphones, tablets and next-generation platforms; our ability to improve the monetization of our titles to create evergreen
games and continue to successfully launch and update new games; development delays on Glu's products; continued uncertainty in the
global economic environment; competition in the industry; storefront featuring; changes in foreign exchange rates; Glu's effective
tax rate and other factors detailed in this release and in Glu's SEC filings.
Fourth Quarter Expectations – Quarter Ending December 31, 2016:
Glu does not provide guidance on a GAAP basis primarily due to the fact that Glu is unable to predict, with reasonable accuracy,
future changes in its deferred revenue and corresponding cost of revenue. The amount of Glu’s deferred revenue and cost of revenue
for any given period is difficult to predict due to differing estimated useful lives of paying users across games, variability of
monthly revenue, platform commissions and royalties by game and unpredictability of revenue from new game releases. Future changes
in deferred revenue and deferred cost of revenue are uncertain and could be material to Glu’s results computed in accordance with
GAAP. Accordingly, Glu is unable to provide a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP
measure without unreasonable effort.
- Bookings are expected to be between $46.0 million and $48.0 million.
- Adjusted gross margin (as previously defined) is expected to be approximately 64.6%.
- Adjusted operating expenses are expected to be between $40.0 million and $40.3 million.
- Depreciation expense is expected to be $0.8 million.
- Income tax is expected to be an expense of approximately $0.3 million.
- Stock-based compensation expense is expected to be $3.5 million and amortization of intangible assets
is expected to be $2.2 million.
- Weighted-average common shares outstanding are expected to be approximately 134.0 million basic and
diluted.
2016 Expectations – Full Year Ending December 31, 2016:
Glu does not provide guidance on a GAAP basis primarily due to the fact that Glu is unable to predict, with reasonable accuracy,
future changes in its deferred revenue and corresponding cost of revenue. The amount of Glu’s deferred revenue and cost of revenue
for any given period is difficult to predict due to differing estimated useful lives of paying users across games, variability of
monthly revenue, platform commissions and royalties by game and unpredictability of revenue from new game releases. Future changes
in deferred revenue and deferred cost of revenue are uncertain and could be material to Glu’s results computed in accordance with
GAAP. Accordingly, Glu is unable to provide a reconciliation of the non-GAAP financial measure guidance to the corresponding GAAP
measure without unreasonable effort.
- Bookings are expected to be between $202.2 million and $204.2 million.
- Adjusted gross margin (as previously defined) is expected to be approximately 48%.
- Adjusted operating expenses are expected to range from $147.3 million to $147.6 million.
- Depreciation expense is expected to be $2.9 million.
- Income tax expense is expected to be $0.5 million.
- Stock-based compensation expense is expected to be $13.1 million, amortization and impairment of
intangible assets is expected to be $14.2 million and restructuring charges are expected to be $2.3 million.
- Weighted-average common shares outstanding are expected to be approximately 131.9 million basic and
diluted.
- We expect to have cash and short-term investments at December 31, 2016 of at least $80.0
million.
Quarterly Conference Call
Glu will discuss its quarterly results via teleconference today at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time). Please dial
(866) 582-8907, or if outside the U.S., (760) 298-5046, with conference ID # 84580416 to access the conference call at least five
minutes prior to the 1:30 p.m. Pacific Time start time. A live webcast and replay of the call will also be available on the
investor relations portion of the company's website at www.glu.com/investors. An audio replay will be available between 4:30 p.m. Pacific Time, November 3, 2016, and
8:59 p.m. Pacific Time, November 10, 2016, by calling (855) 859-2056, or (404) 537-3406, with conference ID # 84580416.
Disclosure Using Social Media Channels
Glu currently announces material information to its investors using SEC filings, press releases, public conference calls and
webcasts. Glu uses these channels as well as social media channels to announce information about the company, games, employees
and other issues. Given SEC guidance regarding the use of social media channels to announce material information to investors,
Glu is notifying investors, the media, its players and others interested in the company that in the future, it might choose to
communicate material information via social media channels or, it is possible that information it discloses through social media
channels may be deemed to be material. Therefore, Glu encourages investors, the media, players and others interested in Glu to
review the information posted on the company forum (http://ggnbb.glu.com/forum.php) and the company Facebook site (https://www.facebook.com/glumobile), the company twitter account (https://twitter.com/glumobile) and Mr. de Masi’s twitter account (https://twitter.com/niccolodemasi). Investors, the media, players or other interested parties can subscribe
to the company blog and twitter feed and Mr. de Masi’s twitter feed at the addresses listed above. Any updates to the list of
social media channels Glu will use to announce material information will be posted on the Investor Relations page of the company's
website at www.glu.com/investors.
Use of Non-GAAP Financial Measures
To supplement Glu's unaudited condensed consolidated financial data presented in accordance with GAAP, Glu uses certain non-GAAP
measures of financial performance. The presentation of these non-GAAP financial measures is not intended to be considered in
isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and
may be different from non-GAAP financial measures used by other companies. In addition, these non-GAAP measures have limitations in
that they do not reflect all of the amounts associated with Glu's results of operations as determined in accordance with GAAP. The
non-GAAP financial measures used by Glu include historical and estimated Bookings, Adjusted cost of revenue, Adjusted operating
expenses, Adjusted gross profit, Adjusted gross margin, and Adjusted operating expense. These non-GAAP financial measures exclude
the following items from Glu's unaudited consolidated statements of operations:
- Change in deferred revenue and deferred cost of revenue;
- Amortization and impairment of intangible assets;
- Non-cash warrant expense;
- Stock-based compensation expense;
- Restructuring charges;
- Litigation settlement proceeds and costs;
- Transitional costs;
- Change in fair value of strategic investments; and
- Foreign currency exchange gains and losses primarily related to the revaluation of assets and
liabilities.
Bookings do not reflect the deferral of certain game revenue that Glu recognizes over the estimated useful lives of paying users
of Glu’s games and excludes changes in deferred revenue and litigation settlement proceeds.
Glu may consider whether significant items that arise in the future should also be excluded in calculating the non-GAAP
financial measures it uses.
Glu believes that these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provide
meaningful supplemental information regarding Glu's performance by excluding certain items that may not be indicative of Glu's core
business, operating results or future outlook. Glu's management uses, and believes that investors benefit from referring to, these
non-GAAP financial measures in assessing Glu's operating results, as well as when planning, forecasting and analyzing future
periods. These non-GAAP financial measures also facilitate comparisons of Glu's performance to prior periods.
Cautions Regarding Forward-Looking Statements
This news release contains forward-looking statements, including those regarding our “Business Outlook as of November 3, 2016”
(“Fourth Quarter Expectations – Quarter Ending December 31, 2016” and “2016 Expectations – Full Year Ending December 31, 2016”),
and the statements regarding that we believe that we made meaningful progress on our evergreen strategy of deepening monetization
of our biggest spenders and most engaged players in our genre-leading live games; that Mr. de Masi will work to ensure a smooth
handover to Mr. Earl; that Mr. de Masi is confident in Mr. Earl’s ability to lead Glu in the future; that Mr. Earl is confident in
Glu’s ability to grow longer-term given its strength in free-to-play mobile games; that we are very optimistic about the potential
of Design Home; that we expect the acquisition to be accretive given Crowdstar’s history of profitability combined with synergies
we expect to realize; and that we are confident that Glu can execute its long-term growth strategy, particularly given our strong
balance sheet. These forward-looking statements are subject to material risks and uncertainties that could cause actual results to
differ materially from those in the forward-looking statements. Investors should consider important risk factors, which include:
the risks identified under "Business Outlook as of November 3, 2016"; the risk that Glu will be unable to successfully integrate
CrowdStar and its employees and achieve expected synergies; the risk that Glu will have difficulty retaining key Crowdstar
employees; the risk that Glu does not realize the anticipated strategic benefits from our celebrity partnerships; the risk that the
number of social followers of our celebrity partners does not correlate to strong performance for our celebrity titles; the risk
that consumer demand for smartphones, tablets and next-generation platforms does not grow as significantly as we anticipate or that
we will be unable to capitalize on any such growth; the risk that we do not realize a sufficient return on our investment with
respect to our efforts to develop free-to-play games for smartphones, tablets and next-generation platforms, the risk that we will
not be able to maintain our good relationships with Apple and Google; the risk that our development expenses for games for
smartphones, tablets and next-generation platforms are greater than we anticipate; the risk that our recently and newly launched
games are less popular than anticipated or decline in popularity and monetization rate more quickly than we anticipate; the risk
that our newly released games will be of a quality less than desired by reviewers and consumers; the risk that the mobile games
market, particularly with respect to free-to-play gaming, is smaller than anticipated; the risk that we may lose a key intellectual
property license; the risk that we are unable to recruit and retain qualified personnel for developing and maintaining the games in
our product pipeline resulting in reduced monetization of a game, product launch delays or games being eliminated from our pipeline
altogether; and other risks detailed under the caption "Risk Factors" in our Form 10-Q filed with the Securities and Exchange
Commission on August 9, 2016 and our other SEC filings. You can locate these reports through our website at http://www.glu.com/investors. We are under no obligation, and expressly disclaim any obligation, to update or
alter our forward-looking statements whether as a result of new information, future events or otherwise.
About Glu Mobile
Glu Mobile (NASDAQ:GLUU) is a leading global developer and publisher of free-to-play games for smartphone and tablet devices.
Glu is focused on creating compelling original IP games such as CONTRACT KILLER, COOKING DASH, DEER HUNTER, DINER DASH, DINO
HUNTER: DEADLY SHORES, ETERNITY WARRIORS, FRONTLINE COMMANDO, RACING RIVALS, TAP SPORTS BASEBALL, and TAP SPORTS FOOTBALL, and
branded IP games including BRITNEY SPEARS: AMERICAN DREAM, GORDON RAMSAY DASH, KENDALL & KYLIE, KIM KARDASHIAN: HOLLYWOOD, and
SNIPER X WITH JASON STATHAM on the App Store, Google Play, Amazon Appstore, Facebook, Mac App Store, and Windows Phone. Glu’s
unique technology platform enables its titles to be accessible to a broad audience of consumers globally. Founded in 2001, Glu is
headquartered in San Francisco with U.S. offices outside Seattle and in San Mateo, Portland and Long Beach, and international
locations in Canada, China, India, Japan, and Russia. Consumers can find high-quality entertainment wherever they see the ‘g’
character logo or at www.glu.com.
For live updates, please follow Glu via Twitter at www.twitter.com/glumobile or become a Glu fan at www.facebook.com/glumobile.
CONTRACT KILLER, COOKING DASH, DEER HUNTER, DINER DASH, DINO HUNTER: DEADLY SHORES, ETERNITY WARRIORS, FRONTLINE COMMANDO,
RACING RIVALS, TAP SPORTS BASEBALL, TAP SPORTS FOOTBALL, SNIPER X, GLU, GLU MOBILE, and the 'g' character logo are trademarks
of Glu Mobile Inc.
|
|
|
|
|
|
Glu Mobile Inc. |
|
|
|
|
|
Consolidated Balance Sheets |
|
|
|
|
|
(in thousands) |
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
147,515 |
|
|
$ |
180,542 |
|
Accounts receivable, net |
|
|
|
14,161 |
|
|
|
17,956 |
|
Prepaid royalties |
|
|
|
10,464 |
|
|
|
23,715 |
|
Prepaid expenses and other current assets |
|
|
|
18,392 |
|
|
|
14,841 |
|
Total current assets |
|
|
|
190,532 |
|
|
|
237,054 |
|
|
|
|
|
|
|
Property and equipment, net |
|
|
|
5,539 |
|
|
|
5,447 |
|
Restricted cash |
|
|
|
1,162 |
|
|
|
1,498 |
|
Long-term prepaid royalties |
|
|
|
31,877 |
|
|
|
46,944 |
|
Other long-term assets |
|
|
|
3,866 |
|
|
|
1,386 |
|
Intangible assets, net |
|
|
|
10,891 |
|
|
|
22,767 |
|
Goodwill |
|
|
|
88,108 |
|
|
|
87,890 |
|
Total assets |
|
|
$ |
331,975 |
|
|
$ |
402,986 |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
Accounts payable |
|
|
$ |
10,647 |
|
|
$ |
9,386 |
|
Accrued liabilities |
|
|
|
1,646 |
|
|
|
1,654 |
|
Accrued compensation |
|
|
|
9,342 |
|
|
|
7,100 |
|
Accrued royalties |
|
|
|
7,769 |
|
|
|
21,032 |
|
Accrued restructuring |
|
|
|
381 |
|
|
|
342 |
|
Deferred revenue |
|
|
|
32,426 |
|
|
|
31,112 |
|
Total current liabilities |
|
|
|
62,211 |
|
|
|
70,626 |
|
Long-term accrued royalties |
|
|
|
21,384 |
|
|
|
24,347 |
|
Other long-term liabilities |
|
|
|
1,331 |
|
|
|
1,585 |
|
Total liabilities |
|
|
|
84,926 |
|
|
|
96,558 |
|
|
|
|
|
|
|
Common stock |
|
|
|
14 |
|
|
|
13 |
|
Additional paid-in capital |
|
|
|
568,396 |
|
|
|
557,748 |
|
Accumulated other comprehensive income/(loss) |
|
113 |
|
|
|
(85 |
) |
Accumulated deficit |
|
|
|
(321,474 |
) |
|
|
(251,248 |
) |
Stockholders' equity |
|
|
|
247,049 |
|
|
|
306,428 |
|
Total liabilities and stockholders' equity |
|
|
$ |
331,975 |
|
|
$ |
402,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Glu Mobile Inc. |
|
|
|
|
|
|
|
Condensed Consolidated Statements of Operations |
|
|
|
|
|
|
|
(in thousands, except per share data) |
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
51,381 |
|
|
$ |
63,250 |
|
|
$ |
154,272 |
|
|
$ |
188,870 |
|
|
|
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
Platform commissions, royalties and other |
|
18,918 |
|
|
|
25,890 |
|
|
|
57,771 |
|
|
|
73,431 |
|
|
Impairment of prepaid royalties and minimum guarantees |
|
29,836 |
|
|
|
1,555 |
|
|
|
29,984 |
|
|
|
1,644 |
|
|
Impairment and amortization of intangible assets |
|
7,320 |
|
|
|
2,360 |
|
|
|
11,981 |
|
|
|
7,228 |
|
|
Total cost of revenue |
|
56,074 |
|
|
|
29,805 |
|
|
|
99,736 |
|
|
|
82,303 |
|
Gross (loss)/profit |
|
(4,693 |
) |
|
|
33,445 |
|
|
|
54,536 |
|
|
|
106,567 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
|
20,080 |
|
|
|
16,304 |
|
|
|
61,113 |
|
|
|
52,855 |
|
|
Sales and marketing |
|
10,104 |
|
|
|
12,302 |
|
|
|
33,663 |
|
|
|
37,511 |
|
|
General and administrative |
|
7,011 |
|
|
|
4,419 |
|
|
|
22,091 |
|
|
|
19,254 |
|
|
Amortization of intangible assets |
|
- |
|
|
|
31 |
|
|
|
- |
|
|
|
190 |
|
|
Restructuring charge |
|
57 |
|
|
|
- |
|
|
|
2,279 |
|
|
|
- |
|
Total operating expenses |
|
37,252 |
|
|
|
33,056 |
|
|
|
119,146 |
|
|
|
109,810 |
|
|
|
|
|
|
|
|
|
|
(Loss)/income from operations |
|
(41,945 |
) |
|
|
389 |
|
|
|
(64,610 |
) |
|
|
(3,243 |
) |
|
|
|
|
|
|
|
|
|
Interest and other expense, net: |
|
|
|
|
|
|
|
|
Interest income |
|
12 |
|
|
|
15 |
|
|
|
58 |
|
|
|
34 |
|
|
Other expense |
|
(1,665 |
) |
|
|
(167 |
) |
|
|
(5,695 |
) |
|
|
(644 |
) |
|
Interest and other (expense), net |
|
(1,653 |
) |
|
|
(152 |
) |
|
|
(5,637 |
) |
|
|
(610 |
) |
|
|
|
|
|
|
|
|
|
(Loss)/income before income taxes |
|
(43,598 |
) |
|
|
237 |
|
|
|
(70,247 |
) |
|
|
(3,853 |
) |
|
Income tax benefit/(provision) |
|
(129 |
) |
|
|
(79 |
) |
|
|
21 |
|
|
|
(374 |
) |
Net (loss)/income |
$ |
(43,727 |
) |
|
$ |
158 |
|
|
$ |
(70,226 |
) |
|
$ |
(4,227 |
) |
|
|
|
|
|
|
|
|
|
Net (loss)/income per share - basic and diluted |
|
|
|
|
|
|
|
|
Basic |
$ |
(0.33 |
) |
|
$ |
0.00 |
|
|
$ |
(0.54 |
) |
|
$ |
(0.04 |
) |
|
Diluted |
$ |
(0.33 |
) |
|
$ |
0.00 |
|
|
$ |
(0.54 |
) |
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted |
|
|
|
|
|
|
|
|
Basic |
|
133,110 |
|
|
|
127,287 |
|
|
|
131,160 |
|
|
|
115,775 |
|
|
Diluted |
|
133,110 |
|
|
|
131,486 |
|
|
|
131,160 |
|
|
|
115,775 |
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense included in: |
|
|
|
|
|
|
|
|
Research and development |
$ |
1,135 |
|
|
$ |
868 |
|
|
$ |
3,165 |
|
|
$ |
2,464 |
|
|
Sales and marketing |
|
263 |
|
|
|
277 |
|
|
|
747 |
|
|
|
777 |
|
|
General and administrative |
|
1,692 |
|
|
|
1,911 |
|
|
|
5,684 |
|
|
|
4,976 |
|
|
Total stock-based compensation expense |
$ |
3,090 |
|
|
$ |
3,056 |
|
|
$ |
9,596 |
|
|
$ |
8,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Glu Mobile Inc. |
|
GAAP to Adjusted Results Reconciliation |
|
(in thousands, except per share data) |
|
(unaudited) |
|
|
|
|
For the Three Months Ended
|
|
|
|
March 31, |
|
June 30, |
|
September 30, |
|
December 31, |
|
March 31, |
|
June 30, |
|
September 30, |
|
|
|
|
2015 |
|
|
|
2015 |
|
|
|
2015 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit/(loss) |
|
$ |
40,726 |
|
|
$ |
32,396 |
|
|
$ |
33,445 |
|
|
$ |
35,596 |
|
|
$ |
31,841 |
|
|
$ |
27,388 |
|
|
$ |
(4,693 |
) |
Impairment and amortization of intangible assets in cost of revenue |
|
|
2,434 |
|
|
|
2,434 |
|
|
|
2,360 |
|
|
|
2,325 |
|
|
|
2,324 |
|
|
|
2,336 |
|
|
|
7,320 |
|
Non-cash warrant benefit/(expense) |
|
|
93 |
|
|
|
135 |
|
|
|
1,896 |
|
|
|
(116 |
) |
|
|
9 |
|
|
|
(32 |
) |
|
|
(6 |
) |
Adjusted gross profit (redefined)*
|
|
|
43,253 |
|
|
|
34,965 |
|
|
|
37,701 |
|
|
|
37,805 |
|
|
|
34,174 |
|
|
|
29,692 |
|
|
|
2,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue and litigation settlement proceeds |
|
|
(7,023
|
)
|
|
|
1,329
|
|
|
|
1,174
|
|
|
|
(3,135
|
)
|
|
|
(530
|
)
|
|
|
2,575
|
|
|
|
(102
|
)
|
Change in deferred platform commissions and royalty expense |
|
|
2,819 |
|
|
|
(321 |
) |
|
|
(780 |
) |
|
|
1,497 |
|
|
|
(676 |
) |
|
|
(348 |
) |
|
|
(198 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit (as previously defined)* |
|
$ |
39,049 |
|
|
$ |
35,973 |
|
|
$ |
38,095 |
|
|
$ |
36,167 |
|
|
$ |
32,968 |
|
|
$ |
31,919 |
|
|
$ |
2,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expense |
|
|
38,214 |
|
|
|
38,540 |
|
|
|
33,056 |
|
|
|
38,654 |
|
|
|
41,026 |
|
|
|
40,868 |
|
|
|
37,252 |
|
Stock-based compensation |
|
|
(2,129 |
) |
|
|
(3,032 |
) |
|
|
(3,056 |
) |
|
|
(3,469 |
) |
|
|
(3,545 |
) |
|
|
(2,961 |
) |
|
|
(3,090 |
) |
Amortization of intangible assets in operating expenses |
|
|
(127 |
) |
|
|
(32 |
) |
|
|
(31 |
) |
|
|
(11 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Litigation costs and settlement proceeds |
|
|
- |
|
|
|
(476 |
) |
|
|
390 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Transitional costs |
|
|
(72 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restructuring charge |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,075 |
) |
|
|
(106 |
) |
|
|
(2,116 |
) |
|
|
(57 |
) |
Adjusted operating expense |
|
|
35,886 |
|
|
|
35,000 |
|
|
|
30,359 |
|
|
|
34,099 |
|
|
|
37,375 |
|
|
|
35,791 |
|
|
|
34,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating expense break-out: |
|
|
|
|
|
|
|
|
GAAP research and development expense |
|
$ |
18,243 |
|
|
$ |
18,308 |
|
|
$ |
16,304 |
|
|
$ |
20,001 |
|
|
$ |
20,312 |
|
|
$ |
20,721 |
|
|
$ |
20,080 |
|
Stock-based compensation |
|
|
(760 |
) |
|
|
(836 |
) |
|
|
(868 |
) |
|
|
(1,099 |
) |
|
|
(1,194 |
) |
|
|
(837 |
) |
|
|
(1,135 |
) |
Adjusted research and development expense |
|
|
17,483 |
|
|
|
17,472 |
|
|
|
15,436 |
|
|
|
18,902 |
|
|
|
19,118 |
|
|
|
19,884 |
|
|
|
18,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing expense |
|
|
12,438 |
|
|
|
12,771 |
|
|
|
12,302 |
|
|
|
10,729 |
|
|
|
12,624 |
|
|
|
10,935 |
|
|
|
10,104 |
|
Stock-based compensation |
|
|
(218 |
) |
|
|
(282 |
) |
|
|
(277 |
) |
|
|
(305 |
) |
|
|
(292 |
) |
|
|
(191 |
) |
|
|
(263 |
) |
Adjusted sales and marketing expense |
|
|
12,220 |
|
|
|
12,489 |
|
|
|
12,025 |
|
|
|
10,424 |
|
|
|
12,332 |
|
|
|
10,744 |
|
|
|
9,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general & administrative expense |
|
|
7,406 |
|
|
|
7,429 |
|
|
|
4,419 |
|
|
|
6,838 |
|
|
|
7,984 |
|
|
|
7,096 |
|
|
|
7,011 |
|
Transitional costs |
|
|
(72 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Stock-based compensation |
|
|
(1,151 |
) |
|
|
(1,914 |
) |
|
|
(1,911 |
) |
|
|
(2,065 |
) |
|
|
(2,059 |
) |
|
|
(1,933 |
) |
|
|
(1,692 |
) |
Litigation costs |
|
|
- |
|
|
|
(476 |
) |
|
|
390 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Adjusted general and administrative expense |
|
$ |
6,183 |
|
|
$ |
5,039 |
|
|
$ |
2,898 |
|
|
$ |
4,773 |
|
|
$ |
5,925 |
|
|
$ |
5,163 |
|
|
$ |
5,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*We have provided Adjusted gross profit/margin (as previously defined) and Adjusted gross
profit/margin (redefined) in this earnings release. The only difference between the two measures is the inclusion (Adjusted
gross profit/margin (redefined)) or exclusion (Adjusted gross profit/margin (as previously defined)) of the impact from
revenue and cost of revenue deferrals accounting treatment on our products. This is the last quarter we will report Adjusted
gross profit/margin (as previously defined) and going forward, we will only be providing GAAP and Adjusted gross
profit/margin (redefined) results.
|
|
|
Glu Mobile Inc. |
Adjusted EBITDA |
(in thousands) |
(unaudited) |
|
|
For the Three Months Ended |
|
|
March 31, |
|
June 30, |
|
September 30, |
|
December 31, |
|
March 31, |
|
June 30, |
|
September 30, |
|
|
|
2015 |
|
|
|
2015 |
|
|
|
2015 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income/(loss) |
|
$ |
1,124 |
|
|
$ |
(5,509 |
) |
|
$ |
158 |
|
|
$ |
(2,958 |
) |
|
$ |
(8,550 |
) |
|
$ |
(17,949 |
) |
|
$ |
(43,727 |
) |
Non-cash warrant expense/(benefit) |
|
|
93 |
|
|
|
135 |
|
|
|
1,896 |
|
|
|
(116 |
) |
|
|
9 |
|
|
|
(32 |
) |
|
|
(6 |
) |
Impairment and amortization of intangible assets in cost of revenue |
|
|
2,561 |
|
|
|
2,466 |
|
|
|
2,391 |
|
|
|
2,336 |
|
|
|
2,324 |
|
|
|
2,336 |
|
|
|
7,320 |
|
Depreciation |
|
|
706 |
|
|
|
732 |
|
|
|
718 |
|
|
|
706 |
|
|
|
656 |
|
|
|
720 |
|
|
|
768 |
|
Stock-based compensation |
|
|
2,129 |
|
|
|
3,032 |
|
|
|
3,056 |
|
|
|
3,469 |
|
|
|
3,545 |
|
|
|
2,961 |
|
|
|
3,090 |
|
Transitional costs |
|
|
72 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Litigation costs and settlement proceeds |
|
|
- |
|
|
|
476 |
|
|
|
(390 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Restructuring charge |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,075 |
|
|
|
106 |
|
|
|
2,116 |
|
|
|
57 |
|
Foreign currency exchange (gain)/loss |
|
|
290 |
|
|
|
186 |
|
|
|
167 |
|
|
|
149 |
|
|
|
(148 |
) |
|
|
(182 |
) |
|
|
1,035 |
|
Change in fair value of strategic investments |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(300 |
) |
|
|
4,660 |
|
|
|
630 |
|
Interest and other expense |
|
|
(6 |
) |
|
|
(12 |
) |
|
|
(15 |
) |
|
|
(15 |
) |
|
|
(21 |
) |
|
|
(25 |
) |
|
|
(12 |
) |
Income tax provision/(benefit) |
|
|
1,104 |
|
|
|
(809 |
) |
|
|
79 |
|
|
|
(234 |
) |
|
|
(166 |
) |
|
|
16 |
|
|
|
129 |
|
Total Adjusted EBITDA (redefined)*
|
|
$ |
8,073 |
|
|
$ |
697 |
|
|
$ |
8,060 |
|
|
$ |
4,412 |
|
|
$ |
(2,545 |
) |
|
$ |
(5,379 |
) |
|
$ |
(30,716 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue and litigation settlement proceeds |
|
|
(7,023 |
) |
|
|
1,329 |
|
|
|
1,174 |
|
|
|
(3,135 |
) |
|
|
(530 |
) |
|
|
2,575 |
|
|
|
(102 |
) |
Change in deferred platform commissions and royalty expense |
|
|
2,819 |
|
|
|
(321 |
) |
|
|
(780 |
) |
|
|
1,497 |
|
|
|
(676 |
) |
|
|
(348 |
) |
|
|
(198 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjusted EBITDA (as previously defined)* |
|
$ |
3,869 |
|
|
$ |
1,705 |
|
|
$ |
8,454 |
|
|
$ |
2,774 |
|
|
$ |
(3,751 |
) |
|
$ |
(3,152 |
) |
|
$ |
(31,016 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*We have provided Adjusted EBITDA (as previously defined) and Adjusted EBITDA
(redefined) in this earnings release. The only difference between the two measures is the inclusion (Adjusted EBITDA
(redefined)) or exclusion (Adjusted EBITDA (as previously defined)) of the impact from revenue and cost of revenue deferrals
accounting treatment on our products. This is the last quarter we will report Adjusted EBITDA (as previously defined) and going
forward, we will only be providing GAAP net Income/(loss) and Adjusted EBITDA (redefined) results. |
|
In addition to the reasons stated above, which are generally applicable to each of the items Glu excludes from its non-GAAP
financial measures, Glu believes it is appropriate to exclude certain items for the following reasons:
Change in Deferred Revenue and Deferred Cost of Revenue. At the date we sell certain premium games and
micro-transactions, Glu has an obligation to provide additional services and incremental unspecified digital content in the future
without an additional fee. In these cases, we recognize the revenue and any associated cost of revenue, including platform
commissions and royalties, on a straight-line basis over the estimated life of the paying user. Internally, Glu’s management
excludes the impact of the changes in deferred revenue and deferred cost of revenue related to its premium and free-to-play games
in its non-GAAP financial measures when evaluating the company’s operating performance, when planning, forecasting and analyzing
future periods, and when assessing the performance of its management team. Glu believes that excluding the impact of the changes in
deferred revenue and deferred cost of revenue from its operating results is important to facilitate comparisons to prior periods
and to understand Glu’s operations.
Amortization and Impairment of Intangible Assets. When analyzing the operating performance of an acquired entity or
intangible asset, Glu's management focuses on the total return provided by the investment (i.e., operating profit generated from
the acquired entity as compared to the purchase price paid) without taking into consideration any allocations made for accounting
purposes. Because the purchase price for an acquisition necessarily reflects the accounting value assigned to intangible assets
(including acquired in-process technology and goodwill), when analyzing the operating performance of an acquisition in subsequent
periods, Glu's management excludes the GAAP impact of acquired intangible assets to its financial results. Glu believes that such
an approach is useful in understanding the long-term return provided by an acquisition and that investors benefit from a
supplemental non-GAAP financial measure that excludes the accounting expense and non-cash charge associated with acquired
intangible assets.
Non-cash Warrant Expense. In the first and third quarters of 2016 and the full year of 2015, Glu recorded a non-cash
charge related to the vesting of warrants to purchase shares of common stock issued to brand holders as part of third party
licensing, development and publishing arrangements. These charges were computed using the Black-Scholes valuation model and were
recorded in cost of revenue. When evaluating the performance of its consolidated results, Glu does not consider non-cash warrant
expense as it places a greater emphasis on overall stockholder dilution rather than the accounting charges associated with the
vesting of any warrants. As the non-cash warrant expense impacts comparability from period to period Glu believes that investors
benefit from a supplemental non-GAAP financial measure that excludes these charges.
Stock-Based Compensation Expense. Glu applies the fair value provisions of ASC 718, Compensation-Stock Compensation (“ASC
718”). ASC 718 requires the recognition of compensation expense, using a fair-value based method, for costs related to all
share-based payments. Glu's management team excludes stock-based compensation expense from its short and long-term operating plans.
In contrast, Glu's management team is held accountable for cash-based compensation and such amounts are included in its operating
plans. Further, when considering the impact of equity award grants, Glu places a greater emphasis on overall stockholder dilution
rather than the accounting charges associated with such grants. Glu believes it is useful to provide a non-GAAP financial measure
that excludes stock-based compensation in order to better understand the long-term performance of its business.
Restructuring Charges. Glu undertook restructuring activities in the first, second and third quarters of 2016 and the
fourth quarter of 2015 and recorded cash restructuring charges due to the termination of certain employees in Asia and certain U.S.
offices. Glu recorded the severance costs as an operating expense when it communicated the benefit arrangement to the employee and
no significant future services, other than a minimum retention period, were required of the employee to earn the termination
benefits. Additionally, Glu recorded restructuring charges upon exiting portions of certain facilities in Asia and the US in the
second and third quarters of 2016. Glu believes that these restructuring charges do not reflect its ongoing operations and that
investors benefit from a supplemental non-GAAP financial measure that excludes these charges.
Litigation Settlement Proceeds and Costs. These proceeds and expenses consist primarily of one-time settlement payments
received from, and legal fees incurred in connection with, intellectual property infringement matters. Glu has treated the
settlement proceeds as a multiple element arrangement and has allocated a significant portion of the proceeds to revenue as deemed
royalty revenue for the settlement of past infringement. The residual proceeds have been allocated to contra general and
administrative expenses and offset legal fees incurred. Glu excludes these proceeds and costs from its non-GAAP measures as these
proceeds and costs are isolated, unpredictable and not expected to recur regularly, and Glu believes that these proceeds and costs
have no direct correlation to the operation of its ongoing core business.
Transitional Costs. GAAP requires expenses to be recognized for various types of events associated with a business
acquisition such as legal, accounting and other deal related expenses. Glu has incurred various costs related to the acquisition
and integration of PlayFirst and Cie Games into Glu’s operations. Glu recorded these acquisition and transitional costs as
operating expenses when they were incurred. Glu believes that these acquisition and transitional costs affect comparability from
period to period and that investors benefit from a supplemental non-GAAP financial measure that excludes these expenses.
Change in Fair Value of Strategic Investments. From time to time, Glu makes strategic investments. Glu’s management
excludes the impact of any losses and gains on such investments when evaluating Glu’s operating performance, when planning,
forecasting and analyzing future periods, and when assessing the performance of its management team. In addition, Glu believes that
excluding the impact of such losses and gains on these investments from its operating results is important to facilitate
comparisons to prior periods.
Foreign Currency Exchange Gains and Losses. Foreign currency exchange gains and losses represent the net gain or loss
that Glu has recorded for the impact of currency exchange rate movements on cash and other assets and liabilities denominated in
foreign currencies related to the revaluation of assets and liabilities. Accordingly, foreign currency exchange gains and losses
are generally unpredictable and can cause Glu’s reported results to vary significantly. Due to the unusual magnitude of these gains
and losses, and the fact that Glu has not engaged in hedging or taken other actions to reduce the likelihood of incurring a
sizeable net gain or loss in future periods, Glu excludes foreign exchange gains and losses for comparability purposes. Glu
believes that these gains and losses do not reflect its ongoing operations and that investors benefit from a supplemental non-GAAP
financial measure that excludes these items, enabling investors to compare Glu’s core operating results in different periods
without this variability. Foreign exchange gains/(losses) recognized during 2015 and the first three quarters of 2016 were as
follows (in thousands):
March 31, 2015 |
|
$ |
(290 |
) |
June 30, 2015 |
|
|
(186 |
) |
September 30, 2015 |
|
|
(167 |
) |
December 31, 2015 |
|
|
(149 |
) |
FY 2015 |
|
$ |
(792 |
) |
|
|
|
March 31, 2016 |
|
$ |
148 |
|
June 30, 2016 |
|
|
182 |
|
September 30, 2016 |
|
|
(1,035 |
) |
FY 2016 |
|
$ |
(705 |
) |
Investor Relations:
ICR, Inc.
Seth Potter, 646-277-1230
ir@glu.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20161103006657/en/