Revenue up 10% year-over-year
GAAP Operating Margin of 9% and Non-GAAP Operating Margin of 21%
Operating Cash Flow Fiscal YTD of $78 million versus $4 million a year-ago
Closed Habu Acquisition on January 31 to Accelerate the Company’s Data Collaboration Strategy
LiveRamp® (NYSE: RAMP), the leading data collaboration platform, today announced its financial results for the fiscal 2024 third quarter ended December 31, 2023.
This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20240208650365/en/
Q3 Financial Highlights1
- Total revenue was $174 million, up 10%.
- Subscription revenue was $132 million, up 5%.
- Marketplace & Other revenue was $42 million, up 29%.
- GAAP gross profit was $129 million, up 12%. GAAP gross margin of 74% expanded by 1 percentage point. Non-GAAP gross profit was $131 million, up 8%. Non-GAAP gross margin of 75% contracted by 1 percentage point.
- GAAP operating income was $15 million compared to a loss of $24 million. GAAP operating margin was 9% compared to negative 15%. Non-GAAP operating income was $36 million compared to $26 million. Non-GAAP operating margin of 21% expanded by 5 percentage points.
- GAAP diluted earnings per share was $0.21 and non-GAAP diluted earnings per share was $0.47.
- Net cash provided by operating activities was $17 million compared to $16 million.
- Share repurchases in the third quarter totaled approximately 347,000 shares for $10 million, bringing the fiscal year-to-date total to 1.7 million shares for $45 million.
A reconciliation between GAAP and non-GAAP results is provided in the schedules to this press release.
"We outperformed again this quarter, with revenue and operating income ahead of our expectations,” said LiveRamp CEO Scott Howe. “Our forward sales momentum also continued in the quarter, including another strong new logo quarter, demonstrating healthy customer demand and good sales execution. We are moving quickly to integrate the recently closed Habu acquisition, and the initial customer response reinforces our confidence in the power of this combination.”
| __________________________ | |
| 1Unless otherwise indicated, all comparisons are to the prior year period. |
GAAP and Non-GAAP Results
The following table summarizes the Company’s financial results for the fiscal 2024 third quarter ended December 31, 2023 ($ in millions, except per share amounts):
|
|
|
|
||
|
GAAP |
|
Non-GAAP |
||
|
Q3 FY24 |
Q3 FY23 |
|
Q3 FY24 |
Q3 FY23 |
Subscription revenue |
$132 |
$126 |
|
— |
— |
YoY change % |
5% |
14% |
|
— |
— |
Marketplace & Other revenue |
$42 |
$32 |
|
— |
— |
YoY change % |
29% |
9% |
|
— |
— |
Total revenue |
$174 |
$159 |
|
— |
— |
YoY change % |
10% |
13% |
|
— |
— |
|
|
|
|
|
|
Gross profit |
$129 |
$115 |
|
$131 |
$121 |
% Gross margin |
74% |
73% |
|
75% |
76% |
YoY change, pts |
1 pt |
0 pts |
|
(1 pt) |
(1 pt) |
|
|
|
|
|
|
Operating income (loss) |
$15 |
($24) |
|
$36 |
$26 |
% Operating margin |
9% |
(15%) |
|
21% |
16% |
YoY change, pts |
24 pts |
(5 pts) |
|
5 pts |
6 pts |
|
|
|
|
|
|
Net earnings (loss) |
$14 |
($30) |
|
$32 |
$19 |
Diluted earnings (loss) per share |
$0.21 |
($0.46) |
|
$0.47 |
$0.28 |
|
|
|
|
|
|
Shares to calculate diluted EPS |
67.9 |
64.8 |
|
67.9 |
65.4 |
YoY change % |
5% |
(5%) |
|
4% |
(7%) |
|
|
|
|
|
|
Net operating cash flow |
$17 |
$16 |
|
— |
— |
Free cash flow to equity |
— |
— |
|
$14 |
$16 |
|
|
|
|
|
|
Totals may not sum due to rounding. |
|||||
A detailed discussion of our non-GAAP financial measures and a reconciliation between GAAP and non-GAAP results is provided in the schedules attached to this press release.
Additional Business Highlights & Metrics
- On January 31, 2024, we closed the acquisition of Habu, a leading data clean room software provider. The acquisition will further accelerate LiveRamp’s ability to offer global data collaboration at scale, across all clouds and walled gardens, unlocking powerful measurement and analytics use cases that will bolster our growth and create value for shareholders (additional information).
- During the quarter we announced the promotion of four senior leaders to accelerate our recent momentum: Lauren Dillard to Chief Financial Officer, Vihan Sharma to Chief Revenue Officer, Kimberly Bloomston to Chief Product Officer, and Travis Clinger to Chief Connectivity & Ecosystem Officer (additional information here and here).
- In November 2023 we were selected as a 2023 Amazon Web Services (AWS) Global Industry Partner of the Year for playing a key role helping customers drive innovation and build solutions on AWS (additional information). Similarly, in August 2023 we were selected as a 2023 Google Cloud Platform (GCP) Partner of the Year.
- In January 2024 Google deprecated third-party cookies for 1% of Chrome users globally – the next milestone in Google’s previously announced plan to phase out third-party cookies for all Chrome users globally in the second half of 2024. LiveRamp’s Authenticated Traffic Solution (ATS) for global addressability is a fully scaled solution to help marketers deal with third-party cookie deprecation by connecting publisher and marketer data to better personalize and measure advertising on authenticated inventory.
- ATS has more than 165 supply-side platforms (SSPs) and demand-side platforms (DSPs) live or committed to bid on RampID™ and ATS, including The Trade Desk, Xandr, Yahoo, Amobee, Criteo, Adobe Ad Cloud, and Roku Oneview.
- To date, over 18,000 publisher domains and 70% of the comScore 100 publishers, have adopted ATS, including Amazon Publisher Services, Microsoft, Hearst, CafeMedia, Leaf Group, Prisma Media and Burda. Through these integrations, LiveRamp is now connected to over 92% of consumer time spent online in the US.
- LiveRamp ended the quarter with 105 customers whose subscription contracts exceed $1 million in annual revenue, compared to 94 in the prior year period.
- LiveRamp ended the quarter with 895 direct subscription customers, compared to 910 in the prior year period.
- Third quarter subscription net retention was 101% and platform net retention was 105%.
- Current remaining performance obligations (CRPO), which is contracted and committed revenue expected to be recognized over the next 12 months, was $382 million, up 18% compared to the prior year period.
Financial Outlook
LiveRamp’s non-GAAP operating income guidance excludes the impact of non-cash stock compensation, purchased intangible asset amortization, and restructuring and related charges.
For the fourth quarter of fiscal 2024, LiveRamp expects to report:
- Revenue of between $158 million and $162 million, an increase of between 6% and 9%
- GAAP operating loss of between $18 million and $17 million
- Non-GAAP operating income of between $13 million and $14 million
For fiscal 2024, LiveRamp updates its guidance and expects to report:
- Revenue of between $646 million and $650 million, an increase of between 8% and 9%
- GAAP operating income of between $8 million and $9 million
- Non-GAAP operating income of between $102 million and $103 million
Conference Call
LiveRamp will hold a conference call today at 1:30 p.m. PT (4:30 p.m. ET) to further discuss this information. Interested parties are invited to listen to a webcast of the conference, which can be accessed on LiveRamp’s investor site. A slide presentation will be referenced during the call and is available here.
RampUp 2024 Conference
RampUp is the Company’s annual customer and partner conference that brings together leaders across marketing, media, technology and more to discuss data collaboration. This year’s conference is being held on February 27-29 in San Francisco. For additional information please visit the RampUp 2024 website. Members of the financial community who are interested in attending, please contact investor relations.
About LiveRamp
LiveRamp is the data collaboration platform of choice for the world’s most innovative companies. A groundbreaking leader in consumer privacy, data ethics, and foundational identity, LiveRamp is setting the new standard for building a connected customer view with unmatched clarity and context while protecting precious brand and consumer trust. LiveRamp offers complete flexibility to collaborate wherever data lives to support the widest range of data collaboration use cases—within organizations, between brands, and across its premier global network of top-quality partners. Hundreds of global innovators, from iconic consumer brands and tech giants to banks, retailers, and healthcare leaders, turn to LiveRamp to build enduring brand and business value by deepening customer engagement and loyalty, activating new partnerships, and maximizing the value of their first-party data while staying on the forefront of rapidly evolving compliance and privacy requirements. LiveRamp is based in San Francisco, California with offices worldwide. Learn more at LiveRamp.com.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended (the “PSLRA”). These statements, which are not statements of historical fact, may contain estimates, assumptions, projections and/or expectations regarding the Company’s financial position, results of operations for fiscal 2024 and beyond, the integration and expected benefits from the acquisition of Habu, market position, product development, growth opportunities, economic conditions, and other similar forecasts and statements of expectation. Forward-looking statements are often identified by words or phrases such as “anticipate,” “estimate,” “plan,” “expect,” “believe,” “intend,” “foresee,” or the negative of these terms or other similar variations thereof.
These forward-looking statements are not guarantees of future performance and are subject to a number of factors and uncertainties that could cause the Company’s actual results and experiences to differ materially from the anticipated results and expectations expressed in the forward-looking statements.
Among the factors that may cause actual results and expectations to differ from anticipated results and expectations expressed in forward-looking statements are uncertainties related to rising interest rates, cost increases, the possibility of a recession, general inflationary pressure, geo-political circumstances that could result in increased economic uncertainties and the associated impacts of these potential events on our suppliers, customers and partners; the Company’s dependence upon customer renewals; new customer additions and upsell within our subscription business; our reliance upon partners, including data suppliers; competition; rapidly changing technology’s impact on our products and services; the risk that we fail to realize the potential benefits of or have difficulty integrating Habu; and attracting, motivating and retaining talent. Additional risks include maintaining our culture and our ability to innovate and evolve while operating in a hybrid work environment, with some employees working remotely at least some of the time within a rapidly changing industry, while also avoiding disruption from reductions in our current workforce as well as disruptions resulting from acquisition, divestiture and other activities affecting our workforce. Our global workforce strategy could possibly encounter difficulty and not be as beneficial as planned. Our international operations are also subject to risks, including the performance of third parties as well as impacts from war and civil unrest, that may harm the Company’s business. The risk of a significant breach of the confidentiality of the information or the security of our or our customers’, suppliers’, or other partners’ data and/or computer systems, or the risk that our current insurance coverage may not be adequate for such a breach, that an insurer might deny coverage for a claim or that such insurance will continue to be available to us on commercially reasonable terms, or at all, could be detrimental to our business, reputation and results of operations. Other business risks include unfavorable publicity and negative public perception about our industry; interruptions or delays in service from data center or cloud hosting vendors we rely upon; and our dependence on the continued availability of third-party data hosting and transmission services. Our clients’ ability to use data on our platform could be restricted if the industry’s use of third-party cookies and tracking technology declines due to technology platform changes, regulation or increased user controls. Changes in regulations relating to information collection and use represents a risk, as well as changes in tax laws and regulations that are applied to our customers which could cause enterprise software budget tightening. In addition, third parties may claim that we are infringing their intellectual property or may infringe our intellectual property which could result in competitive injury and / or the incurrence of significant costs and draining of our resources.
For a discussion of these and other risks and uncertainties, please refer to LiveRamp’s Annual Report on Form 10-K for our fiscal year 2023 ended March 31, 2023, and LiveRamp's Quarterly Reports on Form 10-Q issued in fiscal year 2024.
The financial information set forth in this press release reflects estimates based on information available at this time.
LiveRamp assumes no obligation and does not currently intend to update these forward-looking statements.
To automatically receive LiveRamp financial news by email, please visit www.LiveRamp.com and subscribe to email alerts.
LiveRampⓇ and RampIDTM and all other LiveRamp marks contained herein are trademarks or service marks of LiveRamp, Inc. All other marks are the property of their respective owners.
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||
| (Unaudited) | |||||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||||
| For the Three Months Ended | |||||||||||||
| December 31, | |||||||||||||
| $ | % | ||||||||||||
2023 |
2022 |
Variance | Variance | ||||||||||
| Revenues | 173,869 |
|
158,615 |
|
15,254 |
|
9.6 |
% |
|||||
| Cost of revenue | 44,934 |
|
43,287 |
|
1,647 |
|
3.8 |
% |
|||||
| Gross profit | 128,935 |
|
115,328 |
|
13,607 |
|
11.8 |
% |
|||||
| % Gross margin | 74.2 |
% |
72.7 |
% |
|||||||||
| Operating expenses: | |||||||||||||
| Research and development | 37,788 |
|
43,175 |
|
(5,387 |
) |
(12.5 |
%) |
|||||
| Sales and marketing | 46,203 |
|
47,702 |
|
(1,499 |
) |
(3.1 |
%) |
|||||
| General and administrative | 27,241 |
|
36,657 |
|
(9,416 |
) |
(25.7 |
%) |
|||||
| Gains, losses and other items, net | 2,502 |
|
11,743 |
|
(9,241 |
) |
(78.7 |
%) |
|||||
| Total operating expenses | 113,734 |
|
139,277 |
|
(25,543 |
) |
(18.3 |
%) |
|||||
| Income (loss) from operations | 15,201 |
|
(23,949 |
) |
39,150 |
|
163.5 |
% |
|||||
| % Margin | 8.7 |
% |
-15.1 |
% |
|||||||||
| Total other income (expense), net | 6,607 |
|
(736 |
) |
7,343 |
|
997.7 |
% |
|||||
| Income (loss) from continuing operations before income taxes | 21,808 |
|
(24,685 |
) |
46,493 |
|
188.3 |
% |
|||||
| Income tax expense | 8,429 |
|
5,835 |
|
2,594 |
|
44.5 |
% |
|||||
| Net earnings (loss) from continuing operations | 13,379 |
|
(30,520 |
) |
43,899 |
|
143.8 |
% |
|||||
| Earnings from discontinued operations, net of tax | 598 |
|
836 |
|
(238 |
) |
(28.5 |
%) |
|||||
| Net earnings (loss) | 13,977 |
|
(29,684 |
) |
43,661 |
|
147.1 |
% |
|||||
| Basic earnings (loss) per share: | |||||||||||||
| Continuing operations | 0.20 |
|
(0.47 |
) |
0.67 |
|
143.1 |
% |
|||||
| Discontinued operations | 0.01 |
|
0.01 |
|
(0.00 |
) |
n/a |
|
|||||
| Basic earnings (loss) per share | 0.21 |
|
(0.46 |
) |
0.67 |
|
146.2 |
% |
|||||
| Diluted earnings (loss) per share: | |||||||||||||
| Continuing operations | 0.20 |
|
(0.47 |
) |
0.67 |
|
141.8 |
% |
|||||
| Discontinued operations | 0.01 |
|
0.01 |
|
(0.00 |
) |
n/a |
|
|||||
| Diluted earnings (loss) per share: | 0.21 |
|
(0.46 |
) |
0.66 |
|
144.9 |
% |
|||||
| Basic weighted average shares | 65,961 |
|
64,784 |
|
|||||||||
| Diluted weighted average shares | 67,943 |
|
64,784 |
|
|||||||||
| Some totals may not sum due to rounding. | |||||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||
| (Unaudited) | |||||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||||
| For the Nine Months Ended | |||||||||||||
| December 31, | |||||||||||||
| $ | % | ||||||||||||
2023 |
2022 |
Variance | Variance | ||||||||||
| Revenues | 487,809 |
|
447,957 |
|
39,852 |
|
8.9 |
% |
|||||
| Cost of revenue | 131,767 |
|
126,612 |
|
5,155 |
|
4.1 |
% |
|||||
| Gross profit | 356,042 |
|
321,345 |
|
34,697 |
|
10.8 |
% |
|||||
| % Gross margin | 73.0 |
% |
71.7 |
% |
|||||||||
| Operating expenses: | |||||||||||||
| Research and development | 106,040 |
|
136,975 |
|
(30,935 |
) |
(22.6 |
%) |
|||||
| Sales and marketing | 135,217 |
|
144,931 |
|
(9,714 |
) |
(6.7 |
%) |
|||||
| General and administrative | 79,914 |
|
92,519 |
|
(12,605 |
) |
(13.6 |
%) |
|||||
| Gains, losses and other items, net | 9,192 |
|
25,593 |
|
(16,401 |
) |
(64.1 |
%) |
|||||
| Total operating expenses | 330,363 |
|
400,018 |
|
(69,655 |
) |
(17.4 |
%) |
|||||
| Income (loss) from operations | 25,679 |
|
(78,673 |
) |
104,352 |
|
132.6 |
% |
|||||
| % Margin | 5.3 |
% |
-17.6 |
% |
|||||||||
| Total other income, net | 17,887 |
|
2,211 |
|
15,676 |
|
709.0 |
% |
|||||
| Income (loss) from continuing operations before income taxes | 43,566 |
|
(76,462 |
) |
120,028 |
|
157.0 |
% |
|||||
| Income tax expense | 27,297 |
|
11,712 |
|
15,585 |
|
133.1 |
% |
|||||
| Net earnings (loss) from continuing operations | 16,269 |
|
(88,174 |
) |
104,443 |
|
118.5 |
% |
|||||
| Earnings from discontinued operations, net of tax | 985 |
|
836 |
|
149 |
|
17.8 |
% |
|||||
| Net earnings (loss) | 17,254 |
|
(87,338 |
) |
104,592 |
|
119.8 |
% |
|||||
| Basic earnings (loss) per share: | |||||||||||||
| Continuing operations | 0.25 |
|
(1.32 |
) |
1.57 |
|
118.6 |
% |
|||||
| Discontinued operations | 0.01 |
|
0.01 |
|
0.00 |
|
18.7 |
% |
|||||
| Basic earnings (loss) per share | 0.26 |
|
(1.31 |
) |
1.57 |
|
119.9 |
% |
|||||
| Diluted earnings (loss) per share: | |||||||||||||
| Continuing operations | 0.24 |
|
(1.32 |
) |
1.56 |
|
118.2 |
% |
|||||
| Discontinued operations | 0.01 |
|
0.01 |
|
0.00 |
|
16.1 |
% |
|||||
| Diluted earnings (loss) per share: | 0.25 |
|
(1.31 |
) |
1.56 |
|
119.5 |
% |
|||||
| Basic weighted average shares | 66,247 |
|
66,761 |
|
|||||||||
| Diluted weighted average shares | 67,733 |
|
66,761 |
|
|||||||||
| Some totals may not sum due to rounding. | |||||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP EPS (1) | |||||||||||
| (Unaudited) | |||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||
| For the Three Months Ended | For the Nine Months Ended | ||||||||||
| December 31, | December 31, | ||||||||||
2023 |
2022 |
2023 |
2022 |
||||||||
| Income (loss) from continuing operations before income taxes | 21,808 |
(24,685 |
) |
43,566 |
(76,462 |
) |
|||||
| Income tax expense | 8,429 |
5,835 |
|
27,297 |
11,712 |
|
|||||
| Net earnings (loss) from continuing operations | 13,379 |
(30,520 |
) |
16,269 |
(88,174 |
) |
|||||
| Earnings from discontinued operations, net of tax | 598 |
836 |
|
985 |
836 |
|
|||||
| Net earnings (loss) | 13,977 |
(29,684 |
) |
17,254 |
(87,338 |
) |
|||||
| Earnings (loss) per share: | |||||||||||
| Basic | 0.21 |
(0.46 |
) |
0.26 |
(1.31 |
) |
|||||
| Diluted | 0.21 |
(0.46 |
) |
0.25 |
(1.31 |
) |
|||||
| Excluded items: | |||||||||||
| Purchased intangible asset amortization (cost of revenue) | 1,181 |
4,209 |
|
5,688 |
13,489 |
|
|||||
| Non-cash stock compensation (cost of revenue and operating expenses) | 17,497 |
29,624 |
|
46,524 |
81,142 |
|
|||||
| Transformation costs (general and administrative) | - |
4,112 |
|
1,875 |
5,362 |
|
|||||
| Restructuring charges (gains, losses, and other) | 2,502 |
11,743 |
|
9,192 |
25,593 |
|
|||||
| Total excluded items, continuing operations | 21,180 |
49,688 |
|
63,279 |
125,586 |
|
|||||
| Income from continuing operations before income taxes and excluding items | 42,988 |
25,003 |
|
106,845 |
49,124 |
|
|||||
| Income tax expense (2) | 10,732 |
6,468 |
|
25,935 |
12,262 |
|
|||||
| Non-GAAP net earnings from continuing operations | 32,256 |
18,535 |
|
80,910 |
36,862 |
|
|||||
| Non-GAAP earnings per share from continuing operations: | |||||||||||
| Basic | 0.49 |
0.29 |
|
1.22 |
0.55 |
|
|||||
| Diluted | 0.47 |
0.28 |
|
1.19 |
0.55 |
|
|||||
| Basic weighted average shares | 65,961 |
64,784 |
|
66,247 |
66,761 |
|
|||||
| Diluted weighted average shares | 67,943 |
65,356 |
|
67,733 |
67,373 |
|
|||||
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||||
(2) Income taxes were calculated by applying the estimated annual effective tax rate to year-to-date pretax income or loss and adjusting for discrete tax items in the period. The differences between our GAAP and non-GAAP effective tax rates were primarily due to the net tax effects of the excluded items, coupled with larger pre-tax losses for GAAP purposes versus smaller pre-tax losses or income for non-GAAP purposes. |
|||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||
| RECONCILIATION OF GAAP TO NON-GAAP INCOME (LOSS) FROM OPERATIONS (1) | |||||||||
| (Unaudited) | |||||||||
| (Dollars in thousands) | |||||||||
| For the Three Months Ended | For the Nine Months Ended | ||||||||
| December 31, | December 31, | ||||||||
2023 |
2022 |
2023 |
2022 |
||||||
| Income (loss) from continuing operations | 15,201 |
(23,949 |
) |
25,679 |
(78,673 |
) |
|||
| Excluded items: | |||||||||
| Purchased intangible asset amortization (cost of revenue) | 1,181 |
4,209 |
|
5,688 |
13,489 |
|
|||
| Non-cash stock compensation (cost of revenue and operating expenses) | 17,497 |
29,624 |
|
46,524 |
81,142 |
|
|||
| Transformation costs (general and administrative) | - |
4,112 |
|
1,875 |
5,362 |
|
|||
| Restructuring charges (gains, losses, and other) | 2,502 |
11,743 |
|
9,192 |
25,593 |
|
|||
| Total excluded items | 21,180 |
49,688 |
|
63,279 |
125,586 |
|
|||
| Income from continuing operations before excluded items | 36,381 |
25,739 |
|
88,958 |
46,913 |
|
|||
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||
| RECONCILIATION OF ADJUSTED EBITDA (1) | |||||||||||
| (Unaudited) | |||||||||||
| (Dollars in thousands) | |||||||||||
| For the Three Months Ended | For the Nine Months Ended | ||||||||||
| December 31, | December 31, | ||||||||||
2023 |
2022 |
2023 |
2022 |
||||||||
| Net earnings (loss) from continuing operations | 13,379 |
|
(30,520 |
) |
16,269 |
|
(88,174 |
) |
|||
| Income tax expense | 8,429 |
|
5,835 |
|
27,297 |
|
11,712 |
|
|||
| Other income | (6,607 |
) |
736 |
|
(17,887 |
) |
(2,211 |
) |
|||
| Income (loss) from operations | 15,201 |
|
(23,949 |
) |
25,679 |
|
(78,673 |
) |
|||
| Depreciation and amortization | 1,782 |
|
5,131 |
|
7,685 |
|
16,561 |
|
|||
| EBITDA | 16,983 |
|
(18,818 |
) |
33,364 |
|
(62,112 |
) |
|||
| Other adjustments: | |||||||||||
| Non-cash stock compensation (cost of revenue and operating expenses) | 17,497 |
|
29,624 |
|
46,524 |
|
81,142 |
|
|||
| Transformation costs (general and administrative) | - |
|
4,112 |
|
1,875 |
|
5,362 |
|
|||
| Restructuring charges (gains, losses, and other) | 2,502 |
|
11,743 |
|
9,192 |
|
25,593 |
|
|||
| Other adjustments | 19,999 |
|
45,479 |
|
57,591 |
|
112,097 |
|
|||
| Adjusted EBITDA | 36,982 |
|
26,661 |
|
90,955 |
|
49,985 |
|
|||
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
| (Dollars in thousands) | ||||||||||
| December 31, | March 31, | $ | % | |||||||
2023 |
2023 |
Variance | Variance | |||||||
| Assets | ||||||||||
| Current assets: | ||||||||||
| Cash and cash equivalents | 498,946 |
|
464,448 |
|
34,498 |
|
7.4 |
% |
||
| Short-term investments | 32,264 |
|
32,807 |
|
(543 |
) |
(1.7 |
%) |
||
| Trade accounts receivable, net | 199,383 |
|
157,379 |
|
42,004 |
|
26.7 |
% |
||
| Refundable income taxes, net | 1,143 |
|
28,897 |
|
(27,754 |
) |
(96.0 |
%) |
||
| Other current assets | 37,926 |
|
31,028 |
|
6,898 |
|
22.2 |
% |
||
| Total current assets | 769,662 |
|
714,559 |
|
55,103 |
|
7.7 |
% |
||
| Property and equipment | 35,125 |
|
39,393 |
|
(4,268 |
) |
(10.8 |
%) |
||
| Less - accumulated depreciation and amortization | 26,923 |
|
32,308 |
|
(5,385 |
) |
(16.7 |
%) |
||
| Property and equipment, net | 8,202 |
|
7,085 |
|
1,117 |
|
15.8 |
% |
||
| Intangible assets, net | 4,180 |
|
9,868 |
|
(5,688 |
) |
(57.6 |
%) |
||
| Goodwill | 360,227 |
|
363,116 |
|
(2,889 |
) |
(0.8 |
%) |
||
| Deferred commissions, net | 44,172 |
|
37,030 |
|
7,142 |
|
19.3 |
% |
||
| Other assets, net | 38,298 |
|
41,045 |
|
(2,747 |
) |
(6.7 |
%) |
||
1,224,741 |
|
1,172,703 |
|
52,038 |
|
4.4 |
% |
|||
| Liabilities and Stockholders' Equity | ||||||||||
| Current liabilities: | ||||||||||
| Trade accounts payable | 88,797 |
|
86,568 |
|
2,229 |
|
2.6 |
% |
||
| Accrued payroll and related expenses | 47,398 |
|
33,434 |
|
13,964 |
|
41.8 |
% |
||
| Other accrued expenses | 42,600 |
|
35,736 |
|
6,864 |
|
19.2 |
% |
||
| Deferred revenue | 29,957 |
|
19,091 |
|
10,866 |
|
56.9 |
% |
||
| Total current liabilities | 208,752 |
|
174,829 |
|
33,923 |
|
19.4 |
% |
||
| Other liabilities | 69,499 |
|
71,798 |
|
(2,299 |
) |
(3.2 |
%) |
||
| Stockholders' equity: | ||||||||||
| Preferred stock | - |
|
- |
|
- |
|
n/a |
|
||
| Common stock | 15,542 |
|
15,399 |
|
143 |
|
0.9 |
% |
||
| Additional paid-in capital | 1,909,370 |
|
1,855,916 |
|
53,454 |
|
2.9 |
% |
||
| Retained earnings | 1,319,545 |
|
1,302,291 |
|
17,254 |
|
1.3 |
% |
||
| Accumulated other comprehensive income | 4,508 |
|
4,504 |
|
4 |
|
0.1 |
% |
||
| Treasury stock, at cost | (2,302,475 |
) |
(2,252,034 |
) |
(50,441 |
) |
2.2 |
% |
||
| Total stockholders' equity | 946,490 |
|
926,076 |
|
20,414 |
|
2.2 |
% |
||
1,224,741 |
|
1,172,703 |
|
52,038 |
|
4.4 |
% |
|||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
| (Unaudited) | |||||
| (Dollars in thousands) | |||||
| For the Three Months Ended | |||||
| December 31, | |||||
2023 |
2022 |
||||
| Cash flows from operating activities: | |||||
| Net earnings (loss) | 13,977 |
|
(29,684 |
) |
|
| Earnings from discontinued operations, net of tax | (598 |
) |
(836 |
) |
|
| Non-cash operating activities: | |||||
| Depreciation and amortization | 1,782 |
|
5,131 |
|
|
| Loss on disposal or impairment of assets | 911 |
|
4,124 |
|
|
| Lease impairments | - |
|
5,940 |
|
|
| Provision for doubtful accounts | 544 |
|
613 |
|
|
| Deferred income taxes | (47 |
) |
(14 |
) |
|
| Non-cash stock compensation expense | 17,497 |
|
29,624 |
|
|
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | (24,778 |
) |
(15,722 |
) |
|
| Deferred commissions | (4,235 |
) |
(1,203 |
) |
|
| Other assets | (4,831 |
) |
(7,372 |
) |
|
| Accounts payable and other liabilities | 21,639 |
|
20,168 |
|
|
| Income taxes | (14,139 |
) |
5,454 |
|
|
| Deferred revenue | 8,834 |
|
(453 |
) |
|
| Net cash provided by operating activities | 16,556 |
|
15,770 |
|
|
| Cash flows from investing activities: | |||||
| Capital expenditures | (2,211 |
) |
(179 |
) |
|
| Purchases of investments | - |
|
(3,000 |
) |
|
| Proceeds from sale of investments | - |
|
3,000 |
|
|
| Purchases of strategic investments | - |
|
(500 |
) |
|
| Net cash used in investing activities | (2,211 |
) |
(679 |
) |
|
| Cash flows from financing activities: | |||||
| Proceeds related to the issuance of common stock under stock and employee benefit plans | 1,646 |
|
1,664 |
|
|
| Shares repurchased for tax withholdings upon vesting of stock-based awards | (547 |
) |
(764 |
) |
|
| Acquisition of treasury stock | (10,000 |
) |
(49,906 |
) |
|
| Net cash used in financing activities | (8,901 |
) |
(49,006 |
) |
|
| Cash flows from discontinued operations: | |||||
| From operating activities | 598 |
|
836 |
|
|
| Net cash provided by discontinued operations | 598 |
|
836 |
|
|
| Effect of exchange rate changes on cash | 735 |
|
993 |
|
|
| Net change in cash and cash equivalents | 6,777 |
|
(32,086 |
) |
|
| Cash and cash equivalents at beginning of period | 492,169 |
|
485,602 |
|
|
| Cash and cash equivalents at end of period | 498,946 |
|
453,516 |
|
|
| Supplemental cash flow information: | |||||
| Cash paid for income taxes, net - continuing operations | 22,699 |
|
556 |
|
|
| Cash (received) for income taxes, net - discontinued operations | (912 |
) |
(1,307 |
) |
|
| Cash paid for operating lease liabilities | 2,551 |
|
2,472 |
|
|
| Operating lease assets obtained in exchange for operating lease liabilities | - |
|
69 |
|
|
| Purchases of property, plant, & equipment, net remaining unpaid at end of period | 1,218 |
|
77 |
|
|
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
| (Unaudited) | |||||
| (Dollars in thousands) | |||||
| For the Nine Months Ended | |||||
| December 31, | |||||
2023 |
2022 |
||||
| Cash flows from operating activities: | |||||
| Net earnings (loss) | 17,254 |
|
(87,338 |
) |
|
| Earnings from discontinued operations, net of tax | (985 |
) |
(836 |
) |
|
| Non-cash operating activities: | |||||
| Depreciation and amortization | 7,685 |
|
16,561 |
|
|
| Loss on disposal or impairment of assets | 3,528 |
|
4,121 |
|
|
| Gain on sale of strategic investment | - |
|
(194 |
) |
|
| Lease impairments | - |
|
18,165 |
|
|
| Provision for doubtful accounts | 307 |
|
1,728 |
|
|
| Impairment of goodwill | 2,875 |
|
- |
|
|
| Deferred income taxes | 40 |
|
204 |
|
|
| Non-cash stock compensation expense | 46,524 |
|
81,142 |
|
|
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | (41,036 |
) |
(27,171 |
) |
|
| Deferred commissions | (7,142 |
) |
(2,123 |
) |
|
| Other assets | 912 |
|
1,588 |
|
|
| Accounts payable and other liabilities | 8,754 |
|
(9,309 |
) |
|
| Income taxes | 29,560 |
|
6,967 |
|
|
| Deferred revenue | 9,737 |
|
271 |
|
|
| Net cash provided by operating activities | 78,013 |
|
3,776 |
|
|
| Cash flows from investing activities: | |||||
| Capital expenditures | (2,464 |
) |
(4,593 |
) |
|
| Purchases of investments | (24,385 |
) |
(3,000 |
) |
|
| Proceeds from sales of investments | 25,750 |
|
3,000 |
|
|
| Purchases of strategic investments | (1,000 |
) |
(500 |
) |
|
| Proceeds from sales of strategic investments | - |
|
400 |
|
|
| Net cash used in investing activities | (2,099 |
) |
(4,693 |
) |
|
| Cash flows from financing activities: | |||||
| Proceeds related to the issuance of common stock under stock and employee benefit plans | 7,221 |
|
6,255 |
|
|
| Shares repurchased for tax withholdings upon vesting of stock-based awards | (5,116 |
) |
(2,054 |
) |
|
| Acquisition of treasury stock | (45,325 |
) |
(149,997 |
) |
|
| Net cash used in financing activities | (43,220 |
) |
(145,796 |
) |
|
| Cash flows from discontinued operations: | |||||
| From operating activities | 985 |
|
836 |
|
|
| Net cash provided by discontinued operations | 985 |
|
836 |
|
|
| Effect of exchange rate changes on cash | 819 |
|
(769 |
) |
|
| Net change in cash and cash equivalents | 34,498 |
|
(146,646 |
) |
|
| Cash and cash equivalents at beginning of period | 464,448 |
|
600,162 |
|
|
| Cash and cash equivalents at end of period | 498,946 |
|
453,516 |
|
|
| Supplemental cash flow information: | |||||
| Cash (received) paid for income taxes, net - continuing operations | (2,440 |
) |
4,725 |
|
|
| Cash (received) for income taxes, net - discontinued operations | (1,507 |
) |
(1,307 |
) |
|
| Cash paid for operating lease liabilities | 7,699 |
|
5,733 |
|
|
| Operating lease assets obtained in exchange for operating lease liabilities | 11,677 |
|
69 |
|
|
| Operating lease assets relinquished in exchange for operating lease liabilities | (4,486 |
) |
(6,781 |
) |
|
| Purchases of property, plant, & equipment, net remaining unpaid at end of period | 1,218 |
|
77 |
|
|
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||||||||
| CALCULATION OF FREE CASH FLOW TO EQUITY (1) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| 06/30/22 | 09/30/22 | 12/31/22 | 03/31/23 | FY2023 | 06/30/23 | 09/30/23 | 12/31/23 | ||||||||||
| Net Cash Provided by (Used in) Operating Activities-Continuing Operations | (33,369 |
) |
21,375 |
|
15,770 |
|
30,665 |
|
34,441 |
|
25,693 |
|
35,764 |
|
16,556 |
|
|
| Less: | |||||||||||||||||
| Capital expenditures | (1,741 |
) |
(2,673 |
) |
(179 |
) |
(103 |
) |
(4,696 |
) |
(53 |
) |
(200 |
) |
(2,211 |
) |
|
| Free Cash Flow to Equity | (35,110 |
) |
18,702 |
|
15,591 |
|
30,562 |
|
29,745 |
|
25,640 |
|
35,564 |
|
14,345 |
|
|
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||
| (Dollars in thousands, except per share amounts) | ||||||||||||||||||||||||
| FY24 to FY23 | ||||||||||||||||||||||||
| 06/30/22 | 09/30/22 | 12/31/22 | 03/31/23 | FY2023 | 06/30/23 | 09/30/23 | 12/31/23 | FY2024 | % | $ | ||||||||||||||
| Revenues | 142,243 |
|
147,099 |
|
158,615 |
|
148,626 |
|
596,583 |
|
154,069 |
|
159,871 |
|
173,869 |
|
487,809 |
|
9.6 |
% |
15,254 |
|
||
| Cost of revenue | 41,021 |
|
42,304 |
|
43,287 |
|
43,472 |
|
170,084 |
|
45,621 |
|
41,212 |
|
44,934 |
|
131,767 |
|
3.8 |
% |
1,647 |
|
||
| Gross profit | 101,222 |
|
104,795 |
|
115,328 |
|
105,154 |
|
426,499 |
|
108,448 |
|
118,659 |
|
128,935 |
|
356,042 |
|
11.8 |
% |
13,607 |
|
||
| % Gross margin | 71.2 |
% |
71.2 |
% |
72.7 |
% |
70.8 |
% |
71.5 |
% |
70.4 |
% |
74.2 |
% |
74.2 |
% |
73.0 |
% |
||||||
| Operating expenses | ||||||||||||||||||||||||
| Research and development | 47,661 |
|
46,139 |
|
43,175 |
|
52,220 |
|
189,195 |
|
34,519 |
|
33,733 |
|
37,788 |
|
106,040 |
|
(12.5 |
%) |
(5,387 |
) |
||
| Sales and marketing | 51,280 |
|
45,949 |
|
47,702 |
|
57,506 |
|
202,437 |
|
44,879 |
|
44,135 |
|
46,203 |
|
135,217 |
|
(3.1 |
%) |
(1,499 |
) |
||
| General and administrative | 27,144 |
|
28,718 |
|
36,657 |
|
32,832 |
|
125,351 |
|
26,664 |
|
26,009 |
|
27,241 |
|
79,914 |
|
(25.7 |
%) |
(9,416 |
) |
||
| Gains, losses and other items, net | 739 |
|
13,111 |
|
11,743 |
|
9,723 |
|
35,316 |
|
116 |
|
6,574 |
|
2,502 |
|
9,192 |
|
(78.7 |
%) |
(9,241 |
) |
||
| Total operating expenses | 126,824 |
|
133,917 |
|
139,277 |
|
152,281 |
|
552,299 |
|
106,178 |
|
110,451 |
|
113,734 |
|
330,363 |
|
(18.3 |
%) |
(25,543 |
) |
||
| Income (loss) from operations | (25,602 |
) |
(29,122 |
) |
(23,949 |
) |
(47,127 |
) |
(125,800 |
) |
2,270 |
|
8,208 |
|
15,201 |
|
25,679 |
|
163.5 |
% |
39,150 |
|
||
| % Margin | -18.0 |
% |
-19.8 |
% |
-15.1 |
% |
-31.7 |
% |
-21.1 |
% |
1.5 |
% |
5.1 |
% |
8.7 |
% |
5.3 |
% |
||||||
| Total other income (expense), net | 699 |
|
2,248 |
|
(736 |
) |
4,735 |
|
6,946 |
|
4,849 |
|
6,431 |
|
6,607 |
|
17,887 |
|
997.7 |
% |
7,343 |
|
||
| Income (loss) from continuing operations before income taxes | (24,903 |
) |
(26,874 |
) |
(24,685 |
) |
(42,392 |
) |
(118,854 |
) |
7,119 |
|
14,639 |
|
21,808 |
|
43,566 |
|
188.3 |
% |
46,493 |
|
||
| Income taxes expense (benefit) | 2,315 |
|
3,562 |
|
5,835 |
|
(6,460 |
) |
5,252 |
|
8,705 |
|
10,163 |
|
8,429 |
|
27,297 |
|
44.5 |
% |
2,594 |
|
||
| Net loss from continuing operations | (27,218 |
) |
(30,436 |
) |
(30,520 |
) |
(35,932 |
) |
(124,106 |
) |
(1,586 |
) |
4,476 |
|
13,379 |
|
16,269 |
|
143.8 |
% |
43,899 |
|
||
| Earnings from discontinued operations, net of tax | - |
|
- |
|
836 |
|
4,568 |
|
5,404 |
|
- |
|
387 |
|
598 |
|
985 |
|
(28.5 |
%) |
(238 |
) |
||
| Net earnings (loss) | (27,218 |
) |
(30,436 |
) |
(29,684 |
) |
(31,364 |
) |
(118,702 |
) |
(1,586 |
) |
4,863 |
|
13,977 |
|
17,254 |
|
147.1 |
% |
43,661 |
|
||
| Diluted earnings (loss) per share | (0.40 |
) |
(0.45 |
) |
(0.46 |
) |
(0.48 |
) |
(1.79 |
) |
(0.02 |
) |
0.07 |
|
0.21 |
|
0.25 |
|
n/a |
|
0.66 |
|
||
| Some earnings (loss) per share amounts may not add due to rounding. | ||||||||||||||||||||||||
| Basic shares | 68,403 |
|
67,096 |
|
64,784 |
|
65,126 |
|
66,352 |
|
66,497 |
|
66,284 |
|
65,961 |
|
66,247 |
|
||||||
| Diluted shares | 69,195 |
|
67,568 |
|
65,356 |
|
66,268 |
|
67,097 |
|
67,388 |
|
67,868 |
|
67,943 |
|
67,733 |
|
||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP EXPENSES (1) | |||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||
| 06/30/22 | 09/30/22 | 12/31/22 | 03/31/23 | FY2023 | 06/30/23 | 09/30/23 | 12/31/23 | FY2024 | |||||||||||||
| Expenses, continuing operations: | |||||||||||||||||||||
| Cost of revenue | 41,021 |
|
42,304 |
|
43,287 |
|
43,472 |
|
170,084 |
|
45,621 |
|
41,212 |
|
44,934 |
|
131,767 |
|
|||
| Research and development | 47,661 |
|
46,139 |
|
43,175 |
|
52,220 |
|
189,195 |
|
34,519 |
|
33,733 |
|
37,788 |
|
106,040 |
|
|||
| Sales and marketing | 51,280 |
|
45,949 |
|
47,702 |
|
57,506 |
|
202,437 |
|
44,879 |
|
44,135 |
|
46,203 |
|
135,217 |
|
|||
| General and administrative | 27,144 |
|
28,718 |
|
36,657 |
|
32,832 |
|
125,351 |
|
26,664 |
|
26,009 |
|
27,241 |
|
79,914 |
|
|||
| Gains, losses and other items, net | 739 |
|
13,111 |
|
11,743.00 |
|
9,723 |
|
35,316 |
|
116 |
|
6,574 |
|
2,502 |
|
9,192 |
|
|||
| Gross profit, continuing operations: | 101,222 |
|
104,795 |
|
115,328 |
|
105,154 |
|
426,499 |
|
108,448 |
|
118,659 |
|
128,935 |
|
356,042 |
|
|||
| % Gross margin | 71.2 |
% |
71.2 |
% |
72.7 |
% |
70.8 |
% |
71.5 |
% |
70.4 |
% |
74.2 |
% |
74.2 |
% |
73.0 |
% |
|||
| Excluded items: | |||||||||||||||||||||
| Purchased intangible asset amortization (cost of revenue) | 4,643 |
|
4,637 |
|
4,209 |
|
3,336 |
|
16,825 |
|
3,290 |
|
1,217 |
|
1,181 |
|
5,688 |
|
|||
| Non-cash stock compensation (cost of revenue) | 1,163 |
|
1,293 |
|
1,208 |
|
2,653 |
|
6,317 |
|
629 |
|
629 |
|
817 |
|
2,075 |
|
|||
| Non-cash stock compensation (research and development) | 11,656 |
|
12,360 |
|
10,654 |
|
20,737 |
|
55,407 |
|
5,077 |
|
5,293 |
|
6,960 |
|
17,330 |
|
|||
| Non-cash stock compensation (sales and marketing) | 5,884 |
|
6,116 |
|
5,871 |
|
11,558 |
|
29,429 |
|
3,736 |
|
4,786 |
|
4,089 |
|
12,611 |
|
|||
| Non-cash stock compensation (general and administrative) | 5,522 |
|
7,524 |
|
11,891 |
|
9,710 |
|
34,647 |
|
3,850 |
|
5,027 |
|
5,631 |
|
14,508 |
|
|||
| Restructuring charges (gains, losses, and other) | 739 |
|
13,111 |
|
11,743 |
|
9,723 |
|
35,316 |
|
116 |
|
6,574 |
|
2,502 |
|
9,192 |
|
|||
| Transformation costs (general and administrative) | - |
|
1,250 |
|
4,112 |
|
3,663 |
|
9,025 |
|
1,875 |
|
- |
|
- |
|
1,875 |
|
|||
| Total excluded items | 29,607 |
|
46,291 |
|
49,688 |
|
61,380 |
|
186,966 |
|
18,573 |
|
23,526 |
|
21,180 |
|
63,279 |
|
|||
| Expenses, continuing operations excluding items: | |||||||||||||||||||||
| Cost of revenue | 35,215 |
|
36,374 |
|
37,870 |
|
37,483 |
|
146,942 |
|
41,702 |
|
39,366 |
|
42,936 |
|
124,004 |
|
|||
| Research and development | 36,005 |
|
33,779 |
|
32,521 |
|
31,483 |
|
133,788 |
|
29,442 |
|
28,440 |
|
30,828 |
|
88,710 |
|
|||
| Sales and marketing | 45,396 |
|
39,833 |
|
41,831 |
|
45,948 |
|
173,008 |
|
41,143 |
|
39,349 |
|
42,114 |
|
122,606 |
|
|||
| General and administrative | 21,622 |
|
19,944 |
|
20,654 |
|
19,459 |
|
81,679 |
|
20,939 |
|
20,982 |
|
21,610 |
|
63,531 |
|
|||
| Gains, losses and other items, net | - |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|||
| Gross profit, continuing operations excluding items: | 107,028 |
|
110,725 |
|
120,745 |
|
111,143 |
|
449,641 |
|
112,367 |
|
120,505 |
|
130,933 |
|
363,805 |
|
|||
| % Gross margin | 75.2 |
% |
75.3 |
% |
76.1 |
% |
74.8 |
% |
75.4 |
% |
72.9 |
% |
75.4 |
% |
75.3 |
% |
74.6 |
% |
|||
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||||||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP EPS (1) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||||||||
| 06/30/22 | 09/30/22 | 12/31/22 | 03/31/23 | FY 2023 | 06/30/23 | 09/30/23 | 12/31/23 | FY 2024 | |||||||||
| Income (loss) from continuing operations before income taxes | (24,903 |
) |
(26,874 |
) |
(24,685 |
) |
(42,392 |
) |
(118,854 |
) |
7,119 |
|
14,639 |
21,808 |
43,566 |
||
| Income taxes (benefit) | 2,315 |
|
3,562 |
|
5,835 |
|
(6,460 |
) |
5,252 |
|
8,705 |
|
10,163 |
8,429 |
27,297 |
||
| Net earnings (loss) from continuing operations | (27,218 |
) |
(30,436 |
) |
(30,520 |
) |
(35,932 |
) |
(124,106 |
) |
(1,586 |
) |
4,476 |
13,379 |
16,269 |
||
| Earnings from discontinued operations, net of tax | - |
|
- |
|
836 |
|
4,568 |
|
5,404 |
|
- |
|
387 |
598 |
985 |
||
| Net earnings (loss) | (27,218 |
) |
(30,436 |
) |
(29,684 |
) |
(31,364 |
) |
(118,702 |
) |
(1,586 |
) |
4,863 |
13,977 |
17,254 |
||
| Earnings (loss) per share: | |||||||||||||||||
| Basic | (0.40 |
) |
(0.45 |
) |
(0.46 |
) |
(0.48 |
) |
(1.79 |
) |
(0.02 |
) |
0.07 |
0.21 |
0.26 |
||
| Diluted | (0.40 |
) |
(0.45 |
) |
(0.46 |
) |
(0.48 |
) |
(1.79 |
) |
(0.02 |
) |
0.07 |
0.21 |
0.26 |
||
| Excluded items: | |||||||||||||||||
| Purchased intangible asset amortization (cost of revenue) | 4,643 |
|
4,637 |
|
4,209 |
|
3,336 |
|
16,825 |
|
3,290 |
|
1,217 |
1,181 |
5,688 |
||
| Non-cash stock compensation (cost of revenue and operating expenses) | 24,225 |
|
27,293 |
|
29,624 |
|
44,658 |
|
125,800 |
|
13,292 |
|
15,735 |
17,497 |
46,524 |
||
| Restructuring charges (gains, losses, and other) | 739 |
|
13,111 |
|
11,743 |
|
9,723 |
|
35,316 |
|
116 |
|
6,574 |
2,502 |
9,192 |
||
| Transformation costs (general and administrative) | - |
|
1,250 |
|
4,112 |
|
3,663 |
|
9,025 |
|
1,875 |
|
- |
- |
1,875 |
||
| Total excluded items from continuing operations | 29,607 |
|
46,291 |
|
49,688 |
|
61,380 |
|
186,966 |
|
18,573 |
|
23,526 |
21,180 |
63,279 |
||
| Income from continuing operations before income taxes and excluding items | 4,704 |
|
19,417 |
|
25,003 |
|
18,988 |
|
68,112 |
|
25,692 |
|
38,165 |
42,988 |
106,845 |
||
| Income taxes expense (benefit) | 1,237 |
|
4,557 |
|
6,468 |
|
(2,141 |
) |
10,121 |
|
6,167 |
|
9,036 |
10,732 |
25,935 |
||
| Non-GAAP net earnings from continuing operations | 3,467 |
|
14,860 |
|
18,535 |
|
21,129 |
|
57,991 |
|
19,525 |
|
29,129 |
32,256 |
80,910 |
||
| Non-GAAP earnings per share from continuing operations: | |||||||||||||||||
| Basic | 0.05 |
|
0.22 |
|
0.29 |
|
0.32 |
|
0.87 |
|
0.29 |
|
0.44 |
0.49 |
1.22 |
||
| Diluted | 0.05 |
|
0.22 |
|
0.28 |
|
0.32 |
|
0.86 |
|
0.29 |
|
0.43 |
0.47 |
1.19 |
||
| Basic weighted average shares | 68,403 |
|
67,096 |
|
64,784 |
|
65,126 |
|
66,352 |
|
66,497 |
|
66,284 |
65,961 |
66,247 |
||
| Diluted weighted average shares | 69,195 |
|
67,568 |
|
65,356 |
|
66,268 |
|
67,097 |
|
67,388 |
|
67,868 |
67,943 |
67,733 |
||
| Some totals may not add due to rounding | |||||||||||||||||
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||||||||||
| LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES | |||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP OPERATING INCOME GUIDANCE (1) | |||||||||||
| (Unaudited) | |||||||||||
| (Dollars in thousands) | |||||||||||
| For the quarter ending | For the year ending | ||||||||||
| March 31, 2024 | March 31, 2024 | ||||||||||
| Low | High | Low | High | ||||||||
| GAAP income (loss) from operations |
|
(18,000 |
) |
|
(17,000 |
) |
|
8,000 |
|
9,000 |
|
| Excluded items: | |||||||||||
| Purchased intangible asset amortization |
|
3,000 |
|
|
3,000 |
|
|
9,000 |
|
9,000 |
|
| Non-cash stock compensation |
|
25,000 |
|
|
25,000 |
|
|
71,000 |
|
71,000 |
|
| Restructuring charges |
|
3,000 |
|
|
3,000 |
|
|
12,000 |
|
12,000 |
|
| Transformation costs |
|
- |
|
|
- |
|
|
2,000 |
|
2,000 |
|
| Total excluded items |
|
31,000 |
|
|
31,000 |
|
|
94,000 |
|
94,000 |
|
| Non-GAAP income from operations | $ |
13,000 |
|
$ |
14,000 |
|
$ |
102,000 |
$ |
103,000 |
|
(1) This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A. |
|||||||||||
APPENDIX A
LIVERAMP HOLDINGS, INC. AND SUBSIDIARIES
Q3 FISCAL 2024 FINANCIAL RESULTS
EXPLANATION OF NON-GAAP MEASURES AND OTHER KEY METRICS
To supplement our financial results, we use non-GAAP measures which exclude certain acquisition related expenses, non-cash stock compensation and restructuring charges. We believe these measures are helpful in understanding our past performance and our future results. Our non-GAAP financial measures and schedules are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated GAAP financial statements. Our management regularly uses these non-GAAP financial measures internally to understand, manage and evaluate our business and to make operating decisions. These measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is also based in part on the performance of our business based on these non-GAAP measures.
Our non-GAAP financial measures, including non-GAAP earnings (loss) per share, income (loss) from operations and adjusted EBITDA reflect adjustments based on the following items, as well as the related income tax effects when applicable:
Purchased intangible asset amortization: We incur amortization of purchased intangibles in connection with our acquisitions. Purchased intangibles include (i) developed technology, (ii) customer and publisher relationships, and (iii) trade names. We expect to amortize for accounting purposes the fair value of the purchased intangibles based on the pattern in which the economic benefits of the intangible assets will be consumed as revenue is generated. Although the intangible assets generate revenue for us, we exclude this item because this expense is non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance.
Non-cash stock compensation: Non-cash stock compensation consists of charges for associate restricted stock units, performance shares and stock options in accordance with current GAAP related to stock-based compensation including expense associated with stock-based compensation related to unvested options assumed in connection with our acquisitions. As we apply stock-based compensation standards, we believe that it is useful to investors to understand the impact of the application of these standards to our operational performance. Although stock-based compensation expense is calculated in accordance with current GAAP and constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations.
Restructuring charges: During the past several years, we have initiated certain restructuring activities in order to align our costs in connection with both our operating plans and our business strategies based on then-current economic conditions. As a result, we recognized costs related to termination benefits for employees whose positions were eliminated, lease and other contract termination charges, and asset impairments. These items, as well as third party expenses associated with business acquisitions in the current year, reported as gains, losses, and other items, net, are excluded from non-GAAP results because such amounts are not used by us to assess the core profitability of our business operations.
Transformation costs: In previous years, we incurred significant expenses to separate the financial statements of our operating segments, with particular focus on segment-level balance sheets, and to evaluate portfolio priorities. Our criteria for excluding transformation expenses from our non-GAAP measures is as follows: 1) projects are discrete in nature; 2) excluded expenses consist only of third-party consulting fees that we would not incur otherwise; and 3) we do not exclude employee related expenses or other costs associated with the ongoing operations of our business. We substantially completed those projects during the third quarter of fiscal year 2018. Beginning in the fourth quarter of fiscal 2018, and through most of fiscal 2019, we incurred transaction support expenses and system separation costs related to the Company's announced evaluation of strategic options for its Marketing Solutions (AMS) business. In the first and second quarters of fiscal 2021 in response to the potential COVID-19 pandemic impact on our business and again during fiscal 2023 in response to macroeconomic conditions, we incurred significant costs associated with the assessment of strategic and operating plans, including our long-term location strategy, and assistance in implementing the restructuring activities as a result of this assessment. Our criteria for excluding these costs are the same. We believe excluding these items from our non-GAAP financial measures is useful for investors and provides meaningful supplemental information.
Our non-GAAP financial schedules are:
Non-GAAP EPS, Non-GAAP Income from Operations, and Non-GAAP expenses: Our Non-GAAP earnings per share, Non-GAAP income from operations, and Non-GAAP expenses reflect adjustments as described above, as well as the related tax effects where applicable.
Adjusted EBITDA: Adjusted EBITDA is defined as net income from continuing operations before income taxes, other expenses, depreciation and amortization, and including adjustments as described above. We use Adjusted EBITDA to measure our performance from period to period both at the consolidated level as well as within our operating segments and to compare our results to those of our competitors. We believe that the inclusion of Adjusted EBITDA provides useful supplementary information to and facilitates analysis by investors in evaluating the Company's performance and trends. The presentation of Adjusted EBITDA is not meant to be considered in isolation or as an alternative to net earnings as an indicator of our performance.
Free Cash Flow to Equity: To supplement our statement of cash flows, we use a non-GAAP measure of cash flow to analyze cash flows generated from operations. Free cash flow to equity is defined as operating cash flow less cash used by investing activities (excluding the impact of cash paid in acquisitions), less required payments of debt, and excluding the impact of discontinued operations. Management believes that this measure of cash flow is meaningful since it represents the amount of money available from continuing operations for the Company's discretionary spending after funding all required obligations including scheduled debt payments. The presentation of non-GAAP free cash flow to equity is not meant to be considered in isolation or as an alternative to cash flows from operating activities as a measure of liquidity.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240208650365/en/
Contacts
LiveRamp Investor Relations
Investor.Relations@LiveRamp.com
