Chegg Reports 2021 Financial Results and Gives 2022 Guidance
Chegg, Inc. (NYSE:CHGG) reported Q4 2021 net revenues of $207.5 million, a 1% increase year-over-year. Chegg Services revenue grew 6% to $187.2 million, representing 90% of total revenue. Full-year 2021 net revenues totaled $776.3 million, up 20%, while Chegg Services revenues rose 29% to $669.9 million. The company experienced an increase in subscribers, reaching 4.6 million in Q4 and 7.8 million for the full year. For Q1 2022, Chegg expects total net revenues of $200-205 million and Chegg Services revenues of $183-188 million.
- Chegg Services revenue increased 29% year-over-year for full year 2021.
- Total net revenues for full year 2021 rose to $776.3 million, a 20% increase.
- Subscriber growth to 4.6 million in Q4 2021, up 5% year-over-year.
- Net loss of $1.5 million for full year 2021.
- Only 1% increase in total net revenues for Q4 2021.
Chegg Services revenue increased
“During these complicated times, the
Q4 2021 Highlights:
-
Total Net Revenues of
, an increase of$207.5 million 1% year-over-year -
Chegg Services Revenues grew
6% year-over-year to , or$187.2 million 90% of total net revenues, compared to86% in Q4 2020 -
Net Income was
$24.3 million -
Non-GAAP Net Income was
$63.5 million -
Adjusted EBITDA was
$78.0 million -
4.6 million: number of Chegg Services subscribers, an increase of
5% year-over-year
Full Year 2021 Highlights:
-
Total Net Revenues of
, an increase of$776.3 million 20% year-over-year -
Chegg Services Revenues grew
29% year-over-year to , or$669.9 million 86% of total net revenues, compared to81% in 2020 -
Net Loss was
$1.5 million -
Non-GAAP Net Income was
$215.4 million -
Adjusted EBITDA was
$265.9 million -
7.8 million: number of Chegg Services subscribers, an increase of
18% year-over-year
Total net revenues include revenues from Chegg Services and Required Materials. Chegg Services primarily includes Chegg Study, Chegg Writing, Chegg Math Solver, Chegg Study Pack, Mathway and Thinkful. Required Materials includes print textbooks and eTextbooks.
For more information about non-GAAP net income and adjusted EBITDA, and a reconciliation of non-GAAP net income to net income (loss), and adjusted EBITDA to net income (loss), see the sections of this press release titled “Use of Non-GAAP Measures,” “Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA,” and “Reconciliation of GAAP to Non-GAAP Financial Measures.”
Business Outlook:
First Quarter 2022
-
Total Net Revenues in the range of
to$200 million $205 million -
Chegg Services Revenues in the range of
to$183 million $188 million -
Gross Margin between
71% and72% -
Adjusted EBITDA in the range of
to$56 million $58 million
Full Year 2022
-
Total Net Revenues in the range of
to$830 million $850 million -
Chegg Services Revenues in the range of
to$770 million $790 million -
Gross Margin between
70% and72% -
Adjusted EBITDA in the range of
to$260 million $270 million -
Capital Expenditures in the range of
to$110 million $120 million -
Free Cash Flow in the range of
50% to60% of Adjusted EBITDA
For more information about the use of forward-looking non-GAAP measures, a reconciliation of forward-looking net loss to EBITDA and adjusted EBITDA for the first quarter 2022 and full year 2022, see the below sections of the press release titled “Use of Non-GAAP Measures,” and “Reconciliation of Forward-Looking Net Loss to EBITDA and Adjusted EBITDA.”
An updated investor presentation and an investor data sheet can be found on Chegg’s Investor Relations website http://investor.chegg.com.
Prepared Remarks -
Thank you, Tracey, and welcome everyone to our 2021 Q4 earnings call. When we reported in early November, there was a great deal of uncertainty around the back-to-the-school season and the continuing impact of COVID-19. Fortunately, while enrollments were lower, we saw that schoolwork did eventually pick-up so the need for
Our continued investments in content quality, subject matter expansion, personalization, and discovery keep adding more value for students around the world and create even bigger opportunities for
As education evolves, so do the learning pathways, which means there are going to be more students which will require even more help. That is why we are expanding our learning support to reach these students, regardless of the path they choose to improve their outcome through learning.
So, for 2022, our priorities are:
-
One - to expand and improve the discoverability and quality of our content, the subjects that we cover, and further personalize the user experience to make
Chegg even better and more valuable for learners. -
Two - invest in our international expansion, including our newest and exciting addition of
Busuu , entering us into the digital language business.$17 billion - Three - invest in and grow our skills business by offering more courses through partnerships and through our direct channels.
- Four - add even more value to our existing customers and new customers through bundling, pricing, and new offerings.
We believe this will enable
As you can see, we have an exciting future ahead of us and we made some important investments last year to position us for continued growth. We added new subjects, higher quality content, and introduced personalization through the successful launches of “Learn with Chegg” and Uversity. Together, they help us improve and expand our content, while building better relationships with faculty at the most prestigious institutions around the world. In fact, since Uversity launched, faculty from over 1,300 schools have uploaded almost 80,000 pieces of learning material including study guides, lecture notes, and quizzes. And we have just added new tools to allow faculty to create and upload video content to meet the growing demand from students. The response to Uversity has been so positive that we expect to double the amount of learning material created by professors on our platform by the time we roll it out to students in the fall. And, as part of our deepening relationship with faculty, we continue to invest in
Uversity is just one part of our investment in “Learn with Chegg”, our new personalization platform, that has already dramatically increased student engagement. And, by combining our proprietary student data and A.I. technology, we are better able to predict student’s needs without them having to ask. Learners are automatically pushed relevant content, whether flashcards, videos, quizzes, math, or writing support, to give them an individualized learning experience based on their needs. We have built a huge moat at
Our international expansion continues to be an exciting growth opportunity for us. In fact, we exceeded 1.5 million international subscribers during the year, well ahead of our target. In 2022 we will make more investments in new countries, with new subjects, in new local languages, and with local pricing. And with the acquisition of
On the skills front, we have dramatically increased our TAM through our partnership with Guild. This partnership gives us access to the largest corporations in the world who are seeking skills-based learning content for their employees and these companies are asking
The pandemic has been hard on everyone and what became evident to us was that students have needs well beyond academic and skills support. Students trust
The challenges of the last few years have had a dramatic impact on all of us, particularly students. There is an increasing need for students to learn on their own, so it is no wonder they are seeking academic and professional support, but it is clear they need even more help as they take on the rest of life’s challenges.
And with that I will turn it over to Andy…
Prepared Remarks -
Thanks Dan and good afternoon everyone.
Today I will discuss our financial performance for the fourth quarter and full year 2021, as well as our outlook for 2022.
Despite the complexity of the virus and the industry wide slowdown at the end of the year, the business performed well during a difficult time and 2021 was another good year for our company. Total revenue grew greater than
Looking more specifically at our 2021 performance, total revenue grew
Looking at Q4, total revenue grew to
Looking at the balance sheet, we ended the year with cash and investments of
Moving to guidance for 2022. The momentum we experienced in late Q4 has continued into the spring rush. We have seen a reacceleration of growth in subscribers and our retention rates are at an all-time high.
With respect to Required Materials, student usage continues to decline as textbooks have become less relevant. And as you can tell from prior financials and our guidance, it has become a drag on both growth and margins. While we expect to continue to offer this service, we are evaluating strategic alternatives to provide it through partners.
And finally, our full year and Q1 2022 guidance now include the financial expectations for our acquisition of
Specifically, for 2022 we expect:
-
Total revenue to be in the range of
to$830 , with Chegg Services revenue in the range of$850 million to$770 , and Chegg Services organic revenue growing in the 8 to 10 percent range;$790 million - Gross margins to be in the range of 70 to 72 percent as Chegg Services revenue continues to grow and be a larger overall contributor;
-
Adjusted EBITDA to be in the range of
to$260 , with$270 million Busuu being dilutive to adjusted EBITDA by to$15 as we invest to scale the service. We are investing in$20 million Busuu now to accelerate growth and we expect it to be breakeven by 2024. -
And finally, as we have stated in the past, we continue to have healthy free cash flow conversion, which we expect to be in the range
50% to60% of adjusted EBITDA.
Moving to Q1 2022 we expect:
-
Total revenue between
and$200 , with Chegg Services revenue between$205 million and$183 ;$188 million - Gross margin between 71 and 72 percent;
-
And adjusted EBITDA between
and$56 .$58 million
We believe the future of
With that, I’ll turn the call over to the operator for your questions.
Conference Call and Webcast Information
To access the call, please dial 1-877-407-4018, or outside the
Use of Investor Relations Website for Regulation FD Purposes
About
Millions of people all around the world Learn with
Use of Non-GAAP Measures
To supplement Chegg’s financial results presented in accordance with generally accepted accounting principles in
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.
As presented in the “Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA,” “Reconciliation of GAAP to Non-GAAP Financial Measures,” “Reconciliation of Forward-Looking Net Loss to EBITDA and Adjusted EBITDA,” and “Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow” tables below, each of the non-GAAP financial measures excludes one or more of the following items:
Share-based compensation expense.
Share-based compensation expense is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond
Amortization of intangible assets.
Acquisition-related compensation costs.
Acquisition-related compensation costs include compensation expense resulting from the employment retention of certain key employees established in accordance with the terms of the acquisitions. In most cases, these acquisition-related compensation costs are not factored into management's evaluation of potential acquisitions or
Amortization of debt discount and issuance costs.
Beginning
The difference between the effective interest expense and the contractual interest expense are excluded from management's assessment of our operating performance because management believes that these non-cash expenses are not indicative of ongoing operating performance.
Loss on early extinguishment of debt.
Beginning
The loss on early extinguishment of debt is not considered a core-operating activity and we believe its exclusion provides investors with a better comparison of period-over-period operating results.
Loss on change in fair value of derivative instruments, net.
Our convertible senior notes embedded conversion options and related capped call instruments meet certain conditions for exclusion as derivative instruments and instead meet conditions to be classified in equity. The embedded conversion features and capped call transactions are not remeasured as long as they continue to meet the conditions for equity classification, otherwise they are classified as derivative instruments and recorded at fair value with changes in fair value recorded in other (expense) income, net. The loss on change in fair value of derivative instruments is not considered a core-operating activity and we believe its exclusion provides investors with a better comparison of period-over-period operating results.
Gain on sale of strategic equity investment.
The gain on sale of strategic equity investment represents a one-time event to record a gain on our strategic equity investment in a foreign entity that was acquired. The gain on sale of strategic equity investment is a one-time event and we believe its exclusion provides investors with a better comparison of period-over-period operating results.
Transitional logistics charges.
The transitional logistics charges represent incremental expenses incurred as we transition our print textbooks to a new third party logistics provider.
Restructuring charges.
Restructuring charges represent expenses incurred in conjunction with the change in our go-to-market strategy for our Thinkful product offering which we believe will have the most growth potential to serve learners.
Loss from impairment of strategic equity investment.
The loss from impairment of strategic equity investment represents a one-time event to record an impairment charge on our strategic equity investment in
Effect of shares for stock plan activity.
The effect of shares for stock plan activity represents the dilutive impact of outstanding stock options, RSUs, and PSUs calculated under the treasury stock method.
Effect of shares related to convertible senior notes.
Beginning
The effect of shares related to convertible senior notes represents the dilutive impact of our convertible senior notes, to the extent such shares are not already included in our weighted average shares outstanding as they were antidilutive on a GAAP basis.
Free cash flow.
Free cash flow represents net cash provided by operating activities adjusted for purchases of property and equipment and purchases of textbooks and including proceeds from the disposition of textbooks.
Forward-Looking Statements
This press release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which include, without limitation, statements regarding the impact of the ongoing coronavirus (COVID-19) pandemic on Chegg’s financial condition and results of operations,
|
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(in thousands, except for number of shares and par value) |
||||||||
(unaudited) |
||||||||
|
|
|||||||
|
2021 |
|
2020 |
|||||
Assets |
|
|
|
|||||
Current assets |
|
|
|
|||||
Cash and cash equivalents |
$ |
854,078 |
|
|
$ |
479,853 |
|
|
Short-term investments |
|
691,781 |
|
|
|
665,567 |
|
|
Accounts receivable, net of allowance of |
|
17,850 |
|
|
|
12,913 |
|
|
Prepaid expenses |
|
35,093 |
|
|
|
12,776 |
|
|
Other current assets |
|
23,846 |
|
|
|
11,846 |
|
|
Total current assets |
|
1,622,648 |
|
|
|
1,182,955 |
|
|
Long-term investments |
|
745,993 |
|
|
|
523,628 |
|
|
Textbook library, net |
|
11,241 |
|
|
|
34,149 |
|
|
Property and equipment, net |
|
169,938 |
|
|
|
125,807 |
|
|
|
|
289,763 |
|
|
|
285,214 |
|
|
Intangible assets, net |
|
40,566 |
|
|
|
51,249 |
|
|
Right of use assets |
|
18,062 |
|
|
|
24,226 |
|
|
Other assets |
|
21,035 |
|
|
|
24,030 |
|
|
Total assets |
$ |
2,919,246 |
|
|
$ |
2,251,258 |
|
|
Liabilities and stockholders’ equity |
|
|
|
|||||
Current liabilities |
|
|
|
|||||
Accounts payable |
$ |
11,992 |
|
|
$ |
8,547 |
|
|
Deferred revenue |
|
35,143 |
|
|
|
32,620 |
|
|
Accrued liabilities |
|
67,209 |
|
|
|
68,565 |
|
|
Total current liabilities |
|
114,344 |
|
|
|
109,732 |
|
|
Long-term liabilities |
|
|
|
|||||
Convertible senior notes, net |
|
1,678,155 |
|
|
|
1,506,922 |
|
|
Long-term operating lease liabilities |
|
12,447 |
|
|
|
19,264 |
|
|
Other long-term liabilities |
|
7,383 |
|
|
|
5,705 |
|
|
Total long-term liabilities |
|
1,697,985 |
|
|
|
1,531,891 |
|
|
Total liabilities |
|
1,812,329 |
|
|
|
1,641,623 |
|
|
Commitments and contingencies |
|
|
|
|||||
Stockholders’ equity: |
|
|
|
|||||
Preferred stock, |
|
— |
|
|
|
— |
|
|
Common stock, |
|
137 |
|
|
|
129 |
|
|
Additional paid-in capital |
|
1,449,305 |
|
|
|
1,030,577 |
|
|
Accumulated other comprehensive (loss) income |
|
(5,334 |
) |
|
|
1,530 |
|
|
Accumulated deficit |
|
(337,191 |
) |
|
|
(422,601 |
) |
|
Total stockholders’ equity |
|
1,106,917 |
|
|
|
609,635 |
|
|
Total liabilities and stockholders’ equity |
$ |
2,919,246 |
|
|
$ |
2,251,258 |
|
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Years Ended |
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net revenues |
$ |
207,467 |
|
|
$ |
205,721 |
|
|
$ |
776,265 |
|
|
$ |
644,338 |
|
|
Cost of revenues(1) |
|
55,710 |
|
|
|
57,133 |
|
|
|
254,904 |
|
|
|
205,417 |
|
|
Gross profit |
|
151,757 |
|
|
|
148,588 |
|
|
|
521,361 |
|
|
|
438,921 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
Research and development(1) |
|
47,826 |
|
|
|
46,949 |
|
|
|
178,821 |
|
|
|
170,905 |
|
|
Sales and marketing(1) |
|
30,275 |
|
|
|
21,293 |
|
|
|
105,414 |
|
|
|
81,914 |
|
|
General and administrative(1) |
|
47,459 |
|
|
|
31,128 |
|
|
|
159,019 |
|
|
|
129,349 |
|
|
Total operating expenses |
|
125,560 |
|
|
|
99,370 |
|
|
|
443,254 |
|
|
|
382,168 |
|
|
Income from operations |
|
26,197 |
|
|
|
49,218 |
|
|
|
78,107 |
|
|
|
56,753 |
|
|
Interest expense, net and other income, net: |
|
|
|
|
|
|
|
|||||||||
Interest expense, net |
|
(1,633 |
) |
|
|
(21,977 |
) |
|
|
(6,896 |
) |
|
|
(66,297 |
) |
|
Other (expense) income, net |
|
1,146 |
|
|
|
1,287 |
|
|
|
(65,472 |
) |
|
|
8,683 |
|
|
Total interest expense, net and other (expense) income, net |
|
(487 |
) |
|
|
(20,690 |
) |
|
|
(72,368 |
) |
|
|
(57,614 |
) |
|
Income (loss) before provision for income taxes |
|
25,710 |
|
|
|
28,528 |
|
|
|
5,739 |
|
|
|
(861 |
) |
|
Provision for income taxes |
|
1,404 |
|
|
|
2,485 |
|
|
|
7,197 |
|
|
|
5,360 |
|
|
Net income (loss) |
$ |
24,306 |
|
|
$ |
26,043 |
|
|
$ |
(1,458 |
) |
|
$ |
(6,221 |
) |
|
Net income (loss) per share |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.17 |
|
|
$ |
0.20 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
|
Diluted |
$ |
0.15 |
|
|
$ |
0.18 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
|
Weighted average shares used to compute net income (loss) per share |
|
|
|
|
|
|
|
|||||||||
Basic |
|
142,710 |
|
|
|
128,955 |
|
|
|
141,262 |
|
|
|
125,367 |
|
|
Diluted |
|
166,836 |
|
|
|
141,297 |
|
|
|
141,262 |
|
|
|
125,367 |
|
|
|
|
|
|
|
|
|
|
|||||||||
(1) Includes share-based compensation expense as follows: |
|
|
|
|
|
|
|
|||||||||
Cost of revenues |
$ |
447 |
|
|
$ |
306 |
|
|
$ |
1,621 |
|
|
$ |
950 |
|
|
Research and development |
|
11,155 |
|
|
|
8,544 |
|
|
|
37,131 |
|
|
|
31,588 |
|
|
Sales and marketing |
|
4,262 |
|
|
|
2,553 |
|
|
|
13,887 |
|
|
|
9,606 |
|
|
General and administrative |
|
16,825 |
|
|
|
13,243 |
|
|
|
56,207 |
|
|
|
41,911 |
|
|
Total share-based compensation expense |
$ |
32,689 |
|
|
$ |
24,646 |
|
|
$ |
108,846 |
|
|
$ |
84,055 |
|
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
Years Ended |
|||||||
|
2021 |
2020 |
||||||
Cash flows from operating activities |
|
|
||||||
Net loss |
$ |
(1,458 |
) |
$ |
(6,221 |
) |
||
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
||||||
Print textbook depreciation expense |
|
10,859 |
|
|
15,397 |
|
||
Other depreciation and amortization expense |
|
63,274 |
|
|
47,018 |
|
||
Share-based compensation expense |
|
108,846 |
|
|
84,055 |
|
||
Amortization of debt discount and issuance costs |
|
5,922 |
|
|
64,573 |
|
||
Repayment of convertible senior notes attributable to debt discount |
|
— |
|
|
(20,433 |
) |
||
Loss on early extinguishments of debt |
|
78,152 |
|
|
4,286 |
|
||
Loss on change in fair value of derivative instruments, net |
|
7,148 |
|
|
— |
|
||
Loss from write-offs of property and equipment |
|
2,115 |
|
|
1,211 |
|
||
Loss from impairment of strategic equity investment |
|
— |
|
|
10,000 |
|
||
Gain on sale of strategic equity investments |
|
(12,496 |
) |
|
— |
|
||
Loss (gain) on textbook library, net |
|
10,956 |
|
|
(1,453 |
) |
||
Operating lease expense, net of accretion |
|
5,994 |
|
|
4,901 |
|
||
Other non-cash items |
|
(973 |
) |
|
(227 |
) |
||
Change in assets and liabilities, net of effect of acquisition of businesses: |
|
|
||||||
Accounts receivable |
|
(5,004 |
) |
|
(400 |
) |
||
Prepaid expenses and other current assets |
|
(21,854 |
) |
|
5,419 |
|
||
Other assets |
|
16,387 |
|
|
(4,214 |
) |
||
Accounts payable |
|
3,241 |
|
|
1,119 |
|
||
Deferred revenue |
|
2,523 |
|
|
12,918 |
|
||
Accrued liabilities |
|
5,199 |
|
|
22,444 |
|
||
Other liabilities |
|
(5,607 |
) |
|
(3,951 |
) |
||
Net cash provided by operating activities |
|
273,224 |
|
|
236,442 |
|
||
Cash flows from investing activities |
|
|
||||||
Purchases of property and equipment |
|
(94,180 |
) |
|
(81,317 |
) |
||
Purchases of textbooks |
|
(10,931 |
) |
|
(58,567 |
) |
||
Proceeds from disposition of textbooks |
|
8,714 |
|
|
7,569 |
|
||
Purchases of investments |
|
(1,688,384 |
) |
|
(1,045,564 |
) |
||
Proceeds from sale of investments |
|
206,041 |
|
|
— |
|
||
Maturities of investments |
|
1,204,787 |
|
|
539,889 |
|
||
Proceeds from sale of strategic equity investments |
|
16,076 |
|
|
— |
|
||
Acquisition of businesses, net of cash acquired |
|
(7,891 |
) |
|
(92,796 |
) |
||
Purchase of strategic equity investment |
|
— |
|
|
(2,000 |
) |
||
Net cash used in investing activities |
|
(365,768 |
) |
|
(732,786 |
) |
||
Cash flows from financing activities |
|
|
||||||
Proceeds from common stock issued under stock plans, net |
|
8,887 |
|
|
15,483 |
|
||
Payment of taxes related to the net share settlement of equity awards |
|
(94,423 |
) |
|
(80,680 |
) |
||
Proceeds from equity offering, net of offering costs |
|
1,091,466 |
|
|
— |
|
||
Repayment of convertible senior notes |
|
(300,762 |
) |
|
(303,967 |
) |
||
Proceeds from exercise of convertible senior notes capped call |
|
69,005 |
|
|
77,095 |
|
||
Payment of escrow related to acquisition |
|
(7,451 |
) |
|
— |
|
||
Repurchase of common stock |
|
(300,000 |
) |
|
— |
|
||
Proceeds from issuance of convertible senior notes, net of issuance costs |
|
— |
|
|
984,096 |
|
||
Purchase of convertible senior notes capped call |
|
— |
|
|
(103,400 |
) |
||
Net cash provided by financing activities |
|
466,722 |
|
|
588,627 |
|
||
Net increase in cash, cash equivalents and restricted cash |
|
374,178 |
|
|
92,283 |
|
||
Cash, cash equivalents and restricted cash, beginning of period |
|
481,715 |
|
|
389,432 |
|
||
Cash, cash equivalents and restricted cash, end of period |
$ |
855,893 |
|
$ |
481,715 |
|
|
Years Ended |
|||||
|
2021 |
|
2020 |
|||
Supplemental cash flow data: |
|
|
|
|||
Cash paid during the period for: |
|
|
|
|||
Interest |
$ |
1,053 |
|
$ |
1,766 |
|
Income taxes, net of refunds |
$ |
7,388 |
|
$ |
3,436 |
|
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|||
Operating cash flows from operating leases |
$ |
7,772 |
|
$ |
6,790 |
|
Right of use assets obtained in exchange for lease obligations: |
|
|
|
|||
Operating leases |
$ |
— |
|
$ |
13,688 |
|
Non-cash investing and financing activities: |
|
|
|
|||
Accrued purchases of long-lived assets |
$ |
2,982 |
|
$ |
1,588 |
|
Accrued escrow related to acquisition |
$ |
— |
|
$ |
7,451 |
|
Issuance of common stock related to repayment of convertible senior notes |
$ |
235,521 |
|
$ |
327,141 |
|
|
|||||
|
2021 |
|
2020 |
|||
Reconciliation of cash, cash equivalents and restricted cash: |
|
|
|
|||
Cash and cash equivalents |
$ |
854,078 |
|
$ |
479,853 |
|
Restricted cash included in other current assets |
|
— |
|
|
122 |
|
Restricted cash included in other assets |
|
1,815 |
|
|
1,740 |
|
Total cash, cash equivalents and restricted cash |
$ |
855,893 |
|
$ |
481,715 |
|
||||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Years Ended |
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net income (loss) |
$ |
24,306 |
|
|
$ |
26,043 |
|
|
$ |
(1,458 |
) |
|
$ |
(6,221 |
) |
|
Interest expense, net |
|
1,633 |
|
|
|
21,977 |
|
|
|
6,896 |
|
|
|
66,297 |
|
|
Provision for income taxes |
|
1,404 |
|
|
|
2,485 |
|
|
|
7,197 |
|
|
|
5,360 |
|
|
Print textbook depreciation expense |
|
1,835 |
|
|
|
4,698 |
|
|
|
10,859 |
|
|
|
15,397 |
|
|
Other depreciation and amortization expense |
|
17,001 |
|
|
|
13,930 |
|
|
|
63,274 |
|
|
|
47,018 |
|
|
EBITDA |
|
46,179 |
|
|
|
69,133 |
|
|
|
86,768 |
|
|
|
127,851 |
|
|
Print textbook depreciation expense |
|
(1,835 |
) |
|
|
(4,698 |
) |
|
|
(10,859 |
) |
|
|
(15,397 |
) |
|
Share-based compensation expense |
|
32,689 |
|
|
|
24,646 |
|
|
|
108,846 |
|
|
|
84,055 |
|
|
Other income (expense), net |
|
(1,146 |
) |
|
|
(1,287 |
) |
|
|
65,472 |
|
|
|
(8,683 |
) |
|
Acquisition-related compensation costs |
|
1,251 |
|
|
|
71 |
|
|
|
6,378 |
|
|
|
9,232 |
|
|
Transitional logistics charges |
|
785 |
|
|
|
— |
|
|
|
7,332 |
|
|
|
— |
|
|
Restructuring charges |
|
71 |
|
|
|
— |
|
|
|
1,922 |
|
|
|
— |
|
|
Loss from impairment of strategic equity investment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Adjusted EBITDA |
$ |
77,994 |
|
|
$ |
87,865 |
|
|
$ |
265,859 |
|
|
$ |
207,058 |
|
|
||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||||||
(in thousands, except percentages and per share amounts) |
||||||||||||||||
(unaudited) |
||||||||||||||||
|
Three Months Ended |
|
Years Ended |
|||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Operating expenses |
$ |
125,560 |
|
|
$ |
99,370 |
|
|
$ |
443,254 |
|
|
$ |
382,168 |
|
|
Share-based compensation expense |
|
(32,242 |
) |
|
|
(24,340 |
) |
|
|
(107,225 |
) |
|
|
(83,105 |
) |
|
Amortization of intangible assets |
|
(836 |
) |
|
|
(4,403 |
) |
|
|
(5,053 |
) |
|
|
(14,278 |
) |
|
Acquisition-related compensation costs |
|
(1,251 |
) |
|
|
(71 |
) |
|
|
(6,378 |
) |
|
|
(9,232 |
) |
|
Restructuring charges |
|
(117 |
) |
|
|
— |
|
|
|
(935 |
) |
|
|
— |
|
|
Loss from impairment of strategic equity investment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
|
Non-GAAP operating expenses |
$ |
91,114 |
|
|
$ |
70,556 |
|
|
$ |
323,663 |
|
|
$ |
265,553 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
$ |
26,197 |
|
|
$ |
49,218 |
|
|
$ |
78,107 |
|
|
$ |
56,753 |
|
|
Share-based compensation expense |
|
32,689 |
|
|
|
24,646 |
|
|
|
108,846 |
|
|
|
84,055 |
|
|
Amortization of intangible assets |
|
3,011 |
|
|
|
4,403 |
|
|
|
13,685 |
|
|
|
14,278 |
|
|
Acquisition-related compensation costs |
|
1,251 |
|
|
|
71 |
|
|
|
6,378 |
|
|
|
9,232 |
|
|
Transitional logistics charges |
|
785 |
|
|
|
— |
|
|
|
7,332 |
|
|
|
— |
|
|
Restructuring charges |
|
71 |
|
|
|
— |
|
|
|
1,922 |
|
|
|
— |
|
|
Loss from impairment of strategic equity investment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Non-GAAP income from operations |
$ |
64,004 |
|
|
$ |
78,338 |
|
|
$ |
216,270 |
|
|
$ |
174,318 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
24,306 |
|
|
$ |
26,043 |
|
|
$ |
(1,458 |
) |
|
$ |
(6,221 |
) |
|
Share-based compensation expense |
|
32,689 |
|
|
|
24,646 |
|
|
|
108,846 |
|
|
|
84,055 |
|
|
Amortization of intangible assets |
|
3,011 |
|
|
|
4,403 |
|
|
|
13,685 |
|
|
|
14,278 |
|
|
Acquisition-related compensation costs |
|
1,251 |
|
|
|
71 |
|
|
|
6,378 |
|
|
|
9,232 |
|
|
Amortization of debt discount and issuance costs |
|
1,413 |
|
|
|
21,663 |
|
|
|
5,922 |
|
|
|
64,573 |
|
|
Loss on early extinguishment of debt |
|
— |
|
|
|
971 |
|
|
|
78,152 |
|
|
|
4,286 |
|
|
Loss on change in fair value of derivative instruments, net |
|
— |
|
|
|
— |
|
|
|
7,148 |
|
|
|
— |
|
|
Gain on sale of strategic equity investments |
|
— |
|
|
|
— |
|
|
|
(12,496 |
) |
|
|
— |
|
|
Transitional logistics charges |
|
785 |
|
|
|
— |
|
|
|
7,332 |
|
|
|
— |
|
|
Restructuring charges |
|
71 |
|
|
|
— |
|
|
|
1,922 |
|
|
|
— |
|
|
Loss from impairment of strategic equity investment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
Non-GAAP net income |
$ |
63,526 |
|
|
$ |
77,797 |
|
|
$ |
215,431 |
|
|
$ |
180,203 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares used to compute net income (loss) per share |
|
166,836 |
|
|
|
141,297 |
|
|
|
141,262 |
|
|
|
125,367 |
|
|
Effect of shares for stock plan activity |
|
— |
|
|
|
— |
|
|
|
2,545 |
|
|
|
4,470 |
|
|
Effect of shares related to convertible senior notes |
|
— |
|
|
|
— |
|
|
|
23,300 |
|
|
|
4,942 |
|
|
Non-GAAP weighted average shares used to compute non-GAAP net income per share |
|
166,836 |
|
|
|
141,297 |
|
|
|
167,107 |
|
|
|
134,779 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share |
$ |
0.15 |
|
|
$ |
0.18 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
|
Adjustments |
|
0.23 |
|
|
|
0.37 |
|
|
|
1.30 |
|
|
|
1.39 |
|
|
Non-GAAP net income per share, diluted |
$ |
0.38 |
|
|
$ |
0.55 |
|
|
$ |
1.29 |
|
|
$ |
1.34 |
|
|
||||||||
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
Years Ended |
|||||||
|
2021 |
|
2020 |
|||||
Net cash provided by operating activities |
$ |
273,224 |
|
|
$ |
236,442 |
|
|
Purchases of property and equipment |
|
(94,180 |
) |
|
|
(81,317 |
) |
|
Purchases of textbooks |
|
(10,931 |
) |
|
|
(58,567 |
) |
|
Proceeds from disposition of textbooks |
|
8,714 |
|
|
|
7,569 |
|
|
Free cash flow |
$ |
176,827 |
|
|
$ |
104,127 |
|
|
|||||||||||||
SELECTED QUARTERLY FINANCIAL DATA |
|||||||||||||
(in thousands) |
|||||||||||||
(unaudited) |
|||||||||||||
|
Three Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||
Total net revenues |
$ |
198,378 |
|
|
$ |
198,478 |
|
$ |
171,942 |
|
$ |
207,467 |
|
Gross profit |
|
126,994 |
|
|
|
137,770 |
|
|
104,840 |
|
|
151,757 |
|
Income from operations |
|
16,779 |
|
|
|
34,770 |
|
|
361 |
|
|
26,197 |
|
Net (loss) income |
|
(65,179 |
) |
|
|
32,764 |
|
|
6,651 |
|
|
24,306 |
|
Weighted average shares used to compute net (loss) income per share: |
|
|
|
|
|
|
|
||||||
Basic |
|
134,352 |
|
|
|
143,112 |
|
|
144,746 |
|
|
142,710 |
|
Diluted |
|
134,352 |
|
|
|
168,282 |
|
|
146,699 |
|
|
166,836 |
|
Net (loss) income per share: |
|
|
|
|
|
|
|
||||||
Basic |
$ |
(0.49 |
) |
|
$ |
0.23 |
|
$ |
0.05 |
|
$ |
0.17 |
|
Diluted |
$ |
(0.49 |
) |
|
$ |
0.20 |
|
$ |
0.05 |
|
$ |
0.15 |
|
Three Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
Total net revenues |
$ |
131,590 |
|
|
$ |
153,009 |
|
$ |
154,018 |
|
|
$ |
205,721 |
|
Gross profit |
|
89,200 |
|
|
|
109,485 |
|
|
91,648 |
|
|
|
148,588 |
|
Income (loss) from operations |
|
3,276 |
|
|
|
22,061 |
|
|
(17,802 |
) |
|
|
49,218 |
|
Net (loss) income |
|
(5,713 |
) |
|
|
10,589 |
|
|
(37,140 |
) |
|
|
26,043 |
|
Weighted average shares used to compute net (loss) income per share: |
|
|
|
|
|
|
|
|||||||
Basic |
|
122,428 |
|
|
|
123,842 |
|
|
126,194 |
|
|
|
128,955 |
|
Diluted |
|
122,428 |
|
|
|
133,851 |
|
|
126,194 |
|
|
|
141,297 |
|
Net (loss) income per share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
(0.05 |
) |
|
$ |
0.09 |
|
$ |
(0.29 |
) |
|
$ |
0.20 |
|
Diluted |
$ |
(0.05 |
) |
|
$ |
0.08 |
|
$ |
(0.29 |
) |
|
$ |
0.18 |
|
||||||||
RECONCILIATION OF FORWARD-LOOKING NET LOSS TO EBITDA AND ADJUSTED EBITDA |
||||||||
(in thousands) |
||||||||
(unaudited) |
||||||||
|
Three Months Ending
|
|
Year Ending
|
|||||
Net loss |
$ |
(6,600 |
) |
|
$ |
(5,300 |
) |
|
Interest expense, net |
|
1,600 |
|
|
|
6,500 |
|
|
Provision for income taxes |
|
2,400 |
|
|
|
9,700 |
|
|
Textbook library depreciation expense |
|
1,500 |
|
|
|
6,100 |
|
|
Other depreciation and amortization expense |
|
20,800 |
|
|
|
92,100 |
|
|
EBITDA |
|
19,700 |
|
|
|
109,100 |
|
|
Textbook library depreciation expense |
|
(1,500 |
) |
|
|
(6,100 |
) |
|
Share-based compensation expense |
|
36,000 |
|
|
|
150,000 |
|
|
Other income, net |
|
(500 |
) |
|
|
(2,000 |
) |
|
Acquisition-related compensation costs |
|
3,000 |
|
|
|
13,100 |
|
|
Transitional logistics charges |
|
300 |
|
|
|
900 |
|
|
Adjusted EBITDA* |
$ |
57,000 |
|
|
$ |
265,000 |
|
* Adjusted EBITDA guidance for the three months ending |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220207005219/en/
Media Contact: press@chegg.com
Investor Contact:
Source:
FAQ
What were Chegg's Q4 2021 financial results?
How did Chegg's revenue perform in 2021?
What is Chegg's guidance for Q1 2022?