Innodata Reports Second Quarter 2024 Results; Record 66% Revenue Growth Year-Over-Year
Innodata Inc. (NASDAQ: INOD) reported impressive Q2 2024 results, with revenue reaching $32.6 million, a 66% year-over-year increase. The company achieved break-even earnings per share, despite $3.6 million in recruitment costs. Adjusted EBITDA grew 76% to $2.8 million. Innodata secured significant Large Language Model (LLM) development programs with a Big Tech customer, valued at approximately $87.5 million in annualized run rate revenue. The company raised its 2024 revenue growth guidance to 60% or more. Innodata expanded its credit facility to $30 million and filed for a $50 million universal shelf registration, positioning itself for continued growth in the generative AI market.
Innodata Inc. (NASDAQ: INOD) ha riportato risultati impressionanti per il secondo trimestre del 2024, con ricavi che hanno raggiunto i 32,6 milioni di dollari, un aumento del 66% rispetto all'anno precedente. L'azienda ha ottenuto utili per azione in pareggio, nonostante spese per reclutamento pari a 3,6 milioni di dollari. L'EBITDA rettificato è cresciuto del 76%, raggiungendo i 2,8 milioni di dollari. Innodata ha assicurato significativi programmi di sviluppo per modelli linguistici di grandi dimensioni (LLM) con un cliente di Big Tech, valutati approssimativamente 87,5 milioni di dollari di fatturato annualizzato. L'azienda ha innalzato la sua previsione di crescita dei ricavi per il 2024 a 60% o più. Innodata ha ampliato la sua linea di credito a 30 milioni di dollari e ha presentato domanda per una registrazione universale da 50 milioni di dollari, posizionandosi per una crescita continua nel mercato dell'IA generativa.
Innodata Inc. (NASDAQ: INOD) reportó resultados impresionantes para el segundo trimestre de 2024, con ingresos alcanzando los 32.6 millones de dólares, un incremento del 66% en comparación con el año anterior. La compañía logró ganancias por acción de equilibrio, a pesar de costos de reclutamiento de 3.6 millones de dólares. El EBITDA ajustado creció un 76% alcanzando los 2.8 millones de dólares. Innodata aseguró programas significativos de desarrollo de modelos de lenguaje grandes (LLM) con un cliente de Big Tech, valorados en aproximadamente 87.5 millones de dólares en ingresos anuales. La empresa aumentó su guía de crecimiento de ingresos para 2024 a 60% o más. Innodata amplió su línea de crédito a 30 millones de dólares y solicitó un registro universal de 50 millones de dólares, posicionándose para un crecimiento continuo en el mercado de IA generativa.
Innodata Inc. (NASDAQ: INOD)는 2024년 2분기에 인상적인 실적을 발표했습니다. 수익이 3천260만 달러에 달하며, 전년 대비 66% 증가했습니다. 이 회사는 360만 달러의 채용 비용에도 불구하고 주당 이익이 손익 분기점을 달성했습니다. 조정된 EBITDA는 76% 증가하여 280만 달러에 달했습니다. Innodata는 빅 테크 고객과 함께 대형 언어 모델(LLM) 개발 프로그램을 확보하여 연간 약 8750만 달러의 수익을 기록했습니다. 이 회사는 2024년 수익 성장 가이드를 60% 이상으로 상향 조정했습니다. Innodata는 신용 한도를 3천만 달러로 확장하고, 5천만 달러의 일반 등록 신청서를 제출하여, 생성 AI 시장에서 지속적인 성장을 위해 대비했습니다.
Innodata Inc. (NASDAQ: INOD) a annoncé des résultats impressionnants pour le deuxième trimestre 2024, avec des revenus atteignant 32,6 millions de dollars, soit une augmentation de 66% par rapport à l'année précédente. L'entreprise a atteint un bénéfice par action à l'équilibre, malgré des dépenses de recrutement de 3,6 millions de dollars. Le EBITDA ajusté a augmenté de 76% pour atteindre 2,8 millions de dollars. Innodata a sécurisé d'importants programmes de développement de modèles linguistiques de grande taille (LLM) avec un client de Big Tech, évalués à environ 87,5 millions de dollars de recettes annualisées. L’entreprise a relevé ses prévisions de croissance des revenus pour 2024 à 60% ou plus. Innodata a élargi sa ligne de crédit à 30 millions de dollars et a déposé une demande d’enregistrement universel de 50 millions de dollars, se positionnant ainsi pour une croissance continue sur le marché de l'IA générative.
Innodata Inc. (NASDAQ: INOD) berichtete über beeindruckende Ergebnisse für das zweite Quartal 2024, mit Einnahmen von 32,6 Millionen Dollar, was einem 66%igen Anstieg im Jahresvergleich entspricht. Das Unternehmen erreichte eine Gewinnverteilung pro Aktie im Break-even, trotz Rekrutierungskosten von 3,6 Millionen Dollar. Das bereinigte EBITDA wuchs um 76% auf 2,8 Millionen Dollar. Innodata sicherte sich bedeutende Entwicklungsprogramme für große Sprachmodelle (LLM) mit einem Kunden aus der Big-Tech-Branche, bewertet auf ungefähr 87,5 Millionen Dollar an annualisierten Erträgen. Das Unternehmen erhöhte die Umsatzwachstumsprognose für 2024 auf 60% oder mehr. Innodata erweiterte seine Kreditlinie auf 30 Millionen Dollar und beantragte eine universelle Registierung in Höhe von 50 Millionen Dollar, um sich für eine fortgesetzte Wachstumsphase im Bereich der generativen KI zu positionieren.
- Record 66% year-over-year revenue growth to $32.6 million in Q2 2024
- Adjusted EBITDA increased 76% year-over-year to $2.8 million
- Won new LLM development programs valued at $87.5 million in annualized run rate revenue
- Raised full-year 2024 revenue growth guidance to 60% or more
- Expanded credit facility from $10 million to $30 million with potential increase to $50 million
- Cash balance increased to $16.5 million from $13.8 million at the end of 2023
- Incurred $3.6 million in recruitment costs, impacting gross margin and Adjusted EBITDA margin
- Break-even earnings per share, compared to a net loss of $(0.03) per share in the same period last year
Insights
Innodata's Q2 2024 results showcase impressive growth, with revenue soaring
However, investors should note the flat EPS of
Innodata's strategic positioning in the generative AI market is yielding substantial dividends. Their success in securing multiple LLM development programs with a major Big Tech client demonstrates their technical prowess and ability to deliver high-quality AI training data. The expansion from
The company's ambition to replicate this success across other Big Tech clients and their foray into new sectors like healthcare and government showcase their adaptability. The development of AI capabilities for clinical use cases and the integration of generative AI into their Agility platform for media monitoring highlight Innodata's innovative approach. These moves position them well to capitalize on the burgeoning AI market across various industries.
Innodata's Q2 results and future outlook reflect the explosive growth in the AI sector, particularly in LLM development. The company's success with Big Tech clients and expansion into new markets indicate a growing demand for high-quality AI training data and related services. The potential to replicate their success across multiple Big Tech companies suggests significant market opportunity.
However, investors should be aware of the competitive landscape. As AI becomes more mainstream, competition for contracts and talent may intensify. Innodata's ability to maintain its growth trajectory will depend on continued innovation and efficient scaling of operations. The substantial recruitment costs in Q2 highlight the challenges of rapid expansion in a competitive talent market. Monitoring Innodata's ability to maintain its technological edge and client relationships will be important for long-term success.
NEW YORK, NY / ACCESSWIRE / August 8, 2024 / INNODATA INC. (Nasdaq:INOD) today reported results for the second quarter ended June 30, 2024.
Revenue of
$32.6 million , an increase of66% year-over-year.Earnings per basic and diluted share of
$0.00 , which includes the impact of recruitment costs of$3.6 million , compared to a net loss of$(0.8) million , or$(0.03) per basic and diluted share, in the same period last year.Adjusted EBITDA of
$2.8 million , an increase of76% year-over-year.*Won new Large Language Model (LLM) development programs and expansions for a Big Tech customer valued at approximately
$87.5 million in annualized run rate revenue.Notable new customer wins and expectations of others.
Raise guidance to
60% or more revenue growth in 2024.
* Adjusted EBITDA is defined below.
Jack Abuhoff, CEO, said, "Innodata delivered another outstanding quarter, highlighted by record revenue growth of
"Our gross margin and Adjusted EBITDA margin were down sequentially as a result of incurring
Big Tech Customer Program Expansions
On June 3, 2024, Innodata announced it was awarded two new LLM development programs by one of its existing "Magnificent Seven" Big Tech customers. These programs are expected to deliver approximately
Growing Customer Base
In addition, the Company won several new engagements in the second quarter and expects to land several others in the near future. Some notables include a Big Tech company that would be a new customer - it is one of the most valuable companies in the world and one of the companies most often talked about in connection with generative AI. Another is with an existing Big Tech customer. In connection with this opportunity Innodata would aim to become certified to work on their premises. Being collocated with their engineering and operations teams would potentially enable Innodata to access new attractive opportunities. Innodata also expects to shortly sign a prominent social media platform that is building its own generative AI models and would be a new customer for Innodata.
Another noteworthy win was with a clinical provider in the healthcare market. While the Company's Synodex platform has historically been used as a tool for supporting insurance underwriting, the Company has developed new technology that enables the platform to be utilized for certain clinical use cases. Innodata was also recently awarded a deal to provide news briefs and media monitoring to a federal government agency that will be leveraging the new generative AI capabilities built into Innodata's Agility platform. Innodata is seeking to expand into the public sector, so it considers this a strategic win.
Strong Balance Sheet to Support Growth
Innodata continues to maintain a healthy balance sheet and remains in a solid financial position. As of June 30, 2024, cash balances were
As Innodata continues to invest in growth, the Company has increased its receivables-based credit facility with Wells Fargo from
Amounts in this press release have been rounded. All percentages have been calculated using unrounded amounts.
Timing of Conference Call with Q&A
Innodata will conduct an earnings conference call, including a question-and-answer period, at 5:00 PM eastern time today. You can participate in this call by dialing the following call-in numbers:
The call-in numbers for the conference call are:
1-877-545-0523 (Domestic)
+1 973-528-0016 (International)
Participant Access Code 508227
1-877-481-4010 (Domestic Replay)
+1 919-882-2331 (International Replay)
Replay Passcode 50908
It is recommended that participants dial in approximately 10 minutes prior to the start of the call. Investors are also invited to access a live Webcast of the conference call at the Investor Relations section of www.innodata.com. Please note that the Webcast feature will be in listen-only mode.
Call-in or Webcast replay will be available for 30 days following the conference call.
About Innodata
Innodata (Nasdaq: INOD) is a global data engineering company delivering the promise of AI to many of the world's most prestigious companies. We provide AI-enabled software platforms and managed services for AI data collection/annotation, AI digital transformation, and industry-specific business processes. Our low-code Innodata AI technology platform is at the core of our offerings. In every relationship, we honor our 30+ year legacy delivering the highest quality data and outstanding service to our customers. Visit www.innodata.com. to learn more.
Forward-Looking Statements
This press release may contain certain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended. These forward-looking statements include, without limitation, statements concerning our operations, economic performance, financial condition, developmental program expansion and position in the generative AI services market. Words such as "project," "believe," "expect," "can," "continue," "could," "intend," "may," "should," "will," "anticipate," "indicate," "predict," "likely," "estimate," "plan," "potential," "possible," "promises," or the negatives thereof, and other similar expressions generally identify forward-looking statements.
These forward-looking statements are based on management's current expectations, assumptions and estimates and are subject to a number of risks and uncertainties, including, without limitation, impacts resulting from ongoing geopolitical conflicts, including between Russia and the Ukraine, Hamas' attack against Israel and the ensuing conflict and increased hostilities between Iran and Israel; investments in large language models; that contracts may be terminated by customers; projected or committed volumes of work may not materialize; pipeline opportunities and customer discussions which may not materialize into work or expected volumes of work; the likelihood of continued development of the markets, particularly new and emerging markets, that our services support; the ability and willingness of our customers and prospective customers to execute business plans that give rise to requirements for our services; continuing reliance on project-based work in the Digital Data Solutions (DDS) segment and the primarily at-will nature of such contracts and the ability of these customers to reduce, delay or cancel projects; potential inability to replace projects that are completed, canceled or reduced; our DDS segment's revenue concentration in a limited number of customers; our dependency on content providers in our Agility segment; the Company's ability to achieve revenue and growth targets; difficulty in integrating and deriving synergies from acquisitions, joint ventures and strategic investments; potential undiscovered liabilities of companies and businesses that we may acquire; potential impairment of the carrying value of goodwill and other acquired intangible assets of companies and businesses that we acquire; a continued downturn in or depressed market conditions; changes in external market factors; the potential effects of U.S. monetary policy, including the interest rate policies of the Federal Reserve; changes in our business or growth strategy; the emergence of new, or growth in existing competitors; various other competitive and technological factors; our use of and reliance on information technology systems, including potential security breaches, cyber-attacks, privacy breaches or data breaches that result in the unauthorized disclosure of consumer, customer, employee or Company information, or service interruptions; and other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission.
Our actual results could differ materially from the results referred to in any forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the risks discussed in Part I, Item 1A. "Risk Factors," Part II, Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations," and other parts of our Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 4, 2024, as updated or amended by our other filings that we may make with the Securities and Exchange Commission. In light of these risks and uncertainties, there can be no assurance that the results referred to in the forward-looking statements will occur, and you should not place undue reliance on these forward-looking statements. These forward-looking statements speak only as of the date hereof.
We undertake no obligation to update or review any guidance or other forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required by the U.S. federal securities laws.
Company Contact
Marcia Novero
Innodata Inc.
Mnovero@innodata.com
(201) 371-8015
Non-GAAP Financial Measures
In addition to the financial information prepared in conformity with U.S. GAAP ("GAAP"), we provide certain non-GAAP financial information. We believe that these non-GAAP financial measures assist investors in making comparisons of period-to-period operating results. In some respects, management believes non-GAAP financial measures are more indicative of our ongoing core operating performance than their GAAP equivalents by making adjustments that management believes are reflective of the ongoing performance of the business.
We believe that the presentation of this non-GAAP financial information provides investors with greater transparency by providing investors a more complete understanding of our financial performance, competitive position, and prospects for the future, particularly by providing the same information that management and our Board of Directors use to evaluate our performance and manage the business. However, the non-GAAP financial measures presented in this press release have certain limitations in that they do not reflect all of the costs associated with the operations of our business as determined in accordance with GAAP. Therefore, investors should consider non-GAAP financial measures in addition to, and not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. Further, the non-GAAP financial measures that we present may differ from similar non-GAAP financial measures used by other companies.
Adjusted EBITDA
We define Adjusted EBITDA as net income (loss) attributable to Innodata Inc. and its subsidiaries in accordance with U.S. GAAP before interest expense, income taxes, depreciation and amortization of intangible assets (which derives EBITDA), plus additional adjustments for loss on impairment of intangible assets and goodwill, stock-based compensation, income (loss) attributable to non-controlling interests, non-recurring severance, and other one-time costs.
We use Adjusted EBITDA to evaluate core results of operations and trends between fiscal periods and believe that these measures are important components of our internal performance measurement process.
A reconciliation of Adjusted EBITDA to the most directly comparable GAAP measure is included in the tables that accompany this release.
INNODATA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per-share amounts)
|
| Three Months Ended |
|
| Six Months Ended |
| ||||||||||
|
| June 30, |
|
| June 30, |
| ||||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
| $ | 32,553 |
|
| $ | 19,655 |
|
| $ | 59,057 |
|
| $ | 38,494 |
|
Direct operating costs |
|
| 23,202 |
|
|
| 12,715 |
|
|
| 40,071 |
|
|
| 25,589 |
|
Selling and administrative expenses |
|
| 9,020 |
|
|
| 7,574 |
|
|
| 17,325 |
|
|
| 15,371 |
|
Interest (income) expense, net |
|
| 55 |
|
|
| (7 | ) |
|
| (29 | ) |
|
| 56 |
|
|
|
| 32,277 |
|
|
| 20,282 |
|
|
| 57,367 |
|
|
| 41,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income (loss) before provision for income taxes |
|
| 276 |
|
|
| (627 | ) |
|
| 1,690 |
|
|
| (2,522 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Provision for income taxes |
|
| 285 |
|
|
| 188 |
|
|
| 709 |
|
|
| 406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Consolidated net income (loss) |
|
| (9 | ) |
|
| (815 | ) |
|
| 981 |
|
|
| (2,928 | ) |
Income attributable to non-controlling interests |
|
| 5 |
|
|
| - |
|
|
| 6 |
|
|
| 3 |
|
Net Income (loss) attributable to Innodata Inc. and Subsidiaries |
| $ | (14 | ) |
| $ | (815 | ) |
| $ | 975 |
|
| $ | (2,931 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income (loss) per share attributable to Innodata Inc. and Subsidiaries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | (0.00 | ) |
| $ | (0.03 | ) |
| $ | 0.03 |
|
| $ | (0.11 | ) |
Diluted |
| $ | (0.00 | ) |
| $ | (0.03 | ) |
| $ | 0.03 |
|
| $ | (0.11 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 28,878 |
|
|
| 27,860 |
|
|
| 28,819 |
|
|
| 27,661 |
|
Diluted |
|
| 28,878 |
|
|
| 27,860 |
|
|
| 32,691 |
|
|
| 27,661 |
|
INNODATA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
|
| June 30, |
|
| December 31, 2023 |
| ||
ASSETS |
|
| ||||||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 16,509 |
|
| $ | 13,806 |
|
Short term investments - other |
|
| 14 |
|
|
| 14 |
|
Accounts receivable, net |
|
| 18,162 |
|
|
| 14,288 |
|
Prepaid expenses and other current assets |
|
| 3,652 |
|
|
| 3,969 |
|
Total current assets |
|
| 38,337 |
|
|
| 32,077 |
|
Property and equipment, net |
|
| 3,271 |
|
|
| 2,281 |
|
Right-of-use-asset, net |
|
| 4,627 |
|
|
| 5,054 |
|
Other assets |
|
| 2,048 |
|
|
| 2,445 |
|
Deferred income taxes, net |
|
| 1,736 |
|
|
| 1,741 |
|
Intangibles, net |
|
| 13,910 |
|
|
| 13,758 |
|
Goodwill |
|
| 2,044 |
|
|
| 2,075 |
|
Total assets |
| $ | 65,973 |
|
| $ | 59,431 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES, NON-CONTROLLING INTERESTS AND STOCKHOLDERS' EQUITY |
|
| ||||||
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
| $ | 9,079 |
|
| $ | 5,722 |
|
Accrued salaries, wages and related benefits |
|
| 6,642 |
|
|
| 7,799 |
|
Deferred revenues |
|
| 4,770 |
|
|
| 3,523 |
|
Income and other taxes |
|
| 3,906 |
|
|
| 3,848 |
|
Long-term obligations - current portion |
|
| 1,149 |
|
|
| 1,261 |
|
Operating lease liability - current portion |
|
| 828 |
|
|
| 782 |
|
Total current liabilities |
|
| 26,374 |
|
|
| 22,935 |
|
|
|
|
|
|
|
|
| |
Deferred income taxes, net |
|
| 86 |
|
|
| 22 |
|
Long-term obligations, net of current portion |
|
| 6,995 |
|
|
| 6,778 |
|
Operating lease liability, net of current portion |
|
| 4,247 |
|
|
| 4,701 |
|
Total liabilities |
|
| 37,702 |
|
|
| 34,436 |
|
|
|
|
|
|
|
|
| |
Non-controlling interests |
|
| (702 | ) |
|
| (708 | ) |
STOCKHOLDERS' EQUITY: |
|
| 28,973 |
|
|
| 25,703 |
|
Total liabilities, non-controlling interests and stockholders' equity |
| $ | 65,973 |
|
| $ | 59,431 |
|
INNODATA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
| Six Months Ended |
| ||||||
| June 30, |
| ||||||
| 2024 |
|
| 2023 |
| |||
|
|
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Consolidated net income (loss) |
| $ | 981 |
|
| $ | (2,928 | ) |
Adjustments to reconcile consolidated net income (loss) to net cash |
|
|
|
|
|
|
|
|
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 2,684 |
|
|
| 2,242 |
|
Stock-based compensation |
|
| 2,026 |
|
|
| 1,981 |
|
Deferred income taxes |
|
| 41 |
|
|
| (142 | ) |
Pension cost |
|
| 395 |
|
|
| 538 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| (3,976 | ) |
|
| 1,270 |
|
Prepaid expenses and other current assets |
|
| 246 |
|
|
| 634 |
|
Other assets |
|
| 396 |
|
|
| 45 |
|
Accounts payable and accrued expenses |
|
| 3,348 |
|
|
| (526 | ) |
Deferred revenues |
|
| 1,247 |
|
|
| (1,330 | ) |
Accrued salaries, wages and related benefits |
|
| (1,149 | ) |
|
| 658 |
|
Income and other taxes |
|
| 74 |
|
|
| 1,741 |
|
Net cash provided by operating activities |
|
| 6,313 |
|
|
| 4,183 |
|
|
|
|
|
|
|
|
| |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
| (4,067 | ) |
|
| (3,012 | ) |
Proceeds from sale of short term investments - others |
|
| - |
|
|
| 493 |
|
Net cash used in investing activities |
|
| (4,067 | ) |
|
| (2,519 | ) |
|
|
|
|
|
|
|
| |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options |
|
| 783 |
|
|
| 2,179 |
|
Withholding taxes on net settlement of restricted stock units |
|
| (97 | ) |
|
| - |
|
Payment of long-term obligations |
|
| (294 | ) |
|
| (192 | ) |
Net cash provided by financing activities |
|
| 392 |
|
|
| 1,987 |
|
|
|
|
|
|
|
|
| |
Effect of exchange rate changes on cash and cash equivalents |
|
| 65 |
|
|
| 209 |
|
|
|
|
|
|
|
|
| |
Net increase in cash and cash equivalents |
|
| 2,703 |
|
|
| 3,860 |
|
|
|
|
|
|
|
|
| |
Cash and cash equivalents, beginning of period |
|
| 13,806 |
|
|
| 9,792 |
|
|
|
|
|
|
|
|
| |
Cash and cash equivalents, end of period |
| $ | 16,509 |
|
| $ | 13,652 |
|
|
|
|
|
|
|
|
|
INNODATA INC. AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In thousands)
| Three Months Ended June 30, |
|
| Six Months Ended June 30, |
| |||||||||||
Consolidated |
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to Innodata Inc. and Subsidiaries |
| $ | (14 | ) |
| $ | (815 | ) |
| $ | 975 |
|
| $ | (2,931 | ) |
Provision for income taxes |
|
| 285 |
|
|
| 188 |
|
|
| 709 |
|
|
| 406 |
|
Interest expense |
|
| 101 |
|
|
| 40 |
|
|
| 169 |
|
|
| 132 |
|
Depreciation and amortization |
|
| 1,418 |
|
|
| 1,151 |
|
|
| 2,684 |
|
|
| 2,242 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 580 |
|
Stock-based compensation |
|
| 992 |
|
|
| 1,019 |
|
|
| 2,026 |
|
|
| 1,981 |
|
Non-controlling interests |
|
| 5 |
|
|
| - |
|
|
| 6 |
|
|
| 3 |
|
Adjusted EBITDA - Consolidated |
| $ | 2,787 |
|
| $ | 1,583 |
|
| $ | 6,569 |
|
| $ | 2,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| ||||||||||||||
|
| Three Months Ended June 30, |
|
| Six Months Ended June 30, |
| ||||||||||
DDS Segment |
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net loss attributable to DDS Segment |
| $ | (460 | ) |
| $ | (554 | ) |
| $ | (34 | ) |
| $ | (1,195 | ) |
Provision for income taxes |
|
| 283 |
|
|
| 186 |
|
|
| 704 |
|
|
| 400 |
|
Interest expense |
|
| 100 |
|
|
| 38 |
|
|
| 167 |
|
|
| 130 |
|
Depreciation and amortization |
|
| 479 |
|
|
| 257 |
|
|
| 843 |
|
|
| 483 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 33 |
|
Stock-based compensation |
|
| 868 |
|
|
| 865 |
|
|
| 1,763 |
|
|
| 1,670 |
|
Non-controlling interests |
|
| 5 |
|
|
| - |
|
|
| 6 |
|
|
| 3 |
|
Adjusted EBITDA - DDS Segment |
| $ | 1,275 |
|
| $ | 792 |
|
| $ | 3,449 |
|
| $ | 1,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| ||||||||||||||
|
| Three Months Ended June 30, |
|
| Six Months Ended June 30, |
| ||||||||||
Synodex Segment |
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income attributable to Synodex Segment |
| $ | 316 |
|
| $ | 121 |
|
| $ | 592 |
|
| $ | 135 |
|
Depreciation and amortization |
|
| 157 |
|
|
| 162 |
|
|
| 294 |
|
|
| 324 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 6 |
|
Stock-based compensation |
|
| 49 |
|
|
| 59 |
|
|
| 98 |
|
|
| 117 |
|
Adjusted EBITDA - Synodex Segment |
| $ | 522 |
|
| $ | 342 |
|
| $ | 984 |
|
| $ | 582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
| Three Months Ended June 30, |
|
| Six Months Ended June 30, |
| ||||||||||
Agility Segment |
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income (loss) attributable to Agility Segment |
| $ | 130 |
|
| $ | (382 | ) |
| $ | 417 |
|
| $ | (1,871 | ) |
Provision for income taxes |
|
| 2 |
|
|
| 2 |
|
|
| 5 |
|
|
| 6 |
|
Interest expense |
|
| 1 |
|
|
| 2 |
|
|
| 2 |
|
|
| 2 |
|
Depreciation and amortization |
|
| 782 |
|
|
| 732 |
|
|
| 1,547 |
|
|
| 1,435 |
|
Severance** |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 541 |
|
Stock-based compensation |
|
| 75 |
|
|
| 95 |
|
|
| 165 |
|
|
| 194 |
|
Adjusted EBITDA - Agility Segment |
| $ | 990 |
|
| $ | 449 |
|
| $ | 2,136 |
|
| $ | 307 |
|
**Represents non-recurring severance incurred for a reduction in headcount in connection with the re-alignment of the Company's cost structure.
INNODATA INC. AND SUBSIDIARIES
CONSOLIDATED REVENUE BY SEGMENT
(Unaudited)
(In thousands)
| For the Three Months Ended June 30, |
|
| For the Six Months Ended June 30, | |||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 | |||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
| ||||
DDS |
| $ | 25,410 |
|
| $ | 13,180 |
|
| $ | 45,116 |
|
| $ | 25,927 |
Synodex |
|
| 1,986 |
|
|
| 2,112 |
|
|
| 3,857 |
|
|
| 3,976 |
Agility |
|
| 5,157 |
|
|
| 4,363 |
|
|
| 10,084 |
|
|
| 8,591 |
Total Consolidated |
| $ | 32,553 |
|
| $ | 19,655 |
|
| $ | 59,057 |
|
| $ | 38,494 |
View the original press release on accesswire.com
FAQ
What was Innodata's revenue growth in Q2 2024?
How much did Innodata's Adjusted EBITDA grow in Q2 2024?
What is the value of the new LLM development programs Innodata won with a Big Tech customer?
What is Innodata's revised revenue growth guidance for 2024?