EX-99.1
Published on March 2, 2023
Exhibit 99.1
Veritone Reports Fourth Quarter and Fiscal Year 2022 Results
- Fiscal Year 2022 Revenue of $149.7 Million, Up 30% Year Over Year -
- Grew Ending Software Customers to 642, Up 21% Year over Year -
- Record New Bookings in Q4 2022 of $20.0 Million, Up 141% Year over Year -
- Retired $60 Million of Debt in Q4 2022 in exchange for $39 Million of Cash -
- Ended 2022 with $184 Million in Cash and Cash Equivalents(1) -
DENVER, CO – March 2, 2023 – Veritone, Inc. (NASDAQ: VERI), creator of aiWARE, and a leader in enterprise AI software and services, today reported results for the fourth quarter and fiscal year ended December 31, 2022.
Ryan Steelberg, CEO & President of Veritone commented, “Veritone made significant strategic progress in 2022 and positioned the company for disciplined growth. Q4 new bookings reached another record of $20 million, up 141% year over year. Our year over year customer count grew 21% to 642 and our Gross Revenue Retention continued to be strong in the high 90th percentiles, providing a resilient foundation. As new management, we plan to capitalize on this customer-based momentum in 2023. We will continue to responsibly invest in growing the business while also leveraging our partners to expand market opportunities.”
Full Year 2022 Financial Highlights:
Fiscal Quarter Q4 Financial Highlights:
(1) Including approximately $93.1 million of cash received from Managed Services clients for future payments to vendors.
Pro Forma basis assumes Veritone owned PandoLogic since the beginning of 2021. See below for a description of our non-GAAP measures and reconciliations to the most directly comparable GAAP measures.
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
Unaudited |
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
Percent |
|
||||||
(in $000s, except customers) |
2022 |
|
|
2021 |
|
|
Change |
|
|
2022 |
|
|
2021 |
|
|
Change |
|
||||||
Revenue |
$ |
43,890 |
|
|
$ |
55,149 |
|
|
|
(20 |
)% |
|
$ |
149,728 |
|
|
$ |
115,305 |
|
|
|
30 |
% |
Loss from operations |
$ |
(9,951 |
) |
|
$ |
(7,109 |
) |
|
|
40 |
% |
|
$ |
(37,995 |
) |
|
$ |
(61,373 |
) |
|
|
(38 |
)% |
Net income (loss) |
$ |
5,032 |
|
|
$ |
(9,899 |
) |
|
NM |
|
|
$ |
(25,236 |
) |
|
$ |
(64,672 |
) |
|
|
(61 |
)% |
|
Non-GAAP gross profit(1) |
$ |
37,183 |
|
|
$ |
48,882 |
|
|
|
(24 |
)% |
|
$ |
122,296 |
|
|
$ |
93,176 |
|
|
|
31 |
% |
Non-GAAP net income (loss)(1) |
$ |
2,190 |
|
|
$ |
16,967 |
|
|
|
(87 |
)% |
|
$ |
(15,880 |
) |
|
$ |
6,832 |
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
Software Products & Services |
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
Percent |
|
||||||
Supplemental Financial Information(1) |
2022 |
|
|
2021 |
|
|
Change |
|
|
2022 |
|
|
2021 |
|
|
Change |
|
||||||
Software Products & Services Revenue (in 000s) |
$ |
27,220 |
|
|
$ |
40,223 |
|
|
|
(32 |
)% |
|
$ |
84,578 |
|
|
$ |
92,338 |
|
|
|
(8 |
)% |
Ending Software Customers |
|
642 |
|
|
|
529 |
|
|
|
21 |
% |
|
|
|
|
|
|
|
|
|
|||
Average Annual Revenue (AAR) (in 000's)(1) |
$ |
140 |
|
|
$ |
209 |
|
|
|
(33 |
)% |
|
|
|
|
|
|
|
|
|
|||
Total New Bookings (in 000s) |
$ |
20,047 |
|
|
$ |
8,317 |
|
|
|
141 |
% |
|
|
|
|
|
|
|
|
|
|||
(1) See tables below for reconciliation of non-GAAP financial measures to directly comparable GAAP measures and for the definitions used for Software Products & Services Supplemental Financial Information.
NM = [Not meaningful]
Recent Business Highlights
Financial Results for Three Months Ended December 31, 2022
Delivered fourth quarter revenue of $43.9 million, a decrease of $11.3 million or 20% from $55.1 million in the fourth quarter of 2021. Driving this decrease was Software Products & Services revenue of $27.2 million, which declined $13.0 million or 32% year over year principally due to reductions in overall consumption of our human resources and hiring solutions as a result of exiting the COVID-19 environment in the fourth quarter of 2021, where some of our larger customers experienced an overall pull-back in consumer demand for their services in the fourth quarter of 2022 and as a result were hiring less. Offsetting this decrease was Managed Services revenue of $16.7 million, an increase of $1.8 million or 12% from $14.9 million in the fourth quarter of 2021, principally driven by the growth in our licensing and advertising services.
Loss from operations increased 40% to $10.0 million. The year over year decline in Software Products & Services revenue during the fourth quarter of 2022 largely drove a corresponding decline of $11.7 million in our Non-GAAP Gross Profit of $37.2 million as compared to Non-GAAP Gross Profit of $48.9 million in the fourth quarter of 2021. Non-GAAP gross margin was 84.7% as compared to 88.6% in the fourth quarter of 2021.
GAAP net income of $5.0 million increased $14.9 million as compared to a net loss of $9.9 million in the fourth quarter of 2021, driven largely by a net $19.1 million one-time gain on the repurchase of our convertible notes in the fourth quarter of 2022. Non-GAAP net income was $2.2 million, a decline of $14.8 million as compared to $17.0 million in the fourth quarter of 2021 that was largely driven by the decrease in Non-GAAP Gross Margin coupled with increased investments in personnel, financial systems and professional services to facilitate future scale and growth.
Financial Results for Full Year Ended December 31, 2022
Delivered fiscal year 2022 revenue of $149.7 million, an increase of $34.4 million or 30% year over year on a GAAP basis. This increase was largely driven by Software Products & Services revenue of $84.6 million, an increase of $25.1 million or 42% year over year as a result of organic growth and our acquisition of Pandologic in the third quarter of 2021, and secondarily from Managed Services revenue of $65.2 million, an increase of $9.4 million or 17% year over year. Excluding hiring solutions revenue from the Pandologic acquisition, Software Products & Services increased 28% year over year led by growth in our commercial media and
entertainment products and services. And on a Pro Forma basis, fiscal year 2022 Pro Forma Revenue increased 1% from fiscal year 2021 Pro Forma Revenue of $148.1 million driven by a decline in Software Products & Services of $7.8 million or 8% driven by reductions in services used by Amazon, offset by the $9.2 million increase in Managed Services. Excluding the revenues from the PandoLogic acquisition, revenue grew more than 60% year over year in fiscal year 2022 as compared to fiscal year 2021.
Loss from operations decreased 38% to $38.0 million. Non-GAAP gross profit was $122.3 million, an increase of $29.1 million or 31% year over year. Non-GAAP Gross Margin improved to 81.7% in fiscal year 2022 as compared to 80.8% in fiscal year 2021, primarily driven by the growth and higher mix of Software Products & Services revenue in fiscal year 2022 as compared to fiscal year 2021.
GAAP net loss was $25.2 million, an improvement of $39.5 million as compared to $64.7 million in fiscal year 2021, primarily driven by the net $19.1 million gain on the repurchase of approximately $60 million of our convertible notes and a benefit of $22.7 million in fiscal year 2022 versus an expense of $12.1 million in fiscal year 2021 as a result of the PandoLogic earnout, coupled with full year interest expense in fiscal year 2022 from our 1.75% convertible notes and various changes in other operating expenses year over year. Non-GAAP net loss was $15.9 million as compared to Non-GAAP net income of $6.8 million in fiscal year 2021. The primary drivers of the year over year change in Non-GAAP net loss/income were investments made in Core Operations, most notably additions of sales and engineering staff made in the first half of fiscal year 2022 and investments in Corporate largely around new system launches and to support our growth and regulatory compliance in fiscal year 2022.
As of December 31, 2022, the Company had cash and cash equivalents of $184.4 million as of December 31, 2022, as compared to $254.7 million as of December 31, 2021, including approximately $92.9 million of cash received from Managed Services clients for future payments to vendors.
Business Outlook
First Quarter 2023
Full Year 2023
These updated financial targets supersede any previously disclosed financial targets and investors should not rely on any previously disclosed financial targets.
Conference Call
Veritone will hold a conference call using its synthetic voice technology, Veritone Voice, to deliver management’s prepared remarks on Thursday March 2, 2023, at 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time) to discuss its fourth quarter and full year 2022 results, provide an update on the business, and conduct a question-and-answer session. To participate, please join the audio webcast or dial-in and ask to be connected to the Veritone earnings conference call. To avoid a delay if dialing in, please pre-register or join the live audio webcast.
* Please note that pre-registered participants will receive their dial-in number and unique PIN upon registration.
About the Presentation of Supplemental Non-GAAP and Pro Forma Financial Information
In this news release, the Company has supplemented its financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP) with certain non-GAAP financial measures, including Pro Forma Revenue, Average Annual Revenue (AAR), Non-GAAP gross profit, Non-GAAP gross margin, Non-GAAP net income (loss), Non-GAAP net income (loss) per share and Non-GAAP net loss (pro forma). The Company has posted additional supplemental financial information on its website at investors.veritone.com concurrently with this press release.
Pro Forma Revenue includes historical Software Products & Services revenue from the past eight fiscal quarters of each of Veritone, Inc. and PandoLogic Ltd. (unaudited) and presents such revenue on a combined pro forma basis treating PandoLogic Ltd. as owned by Veritone, Inc. since January 1, 2021. Average Annual Revenue (AAR) is calculated as the aggregate of trailing twelve-month Software Products & Services Pro Forma Revenue divided by the average number of customers over the same period for both Veritone, Inc. and PandoLogic Ltd. Non-GAAP gross profit is defined as revenue less cost of revenue. Non-GAAP gross margin is defined as Non-GAAP gross profit divided by revenue. Non-GAAP net income (loss) and Non-GAAP net income (loss) per share is the Company’s net income (loss) and net income (loss) per share, respectively, adjusted to exclude interest expense, provision for income taxes, depreciation expense, amortization expense, stock-based compensation expense, changes in fair value of warrant liability, changes in fair value of contingent consideration, a reserve for state sales taxes, charges related to a facility sublease, gain on sale of asset, warrant expense, acquisition and diligence costs, and severance and executive search costs. Non-GAAP net loss (pro forma) is the Company’s Non-GAAP net income (loss) presented on a combined pro forma basis treating PandoLogic Ltd. as owned by Veritone, Inc. since January 1, 2021. The items excluded from these non-GAAP financial measures, as well as a breakdown of GAAP net income (loss), non-GAAP net income (loss) and these excluded items between the Company’s Core Operations and Corporate, are detailed in the reconciliations included following the financial statements attached to this news release. In addition, following the financial statements attached to this news release, the Company has provided additional supplemental non-GAAP measures of operating expenses, loss from operations, other income (expense), net, and loss before income taxes, excluding the items excluded from non-GAAP net loss as noted above, and reconciling such non-GAAP measures to the most directly comparable GAAP measures.
The Company has provided these non-GAAP financial measures because management believes such information to be important supplemental measures of performance that are commonly used by securities analysts, investors and other interested parties in the evaluation of companies in its industry. Management also uses this information internally for forecasting and budgeting.
These non-GAAP financial measures should not be considered as an alternative to revenue, net income (loss), operating income (loss) or any other financial measures so calculated and presented, nor as an alternative to cash flow from operating activities as a measure of liquidity. Other companies (including the Company’s competitors) may define these non-GAAP financial measures differently.
These non-GAAP financial measures may not be indicative of the historical operating results of Veritone or predictive of potential future results. Investors should not consider these non-GAAP financial measures in isolation or as a substitute for analysis of the Company’s results as reported in accordance with GAAP.
In addition, the Company defines the following capitalized terms in this news release as follows:
Core Operations consists of the Company’s aiWARE operating platform of software, SaaS and related services; content licensing and advertising agency services; and their supporting operations, including direct costs of sales as well as operating expenses for sales, marketing and product development and certain general and administrative costs dedicated to these operations.
Corporate principally consists of general and administrative functions such as executive, finance, legal, people operations, fixed overhead expenses (including facilities and information technology expenses), other income (expenses) and taxes, and other expenses that support the entire Company, including public company driven costs.
Software Products & Services consists of revenues generated from commercial enterprise and government and regulated industries customers using our aiWARE platform and PandoLogic’s talent acquisition software product solutions, any related support and maintenance services, and any related professional services associated with the deployment and/or implementation of such solutions.
Managed Services consist of revenues generated from commercial enterprise customers using our content licensing services and advertising agency and related services.
About Veritone
Veritone (NASDAQ: VERI) is a leader in enterprise artificial intelligence (AI) software and solutions. Serving organizations in both commercial and regulated sectors, Veritone’s software, services, and industry applications accelerate and maximize digital migration, empowering the largest and most recognizable brands in the world to run more efficiently, accelerate decision making and increase profitability. Veritone’s hyper-expansive Enterprise AI platform, aiWARE, orchestrates an ever-growing ecosystem of machine learning models to transform audio, video and other data sources into actionable intelligence. Through professional and managed services, as well as its robust partner ecosystem, Veritone develops and builds AI solutions that solve the problems of today and tomorrow.
To learn more, visit Veritone.com.
Safe Harbor Statement
This news release contains forward-looking statements, including without limitation statements regarding the Company’s expectations regarding its plan to capitalize on customer-based momentum and the Company’s expected total revenue and Non-GAAP net loss for Q1 2023 and for full year 2023. In addition, words such as “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “plan,” “should,” “could,” “estimate” or “continue” or the plural, negative or other variations thereof or comparable terminology are intended to identify forward-looking statements, and any statements that refer to expectations, projections or other characterizations of future events or circumstances are forward-looking statements. These forward-looking statements speak only as of the date hereof, and are based on management’s current assumptions, beliefs and information. As such, the Company’s actual results could differ materially and adversely from those expressed in any forward-looking statement as a result of various factors. Important factors that could cause such differences include, among other things, our ability to expand our aiWARE SaaS business, declines or limited growth in the market for AI-based software applications and concerns over the use of AI that may hinder the adoption of AI technologies, our requirements for additional capital to support our business growth, and the availability of such capital on acceptable terms, if at all, our reliance upon a limited number of key customers for a significant portion of our revenue, fluctuations in our results over time, the impact of seasonality on our business, our ability to manage our growth, including through acquisitions and our further expansion into international markets, our ability to enhance our existing products and introduce new products that achieve market acceptance and keep pace with technological developments, actions by our competitors, partners and others that may block us from using the technology in our aiWARE platform, offering it for free to the public or making it cost prohibitive to continue to incorporate their technologies into our platform, interruptions, performance problems or security issues with our technology and infrastructure, or that of our third party service providers, the impact of the continuing economic disruption caused by the COVID-19 pandemic and the Russian invasion of Ukraine on the business of the Company and that of our existing and potential customers and increasing interest rates, inflationary pressures and the threat of a recession in the United States and around the world; as well as the impact of future economic, competitive and market conditions, particularly those related to its strategic end markets; and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the control of the Company. Certain of these judgments and risks are discussed in more detail in the Company’s Annual Report on Form 10-K, as supplemented by Amendment No. 1 to our Quarterly Report on Form 10-Q/A for the three months ended March 31, 2022, and other periodic reports filed with the Securities and Exchange Commission. In light of the significant uncertainties inherent in the forward-looking information included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the Company’s objectives or plans will be achieved. The forward-looking statements contained herein reflect the Company’s beliefs, estimates and predictions as of the date hereof, and the Company undertakes no obligation to revise or update the forward-looking statements contained herein to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events for any reason, except as required by law.
Company Contact:
Brian Alger, CFA
SVP, Investor Relations and Capital Markets
Veritone, Inc.
415-203-8265
investors@veritone.com
IR Agency Contact:
Stefan Norbom
Prosek Partners
203-644-5475
snorbom@prosek.com
Source: Veritone, Inc.
VERITONE, INC. |
|
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
|
||||||
(in thousands) |
|
||||||
|
|
|
|
|
|
||
|
As of |
|
|||||
|
December 31, |
|
|
December 31, |
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Cash and cash equivalents |
$ |
184,423 |
|
|
$ |
254,722 |
|
Accounts receivable, net |
|
56,001 |
|
|
|
85,063 |
|
Expenditures billable to clients |
|
22,339 |
|
|
|
27,180 |
|
Prepaid expenses and other current assets |
|
15,242 |
|
|
|
12,117 |
|
Total current assets |
|
278,005 |
|
|
|
379,082 |
|
Property, equipment and improvements, net |
|
5,291 |
|
|
|
1,556 |
|
Intangible assets, net |
|
79,664 |
|
|
|
93,872 |
|
Goodwill |
|
46,498 |
|
|
|
42,028 |
|
Long-term restricted cash |
|
859 |
|
|
|
855 |
|
Other assets |
|
14,435 |
|
|
|
954 |
|
Total assets |
$ |
424,752 |
|
|
$ |
518,347 |
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
Accounts payable |
$ |
36,738 |
|
|
$ |
46,711 |
|
Accrued media payments |
|
102,064 |
|
|
|
86,923 |
|
Client advances |
|
19,042 |
|
|
|
10,561 |
|
Contingent consideration, current |
|
8,067 |
|
|
|
20,053 |
|
Other accrued liabilities |
|
27,020 |
|
|
|
27,093 |
|
Total current liabilities |
|
192,931 |
|
|
|
191,341 |
|
Convertible senior notes, non-current |
|
137,767 |
|
|
|
195,082 |
|
Contingent consideration, non-current |
|
— |
|
|
|
31,533 |
|
Other non-current liabilities |
|
13,882 |
|
|
|
13,891 |
|
Total liabilities |
|
344,580 |
|
|
|
431,847 |
|
Total stockholders' equity |
|
80,172 |
|
|
|
86,500 |
|
Total liabilities and stockholders' equity |
$ |
424,752 |
|
|
$ |
518,347 |
|
VERITONE, INC. |
|
||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
|
||||||||||||||
AND COMPREHENSIVE INCOME (LOSS) |
|
||||||||||||||
(in thousands, except per share and share data) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Revenue |
$ |
43,890 |
|
|
$ |
55,149 |
|
|
$ |
149,728 |
|
|
$ |
115,305 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of revenue |
|
6,707 |
|
|
|
6,267 |
|
|
|
27,432 |
|
|
|
22,129 |
|
Sales and marketing |
|
13,780 |
|
|
|
11,349 |
|
|
|
51,345 |
|
|
|
28,935 |
|
Research and development |
|
10,854 |
|
|
|
10,215 |
|
|
|
43,589 |
|
|
|
25,075 |
|
General and administrative |
|
17,050 |
|
|
|
29,395 |
|
|
|
44,177 |
|
|
|
91,667 |
|
Amortization |
|
5,450 |
|
|
|
5,032 |
|
|
|
21,180 |
|
|
|
8,872 |
|
Total operating expenses |
|
53,841 |
|
|
|
62,258 |
|
|
|
187,723 |
|
|
|
176,678 |
|
Loss from operations |
|
(9,951 |
) |
|
|
(7,109 |
) |
|
|
(37,995 |
) |
|
|
(61,373 |
) |
Other expense, net |
|
18,413 |
|
|
|
(563 |
) |
|
|
14,747 |
|
|
|
(600 |
) |
Income (loss) before provision for income taxes |
|
8,462 |
|
|
|
(7,672 |
) |
|
|
(23,248 |
) |
|
|
(61,973 |
) |
Provision for (benefit from) income taxes |
|
3,430 |
|
|
|
2,227 |
|
|
|
1,988 |
|
|
|
2,699 |
|
Net income (loss) |
$ |
5,032 |
|
|
$ |
(9,899 |
) |
|
$ |
(25,236 |
) |
|
$ |
(64,672 |
) |
Net income (loss) used for calculating net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
$ |
5,032 |
|
|
$ |
(9,899 |
) |
|
$ |
(25,236 |
) |
|
$ |
(64,672 |
) |
Diluted |
$ |
(9,096 |
) |
|
$ |
(9,899 |
) |
|
$ |
(25,236 |
) |
|
$ |
(64,672 |
) |
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
$ |
0.14 |
|
|
$ |
(0.28 |
) |
|
$ |
(0.70 |
) |
|
$ |
(1.94 |
) |
Diluted |
$ |
(0.21 |
) |
|
$ |
(0.28 |
) |
|
$ |
(0.70 |
) |
|
$ |
(1.94 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
36,359,618 |
|
|
|
34,916,927 |
|
|
|
36,033,560 |
|
|
|
33,298,382 |
|
Diluted |
|
42,487,004 |
|
|
|
34,916,927 |
|
|
|
36,033,560 |
|
|
|
33,298,382 |
|
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
$ |
5,032 |
|
|
$ |
(9,899 |
) |
|
$ |
(25,236 |
) |
|
$ |
(64,672 |
) |
Foreign currency translation gain, net of income taxes |
|
(614 |
) |
|
|
(177 |
) |
|
|
28 |
|
|
|
(170 |
) |
Total comprehensive income (loss) |
$ |
4,418 |
|
|
$ |
(10,076 |
) |
|
$ |
(25,208 |
) |
|
$ |
(64,842 |
) |
VERITONE, INC. |
|
||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
|
||||||
(in thousands) |
|
||||||
|
|
|
|
|
|
||
|
Year Ended |
|
|||||
|
2022 |
|
|
2021 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net loss |
$ |
(25,236 |
) |
|
$ |
(64,672 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
22,493 |
|
|
|
9,410 |
|
Loss on disposal of fixed assets |
|
— |
|
|
|
1,894 |
|
Provision for doubtful accounts |
|
549 |
|
|
|
172 |
|
Loss on sublease |
|
— |
|
|
|
1,211 |
|
Stock-based compensation expense |
|
19,115 |
|
|
|
40,065 |
|
Change in fair value of contingent consideration |
|
(22,721 |
) |
|
|
12,074 |
|
Change in deferred taxes |
|
1,482 |
|
|
|
(45 |
) |
Amortization of debt issuance costs |
|
1,191 |
|
|
|
— |
|
Amortization of right-of-use assets |
|
1,053 |
|
|
|
— |
|
Gain on debt extinguishment |
|
(19,097 |
) |
|
|
— |
|
Changes in assets and liabilities: |
|
|
|
|
|
||
Accounts receivable |
|
29,658 |
|
|
|
(47,225 |
) |
Expenditures billable to clients |
|
4,841 |
|
|
|
(8,815 |
) |
Prepaid expenses and other assets |
|
(2,938 |
) |
|
|
3,368 |
|
Other assets |
|
(9,558 |
) |
|
|
(241 |
) |
Accounts payable |
|
(9,997 |
) |
|
|
17,896 |
|
Accrued media payments |
|
14,507 |
|
|
|
31,049 |
|
Client advances |
|
8,481 |
|
|
|
4,065 |
|
Other accrued liabilities |
|
(1,992 |
) |
|
|
8,184 |
|
Other liabilities |
|
(8,094 |
) |
|
|
(1,156 |
) |
Net cash provided by operating activities |
|
3,737 |
|
|
|
7,234 |
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Minority investment |
|
(2,750 |
) |
|
|
— |
|
Capital expenditures |
|
(4,765 |
) |
|
|
(1,016 |
) |
Acquisitions, net of cash acquired |
|
(4,589 |
) |
|
|
(52,827 |
) |
Net cash used in investing activities |
|
(12,104 |
) |
|
|
(53,843 |
) |
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
||
Proceeds from issuance of convertible senior notes |
|
— |
|
|
|
201,250 |
|
Payment of debt issuance costs |
|
— |
|
|
|
(6,304 |
) |
Purchases of capped calls related to convertible senior notes |
|
— |
|
|
|
(18,616 |
) |
Repurchase of convertible senior notes |
|
(39,029 |
) |
|
|
— |
|
Payment of debt repurchase costs |
|
(380 |
) |
|
|
— |
|
Unwinding of capped calls related to debt repurchase |
|
276 |
|
|
|
— |
|
Payment of contingent considerations |
|
(14,376 |
) |
|
|
— |
|
Taxes paid related to net share settlement of equity awards |
|
(9,765 |
) |
|
|
— |
|
Proceeds from the exercise of warrants |
|
— |
|
|
|
2,279 |
|
Proceeds from issuances of stock under employee stock plans, net |
|
1,346 |
|
|
|
7,905 |
|
Net cash (used in) provided by financing activities |
|
(61,928 |
) |
|
|
186,514 |
|
|
|
|
|
|
|
||
Net (decrease) increase in cash and cash equivalents and restricted cash |
|
(70,295 |
) |
|
|
139,905 |
|
Cash and cash equivalents and restricted cash, beginning of period |
|
255,577 |
|
|
|
115,672 |
|
Cash and cash equivalents and restricted cash, end of period |
$ |
185,282 |
|
|
$ |
255,577 |
|
VERITONE, INC. |
|
||||||||||||||||||||||
REVENUE DETAIL (UNAUDITED) |
|
||||||||||||||||||||||
(in thousands) |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
|
|
|
|
Government & |
|
|
|
|
|
|
|
|
Government & |
|
|
|
|
||||||
|
Commercial |
|
|
Regulated |
|
|
|
|
|
Commercial |
|
|
Regulated |
|
|
|
|
||||||
|
Enterprise |
|
|
Industries |
|
|
Total |
|
|
Enterprise |
|
|
Industries |
|
|
Total |
|
||||||
Total Software Products & Services |
$ |
26,055 |
|
|
$ |
1,165 |
|
|
$ |
27,220 |
|
|
$ |
80,749 |
|
|
$ |
3,829 |
|
|
$ |
84,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Managed Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Advertising |
|
12,045 |
|
|
|
— |
|
|
|
12,045 |
|
|
|
44,665 |
|
|
|
— |
|
|
|
44,665 |
|
Licensing |
|
4,625 |
|
|
|
— |
|
|
|
4,625 |
|
|
|
20,485 |
|
|
|
— |
|
|
|
20,485 |
|
Total Managed Services |
|
16,670 |
|
|
|
— |
|
|
|
16,670 |
|
|
|
65,150 |
|
|
|
— |
|
|
|
65,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Revenue |
$ |
42,725 |
|
|
$ |
1,165 |
|
|
$ |
43,890 |
|
|
$ |
145,899 |
|
|
$ |
3,829 |
|
|
$ |
149,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||||||||||
|
|
|
|
Government & |
|
|
|
|
|
|
|
|
Government & |
|
|
|
|
||||||
|
Commercial |
|
|
Regulated |
|
|
|
|
|
Commercial |
|
|
Regulated |
|
|
|
|
||||||
|
Enterprise |
|
|
Industries |
|
|
Total |
|
|
Enterprise |
|
|
Industries |
|
|
Total |
|
||||||
Total Software Products & Services |
$ |
38,888 |
|
|
$ |
1,335 |
|
|
$ |
40,223 |
|
|
$ |
55,484 |
|
|
$ |
4,031 |
|
|
$ |
59,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Managed Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Advertising |
|
10,857 |
|
|
|
— |
|
|
|
10,857 |
|
|
|
40,800 |
|
|
|
— |
|
|
|
40,800 |
|
Licensing |
|
4,069 |
|
|
|
— |
|
|
|
4,069 |
|
|
|
14,990 |
|
|
|
— |
|
|
|
14,990 |
|
Total Managed Services |
|
14,926 |
|
|
|
— |
|
|
|
14,926 |
|
|
|
55,790 |
|
|
|
— |
|
|
|
55,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Revenue |
$ |
53,814 |
|
|
$ |
1,335 |
|
|
$ |
55,149 |
|
|
$ |
111,274 |
|
|
$ |
4,031 |
|
|
$ |
115,305 |
|
VERITONE, INC. |
|
||||||||||||||||||||||
RECONCILIATION OF NON-GAAP NET INCOME (LOSS) TO GAAP NET LOSS (UNAUDITED) |
|
||||||||||||||||||||||
(in thousands) |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended December 31, |
|
|||||||||||||||||||||
|
2022 |
|
|
2021 |
|
||||||||||||||||||
|
Core Operations(1) |
|
|
Corporate(2) |
|
|
Total |
|
|
Core Operations(1) |
|
|
Corporate(2) |
|
|
Total |
|
||||||
Net income (loss) |
$ |
3,466 |
|
|
$ |
1,566 |
|
|
$ |
5,032 |
|
|
$ |
12,231 |
|
|
$ |
(22,130 |
) |
|
$ |
(9,899 |
) |
Provision for income taxes |
|
2,310 |
|
|
|
1,120 |
|
|
|
3,430 |
|
|
|
2,268 |
|
|
|
4 |
|
|
|
2,272 |
|
Depreciation and amortization |
|
5,882 |
|
|
|
117 |
|
|
|
5,999 |
|
|
|
5,119 |
|
|
|
102 |
|
|
|
5,221 |
|
Stock-based compensation expense |
|
2,526 |
|
|
|
2,010 |
|
|
|
4,536 |
|
|
|
1,986 |
|
|
|
4,586 |
|
|
|
6,572 |
|
Change in fair value of contingent consideration |
|
— |
|
|
|
355 |
|
|
|
355 |
|
|
|
— |
|
|
|
11,771 |
|
|
|
11,771 |
|
State sales tax reserve |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Interest expense, net |
|
— |
|
|
|
680 |
|
|
|
680 |
|
|
|
— |
|
|
|
493 |
|
|
|
493 |
|
Gain on debt extinguishment |
|
— |
|
|
|
(19,097 |
) |
|
|
(19,097 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition and due diligence costs |
|
— |
|
|
|
1,080 |
|
|
|
1,080 |
|
|
|
— |
|
|
|
537 |
|
|
|
537 |
|
Charges related to sublease |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Severance and executive search |
|
175 |
|
|
|
— |
|
|
|
175 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP Net Income (Loss) |
$ |
14,359 |
|
|
$ |
(12,169 |
) |
|
$ |
2,190 |
|
|
$ |
21,604 |
|
|
$ |
(4,637 |
) |
|
$ |
16,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31, |
|
|||||||||||||||||||||
|
2022 |
|
|
2021 |
|
||||||||||||||||||
|
Core Operations(1) |
|
|
Corporate(2) |
|
|
Total |
|
|
Core Operations(1) |
|
|
Corporate(2) |
|
|
Total |
|
||||||
Net income (loss) |
$ |
(18,706 |
) |
|
$ |
(6,530 |
) |
|
$ |
(25,236 |
) |
|
$ |
8,298 |
|
|
$ |
(72,970 |
) |
|
$ |
(64,672 |
) |
(Benefit from) provision for income taxes |
|
1,484 |
|
|
|
504 |
|
|
|
1,988 |
|
|
|
2,658 |
|
|
|
86 |
|
|
|
2,744 |
|
Depreciation and amortization |
|
21,936 |
|
|
|
557 |
|
|
|
22,493 |
|
|
|
8,984 |
|
|
|
426 |
|
|
|
9,410 |
|
Stock-based compensation expense |
|
10,138 |
|
|
|
8,977 |
|
|
|
19,115 |
|
|
|
6,575 |
|
|
|
33,488 |
|
|
|
40,063 |
|
Change in fair value of contingent consideration |
|
— |
|
|
|
(22,721 |
) |
|
|
(22,721 |
) |
|
|
— |
|
|
|
12,074 |
|
|
|
12,074 |
|
State sales tax reserve |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
306 |
|
|
|
306 |
|
Interest expense, net |
|
— |
|
|
|
4,350 |
|
|
|
4,350 |
|
|
|
— |
|
|
|
493 |
|
|
|
493 |
|
Gain on debt extinguishment |
|
— |
|
|
|
(19,097 |
) |
|
|
(19,097 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition and due diligence costs |
|
— |
|
|
|
2,688 |
|
|
|
2,688 |
|
|
|
— |
|
|
|
2,698 |
|
|
|
2,698 |
|
Charges related to sublease |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,367 |
|
|
|
3,367 |
|
Severance and executive search |
|
512 |
|
|
|
28 |
|
|
|
540 |
|
|
|
— |
|
|
|
349 |
|
|
|
349 |
|
Non-GAAP Net Income (Loss) |
$ |
15,364 |
|
|
$ |
(31,244 |
) |
|
$ |
(15,880 |
) |
|
$ |
26,515 |
|
|
$ |
(19,683 |
) |
|
$ |
6,832 |
|
(1) Core Operations consists of our aiWARE operating platform of software, SaaS and related services; content, licensing and advertising agency services; and their supporting operations, including direct costs of sales as well as operating expenses for sales, marketing and product development and certain general and administrative costs dedicated to these operations. |
|
||||||||||||||||||||||
(2) Corporate consists of general and administrative functions such as executive, finance, legal, people operations, fixed overhead expenses (including facilities and information technology expenses), other income (expenses) and taxes, and other expenses that support the entire company, including public company driven costs. |
|
||||||||||||||||||||||
VERITONE, INC. |
|
|||
RECONCILIATION OF EXPECTED NON-GAAP NET INCOME (LOSS) RANGE |
|
|||
TO EXPECTED GAAP NET LOSS RANGE (UNAUDITED) |
|
|||
(in millions) |
|
|||
|
Three Months Ending |
|
Year Ending |
|
|
March 31, |
|
December 31, |
|
Net loss |
($22.0) to ($21.0) |
|
($57.0) to ($51.0) |
|
Provision for income taxes |
$0.5 |
|
$2.0 |
|
Interest expense |
$1.0 |
|
$4.0 |
|
Depreciation and amortization |
$6.0 |
|
$24.0 |
|
Stock-based compensation expense |
$5.0 |
|
$20.0 |
|
Non-GAAP net income (loss) |
($9.5) to ($8.5) |
|
($7.0) to ($1.0) |
|
VERITONE, INC. |
|
||||||||||||||
RECONCILIATION OF NON-GAAP TO GAAP FINANCIAL INFORMATION (UNAUDITED) |
|
||||||||||||||
(in thousands, except per share data) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Revenue |
$ |
43,890 |
|
|
$ |
55,149 |
|
|
$ |
149,728 |
|
|
$ |
115,305 |
|
Cost of revenue |
|
6,707 |
|
|
|
6,267 |
|
|
|
27,432 |
|
|
|
22,129 |
|
Non-GAAP gross profit |
|
37,183 |
|
|
|
48,882 |
|
|
|
122,296 |
|
|
|
93,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP cost of revenue |
|
6,707 |
|
|
|
6,267 |
|
|
|
27,432 |
|
|
|
22,129 |
|
Stock-based compensation expense |
|
(26 |
) |
|
|
(116 |
) |
|
|
(116 |
) |
|
|
(116 |
) |
Non-GAAP cost of revenue |
|
6,681 |
|
|
|
6,151 |
|
|
|
27,316 |
|
|
|
22,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP sales and marketing expenses |
|
13,780 |
|
|
|
11,349 |
|
|
|
51,345 |
|
|
|
28,935 |
|
Stock-based compensation expense |
|
(535 |
) |
|
|
(358 |
) |
|
|
(2,263 |
) |
|
|
(1,716 |
) |
Severance and executive search |
|
— |
|
|
|
— |
|
|
|
(86 |
) |
|
|
(236 |
) |
Non-GAAP sales and marketing expenses |
|
13,245 |
|
|
|
10,991 |
|
|
|
48,996 |
|
|
|
26,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP research and development expenses |
|
10,854 |
|
|
|
10,215 |
|
|
|
43,589 |
|
|
|
25,075 |
|
Stock-based compensation expense |
|
(1,273 |
) |
|
|
(1,201 |
) |
|
|
(5,056 |
) |
|
|
(3,217 |
) |
Severance and executive search |
|
— |
|
|
|
— |
|
|
|
(198 |
) |
|
|
(14 |
) |
Non-GAAP research and development expenses |
|
9,581 |
|
|
|
9,014 |
|
|
|
38,335 |
|
|
|
21,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP general and administrative expenses |
|
17,050 |
|
|
|
29,395 |
|
|
|
44,177 |
|
|
|
91,667 |
|
Depreciation |
|
(549 |
) |
|
|
(189 |
) |
|
|
(1,313 |
) |
|
|
(538 |
) |
Stock-based compensation expense |
|
(2,702 |
) |
|
|
(4,897 |
) |
|
|
(11,680 |
) |
|
|
(35,014 |
) |
Change in fair value of contingent consideration |
|
(355 |
) |
|
|
(11,771 |
) |
|
|
22,721 |
|
|
|
(12,074 |
) |
Charges related to sublease |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,367 |
) |
State sales tax reserve |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(306 |
) |
Acquisition and due diligence costs |
|
(1,080 |
) |
|
|
(537 |
) |
|
|
(2,688 |
) |
|
|
(2,698 |
) |
Severance and executive search |
|
(175 |
) |
|
|
— |
|
|
|
(256 |
) |
|
|
(99 |
) |
Non-GAAP general and administrative expenses |
|
12,189 |
|
|
|
12,001 |
|
|
|
50,961 |
|
|
|
37,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP amortization |
|
(5,450 |
) |
|
|
(5,032 |
) |
|
|
(21,180 |
) |
|
|
(8,872 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP loss from operations |
|
(9,951 |
) |
|
|
(7,109 |
) |
|
|
(37,995 |
) |
|
|
(61,373 |
) |
Total non-GAAP adjustments (1) |
|
12,145 |
|
|
|
24,101 |
|
|
|
22,115 |
|
|
|
68,267 |
|
Non-GAAP income (loss) from operations |
|
2,194 |
|
|
|
16,992 |
|
|
|
(15,880 |
) |
|
|
6,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP other income (expense), net |
|
18,413 |
|
|
|
(563 |
) |
|
|
14,747 |
|
|
|
(600 |
) |
Gain on debt extinguishment |
|
(19,097 |
) |
|
|
— |
|
|
|
(19,097 |
) |
|
|
— |
|
Interest expense, net |
|
680 |
|
|
|
538 |
|
|
|
4,350 |
|
|
|
538 |
|
Non-GAAP other expense, net |
|
(4 |
) |
|
|
(25 |
) |
|
|
— |
|
|
|
(62 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP income (loss) before income taxes |
|
8,462 |
|
|
|
(7,672 |
) |
|
|
(23,248 |
) |
|
|
(61,973 |
) |
Total non-GAAP adjustments (1) |
|
(6,272 |
) |
|
|
24,639 |
|
|
|
7,368 |
|
|
|
68,805 |
|
Non-GAAP income (loss) before income taxes |
|
2,190 |
|
|
|
16,967 |
|
|
|
(15,880 |
) |
|
|
6,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax provision |
|
3,430 |
|
|
|
2,227 |
|
|
|
1,988 |
|
|
|
2,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP net income (loss) |
|
5,032 |
|
|
|
(9,899 |
) |
|
|
(25,236 |
) |
|
|
(64,672 |
) |
Total non-GAAP adjustments (1) |
|
(2,842 |
) |
|
|
26,866 |
|
|
|
9,356 |
|
|
|
71,504 |
|
Non-GAAP net income (loss) |
$ |
2,190 |
|
|
$ |
16,967 |
|
|
$ |
(15,880 |
) |
|
$ |
6,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Shares used in computing non-GAAP basic net income (loss) per share |
|
36,360 |
|
|
|
34,917 |
|
|
|
36,034 |
|
|
|
33,298 |
|
Shares used in computing non-GAAP diluted net income (loss) per share (2) |
|
42,487 |
|
|
|
45,626 |
|
|
|
36,034 |
|
|
|
43,928 |
|
Non-GAAP basic net income (loss) per share |
$ |
0.06 |
|
|
$ |
0.49 |
|
|
$ |
(0.44 |
) |
|
$ |
0.21 |
|
Non-GAAP diluted net income (loss) per share |
$ |
0.05 |
|
|
$ |
0.37 |
|
|
$ |
(0.44 |
) |
|
$ |
0.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments are comprised of the adjustments to GAAP cost of revenue, sales and marketing expenses, research and development expenses and general and administrative expenses and other (expense) income, net (where applicable) listed above. |
|
||||||||||
(2) Shares used in computing non-GAAP diluted net income (loss) per share include the dilutive effects of common stock options, RSUs, and warrants as well as the common stock issuable in connection with the convertible notes, which for the purposes of diluted net earnings per share will be presented as if the convertible senior notes were converted to common shares as of January 1, 2021. |
|
||||||||||
VERITONE, INC.
SUPPLEMENTAL FINANCIAL INFORMATION
We are providing the following unaudited supplemental financial information as a lookback of the trailing twelve months and the comparative quarter for the prior year to help investors better understand our recent historical and year-over-year performance. The Software Products & Services supplemental financial information is presented on a Pro Forma basis, as further described below.
Software Products & Services Supplemental Financial Information
|
|
Quarter Ended |
|
|||||||||||||||||||||||||||||
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
||||||||
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
||||||||
Software Revenue - Pro Forma (in 000's) (1) |
|
$ |
10,183 |
|
|
$ |
20,072 |
|
|
$ |
21,860 |
|
|
$ |
40,223 |
|
|
$ |
18,167 |
|
|
$ |
18,379 |
|
|
$ |
20,812 |
|
|
$ |
27,220 |
|
Ending Software Customers (2) |
|
|
385 |
|
|
|
419 |
|
|
|
433 |
|
|
|
529 |
|
|
|
559 |
|
|
|
594 |
|
|
|
618 |
|
|
|
642 |
|
Average Annual Revenue (AAR) (in 000's) (3) |
|
$ |
199 |
|
|
$ |
203 |
|
|
$ |
208 |
|
|
$ |
209 |
|
|
$ |
207 |
|
|
$ |
187 |
|
|
$ |
170 |
|
|
$ |
140 |
|
Total New Bookings (in 000's) (4) |
|
$ |
2,442 |
|
|
$ |
4,896 |
|
|
$ |
3,356 |
|
|
$ |
8,317 |
|
|
$ |
9,574 |
|
|
$ |
14,658 |
|
|
$ |
16,548 |
|
|
$ |
20,047 |
|
Gross Revenue Retention (5) |
|
>90% |
|
|
>90% |
|
|
>90% |
|
|
>90% |
|
|
>90% |
|
|
>90% |
|
|
>90% |
|
|
>90% |
|
||||||||
(1) “Software Revenue - Pro Forma” includes historical Software Products & Services revenue from the past eight (8) fiscal quarters of each of Veritone, Inc. and PandoLogic Ltd. (unaudited) and presents such revenue on a combined Pro Forma basis treating PandoLogic Ltd. as owned by Veritone, Inc. since January 1, 2021.
(2) “Ending Software Customers” includes Software Products & Services customers as of the end of each respective quarter set forth above with trailing twelve-month revenues in excess of $2,400 for both Veritone, Inc. and PandoLogic Ltd. and/or deemed by the Company to be under an active contract for the applicable periods.
(3) “Average Annual Revenue (AAR)” is calculated as the aggregate of trailing twelve-month Software Products & Services revenue divided by the average number of customers over the same period for both Veritone, Inc. and PandoLogic Ltd.
(4) “Total New Bookings” represents the total fees payable during the full contract term for new contracts received in the quarter (including fees payable during any cancellable portion and an estimate of license fees that may fluctuate over the term), excluding any variable fees under the contract (e.g., fees for cognitive processing, storage, professional services and other variable services).
(5) “Gross Revenue Retention”: We calculate our dollar-based gross retention rate as of the period end by starting with the revenue from Ending Software Customers for Software Products & Services as of the 3 months in the prior year quarter to such period, or Prior Year Quarter Revenue. We then deduct from the Prior Year Quarter Revenue any revenue from Ending Software Customers who are no longer customers as of the current period end, or Current Period Ending Software Customer Revenue. We then divide the total Current Period Ending Software Customer Revenue by the total Prior Year Quarter Revenue to arrive at our dollar-based gross retention rate, which is the percentage of revenue from all Ending Software Customers from our Software Products & Services as of the year prior that is not lost to customer churn
Managed Services Supplemental Financial Information
|
|
Quarter Ended |
|
|||||||||||||||||||||||||||||
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
||||||||
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
||||||||
Avg billings per active Managed Services client (in 000's) (6) |
|
$ |
582 |
|
|
$ |
622 |
|
|
$ |
615 |
|
|
$ |
625 |
|
|
$ |
684 |
|
|
$ |
736 |
|
|
$ |
747 |
|
|
$ |
823 |
|
Revenue during quarter (in 000's) (7) |
|
$ |
10,327 |
|
|
$ |
9,968 |
|
|
$ |
9,647 |
|
|
$ |
10,857 |
|
|
$ |
10,735 |
|
|
$ |
9,625 |
|
|
$ |
10,035 |
|
|
$ |
11,074 |
|
(6) Avg billings per active Managed Services customer for each quarter reflects the average quarterly billings per active Managed Services customer over the twelve-month period through the end of such quarter for Managed Services clients that are active during such quarter.
(7) Managed Services revenue and metrics exclude content licensing and media services.
VERITONE, INC.
RECONCILIATION OF PRO FORMA REVENUE TO REVENUE AND CALCULATION OF AAR
(in thousands)
|
|
Quarter Ended |
|
|||||||||||||||||||||||||||||
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
||||||||
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
||||||||
Software Products & Services Revenue |
|
$ |
4,685 |
|
|
$ |
5,580 |
|
|
$ |
9,027 |
|
|
$ |
40,223 |
|
|
$ |
18,167 |
|
|
$ |
18,379 |
|
|
$ |
20,812 |
|
|
$ |
27,220 |
|
PandoLogic Revenue (1) |
|
|
5,498 |
|
|
|
14,492 |
|
|
|
12,833 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Software Revenue - Pro Forma |
|
$ |
10,183 |
|
|
$ |
20,072 |
|
|
$ |
21,860 |
|
|
$ |
40,223 |
|
|
$ |
18,167 |
|
|
$ |
18,379 |
|
|
$ |
20,812 |
|
|
$ |
27,220 |
|
Managed Services Revenue |
|
|
13,610 |
|
|
|
13,626 |
|
|
|
13,628 |
|
|
|
14,926 |
|
|
|
16,240 |
|
|
|
15,856 |
|
|
|
16,384 |
|
|
|
16,670 |
|
Total Pro Forma Revenue |
|
$ |
23,793 |
|
|
$ |
33,698 |
|
|
$ |
35,488 |
|
|
$ |
55,149 |
|
|
$ |
34,407 |
|
|
$ |
34,235 |
|
|
$ |
37,196 |
|
|
$ |
43,890 |
|
(1) Represents PandoLogic Ltd. revenue prior to our acquisition of PandoLogic on September 14, 2021.
|
|
Trailing Twelve Months Ended |
|
|||||||||||||||||||||||||||||
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
|
Mar 31, |
|
|
Jun 30, |
|
|
Sept 30, |
|
|
Dec 31, |
|
||||||||
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
|
2022 |
|
||||||||
Software Products & Services Revenue |
|
$ |
15,439 |
|
|
$ |
18,017 |
|
|
$ |
23,693 |
|
|
$ |
59,515 |
|
|
$ |
72,997 |
|
|
$ |
85,796 |
|
|
$ |
97,581 |
|
|
$ |
84,578 |
|
PandoLogic Revenue (1) |
|
|
50,283 |
|
|
|
57,262 |
|
|
|
59,292 |
|
|
|
32,824 |
|
|
|
27,325 |
|
|
|
12,833 |
|
|
|
— |
|
|
|
— |
|
Software Revenue - Pro Forma |
|
$ |
65,722 |
|
|
$ |
75,279 |
|
|
$ |
82,985 |
|
|
$ |
92,339 |
|
|
$ |
100,322 |
|
|
$ |
98,629 |
|
|
$ |
97,581 |
|
|
$ |
84,578 |
|
Managed Services Revenue |
|
|
43,845 |
|
|
|
52,019 |
|
|
|
53,279 |
|
|
|
55,789 |
|
|
|
58,419 |
|
|
|
60,546 |
|
|
|
63,406 |
|
|
|
65,150 |
|
Total Pro Forma Revenue |
|
$ |
109,567 |
|
|
$ |
127,298 |
|
|
$ |
136,264 |
|
|
$ |
148,128 |
|
|
$ |
158,741 |
|
|
$ |
159,175 |
|
|
$ |
160,987 |
|
|
$ |
149,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Average Number of Customers - Pro Forma |
|
|
330 |
|
|
|
372 |
|
|
|
399 |
|
|
|
442 |
|
|
|
485 |
|
|
|
529 |
|
|
|
575 |
|
|
|
603 |
|
Average Annual Revenue (AAR) |
|
$ |
199 |
|
|
$ |
203 |
|
|
$ |
208 |
|
|
$ |
209 |
|
|
$ |
207 |
|
|
$ |
187 |
|
|
$ |
170 |
|
|
$ |
140 |
|
(1) Represents PandoLogic Ltd. revenue prior to our acquisition of PandoLogic on September 14, 2021.
VERITONE, INC.
RECONCILIATION OF NON-GAAP GROSS PROFIT TO LOSS FROM OPERATIONS
(in thousands)
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Loss from operations |
$ |
(9,951 |
) |
|
$ |
(7,109 |
) |
|
$ |
(37,995 |
) |
|
$ |
(61,373 |
) |
Sales and marketing |
|
13,780 |
|
|
|
11,349 |
|
|
|
51,345 |
|
|
|
28,935 |
|
Research and development |
|
10,854 |
|
|
|
10,215 |
|
|
|
43,589 |
|
|
|
25,075 |
|
General and administrative |
|
17,050 |
|
|
|
29,395 |
|
|
|
44,177 |
|
|
|
91,667 |
|
Amortization |
|
5,450 |
|
|
|
5,032 |
|
|
|
21,180 |
|
|
|
8,872 |
|
Non-GAAP gross profit |
$ |
37,183 |
|
|
$ |
48,882 |
|
|
$ |
122,296 |
|
|
$ |
93,176 |
|