RealNetworks Announces Second Quarter 2021 Financial Results
SEATTLE, Aug. 4, 2021 /PRNewswire/ -- RealNetworks, Inc. (Nasdaq: RNWK), an emerging leader in AI-based software and solutions, today announced its financial results* for the second quarter ended June 30, 2021.
- Revenue of $14.6 million and net loss attributable to RealNetworks of $(1.3) million
- Doubled revenue year-over-year for the Company's AI-based businesses with 282% growth in SAFR TM and 15% growth in KONTXT
- Strengthened balance sheet to position the Company for future growth; unrestricted cash and cash equivalents of $29.9 million and no debt as of June 30, 2021
Management Commentary
"In Q2 we continued to make great progress in our AI-based businesses, SAFR and KONTXT," said Rob Glaser, Founder, Chairman, and Chief Executive Officer of RealNetworks. "In the aggregate, our AI businesses grew 101% year over year – 282% for SAFR and 15% for KONTXT. Further, we strengthened our balance sheet by raising $20.1 million in net proceeds through a public offering during the quarter. This enables us to continue to scale our investments in our AI growth businesses."
Mr. Glaser continued, "We're also very pleased with the progress that Scener is making on its path as an independent company. Scener continues to grow rapidly with consumers using it to watch over 100 million minutes of video each month. Scener is now self-sufficient financially and has a very bright future." As a result of Scener's progress as an independent company, Real no longer consolidated Scener into its financial results as of June 30th.
Second Quarter 2021 Financial Highlights from Continuing Operations
- Revenue was $14.6 million, down 8% compared to $15.9 million in the prior quarter and down 15% compared to $17.1 million in the prior year period.
- Revenue from key growth initiatives, SAFR and KONTXT, increased 282% and 15%, respectively, compared to the prior year period. SAFR and KONTXT together grew to represent 37% of total Mobile Services revenue for the second quarter of 2021.
- Operating expenses decreased $1.7 million, or 9%, from the prior quarter and increased $1.1 million, or 7%, from the prior year period. Normalizing for certain one-time and non-cash items including restructuring and fair value adjustments to the contingent consideration liability, operating expenses decreased $0.3 million, or 2%, compared to the prior quarter and increased $1.2 million, or 8%, from the prior year period.
- Net loss from continuing operations attributable to RealNetworks was $(1.3) million, or $(0.03) per diluted share, compared to a net loss of $(10.4) million, or $(0.27) per diluted share, in the prior quarter and a net loss of $(3.1) million, or $(0.08) per diluted share, in the prior year period. Included in net loss attributable to RealNetworks in the second quarter of 2021 was a gain on forgiveness of debt of $2.9 million from the principal and interest on the Paycheck Protection Program ("PPP") loan and a gain of $2.0 million related to the deconsolidation of Scener.
- Adjusted EBITDA, including $600,000 of operating costs related to Scener, was a loss of $(4.3) million compared to a loss of $(3.0) million in the prior quarter and a loss of $(1.4) million in the prior year period. Adjusted EBITDA, excluding the $600,000 of operating costs related to Scener, was a loss of $(3.7) million.
- At June 30, 2021, the Company had $29.9 million in unrestricted cash and cash equivalents compared to $17.0 million at March 31, 2021 and $23.9 million at December 31, 2020. In April 2021, the Company strengthened its balance sheet with the closing of an underwritten public offering that resulted in net proceeds to the Company of approximately $20.1 million.
Corporate Developments
- RealNetworks received notice from its participating bank that its request for forgiveness of the principal and interest on the PPP loan was approved. As a result, the Company recognized a $2.9 million gain on forgiveness of debt on the condensed consolidated statement of operations.
- As of June 30, 2021, the Company deconsolidated Scener Inc., previously a consolidated subsidiary of RealNetworks, and recognized a non-cash gain of $2.0 million in other income (expense), net on the condensed consolidated statement of operations.
- During the second quarter of 2021, the Company settled the contingent consideration liability for its January 2019 purchase of Napster through the use of $2.5 million of cash and the transfer of 47.8 million ordinary shares of Napster Group, valued at the December 2020 Napster sale closing date.
Business Outlook
For the third quarter ending September 30, 2021, RealNetworks expects to achieve the following results from continuing operations:
- Total revenue is expected to be in the range of $13.5 million to $15.5 million.
- Adjusted EBITDA loss is expected to be in the range of $(5.0) million to $(3.5) million, excluding Scener (which has been deconsolidated as of June 30, 2021).
RealNetworks' management continues to expect 2021 will be an investment year that will position the Company for double-digit revenue growth in 2022 and 2023.
Conference Call and Webcast Information
RealNetworks will host a conference call today to review its results and discuss its performance at approximately 4:30 p.m. ET / 1:30 p.m. PT. Participants may join the conference call by dialing 1-877-451-6152 (United States) or 1-201-389-0879 (International). A telephonic replay of the call will also be available shortly after the completion of the call, until 11:59 pm ET on Wednesday, August 25, 2021, by dialing 1-844-512-2921 (United States) or 1-412-317-6671 (International) and entering the replay pin number: 13721303.
A live webcast will be available on RealNetworks' Investor Relations site under the Events & Presentations section at http://investor.realnetworks.com and will be archived online upon completion of the conference call.
About RealNetworks
Building on a rich history of digital media expertise and innovation, RealNetworks has created a new generation of products that employ best-in-class artificial intelligence and machine learning to enhance and secure our daily lives. Real's portfolio includes SAFR, the world's premier computer vision platform for live video; KONTXT, an industry leading NLP (Natural Language Processing) platform for text and multi-media analysis; and leveraging its digital media expertise, a mobile games business focused on the large free-to-play segment. For information about all of our products, visit www.realnetworks.com.
About Continuing and Discontinued Operations and Non-GAAP Financial Measures
*This release refers to "continuing" and "discontinued" operations due to the completion of the sale of Napster, RealNetworks' 84%-owned subsidiary, to MelodyVR Group PLC, which closed on December 30, 2020. Effective as of the August 25, 2020 announcement date, Napster has been treated as a discontinued operation for accounting and disclosure purposes; therefore, unless otherwise noted, results presented in this release relate to the continuing operations of RealNetworks, which exclude Napster.
To supplement RealNetworks' consolidated financial information presented in accordance with GAAP in this press release, the company also discloses certain non-GAAP financial measures, including adjusted EBITDA and contribution margin by reportable segment, which management believes provide investors with useful information.
In the financial tables of our earnings press release, RealNetworks has included reconciliations of GAAP net income (loss) from continuing operations to adjusted EBITDA and operating income (loss) by reportable segment to contribution margin by reportable segment.
The rationale for management's use of non-GAAP measures is included in the supplementary materials presented with the quarterly earnings materials. Please refer to Exhibit 99.2 ("Information Regarding Non-GAAP Financial Measures") to the company's report on Form 8-K, which is being submitted today to the SEC.
Forward-Looking Statements
This press release contains forward-looking statements that involve risks and uncertainties, including statements relating to our current expectations regarding our future growth, profitability, and market position, our financial condition and liquidity, our strategic focus and initiatives, product plans, agreements with partners, Scener's current and future activities, and certain remaining contingencies relating to the sale of Napster. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements. These statements reflect our expectations as of today, and actual results may differ materially from the results predicted. Factors that could cause actual results for RealNetworks, on a consolidated basis, to differ from the results predicted include: our ability to realize operating efficiencies, growth and other benefits from the implementation of our growth initiatives and restructuring efforts; cash usage and conservation, and the pursuit of additional funding sources; successful monetization of our products and services; competitive risks; issues with the use of AI; potential outcomes and effects of claims and legal proceedings; risks associated with key customer or strategic relationships and business acquisitions and dispositions; challenges caused by the COVID-19 pandemic; disruptions in the global financial markets; volatility of our stock price; material asset impairment; continued declines in subscription revenue; difficulty recruiting and retaining key personnel; regulatory, tax, accounting, and cross-border risks; and risks related to our governance structure. More information about potential risk factors that could affect our business and financial results is included in RealNetworks' latest annual report on Form 10-K for year ended December 31, 2020, its quarterly reports on Form 10-Q and in other reports and documents filed by RealNetworks from time to time with the Securities and Exchange Commission. The preparation of our financial statements and forward-looking financial guidance requires us to make estimates and assumptions that affect the reported amount of assets and liabilities, and revenues and expenses during the reported period. Actual results may differ materially from these estimates under different assumptions or conditions. RealNetworks assumes no obligation to update any forward-looking statements or information, which are in effect as of their respective dates.
For More Information:
Investor Relations for RealNetworks
Kimberly Orlando, Addo Investor Relations
310-829-5400
IR@realnetworks.com
RNWK-F
|
RealNetworks, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited) |
|||||||||||||||
|
Quarter Ended June 30, |
Six Months Ended June 30, 2020 |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||
|
Net revenue |
$ |
14,561 |
$ |
17,085 |
$ |
30,449 |
$ |
33,907 |
|||||||
|
Cost of revenue |
3,572 |
4,263 |
7,251 |
8,367 |
|||||||||||
|
Gross profit |
10,989 |
12,822 |
23,198 |
25,540 |
|||||||||||
|
Operating expenses: |
|||||||||||||||
|
Research and development |
6,330 |
5,988 |
12,568 |
12,594 |
|||||||||||
|
Sales and marketing |
5,259 |
4,839 |
10,396 |
10,839 |
|||||||||||
|
General and administrative |
4,376 |
3,978 |
9,274 |
9,139 |
|||||||||||
|
Fair value adjustments to contingent consideration liability |
— |
100 |
(1,040) |
(200) |
|||||||||||
|
Restructuring and other charges |
718 |
704 |
3,889 |
790 |
|||||||||||
|
Total operating expenses |
16,683 |
15,609 |
35,087 |
33,162 |
|||||||||||
|
Operating loss |
(5,694) |
(2,787) |
(11,889) |
(7,622) |
|||||||||||
|
Other income (expenses): |
|||||||||||||||
|
Interest expense |
(24) |
(5) |
(119) |
(5) |
|||||||||||
|
Interest income |
7 |
19 |
20 |
25 |
|||||||||||
|
Gain on forgiveness of Paycheck Protection Program loan |
2,897 |
— |
2,897 |
— |
|||||||||||
|
Loss on equity and other investments, net |
(569) |
(53) |
(4,841) |
(53) |
|||||||||||
|
Other income (expense), net |
1,916 |
(71) |
2,020 |
167 |
|||||||||||
|
Total other income (expenses), net |
4,227 |
(110) |
(23) |
134 |
|||||||||||
|
Loss from continuing operations before income taxes |
(1,467) |
(2,897) |
(11,912) |
(7,488) |
|||||||||||
|
Income tax expense |
18 |
265 |
127 |
290 |
|||||||||||
|
Net loss from continuing operations |
(1,485) |
(3,162) |
(12,039) |
(7,778) |
|||||||||||
|
Net loss from discontinued operations, net of tax |
— |
(2,392) |
— |
(2,465) |
|||||||||||
|
Net loss |
(1,485) |
(5,554) |
(12,039) |
(10,243) |
|||||||||||
|
Net loss attributable to noncontrolling interests of continuing operations |
(138) |
(66) |
(244) |
(119) |
|||||||||||
|
Net loss attributable to noncontrolling interests of discontinued operations |
— |
(376) |
— |
(370) |
|||||||||||
|
Net loss attributable to RealNetworks |
$ |
(1,347) |
$ |
(5,112) |
$ |
(11,795) |
$ |
(9,754) |
|||||||
|
Net loss from continuing operations attributable to RealNetworks |
$ |
(1,347) |
$ |
(3,096) |
$ |
(11,795) |
$ |
(7,659) |
|||||||
|
Net loss from discontinued operations attributable to RealNetworks |
— |
(2,016) |
— |
(2,095) |
|||||||||||
|
Net loss attributable to RealNetworks |
$ |
(1,347) |
$ |
(5,112) |
$ |
(11,795) |
$ |
(9,754) |
|||||||
|
Net loss per share attributable to RealNetworks- Basic: |
|||||||||||||||
|
Continuing operations |
$ |
(0.03) |
$ |
(0.08) |
$ |
(0.28) |
$ |
(0.20) |
|||||||
|
Discontinued operations |
— |
(0.05) |
— |
(0.06) |
|||||||||||
|
Net loss per share attributable to RealNetworks- Basic |
$ |
(0.03) |
$ |
(0.13) |
$ |
(0.28) |
$ |
(0.26) |
|||||||
|
Net loss per share attributable to RealNetworks- Diluted: |
|||||||||||||||
|
Continuing operations |
$ |
(0.03) |
$ |
(0.08) |
$ |
(0.28) |
$ |
(0.20) |
|||||||
|
Discontinued operations |
— |
(0.05) |
— |
(0.06) |
|||||||||||
|
Net loss per share attributable to RealNetworks- Diluted |
$ |
(0.03) |
$ |
(0.13) |
$ |
(0.28) |
$ |
(0.26) |
|||||||
|
Shares used to compute basic net loss per share |
44,284 |
38,243 |
41,409 |
38,236 |
|||||||||||
|
Shares used to compute diluted net loss per share |
44,284 |
38,243 |
41,409 |
38,236 |
|||||||||||
|
RealNetworks, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited) |
|||||||
|
June 30, |
December 31, |
||||||
|
(in thousands) |
|||||||
|
ASSETS |
|||||||
|
Current assets: |
|||||||
|
Cash and cash equivalents |
$ |
29,860 |
$ |
23,940 |
|||
|
Trade accounts receivable, net |
12,858 |
10,229 |
|||||
|
Deferred costs, current portion |
91 |
196 |
|||||
|
Investments |
3,973 |
9,965 |
|||||
|
Prepaid expenses and other current assets |
6,428 |
3,480 |
|||||
|
Total current assets |
53,210 |
47,810 |
|||||
|
Equipment and software |
29,790 |
30,726 |
|||||
|
Leasehold improvements |
2,745 |
2,776 |
|||||
|
Total equipment, software, and leasehold improvements |
32,535 |
33,502 |
|||||
|
Less accumulated depreciation and amortization |
30,998 |
31,631 |
|||||
|
Net equipment, software, and leasehold improvements |
1,537 |
1,871 |
|||||
|
Operating lease assets |
4,987 |
7,937 |
|||||
|
Restricted cash equivalents |
1,630 |
1,630 |
|||||
|
Other assets |
982 |
4,150 |
|||||
|
Deferred costs, non-current portion |
— |
74 |
|||||
|
Deferred tax assets, net |
875 |
909 |
|||||
|
Goodwill |
17,229 |
17,375 |
|||||
|
Total assets |
$ |
80,450 |
$ |
81,756 |
|||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
|
Current liabilities: |
|||||||
|
Accounts payable |
$ |
2,932 |
$ |
2,750 |
|||
|
Accrued and other current liabilities |
12,336 |
17,850 |
|||||
|
Deferred revenue, current portion |
2,281 |
2,122 |
|||||
|
Total current liabilities |
17,549 |
22,722 |
|||||
|
Deferred revenue, non-current portion |
27 |
45 |
|||||
|
Deferred tax liabilities, net |
1,100 |
1,129 |
|||||
|
Long-term lease liabilities |
5,896 |
6,837 |
|||||
|
Long-term debt |
— |
2,895 |
|||||
|
Other long-term liabilities |
53 |
2,241 |
|||||
|
Total liabilities |
24,625 |
35,869 |
|||||
|
Total shareholders' equity |
55,825 |
46,149 |
|||||
|
Noncontrolling interests |
— |
(262) |
|||||
|
Total equity |
55,825 |
45,887 |
|||||
|
Total liabilities and equity |
$ |
80,450 |
$ |
81,756 |
|||
|
RealNetworks, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) |
|||||||
|
Six Months Ended June 30, 2020 |
|||||||
|
2021 |
2020 |
||||||
|
(in thousands) |
|||||||
|
Cash flows from operating activities: |
|||||||
|
Net loss from continuing operations |
$ |
(12,039) |
$ |
(7,778) |
|||
|
Adjustment to reconcile net loss from continuing operations to net cash used in operating |
|||||||
|
Depreciation and amortization |
397 |
493 |
|||||
|
Stock-based compensation |
1,271 |
703 |
|||||
|
Loss on equity and other investments, net |
4,841 |
53 |
|||||
|
Loss on impairment of operating lease assets |
2,461 |
— |
|||||
|
Foreign currency gain |
(15) |
(118) |
|||||
|
Fair value adjustments to contingent consideration liability |
(1,040) |
(200) |
|||||
|
Gain on deconsolidation of subsidiary |
(1,961) |
— |
|||||
|
Gain on forgiveness of Paycheck Protection Program loan |
(2,897) |
— |
|||||
|
Net change in certain operating assets and liabilities |
(1,923) |
194 |
|||||
|
Net cash used in operating activities - continuing operations |
(10,905) |
(6,653) |
|||||
|
Net cash provided in operating activities - discontinued operations |
— |
(1,924) |
|||||
|
Net cash used in operating activities |
(10,905) |
(8,577) |
|||||
|
Cash flows from investing activities: |
|||||||
|
Purchases of equipment, software, and leasehold improvements |
(131) |
(157) |
|||||
|
Deconsolidation of subsidiary, net |
(836) |
— |
|||||
|
Net cash used in investing activities - continuing operations |
(967) |
(157) |
|||||
|
Net cash used in investing activities - discontinued operations |
— |
(169) |
|||||
|
Net cash used in investing activities |
(967) |
(326) |
|||||
|
Cash flows from financing activities: |
|||||||
|
Proceeds from issuance of common stock (stock options) |
534 |
— |
|||||
|
Proceeds from issuance of preferred stock |
— |
10,000 |
|||||
|
Proceeds from equity offering, net of costs |
20,114 |
— |
|||||
|
Tax payments from shares withheld upon vesting of restricted stock |
(117) |
(5) |
|||||
|
Payment of contingent consideration liability |
(2,500) |
— |
|||||
|
Proceeds from long-term debt |
— |
2,875 |
|||||
|
Net cash provided by financing activities - continuing operations |
18,031 |
12,870 |
|||||
|
Net cash used in financing activities - discontinued operations |
— |
(988) |
|||||
|
Net cash provided by financing activities |
18,031 |
11,882 |
|||||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(239) |
(96) |
|||||
|
Net increase in cash, cash equivalents and restricted cash |
5,920 |
2,883 |
|||||
|
Cash, cash equivalents, and restricted cash, beginning of period |
25,570 |
22,179 |
|||||
|
Cash, cash equivalents, and restricted cash, end of period |
31,490 |
25,062 |
|||||
|
Less: Cash, cash equivalents and restricted cash from discontinued operations |
— |
5,742 |
|||||
|
Cash, cash equivalents, and restricted cash from continuing operations, end of period |
$ |
31,490 |
$ |
19,320 |
|||
|
RealNetworks, Inc. and Subsidiaries Supplemental Financial Information (Unaudited) |
||||||||||||||||||||||||
|
2021 |
2020 |
|||||||||||||||||||||||
|
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
|||||||||||||||||||
|
(in thousands) |
||||||||||||||||||||||||
|
Net Revenue by Segment |
||||||||||||||||||||||||
|
Consumer Media (A) |
$ |
2,061 |
$ |
3,309 |
$ |
3,384 |
$ |
2,543 |
$ |
3,159 |
$ |
3,495 |
||||||||||||
|
Mobile Services (B) |
6,356 |
5,980 |
7,338 |
6,400 |
6,461 |
6,690 |
||||||||||||||||||
|
Games (C) |
6,144 |
6,599 |
6,879 |
7,611 |
7,465 |
6,637 |
||||||||||||||||||
|
Total net revenue |
$ |
14,561 |
$ |
15,888 |
$ |
17,601 |
$ |
16,554 |
$ |
17,085 |
$ |
16,822 |
||||||||||||
|
Net Revenue by Product |
||||||||||||||||||||||||
|
Consumer Media |
||||||||||||||||||||||||
|
- Software License (D) |
$ |
841 |
$ |
1,875 |
$ |
1,593 |
$ |
642 |
$ |
1,702 |
$ |
2,020 |
||||||||||||
|
- Subscription Services (E) |
793 |
818 |
867 |
892 |
898 |
929 |
||||||||||||||||||
|
- Product Sales (F) |
330 |
438 |
625 |
193 |
261 |
222 |
||||||||||||||||||
|
- Advertising & Other (G) |
97 |
178 |
299 |
816 |
298 |
324 |
||||||||||||||||||
|
Mobile Services |
||||||||||||||||||||||||
|
- Software License (H) |
1,931 |
1,391 |
2,376 |
931 |
972 |
831 |
||||||||||||||||||
|
- Subscription Services (I) |
4,425 |
4,589 |
4,962 |
5,469 |
5,489 |
5,859 |
||||||||||||||||||
|
Games |
||||||||||||||||||||||||
|
- Subscription Services (J) |
2,431 |
2,528 |
2,589 |
2,705 |
2,730 |
2,770 |
||||||||||||||||||
|
- Product Sales (K) |
2,830 |
3,163 |
3,315 |
3,874 |
3,712 |
2,978 |
||||||||||||||||||
|
- Advertising & Other (L) |
883 |
908 |
975 |
1,032 |
1,023 |
889 |
||||||||||||||||||
|
Total net revenue |
$ |
14,561 |
$ |
15,888 |
$ |
17,601 |
$ |
16,554 |
$ |
17,085 |
$ |
16,822 |
||||||||||||
|
Net Revenue by Geography |
||||||||||||||||||||||||
|
United States |
$ |
9,209 |
$ |
9,932 |
$ |
10,893 |
$ |
11,855 |
$ |
10,742 |
$ |
10,214 |
||||||||||||
|
Rest of world |
5,352 |
5,956 |
6,708 |
4,699 |
6,343 |
6,608 |
||||||||||||||||||
|
Total net revenue |
$ |
14,561 |
$ |
15,888 |
$ |
17,601 |
$ |
16,554 |
$ |
17,085 |
$ |
16,822 |
||||||||||||
|
Net Revenue by Segment |
||||||||||||||||||||||||
|
(A) The Consumer Media segment primarily includes revenue from the licensing of our portfolio of video codec technologies. Also included is RealPlayer and related products, such as the distribution of third-party software products, advertising on RealPlayer websites, sales of RealPlayer Plus software to consumers, and consumer subscriptions such as RealPlayer Plus and SuperPass. |
||||||||||||||||||||||||
|
(B) The Mobile Services segment primarily includes revenue from SaaS services and sales of professional services provided to mobile carriers. |
||||||||||||||||||||||||
|
(C) The Games segment primarily includes revenue from player purchases of in-game virtual goods within our free-to-play games, mobile and PC games, online games subscription services, and advertising on games sites and social network sites. |
||||||||||||||||||||||||
|
Net Revenue by Product |
||||||||||||||||||||||||
|
(D) Software licensing revenue within Consumer Media includes revenues from licenses of our video codec technologies. |
||||||||||||||||||||||||
|
(E) Subscriptions revenue within Consumer Media includes revenue from subscriptions such as our RealPlayer Plus and SuperPass offerings. |
||||||||||||||||||||||||
|
(F) Product sales within Consumer Media includes sales of RealPlayer Plus software to consumers. |
||||||||||||||||||||||||
|
(G) Advertising & other revenue within Consumer Media includes distribution of third-party software products and advertising on RealPlayer websites. |
||||||||||||||||||||||||
|
(H) Software license revenue within Mobile Services includes revenue from our facial recognition platform, SAFR and our integrated RealTimes platform. |
||||||||||||||||||||||||
|
(I) Subscription services revenue within Mobile Services includes revenue from our messaging products, including Metcalf intercarrier messaging services and Kontxt, as well as ringback tones and related professional services provided to mobile carriers. |
||||||||||||||||||||||||
|
(J) Subscription services revenue within Games includes revenue from online games subscriptions. |
||||||||||||||||||||||||
|
(K) Product sales revenue within Games includes revenue from player purchases of in-game virtual goods, retail and wholesale games-related revenue, sales of mobile games. |
||||||||||||||||||||||||
|
(L) Advertising & other revenue within Games includes advertising on games sites and social network sites. |
||||||||||||||||||||||||
|
RealNetworks, Inc. and Subsidiaries Segment Results of Operations and Reconciliation to non-GAAP Contribution Margin (Unaudited) |
||||||||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
|||||||||||||||||
|
Q2 |
Q1 |
Q2 |
YTD |
YTD |
||||||||||||||||
|
(in thousands) |
||||||||||||||||||||
|
Consumer Media |
||||||||||||||||||||
|
Net revenue |
$ |
2,061 |
$ |
3,309 |
$ |
3,159 |
$ |
5,370 |
$ |
6,654 |
||||||||||
|
Cost of revenue |
497 |
478 |
519 |
975 |
1,130 |
|||||||||||||||
|
Gross profit |
1,564 |
2,831 |
2,640 |
4,395 |
5,524 |
|||||||||||||||
|
Gross margin |
76 |
% |
86 |
% |
84 |
% |
82 |
% |
83 |
% |
||||||||||
|
Operating expenses |
2,332 |
2,201 |
2,204 |
4,533 |
4,662 |
|||||||||||||||
|
Operating income (loss), a GAAP measure |
$ |
(768) |
$ |
630 |
$ |
436 |
$ |
(138) |
$ |
862 |
||||||||||
|
Depreciation and amortization |
5 |
16 |
15 |
21 |
28 |
|||||||||||||||
|
Contribution margin, a non-GAAP measure |
$ |
(763) |
$ |
646 |
$ |
451 |
$ |
(117) |
$ |
890 |
||||||||||
|
Mobile Services |
||||||||||||||||||||
|
Net revenue |
$ |
6,356 |
$ |
5,980 |
$ |
6,461 |
$ |
12,336 |
$ |
13,151 |
||||||||||
|
Cost of revenue |
1,517 |
1,492 |
1,782 |
3,009 |
3,478 |
|||||||||||||||
|
Gross profit |
4,839 |
4,488 |
4,679 |
9,327 |
9,673 |
|||||||||||||||
|
Gross margin |
76 |
% |
75 |
% |
72 |
% |
76 |
% |
74 |
% |
||||||||||
|
Operating expenses |
6,332 |
6,145 |
5,682 |
12,477 |
13,270 |
|||||||||||||||
|
Operating income (loss), a GAAP measure |
$ |
(1,493) |
$ |
(1,657) |
$ |
(1,003) |
$ |
(3,150) |
$ |
(3,597) |
||||||||||
|
Depreciation and amortization |
79 |
84 |
102 |
163 |
200 |
|||||||||||||||
|
Contribution margin, a non-GAAP measure |
$ |
(1,414) |
$ |
(1,573) |
$ |
(901) |
$ |
(2,987) |
$ |
(3,397) |
||||||||||
|
Games |
||||||||||||||||||||
|
Net revenue |
$ |
6,144 |
$ |
6,599 |
$ |
7,465 |
$ |
12,743 |
$ |
14,102 |
||||||||||
|
Cost of revenue |
1,552 |
1,705 |
1,958 |
3,257 |
3,752 |
|||||||||||||||
|
Gross profit |
4,592 |
4,894 |
5,507 |
9,486 |
10,350 |
|||||||||||||||
|
Gross margin |
75 |
% |
74 |
% |
74 |
% |
74 |
% |
73 |
% |
||||||||||
|
Operating expenses |
4,849 |
5,098 |
4,976 |
9,947 |
9,899 |
|||||||||||||||
|
Operating income (loss), a GAAP measure |
$ |
(257) |
$ |
(204) |
$ |
531 |
$ |
(461) |
$ |
451 |
||||||||||
|
Depreciation and amortization |
81 |
76 |
66 |
157 |
204 |
|||||||||||||||
|
Contribution margin, a non-GAAP measure |
$ |
(176) |
$ |
(128) |
$ |
597 |
$ |
(304) |
$ |
655 |
||||||||||
|
Corporate |
||||||||||||||||||||
|
Cost of revenue |
$ |
6 |
$ |
4 |
$ |
4 |
$ |
10 |
$ |
7 |
||||||||||
|
Gross profit |
(6) |
(4) |
(4) |
(10) |
(7) |
|||||||||||||||
|
Gross margin |
N/A |
N/A |
N/A |
N/A |
N/A |
|||||||||||||||
|
Operating expenses |
3,170 |
4,960 |
2,747 |
8,130 |
5,331 |
|||||||||||||||
|
Operating income (loss), a GAAP measure |
$ |
(3,176) |
$ |
(4,964) |
$ |
(2,751) |
$ |
(8,140) |
$ |
(5,338) |
||||||||||
|
Other expense, net |
(45) |
104 |
(71) |
59 |
167 |
|||||||||||||||
|
Foreign currency (gain) loss |
88 |
(103) |
92 |
(15) |
(118) |
|||||||||||||||
|
Depreciation and amortization |
28 |
28 |
30 |
56 |
61 |
|||||||||||||||
|
Fair value adjustments to contingent consideration liability |
— |
(1,040) |
100 |
(1,040) |
(200) |
|||||||||||||||
|
Restructuring and other charges |
718 |
3,171 |
704 |
3,889 |
790 |
|||||||||||||||
|
Stock-based compensation |
435 |
836 |
323 |
1,271 |
703 |
|||||||||||||||
|
Contribution margin, a non-GAAP measure |
$ |
(1,952) |
$ |
(1,968) |
$ |
(1,573) |
$ |
(3,920) |
$ |
(3,935) |
||||||||||
|
RealNetworks, Inc. and Subsidiaries Reconciliation of Net income (loss) from continuing operations to adjusted EBITDA, a non-GAAP measure (Unaudited) |
||||||||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
|||||||||||||||||
|
Q2 |
Q1 |
Q2 |
YTD |
YTD |
||||||||||||||||
|
(in thousands) |
||||||||||||||||||||
|
Reconciliation of GAAP Net income (loss) from continuing operations to adjusted EBITDA: |
||||||||||||||||||||
|
Net loss from continuing operations |
$ |
(1,485) |
$ |
(10,554) |
$ |
(3,162) |
$ |
(12,039) |
$ |
(7,778) |
||||||||||
|
Income tax expense |
18 |
109 |
265 |
127 |
290 |
|||||||||||||||
|
Interest expense |
24 |
95 |
5 |
119 |
5 |
|||||||||||||||
|
Interest income |
(7) |
(13) |
(19) |
(20) |
(25) |
|||||||||||||||
|
Loss on equity and other investments, net |
569 |
4,272 |
53 |
4,841 |
53 |
|||||||||||||||
|
Foreign currency (gain) loss |
88 |
(103) |
92 |
(15) |
(118) |
|||||||||||||||
|
Depreciation and amortization |
193 |
204 |
213 |
397 |
493 |
|||||||||||||||
|
Fair value adjustments to contingent consideration liability |
— |
(1,040) |
100 |
(1,040) |
(200) |
|||||||||||||||
|
Gain on forgiveness of Paycheck Protection Program loan |
(2,897) |
— |
— |
(2,897) |
— |
|||||||||||||||
|
Gain on deconsolidation of subsidiary |
(1,961) |
— |
— |
(1,961) |
— |
|||||||||||||||
|
Restructuring and other charges |
718 |
3,171 |
704 |
3,889 |
790 |
|||||||||||||||
|
Stock-based compensation |
435 |
836 |
323 |
1,271 |
703 |
|||||||||||||||
|
Adjusted EBITDA, a non-GAAP measure |
$ |
(4,305) |
$ |
(3,023) |
$ |
(1,426) |
$ |
(7,328) |
$ |
(5,787) |
||||||||||