REALNETWORKS ANNOUNCES FOURTH QUARTER AND FULL YEAR 2021 FINANCIAL RESULTS
SEATTLE, Feb. 9, 2022 /PRNewswire/ -- RealNetworks, Inc. (Nasdaq: RNWK), an emerging leader in AI-based software and solutions, today announced its financial results* for the fourth quarter and year ended December 31, 2021.
- 2021 revenue of $58.2 million, net loss attributable to RealNetworks of $(21.2) million and Adjusted EBITDA loss of $(13.8) million
- Continued revenue growth in 2021 for the Company's AI-based businesses with 44% growth in SAFR™ and 14% growth in KONTXT
- Strong balance sheet with unrestricted cash and cash equivalents of $27.1 million and no debt as of December 31, 2021
Management Commentary
"In 2021, we continued our strategic transformation to an AI/Machine Learning based company and grew SAFR by 44 percent and KONTXT by 14 percent. At the same time, our overall financial performance did not meet our expectations. We have moved to align our AI products and investments with the biggest growth opportunities in front of us," said Rob Glaser, Founder, Chairman, and Chief Executive Officer of RealNetworks.
"Additionally, we brought in an outstanding new leader for our Games business who has hit the ground running. We believe that GameHouse will drive meaningful growth in 2023 and beyond."
Glaser concluded: "Putting it all together, we expect that the growth of our AI initiatives will accelerate in 2022, and that our Games business will do so in 2023. As a result, we believe our company will achieve double digit revenue growth in 2022, excluding Games."
Full Year 2021 Financial Results from Continuing Operations
- 2021 Revenue was $58.2 million, compared to $68.1 million in the prior year.
- Revenue from our key growth initiatives, SAFR and KONTXT, increased 44% and 14%, respectively, compared to the prior year. Collectively, SAFR and KONTXT represented 34% of total Mobile Services revenue in 2021.
- 2021 net loss from continuing operations attributable to RealNetworks was $(21.2) million, or $(0.48) per diluted share, compared to a net loss of $(4.8) million, or $(0.13) per diluted share, in the prior year.
- 2021 Adjusted EBITDA was a loss of $(13.8) million compared to Adjusted EBITDA loss of $(8.6) million in the prior year.
- At December 31, 2021, the Company had $27.1 million in unrestricted cash and cash equivalents, compared to $23.9 million at December 31, 2020.
Fourth Quarter 2021 Financial Results from Continuing Operations
- Revenue was $13.4 million, compared to $14.3 million in the prior quarter and $17.6 million in the prior year period.
- Net loss from continuing operations attributable to RealNetworks was $(1.8) million, or $(0.04) per diluted share, compared to a net loss of $(7.7) million, or $(0.16) per diluted share, in the prior quarter and net income of $6.1 million, or $0.16 per diluted share, in the prior year period.
- Adjusted EBITDA was a loss of $(3.7) million compared to Adjusted EBITDA loss of $(2.7) million in the prior quarter and Adjusted EBITDA loss of $(0.9) million in the prior year period.
Business Outlook
For the first quarter ending March 31, 2022, RealNetworks expects to achieve the following results from continuing operations:
- Total revenue is expected to be in the range of $12.0 million to $14.0 million.
- Adjusted EBITDA loss is expected to be in the range of $(5.5) million to $(4.0) million.
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, February 23, 2022, by dialing 1-844-512-2921 (United States) or 1-412-317-6671 (International) and entering the replay pin number: 13726692.
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, including the emergence or growth of competing technologies, products and services; 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, including changes in consumer spending and impacts to credit availability, and fluctuations in foreign currencies; 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
Brian M. Prenoveau, CFA
MZ North America
561-489-5315
IR@realnetworks.com
RNWK-F
|
RealNetworks, Inc. and Subsidiaries |
|||||||
|
Quarter Ended December |
Year ended December 31, |
||||||
|
2021 |
2020 |
2021 |
2020 |
||||
|
(in thousands, except per share data) |
|||||||
|
Net revenue |
$ 13,402 |
$ 17,601 |
$ 58,183 |
$ 68,062 |
|||
|
Cost of revenue |
3,386 |
4,036 |
13,756 |
16,465 |
|||
|
Gross profit |
10,016 |
13,565 |
44,427 |
51,597 |
|||
|
Operating expenses: |
|||||||
|
Research and development |
5,314 |
5,944 |
23,132 |
24,319 |
|||
|
Sales and marketing |
4,947 |
5,073 |
22,520 |
21,042 |
|||
|
General and administrative |
4,057 |
4,068 |
17,559 |
17,331 |
|||
|
Fair value adjustments to contingent consideration liability |
— |
(8,400) |
(1,040) |
(8,600) |
|||
|
Restructuring and other charges |
(1,777) |
1,432 |
3,129 |
2,529 |
|||
|
Total operating expenses |
12,541 |
8,117 |
65,300 |
56,621 |
|||
|
Operating income (loss) |
(2,525) |
5,448 |
(20,873) |
(5,024) |
|||
|
Other income (expenses): |
|||||||
|
Interest expense |
(22) |
(8) |
(168) |
(20) |
|||
|
Interest income |
7 |
7 |
34 |
38 |
|||
|
Gain on forgiveness of Paycheck Protection Program loan |
— |
— |
2,897 |
— |
|||
|
Gain (loss) on equity and other investments, net |
1,143 |
201 |
(4,927) |
111 |
|||
|
Other income (expense), net |
(42) |
(227) |
2,024 |
(164) |
|||
|
Total other income (expenses), net |
1,086 |
(27) |
(140) |
(35) |
|||
|
Net income (loss) from continuing operations before income taxes |
(1,439) |
5,421 |
(21,013) |
(5,059) |
|||
|
Income tax expense (benefit) |
346 |
(551) |
479 |
55 |
|||
|
Net income (loss) from continuing operations |
(1,785) |
5,972 |
(21,492) |
(5,114) |
|||
|
Net income (loss) from discontinued operations, net of tax |
(733) |
2,260 |
(733) |
(206) |
|||
|
Net income (loss) |
(2,518) |
8,232 |
(22,225) |
(5,320) |
|||
|
Net loss attributable to noncontrolling interests of continuing operations |
— |
(88) |
(244) |
(284) |
|||
|
Net income (loss) attributable to noncontrolling interests of discontinued |
— |
180 |
— |
(184) |
|||
|
Net income (loss) attributable to RealNetworks |
$ (2,518) |
$ 8,140 |
$ (21,981) |
$ (4,852) |
|||
|
Net income (loss) from continuing operations attributable to RealNetworks |
$ (1,785) |
$ 6,060 |
$ (21,248) |
$ (4,830) |
|||
|
Net income (loss) from discontinued operations attributable to RealNetworks |
(733) |
2,080 |
(733) |
(22) |
|||
|
Net income (loss) attributable to RealNetworks |
$ (2,518) |
$ 8,140 |
$ (21,981) |
$ (4,852) |
|||
|
Net income (loss) per share attributable to RealNetworks- Basic: |
|||||||
|
Continuing operations |
$ (0.04) |
$ 0.16 |
$ (0.48) |
$ (0.13) |
|||
|
Discontinued operations |
(0.01) |
0.05 |
(0.02) |
— |
|||
|
Net income (loss) per share attributable to RealNetworks- Basic |
$ (0.05) |
$ 0.21 |
$ (0.50) |
$ (0.13) |
|||
|
Net income (loss) per share attributable to RealNetworks- Diluted: |
|||||||
|
Continuing operations |
$ (0.04) |
$ 0.16 |
$ (0.48) |
$ (0.13) |
|||
|
Discontinued operations |
(0.01) |
0.05 |
(0.02) |
— |
|||
|
Net income (loss) per share attributable to RealNetworks- Diluted |
$ (0.05) |
$ 0.21 |
$ (0.50) |
$ (0.13) |
|||
|
Shares used to compute basic net loss per share |
47,141 |
38,345 |
44,277 |
38,272 |
|||
|
Shares used to compute diluted net loss per share |
47,141 |
38,489 |
44,277 |
38,272 |
|||
|
RealNetworks, Inc. and Subsidiaries |
|||
|
December 31, 2021 |
December 31, 2020 |
||
|
(in thousands) |
|||
|
ASSETS |
|||
|
Current assets: |
|||
|
Cash and cash equivalents |
$ 27,109 |
$ 23,940 |
|
|
Trade accounts receivable, net |
9,556 |
10,229 |
|
|
Deferred costs, current portion |
49 |
196 |
|
|
Investments |
1,755 |
9,965 |
|
|
Prepaid expenses and other current assets |
3,166 |
3,480 |
|
|
Total current assets |
41,635 |
47,810 |
|
|
Equipment and software |
29,464 |
30,726 |
|
|
Leasehold improvements |
2,750 |
2,776 |
|
|
Total equipment, software, and leasehold improvements |
32,214 |
33,502 |
|
|
Less accumulated depreciation and amortization |
30,744 |
31,631 |
|
|
Net equipment, software, and leasehold improvements |
1,470 |
1,871 |
|
|
Operating lease assets |
3,992 |
7,937 |
|
|
Restricted cash equivalents |
1,630 |
1,630 |
|
|
Other assets |
2,878 |
4,150 |
|
|
Deferred costs, non-current portion |
— |
74 |
|
|
Deferred tax assets, net |
727 |
909 |
|
|
Goodwill |
16,976 |
17,375 |
|
|
Total assets |
$ 69,308 |
$ 81,756 |
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||
|
Current liabilities: |
|||
|
Accounts payable |
$ 2,578 |
$ 2,750 |
|
|
Accrued and other current liabilities |
13,286 |
17,850 |
|
|
Deferred revenue, current portion |
2,614 |
2,122 |
|
|
Total current liabilities |
18,478 |
22,722 |
|
|
Deferred revenue, non-current portion |
183 |
45 |
|
|
Deferred tax liabilities, net |
1,132 |
1,129 |
|
|
Long-term lease liabilities |
2,300 |
6,837 |
|
|
Long-term debt |
— |
2,895 |
|
|
Other long-term liabilities |
1,142 |
2,241 |
|
|
Total liabilities |
23,235 |
35,869 |
|
|
Total shareholders' equity |
46,073 |
46,149 |
|
|
Noncontrolling interests |
— |
(262) |
|
|
Total equity |
46,073 |
45,887 |
|
|
Total liabilities and equity |
$ 69,308 |
$ 81,756 |
|
|
RealNetworks, Inc. and Subsidiaries |
|||
|
Year ended December 31, |
|||
|
2021 |
2020 |
||
|
(in thousands) |
|||
|
Cash flows from operating activities: |
|||
|
Net loss from continuing operations |
$ (21,492) |
$ (5,114) |
|
|
Adjustment to reconcile net loss from continuing operations to net cash used in operating |
|||
|
Depreciation and amortization |
749 |
944 |
|
|
Stock-based compensation |
4,224 |
1,420 |
|
|
(Gain) loss on equity and other investments, net |
4,927 |
(111) |
|
|
Loss on impairment of operating lease assets |
2,461 |
1,055 |
|
|
Gain on release of operating lease liabilities |
(3,596) |
— |
|
|
Deferred income taxes, net |
201 |
(191) |
|
|
Foreign currency (gain) loss |
(23) |
330 |
|
|
Fair value adjustments to contingent consideration liability |
(1,040) |
(8,600) |
|
|
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 |
3,406 |
2,184 |
|
|
Net cash used in operating activities - continuing operations |
(15,041) |
(8,083) |
|
|
Net cash used in operating activities - discontinued operations |
— |
(2,555) |
|
|
Net cash used in operating activities |
(15,041) |
(10,638) |
|
|
Cash flows from investing activities: |
|||
|
Purchases of equipment, software, and leasehold improvements |
(466) |
(408) |
|
|
Deconsolidation of subsidiary, net |
(836) |
— |
|
|
Net cash used in investing activities - continuing operations |
(1,302) |
(408) |
|
|
Net cash provided by (used in) investing activities - discontinued operations |
2,048 |
(2,160) |
|
|
Net cash provided by (used in) investing activities |
746 |
(2,568) |
|
|
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 |
(186) |
(26) |
|
|
Payment of contingent consideration liability |
(2,500) |
— |
|
|
Proceeds from long-term debt |
— |
2,876 |
|
|
Repayments of notes payable and long-term debt |
— |
(3,922) |
|
|
Other financing activities |
— |
2,106 |
|
|
Net cash provided by financing activities - continuing operations |
17,962 |
11,034 |
|
|
Net cash provided by financing activities - discontinued operations |
— |
4,945 |
|
|
Net cash provided by financing activities |
17,962 |
15,979 |
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(498) |
618 |
|
|
Net increase in cash, cash equivalents and restricted cash |
3,169 |
3,391 |
|
|
Cash, cash equivalents, and restricted cash, beginning of period |
25,570 |
22,179 |
|
|
Cash, cash equivalents, and restricted cash, end of period |
$ 28,739 |
$ 25,570 |
|
|
RealNetworks, Inc. and Subsidiaries |
||||||||||||||||||||
|
2021 |
2020 |
|||||||||||||||||||
|
YTD |
Q4 |
Q3 |
Q2 |
Q1 |
YTD |
Q4 |
Q3 |
Q2 |
Q1 |
|||||||||||
|
(in thousands) |
||||||||||||||||||||
|
Net Revenue by Segment |
||||||||||||||||||||
|
Consumer Media (A) |
$ 10,301 |
$ 2,168 |
$ 2,763 |
$ 2,061 |
$ 3,309 |
$ 12,581 |
$ 3,384 |
$ 2,543 |
$ 3,159 |
$ 3,495 |
||||||||||
|
Mobile Services (B) |
23,788 |
5,680 |
5,772 |
6,356 |
5,980 |
26,889 |
7,338 |
6,400 |
6,461 |
6,690 |
||||||||||
|
Games (C) |
24,094 |
5,554 |
5,797 |
6,144 |
6,599 |
28,592 |
6,879 |
7,611 |
7,465 |
6,637 |
||||||||||
|
Total net revenue |
$ 58,183 |
$ 13,402 |
$ 14,332 |
$ 14,561 |
$ 15,888 |
$ 68,062 |
$ 17,601 |
$ 16,554 |
$ 17,085 |
$ 16,822 |
||||||||||
|
Net Revenue by Product |
||||||||||||||||||||
|
Consumer Media |
||||||||||||||||||||
|
- Software License (D) |
$ 5,076 |
$ 854 |
$ 1,506 |
$ 841 |
$ 1,875 |
$ 5,957 |
$ 1,593 |
$ 642 |
$ 1,702 |
$ 2,020 |
||||||||||
|
- Subscription Services (E) |
3,158 |
768 |
779 |
793 |
818 |
3,586 |
867 |
892 |
898 |
929 |
||||||||||
|
- Product Sales (F) |
1,306 |
268 |
270 |
330 |
438 |
1,301 |
625 |
193 |
261 |
222 |
||||||||||
|
- Advertising & Other (G) |
761 |
278 |
208 |
97 |
178 |
1,737 |
299 |
816 |
298 |
324 |
||||||||||
|
Mobile Services |
||||||||||||||||||||
|
- Software License (H) |
6,397 |
1,616 |
1,459 |
1,931 |
1,391 |
5,110 |
2,376 |
931 |
972 |
831 |
||||||||||
|
- Subscription Services (I) |
17,391 |
4,064 |
4,313 |
4,425 |
4,589 |
21,779 |
4,962 |
5,469 |
5,489 |
5,859 |
||||||||||
|
Games |
||||||||||||||||||||
|
- Subscription Services (J) |
9,606 |
2,286 |
2,361 |
2,431 |
2,528 |
10,794 |
2,589 |
2,705 |
2,730 |
2,770 |
||||||||||
|
- Product Sales (K) |
11,058 |
2,453 |
2,612 |
2,830 |
3,163 |
13,879 |
3,315 |
3,874 |
3,712 |
2,978 |
||||||||||
|
- Advertising & Other (L) |
3,430 |
815 |
824 |
883 |
908 |
3,919 |
975 |
1,032 |
1,023 |
889 |
||||||||||
|
Total net revenue |
$ 58,183 |
$ 13,402 |
$ 14,332 |
$ 14,561 |
$ 15,888 |
$ 68,062 |
$ 17,601 |
$ 16,554 |
$ 17,085 |
$ 16,822 |
||||||||||
|
Net Revenue by Geography |
||||||||||||||||||||
|
United States |
$ 36,494 |
$ 8,126 |
$ 9,227 |
$ 9,209 |
$ 9,932 |
$ 43,704 |
$ 10,893 |
$ 11,855 |
$ 10,742 |
$ 10,214 |
||||||||||
|
Rest of world |
21,689 |
5,276 |
5,105 |
5,352 |
5,956 |
24,358 |
6,708 |
4,699 |
6,343 |
6,608 |
||||||||||
|
Total net revenue |
$ 58,183 |
$ 13,402 |
$ 14,332 |
$ 14,561 |
$ 15,888 |
$ 68,062 |
$ 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, as well as sales of mobile games. |
||||||||||||||||||||
|
(L) Advertising & other revenue within Games includes advertising on games sites and social network sites. |
||||||||||||||||||||
|
RealNetworks, Inc. and Subsidiaries |
||||||||||
|
2021 |
2020 |
2021 |
2020 |
|||||||
|
Q4 |
Q3 |
Q4 |
YTD |
YTD |
||||||
|
(in thousands) |
||||||||||
|
Consumer Media |
||||||||||
|
Net revenue |
$ 2,168 |
$ 2,763 |
$ 3,384 |
$ 10,301 |
$ 12,581 |
|||||
|
Cost of revenue |
423 |
418 |
550 |
1,816 |
2,273 |
|||||
|
Gross profit |
1,745 |
2,345 |
2,834 |
8,485 |
10,308 |
|||||
|
Gross margin |
80% |
85% |
84% |
82% |
82% |
|||||
|
Operating expenses |
1,399 |
1,495 |
2,135 |
7,427 |
8,889 |
|||||
|
Operating income, a GAAP measure |
$ 346 |
$ 850 |
$ 699 |
$ 1,058 |
$ 1,419 |
|||||
|
Depreciation and amortization |
(15) |
16 |
17 |
22 |
62 |
|||||
|
Contribution margin, a non-GAAP measure |
$ 331 |
$ 866 |
$ 716 |
$ 1,080 |
$ 1,481 |
|||||
|
Mobile Services |
||||||||||
|
Net revenue |
$ 5,680 |
$ 5,772 |
$ 7,338 |
$ 23,788 |
$ 26,889 |
|||||
|
Cost of revenue |
1,429 |
1,282 |
1,736 |
5,720 |
6,725 |
|||||
|
Gross profit |
4,251 |
4,490 |
5,602 |
18,068 |
20,164 |
|||||
|
Gross margin |
75% |
78% |
76% |
76% |
75% |
|||||
|
Operating expenses |
5,932 |
5,890 |
5,940 |
24,299 |
24,787 |
|||||
|
Operating loss, a GAAP measure |
$ (1,681) |
$ (1,400) |
$ (338) |
$ (6,231) |
$ (4,623) |
|||||
|
Depreciation and amortization |
78 |
80 |
130 |
321 |
418 |
|||||
|
Contribution margin, a non-GAAP measure |
$ (1,603) |
$ (1,320) |
$ (208) |
$ (5,910) |
$ (4,205) |
|||||
|
Games |
||||||||||
|
Net revenue |
$ 5,554 |
$ 5,797 |
$ 6,879 |
$ 24,094 |
$ 28,592 |
|||||
|
Cost of revenue |
1,521 |
1,414 |
1,744 |
6,192 |
7,451 |
|||||
|
Gross profit |
4,033 |
4,383 |
5,135 |
17,902 |
21,141 |
|||||
|
Gross margin |
73% |
76% |
75% |
74% |
74% |
|||||
|
Operating expenses |
4,672 |
4,844 |
4,885 |
19,463 |
19,936 |
|||||
|
Operating income (loss), a GAAP measure |
$ (639) |
$ (461) |
$ 250 |
$ (1,561) |
$ 1,205 |
|||||
|
Depreciation and amortization |
58 |
78 |
72 |
293 |
347 |
|||||
|
Contribution margin, a non-GAAP measure |
$ (581) |
$ (383) |
$ 322 |
$ (1,268) |
$ 1,552 |
|||||
|
Corporate |
||||||||||
|
Cost of revenue |
$ 13 |
$ 5 |
$ 6 |
$ 28 |
$ 16 |
|||||
|
Gross profit |
(13) |
(5) |
(6) |
(28) |
(16) |
|||||
|
Gross margin |
N/A |
N/A |
N/A |
N/A |
N/A |
|||||
|
Operating expenses |
538 |
5,443 |
(4,843) |
14,111 |
3,009 |
|||||
|
Operating income (loss), a GAAP measure |
$ (551) |
$ (5,448) |
$ 4,837 |
$ (14,139) |
$ (3,025) |
|||||
|
Other expense, net |
(43) |
46 |
(227) |
62 |
(164) |
|||||
|
Foreign currency (gain) loss |
40 |
(47) |
305 |
(22) |
330 |
|||||
|
Depreciation and amortization |
29 |
29 |
28 |
114 |
117 |
|||||
|
Fair value adjustments to contingent consideration liability |
— |
— |
(8,400) |
(1,040) |
(8,600) |
|||||
|
Restructuring and other charges |
(1,777) |
1,017 |
1,432 |
3,129 |
2,529 |
|||||
|
Stock-based compensation |
435 |
2,518 |
327 |
4,224 |
1,420 |
|||||
|
Contribution margin, a non-GAAP measure |
$ (1,867) |
$ (1,885) |
$ (1,698) |
$ (7,672) |
$ (7,393) |
|||||
|
RealNetworks, Inc. and Subsidiaries |
||||||||||
|
2021 |
2020 |
2021 |
2020 |
|||||||
|
Q4 |
Q3 |
Q4 |
YTD |
YTD |
||||||
|
(in thousands) |
||||||||||
|
Reconciliation of GAAP Net income (loss) from continuing operations to adjusted EBITDA: |
||||||||||
|
Net income (loss) from continuing operations |
$ (1,785) |
$ (7,668) |
$ 5,972 |
$ (21,492) |
$ (5,114) |
|||||
|
Income tax expense (benefit) |
346 |
6 |
(551) |
479 |
55 |
|||||
|
Interest expense |
22 |
27 |
8 |
168 |
20 |
|||||
|
Interest income |
(7) |
(7) |
(7) |
(34) |
(38) |
|||||
|
(Gain) loss on equity and other investments, net |
(1,143) |
1,229 |
(201) |
4,927 |
(111) |
|||||
|
Foreign currency (gain) loss |
40 |
(47) |
305 |
(22) |
330 |
|||||
|
Depreciation and amortization |
149 |
203 |
247 |
749 |
944 |
|||||
|
Fair value adjustments to contingent consideration liability |
— |
— |
(8,400) |
(1,040) |
(8,600) |
|||||
|
Gain on forgiveness of Paycheck Protection Program loan |
— |
— |
— |
(2,897) |
— |
|||||
|
Gain on deconsolidation of subsidiary |
— |
— |
— |
(1,961) |
— |
|||||
|
Restructuring and other charges |
(1,777) |
1,017 |
1,432 |
3,129 |
2,529 |
|||||
|
Stock-based compensation |
435 |
2,518 |
327 |
4,224 |
1,420 |
|||||
|
Adjusted EBITDA, a non-GAAP measure |
$ (3,720) |
$ (2,722) |
$ (868) |
$ (13,770) |
$ (8,565) |
|||||