Agora, Inc. (NASDAQ: API) (“Agora”), a pioneer and leading platform
for real-time engagement APIs, today announced its financial
results for the third quarter ended September 30, 2021.
“We delivered another quarter of strong revenue
growth, underpinned by the continued adoption of our real-time
engagement platform by developers,” said Tony Zhao, founder,
chairman and CEO of Agora. “At our recent RTE 2021 conferences in
the United States and China, I was overwhelmed by the enthusiasm
from developers around the world for real-time engagement
technology, and I’m very excited about the innovative applications
they are building with our platform, such as live audio cast,
virtual concert and metaverse. In this quarter, we released several
important new products, such as the full-path accelerator, and we
will continue to expand our product portfolio to empower more
real-time engagement possibilities.”
Third Quarter 2021
Highlights
- Total revenues for
the quarter were $45.0 million, an increase of 46.0% from $30.8
million in the third quarter of 2020.
- Active Customers
as of September 30, 2021 were 2,564, excluding those for Easemob,
an increase of 41.3% from 1,815 as of September 30, 2020.
- Constant Currency
Dollar-Based Net Expansion Rate, excluding Easemob, was
104% for the trailing 12-month period ended September 30,
2021.
- Net loss for the
quarter was $21.1 million, compared to net loss of $2.9 million in
the third quarter of 2020. After excluding share-based compensation
expenses, acquisition related expenses, amortization expenses of
acquired intangible assets and income tax related to acquired
intangible assets, non-GAAP net loss for the quarter was $11.4
million, compared to non-GAAP net income of $0.6 million in the
third quarter of 2020. Adjusted EBITDA for the
quarter was negative $9.1 million, compared to $1 million in the
third quarter of 2020.
- Total cash, cash
equivalents and short-term investments as of September 30,
2021 was $767.4 million.
- Net cash used in operating
activities for the quarter was $14.0 million, compared to
net cash generated from operating activities of $1.9 million in the
third quarter of 2020. Free cash flow for the
quarter was negative $15.6 million, compared to negative $5.1
million in the third quarter of 2020.
Third Quarter 2021 Financial
Results
RevenuesTotal revenues were
$45.0 million in the third quarter of 2021, an increase of 46.0%
from $30.8 million in the same period last year, primarily due to
increased usage of our video and voice products as a result of our
business expansion and usage growth in emerging use cases.
Cost of RevenuesCost of
revenues was $15.7 million in the third quarter of 2021, an
increase of 35.5% from $11.6 million in the same period last year,
primarily due to increase in bandwidth and co-location costs and
depreciation of servers and network equipment as we continue to
scale our business.
Gross Profit and Gross
MarginGross profit was $29.3 million in the third quarter
of 2021, an increase of 52.4% from $19.3 million in the same period
last year. Gross margin was 65.2% in the third quarter of 2021, an
increase of 2.8% from 62.4% in the same period last year, primarily
due to the implementation of technical and infrastructural
optimizations.
Operating ExpensesOperating
expenses were $50.4 million in the third quarter of 2021, an
increase of 116.9% from $23.2 million in the same period last
year.
- Research and
development expenses were $29.7 million in the third
quarter of 2021, an increase of 138.3% from $12.4 million in the
same period last year, primarily due to increased personnel costs
as we continue to build our research and development team,
including an increase in share-based compensation from $1.6 million
in the third quarter of 2020 to $5.9 million in the third quarter
of 2021, as well as the consolidation of Easemob’s research and
development team.
- Sales and
marketing expenses were $12.7 million in the third quarter
of 2021, an increase of 99.9% from $6.4 million in the same period
last year, primarily due to increased personnel costs as we
continue to build our sales and marketing team, including an
increase in share-based compensation from $0.5 million in the third
quarter of 2020 to $1.3 million in the third quarter of 2021, as
well as higher advertising expenses compared to the prior
year.
- General and
administrative expenses were $8.0 million in the third
quarter of 2021, an increase of 81.7% from $4.4 million in the same
period last year, primarily due to increased personnel costs as we
continue to build our administration team, as well as higher
professional services expenses compared to the prior year.
Other Operating IncomeOther
operating income was $0.2 million in the third quarter of 2021,
flat compared to the same period last year.
Loss from OperationsLoss from
operations was $20.8 million in the third quarter of 2021, compared
to $3.8 million in the same period last year.
Interest IncomeInterest income
was $2.2 million in the third quarter of 2021, compared to $1.0
million in the same period last year, primarily due to an increase
in the average balance of cash and cash equivalents and short-term
investments due to proceeds from the private placement in the first
quarter of 2021.
Investment LossInvestment loss
was $2.3 million in the third quarter of 2021, primarily due to an
investment loss of an equity investment sold in the third quarter
of 2021, whereas there were no material investments in the same
period last year.
Net LossNet loss was $21.1
million in the third quarter of 2021, compared to $2.9 million in
the same period last year.
Net Loss Attributable to Ordinary
ShareholdersNet loss attributable to ordinary shareholders
was $21.1 million in the third quarter of 2021, compared to $2.9
million in the same period last year.
Net Loss per American Depositary
ShareNet loss per American Depositary Share (“ADS”)1 was
$0.19 in the third quarter of 2021, compared to $0.03 in the same
period last year.
Executive Leadership Update
Agora today announced that Reggie Yativ, Chief
Revenue Officer and Chief Operating Officer of Agora Lab, Inc., a
wholly owned subsidiary of Agora, will depart at the end of the
year for personal reasons. Mr. Yativ will transition his
operational responsibilities to Stanley Wei, Agora’s Chief Strategy
Officer, effective November 15, 2021.
“Working closely with Tony and the team around
the world over the past four years, I feel extremely proud of what
we have accomplished,” said Reggie Yativ. “We have been able to
bring the vision of real-time engagement to life, and I feel very
fortunate to be able to participate in this amazing journey of
turning Agora into a real global organization. I wish Agora and all
my colleagues the very best.”
“We thank Reggie for his dedication and hard
work,” said Tony Zhao, founder, chairman and CEO of Agora,
“Reggie’s helped us develop leaders across the organization who are
ready to take on additional responsibilities, and we will continue
to strengthen our team in the US and key international markets. We
wish Reggie success in his future endeavors.”
1 One ADS represents four Class A ordinary
shares of Agora.
Financial Outlook
Based on currently available information, Agora
expects total revenues for the year ending December 31, 2021 to be
between $163 million and $165 million. This outlook reflects
Agora’s current and preliminary views on the market and operational
conditions, and the outlook ranges for the year ending December 31,
2021 reflect various assumptions that are subject to change based
on uncertainties, including but not limited to the impact of the
COVID-19 pandemic and the new regulation on the K12 academic
tutoring sector in China.
Earnings Call
Agora will host a conference call to discuss the
financial results at 5:00 p.m. Pacific Time / 8:00 p.m. Eastern
Time on the same day. Details for the conference call are as
follows:Event title: Agora, Inc. 3Q 2021 Financial
ResultsConference ID: 5319139Direct Event online registration:
http://apac.directeventreg.com/registration/event/5319139Please
register in advance of the conference using the link provided
above. Upon registering, you will be provided with participant
dial-in numbers, Direct Event passcode and unique registrant ID.A
digital recording of the conference call will be available for
replay two hours after the call’s completion (dial-in number: US
18554525696, International +61 2 81990299; same conference ID as
shown above).Please visit Agora’s investor relations website at
https://investor.agora.io/investor-relations on November 15, 2021
to view the earnings release and accompanying slides prior to the
conference call.
Use of Non-GAAP Financial
Measures
Agora has provided in this press release
financial information that has not been prepared in accordance with
generally accepted accounting principles in the United States
(“GAAP”). Agora uses these non-GAAP financial measures internally
in analyzing its financial results and believes that the use of
these non-GAAP financial measures is useful to investors as an
additional tool to evaluate ongoing operating results and trends
and in comparing Agora’s financial results with other companies in
its industry, many of which present similar non-GAAP financial
measures. Besides free cash flow (as defined below), each of these
non-GAAP financial measures represents the corresponding GAAP
financial measure before share-based compensation expenses,
acquisition related expenses, amortization expenses of acquired
intangible assets and income tax related to acquired intangible
assets. Agora believes that such non-GAAP financial measures help
identify underlying trends in its business that could otherwise be
distorted by the effects of such share-based compensation expenses,
acquisition related expenses, amortization expenses of acquired
intangible assets and income tax related to acquired intangible
assets that it includes in its cost of revenues, total operating
expenses and net income (loss). Agora believes that all such
non-GAAP financial measures also provide useful information about
its operating results, enhance the overall understanding of its
past performance and future prospects and allow for greater
visibility with respect to key metrics used by its management in
its financial and operational decision-making.
Non-GAAP financial measures are not meant to be
considered in isolation or as a substitute for comparable GAAP
financial measures and should be read only in conjunction with
Agora’s consolidated financial statements prepared in accordance
with GAAP. A reconciliation of Agora’s historical non-GAAP
financial measures to the most directly comparable GAAP measures
has been provided in the tables captioned “Reconciliation of GAAP
to Non-GAAP Measures” included at the end of this press release,
and investors are encouraged to review the reconciliation.
Definitions of Agora’s non-GAAP financial
measures included in this press release are presented below.
Non-GAAP Net Income (Loss)
Agora defines non-GAAP net income (loss) as net
income (loss) adjusted to exclude share-based compensation
expenses, acquisition related expenses, amortization expenses of
acquired intangible assets and income tax related to acquired
intangible assets.
Adjusted EBITDA
Agora defines Adjusted EBITDA as net income
(loss) before exchange gain (loss), interest income, investment
income (loss), income taxes, depreciation and amortization, and
adjusted to exclude the effects of share-based compensation
expenses, acquisition related expenses, amortization expenses of
acquired intangible assets and income tax related to acquired
intangible assets.
Free Cash Flow
Agora defines free cash flow as net cash
provided by operating activities less purchases of property and
equipment. Agora considers free cash flow to be a liquidity measure
that provides useful information to management and investors
regarding net cash provided by operating activities and cash used
for investments in property and equipment required to maintain and
grow the business.
Operating Metrics
Agora also uses other operating metrics included
in this press release and defined below to assess the performance
of its business.
Active Customers
Agora defines an active customer at the end of
any particular period as an organization or individual developer
from which Agora generated more than $100 of revenue during the
preceding 12 months. Agora counts customers based on unique
customer account identifiers. Generally, one software application
uses the same customer account identifier throughout its life cycle
while one account may be used for multiple applications.
Constant Currency Dollar-Based Net
Expansion Rate
Agora calculates Dollar-Based Net Expansion Rate
for a trailing 12-month period by first identifying all customers
in the prior 12-month period, and then calculating the quotient
from dividing the revenue generated from such customers in the
trailing 12-month period by the revenue generated from the same
group of customers in the prior 12-month period. Constant Currency
Dollar-Based Net Expansion Rate is calculated the same way as
Dollar-Based Net Expansion Rate but using fixed exchange rates
based on the daily average exchange rates prevailing during the
prior 12-month period to remove the impact of foreign currency
translations. Agora believes Constant Currency Dollar-Based Net
Expansion Rate facilitates operating performance comparisons on a
period-to-period basis as Agora does not consider the impact of
foreign currency fluctuations to be indicative of its core
operating performance.
Impact of the Recently Adopted
Accounting Pronouncement
Agora adopted ASU 2016-02, Leases (“ASC 842”)
beginning January 1, 2021 and elected to use the modified
retrospective method with the optional transition that allows for a
cumulative-effect adjustment to the opening balance of retained
earnings recorded on January 1, 2021, with no adjustments to prior
periods presented. No cumulative effect adjustment to the opening
balance of retained earnings was required. Upon adoption of ASC 842
on January 1, 2021, Agora recognized right of use assets as well as
lease liabilities of $6.5 million for operating leases. Agora does
not have any finance leases. The adoption of the new guidance did
not have a material effect on our results of operations, financial
condition or liquidity.
Safe Harbor Statements
This press release contains ‘‘forward-looking
statements’’ within the meaning of Section 27A of the Securities
Act of 1933, as amended and Section 21E of the Securities Exchange
Act of 1934, as amended and the Private Securities Litigation
Reform Act of 1995. All statements other than statements of
historical or current fact included in this press release are
forward-looking statements, including but not limited to statements
regarding Agora’s financial outlook, beliefs and expectations.
Forward-looking statements include statements containing words such
as “expect,” “anticipate,” “believe,” “project,” “will” and similar
expressions intended to identify forward-looking statements. Among
other things, the Financial Outlook in this announcement contain
forward-looking statements. These forward-looking statements are
based on Agora’s current expectations and involve risks and
uncertainties. Agora’s actual results and the timing of events
could differ materially from those anticipated in such
forward-looking statements as a result of these risks and
uncertainties, which include, without limitation, risks related to
the growth of the RTE-PaaS market; Agora’s ability to manage its
growth and expand its operations; the continued impact of the
COVID-19 pandemic on global markets and Agora’s business,
operations and customers; Agora’s ability to attract new developers
and convert them into customers; Agora’s ability to retain existing
customers and expand their usage of Agora’s platform and products;
Agora’s ability to drive popularity of existing use cases and
enable new use cases, including through quality enhancements and
introduction of new products, features and functionalities; Agora’s
fluctuating operating results; competition; the effect of broader
technological and market trends on Agora’s business and prospects;
general economic conditions and their impact on customer and
end-user demand; and other risks and uncertainties included
elsewhere in our filings with the Securities and Exchange
Commission, including, without limitation, the final prospectus
related to the IPO filed with the SEC on June 26, 2020. You are
cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this press release.
All forward-looking statements are qualified in their entirety by
this cautionary statement, and Agora undertakes no obligation to
revise or update any forward-looking statements to reflect events
or circumstances after the date hereof.
About Agora
Agora’s mission is to make real-time engagement
ubiquitous, allowing everyone to interact with anyone, in any app,
anytime and anywhere. Agora’s cloud platform provides developers
simple, flexible and powerful application programming interfaces,
or APIs, to embed real-time video, voice and chat experiences into
their applications. Agora maintains dual headquarters in Shanghai,
China and Santa Clara, California.
For more information, please visit:
www.agora.io.
Agora, Inc.Condensed
Consolidated Balance Sheets(Unaudited, in US$
thousands)
|
As of |
|
As of |
|
September 30, |
|
December 31, |
|
2021 |
|
|
2020 |
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
219,249 |
|
|
111,218 |
|
Short-term investments |
548,190 |
|
|
524,220 |
|
Accounts receivable, net |
35,967 |
|
|
27,840 |
|
Prepayments and other current assets |
8,406 |
|
|
7,459 |
|
Contract assets |
978 |
|
|
- |
|
Total current assets |
812,790 |
|
|
670,737 |
|
Property and equipment, net |
18,954 |
|
|
16,754 |
|
Operating lease right-of-use assets |
7,562 |
|
|
- |
|
Intangible assets |
7,252 |
|
|
209 |
|
Goodwill |
56,142 |
|
|
3,089 |
|
Long-term investments |
53,396 |
|
|
- |
|
Deferred tax assets |
514 |
|
|
511 |
|
Other non-current assets |
2,529 |
|
|
1,604 |
|
Total assets |
959,139 |
|
|
692,904 |
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
5,059 |
|
|
7,721 |
|
Advances from customers |
7,934 |
|
|
1,339 |
|
Taxes payable |
1,525 |
|
|
2,172 |
|
Current operating lease liabilities |
3,378 |
|
|
- |
|
Accrued expenses and other current liabilities |
56,661 |
|
|
25,075 |
|
Total current liabilities |
74,557 |
|
|
36,307 |
|
Long-term payable |
838 |
|
|
82 |
|
Long-term operating lease liabilities |
3,984 |
|
|
- |
|
Deferred tax liabilities |
1,073 |
|
|
52 |
|
Total liabilities |
80,452 |
|
|
36,441 |
|
|
|
|
|
Shareholders' equity: |
|
|
|
Class A ordinary shares |
37 |
|
|
33 |
|
Class B ordinary shares |
8 |
|
|
8 |
|
Additional paid-in-capital |
1,090,794 |
|
|
818,428 |
|
Accumulated other comprehensive income |
2,975 |
|
|
1,941 |
|
Accumulated deficit |
(215,127 |
) |
|
(163,947 |
) |
Total shareholders' equity |
878,687 |
|
|
656,463 |
|
Total liabilities and shareholders’ equity |
959,139 |
|
|
692,904 |
|
|
|
|
|
|
|
Agora, Inc.Condensed
Consolidated Statements of Comprehensive Income
(Loss)(Unaudited, in US$ thousands, except share
and per ADS amounts)
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, |
|
September 30, |
|
2021 |
2020 |
|
|
2021 |
|
2020 |
|
Real-time engagement service revenues |
42,390 |
|
30,620 |
|
|
122,234 |
|
99,738 |
|
Other revenues |
2,648 |
|
227 |
|
|
5,362 |
|
573 |
|
Total revenues |
45,038 |
|
30,847 |
|
|
127,596 |
|
100,311 |
|
Cost of revenues |
15,689 |
|
11,583 |
|
|
49,016 |
|
34,042 |
|
Gross profit |
29,349 |
|
19,264 |
|
|
78,580 |
|
66,269 |
|
Operating expenses: |
|
|
|
|
|
Research and development |
29,668 |
|
12,449 |
|
|
81,887 |
|
35,056 |
|
Sales and marketing |
12,734 |
|
6,372 |
|
|
32,478 |
|
18,287 |
|
General and administrative |
7,996 |
|
4,401 |
|
|
20,988 |
|
11,342 |
|
Total operating expenses |
50,398 |
|
23,222 |
|
|
135,353 |
|
64,685 |
|
Other operating income |
210 |
|
181 |
|
|
840 |
|
974 |
|
(Loss) income from operations |
(20,839 |
) |
(3,777 |
) |
|
(55,933 |
) |
2,558 |
|
Exchange loss |
(189 |
) |
(34 |
) |
|
(208 |
) |
(34 |
) |
Interest income |
2,154 |
|
960 |
|
|
6,280 |
|
1,177 |
|
Investment loss |
(2,314 |
) |
- |
|
|
(967 |
) |
- |
|
(Loss) income before income taxes |
(21,188 |
) |
(2,851 |
) |
|
(50,828 |
) |
3,701 |
|
Income taxes |
93 |
|
(74 |
) |
|
(353 |
) |
(633 |
) |
Net (loss) income |
(21,095 |
) |
(2,925 |
) |
|
(51,181 |
) |
3,068 |
|
Less: cumulative undeclared dividends on convertible redeemable
preferred shares |
- |
|
- |
|
|
- |
|
(6,715 |
) |
Less: accretion on convertible redeemable preferred shares to
redemption value |
- |
|
- |
|
|
- |
|
(193,466 |
) |
Net loss attributable to ordinary shareholders |
(21,095 |
) |
(2,925 |
) |
|
(51,181 |
) |
(197,113 |
) |
Other comprehensive loss: |
|
|
|
|
|
Foreign currency translation adjustments |
493 |
|
1,587 |
|
|
882 |
|
1,117 |
|
Unrealized gain on available-for-sale debt securities |
65 |
|
- |
|
|
152 |
|
- |
|
Total comprehensive loss attributable to ordinary shareholders |
(20,537 |
) |
(1,338 |
) |
|
(50,147 |
) |
(195,996 |
) |
|
|
|
|
|
|
Net loss per ADS attributable to ordinary shareholders, basic and
diluted |
(0.19 |
) |
(0.03 |
) |
|
(0.47 |
) |
(3.55 |
) |
|
|
|
|
|
|
Weighted-average shares used in computing net loss per ADS
attributable to ordinary shareholders, basic and diluted |
443,732,607 |
|
407,297,929 |
|
|
438,984,051 |
|
222,127,507 |
|
|
|
|
|
|
|
Share-based compensation expenses* included in: |
|
|
|
|
|
Cost of revenues |
152 |
|
104 |
|
|
456 |
|
339 |
|
Research and development expenses |
5,873 |
|
1,613 |
|
|
15,053 |
|
3,902 |
|
Sales and marketing expenses |
1,326 |
|
502 |
|
|
3,603 |
|
1,558 |
|
General and administrative expenses |
1,179 |
|
1,318 |
|
|
4,017 |
|
3,229 |
|
* In the fourth quarter of 2020, Agora formally
implemented the Venture Partners Plan, which was a new incentive
plan that can be settled in shares or cash at the discretion of the
plan administrator. Therefore, $1.2 million, $1.1 million and $1.1
million accrued in the first, second and third quarter of 2020,
respectively, was reclassified from cash bonus expenses to
share-based compensation expenses to reflect the costs related to
the new incentive plan.
Agora, Inc.Condensed
Consolidated Statements of Cash Flows(Unaudited,
in US$ thousands)
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, |
|
September 30, |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Cash flows from operating activities: |
|
|
|
|
|
Net (loss) income |
(21,095 |
) |
(2,925 |
) |
|
(51,181 |
) |
3,068 |
|
Adjustments to reconcile net (loss) income to net cash (used in)
generated from operating activities: |
|
|
|
|
|
Share-based compensation expenses |
8,530 |
|
3,537 |
|
|
23,129 |
|
9,028 |
|
Depreciation of property and equipment |
1,994 |
|
1,196 |
|
|
5,978 |
|
2,946 |
|
Amortization of intangible assets |
574 |
|
- |
|
|
1,355 |
|
- |
|
Deferred tax expense |
(84 |
) |
- |
|
|
(199 |
) |
- |
|
Amortization of right-of-use asset and interest on lease
liabilities |
985 |
|
- |
|
|
2,727 |
|
- |
|
Change in the fair value of investments |
2,345 |
|
(33 |
) |
|
1,064 |
|
(33 |
) |
Interest income on debt securities |
(101 |
) |
- |
|
|
(194 |
) |
- |
|
Share of results of equity method investments |
(66 |
) |
- |
|
|
(66 |
) |
- |
|
Changes in assets and liabilities, net of effect of
acquisition: |
|
|
|
|
|
Accounts receivable |
(2,698 |
) |
(7 |
) |
|
(7,528 |
) |
(12,133 |
) |
Contract assets |
(97 |
) |
- |
|
|
(273 |
) |
- |
|
Prepayments and other current assets |
(344 |
) |
(1,084 |
) |
|
(897 |
) |
(4,230 |
) |
Other non-current assets |
(344 |
) |
(601 |
) |
|
(299 |
) |
(599 |
) |
Accounts payable |
(1,611 |
) |
(661 |
) |
|
(1,476 |
) |
891 |
|
Advances from customers |
49 |
|
138 |
|
|
(121 |
) |
184 |
|
Taxes payable |
(167 |
) |
664 |
|
|
(732 |
) |
265 |
|
Operating lease liabilities |
(1,150 |
) |
- |
|
|
(2,972 |
) |
- |
|
Deferred income |
185 |
|
- |
|
|
185 |
|
- |
|
Accrued expenses and other liabilities |
(887 |
) |
(2,158 |
) |
|
6,450 |
|
5,210 |
|
Net cash (used in) generated from operating activities |
(13,982 |
) |
(1,934 |
) |
|
(25,050 |
) |
4,597 |
|
Cash flows from investing activities: |
|
|
|
|
|
Purchase of short-term investments |
(42,298 |
) |
(225,143 |
) |
|
(432,745 |
) |
(225,143 |
) |
Proceeds from sale and maturity of short-term investments |
157,834 |
|
- |
|
|
407,912 |
|
- |
|
Purchase of property and equipment |
(1,638 |
) |
(3,210 |
) |
|
(10,081 |
) |
(9,531 |
) |
Purchase of intangible assets |
(42 |
) |
- |
|
|
(243 |
) |
- |
|
Purchase of long-term investment |
(20,759 |
) |
- |
|
|
(47,111 |
) |
- |
|
Cash paid for acquisition, net of cash received |
(20,902 |
) |
- |
|
|
(36,630 |
) |
- |
|
Net cash generated from (used in) investing activities |
72,195 |
|
(228,353 |
) |
|
(118,898 |
) |
(234,674 |
) |
Cash flows from financing activities: |
|
|
|
|
|
Proceeds from the private placement, net of issuance costs
paid |
- |
|
- |
|
|
249,950 |
|
- |
|
Proceeds from issuance of Series C+ convertible redeemable
preferred shares, net of issuance costs of nil |
- |
|
- |
|
|
- |
|
50,000 |
|
Proceeds from the IPO and concurrent private placement, net of
underwriter discounts and commissions and other offering costs
paid |
- |
|
(1,419 |
) |
|
- |
|
483,905 |
|
Proceeds from exercise of employees’ share options |
382 |
|
- |
|
|
1,835 |
|
- |
|
Net cash provided by (used in) financing activities |
382 |
|
(1,419 |
) |
|
251,785 |
|
533,905 |
|
Effect of foreign exchange rate changes on cash, cash equivalents
and restricted cash |
194 |
|
634 |
|
|
270 |
|
351 |
|
Net increase (decrease) in cash, cash equivalents and restricted
cash |
58,789 |
|
(231,072 |
) |
|
108,107 |
|
304,179 |
|
Cash, cash equivalents and restricted cash at beginning of period
* |
160,616 |
|
640,934 |
|
|
111,298 |
|
105,683 |
|
Cash, cash equivalents and restricted cash at end of period ** |
219,405 |
|
409,862 |
|
|
219,405 |
|
409,862 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
Income taxes paid |
- |
|
18 |
|
|
966 |
|
742 |
|
Cash payments included in the measurement of operating lease
liabilities |
1,150 |
|
- |
|
|
2,972 |
|
- |
|
Right-of-use assets obtained in exchange for operating lease
obligations |
2,148 |
|
- |
|
|
3,636 |
|
- |
|
Non-cash financing and investing activities: |
|
|
|
|
|
Payables for acquisition |
- |
|
- |
|
|
18,539 |
|
- |
|
Proceeds receivable from exercise of employees’ share options |
33 |
|
- |
|
|
33 |
|
- |
|
Payables for property and equipment |
917 |
|
173 |
|
|
917 |
|
173 |
|
Payables for long-term investment |
5,897 |
|
- |
|
|
5,897 |
|
- |
|
Accretion to redemption value of convertible redeemable preferred
shares |
- |
|
- |
|
|
- |
|
193,466 |
|
Payables for deferred initial public offering cost |
- |
|
277 |
|
|
- |
|
277 |
|
* includes restricted cash balance |
156 |
|
80 |
|
|
80 |
|
80 |
|
** includes restricted cash balance |
156 |
|
80 |
|
|
156 |
|
80 |
|
|
|
|
|
|
|
|
|
|
|
Agora,
Inc.Reconciliation of GAAP to Non-GAAP
Measures(Unaudited, in US$ thousands, except share
and per ADS amounts)
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, |
|
September 30, |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
GAAP net (loss) income |
(21,095 |
) |
(2,925 |
) |
|
(51,181 |
) |
3,068 |
|
Add: |
|
|
|
|
|
Share-based compensation expenses |
8,530 |
|
3,537 |
|
|
23,129 |
|
9,028 |
|
Acquisition related expenses |
656 |
|
- |
|
|
5,355 |
|
- |
|
Amortization expenses of acquired intangible assets |
556 |
|
- |
|
|
1,305 |
|
- |
|
Income tax related to acquired intangible assets |
(84 |
) |
- |
|
|
(199 |
) |
- |
|
Non-GAAP net (loss) income |
(11,437 |
) |
612 |
|
|
(21,591 |
) |
12,096 |
|
|
|
|
|
|
|
Net (loss) income |
(21,095 |
) |
(2,925 |
) |
|
(51,181 |
) |
3,068 |
|
Excluding: |
|
|
|
|
|
Exchange loss |
(189 |
) |
(34 |
) |
|
(208 |
) |
(34 |
) |
Interest income |
2,154 |
|
960 |
|
|
6,280 |
|
1,177 |
|
Investment loss |
(2,314 |
) |
- |
|
|
(967 |
) |
- |
|
Income taxes |
93 |
|
(74 |
) |
|
(353 |
) |
(633 |
) |
Depreciation of property and equipment |
1,994 |
|
1,196 |
|
|
5,978 |
|
2,946 |
|
Share-based compensation expenses |
8,530 |
|
3,537 |
|
|
23,129 |
|
9,028 |
|
Acquisition related expenses |
656 |
|
- |
|
|
5,355 |
|
- |
|
Amortization expenses of acquired intangible assets |
556 |
|
- |
|
|
1,305 |
|
- |
|
Adjusted EBITDA |
(9,103 |
) |
956 |
|
|
(20,166 |
) |
14,532 |
|
|
|
|
|
|
|
Net cash (used in) generated from operating activities |
(13,982 |
) |
(1,934 |
) |
|
(25,050 |
) |
4,597 |
|
Purchase of property and equipment |
(1,638 |
) |
(3,210 |
) |
|
(10,081 |
) |
(9,531 |
) |
Free Cash Flow |
(15,620 |
) |
(5,144 |
) |
|
(35,131 |
) |
(4,934 |
) |
Net cash generated from (used in) investing activities |
72,195 |
|
(228,353 |
) |
|
(118,898 |
) |
(234,674 |
) |
Net cash provided by (used in) financing activities |
382 |
|
(1,419 |
) |
|
251,785 |
|
533,905 |
|
Investor Contact:
Fionna Chen
investor@agora.io
Media Contact:
Suzanne Nguyen
press@agora.io
Agora (NASDAQ:API)
Historical Stock Chart
From Sep 2023 to Oct 2023
Agora (NASDAQ:API)
Historical Stock Chart
From Oct 2022 to Oct 2023