Indicate by check mark whether
the registrant files or will file annual reports under cover of Form
20-F
or
Form 40-F.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
|
|
|
|
|
|
|
iClick Interactive Asia Group Limited
|
|
|
|
|
By:
|
|
/s/ Jie Jiao
|
|
Name:
|
|
Jie Jiao
|
|
Title:
|
|
Chief Financial Officer
|
Date: March 29, 2018
EXHIBIT INDEX
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
Exhibit 99.1
|
|
Press Release
|
Exhibit 99.1
iClick Interactive Asia Group Limited Reports Fourth Quarter and Full Year 2017
Unaudited Financial Results
Hong Kong,
Mar. 28, 2018 (GLOBE NEWSWIRE) — iClick Interactive Asia Group Limited (“iClick” or the “Company”) (NASDAQ: ICLK), a leading independent online marketing technology platform in China, today announced its unaudited financial
results for the fourth quarter and full year ended December 31, 2017.
Fourth Quarter and Full Year 2017 Financial and Operational Highlights:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
|
|
|
2016
|
|
|
2017
|
|
|
|
|
|
(Unaudited)
|
|
(US$ in
thousands)
|
|
|
(US$ in
thousands)
|
|
|
Percentage
change
|
|
|
(US$ in
thousands)
|
|
|
(US$ in
thousands)
|
|
|
Percentage
change
|
|
|
Financial Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues from mobile audience solutions
|
|
|
15,743
|
|
|
|
34,174
|
|
|
|
117.1
|
%
|
|
|
57,761
|
|
|
|
101,426
|
|
|
|
75.6
|
%
|
|
Net revenues from other solutions
|
|
|
9,641
|
|
|
|
5,587
|
|
|
|
(42.0
|
%)
|
|
|
37,596
|
|
|
|
23,832
|
|
|
|
(36.6
|
%)
|
|
Total net revenues
|
|
|
25,384
|
|
|
|
39,761
|
|
|
|
56.6
|
%
|
|
|
95,357
|
|
|
|
125,258
|
|
|
|
31.4
|
%
|
|
Adjusted EBITDA
1
|
|
|
(82
|
)
|
|
|
(2,224
|
)
|
|
|
|
|
|
|
(2,240
|
)
|
|
|
(4,515
|
)
|
|
|
|
|
|
Adjusted net loss
1
|
|
|
(2,284
|
)
|
|
|
(3,775
|
)
|
|
|
|
|
|
|
(8,999
|
)
|
|
|
(11,198
|
)
|
|
|
|
|
|
Diluted adjusted net loss per ADS
1
|
|
|
(0.11
|
)
|
|
|
(0.24
|
)
|
|
|
|
|
|
|
(0.43
|
)
|
|
|
(0.59
|
)
|
|
|
|
|
|
Operating Metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross billing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross billing from mobile audience solutions
|
|
|
28,447
|
|
|
|
67,756
|
|
|
|
138.2
|
%
|
|
|
112,403
|
|
|
|
172,194
|
|
|
|
53.2
|
%
|
|
Gross billing from other solutions
|
|
|
27,994
|
|
|
|
18,669
|
|
|
|
(33.3
|
%)
|
|
|
123,850
|
|
|
|
76,085
|
|
|
|
(38.6
|
%)
|
|
Total gross billing
|
|
|
56,441
|
|
|
|
86,425
|
|
|
|
53.1
|
%
|
|
|
236,253
|
|
|
|
248,279
|
|
|
|
5.1
|
%
|
“We are pleased to conclude the fruitful year of 2017 with our successful IPO in December and report fourth quarter and
full year results that include record high gross billing and net revenues. Net revenues from mobile audience solutions accounted for 85.9% and 81.0% of total net revenues of the fourth quarter and full year of 2017, respectively, demonstrating our
strategic shift and full commitment to mobile marketing since 2015,” said Mr. Sammy Hsieh, Chief Executive Officer and
Co-Founder
of iClick. “Committed to leveraging technology and data to
empower marketers, we have built the largest independent omni-channel online marketing platform in China
2
along with the largest Chinese consumer datasets
3
and multinational client coverage
4
. Looking forward in 2018, harnessing our advanced technology and data capabilities, we will further strive to
develop new business models that benefit our clients and partners. We kick off 2018 on a high note by deepening relationships with our media partners. Coupled with our sophisticated technology and extensive database, we believe that our relentless
focus on customer success and bringing in robust platform innovation will further strengthen our position as the leader in the independent digital marketing technology space.”
|
1
|
For more details on these
non-GAAP
financial measures, please see the tables captioned “Unaudited Reconciliations of GAAP and
Non-GAAP
Results” set forth at the end of this press release.
|
|
2
|
In terms of gross billing in 2017 according to a report commissioned by us and prepared by Frost & Sullivan.
|
|
3
|
In terms of number of active profiled users in 2017 among independent online marketing technology platforms in China according to a report commissioned by us and prepared by Frost & Sullivan.
|
|
4
|
In terms of number of multinational clients among all independent online marketing technology platforms in China in 2017 according to a report commissioned by us and prepared by Frost & Sullivan.
|
Fourth Quarter 2017 Financial and Operational Updates:
Net revenues
for the fourth quarter of 2017 increased by 56.6% to US$39.8 million from US$25.4 million in the fourth quarter of 2016,
primarily as a result of an increase in net revenues from the Company’s mobile audience solutions and partially offset by a decrease in net revenues from other solutions.
Net revenues from mobile audience solutions
for the fourth quarter of 2017 increased by 117.1% to US$34.2 million from US$15.7 million in the
fourth quarter of 2016, primarily as a result of our strategic focus shifting to capture more market demand in mobile audience solutions.
Net revenues
from other solutions
for the fourth quarter of 2017 decreased by 42.0% to US$5.6 million from US$9.6 million in the fourth quarter of 2016, primarily as a result of the Company’s strategic shift away from other solutions.
Gross profit
increased by 5.8% to US$9.7 million from US$9.2 million in the fourth quarter of 2016, primarily as a result of an increase in
gross profit from mobile audience solutions and partially offset by a decrease in gross profit from other solutions.
Total operating expenses
decreased by 46.8% to US$15.5 million for the fourth quarter of 2017 from US$29.2 million for the fourth quarter of 2016. The decrease was primarily due to a decrease in staff costs as the Company continued to benefit from headcount
optimization and increasing economies of scale. In addition, share-based compensation expenses decreased by 87.9% to US$2.2 million in the fourth quarter of 2017 from US$18.5 million in the fourth quarter of 2016.
Operating loss
for the fourth quarter of 2017 was US$5.8 million, compared with US$20.1 million during the fourth quarter of 2016 as a result
of the above.
Net loss
totaled US$8.7 million for the fourth quarter of 2017, decreased from US$18.9 million for the fourth quarter of
2016. Net loss attributable to the Company’s shareholders per diluted ADS was US$0.41, compared with US$0.74 in the fourth quarter of 2016.
Gross
billing
5
reached US$86.4 million during the fourth quarter of 2017, up 53.1% from the fourth quarter of 2016 primarily as a result of significant growth in mobile audience
solutions. Gross billing from mobile audience solutions was US$67.8 million during the fourth quarter of 2017, up 138.2% from the fourth quarter of 2016, as a result of clients generating larger mobile marketing spend. Gross billing from other
solutions was US$18.7 million during the fourth quarter of 2017, down 33.3% from the fourth quarter of 2016 primarily as a result of the Company’s strategic focus shifting to mobile audience solutions. Historically, the fourth quarter of
each calendar year generally contributes the largest portion of annual gross billing.
Adjusted EBITDA
for the fourth quarter of 2017 was a
loss of US$2.2 million, compared with a loss of US$0.1 million during the fourth quarter of 2016. For a reconciliation of the Company’s adjusted EBITDA to net loss, its most comparable GAAP measure, please refer to “Unaudited
Reconciliations of GAAP and
Non-GAAP
Results.”
|
5
|
Gross billing is defined as the aggregate dollar amount that clients pay the Company after deducting rebates paid and discounts given to clients.
|
Adjusted net loss
attributable to the Company’s shareholders, which excludes share-based compensation
expenses, fair value (gain)/loss on derivative liabilities, and other losses/(gains), increased to US$3.8 million from US$2.3 million in the fourth quarter of 2016. For a reconciliation of the Company’s adjusted net loss to net loss,
its most comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and
Non-GAAP
Results.”
As of December 31, 2017, the Company’s cash and cash equivalents and time deposit amounted to US$19.4 million and US$25.0 million,
respectively, compared with US$27.3 million cash and cash equivalents as of December 31, 2016.
Full Year 2017 Financial and Operational
Updates:
Net revenues
for the full year 2017 increased by 31.4% to US$125.3 million from US$95.4 million in 2016, primarily as a
result of an increase in net revenues from mobile audience solutions and partially offset by a decrease in net revenues from other solutions.
Net
revenues from mobile audience solutions
for the full year 2017 increased by 75.6% to US$101.4 million from US$57.8 million in 2016, primarily as a result of the Company’s strategic focus shifting to capture more market demand in
mobile audience solutions.
Net revenues from other solutions
for the full year 2017 decreased by 36.6% to US$23.8 million from
US$37.6 million in 2016, primarily as a result of the Company’s strategic shift away from other solutions.
Gross profit
decreased by
13.9% to US$29.5 million in 2017 from US$34.3 million in 2016, primarily due to the expansion of the Company’s mobile audience solutions, the gross profit margins of which are lower than those for other solutions.
Total operating expenses
decreased by 29.7% to US$44.7 million for the full year 2017 from US$63.6 million for the full year 2016. The
decrease was primarily due to a decrease in staff costs as the Company continued to benefit from headcount optimization and increasing economies of scale. In addition, share-based compensation expenses decreased by 76.1% to US$5.1 million in
the full year 2017 from US$21.2 million in the full year 2016.
Operating loss
for the full year 2017 was US$15.2 million, compared with
US$29.3 million for the full year 2016.
Net loss
totaled US$24.6 million for the full year 2017, decreased from US$27.3 million for
the full year 2016. Net loss attributable to the Company’s shareholders per diluted ADS was US$1.07 in 2017, compared with US$1.13 in 2016.
Gross
billing
reached US$248.3 million for the full year 2017, up 5.1% from 2016. Gross billing from mobile audience solutions was US$172.2 million for the full year 2017, up 53.2% from 2016, as a result of clients generating larger mobile
marketing spend. Gross billing from other solutions was US$76.1 million for the full year 2017, down 38.6% from 2016 primarily as a result of the Company’s strategic focus shifting to mobile audience solutions during the year.
Adjusted EBITDA
for the full year 2017 was a loss of US$4.5 million, while adjusted EBITDA was a loss of US$2.2 million during the full year
of 2016. For a reconciliation of the Company’s adjusted EBITDA to net loss, its most comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and
Non-GAAP
Results.”
Adjusted net loss
attributable to the Company’s shareholders, which excludes share-based compensation
expenses, fair value (gain)/loss on derivative liabilities, and other losses/(gains), increased to US$11.2 million in 2017 from US$9.0 million in 2016. For a reconciliation of the Company’s adjusted net loss to net loss, its most
comparable GAAP measure, please refer to “Unaudited Reconciliations of GAAP and
Non-GAAP
Results.”
Outlook
Based on the information available as of the
date of this press release, the Company provides the following outlook:
|
|
•
|
|
Net revenues are estimated to be between US$175 million and US$180 million for the full year 2018, representing a growth of 39.7% to 43.7% from the full year 2017.
|
|
|
•
|
|
Gross billing is estimated to be between US$380 million and US$420 million for the full year 2018, representing a growth of 53.1% to 69.2% from the full year 2017.
|
The above outlook is based on the current market conditions and reflects the Company’s preliminary estimates of market and operating conditions, and
customer demand, which are all subject to change.
Conference Call
The Company’s management will host an earnings conference call at 8:00 AM U.S. Eastern Time on March 28, 2018 (8:00 PM Beijing/Hong Kong time on
March 28, 2018).
Dial-in
details for the earnings conference call are as follows:
|
|
|
|
|
United States:
|
|
+1-845-675-0437
|
|
International:
|
|
+65-6713-5090
|
|
Hong Kong:
|
|
+852-3018-6771
|
|
China:
|
|
400-620-8038
|
|
Conference ID:
|
|
7285169
|
Participants should
dial-in
at least 5 minutes before the scheduled start time and ask
to be connected to the call for “iClick Interactive.”
Additionally, a live and archived webcast of the conference call will be available on the
Company’s investor relations website at
http://ir.i-click.com
.
A replay of the conference call will
be accessible approximately one hour after the conclusion of the live call until April 04, 2018, by dialling the following telephone numbers:
|
|
|
|
|
United States:
|
|
+1-855-452-5696
|
|
International:
|
|
+61-2-8199-0299
|
|
Hong Kong:
|
|
800-963-117
|
|
China:
|
|
400-632-2162
|
|
Replay Access Code:
|
|
7285169
|
About iClick Interactive Asia Group Limited
iClick Interactive Asia Group Limited (NASDAQ:ICLK) is an independent online marketing technology platform that connects worldwide marketers with audiences in
China. Built on cutting-edge technologies, our proprietary platform possesses omni-channel marketing capabilities and fulfils various marketing objectives in a data-driven and automated manner, helping both international and domestic marketers reach
their target audiences in China. Headquartered in Hong Kong, iClick Interactive was established in 2009, currently operating in eight locations worldwide including Asia and London.
For more information, please visit
http://ir.i-click.com.
Non-GAAP
Financial Measures
We use adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS, each a
non-GAAP
financial measure, in
evaluating our operating results and for financial and operational decision making purposes.
We believe that adjusted EBITDA, adjusted net loss, and
diluted adjusted net loss per ADS help identify underlying trends in our business that could otherwise be distorted by the effect of the expenses and gains that we include in net loss. We believe that adjusted EBITDA and adjusted net loss provide
useful information about our operating results, enhance the overall understanding of our past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational
decision-making.
Adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS should not be considered in isolation or construed as an
alternative to net loss or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to review the historical
non-GAAP
financial measures to the most directly
comparable GAAP measures. Adjusted EBITDA, adjusted net loss, and diluted adjusted net loss per ADS presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled
measures differently, limiting their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.
For more information on these
non-GAAP
financial measures, please see the table captioned “Unaudited
Reconciliations of GAAP and
Non-GAAP
results” set forth at the end of this press release.
Statement
Regarding Preliminary Unaudited Financial Information
The unaudited financial information set out in this press release is preliminary and subject to
potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company’s
year-end
audit, which could result in significant
differences from this preliminary unaudited financial information.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements constitute “forward-looking” statements within the meaning of
Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,”
“expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “confident” and similar statements. Such statements are based upon management’s
current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company’s
control. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the
Company’s fluctuations in growth; its success in implementing its mobile strategies; relative percentage of its gross billing recognized as net revenues under the gross and net models; its ability to retain existing clients or attract new ones;
its ability to retain content distribution channels and negotiate favourable contractual terms; market competition, including from independent online marketing technology platforms as well as large and well-established internet companies; market
acceptance of online marketing technology solutions; effectiveness of its algorithms and data engines; its ability to collect and use data from various sources; and general economic conditions in China. Further information regarding these and other
risks is included in the Company’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking
statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
iClick Interactive Asia Group Limited
Jie Jiao
Phone:
+852-3700-9065
E-mail:
ir@i-click.com
The Piacente Group, Inc.
Ross Warner
Tel: +86 (10) 5730-6201
E-mail:
iclick@tpg-ir.com
In the United States:
The Piacente Group, Inc.
Alan Wang
Tel:
+1-212-481-2050
E-mail:
iclick@tpg-ir.com
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Condensed Consolidated Statements of Comprehensive Loss
(US$’000, except share data and per share data, or otherwise noted, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year ended
December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
Net revenues
|
|
|
25,384
|
|
|
|
39,761
|
|
|
|
95,357
|
|
|
|
125,258
|
|
|
Cost of revenues
|
|
|
(16,201
|
)
|
|
|
(30,045
|
)
|
|
|
(61,048
|
)
|
|
|
(95,733
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
9,183
|
|
|
|
9,716
|
|
|
|
34,309
|
|
|
|
29,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expenses
|
|
|
(2,104
|
)
|
|
|
(1,200
|
)
|
|
|
(8,584
|
)
|
|
|
(5,778
|
)
|
|
Sales and marketing expenses
|
|
|
(7,533
|
)
|
|
|
(8,287
|
)
|
|
|
(28,266
|
)
|
|
|
(25,935
|
)
|
|
General and administrative expenses
|
|
|
(19,602
|
)
|
|
|
(6,056
|
)
|
|
|
(26,767
|
)
|
|
|
(12,983
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
(29,239
|
)
|
|
|
(15,543
|
)
|
|
|
(63,617
|
)
|
|
|
(44,696
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(20,056
|
)
|
|
|
(5,827
|
)
|
|
|
(29,308
|
)
|
|
|
(15,171
|
)
|
|
Interest expense
|
|
|
(224
|
)
|
|
|
(130
|
)
|
|
|
(713
|
)
|
|
|
(551
|
)
|
|
Other (losses)/gains, net
|
|
|
(705
|
)
|
|
|
405
|
|
|
|
(1,082
|
)
|
|
|
1,841
|
|
|
Fair value gain/(loss) on derivative liabilities
|
|
|
2,498
|
|
|
|
(3,134
|
)
|
|
|
3,995
|
|
|
|
(10,190
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax expense
|
|
|
(18,487
|
)
|
|
|
(8,686
|
)
|
|
|
(27,108
|
)
|
|
|
(24,071
|
)
|
|
Income tax expense
|
|
|
(462
|
)
|
|
|
(49
|
)
|
|
|
(222
|
)
|
|
|
(548
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(18,949
|
)
|
|
|
(8,735
|
)
|
|
|
(27,330
|
)
|
|
|
(24,619
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion to convertible redeemable preferred shares redemption value
|
|
|
(197
|
)
|
|
|
(1,057
|
)
|
|
|
(773
|
)
|
|
|
(1,662
|
)
|
|
Accretion to redeemable ordinary shares redemption value
|
|
|
(405
|
)
|
|
|
(2,371
|
)
|
|
|
(1,556
|
)
|
|
|
(3,650
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to iClick Interactive Asia Group Limited’s ordinary
shareholders
|
|
|
(19,551
|
)
|
|
|
(12,163
|
)
|
|
|
(29,659
|
)
|
|
|
(29,931
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(18,949
|
)
|
|
|
(8,735
|
)
|
|
|
(27,330
|
)
|
|
|
(24,619
|
)
|
|
Other comprehensive gain/(loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment, net of US$nil tax
|
|
|
86
|
|
|
|
(10
|
)
|
|
|
(139
|
)
|
|
|
(79
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to iClick Interactive Asia Group Limited
|
|
|
(18,863
|
)
|
|
|
(8,745
|
)
|
|
|
(27,469
|
)
|
|
|
(24,698
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per ADS attributable to iClick Interactive Asia Group Limited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— Basic
|
|
|
(0.74
|
)
|
|
|
(0.41
|
)
|
|
|
(1.13
|
)
|
|
|
(1.07
|
)
|
|
— Diluted
|
|
|
(0.74
|
)
|
|
|
(0.41
|
)
|
|
|
(1.13
|
)
|
|
|
(1.07
|
)
|
|
Weighted average number of ADS used in per share calculation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— Basic
|
|
|
26,363,181
|
|
|
|
29,699,102
|
|
|
|
26,302,126
|
|
|
|
27,863,006
|
|
|
— Diluted
|
|
|
26,363,181
|
|
|
|
29,699,102
|
|
|
|
26,302,126
|
|
|
|
27,863,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Condensed Consolidated Balance Sheets
(US$’000, except share data and per share data, or otherwise noted, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
27,280
|
|
|
|
19,401
|
|
|
Restricted cash
|
|
|
5,234
|
|
|
|
—
|
|
|
Time deposit
|
|
|
—
|
|
|
|
25,000
|
|
|
Accounts receivable, net of allowance for doubtful receivables of US$1,693 and US$1,478 as of
December 31, 2016 and 2017, respectively
|
|
|
30,694
|
|
|
|
40,798
|
|
|
Rebates receivable
|
|
|
2,250
|
|
|
|
1,334
|
|
|
Prepaid media costs
|
|
|
34,409
|
|
|
|
37,784
|
|
|
Other current assets
|
|
|
3,055
|
|
|
|
3,107
|
|
|
Income tax receivable
|
|
|
47
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
102,969
|
|
|
|
127,427
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
|
|
Deferred tax assets
|
|
|
682
|
|
|
|
850
|
|
|
Property and equipment, net
|
|
|
2,318
|
|
|
|
1,165
|
|
|
Intangible assets, net
|
|
|
14,804
|
|
|
|
10,600
|
|
|
Goodwill
|
|
|
48,496
|
|
|
|
48,496
|
|
|
Other assets
|
|
|
371
|
|
|
|
284
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
non-current
assets
|
|
|
66,671
|
|
|
|
61,395
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
169,640
|
|
|
|
188,822
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, mezzanine equity and shareholders’ deficit
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable (including accounts payable of the consolidated variable interest entity
(“VIE”) and its subsidiary without recourse to the Company of US$28 and US$29 as of December 31, 2016 and 2017, respectively)
|
|
|
9,189
|
|
|
|
3,904
|
|
|
Deferred revenue (including deferred revenue of the consolidated VIE and its subsidiary without
recourse to the Company of US$11,878 and US$5,986 as of December 31, 2016 and 2017, respectively)
|
|
|
25,697
|
|
|
|
33,037
|
|
|
Accrued liabilities and other current liabilities (including accrued liabilities and other current
liabilities of the consolidated VIE and its subsidiary without recourse to the Company of US$404 and US$804 as of December 31, 2016 and 2017, respectively)
|
|
|
15,091
|
|
|
|
16,129
|
|
|
Derivative liabilities
|
|
|
60,525
|
|
|
|
—
|
|
|
Bank borrowings
|
|
|
12,982
|
|
|
|
10,486
|
|
|
Income tax payable
|
|
|
2,021
|
|
|
|
2,123
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
125,505
|
|
|
|
65,679
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
3,705
|
|
|
|
3,159
|
|
|
Derivative liabilities
|
|
|
359
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
non-current
liabilities
|
|
|
4,064
|
|
|
|
3,159
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
129,569
|
|
|
|
68,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
Mezzanine equity
|
|
|
|
|
|
|
|
|
|
Series A convertible redeemable preferred shares (US$0.001 par value; 2,500,000 and nil shares
authorized as of December 31, 2016 and 2017, respectively; 2,476,190 and nil shares issued and outstanding as of December 31, 2016 and 2017, respectively; redemption amount of US$6,737 and US$nil as of December 31, 2016 and 2017,
respectively)
|
|
|
5,597
|
|
|
|
—
|
|
|
Series B convertible redeemable preferred shares (US$0.001 par value; 3,000,000 and nil shares
authorized as of December 31, 2016 and 2017, respectively; 1,889,249 and nil shares issued and outstanding as of December 31, 2016 and 2017, respectively; redemption amount of US$14,625 and US$nil as of December 31, 2016 and 2017,
respectively)
|
|
|
9,807
|
|
|
|
—
|
|
|
Series C convertible redeemable preferred shares (US$0.001 par value; 1,650,000 and nil shares
authorized as of December 31, 2016 and 2017, respectively; 1,599,186 and nil shares issued and outstanding as of December 31, 2016 and 2017, respectively; redemption amount of US$22,288 and US$nil as of December 31, 2016 and 2017,
respectively)
|
|
|
10,733
|
|
|
|
—
|
|
|
Series D convertible redeemable preferred shares (US$0.001 par value; 4,500,000 and nil shares
authorized as of December 31, 2016 and 2017, respectively; 2,493,018 and nil shares issued and outstanding as of December 31, 2016 and 2017, respectively; redemption amount of US$58,874 and US$nil as of December 31, 2016 and 2017,
respectively)
|
|
|
43,956
|
|
|
|
—
|
|
|
Series E convertible redeemable preferred shares (US$0.001 par value; 1,200,000 and nil shares
authorized as of December 31, 2016 and 2017, respectively; 1,068,114 and nil shares issued and outstanding as of December 31, 2016 and 2017, respectively; redemption amount of US$20,000 and US$nil as of December 31, 2016 and 2017,
respectively)
|
|
|
18,845
|
|
|
|
—
|
|
|
Redeemable ordinary shares (US$0.001 par value; 742,320 and nil shares issued and outstanding as
of December 31, 2016 and 2017, respectively)
|
|
|
15,445
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Total mezzanine equity
|
|
|
104,383
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ (deficit)/equity
|
|
|
|
|
|
|
|
|
|
Ordinary shares – Class A (US$0.001 par value; 37,150,000 and 80,000,000 shares
authorized as of December 31, 2016 and 2017, respectively; 13,609,208 and 21,238,825 shares issued and outstanding as of December 31, 2016 and 2017, respectively)
|
|
|
14
|
|
|
|
21
|
|
|
Ordinary shares – Class B (US$0.001 par value; nil and 20,000,000 shares authorized as
of December 31, 2016 and 2017, respectively; nil and 4,820,608 shares issued and outstanding as of December 31, 2016 and 2017, respectively)
|
|
|
—
|
|
|
|
5
|
|
|
Treasury shares (2,149,280 and 2,123,382 shares as of December 31, 2016 and 2017,
respectively)
|
|
|
(2,468
|
)
|
|
|
(2,093
|
)
|
|
Additional
paid-in
capital
|
|
|
65,687
|
|
|
|
274,294
|
|
|
Statutory reserves
|
|
|
81
|
|
|
|
81
|
|
|
Accumulated other comprehensive losses
|
|
|
(3,241
|
)
|
|
|
(3,320
|
)
|
|
Accumulated deficit
|
|
|
(124,385
|
)
|
|
|
(149,004
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders’ (deficit)/equity
|
|
|
(64,312
|
)
|
|
|
119,984
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, mezzanine equity and shareholders’ (deficit)/equity
|
|
|
169,640
|
|
|
|
188,822
|
|
|
|
|
|
|
|
|
|
|
|
ICLICK INTERACTIVE ASIA GROUP LIMITED
Unaudited Reconciliations of GAAP and
Non-GAAP
Results
Adjusted EBITDA represents net loss before (i) depreciation and amortization, (ii) interest expense, (iii) income tax expense,
(iv) share-based compensation, (v) fair value (gain)/loss on derivative liabilities, and (vi) other losses/(gains), net.
The table below
sets forth a reconciliation of the Company’s adjusted EBITDA to net loss for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(18,949
|
)
|
|
|
(8,735
|
)
|
|
|
(27,330
|
)
|
|
|
(24,619
|
)
|
|
Add / (less):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,516
|
|
|
|
1,372
|
|
|
|
5,824
|
|
|
|
5,584
|
|
|
Interest expense
|
|
|
224
|
|
|
|
130
|
|
|
|
713
|
|
|
|
551
|
|
|
Income tax expense
|
|
|
462
|
|
|
|
49
|
|
|
|
222
|
|
|
|
548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
(16,747
|
)
|
|
|
(7,184
|
)
|
|
|
(20,571
|
)
|
|
|
(17,936
|
)
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
18,458
|
|
|
|
2,231
|
|
|
|
21,244
|
|
|
|
5,072
|
|
|
Fair value (gain)/loss on derivative liabilities
|
|
|
(2,498
|
)
|
|
|
3,134
|
|
|
|
(3,995
|
)
|
|
|
10,190
|
|
|
Other losses/(gains), net
|
|
|
705
|
|
|
|
(405
|
)
|
|
|
1,082
|
|
|
|
(1,841
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
(82
|
)
|
|
|
(2,224
|
)
|
|
|
(2,240
|
)
|
|
|
(4,515
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss represents net loss before (i) share-based compensation, (ii) fair value (gain)/loss on derivative
liabilities, and (iii) other losses/(gains), net.
The table below sets forth a reconciliation of the Company’s adjusted net loss to net loss
for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(18,949
|
)
|
|
|
(8,735
|
)
|
|
|
(27,330
|
)
|
|
|
(24,619
|
)
|
|
Add / (less):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
18,458
|
|
|
|
2,231
|
|
|
|
21,244
|
|
|
|
5,072
|
|
|
Fair value (gain)/loss on derivative liabilities
|
|
|
(2,498
|
)
|
|
|
3,134
|
|
|
|
(3,995
|
)
|
|
|
10,190
|
|
|
Other losses/(gains), net
|
|
|
705
|
|
|
|
(405
|
)
|
|
|
1,082
|
|
|
|
(1,841
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss
|
|
|
(2,284
|
)
|
|
|
(3,775
|
)
|
|
|
(8,999
|
)
|
|
|
(11,198
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The basic and diluted adjusted net loss per ADS for the periods indicated are calculated as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended December 31,
|
|
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net loss
|
|
|
(2,284
|
)
|
|
|
(3,775
|
)
|
|
|
(8,999
|
)
|
|
|
(11,198
|
)
|
|
|
|
|
|
|
|
Accretion to convertible redeemable preferred shares redemption value
|
|
|
(197
|
)
|
|
|
(1,057
|
)
|
|
|
(773
|
)
|
|
|
(1,662
|
)
|
|
Accretion to redeemable ordinary shares redemption value
|
|
|
(405
|
)
|
|
|
(2,371
|
)
|
|
|
(1,556
|
)
|
|
|
(3,650
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,886
|
)
|
|
|
(7,203
|
)
|
|
|
(11,328
|
)
|
|
|
(16,510
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator for basic and diluted net loss per ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- weighted average ADS outstanding
|
|
|
26,363,181
|
|
|
|
29,699,102
|
|
|
|
26,302,126
|
|
|
|
27,863,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted net loss per ADS
|
|
|
(0.11
|
)
|
|
|
(0.24
|
)
|
|
|
(0.43
|
)
|
|
|
(0.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted net loss per ADS
|
|
|
(0.11
|
)
|
|
|
(0.24
|
)
|
|
|
(0.43
|
)
|
|
|
(0.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|