• | Revenue for the third quarter of 2017 was $44.5 million, a 9% increase from $40.8 million in the third quarter of 2016. |
◦ | Revenue attributable to the US Consumer offering totaled $35.4 million in the third quarter of 2017, an increase of 8% from $32.8 million in the third quarter of 2016. |
◦ | Revenue attributable to the Care@Work and B2B Offerings, as well as our services in our international markets, totaled $9.1 million in the third quarter of 2017, an increase of 14% from $8.0 million in the third quarter of 2016. |
• | Net income in the third quarter of 2017 was $0.3 million compared to a net loss of $1.3 million in the third quarter of 2016, an improvement of $1.6 million or 3.7 percentage points of margin. |
• | Adjusted EBITDA was income of $6.1 million in the third quarter of 2017, compared to $1.8 million in the third quarter of 2016, an improvement of $4.3 million. |
• | GAAP EPS (Diluted) was a loss of $0.01 in the third quarter of 2017, compared to loss of $0.14 in the third quarter of 2016. Q3 GAAP EPS (Diluted) was based on 32.5 million weighted average diluted shares outstanding versus 28.8 million in the third quarter of 2016. |
• | Non-GAAP EPS (Diluted) was $0.18 in the third quarter of 2017, compared to $0.02 in the third quarter of 2016. Note that Non-GAAP EPS excludes the impact of non-cash stock-based compensation, adjustments relating to preferred stock and other non-recurring items, such as M&A expenses and restructuring costs. |
• | The Company ended the quarter with $96.4 million in cash and cash equivalents and short-term investments. |
• | Our total members grew 20% to 26.4 million at the end of the third quarter of 2017, compared to 22.0 million in the same period of 2016. |
• | Total families grew to 15.0 million at the end of the third quarter of 2017, an increase of 21% over the end of the third quarter of 2016, and total caregivers grew to 11.4 million at the end of the third quarter of 2017, an increase of 19% over the end of the third quarter of 2016. |
Q4 2017 Guidance | Full Year 2017 Guidance | Initial Full Year 2018 Outlook | |||||||||||||||||
Revenue | $ | 43.6 | — | $ | 44.1 | $ | 173.5 | — | $ | 174.0 | ~ $190.0 | ||||||||
Adjusted EBITDA | $ | 9.7 | — | $ | 10.2 | $ | 21.5 | — | $ | 22.0 | ~ $30.0 | ||||||||
Non-GAAP EPS | $ | 0.15 | — | $ | 0.16 | $ | 0.51 | — | $ | 0.52 | ~ $0.65 | ||||||||
Figures in millions except for Non-GAAP EPS | |||||||||||||||||||
Q4 Non-GAAP EPS based on approximately 38 million weighted average dilutive shares | |||||||||||||||||||
FY'17 full year Non-GAAP EPS based on 38 million weighted average diluted shares | |||||||||||||||||||
FY'18 full year Non-GAAP EPS based on 40 million weighted average diluted shares | |||||||||||||||||||
Care.com, Inc. | |||||||
Consolidated Balance Sheets | |||||||
(in thousands) | |||||||
September 30, 2017 | December 31, 2016 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 81,434 | $ | 61,094 | |||
Short-term investments | 15,000 | 15,000 | |||||
Accounts receivable (net of allowance of $130 and $163, respectively) (1) | 4,120 | 2,789 | |||||
Unbilled accounts receivable (2) | 5,462 | 5,541 | |||||
Prepaid expenses and other current assets | 7,028 | 3,787 | |||||
Total current assets | 113,044 | 88,211 | |||||
Property and equipment, net | 4,001 | 4,947 | |||||
Intangible assets, net | 1,136 | 1,708 | |||||
Goodwill | 60,013 | 57,910 | |||||
Other non-current assets | 2,062 | 2,448 | |||||
Total assets | $ | 180,256 | $ | 155,224 | |||
Liabilities, redeemable convertible preferred stock, and stockholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable (3) | $ | 2,340 | $ | 2,483 | |||
Accrued expenses and other current liabilities (4) | 20,592 | 12,798 | |||||
Deferred revenue (5) | 19,589 | 15,971 | |||||
Total current liabilities | 42,521 | 31,252 | |||||
Deferred tax liability | 4,467 | 4,276 | |||||
Other non-current liabilities | 5,993 | 5,087 | |||||
Total liabilities | 52,981 | 40,615 | |||||
Series A Redeemable Convertible Preferred Stock - 46 shares designated; 46 shares issued and outstanding at September 30, 2017 and December 31, 2016; at aggregate liquidation and redemption value at September 30, 2017 and December 31, 2016, respectively | 49,601 | 47,660 | |||||
Stockholders' equity | |||||||
Preferred Stock: $0.001 par value - authorized 5,000 shares at September 30, 2017 and December 31, 2016, respectively | — | — | |||||
Common stock, $0.001 par value; 300,000 shares authorized; 29,999 and 28,984 shares issued and outstanding at September 30, 2017 and December 31, 2016 respectively | 30 | 29 | |||||
Additional paid-in capital | 262,272 | 255,031 | |||||
Accumulated deficit | (185,049 | ) | (187,808 | ) | |||
Accumulated other comprehensive income (loss) | 421 | (303 | ) | ||||
Total stockholders' equity | 77,674 | 66,949 | |||||
Total liabilities, redeemable convertible preferred stock and stockholders' equity | $ | 180,256 | $ | 155,224 | |||
Care.com, Inc. | |||||||||||||||
Consolidated Statement of Operations | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||||||
Revenue (1) | $ | 44,536 | $ | 40,791 | $ | 129,874 | $ | 118,241 | |||||||
Cost of revenue | 9,345 | 8,396 | 27,111 | 23,257 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and marketing (2) | 17,749 | 20,075 | 54,799 | 58,103 | |||||||||||
Research and development | 6,202 | 5,115 | 18,857 | 15,026 | |||||||||||
General and administrative | 8,840 | 7,445 | 25,528 | 23,197 | |||||||||||
Depreciation and amortization | 419 | 582 | 1,266 | 2,501 | |||||||||||
Restructuring charges | 2,978 | — | 2,978 | 714 | |||||||||||
Total operating expenses | 36,188 | 33,217 | 103,428 | 99,541 | |||||||||||
Operating loss | (997 | ) | (822 | ) | (665 | ) | (4,557 | ) | |||||||
Other income (expense), net | 612 | (67 | ) | 1,921 | (210 | ) | |||||||||
(Loss) income from continuing operations before income taxes | (385 | ) | (889 | ) | 1,256 | (4,767 | ) | ||||||||
(Benefit from) provision for income taxes | (647 | ) | 332 | (1,503 | ) | 952 | |||||||||
Income (loss) from continuing operations | 262 | (1,221 | ) | 2,759 | (5,719 | ) | |||||||||
(Loss) income from discontinued operations, net of tax | — | (49 | ) | — | 7,785 | ||||||||||
Net income (loss) | 262 | (1,270 | ) | 2,759 | 2,066 | ||||||||||
Accretion of Series A Redeemable Convertible Preferred Stock dividends | (680 | ) | (616 | ) | (1,942 | ) | (616 | ) | |||||||
Accretion of Series A Redeemable Convertible Preferred Stock issuance costs | — | (2,124 | ) | — | (2,124 | ) | |||||||||
Net income attributable to Series A Redeemable Convertible Preferred Stock | — | — | (113 | ) | — | ||||||||||
Net (loss) income attributable to common stockholders - basic | $ | (418 | ) | $ | (4,010 | ) | $ | 704 | $ | (674 | ) | ||||
Net (loss) income per share attributable to common stockholders (Basic): | |||||||||||||||
(Loss) income from continuing operations attributable to common stockholders | $ | (0.01 | ) | $ | (0.14 | ) | $ | 0.02 | $ | (0.27 | ) | ||||
Income from discontinued operations attributable to common stockholders | — | — | — | 0.25 | |||||||||||
Net (loss) income per share attributable to common stockholders | $ | (0.01 | ) | $ | (0.14 | ) | $ | 0.02 | $ | (0.02 | ) | ||||
Net (loss) income per share attributable to common stockholders (Diluted): | |||||||||||||||
(Loss) income from continuing operations attributable to common stockholders | (0.01 | ) | (0.14 | ) | 0.02 | (0.27 | ) | ||||||||
Income from discontinued operations attributable to common stockholders | — | — | — | 0.25 | |||||||||||
Net (loss) income per share attributable to common stockholders | $ | (0.01 | ) | $ | (0.14 | ) | $ | 0.02 | $ | (0.02 | ) | ||||
Weighted-average shares used to compute net (loss) income per share attributable to common stockholders: | |||||||||||||||
Basic | 29,825 | 28,769 | 29,510 | 31,045 | |||||||||||
Diluted | 32,521 | 28,769 | 32,085 | 31,045 | |||||||||||
Care.com, Inc. | |||||||
Consolidated Statement of Cash Flows | |||||||
(in thousands) | |||||||
Nine Months Ended | |||||||
September 30, 2017 | September 24, 2016 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 2,759 | $ | 2,066 | |||
Income from discontinued operations, net of tax | — | 7,785 | |||||
Income (loss) from continuing operations | 2,759 | (5,719 | ) | ||||
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by operating activities: | |||||||
Stock-based compensation | 6,586 | 4,765 | |||||
Depreciation and amortization | 1,701 | 3,070 | |||||
Deferred taxes | (1,593 | ) | 837 | ||||
Foreign currency remeasurement gain | 1,671 | 351 | |||||
Other non-cash operating (income) expense | 489 | (120 | ) | ||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||
Accounts receivable | (1,290 | ) | (486 | ) | |||
Unbilled accounts receivable | 83 | (635 | ) | ||||
Prepaid expenses and other current assets | (1,362 | ) | (1,015 | ) | |||
Other non-current assets | 444 | — | |||||
Accounts payable | (181 | ) | (208 | ) | |||
Accrued expenses and other current liabilities | 7,313 | 2,161 | |||||
Deferred revenue | 3,492 | 3,516 | |||||
Other non-current liabilities | 1,166 | 1,040 | |||||
Net cash provided by operating activities by continuing operations | 21,278 | 7,557 | |||||
Net cash provided by operating activities by discontinued operations | — | 2,441 | |||||
Net cash provided by operating activities | 21,278 | 9,998 | |||||
Cash flows from investing activities | |||||||
Purchases of property and equipment | (566 | ) | (152 | ) | |||
Payments for acquisitions, net of cash acquired | — | (420 | ) | ||||
Purchase of short-term investment | (15,000 | ) | (15,000 | ) | |||
Sale of short-term investment | 15,000 | — | |||||
Payments for security deposits | (33 | ) | — | ||||
Net cash used in investing activities | (599 | ) | (15,572 | ) | |||
Cash flows from financing activities | |||||||
Proceeds from issuance of Series A Redeemable Convertible Preferred Stock, net of issuance costs of $2,124 | — | 44,226 | |||||
Proceeds from exercise of common stock options | 2,600 | 1,113 | |||||
Payment for repurchase of common stock | — | (30,525 | ) | ||||
Net cash provided by financing activities by continuing operations | 2,600 | 14,814 | |||||
Net cash used in financing activities by discontinued operations | — | (14,510 | ) | ||||
Net cash provided by financing activities | 2,600 | 304 | |||||
Effect of exchange rate changes on cash and cash equivalents | (2,939 | ) | (137 | ) | |||
Net increase (decrease) in cash and cash equivalents | 20,340 | (5,407 | ) | ||||
Cash and cash equivalents, beginning of the period | 61,094 | 61,240 | |||||
Cash and cash equivalents, end of the period | $ | 81,434 | $ | 55,833 | |||
Care.com, Inc. | |||||||||||||||
Reconciliation of Adjusted EBITDA & Non-GAAP Income (Loss) | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Income (loss) from continuing operations | $ | 262 | $ | (1,221 | ) | $ | 2,759 | $ | (5,719 | ) | |||||
Federal, state and franchise taxes | (589 | ) | 395 | (1,299 | ) | 1,211 | |||||||||
Other (income) expense, net | (612 | ) | 67 | (1,921 | ) | 210 | |||||||||
Depreciation and amortization | 502 | 756 | 1,701 | 3,070 | |||||||||||
EBITDA | (437 | ) | (3 | ) | 1,240 | (1,228 | ) | ||||||||
Stock-based compensation | 3,035 | 1,751 | 6,586 | 4,765 | |||||||||||
Merger and acquisition related costs | 141 | 26 | 236 | 100 | |||||||||||
Restructuring related costs | 2,978 | — | 2,978 | 714 | |||||||||||
Litigation related costs | — | — | 75 | — | |||||||||||
Software implementation costs | 229 | — | 457 | — | |||||||||||
Severance related costs | 200 | — | 321 | — | |||||||||||
Adjusted EBITDA | $ | 6,146 | $ | 1,774 | $ | 11,893 | $ | 4,351 | |||||||
Add back for Non-GAAP Net Income (Loss) | |||||||||||||||
Federal, state and franchise taxes | 589 | (395 | ) | 1,299 | (1,211 | ) | |||||||||
Other income (expense), net | 612 | (67 | ) | 1,921 | (210 | ) | |||||||||
Depreciation and amortization | (502 | ) | (756 | ) | (1,701 | ) | (3,070 | ) | |||||||
Non-GAAP net income (loss) | $ | 6,845 | $ | 556 | $ | 13,412 | $ | (140 | ) | ||||||
Non-GAAP net income (loss) per share: | |||||||||||||||
Basic | $ | 0.23 | $ | 0.02 | $ | 0.45 | $ | — | |||||||
Diluted | $ | 0.18 | $ | 0.02 | $ | 0.36 | $ | — | |||||||
Weighted-average shares used to compute non-GAAP net income (loss) per share : | |||||||||||||||
Basic | 29,825 | 28,769 | 29,510 | 31,045 | |||||||||||
Diluted | 37,245 | 36,487 | 36,809 | 31,045 | |||||||||||
Care.com, Inc. | |||||||||||||||
Reconciliation of Non-GAAP EPS | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Weighted-average shares used to compute net income (loss) per share: | |||||||||||||||
Diluted | 37,245 | 36,487 | 36,809 | 31,045 | |||||||||||
Net income (loss) per share (Diluted): | |||||||||||||||
Net (loss) income per share attributable to common stockholders | $ | (0.01 | ) | $ | (0.11 | ) | $ | 0.02 | $ | (0.02 | ) | ||||
Impact on net (loss) income per share of Series A related costs | 0.02 | 0.08 | 0.06 | 0.09 | |||||||||||
Adjusted net income (loss) per share | $ | 0.01 | $ | (0.03 | ) | $ | 0.07 | $ | 0.07 | ||||||
Income from discontinued operations, net of tax | — | 0.00 | — | (0.25 | ) | ||||||||||
Stock-based compensation | 0.08 | 0.05 | 0.18 | 0.15 | |||||||||||
Merger and acquisition related costs | 0.00 | 0.00 | 0.01 | 0.00 | |||||||||||
Restructuring related costs | 0.08 | — | 0.08 | 0.02 | |||||||||||
Litigation related costs | — | — | 0.00 | — | |||||||||||
Software implementation costs | 0.01 | — | 0.01 | — | |||||||||||
Severance related costs | 0.01 | — | 0.01 | — | |||||||||||
Non-GAAP net income (loss) per share - diluted | $ | 0.18 | $ | 0.02 | $ | 0.36 | $ (0.00) | ||||||||
Care.com, Inc. | |||||||
Supplemental Data | |||||||
(in thousands, except monthly average revenue per member) | |||||||
Period Ended | |||||||
September 30, 2017 | September 24, 2016 | ||||||
Total members* | 26,393 | 21,968 | |||||
Total families* | 14,967 | 12,383 | |||||
Total caregivers* | 11,427 | 9,585 | |||||
Paying families - US Consumer Business | 320 | 291 | |||||
* data is cumulative as of the end of the respective period and excludes families from discontinued operations | |||||||
Period Ended | |||||||
September 30, 2017 | September 24, 2016 | ||||||
Monthly average revenue per paying family | |||||||
US Consumer Business | $ | 38 | $ | 39 | |||