Cardlytics平台广告客户按行业划分的广告支出与2020年第四季度相比,2021年第四季度来自代理账户的广告支出增长了100%以上。2021年第四季度,代理客户占广告总支出的比例超过10%,而2020年第四季度超过5%。截至2021年12月31日的三个月,行业VS 2020 VS 2019 2019年2021年杂货和天然气>75%>55%5%5%>0%>25%>30%>15%零售>45%>35%>35%30%旅游和娱乐>60%15%25%>125%25%
Cardlytics平台参与度指标(1)由于以下因素,未来几个季度可能会出现变化:全球经济事件、银行推出、新广告客户的大量支出以及新兴或新垂直市场的增长。每月登录天数(2)显示,MAU在2021年第四季度每月登录10天,而2020年第四季度每月登录10天。优惠激活率(2)显示,与大额优惠和订阅优惠相比,小票、大批量优惠的激活率更高。竞选支出比率(2)显示,Cardlytics目前的目标是MAU总支出的一小部分。+随着预算的增加和更多的广告商进入该平台,MAU的更多支出可以通过优惠进行定向。+鉴于现有的MAU参与度,仍有相当大的空间瞄准更多的受众。按行业划分的活动支出比率(按行业划分)2020年第四季度2021第三季度3.67%2.57%4.69%2.66%6.65%3.53%2.87%4.04%2.55%2.59%3.65%2.77%6.32%2.99%2.86%4.01%E-Comm Entertainment Grocery Other Restaurant Retail Subscription Travel 0.56%0.77%1.07%0.45%4.10%1.60%1.44%1.51%0.32%1.24%1.43%0.09%3.69%2.26%0.32%3.21%E-Comm娱乐杂货其他餐厅零售订阅旅行
Significant MAU increase precedes opportunity for expected billings growth and future ARPU expansion for the Cardlytics platform ARPU(1)MAUs(1) 108.5 120.1 128.3 133.4 140.8 157.2 161.6 163.6 168.5 167.6 170.6 175.4 $0.33 $0.40 $0.44 $0.52 $0.32 $0.18 $0.29 $0.41 $0.32 $0.34 $0.36 $0.49 Q1 19 Q2 19 Q3 19 Q4 19 Q1 20 Q2 20 Q3 20 Q4 20 Q1 21 Q2 21 Q3 21 Q4 21
03附录
Q4 2021 results Three Months Ended December 31, Change Year Ended December 31, Change 2021 2020 AMT % 2021 2020 AMT % Revenue $90,049 $67,082 $22,967 34.2% $267,116 $186,892 $80,224 42.9% Billings(1) 133,973 93,965 40,008 42.6% 394,075 263,355 130,720 49.6% Gross Profit 36,163 24,787 11,376 45.9% 103,340 63,274 40,066 63.3% Adjusted contribution(1) 44,032 29,652 14,380 48.5% 129,628 82,182 47,446 57.7% Net loss attributable to common stockholders (11,834) (6,777) (5,057) 74.6% (128,565) (55,422) (73,143) 132.0% Net loss per share (EPS) ($0.35) ($0.24) ($0.11) 43.1% ($3.99) ($2.04) ($1.95) 95.9% Adjusted EBITDA(1) $2,560 $4,491 ($1,931) (43.0%) ($12,220) ($7,780) ($4,440) 57.1% Adjusted EBITDA margin(1)(2) 2.8% 6.7% (3.9%) (57.5%) (4.6%) (4.2%) (0.4%) 9.9% Non-GAAP net loss(1) ($5,024) ($1,523) ($3,501) 229.9% ($38,727) ($23,252) ($15,475) 66.6% Non-GAAP net loss per share(1) ($0.15) ($0.05) ($0.10) 173.0% ($1.20) ($0.85) ($0.35) 40.4% Cardlytics MAUs (in millions) 175.4 163.6 11.8 7.2% 170.9 155.8 15.1 9.7% Cardlytics ARPU $0.49 $0.41 $0.08 19.5% $1.51 $1.20 $0.31 25.87% Bridg ARR $15,282 $ - $15,282 NM $15,282 $ - $15,282 NM
Reconciliation of GAAP revenue to billings Three Months Ended Mar 31, 2019 Jun 30, 2019 Sept 30, 2019 Dec 31, 2019 Mar 31, 2020 Jun 30, 2020 Sept 30, 2020 Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sept 30, 2021 Dec 31, 2021 Cardlytics Platform Revenue $35,988 $48,730 $56,419 $69,293 $45,509 $28,222 $46,079 $67,082 $53,230 $56,763 $62,075 $86,686 Plus: Consumer Incentives 22,562 25,046 26,373 31,642 22,267 11,299 16,014 26,883 23,087 26,484 33,464 43,924 Billings $58,550 $73,776 $82,792 $100,935 $67,776 $39,521 $62,093 $93,965 $76,317 $83,247 $95,539 $130,610 Bridg Platform Revenue - - - - - - - - - $2,090 $2,909 $3,363 Plus: Consumer Incentives - - - - - - - - - - - - Billings - - - - - - - - - $2,090 $2,909 $3,363 Consolidated Revenue $35,988 $48,730 $56,419 $69,293 $45,509 $28,222 $46,079 $67,082 $53,230 $58,853 $64,984 $90,049 Plus: Consumer Incentives 22,562 25,046 26,373 31,642 22,267 11,299 16,014 26,883 23,087 26,484 33,464 43,924 Billings $58,550 $73,776 $82,792 $100,935 $67,776 $39,521 $62,093 $93,965 $76,317 $85,337 $98,448 $133,973
Reconciliation of GAAP gross profit to adjusted contribution Three Months Ended Mar 31, 2019 Jun 30, 2019 Sept 30, 2019 Dec 31, 2019 Mar 31, 2020 Jun 30, 2020 Sept 30, 2020 Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sept 30, 2021 Dec 31, 2021Cardlytics Platform Revenue $35,988 $48,730 $56,419 $69,293 $45,509 $28,222 $46,079 $67,082 $53,230 $56,763 $62,075 $86,686 Minus: Partner Share and other third-party costs 19,004 27,620 32,470 38,986 26,138 16,811 27,971 38,388 29,771 29,890 33,929 47,274 Delivery costs 3,246 3,370 3,070 3,207 3,406 3,499 3,498 3,907 3,938 4,837 4,777 4,618 Gross Profit $13,738 $17,740 $20,879 $27,100 $15,965 $7,912 $14,610 $24,787 $19,521 $22,036 $23,369 $34,794 Plus: Delivery costs 3,246 3,370 3,070 3,207 3,406 3,499 3,498 3,907 3,938 4,837 4,777 4,618 Deferred implementation costs 653 731 789 696 1,008 991 1,641 958 882 730 731 1,442 Adjusted contribution $17,637 $21,841 $24,738 $31,003 $20,379 $12,402 $19,749 $29,652 $24,341 $27,603 $28,877 $40,854 Bridg Platform Revenue - - - - - - - - - - $2,090 $2,909 $3,363 Minus: Partner Share and other third-party costs - - - - - - - - - - 63 161 185 Delivery costs - - - - - - - - - - 911 1,613 1,809 Gross Profit - - - - - - - - - - $1,116 $1,135 $1,369 Plus: Delivery costs - - - - - - - - - - 911 1,613 1,809 Adjusted contribution - - - - - - - - - - $2,027 $2,748 $3,178 Consolidated Revenue $35,988 $48,730 $56,419 $69,293 $45,509 $28,222 $46,079 $67,082 $53,230 $58,853 $64,984 $90,049 Minus: Partner Share and other third-party costs 19,004 27,620 32,470 38,986 26,138 16,811 27,971 38,388 29,771 29,953 34,090 47,459 Delivery costs 3,246 3,370 3,070 3,207 3,406 3,499 3,498 3,907 3,938 5,748 6,390 6,427 Gross Profit $13,738 $17,740 $20,879 $27,100 $15,965 $7,912 $14,610 $24,787 $19,521 $23,152 $24,504 $36,163 Plus: Delivery costs 3,246 3,370 3,070 3,207 3,406 3,499 3,498 3,907 3,938 5,748 6,390 6,427 Deferred implementation costs 653 731 789 696 1,008 991 1,641 958 882 730 731 1,442 Adjusted contribution $17,637 $21,841 $24,738 $31,003 $20,379 $12,402 $19,749 $29,652 $24,341 $29,630 $31,625 $44,032
Reconciliation of GAAP partner share and other third-party costs to adjusted partner share and other third-party costs Three Months Ended Mar 31, 2019 Jun 30, 2019 Sept 30, 2019 Dec 31, 2019 Mar 31, 2020 Jun 30, 2020 Sept 30, 2020 Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sept 30, 2021 Dec 31, 2021Cardlytics Platform Partner Share and other third-party costs $19,004 $27,620 $32,470 $38,986 $26,138 $16,811 $27,971 $38,388 $29,771 $29,890 $33,929 $47,274 Minus: Deferred implementation costs 653 731 789 696 1,008 991 1,641 958 882 730 731 1,442 Adjusted Partner Share and other third-party costs $18,351 $26,889 $31,681 $38,290 $25,130 $15,820 $26,330 $37,430 $28,889 $29,160 $33,198 $45,832 Bridg Platform Partner Share and other third-party costs - - - - - - - - - $63 $161 $185 Minus: Deferred implementation costs - - - - - - - - - - - - Adjusted Partner Share and other third-party costs - - - - - - - - - $63 $161 $185 Consolidated Partner Share and other third-party costs $19,004 $27,620 $32,470 $38,986 $26,138 $16,811 $27,971 $38,388 $29,771 $29,953 $34,090 $47,459 Minus: Deferred implementation costs 653 731 789 696 1,008 991 1,641 958 882 730 731 1,442 Adjusted Partner Share and other third-party costs $18,351 $26,889 $31,681 $38,290 $25,130 $15,820 $26,330 $37,430 $28,889 $29,223 $33,359 $46,017
Reconciliation of GAAP net (loss) income to adjusted EBITDA Three Months Ended Mar 31, 2019 Jun 30, 2019 Sept 30, 2019 Dec 31, 2019 Mar 31, 2020 Jun 30, 2020 Sept 30, 2020 Dec 31, 2020 Mar 31, 2021 Jun 30, 2021 Sept 30, 2021 Dec 31, 2021Cardlytics Platform Net (loss) income ($6,314) ($6,510) ($7,747) $3,427 ($13,531) ($19,758) ($15,356) ($6,777) ($24,895) ($45,328) ($39,473) ($11,758) Plus: Income tax benefit - - - - - - - - - - - (2,302) Interest expense (income), net 304 338 218 (312) (284) 10 283 3,039 3,045 3,078 3,192 3,247 Depreciation and amortization expense 961 1,053 1,167 1,354 2,331 1,545 1,933 2,017 3,065 7,092 5,554 6,774 Stock-based compensation expense 1,708 3,072 7,486 3,585 4,126 9,108 11,578 7,584 7,248 13,179 15,627 11,168 Foreign currency (gain) loss (491) 667 903 (1,859) 1,886 8 (1,066) (2,377) (319) - 1,543 43 Deferred implementation costs 653 731 789 696 1,008 991 1,641 958 882 730 731 1,442 Costs associated with financing events - - 123 - - - - - - - - - Loss on extinguishment of debt - 23 28 - - - - - - - - - Restructuring costs - - - - - 482 403 391 47 - - 713 - Acquisition and integration costs - - - - - - - - 7,030 14,114 1,620 1,616 Change in fair value of contingent consideration - - - - - - - - - 1,480 6,261 (6,367) Adjusted EBITDA ($3,179) ($626) $2,967 $6,891 ($3,982) ($7,693) ($596) $4,491 ($3,944) ($5,655) ($4,232) $3,863 Bridg Platform Net (loss) income - - - - - - - - - ($1,978) ($5,056) ($76) Plus: Income tax benefit - - - - - - - - - - - (5,562) Depreciation and amortization expense - - - - - - - - - 1,741 2,821 2,824 Stock-based compensation expense - - - - - - - - - 158 1,203 1,681 Acquisition and integration costs - - - - - - - - - 68 94 (170) Adjusted EBITDA - - - - - - - - - ($11) ($938) ($1,303) Consolidated Net (loss) income ($6,314) ($6,510) ($7,747) $3,427 ($13,531) ($19,758) ($15,356) ($6,777) ($24,895) ($47,306) ($44,529) ($11,834) Plus: Income tax benefit - - - - - - - - - - - ($7,864) Interest expense (income), net 304 338 218 (312) (284) 10 283 3,039 3,045 3,078 3,193 3,247 Depreciation and amortization expense 961 1,053 1,167 1,354 2,331 1,545 1,933 2,017 3,065 8,833 8,375 9,598 Stock-based compensation expense 1,708 3,072 7,486 3,585 4,126 9,108 11,578 7,584 7,248 13,337 16,830 12,849 Foreign currency (gain) loss (491) 667 903 (1,859) 1,886 8 (1,066) (2,377) (319) - 1,543 43 Deferred implementation costs 653 731 789 696 1,008 991 1,641 958 882 730 731 1,442 Costs associated with financing events - - 123 - - - - - - - - - Loss on extinguishment of debt - 23 28 - - - - - - - - - Restructuring costs - - - - - 482 403 391 47 - - 713 - Acquisition and integration costs - - - - - - - - 7,030 14,182 1,714 1,446 Change in fair value of contingent consideration - - - - - - - - - 1,480 6,261 (6,367) Adjusted EBITDA ($3,179) ($626) $2,967 $6,891 ($3,982) ($7,693) ($596) $4,491 ($3,944) ($5,666) ($5,169) $2,560
将GAAP净亏损与非GAAP净亏损和非GAAP每股净亏损进行对账,截至12月31日的三个月,2021 2020 2021 2020净亏损(11,834美元)(6,777美元)(128,565美元)(55,422美元)加上:基于股票的薪酬支出12,849 7,584 50,264 32,396外币损失(收益)43(2,377)1,267(1,549)收购和整合成本1,446-24,372-已收购无形资产摊销6,703-19,712-或有对价公允价值变动(6,367)-1,549在计算非GAAP每股净亏损时使用的普通股:加权平均已发行普通股稀释后33,393 27,705 32,202 27,231普通股股东应占每股非GAAP净亏损,稀释后(0.15美元)(0.05美元)(1.20美元)(0.85美元)
定义调整后的贡献:我们定义调整后的贡献度量,衡量营销人员产生的收入超过从合作伙伴那里获得购买数据和数字广告空间的成本的程度。调整后的贡献展示了我们平台上的增量营销支出如何产生增量金额,以支持我们的销售和营销、研发、一般和管理以及其他投资。调整后的贡献是通过将我们的总收入减去我们的合作伙伴份额和其他第三方成本(不包括递延实施成本)来计算的,这是一种非现金成本。调整后的贡献没有考虑与广告活动产生收入相关的所有成本,包括销售和营销费用、研发费用、一般和行政费用以及其他费用,我们在决定如何管理我们的广告活动时没有考虑这些费用。调整后的EBITDA:我们将调整后的EBITDA定义为所得税优惠前的净亏损、利息支出、净额、折旧和摊销费用、基于股票的薪酬支出、外币收益(亏损)、递延执行成本、重组成本、收购和整合成本以及或有对价的公允价值变化。Bridg arr:我们将arr定义为Bridg平台报告期间最后一个月的年化GAAP收入。ARR不应与根据公认会计原则编制的收入分开考虑,也不应作为收入的替代。我们认为ARR是Bridg平台未来从现有客户那里获得收入的一个指标。Cardlytics ARPU:我们将ARPU定义为Cardlytics平台在适用期间根据GAAP计算的总收入, 除以适用期间内的MAU平均数。比林斯:比林斯代表为创造收入而向客户和营销者开出的广告活动的总金额。Cardlytics平台账单是公认的消费者激励和合作伙伴份额总额。Cardlytics平台GAAP收入是扣除消费者激励和合作伙伴份额总额后确认的净值。Bridg平台账单与Bridg平台GAAP收入相同。市场活动花销比率:我们将市场活动花销比率定义为与促销活动相关联的MAU支出金额除以在适用期间内MAU作为促销目标的行业的MAU支出总额。Cardlytics MAU:我们将MAU定义为每月登录并访问包含Cardlytics平台报价的在线或移动应用程序、打开包含Cardlytics平台报价的电子邮件或从Cardlytics平台赎回报价的目标客户或帐户。然后,我们计算这些MAU在所示期间的月平均值。每月登录天数:我们将每月登录天数定义为MAU在每月期间登录并访问我们合作伙伴的在线或手机银行应用程序,或打开包含我们的报价的电子邮件的天数。然后,我们计算所示时间段的月平均登录天数。非GAAP净亏损:我们将非GAAP净亏损定义为扣除基于股票的补偿费用、外币(收益)损失、收购和整合成本、已收购无形资产摊销、或有对价公允价值变动和重组成本之前的净亏损收入。值得注意的是, 在计算调整后的EBITDA时,与与某些合作伙伴的协议相关的最低合作伙伴份额承诺相关的任何影响都不会计入净亏损。非GAAP每股净亏损:我们将非GAAP每股净亏损定义为非GAAP净亏损除以GAAP加权平均已发行普通股稀释后的净亏损。优惠激活率:我们将优惠激活率定义为MAU激活的优惠总数除以在适用期间内向MAU提供的优惠总数。
行业和客户定义细分构成DTC直接面向消费者娱乐游乐园、电影院/录像带、音乐会/剧院、游戏、高尔夫、杂项娱乐服务、博物馆/公园、广播、体育场馆/其他、票务提供商食品杂货便利、食品杂货其他商业服务、金融机构、健身房/健身、家庭/维护、在线教育/远程学习、其他服务、沙龙/水疗餐厅宴会/餐饮、酒吧/夜间采购产品药店/药房,一般/多线,家庭和花园,办公用品,其他零售,宠物,鞋子和运动鞋,特殊礼品,体育和户外商品订阅捆绑,保险/房地产,互联网,电话,专业服务,电视旅游航空公司,汽车租赁,邮轮公司,加油站,酒店/住宿,其他旅游,停车服务,个人交通,旅游运营商/代理,旅游聚合器和旅行社不包括古董/典当,慈善和社会服务机构Cardlytics平台上的School Merchants,我们在该平台上与广告公司互动,我们认为该广告公司对决策过程具有重大影响,因为它与广告活动机构账户的设计和管理有关