Cardlytics平臺廣告客户按行業劃分的廣告支出與2020年第四季度相比,2021年第四季度來自代理賬户的廣告支出增長了100%以上。2021年第四季度,代理客户佔廣告總支出的比例超過10%,而2020年第四季度超過5%。截至2021年12月31日的三個月,行業VS 2020 VS 2019 2019年2021年雜貨和天然氣>75%>55%5%5%>0%>25%>30%>15%零售>45%>35%>35%30%旅遊和娛樂>60%15%25%>125%25%
Cardlytics平臺參與度指標(1)由於以下因素,未來幾個季度可能會出現變化:全球經濟事件、銀行推出、新廣告客户的大量支出以及新興或新垂直市場的增長。每月登錄天數(2)顯示,MAU在2021年第四季度每月登錄10天,而2020年第四季度每月登錄10天。優惠激活率(2)顯示,與大額優惠和訂閲優惠相比,小票、大批量優惠的激活率更高。競選支出比率(2)顯示,Cardlytics目前的目標是MAU總支出的一小部分。+隨着預算的增加和更多的廣告商進入該平臺,MAU的更多支出可以通過優惠進行定向。+鑑於現有的MAU參與度,仍有相當大的空間瞄準更多的受眾。按行業劃分的活動支出比率(按行業劃分)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娛樂雜貨其他餐廳零售訂閲旅行
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附錄
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
將GAAP淨虧損與非GAAP淨虧損和非GAAP每股淨虧損進行對賬,截至12月31日的三個月,2021 2020 2021 2020淨虧損(11,834美元)(6,777美元)(128,565美元)(55,422美元)加上:基於股票的薪酬支出12,849 7,584 50,264 32,396外幣損失(收益)43(2,377)1,267(1,549)收購和整合成本1,446-24,372-已收購無形資產攤銷6,703-19,712-或有對價公允價值變動(6,367)-1,549在計算非GAAP每股淨虧損時使用的普通股:加權平均已發行普通股稀釋後33,393 27,705 32,202 27,231普通股股東應佔每股非GAAP淨虧損,稀釋後(0.15美元)(0.05美元)(1.20美元)(0.85美元)
定義調整後的貢獻:我們定義調整後的貢獻度量,衡量營銷人員產生的收入超過從合作伙伴那裏獲得購買數據和數字廣告空間的成本的程度。調整後的貢獻展示了我們平臺上的增量營銷支出如何產生增量金額,以支持我們的銷售和營銷、研發、一般和管理以及其他投資。調整後的貢獻是通過將我們的總收入減去我們的合作伙伴份額和其他第三方成本(不包括遞延實施成本)來計算的,這是一種非現金成本。調整後的貢獻沒有考慮與廣告活動產生收入相關的所有成本,包括銷售和營銷費用、研發費用、一般和行政費用以及其他費用,我們在決定如何管理我們的廣告活動時沒有考慮這些費用。調整後的EBITDA:我們將調整後的EBITDA定義為所得税優惠前的淨虧損、利息支出、淨額、折舊和攤銷費用、基於股票的薪酬支出、外幣收益(虧損)、遞延執行成本、重組成本、收購和整合成本以及或有對價的公允價值變化。Bridg arr:我們將arr定義為Bridg平臺報告期間最後一個月的年化GAAP收入。ARR不應與根據公認會計原則編制的收入分開考慮,也不應作為收入的替代。我們認為ARR是Bridg平臺未來從現有客户那裏獲得收入的一個指標。Cardlytics ARPU:我們將ARPU定義為Cardlytics平臺在適用期間根據GAAP計算的總收入, 除以適用期間內的MAU平均數。比林斯:比林斯代表為創造收入而向客户和營銷者開出的廣告活動的總金額。Cardlytics平臺賬單是公認的消費者激勵和合作夥伴份額總額。Cardlytics平臺GAAP收入是扣除消費者激勵和合作夥伴份額總額後確認的淨值。Bridg平臺賬單與Bridg平臺GAAP收入相同。市場活動花銷比率:我們將市場活動花銷比率定義為與促銷活動相關聯的MAU支出金額除以在適用期間內MAU作為促銷目標的行業的MAU支出總額。Cardlytics MAU:我們將MAU定義為每月登錄並訪問包含Cardlytics平臺報價的在線或移動應用程序、打開包含Cardlytics平臺報價的電子郵件或從Cardlytics平臺贖回報價的目標客户或帳户。然後,我們計算這些MAU在所示期間的月平均值。每月登錄天數:我們將每月登錄天數定義為MAU在每月期間登錄並訪問我們合作伙伴的在線或手機銀行應用程序,或打開包含我們的報價的電子郵件的天數。然後,我們計算所示時間段的月平均登錄天數。非GAAP淨虧損:我們將非GAAP淨虧損定義為扣除基於股票的補償費用、外幣(收益)損失、收購和整合成本、已收購無形資產攤銷、或有對價公允價值變動和重組成本之前的淨虧損收入。值得注意的是, 在計算調整後的EBITDA時,與與某些合作伙伴的協議相關的最低合作伙伴份額承諾相關的任何影響都不會計入淨虧損。非GAAP每股淨虧損:我們將非GAAP每股淨虧損定義為非GAAP淨虧損除以GAAP加權平均已發行普通股稀釋後的淨虧損。優惠激活率:我們將優惠激活率定義為MAU激活的優惠總數除以在適用期間內向MAU提供的優惠總數。
行業和客户定義細分構成DTC直接面向消費者娛樂遊樂園、電影院/錄像帶、音樂會/劇院、遊戲、高爾夫、雜項娛樂服務、博物館/公園、廣播、體育場館/其他、票務提供商食品雜貨便利、食品雜貨其他商業服務、金融機構、健身房/健身、家庭/維護、在線教育/遠程學習、其他服務、沙龍/水療餐廳宴會/餐飲、酒吧/夜間採購產品藥店/藥房,一般/多線,家庭和花園,辦公用品,其他零售,寵物,鞋子和運動鞋,特殊禮品,體育和户外商品訂閲捆綁,保險/房地產,互聯網,電話,專業服務,電視旅遊航空公司,汽車租賃,郵輪公司,加油站,酒店/住宿,其他旅遊,停車服務,個人交通,旅遊運營商/代理,旅遊聚合器和旅行社不包括古董/典當,慈善和社會服務機構Cardlytics平臺上的School Merchants,我們在該平臺上與廣告公司互動,我們認為該廣告公司對決策過程具有重大影響,因為它與廣告活動機構賬户的設計和管理有關