Record Revenue of $57.9 million, up 21.5% sequentially and 120.0% year-over-year
Grid Dynamics Holdings, Inc. (Nasdaq: GDYN) (“Grid Dynamics”), a leader in enterprise-level digital transformation, today announced results for the third quarter ended September 30, 2021.
We are very pleased to report another record quarter of revenue in the company’s history. Our revenue of $57.9 million in the third quarter 2021 was up 21.5% on a sequential basis and 120.0% on a year-over-year basis. During the third quarter we witnessed growth across all our verticals. After factoring out revenues of $13.8 million from our recent acquisitions of Daxx Web Industries B.V. (“Daxx”) and Tacit Knowledge (“Tacit”), our third quarter revenue of $44.1 million grew 14.8% on a sequential basis and was another all-time high for the company. Based on current demand trends, we enter into the fourth quarter and 2022 with incremental confidence as our customers increasingly engage us as a preferred partner for digital transformation initiatives.
Our non-retail industry verticals represented 68.5% of revenue in the third quarter and grew 13.5% on a sequential basis and 96.3% on a year-over-year basis. Totaling 30.4% of our third quarter revenue, the Technology, Media and Telecom vertical grew 9.2% on a sequential basis and 39.2% on a year-over-year basis. Our Retail vertical, at 31.5% of our third quarter revenue, grew 43.5% on a sequential basis and 198.2% on a year-over-year basis.
During the third quarter we had 215 customers, 160 coming from our acquisitions of Daxx and Tacit and the remaining of 55 from our organic business. Of these 55 customers, we added 7 new customers and this brought our year-to-date new customer total to 18, higher than the 16 we added in all of 2020.
“I am proud of our third quarter results as we executed across multiple fronts and exceeded expectations. In addition to reporting record revenue in the third quarter, we achieved other notable milestones that included working in close partnerships with major Cloud Providers, introducing an autonomous cross-functional POD engagement model at our customers, performing above our long-term targets on profitability, and redeeming all of our unexercised warrants. Additionally, we are increasingly finding ourselves playing pivotal roles in influencing and shaping our customers’ growth strategies as customers seek our expertise around digital transformation areas such as application modernization, data science, and machine learning. I am very proud of what we accomplished and thank our entire team for their continued hard work in achieving our goals,” said Leonard Livschitz, CEO.
Third Quarter of 2021 Financial Highlights
- Total revenue was $57.9 million, an increase of 21.5% sequentially and 120.0% year-over-year.
- GAAP gross profit was $25.3 million or 43.6% of revenue, compared to GAAP gross profit of $19.8 million or 41.5% of revenue in the second quarter of 2021 and to GAAP gross profit of $11.2 million or 42.4% of revenue in the third quarter of 2020. Non-GAAP gross profit was $25.4 million or 43.9% of revenue, compared to non-GAAP gross profit of $19.9 million or 41.8% of revenue in the second quarter of 2021 and to Non-GAAP gross profit of $11.2 million or 42.6% of revenue in the third quarter of 2020.
- GAAP Net loss attributable to common stockholders was $(0.5) million, or $(0.01) per share, based on 62.6 million weighted-average common shares outstanding, compared to GAAP Net loss attributable to common stockholders of $(1.5) million or $(0.03) per share based on 54.4 million weighted-average common shares outstanding in the second quarter of 2021 and to GAAP Net loss of $(1.1) million, or $(0.02) per share, based on 49.7 million weighted-average common shares outstanding in the third quarter of 2020. Non-GAAP Net income was $7.9 million, or $0.11 per diluted share, based on 69.5 million weighted-average common shares outstanding, compared to Non-GAAP Net income of $6.1 million or $0.10 per diluted share based on 61.0 million weighted-average common shares outstanding second quarter of 2021 and to Non-GAAP Net income of $2.5 million, or $0.05 per diluted share, based on 52.3 million weighted-average common shares outstanding in the third quarter of 2020.
- Non-GAAP EBITDA (earnings before interest, taxes, depreciation, amortization, other income, fair value adjustments, stock-based compensation, and transaction and transformation-related costs), a non-GAAP metric, was $12.5 million, compared with Non-GAAP EBITDA of $9.7 million in the second quarter of 2021 and Non-GAAP EBITDA of $4.2 million in the third quarter of 2020.
See “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Information” below for a discussion of our non-GAAP measures.
Cash Flow and Other Metrics
- Cash provided by operating activities was $14.7 million for the nine months ended September 30, 2021, compared to cash provided by operating activities of $3.0 million for the nine months ended September 30, 2020.
- Cash and cash equivalents totaled $199.3 million as of September 30, 2021, compared to $112.7 million as of December 31, 2020.
- Total headcount was 2,884 as of September 30, 2021, compared with 1,204 employees as of September 30, 2020.
Financial Outlook
- The company expects revenue in the fourth quarter of 2021 to be between $58.0 million and $59.0 million. This includes a projected contribution of $12.5 million from Daxx and Tacit.
- Non-GAAP EBITDA in the fourth quarter of 2021 is expected to be between $9.0 million and $9.9 million.
- For the full year of 2021, revenues are expected to be between $202.0 million and $203.0 million. This includes a contribution of $42.0 million from Daxx and Tacit.
- For the fourth quarter of 2021, we expect our basic share count to be in the 65-66 million range and diluted share count to be in the 72-73 million range.
Grid Dynamics is not able, at this time, to provide GAAP targets for net income for the fourth quarter of 2021 because of the difficulty of estimating certain items excluded from Non-GAAP EBITDA that cannot be reasonably predicted, such as interest, taxes, other income, fair-value adjustments, and charges related to stock-based compensation expense. The effect of these excluded items may be significant.
Conference Call and Webcast
Grid Dynamics will host a conference call at 4:30 p.m. ET on Thursday, November 4, 2021 to discuss its third quarter financial results. Investors and other interested parties can access the call in the following ways: A webcast of the conference call can be accessed on the Investor Relations section of the Company's website at https://ir.griddynamics.com/), or by dialing +1(877)407-4018 or +1(201)689-8471 (outside of the U.S.).
A replay will be available approximately one hour after the call on https://ir.griddynamics.com/ or by dialing +1(844)512-2921 or +1(412)317-6671 (outside of the U.S.) and entering the conference ID13723362. The replay will start on November 4, 2021, 7:30 p.m. ET and will be available until November 18, 2021 at 11:59 p.m. ET.
About Grid Dynamics
Grid Dynamics (Nasdaq: GDYN) is a digital-native technology services provider that accelerates growth and bolsters competitive advantage for Fortune 1000 companies. Grid Dynamics provides digital transformation consulting and implementation services in omnichannel customer experience, big data analytics, search, artificial intelligence, cloud migration, and application modernization. Grid Dynamics achieves high speed-to-market, quality, and efficiency by using technology accelerators, an agile delivery culture, and its pool of global engineering talent. Founded in 2006, Grid Dynamics is headquartered in Silicon Valley with offices across the US, UK, the Netherlands, Mexico, Central, and Eastern Europe. To learn more about Grid Dynamics, please visit www.griddynamics.com.
Non-GAAP Financial Measures
To supplement the financial measures presented in Grid Dynamics press release in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company also presents non-GAAP measures of financial performance.
A “non-GAAP financial measure” refers to a numerical measure of Grid Dynamics historical or future financial performance or financial position that is included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP. Grid Dynamics provides certain non-GAAP measures as additional information relating to its operating results as a complement to results provided in accordance with GAAP. The non-GAAP financial information presented herein should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with GAAP and should not be considered a measure of liquidity and profitability.
Grid Dynamics has included these non-GAAP financial measures because they are financial measures used by Grid Dynamics’ management to evaluate Grid Dynamics’ core operating performance and trends, to make strategic decisions regarding the allocation of capital and new investments and are among the factors analyzed in making performance-based compensation decisions for key personnel.
Grid Dynamics believes the use of non-GAAP financial measures, as a supplement to GAAP measures, is useful to investors in that they eliminate items that are either not part of core operations or do not require a cash outlay, such as stock-based compensation expense. Grid Dynamics believes these non-GAAP measures provide investors and other users of its financial information consistency and comparability with its past financial performance and facilitate period to period comparisons of operations. Grid Dynamics believes these non-GAAP measures are useful in evaluating its operating performance compared to that of other companies in its industry, as they generally eliminate the effects of certain items that may vary for different companies for reasons unrelated to overall operating performance.
There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare our performance to that of other companies. Grid Dynamics compensates for these limitations by providing investors and other users of its financial information a reconciliation of non-GAAP measures to the related GAAP financial measures. Grid Dynamics encourages investors and others to review its financial information in its entirety, not to rely on any single financial measure, and to view its non-GAAP measures in conjunction with GAAP financial measures. Please see the reconciliation of non-GAAP financial measures to the most directly comparable GAAP measures attached to this release.
Forward-Looking Statements
This communication contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that are not historical facts, and involve risks and uncertainties that could cause actual results of Grid Dynamics to differ materially from those expected and projected. These forward-looking statements can be identified by the use of forward-looking terminology, including the words “believes,” “estimates,” “anticipates,” “expects,” “intends,” “plans,” “may,” “will,” “potential,” “projects,” “predicts,” “continue,” or “should,” or, in each case, their negative or other variations or comparable terminology. These forward-looking statements include, without limitation, the quotations of management, the section titled “Financial Outlook,” and statements concerning Grid Dynamics’s expectations with respect to future performance, particularly in light of the COVID-19 pandemic.
These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside Grid Dynamics’s control and are difficult to predict. Factors that may cause such differences include, but are not limited to: (i) Grid Dynamics has a relatively short operating history and operates in a rapidly evolving industry, which makes it difficult to evaluate future prospects and may increase the risk that it will not continue to be successful and may adversely impact our stock price; (ii) Grid Dynamics may be unable to effectively manage its growth or achieve anticipated growth, which could place significant strain on Grid Dynamics’ management personnel, systems and resources; (iii) Grid Dynamics’ revenues are highly dependent on a limited number of clients and industries that are affected by seasonal trends, and any decrease in demand for outsourced services in these industries may reduce Grid Dynamics’ revenues and adversely affect Grid Dynamics’ business, financial condition and results of operations; (iv) the impact of the COVID-19 pandemic has and may continue to materially adversely affect our stock price, business operations, and overall financial performance; (v) Grid Dynamics’ revenues are highly dependent on clients primarily located in the United States, and any economic downturn in the United States or in other parts of the world, including Europe or disruptions in the credit markets may have a material adverse effect on Grid Dynamics’ business, financial condition and results of operations; (vi) Grid Dynamics faces intense and increasing competition; (vii) Grid Dynamics’ failure to successfully attract, hire, develop, motivate and retain highly skilled personnel could materially adversely affect Grid Dynamics’ business, financial condition and results of operations; (viii) failure to adapt to rapidly changing technologies, methodologies and evolving industry standards may have a material adverse effect on Grid Dynamics’ business, financial condition and results of operations; (ix) failure to successfully deliver contracted services or causing disruptions to clients’ businesses may have a material adverse effect on Grid Dynamics’ reputation, business, financial condition and results of operations; (x) risks and costs related to acquiring and integrating other companies, including Daxx and Tacit; and (xi) other risks and uncertainties indicated in Grid Dynamics filings with the SEC.
Grid Dynamics cautions that the foregoing list of factors is not exclusive. Grid Dynamics cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Grid Dynamics does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based. Further information about factors that could materially affect Grid Dynamics, including its results of operations and financial condition, is set forth under the “Risk Factors” section of the Company’s quarterly report on Form 10-Q filed August 5, 2021 and in other periodic filings Grid Dynamics makes with the SEC.
Schedule 1: |
|||||||||||||||
GRID DYNAMICS HOLDINGS, INC. |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND |
|||||||||||||||
COMPREHENSIVE LOSS |
|||||||||||||||
Unaudited |
|||||||||||||||
(In thousands, except per share data) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended
|
|
Nine Months Ended September 30, |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenue |
$ |
57,933 |
|
|
$ |
26,332 |
|
|
$ |
144,743 |
|
|
$ |
81,157 |
|
Cost of revenue |
32,667 |
|
|
15,178 |
|
|
84,343 |
|
|
51,799 |
|
||||
Gross profit |
25,266 |
|
|
11,154 |
|
|
60,400 |
|
|
29,358 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
||||||||
Engineering, research, and development |
2,132 |
|
|
2,076 |
|
|
5,687 |
|
|
7,193 |
|
||||
Sales and marketing |
4,073 |
|
|
2,245 |
|
|
9,942 |
|
|
7,451 |
|
||||
General and administrative |
17,091 |
|
|
8,504 |
|
|
43,195 |
|
|
26,606 |
|
||||
Total operating expenses |
23,296 |
|
|
12,825 |
|
|
58,824 |
|
|
41,250 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income/(loss) from operations |
1,970 |
|
|
(1,671 |
) |
|
1,576 |
|
|
(11,892 |
) |
||||
Other income/(expenses), net |
114 |
|
|
455 |
|
|
(1,015 |
) |
|
419 |
|
||||
Income/(loss) before income taxes |
2,084 |
|
|
(1,216 |
) |
|
561 |
|
|
(11,473 |
) |
||||
Provision/(benefit) for income taxes |
2,633 |
|
|
(99 |
) |
|
4,655 |
|
|
(3,594 |
) |
||||
Net loss |
$ |
(549 |
) |
|
$ |
(1,117 |
) |
|
$ |
(4,094 |
) |
|
$ |
(7,879 |
) |
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments, net of tax |
(86 |
) |
|
— |
|
|
(72 |
) |
|
— |
|
||||
Comprehensive loss |
$ |
(635 |
) |
|
$ |
(1,117 |
) |
|
$ |
(4,166 |
) |
|
$ |
(7,879 |
) |
|
|
|
|
|
|
|
|
||||||||
Loss per share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.01 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.18 |
) |
Diluted |
$ |
(0.01 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.18 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
62,610 |
|
|
49,651 |
|
|
56,280 |
|
|
43,074 |
|
||||
Diluted |
62,610 |
|
|
49,651 |
|
|
56,280 |
|
|
43,074 |
|
||||
Schedule 2: |
|||||||
GRID DYNAMICS HOLDINGS, INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
Unaudited |
|||||||
(In thousands, except share and per share data) |
|||||||
|
|
||||||
|
As of |
||||||
|
September 30,
|
|
December 31,
|
||||
Assets |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
199,297 |
|
|
$ |
112,745 |
|
Accounts receivable, net of allowance of $254 and $418 as of September 30, 2021 and December 31, 2020, respectively |
30,773 |
|
|
16,890 |
|
||
Unbilled receivables |
4,883 |
|
|
1,799 |
|
||
Prepaid income taxes |
694 |
|
|
821 |
|
||
Prepaid expenses and other current assets |
5,301 |
|
|
2,361 |
|
||
Total current assets |
240,948 |
|
|
134,616 |
|
||
|
|
|
|
||||
Property and equipment, net |
5,395 |
|
|
4,095 |
|
||
Intangible assets, net |
19,729 |
|
|
8,125 |
|
||
Deferred tax assets |
3,258 |
|
|
5,609 |
|
||
Goodwill |
35,358 |
|
|
14,690 |
|
||
Total assets |
$ |
304,688 |
|
|
$ |
167,135 |
|
|
|
|
|
||||
Liabilities and equity |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
1,772 |
|
|
$ |
757 |
|
Accrued liabilities |
1,148 |
|
|
628 |
|
||
Accrued compensation and benefits |
11,222 |
|
|
7,479 |
|
||
Accrued income taxes |
2,302 |
|
|
1,248 |
|
||
Other current liabilities |
7,775 |
|
|
3,206 |
|
||
Total current liabilities |
24,219 |
|
|
13,318 |
|
||
|
|
|
|
||||
Deferred tax liabilities |
4,903 |
|
|
2,093 |
|
||
Total liabilities |
29,122 |
|
|
15,411 |
|
||
Stockholders’ equity |
|
|
|
||||
Common stock, $0.0001 par value; 110,000,000 shares authorized; 65,121,241 and 50,878,780 issued and outstanding as of September 30, 2021 and December 31, 2020, respectively |
7 |
|
|
5 |
|
||
Additional paid-in capital |
256,936 |
|
|
128,930 |
|
||
Retained earnings |
18,699 |
|
|
22,793 |
|
||
Accumulated other comprehensive loss |
(76 |
) |
|
(4 |
) |
||
Total stockholders’ equity |
275,566 |
|
|
151,724 |
|
||
Total liabilities and stockholders’ equity |
$ |
304,688 |
|
|
$ |
167,135 |
|
Schedule 3: |
|||||||
GRID DYNAMICS HOLDINGS, INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
|||||||
Unaudited |
|||||||
(In thousands) |
|||||||
|
|
||||||
|
Nine Months Ended September 30, |
||||||
|
2021 |
|
2020 |
||||
Cash flows from operating activities |
|
|
|
||||
Net loss |
$ |
(4,094 |
) |
|
$ |
(7,879 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
3,520 |
|
|
1,896 |
|
||
Bad debt |
(17 |
) |
|
398 |
|
||
Deferred income taxes |
2,663 |
|
|
(4,519 |
) |
||
Stock based compensation |
21,459 |
|
|
13,584 |
|
||
Change in fair value of warrants |
979 |
|
|
— |
|
||
Changes in assets and liabilities: |
|
|
|
||||
Accounts receivable |
(10,549 |
) |
|
(2,139 |
) |
||
Unbilled receivables |
(1,257 |
) |
|
2,973 |
|
||
Prepaid income taxes |
127 |
|
|
(822 |
) |
||
Prepaid expenses and other assets |
(2,062 |
) |
|
10 |
|
||
Accounts payable |
676 |
|
|
(250 |
) |
||
Accrued liabilities |
16 |
|
|
(576 |
) |
||
Accrued compensation and benefits |
1,533 |
|
|
348 |
|
||
Accrued income taxes |
848 |
|
|
110 |
|
||
Other current liabilities |
813 |
|
|
(136 |
) |
||
Net cash provided by operating activities |
14,655 |
|
|
2,998 |
|
||
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
||||
Purchase of property and equipment |
(3,016 |
) |
|
(1,607 |
) |
||
Acquisition of Tacit, net of cash acquired |
(30,585 |
) |
|
— |
|
||
Net cash used in investing activities |
(33,601 |
) |
|
(1,607 |
) |
||
|
|
|
|
||||
Cash flows from financing activities |
|
|
|
||||
Cash received from ChaSerg |
— |
|
|
208,997 |
|
||
GDI shares redeemed for cash |
— |
|
|
(123,865 |
) |
||
Equity issuance costs |
— |
|
|
(2,264 |
) |
||
Payments of tax obligations resulted from net share settlement of vested stock awards |
(21,007 |
) |
|
— |
|
||
Proceeds from exercises of stock options, net of shares withheld for taxes |
619 |
|
|
78 |
|
||
Proceeds from exercise of public warrants |
48,145 |
|
|
— |
|
||
Proceeds related to issuance of Common Stock from July 2021 Offering |
78,311 |
|
|
— |
|
||
Payments for professional fees related to issuance of common stock from July 2021 Offering |
(498 |
) |
|
— |
|
||
Net cash provided by financing activities |
105,570 |
|
|
82,946 |
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
(72 |
) |
|
— |
|
||
|
|
|
|
||||
Net increase in cash and cash equivalents |
86,552 |
|
|
84,337 |
|
||
Cash and cash equivalents, beginning of period |
112,745 |
|
|
42,189 |
|
||
Cash and cash equivalents, end of period |
$ |
199,297 |
|
|
$ |
126,526 |
|
|
|
|
|
||||
Supplemental disclosure of cash flow information: |
|
|
|
||||
Cash paid for income taxes |
$ |
1,403 |
|
|
$ |
1,370 |
|
|
|
|
|
||||
Supplemental disclosure of non-cash activities |
|
|
|
||||
Conversion of preferred stock to common stock |
$ |
— |
|
|
$ |
9,187 |
|
Conversion of private warrants |
979 |
|
|
— |
|
||
Contingent consideration for acquisition of businesses |
$ |
2,979 |
|
|
$ |
— |
|
Schedule 4: |
|||||||||||||||
GRID DYNAMICS HOLDINGS, INC. |
|||||||||||||||
RECONCILIATION OF NON-GAAP INFORMATION |
|||||||||||||||
Unaudited |
|||||||||||||||
(In thousands, except per share data) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended
|
|
Nine Months Ended September 30, |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenue |
$ |
57,933 |
|
|
$ |
26,332 |
|
|
$ |
144,743 |
|
|
$ |
81,157 |
|
Cost of revenue |
32,667 |
|
|
15,178 |
|
|
84,343 |
|
|
51,799 |
|
||||
GAAP gross profit |
25,266 |
|
|
11,154 |
|
|
60,400 |
|
|
29,358 |
|
||||
Retention bonus expense |
— |
|
|
— |
|
|
— |
|
|
1,072 |
|
||||
Stock-based compensation |
173 |
|
|
66 |
|
|
433 |
|
|
740 |
|
||||
Non-GAAP Gross profit |
$ |
25,439 |
|
|
$ |
11,220 |
|
|
$ |
60,833 |
|
|
$ |
31,170 |
|
|
Three Months Ended
|
|
Nine Months Ended September 30, |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
GAAP net loss |
$ |
(549 |
) |
|
$ |
(1,117 |
) |
|
$ |
(4,094 |
) |
|
$ |
(7,879 |
) |
Adjusted for: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
1,420 |
|
|
662 |
|
|
3,520 |
|
|
1,896 |
|
||||
Provision/(benefit) for income taxes |
2,633 |
|
|
(99 |
) |
|
4,655 |
|
|
(3,594 |
) |
||||
Stock-based compensation |
9,113 |
|
|
5,126 |
|
|
21,459 |
|
|
13,584 |
|
||||
Transaction and transformation-related costs(1) |
— |
|
|
— |
|
|
942 |
|
|
3,940 |
|
||||
Restructuring costs(2) |
— |
|
|
56 |
|
|
— |
|
|
888 |
|
||||
Other (income)/expenses, net(3) |
(114 |
) |
|
(455 |
) |
|
1,015 |
|
|
(419 |
) |
||||
Non-GAAP EBITDA |
$ |
12,503 |
|
|
$ |
4,173 |
|
|
$ |
27,497 |
|
|
$ |
8,416 |
|
| (1) | Transaction and transformation-related costs include, when applicable, external deal costs, transaction-related professional fees, transaction-related retention bonuses, which are allocated proportionally across cost of revenue, engineering, research and development, sales and marketing and general and administrative expenses as well as other transaction-related costs including integration expenses consisting of outside professional and consulting services. |
| (2) | We implemented a cost reduction plan during first quarter of 2020. During the three and nine months ended September 30, 2020, we incurred restructuring and severance charges of $0.1 million and $0.9 million, respectively, primarily resulting from a reduction in workforce and other charges. We did not incur any restructuring expenses during the three and nine months ended September 30, 2021. |
| (3) | Other expenses consist primarily of losses and gains on foreign currency transactions, fair value adjustments, and other miscellaneous non-operating expenses and other income consists primarily of interest on cash held at banks. |
|
Three Months Ended
|
|
Nine Months Ended September 30, |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
GAAP net loss |
$ |
(549 |
) |
|
$ |
(1,117 |
) |
|
$ |
(4,094 |
) |
|
$ |
(7,879 |
) |
Adjusted for: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
9,113 |
|
|
5,126 |
|
|
21,459 |
|
|
13,584 |
|
||||
Transaction and transformation-related costs (1) |
— |
|
|
— |
|
|
942 |
|
|
3,940 |
|
||||
Restructuring costs (2) |
— |
|
|
56 |
|
|
— |
|
|
888 |
|
||||
Other (income)/expenses, net (3) |
(114 |
) |
|
(455 |
) |
|
1,015 |
|
|
(419 |
) |
||||
Tax impact of non-GAAP adjustments (4) |
(581 |
) |
|
(1,118 |
) |
|
(2,298 |
) |
|
(5,311 |
) |
||||
Non-GAAP Net Income |
$ |
7,869 |
|
|
$ |
2,492 |
|
|
$ |
17,024 |
|
|
$ |
4,803 |
|
Number of shares used in the Non-GAAP Diluted EPS |
69,494 |
|
|
52,317 |
|
|
64,361 |
|
|
46,734 |
|
||||
Non-GAAP Diluted EPS(5) |
$ |
0.11 |
|
|
$ |
0.05 |
|
|
$ |
0.26 |
|
|
$ |
0.10 |
|
| (1) | Transaction and transformation-related costs include, when applicable, external deal costs, transaction-related professional fees, transaction-related retention bonuses, which are allocated proportionally across cost of revenue, engineering, research and development, sales and marketing and general and administrative expenses as well as other transaction-related costs including integration expenses consisting of outside professional and consulting services. |
| (2) | We implemented a cost reduction plan during first quarter of 2020. During the three and nine months ended September 30, 2020, we incurred restructuring and severance charges of $0.1 million and $0.9 million, respectively, primarily resulting from a reduction in workforce and other charges. We did not incur any restructuring expenses during the three and nine months ended September 30, 2021. |
| (3) | Other expenses consist primarily of losses and gains on foreign currency transactions, fair value adjustments, and other miscellaneous non-operating expenses and other income consists primarily of interest on cash held at banks. |
| (4) | Reflects the estimated tax impact of the non-GAAP adjustments presented in the table. |
| (5) | Non-GAAP Diluted EPS is calculated by dividing Non-GAAP Net Income/(Loss) by the diluted weighted-average shares outstanding. From the three months ended December 31, 2020 onwards, we have chosen to calculate its Non-GAAP Diluted EPS based on the diluted share count even in net GAAP loss situation. This methodology differs from the prior approach when we applied the basic share count in situations of a net GAAP loss and a positive non-GAAP net income. Management believes that the new methodology provides better representation of the company’s financial results as it takes into account the significance of the dilutive impact from any outstanding equity instruments in a GAAP net loss/non-GAAP Net income situation. |
Schedule 5: |
|||||||||||
GRID DYNAMICS HOLDINGS, INC. |
|||||||||||
REVENUE BY VERTICALS |
|||||||||||
Unaudited |
|||||||||||
(In thousands) |
|||||||||||
|
|||||||||||
|
Three Months Ended September 30, |
||||||||||
|
2021 |
% of revenue |
2020 |
% of revenue |
|||||||
Technology, Media and Telecom |
$ | 17,597 |
30.4 |
% | $ | 12,637 |
48.0 |
% | |||
Retail |
18,271 |
31.5 |
% | 6,127 |
23.3 |
% | |||||
CPG/Manufacturing |
11,208 |
19.3 |
% | 3,357 |
12.7 |
% | |||||
Finance |
5,224 |
9.0 |
% | 3,091 |
11.7 |
% | |||||
Other |
5,633 |
9.8 |
% | 1,120 |
4.3 |
% | |||||
Total |
$ | 57,933 |
100.0 |
% | $ | 26,332 |
100.0 |
% | |||
|
Nine Months Ended September 30, |
||||||||||
|
2021 |
% of revenue |
2020 |
% of revenue |
|||||||
Technology, Media and Telecom |
$ |
48,123 |
33.2 |
% |
$ |
34,689 |
42.7 |
% |
|||
Retail |
|
39,850 |
27.5 |
% |
|
26,226 |
32.3 |
% |
|||
CPG/Manufacturing |
|
29,832 |
20.6 |
% |
|
8,012 |
9.9 |
% |
|||
Finance |
|
12,733 |
8.8 |
% |
|
10,646 |
13.1 |
% |
|||
Other |
|
14,205 |
9.9 |
% |
|
1,584 |
2.0 |
% |
|||
Total |
$ |
144,743 |
100.0 |
% |
$ |
81,157 |
100.0 |
% |
|||
View source version on businesswire.com: https://www.businesswire.com/news/home/20211104006232/en/
Contacts
Grid Dynamics Investor Relations:
investorrelations@griddynamics.com
