UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of February 2024
Commission File Number: 001-39340
AGORA, INC.
(Translation of registrant’s name into English)
Floor 8, Building 12
Phase III of ChuangZhiTianDi
333 Songhu Road
Yangpu District, Shanghai
People’s Republic of China
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101 (b) (1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101 (b) (7): ☐
EXHIBIT INDEX
|
|
Exhibit |
Description |
99.1 |
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, thereto duly authorized.
AGORA, INC. |
|
|
|
By: |
/s/ Jingbo Wang |
Name: |
Jingbo Wang |
Title: |
Chief Financial Officer |
Date: February 27, 2024
Agora, Inc. Reports Fourth Quarter and Fiscal Year 2023 Financial Results
SANTA CLARA, Calif., February 26, 2024 (GLOBE NEWSWIRE) – Agora, Inc. (NASDAQ: API) (the “Company”), a pioneer and leader in real-time engagement technology, today announced its unaudited financial results for the fourth quarter and the fiscal year ended December 31, 2023.
“We ended 2023 with strong financial results in the fourth quarter, as we delivered sequential quarterly revenue growth and a non-GAAP net income of $1.4 million, achieving quarterly profitability on the non-GAAP basis for the first time in more than three years. This demonstrates the resilience of our business amid a very challenging operating environment, as well as our continued discipline and efforts in optimizing our cost structure,” said Tony Zhao, founder, chairman and CEO of Agora, Inc. “During the past two years, we returned approximately $104.3 million to shareholders through share repurchases, reducing our share count by more than 18%. We are pleased to announce that our board has authorized another 12-month extension of our $200 million share repurchase program, which is a vote of confidence in our financial strength and long-term growth prospect.”
Fourth Quarter 2023 Highlights
Fiscal Year 2023 Highlights
Fourth Quarter 2023 Financial Results
Revenues
Total revenues were $36.0 million in the fourth quarter of 2023, a decrease of 10.2% from $40.1 million in the same period last year. Revenues of Agora were $15.3 million in the fourth quarter of 2023, a decrease of 3.2% from $15.8 million in the same period last year, primarily due to the decrease in usage from certain customers in emerging markets due to their tightening financing conditions. Revenues of Shengwang were RMB148.3 million ($20.7 million) in the fourth quarter of 2023, a decrease of 13.9% from RMB172.2 million ($24.3 million) in the same period last year, primarily due to the change of macroeconomic conditions and the disposal of the CEC business in the first quarter of 2023.
Cost of Revenues
Cost of revenues was $13.4 million in the fourth quarter of 2023, a decrease of 15.0% from $15.7 million in the same period last year, primarily due to the decrease in bandwidth usage and co-location costs.
Gross Profit and Gross Margin
Gross profit was $22.7 million in the fourth quarter of 2023, a decrease of 7.1% from $24.4 million in the same period last year. Gross margin was 62.9% in the fourth quarter of 2023, an increase of 2.1% from 60.8% in the same period last year, mainly due to the implementation of technical and infrastructural optimizations.
Operating Expenses
Operating expenses were $31.2 million in the fourth quarter of 2023, a decrease of 26.8% from $42.7 million in the same period last year.
Other Operating Income
Other operating income was $0.2 million in the fourth quarter of 2023, compared to $0.1 million in the same period last year, primarily due to increase in government subsidies.
Loss from Operations
Loss from operations was $8.4 million in the fourth quarter of 2023, compared to $30.1 million in the same period last year.
Interest Income
Interest income was $4.8 million in the fourth quarter of 2023, compared to $3.2 million in the same period last year, primarily due to the increase in interest rates.
Other income
Other income was $1.1 million in the fourth quarter of 2023, primarily due to the income of incentive payments from a depositary bank, whereas there were no material transactions in the same period last year.
Net Loss
Net loss was $2.6 million in the fourth quarter of 2023, compared to $35.1 million in the same period last year.
Net Loss per American Depositary Share attributable to ordinary shareholders
Net loss per American Depositary Share (“ADS”) attributable to ordinary shareholders was $0.03 in the fourth quarter of 2023, compared to $0.32 in the same period last year.
Fiscal Year 2023 Financial Results
Revenues
Total revenues in 2023 were $141.5 million, a decrease of 11.9% from $160.7 million in 2022. Revenues of Agora were $61.0 million in 2023, a decrease of 2.4% from $62.5 million in 2022, primarily due to the decrease in usage from and pricing to certain customers in emerging markets due to their tightening financing conditions. Revenues of Shengwang were RMB567.1 million ($80.5 million) in 2023, a decrease of 14.0% from RMB659.4 million ($98.2 million) in 2022, primarily due to the change of macroeconomic conditions, fast evolving regulations in certain downstream markets and the disposal of the CEC business in the first quarter of 2023.
Cost of Revenues
Cost of revenues in 2023 was $52.1 million, a decrease of 15.0% from $61.2 million in 2022, primarily due to the decrease in bandwidth usage and co-location costs.
Gross Profit and Gross Margin
Gross profit in 2023 was $89.5 million, a decrease of 10.0% from $99.4 million in 2022. Gross margin in 2023 was 63.2%, an increase of 1.3% from 61.9% in 2022 mainly due to the implementation of technical and infrastructural optimizations.
Operating Expenses
Operating expenses in 2023 were $146.6 million, a decrease of 29.2% from $206.9 million in 2022.
Other Operating Income
Other operating income in 2023 was $1.7 million, compared to $3.7 million in 2022, the majority of which came from government subsidies in both periods.
Impairment of Goodwill
An impairment of goodwill for $31.9 million was identified and recorded in the second quarter of 2023, primarily related to the negative impact on market demands because of a challenging global macroeconomic environment and regulatory changes in certain sectors. An impairment of goodwill for $11.9 million was identified and recorded in the fourth quarter of 2022, primarily related to Easemob as the financial performance of customer engagement cloud business fell below original expectations.
Loss from Operations
Loss from operations in 2023 was $87.3 million, compared to $115.8 million in 2022.
Interest Income
Interest income in 2023 was $18.8 million, compared to $9.6 million in 2022, primarily due to the increase in interest rate.
Investment Loss
Investment loss was $19.8 million in 2023, compared to $8.8 million in 2022, primarily due to the fair value decrease in an equity investment of $7.0 million and impairment losses on investments in certain private companies of $12.5 million.
Net Loss
Net loss in 2023 was $87.2 million, compared to net loss of $120.4 million in 2022.
Net Loss per ADS attributable to ordinary shareholders
Net loss per ADS attributable to ordinary shareholders in 2023 was $0.88, compared to $1.08 in 2022.
Share Repurchase Program
During the three months ended December 31, 2023, the Company repurchased approximately 14.1 million of its class A ordinary shares (equivalent to approximately 3.5 million ADSs) for approximately US$10.0 million under its share repurchase program, representing 5% of its US$200 million share repurchase program.
As of December 31, 2023, the Company had repurchased approximately 113.8 million of its class A ordinary shares (equivalent to approximately 28.5 million ADSs) for approximately US$104.3 million under its share repurchase program, representing 52% of its US$200 million share repurchase program.
As of December 31, 2023, the Company had 368.8 million ordinary shares (equivalent to approximately 92.2 million ADSs) outstanding, compared to 449.8 million ordinary shares (equivalent to approximately 112.5 million ADSs) outstanding as of January 31, 2022 before the share repurchase program commenced.
The board of directors has authorized an extension of the existing share repurchase program through February 28, 2025, with all other terms remaining unchanged.
Financial Outlook
Based on currently available information, the Company expects total revenues for the first quarter of 2024 to be between $32 million and $34 million. This outlook reflects the Company's current and preliminary views on the market and operational conditions, which are subject to change.
Earnings Call
The Company will host a conference call to discuss the financial results at 5 p.m. Pacific Time / 8 p.m. Eastern Time on February 26, 2024. Details for the conference call are as follows:
Event title: Agora, Inc. 4Q 2023 Financial Results
The call will be available at https://edge.media-server.com/mmc/p/p29mk9bu
Investors who want to hear the call should log on at least 15 minutes prior to the broadcast. Participants may register for the call with the link below.
https://register.vevent.com/register/BI4b1e0c6631eb43448b9f00444ac7cff4
Please visit the Company’s investor relations website at https://investor.agora.io on February 26, 2024 to view the earnings release and accompanying slides prior to the conference call.
Use of Non-GAAP Financial Measures
The Company has provided in this press release financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). The Company uses these non-GAAP financial measures internally in analyzing its financial results and believe that the use of these non-GAAP financial measures is useful to investors as an additional tool to evaluate ongoing operating results and trends and in comparing its financial results with other companies in its industry, many of which present similar non-GAAP financial measures. Besides free cash flow (as defined below), each of these non-GAAP financial measures represents the corresponding GAAP financial measure before share-based compensation expenses, acquisition related expenses, financing related expenses, amortization expenses of acquired intangible assets, income tax related to acquired intangible assets and impairment of goodwill. The Company believes that such non-GAAP financial measures help identify underlying trends in its business that could otherwise be distorted by the effects of such share-based compensation expenses, acquisition related expenses, financing related expenses, amortization expenses of acquired intangible assets, income tax related to acquired intangible assets and impairment of goodwill that it includes in its cost of revenues, total operating expenses and net income (loss). The Company believes that all such non-GAAP financial measures also provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by its management in its financial and operational decision-making.
Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with the Company’s consolidated financial statements prepared in accordance with GAAP. A reconciliation of its historical non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the tables captioned “Reconciliation of GAAP to Non-GAAP Measures” included at the end of this press release, and investors are encouraged to review the reconciliation.
Definitions of the Company’s non-GAAP financial measures included in this press release are presented below.
Non-GAAP Net Income (Loss)
Non-GAAP net income (loss) is defined as net income (loss) adjusted to exclude share-based compensation expenses, acquisition related expenses, financing related expenses, amortization expenses of acquired intangible assets, income tax related to acquired intangible assets and impairment of goodwill.
Adjusted EBITDA
Adjusted EBITDA is defined as net income (loss) before exchange gain (loss), interest income, investment income (loss), other income, equity in income of affiliates, income taxes, depreciation of property and equipment, amortization of land use right, and adjusted to exclude the effects of share-based compensation expenses, acquisition related expenses, financing related expenses, amortization expenses of acquired intangible assets and impairment of goodwill.
Free Cash Flow
Free cash flow is defined as net cash provided by operating activities less purchases of property and equipment (excluding the acquisition of land use right and the construction in progress for the headquarters project). The Company considers free cash flow to be a liquidity measure that provides useful information to management and investors regarding net cash provided by operating activities and cash used for investments in property and equipment required to maintain and grow the business.
Operating Metrics
The Company also uses other operating metrics included in this press release and defined below to assess the performance of its business.
Active Customers
An active customer at the end of any particular period is defined as an organization or individual developer from which the Company generated more than $100 of revenue during the preceding 12 months. Customers are counted based on unique customer account
identifiers. Generally, one software application uses the same customer account identifier throughout its life cycle while one account may be used for multiple applications.
Dollar-Based Net Retention Rate
Dollar-Based Net Retention Rate is calculated for a trailing 12-month period by first identifying all customers in the prior 12-month period, and then calculating the quotient from dividing the revenue generated from such customers in the trailing 12-month period by the revenue generated from the same group of customers in the prior 12-month period. As the vast majority of revenue generated from Agora’s customers is denominated in U.S. dollars, while the vast majority of revenue generated from Shengwang’s customers is denominated in Renminbi, Dollar-Based Net Retention Rate is calculated in U.S. dollars for Agora and in Renminbi for Shengwang, which has substantially removed the impact of foreign currency translations. The Company believes Dollar-Based Net Retention Rate facilitates operating performance comparisons on a period-to-period basis.
Safe Harbor Statements
This press release contains ‘‘forward-looking statements’’ within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended and the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical or current fact included in this press release are forward-looking statements, including but not limited to statements regarding the Company’s financial outlook, beliefs and expectations. Forward-looking statements include statements containing words such as “expect,” “anticipate,” “believe,” “project,” “will” and similar expressions intended to identify forward-looking statements. Among other things, the Financial Outlook in this announcement contain forward-looking statements. These forward-looking statements are based on the Company’s current expectations and involve risks and uncertainties. The Company’s actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of these risks and uncertainties, which include, without limitation, risks related to the growth of the RTE-PaaS market; the Company’s ability to manage its growth and expand its operations; the continued impact of COVID-19 on global markets and the Company’s business, operations and customers; the Company’s ability to attract new developers and convert them into customers; the Company’s ability to retain existing customers and expand their usage of its platform and products; the Company’s ability to drive popularity of existing use cases and enable new use cases, including through quality enhancements and introduction of new products, features and functionalities; the Company’s fluctuating operating results; competition; the effect of broader technological and market trends on the Company’s business and prospects; general economic conditions and their impact on customer and end-user demand; and other risks and uncertainties included elsewhere in the Company’s filings with the Securities and Exchange Commission (“SEC”), including, without limitation, the final prospectus related to the IPO filed with the SEC on June 26, 2020. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements are qualified in their entirety by this cautionary statement, and the Company undertakes no obligation to
revise or update any forward-looking statements to reflect events or circumstances after the date hereof.
About Agora, Inc.
Agora, Inc. is the holding company of two independent businesses, Agora and Shengwang.
Headquartered in Santa Clara, California, Agora is a pioneer and global leader in Real-Time Engagement Platform-as-a-Service (PaaS), providing developers with simple, flexible, and powerful application programming interfaces, or APIs, to embed real-time voice, video, interactive live-streaming, chat, whiteboard, and artificial intelligence capabilities into their applications.
Headquartered in Shanghai, China, Shengwang is a pioneer and leading Real-Time Engagement PaaS provider in the China market.
For more information on Agora, please visit: www.agora.io
For more information on Shengwang, please visit: www.shengwang.cn
Investor Contact:
investor@agora.io
Media Contact:
press@agora.io
Agora, Inc.
Condensed Consolidated Balance Sheets
(Unaudited, in US$ thousands)
|
As of |
|
As of |
|
December 31, |
|
December 31, |
|
2023 |
|
2022 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
36,894 |
|
45,673 |
Short-term bank deposits |
86,924 |
|
334,537 |
Short-term financial products issued by banks |
84,853 |
|
33,359 |
Short-term investments |
7,983 |
|
14,143 |
Accounts receivable, net |
34,668 |
|
32,803 |
Prepayments and other current assets |
9,059 |
|
7,326 |
Contract assets |
1,048 |
|
634 |
Held-for-sale assets |
- |
|
17,004 |
Total current assets |
261,429 |
|
485,479 |
Property and equipment, net |
22,708 |
|
12,946 |
Operating lease right-of-use assets |
4,011 |
|
2,344 |
Intangible assets |
1,274 |
|
2,727 |
Goodwill |
- |
|
31,928 |
Long-term bank deposits |
143,127 |
|
- |
Long-term financial products issued by banks |
20,000 |
|
39,000 |
Long-term investments |
43,893 |
|
55,159 |
Land use right, net |
167,246 |
|
- |
Prepayment for land use right |
- |
|
168,244 |
Other non-current assets |
10,907 |
|
2,888 |
Total assets |
674,595 |
|
800,715 |
|
|
|
|
Liabilities and shareholders’ equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
12,996 |
|
10,103 |
Advances from customers |
7,765 |
|
8,352 |
Taxes payable |
906 |
|
1,867 |
Current operating lease liabilities |
2,447 |
|
1,932 |
Accrued expenses and other current liabilities |
32,777 |
|
47,011 |
Held-for-sale liabilities |
- |
|
2,388 |
Total current liabilities |
56,891 |
|
71,653 |
Long-term payable |
3 |
|
55 |
Long-term operating lease liabilities |
1,726 |
|
340 |
Deferred tax liabilities |
196 |
|
407 |
Long-term borrowings |
11,027 |
|
- |
Total liabilities |
69,843 |
|
72,455 |
|
|
|
|
Shareholders’ equity: |
|
|
|
Class A ordinary shares |
39 |
|
39 |
Class B ordinary shares |
8 |
|
8 |
Additional paid-in-capital |
1,138,346 |
|
1,134,704 |
Treasury shares, at cost |
(79,716) |
|
(41,815) |
Accumulated other comprehensive loss |
(10,027) |
|
(7,994) |
Accumulated deficit |
(443,898) |
|
(356,682) |
Total shareholders’ equity |
604,752 |
|
728,260 |
Total liabilities and shareholders’ equity |
674,595 |
|
800,715 |
Agora, Inc.
Condensed Consolidated Statements of Comprehensive Income (Loss)
(Unaudited, in US$ thousands, except share and per ADS amounts)
|
Three Months Ended |
|
Year Ended |
||
|
December 31, |
|
December 31, |
||
|
2023 |
2022 |
|
2023 |
2022 |
Real-time engagement service revenues |
32,300 |
37,766 |
|
133,098 |
152,886 |
Real-time engagement on-premise solution and other revenues |
3,741 |
2,352 |
|
8,440 |
7,784 |
Total revenues |
36,041 |
40,118 |
|
141,538 |
160,670 |
Cost of revenues |
13,370 |
15,727 |
|
52,063 |
61,247 |
Gross profit |
22,671 |
24,391 |
|
89,475 |
99,423 |
Operating expenses: |
|
|
|
|
|
Research and development |
16,310 |
21,255 |
|
77,666 |
114,502 |
Sales and marketing |
7,055 |
12,189 |
|
33,958 |
53,769 |
General and administrative |
7,876 |
9,232 |
|
34,976 |
38,671 |
Total operating expenses |
31,241 |
42,676 |
|
146,600 |
206,942 |
Other operating income |
214 |
104 |
|
1,729 |
3,697 |
Impairment of goodwill |
- |
(11,941) |
|
(31,928) |
(11,941) |
Loss from operations |
(8,356) |
(30,122) |
|
(87,324) |
(115,763) |
Exchange gain (loss) |
40 |
(52) |
|
(151) |
(5,021) |
Interest income |
4,810 |
3,168 |
|
18,816 |
9,636 |
Investment loss |
(29) |
(7,754) |
|
(19,756) |
(8,813) |
Other income |
1,099 |
- |
|
1,649 |
- |
Loss before income taxes |
(2,436) |
(34,760) |
|
(86,766) |
(119,961) |
Income taxes |
(99) |
(279) |
|
(422) |
(663) |
Equity in income (loss) of affiliates |
(76) |
(20) |
|
(31) |
244 |
Net loss |
(2,611) |
(35,059) |
|
(87,219) |
(120,380) |
Net loss attributable to ordinary shareholders |
(2,611) |
(35,059) |
|
(87,219) |
(120,380) |
Other comprehensive income (loss): |
|
|
|
|
|
Foreign currency translation adjustments |
2,678 |
3,670 |
|
(3,419) |
(9,856) |
Gain (loss) on available-for-sale debt securities |
- |
(147) |
|
1,385 |
(1,286) |
Total comprehensive income (loss) attributable to ordinary shareholders |
67 |
(31,536) |
|
(89,253) |
(131,522) |
|
|
|
|
|
|
Net loss per ADS attributable to ordinary shareholders, basic and diluted |
(0.03) |
(0.32) |
|
(0.88) |
(1.08) |
|
|
|
|
|
|
Weighted-average shares used in computing net loss per ADS attributable to ordinary shareholders, basic and diluted |
379,033,868 |
439,557,186 |
|
398,384,385 |
446,426,914 |
|
|
|
|
|
|
Share-based compensation expenses included in: |
|
|
|
|
|
Cost of revenues |
46 |
146 |
|
621 |
906 |
Research and development expenses |
2,027 |
3,713 |
|
12,696 |
18,055 |
Sales and marketing expenses |
440 |
1,090 |
|
4,145 |
6,140 |
General and administrative expenses |
1,197 |
1,770 |
|
7,150 |
7,262 |
Agora, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in US$ thousands)
|
Three Months Ended |
|
Year Ended |
||
|
December 31, |
|
December 31, |
||
|
2023 |
2022 |
|
2023 |
2022 |
Cash flows from operating activities: |
|
|
|
|
|
Net loss |
(2,611) |
(35,059) |
|
(87,219) |
(120,380) |
Adjustments to reconcile net loss to net cash generated from (used in) operating activities: |
|
|
|
|
|
Share-based compensation expenses |
3,710 |
6,719 |
|
24,612 |
32,363 |
Allowance for current expected credit losses |
1,688 |
1,694 |
|
7,046 |
5,391 |
Depreciation of property and equipment |
1,416 |
2,266 |
|
7,096 |
9,497 |
Amortization of intangible assets |
348 |
590 |
|
1,384 |
2,322 |
Amortization of land use right |
853 |
- |
|
3,165 |
- |
Deferred tax expense (benefit) |
(53) |
(84) |
|
(212) |
(336) |
Amortization of right-of-use asset and interest on lease liabilities |
717 |
940 |
|
2,935 |
4,064 |
Investment loss |
29 |
7,746 |
|
19,756 |
8,607 |
Interest income on debt securities and investments |
- |
(101) |
|
(105) |
(401) |
Equity in loss (income) of affiliates |
76 |
20 |
|
31 |
(244) |
Loss (gain) on disposal of property and equipment |
(1) |
- |
|
(11) |
- |
Impairment of goodwill |
- |
11,941 |
|
31,928 |
11,941 |
Return on investment from equity affiliates |
21 |
- |
|
21 |
- |
Interest expense |
20 |
- |
|
20 |
- |
Changes in assets and liabilities, net of effect of acquisition: |
|
|
|
|
|
Accounts receivable |
(1,244) |
(1,488) |
|
(9,100) |
(8,033) |
Contract assets |
420 |
(66) |
|
(522) |
(564) |
Prepayments and other current assets |
(793) |
(509) |
|
(1,801) |
(515) |
Other non-current assets |
(2,118) |
34 |
|
(7,278) |
3,146 |
Accounts payable |
(393) |
1,495 |
|
3,246 |
5,526 |
Advances from customers |
76 |
587 |
|
(483) |
1,371 |
Taxes payable |
(355) |
1,118 |
|
(1,157) |
(391) |
Operating lease liabilities |
(780) |
(877) |
|
(2,649) |
(4,212) |
Deferred income |
- |
257 |
|
(160) |
402 |
Accrued expenses and other liabilities |
2,654 |
(1,863) |
|
(4,154) |
(1,934) |
Net cash generated from (used in) operating activities |
3,680 |
(4,640) |
|
(13,611) |
(52,380) |
Cash flows from investing activities: |
|
|
|
|
|
Purchase of short-term bank deposits |
(31,924) |
(20,000) |
|
(219,445) |
(424,627) |
Purchase of short-term financial products issued by banks |
- |
(5,512) |
|
(29,899) |
(19,787) |
Purchase of short-term investments |
(2) |
(6,645) |
|
(791) |
(14,650) |
Proceeds from maturity of short-term bank deposits |
33,000 |
104,056 |
|
467,058 |
538,765 |
Proceeds from maturity of short-term financial products issued by banks |
9,212 |
- |
|
17,522 |
3,549 |
Purchase of long-term bank deposits |
- |
(39,000) |
|
(143,127) |
(40,657) |
Purchase of long-term financial products issued by banks |
- |
- |
|
(20,000) |
- |
Purchase of long-term investments |
- |
(56) |
|
(15) |
(18,160) |
Prepayment for long-term investments |
- |
- |
|
- |
(1,949) |
Withdrawal of long-term investments |
- |
- |
|
- |
2,113 |
Purchase of property and equipment |
(268) |
(1,416) |
|
(924) |
(4,123) |
Purchase of land use right |
- |
- |
|
(5,133) |
- |
Deposit for land use rights purchase |
- |
- |
|
- |
(34,159) |
Withdrawal of deposit for land use right purchase |
- |
- |
|
- |
34,159 |
Prepayment for land use right purchase |
- |
- |
|
- |
(171,592) |
Purchase of construction in progress for the headquarters project |
(6,466) |
- |
|
(10,792) |
- |
Cash received for business disposal |
- |
- |
|
5,769 |
- |
Disposal of property and equipment |
5 |
- |
|
92 |
- |
Cash paid for a business combination |
- |
- |
|
(3,680) |
- |
Return of investment from equity affiliates |
8 |
56 |
|
8 |
56 |
Advance payment received for business disposal |
- |
7,000 |
|
- |
7,000 |
Net cash provided by (used in) investing activities |
3,565 |
38,483 |
|
56,643 |
(144,062) |
Cash flows from financing activities: |
|
|
|
|
|
Proceeds from long-term borrowings |
10,909 |
- |
|
10,909 |
- |
Deposits received for business disposal |
- |
1,000 |
|
- |
1,000 |
Deposits returned for business disposal |
- |
- |
|
(1,000) |
- |
Proceeds from exercise of employees’ share options |
44 |
126 |
|
634 |
1,096 |
Payment of financing cost |
- |
(738) |
|
- |
(2,111) |
Repurchase of Class A ordinary shares |
(10,082) |
(18,296) |
|
(62,911) |
(41,135) |
Net cash provided by (used in) financing activities |
871 |
(17,908) |
|
(52,368) |
(41,150) |
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash |
481 |
408 |
|
(805) |
(918) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
8,597 |
16,343 |
|
(10,141) |
(238,510) |
Cash balance recorded in held-for sale assets at beginning of period |
- |
(1,488) |
|
1,488 |
(1,488) |
Cash, cash equivalents and restricted cash at beginning of period * |
28,577 |
30,972 |
|
45,827 |
285,825 |
Cash, cash equivalents and restricted cash at end of period ** |
37,174 |
45,827 |
|
37,174 |
45,827 |
Supplemental disclosure of cash flow information: |
|
|
|
|
|
Income taxes paid |
87 |
- |
|
152 |
55 |
Interest paid |
24 |
- |
|
24 |
- |
Cash payments included in the measurement of operating lease liabilities |
780 |
877 |
|
2,649 |
4,212 |
Right-of-use assets obtained in exchange for operating lease obligations |
500 |
- |
|
4,588 |
198 |
Non-cash financing and investing activities: |
|
|
|
|
|
Proceeds receivable from exercise of employees’ share options |
116 |
90 |
|
116 |
90 |
Deposits utilized for employees’ share option exercises |
- |
6 |
|
|
13 |
Payables for property and equipment |
12 |
227 |
|
12 |
227 |
Payables for construction in progress for the headquarters project |
7,098 |
- |
|
7,098 |
- |
Payables for interest |
11 |
- |
|
11 |
- |
Payables for treasury shares, at cost |
211 |
680 |
|
211 |
680 |
* includes restricted cash balance |
280 |
154 |
|
154 |
156 |
** includes restricted cash balance |
280 |
154 |
|
280 |
154 |
Agora, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(Unaudited, in US$ thousands, except share and per ADS amounts)
|
Three Months Ended |
|
Year Ended |
||
|
December 31, |
|
December 31, |
||
|
2023 |
2022 |
|
2023 |
2022 |
GAAP net loss |
(2,611) |
(35,059) |
|
(87,219) |
(120,380) |
Add: |
|
|
|
|
|
Share-based compensation expenses |
3,710 |
6,719 |
|
24,612 |
32,363 |
Acquisition related expenses |
8 |
179 |
|
(392) |
928 |
Financing related expenses |
- |
- |
|
- |
2,166 |
Amortization expenses of acquired intangible assets |
345 |
556 |
|
1,380 |
2,224 |
Income tax related to acquired intangible assets |
(53) |
(84) |
|
(212) |
(336) |
Impairment of goodwill |
- |
11,941 |
|
31,928 |
11,941 |
Non-GAAP net income (loss) |
1,399 |
(15,748) |
|
(29,903) |
(71,094) |
|
|
|
|
|
|
GAAP net loss |
(2,611) |
(35,059) |
|
(87,219) |
(120,380) |
Excluding: |
|
|
|
|
|
Exchange (gain) loss |
(40) |
52 |
|
151 |
5,021 |
Interest income |
(4,810) |
(3,168) |
|
(18,816) |
(9,636) |
Investment loss |
29 |
7,754 |
|
19,756 |
8,813 |
Equity in loss (income) of affiliates |
76 |
20 |
|
31 |
(244) |
Other income |
(1,099) |
- |
|
(1,649) |
- |
Income taxes |
99 |
279 |
|
422 |
663 |
Depreciation of property and equipment |
1,416 |
2,266 |
|
7,096 |
9,497 |
Amortization of land use right |
853 |
- |
|
3,165 |
- |
Share-based compensation expenses |
3,710 |
6,719 |
|
24,612 |
32,363 |
Acquisition related expenses |
8 |
179 |
|
(392) |
928 |
Financing related expenses |
- |
- |
|
- |
2,166 |
Amortization expenses of acquired intangible assets |
345 |
556 |
|
1,380 |
2,224 |
Impairment of goodwill |
- |
11,941 |
|
31,928 |
11,941 |
Adjusted EBITDA |
(2,024) |
(8,461) |
|
(19,535) |
(56,644) |
|
|
|
|
|
|
Net cash generated from (used in) operating activities |
3,680 |
(4,640) |
|
(13,611) |
(52,380) |
Purchase of property and equipment |
(268) |
(1,416) |
|
(924) |
(4,123) |
Free Cash Flow |
3,412 |
(6,056) |
|
(14,535) |
(56,503) |
Net cash provided by (used in) investing activities |
3,565 |
38,483 |
|
56,643 |
(144,062) |
Net cash provided by (used in) financing activities |
871 |
(17,908) |
|
(52,368) |
(41,150) |