Chegg Reports 2024 Fourth Quarter and Full Year Financial Results
Initiates strategic review process to explore alternatives and files a complaint against
"We made two important and connected decisions to maximize the future of our business and shareholder value. We are launching a strategic review process and filed a complaint against
Fourth Quarter 2024 Highlights
-
Total Net Revenues of
$143.5 million , a decrease of 24% year-over-year -
Subscription Services Revenues of
$128.5 million , a decrease of 23% year-over-year - Gross Margin of 68%
- Non-GAAP Gross Margin of 72%
-
Net Loss was
$6.1 million -
Non-GAAP Net Income was
$19.0 million -
Adjusted EBITDA was
$36.6 million - 3.6 million Subscription Services subscribers, a decrease of 21% year-over-year
Full Year 2024 Highlights
-
Total Net Revenues of
$617.6 million , a decrease of 14% year-over-year -
Subscription Services Revenues of
$549.2 million , a decrease of 14% year-over-year - Gross Margin of 71%
- Non-GAAP Gross Margin of 73%
-
Net Loss was
$837.1 million -
Non-GAAP Net Income was
$85.0 million -
Adjusted EBITDA was
$149.7 million - 6.6 million Subscription Services subscribers, a decrease of 14% year-over-year
Total net revenues include revenues from Subscription Services and Skills and Other. Subscription Services includes revenues from our Chegg Study Pack, Chegg Study, Chegg Writing, Chegg Math, and
For more information about non-GAAP net income, non-GAAP gross margin and adjusted EBITDA, and a reconciliation of non-GAAP net income to net (loss) income, gross margin to non-GAAP gross margin and adjusted EBITDA to net (loss) income, see the sections of this press release titled, “Use of Non-GAAP Measures,” “Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA,” and “Reconciliation of GAAP to Non-GAAP Financial Measures.”
Business Outlook
First Quarter 2025
-
Total Net Revenues in the range of
$114 million to$116 million -
Subscription Services Revenues in the range of
$104 million to$106 million - Gross Margin between 66% and 67%
-
Adjusted EBITDA in the range of
$13 million to$14 million
For more information about the use of forward-looking non-GAAP measures, a reconciliation of forward-looking net loss to EBITDA and adjusted EBITDA for the first quarter 2025, see the below sections of the press release titled “Use of Non-GAAP Measures,” and “Reconciliation of Forward-Looking Net Loss to EBITDA and Adjusted EBITDA.”
An updated investor presentation and an investor data sheet can be found on Chegg’s Investor Relations website https://investor.chegg.com.
Prepared Remarks -
Thank you, Tracey. Hello everyone and thank you for joining Chegg’s fourth-quarter earnings call.
Before I cover our 2024 accomplishments and 2025 focus, I want to make sure the two announcements we are making are clear. First, we announced that we are undertaking a strategic review process and exploring a range of alternatives to maximize shareholder value, including being acquired, undertaking a go-private transaction, or remaining as a public standalone company. Second, we announced the filing of a complaint against
As the education industry at large continues to transform,
- On technology in 2024, we integrated AI and machine learning into our product stack. We blended third-party AI models with our proprietary student-focused data and high-quality content, delivering more value to the learner. We are AI model-agnostic, seamlessly incorporating new frontier models like Llama, Anthropic, Mistral, GPT and new models as they become available. We use techniques like A/B testing, multi-shot prompting and Retrieval-Augmented Generation to improve how our AI learns, retrieves information in real time, and delivers consistent results. With this work complete, we are now building verticalized applications for education at a fraction of the time and cost, while also increasing our level of personalization. As we have mentioned before, our implementation of machine learning, and multiple AI models, has significantly reduced the cost of creating content by more than 70%, while keeping our quality at the high standards students expect. We stand by the quality of our content so much that in Q3 we implemented a Satisfaction Guarantee.
- On brand and marketing, last fall, we launched an innovative brand marketing campaign and activation program that reinvigorated top-of-funnel traffic, creating strong consideration, bringing in new users, and ultimately driving conversion. As a result of our full funnel program, we have seen year-over-year improvements in click-through and conversion rates, leading us to double down on this commitment in 2025. With regards to TikTok specifically, we were able to capture a 16% increase in awareness among underclassmen.
-
On the product, we significantly advanced and differentiated Chegg’s AI-powered Question and Answer experience. At the front end, we have simplified the question submission process and allowed for more natural inputs and interactions. Learners now instantly receive step-by-step explanations and reinforcement, adaptive and personalized based on their individual strengths or weaknesses. Finally, at the conclusion,
Chegg proactively offers students a variety of unique recommendations – called “next best actions” – to reinforce and further their learning. These product upgrades resulted in 66% more questions being asked in 2024 versus 2023, adding nearly 26 million additional solutions to our archive and contributing to the 15 basis points increase in subscriber retention over the course of the year. -
Finally, I want to touch on
Busuu , our language learning service, which has done a tremendous job transitioning to a freemium business model and integrating AI as a key product feature with the introduction of Speaking Practice. This strategic refocus increased the first 30-day conversion rate to paying customers by 31% and led to 9% year-over-year revenue growth for 2024 – a trend we expect to continue in 2025. The enterprise part of this business is performing very well, with revenue up 46% in 2024, as we added an impressive set of enterprise customers including Total Energy and Carrefour. The enterprise business will continue to expand with additional organizations, reseller relationships, and our successful partnership with Guild, specifically within their English language learning category.
While we made significant headway on our technology, product, and marketing programs, 2024 came with a series of challenges, including the rapid evolution of the content landscape, particularly the rise of
-
First is reciprocal dealing, meaning that
Google forces companies likeChegg to supply our proprietary content in order to be included in Google’s search function. -
Second is monopoly maintenance, or that
Google unfairly exercises its monopoly power within search and other anti-competitive conduct to muscle out companies likeChegg . -
And third is unjust enrichment, meaning
Google is reaping the financial benefits of Chegg’s content without having to spend a dime.
As we allege in our complaint,
We believe this isn’t just about Chegg—it’s about students losing access to quality, step-by-step learning in favor of low-quality, unverified AI summaries. It’s about the digital publishing industry. It’s about the future of internet search.
In summary, our complaint challenges Google’s unfair competition, which is unjust, harmful, and unsustainable. While these proceedings are just starting, we believe bringing this lawsuit is both necessary and well-founded.
While the challenges we outlined will persist, we are focused on the clear goal of stabilizing the business through the course of 2025. We are driven by a core belief that the relevancy and need for comprehensive student success platforms – offering an adaptive, personalized experience to support learning – will only increase over the coming years. Administrators and faculty are acknowledging the need to change their teaching models and assessments to better reflect the AI-normalized environment we are now in. The dramatic disruption that came with the launch of generative AI platforms has started to stabilize as schools now understand the significant risk and impact of students GPT’ing their way through their educational journey. This view is widely supported by some recent studies:
-
First, a study from
The American Association of Colleges and Universities andElon University explored the impact of generative AI on academic integrity, with 92% of faculty worried about AI undermining deep learning by overreliance on AI tools and 95% of these leaders say the teaching models at their schools will be affected significantly or to some degree by generative AI. -
Second, the latest edition of Chegg’s
Global Student Survey measured the insights of nearly 12,000 undergraduate students in 15 countries. 53% of undergraduate students who have used generative AI voiced concerns about “receiving incorrect or inaccurate information”. - Third, we conducted proprietary research on student personas and learned that at least 82% of US college students want more than what GPT offers. These students need to develop knowledge, not just get grab-and-go answers.
So, as 2025 gets underway, here’s where we are leaning in:
In 2025, on brand and marketing, we are continuing to raise brand awareness and improve conversion rates. In January, we debuted our “Get a Grip” brand campaign featuring our new amazing mascot, Ace the Octopus. A physical representation of
In 2025, on product, we are building experiences worthy of virality, acquisition growth, and retention, and making those experiences as universally available as possible.
-
First is Solution Scout, a new product we launched earlier this month. As I mentioned earlier, students lack trust in generative AI, and they’ve told us that they’re spending too much time triangulating, comparing, and verifying solutions across multiple platforms. This results in an incredible amount of wasted time that could be spent learning! Solution Scout allows students to see side-by-side answers from multiple LLMs alongside Chegg’s solution, but what’s most important is that
Chegg , through our proprietary technology, can compare and contrast the solutions, providing students a massive time save and value, and our early indications are very positive. -
We are also excited to launch an updated feature set for practice and exam preparation, personalized for each student. 71% of students report that they do not have adequate practice resources when preparing for exams, and
Chegg can help coach each student to confidence. Monthly, our platform collects more than three billion data interaction points, which enables us to customize and personalize this experience. Along with our personalization, students can change the difficulty and format of questions – whether they want to learn via flashcards, multiple choice, or word problems. Students need to gain competency in their studies, and practice tailored specifically to their individual strengths and weaknesses is how they will do it.
This is the
Finally, on the expansion of our business model in 2025, I would like to touch on our enterprise strategy, which enables us to diversify and generate recurring revenue streams. We are continuing to expand our business-to-institution pilot program, which began in late 2024. With five pilot programs active, we hope to work with approximately 35 additional institutions by the end of the year. There is a tremendous opportunity to support a broader range of students in achieving their academic goals and increase persistence and graduation rates, which is a major issue in higher education today. We have seen early receptivity and positive feedback on how these pilots are already helping students and hope to move a number of them into full campus-wide implementations by the end of the year.
Before I hand it over to David, I want to summarize what’s most important from today’s call. We announced that we are undertaking a process to review strategic alternatives, and we filed a complaint against
- Key #1: Build brand awareness, drive more qualified traffic, and increase conversion rates.
-
Key #2: Expand our product set to offer unique solutions for students that increase the frequency of use and create clear and differentiated value for
Chegg . - Key #3: Diversify our revenue streams with business-to-institution programs and other enterprise offerings.
We continue to have a strong and trusted brand, a customer base of millions of global subscribers, a large market opportunity, and amazing employees to get the job done, and we believe 2025 will mark a turning point for
With that, I’ll turn it over to David.
Prepared Remarks -
Thank you, Nathan and good afternoon.
Today, I will be presenting our financial performance for the fourth quarter of 2024, along with the company’s outlook for the first quarter of 2025.
We delivered a solid fourth quarter, surpassing our Q4 guidance for both revenue and adjusted EBITDA. While navigating industry challenges, we remained laser-focused on executing our strategic plan, enhancing our product-market fit, and continuing to prudently manage our expenses. We remain on track to achieve 2025 non-GAAP savings of
In the fourth quarter, total revenue was
As mentioned earlier, in the fourth quarter we opportunistically repurchased
Free cash flow for the fourth quarter was
Looking at the balance sheet, we concluded the quarter with cash and investments of
Looking ahead, as Nathan detailed earlier, we have an exciting and ambitious agenda for product and marketing in 2025. However, as we work towards realizing the benefits of these initiatives, industry challenges are causing a notable decline in traffic and subscriber acquisitions. These factors are putting pressure on our business and impacting our financial outlook.
For Q1 guidance, we expect:
-
Total revenue between
$114 and$116 million , with Subscription Services revenue between$104 and$106 million ; - Gross margin to be in the range of 66 to 67 percent;
-
And adjusted EBITDA between
$13 and$14 million .
In closing, despite the ongoing industry challenges that are putting pressure on our financial performance, we made significant progress in 2024 by building technology, integrating AI and enhancing products, all while prudently managing expenses. We enter 2025 with a solid foundation and are focused on stabilizing business trends.
With that, I will turn the call over to the operator for your questions. We respectfully advise that we will not be taking questions related to the company's strategic review process.
Conference Call and Webcast Information
To access the call, please dial 1-877-407-4018, or outside the
Use of Investor Relations Website for Regulation FD Purposes
About
Use of Non-GAAP Measures
To supplement Chegg’s financial results presented in accordance with generally accepted accounting principles in
The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and may be different from non-GAAP financial measures used by other companies.
As presented in the “Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA,” “Reconciliation of GAAP to Non-GAAP Financial Measures,” “Reconciliation of Forward-Looking Net Loss to EBITDA and Adjusted EBITDA,” and “Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow,” tables below, each of the non-GAAP financial measures excludes or includes one or more of the following items:
Share-based compensation expense.
Share-based compensation expense is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond
Amortization of intangible assets.
Acquisition-related compensation costs.
Acquisition-related compensation costs include compensation expense resulting from the employment retention of certain key employees established in accordance with the terms of the acquisitions. In most cases, these acquisition-related compensation costs are not factored into management's evaluation of potential acquisitions or
Amortization of debt issuance costs.
The difference between the effective interest expense and the contractual interest expense are excluded from management's assessment of our operating performance because management believes that these non-cash expenses are not indicative of ongoing operating performance.
Income tax effect of non-GAAP adjustments.
We utilize a non-GAAP effective tax rate for evaluating our operating results, which is based on our current mid-term projections. This non-GAAP tax rate could change for various reasons including, but not limited to, significant changes resulting from tax legislation, changes to our corporate structure and other significant events.
Restructuring charges.
Restructuring charges represent expenses incurred in conjunction with a reduction in workforce.
Impairment expense.
Impairment expense represents the impairment of goodwill, intangible assets, and property and equipment.
In order to conform with current period presentation,
Impairment of lease related assets.
The impairment of lease related assets represents impairment charge recorded on the ROU asset and leasehold improvements associated with the closure of our offices. The impairment of lease related assets is the result of an event that is not considered a core-operating activity and we believe its exclusion provides investors with a better comparison of period-over-period operating results.
Content and related assets charge.
The content and related assets charge represents a write off of certain content and related assets. The content and related assets charge is excluded from non-GAAP financial measures because it is the result of a discrete event that is not considered core-operating activities.
Gain on sale of strategic equity investment.
The gain on sale of strategic equity investment represents a one-time event to record the sale of our equity investment in
Gain on early extinguishment of debt.
The difference between the carrying amount of early extinguished debt and the reacquisition price is excluded from management's assessment of our operating performance because management believes that these non-cash gains are not indicative of ongoing operating performance.
Loss contingency.
We record a contingent liability for a loss contingency related to legal matters when a loss is both probable and reasonably estimable. The loss contingency is excluded from non-GAAP financial measures because they are the result of discrete events that are not considered core-operating activities.
Transitional logistics charges.
The transitional logistics charges represent incremental expenses incurred as we transition our print textbooks to a third party.
Effect of shares for stock plan activity.
The effect of shares for stock plan activity represents the dilutive impact of outstanding stock options, RSUs, and PSUs calculated under the treasury stock method.
Effect of shares related to convertible senior notes.
The effect of shares related to convertible senior notes represents the dilutive impact of our convertible senior notes, to the extent such shares are not already included in our weighted average shares outstanding as they were antidilutive on a GAAP basis.
Free cash flow.
Free cash flow represents net cash provided by operating activities adjusted for purchases of property and equipment.
Forward-Looking Statements
This press release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which include, without limitation, that there continues to be a large market of students looking for the high-quality, proven, and differentiated learning expertise and experience that
|
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
(in thousands, except for number of shares and par value) |
||||||||
|
||||||||
|
2024 |
|
2023 |
|||||
Assets |
|
|
|
|||||
Current assets |
|
|
|
|||||
Cash and cash equivalents |
$ |
161,475 |
|
|
$ |
135,757 |
|
|
Short-term investments |
|
154,249 |
|
|
|
194,257 |
|
|
Accounts receivable, net of allowance of |
|
23,641 |
|
|
|
31,404 |
|
|
Prepaid expenses |
|
17,100 |
|
|
|
20,980 |
|
|
Other current assets |
|
81,094 |
|
|
|
32,437 |
|
|
Total current assets |
|
437,559 |
|
|
|
414,835 |
|
|
Long-term investments |
|
212,650 |
|
|
|
249,547 |
|
|
Property and equipment, net |
|
170,648 |
|
|
|
183,073 |
|
|
|
|
— |
|
|
|
631,995 |
|
|
Intangible assets, net |
|
10,347 |
|
|
|
52,430 |
|
|
Right of use assets |
|
22,256 |
|
|
|
25,130 |
|
|
Deferred tax assets, net |
|
964 |
|
|
|
141,843 |
|
|
Other assets |
|
14,527 |
|
|
|
28,382 |
|
|
Total assets |
$ |
868,951 |
|
|
$ |
1,727,235 |
|
|
Liabilities and stockholders’ equity |
|
|
|
|||||
Current liabilities |
|
|
|
|||||
Accounts payable |
$ |
15,159 |
|
|
$ |
28,184 |
|
|
Deferred revenue |
|
39,217 |
|
|
|
55,336 |
|
|
Accrued liabilities |
|
115,360 |
|
|
|
77,863 |
|
|
Current portion of convertible senior notes, net |
|
358,605 |
|
|
|
357,079 |
|
|
Total current liabilities |
|
528,341 |
|
|
|
518,462 |
|
|
Long-term liabilities |
|
|
|
|||||
Convertible senior notes, net |
|
127,344 |
|
|
|
242,758 |
|
|
Long-term operating lease liabilities |
|
18,509 |
|
|
|
18,063 |
|
|
Other long-term liabilities |
|
1,776 |
|
|
|
3,334 |
|
|
Total long-term liabilities |
|
147,629 |
|
|
|
264,155 |
|
|
Total liabilities |
|
675,970 |
|
|
|
782,617 |
|
|
Commitments and contingencies (Note 10) |
|
|
|
|||||
Stockholders’ equity: |
|
|
|
|||||
Preferred stock, |
|
— |
|
|
|
— |
|
|
Common stock, |
|
105 |
|
|
|
103 |
|
|
Additional paid-in capital |
|
1,114,550 |
|
|
|
1,031,627 |
|
|
Accumulated other comprehensive loss |
|
(32,233 |
) |
|
|
(34,739 |
) |
|
Accumulated deficit |
|
(889,441 |
) |
|
|
(52,373 |
) |
|
Total stockholders’ equity |
|
192,981 |
|
|
|
944,618 |
|
|
Total liabilities and stockholders’ equity |
$ |
868,951 |
|
|
$ |
1,727,235 |
|
|
|||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
(in thousands, except per share amounts) |
|||||||||||||||
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net revenues |
$ |
143,484 |
|
|
$ |
187,987 |
|
|
$ |
617,574 |
|
|
$ |
716,295 |
|
Cost of revenues(1) |
|
45,599 |
|
|
|
45,804 |
|
|
|
180,927 |
|
|
|
225,941 |
|
Gross profit |
|
97,885 |
|
|
|
142,183 |
|
|
|
436,647 |
|
|
|
490,354 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development(1) |
|
41,008 |
|
|
|
45,724 |
|
|
|
170,431 |
|
|
|
191,705 |
|
Sales and marketing(1) |
|
27,901 |
|
|
|
29,746 |
|
|
|
108,329 |
|
|
|
126,591 |
|
General and administrative(1) |
|
56,296 |
|
|
|
53,426 |
|
|
|
217,756 |
|
|
|
236,183 |
|
Impairment expense |
|
— |
|
|
|
— |
|
|
|
677,239 |
|
|
|
3,600 |
|
Total operating expenses |
|
125,205 |
|
|
|
128,896 |
|
|
|
1,173,755 |
|
|
|
558,079 |
|
(Loss) income from operations |
|
(27,320 |
) |
|
|
13,287 |
|
|
|
(737,108 |
) |
|
|
(67,725 |
) |
Interest expense and other income, net: |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(631 |
) |
|
|
(658 |
) |
|
|
(2,590 |
) |
|
|
(3,773 |
) |
Other income, net |
|
25,847 |
|
|
|
5,139 |
|
|
|
51,332 |
|
|
|
121,810 |
|
Total interest expense and other income, net |
|
25,216 |
|
|
|
4,481 |
|
|
|
48,742 |
|
|
|
118,037 |
|
(Loss) income before provision for income taxes |
|
(2,104 |
) |
|
|
17,768 |
|
|
|
(688,366 |
) |
|
|
50,312 |
|
Provision for income taxes |
|
(4,021 |
) |
|
|
(8,103 |
) |
|
|
(148,702 |
) |
|
|
(32,132 |
) |
Net (loss) income |
$ |
(6,125 |
) |
|
$ |
9,665 |
|
|
$ |
(837,068 |
) |
|
$ |
18,180 |
|
Net (loss) income per share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.06 |
) |
|
$ |
0.09 |
|
|
$ |
(8.10 |
) |
|
$ |
0.16 |
|
Diluted |
$ |
(0.06 |
) |
|
$ |
0.09 |
|
|
$ |
(8.10 |
) |
|
$ |
(0.34 |
) |
Weighted average shares used to compute net (loss) income per share |
|
|
|
|
|
|
|
||||||||
Basic |
|
104,513 |
|
|
|
109,093 |
|
|
|
103,300 |
|
|
|
116,504 |
|
Diluted |
|
104,513 |
|
|
|
118,902 |
|
|
|
103,300 |
|
|
|
128,569 |
|
|
|
|
|
|
|
|
|
||||||||
(1) Includes share-based compensation expense and restructuring charges as follows: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Share-based compensation expense: |
|
|
|
|
|
|
|
||||||||
Cost of revenues |
$ |
336 |
|
|
$ |
571 |
|
|
$ |
1,786 |
|
|
$ |
2,256 |
|
Research and development |
|
4,220 |
|
|
|
10,194 |
|
|
|
28,044 |
|
|
|
44,103 |
|
Sales and marketing |
|
1,500 |
|
|
|
2,408 |
|
|
|
7,466 |
|
|
|
9,524 |
|
General and administrative |
|
9,291 |
|
|
|
18,733 |
|
|
|
47,318 |
|
|
|
77,619 |
|
Total share-based compensation expense |
$ |
15,347 |
|
|
$ |
31,906 |
|
|
$ |
84,614 |
|
|
$ |
133,502 |
|
|
|
|
|
|
|
|
|
||||||||
Restructuring charges: |
|
|
|
|
|
|
|
||||||||
Cost of revenues |
$ |
559 |
|
|
$ |
— |
|
|
$ |
762 |
|
|
$ |
12 |
|
Research and development |
|
8,478 |
|
|
|
— |
|
|
|
11,387 |
|
|
|
1,692 |
|
Sales and marketing |
|
1,724 |
|
|
|
— |
|
|
|
2,630 |
|
|
|
1,228 |
|
General and administrative |
|
5,002 |
|
|
|
— |
|
|
|
9,824 |
|
|
|
2,772 |
|
Total restructuring charges |
$ |
15,763 |
|
|
$ |
— |
|
|
$ |
24,603 |
|
|
$ |
5,704 |
|
|
|||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||
(in thousands) |
|||||||||||
Years Ended |
|||||||||||
|
2024 |
|
2023 |
|
2022 |
||||||
Cash flows from operating activities |
|
|
|
|
|
||||||
Net (loss) income |
$ |
(837,068 |
) |
|
$ |
18,180 |
|
|
$ |
266,638 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
|
||||||
Share-based compensation expense |
|
84,614 |
|
|
|
133,502 |
|
|
|
133,456 |
|
Depreciation and amortization expense |
|
78,344 |
|
|
|
129,718 |
|
|
|
89,997 |
|
Deferred tax assets |
|
143,319 |
|
|
|
26,575 |
|
|
|
(168,679 |
) |
(Gain)/loss on early extinguishments of debt |
|
(19,515 |
) |
|
|
(85,926 |
) |
|
|
(93,519 |
) |
Loss contingency accrual |
|
— |
|
|
|
7,000 |
|
|
|
— |
|
Impairment expense |
|
677,239 |
|
|
|
3,600 |
|
|
|
— |
|
Loss from write-offs of property and equipment |
|
5,795 |
|
|
|
4,137 |
|
|
|
3,549 |
|
Amortization of debt issuance costs |
|
2,147 |
|
|
|
3,156 |
|
|
|
5,166 |
|
Operating lease expense, net of accretion |
|
5,864 |
|
|
|
6,079 |
|
|
|
6,327 |
|
Realized loss on sale of investments |
|
27 |
|
|
|
2,106 |
|
|
|
9,675 |
|
Gain on textbook library, net |
|
— |
|
|
|
— |
|
|
|
(4,976 |
) |
Print textbook depreciation expense |
|
— |
|
|
|
— |
|
|
|
1,610 |
|
Gain on foreign currency remeasurement of purchase consideration |
|
— |
|
|
|
— |
|
|
|
(4,628 |
) |
Impairment on lease related assets |
|
5,557 |
|
|
|
— |
|
|
|
5,225 |
|
Other non-cash items |
|
656 |
|
|
|
(1,228 |
) |
|
|
378 |
|
Change in assets and liabilities, net of effect of acquisition of business: |
|
|
|
|
|
||||||
Accounts receivable |
|
7,771 |
|
|
|
(7,799 |
) |
|
|
(3,752 |
) |
Prepaid expenses and other current assets |
|
(41,732 |
) |
|
|
3,476 |
|
|
|
17,191 |
|
Other assets |
|
1,130 |
|
|
|
10,829 |
|
|
|
14,563 |
|
Accounts payable |
|
(12,376 |
) |
|
|
13,057 |
|
|
|
(4,144 |
) |
Deferred revenue |
|
(15,885 |
) |
|
|
(1,585 |
) |
|
|
7,538 |
|
Accrued liabilities |
|
47,103 |
|
|
|
(7,342 |
) |
|
|
(20,111 |
) |
Other liabilities |
|
(7,785 |
) |
|
|
(11,337 |
) |
|
|
(5,768 |
) |
Net cash provided by operating activities |
|
125,205 |
|
|
|
246,198 |
|
|
|
255,736 |
|
Cash flows from investing activities |
|
|
|
|
|
||||||
Purchases of property and equipment |
|
(74,953 |
) |
|
|
(83,052 |
) |
|
|
(103,092 |
) |
Purchases of textbooks |
|
— |
|
|
|
— |
|
|
|
(3,815 |
) |
Proceeds from disposition of textbooks |
|
— |
|
|
|
9,787 |
|
|
|
6,003 |
|
Purchases of investments |
|
(170,950 |
) |
|
|
(637,939 |
) |
|
|
(730,509 |
) |
Proceeds from sale of investments |
|
70,077 |
|
|
|
394,533 |
|
|
|
458,489 |
|
Maturities of investments |
|
171,671 |
|
|
|
597,197 |
|
|
|
884,940 |
|
Proceeds from sale of strategic equity investments |
|
15,500 |
|
|
|
— |
|
|
|
— |
|
Acquisition of business, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
(401,125 |
) |
Purchases of strategic equity investments |
|
— |
|
|
|
(11,853 |
) |
|
|
(6,000 |
) |
Net cash provided by investing activities |
|
11,345 |
|
|
|
268,673 |
|
|
|
104,891 |
|
Cash flows from financing activities |
|
|
|
|
|
||||||
Proceeds from common stock issued under stock plans, net |
|
2,636 |
|
|
|
4,165 |
|
|
|
6,477 |
|
Payment of taxes related to the net share settlement of equity awards |
|
(9,239 |
) |
|
|
(16,440 |
) |
|
|
(26,549 |
) |
Repayment of convertible senior notes |
|
(96,520 |
) |
|
|
(505,986 |
) |
|
|
(401,203 |
) |
Proceeds from exercise of convertible senior notes capped call |
|
— |
|
|
|
297 |
|
|
|
— |
|
Payment of withholding tax |
|
(3,450 |
) |
|
|
— |
|
|
|
— |
|
Repurchase of common stock |
|
(2,569 |
) |
|
|
(334,806 |
) |
|
|
(323,528 |
) |
Net cash used in financing activities |
|
(109,142 |
) |
|
|
(852,770 |
) |
|
|
(744,803 |
) |
Effect of exchange rate changes |
|
(1,025 |
) |
|
|
21 |
|
|
|
4,137 |
|
Net increase (decrease) in cash, cash equivalents and restricted ca |
|
26,383 |
|
|
|
(337,878 |
) |
|
|
(380,039 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
137,976 |
|
|
|
475,854 |
|
|
|
855,893 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
164,359 |
|
|
$ |
137,976 |
|
|
$ |
475,854 |
|
|
Years Ended |
|||||||
|
2024 |
|
2023 |
|
2022 |
|||
Supplemental cash flow data: |
|
|
|
|
|
|||
Cash paid during the period for: |
|
|
|
|
|
|||
Interest |
$ |
449 |
|
$ |
741 |
|
$ |
875 |
Income taxes, net of refunds |
$ |
8,085 |
|
$ |
11,074 |
|
$ |
6,841 |
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
|
|
|||
Operating cash flows from operating leases |
$ |
7,243 |
|
$ |
9,042 |
|
$ |
8,863 |
Right of use assets obtained in exchange for lease obligations: |
|
|
|
|
|
|||
Operating leases |
$ |
10,108 |
|
$ |
12,407 |
|
$ |
10,232 |
Non-cash investing and financing activities: |
|
|
|
|
|
|||
Accrued purchases of long-lived assets |
$ |
5,850 |
|
$ |
9,650 |
|
$ |
4,927 |
|
|
|||||||
|
2024 |
|
2023 |
|
2022 |
|||
Reconciliation of cash, cash equivalents and restricted cash: |
|
|
|
|
|
|||
Cash and cash equivalents |
$ |
161,475 |
|
$ |
135,757 |
|
$ |
473,677 |
Restricted cash included in other current assets |
|
956 |
|
|
— |
|
|
63 |
Restricted cash included in other assets |
|
1,928 |
|
|
2,219 |
|
|
2,114 |
Total cash, cash equivalents and restricted cash |
$ |
164,359 |
|
$ |
137,976 |
|
$ |
475,854 |
|
|||||||||||||||
RECONCILIATION OF NET (LOSS) INCOME TO EBITDA AND ADJUSTED EBITDA |
|||||||||||||||
(in thousands) |
|||||||||||||||
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net (loss) income |
$ |
(6,125 |
) |
|
$ |
9,665 |
|
|
$ |
(837,068 |
) |
|
$ |
18,180 |
|
Interest expense |
|
631 |
|
|
|
658 |
|
|
|
2,590 |
|
|
|
3,773 |
|
Provision for income taxes |
|
4,021 |
|
|
|
8,103 |
|
|
|
148,702 |
|
|
|
32,132 |
|
Depreciation and amortization expense |
|
19,378 |
|
|
|
20,773 |
|
|
|
78,344 |
|
|
|
129,718 |
|
EBITDA |
|
17,905 |
|
|
|
39,199 |
|
|
|
(607,432 |
) |
|
|
183,803 |
|
Share-based compensation expense |
|
15,347 |
|
|
|
31,906 |
|
|
|
84,614 |
|
|
|
133,502 |
|
Other income, net |
|
(25,847 |
) |
|
|
(5,139 |
) |
|
|
(51,332 |
) |
|
|
(121,810 |
) |
Acquisition-related compensation costs |
|
192 |
|
|
|
204 |
|
|
|
752 |
|
|
|
6,290 |
|
Restructuring charges |
|
15,763 |
|
|
|
— |
|
|
|
24,603 |
|
|
|
5,704 |
|
Impairment expense |
|
— |
|
|
|
— |
|
|
|
677,239 |
|
|
|
3,600 |
|
Impairment of lease related assets |
|
3,368 |
|
|
|
— |
|
|
|
5,557 |
|
|
|
— |
|
Content and related assets charge |
|
2,937 |
|
|
|
— |
|
|
|
3,666 |
|
|
|
4,047 |
|
Loss contingency |
|
6,900 |
|
|
|
— |
|
|
|
12,000 |
|
|
|
7,000 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Adjusted EBITDA |
$ |
36,565 |
|
|
$ |
66,170 |
|
|
$ |
149,667 |
|
|
$ |
222,389 |
|
|
|||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(in thousands, except percentages and per share amounts) |
|||||||||||||||
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Cost of revenues |
$ |
45,599 |
|
|
$ |
45,804 |
|
|
$ |
180,927 |
|
|
$ |
225,941 |
|
Content and related assets charge |
|
(2,937 |
) |
|
|
— |
|
|
|
(3,666 |
) |
|
|
(38,242 |
) |
Amortization of intangible assets |
|
(1,077 |
) |
|
|
(3,111 |
) |
|
|
(8,713 |
) |
|
|
(12,970 |
) |
Share-based compensation expense |
|
(336 |
) |
|
|
(571 |
) |
|
|
(1,786 |
) |
|
|
(2,256 |
) |
Acquisition-related compensation costs |
|
(5 |
) |
|
|
(4 |
) |
|
|
(21 |
) |
|
|
(21 |
) |
Restructuring charges |
|
(559 |
) |
|
|
— |
|
|
|
(762 |
) |
|
|
(12 |
) |
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(253 |
) |
Non-GAAP cost of revenues |
$ |
40,685 |
|
|
$ |
42,118 |
|
|
$ |
165,979 |
|
|
$ |
172,187 |
|
|
|
|
|
|
|
|
|
||||||||
Gross profit |
$ |
97,885 |
|
|
$ |
142,183 |
|
|
$ |
436,647 |
|
|
$ |
490,354 |
|
Content and related assets charge |
|
2,937 |
|
|
|
— |
|
|
|
3,666 |
|
|
|
38,242 |
|
Amortization of intangible assets |
|
1,077 |
|
|
|
3,111 |
|
|
|
8,713 |
|
|
|
12,970 |
|
Share-based compensation expense |
|
336 |
|
|
|
571 |
|
|
|
1,786 |
|
|
|
2,256 |
|
Acquisition-related compensation costs |
|
5 |
|
|
|
4 |
|
|
|
21 |
|
|
|
21 |
|
Restructuring charges |
|
559 |
|
|
|
— |
|
|
|
762 |
|
|
|
12 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Non-GAAP gross profit |
$ |
102,799 |
|
|
$ |
145,869 |
|
|
$ |
451,595 |
|
|
$ |
544,108 |
|
|
|
|
|
|
|
|
|
||||||||
Gross margin % |
|
68 |
% |
|
|
76 |
% |
|
|
71 |
% |
|
|
68 |
% |
Non-GAAP gross margin % |
|
72 |
% |
|
|
78 |
% |
|
|
73 |
% |
|
|
76 |
% |
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Operating expenses |
$ |
125,205 |
|
|
$ |
128,896 |
|
|
$ |
1,173,755 |
|
|
$ |
558,079 |
|
Share-based compensation expense |
|
(15,011 |
) |
|
|
(31,335 |
) |
|
|
(82,828 |
) |
|
|
(131,246 |
) |
Amortization of intangible assets |
|
— |
|
|
|
(2,594 |
) |
|
|
(1,291 |
) |
|
|
(11,417 |
) |
Acquisition-related compensation costs |
|
(187 |
) |
|
|
(200 |
) |
|
|
(731 |
) |
|
|
(6,269 |
) |
Impairment expense |
|
— |
|
|
|
— |
|
|
|
(677,239 |
) |
|
|
(3,600 |
) |
Restructuring charges |
|
(15,204 |
) |
|
|
— |
|
|
|
(23,841 |
) |
|
|
(5,692 |
) |
Loss contingency |
|
(6,900 |
) |
|
|
— |
|
|
|
(12,000 |
) |
|
|
(7,000 |
) |
Impairment of lease related assets |
|
(3,368 |
) |
|
|
— |
|
|
|
(5,557 |
) |
|
|
— |
|
Non-GAAP operating expenses |
$ |
84,535 |
|
|
$ |
94,767 |
|
|
$ |
370,268 |
|
|
$ |
392,855 |
|
|
|
|
|
|
|
|
|
||||||||
(Loss) income from operations |
$ |
(27,320 |
) |
|
$ |
13,287 |
|
|
$ |
(737,108 |
) |
|
$ |
(67,725 |
) |
Share-based compensation expense |
|
15,347 |
|
|
|
31,906 |
|
|
|
84,614 |
|
|
|
133,502 |
|
Amortization of intangible assets |
|
1,077 |
|
|
|
5,705 |
|
|
|
10,004 |
|
|
|
24,387 |
|
Acquisition-related compensation costs |
|
192 |
|
|
|
204 |
|
|
|
752 |
|
|
|
6,290 |
|
Impairment expense |
|
— |
|
|
|
— |
|
|
|
677,239 |
|
|
|
3,600 |
|
Content and related assets charge |
|
2,937 |
|
|
|
— |
|
|
|
3,666 |
|
|
|
38,242 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Restructuring charges |
|
15,763 |
|
|
|
— |
|
|
|
24,603 |
|
|
|
5,704 |
|
Loss contingency |
|
6,900 |
|
|
|
— |
|
|
|
12,000 |
|
|
|
7,000 |
|
Impairment of lease related assets |
|
3,368 |
|
|
|
— |
|
|
|
5,557 |
|
|
|
— |
|
Non-GAAP income from operations |
$ |
18,264 |
|
|
$ |
51,102 |
|
|
$ |
81,327 |
|
|
$ |
151,253 |
|
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net (loss) income |
$ |
(6,125 |
) |
|
$ |
9,665 |
|
|
$ |
(837,068 |
) |
|
$ |
18,180 |
|
Share-based compensation expense |
|
15,347 |
|
|
|
31,906 |
|
|
|
84,614 |
|
|
|
133,502 |
|
Amortization of intangible assets |
|
1,077 |
|
|
|
5,705 |
|
|
|
10,004 |
|
|
|
24,387 |
|
Acquisition-related compensation costs |
|
192 |
|
|
|
204 |
|
|
|
752 |
|
|
|
6,290 |
|
Amortization of debt issuance costs |
|
519 |
|
|
|
546 |
|
|
|
2,147 |
|
|
|
3,156 |
|
Income tax effect of non-GAAP adjustments |
|
(1,442 |
) |
|
|
(5,368 |
) |
|
|
124,740 |
|
|
|
(12,633 |
) |
Gain on early extinguishment of debt |
|
(19,515 |
) |
|
|
— |
|
|
|
(19,515 |
) |
|
|
(85,926 |
) |
Impairment expense |
|
— |
|
|
|
— |
|
|
|
677,239 |
|
|
|
3,600 |
|
Content and related assets charge |
|
2,937 |
|
|
|
— |
|
|
|
3,666 |
|
|
|
38,242 |
|
Restructuring charges |
|
15,763 |
|
|
|
— |
|
|
|
24,603 |
|
|
|
5,704 |
|
Loss contingency |
|
6,900 |
|
|
|
— |
|
|
|
12,000 |
|
|
|
7,000 |
|
Transitional logistics charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
253 |
|
Gain on sale of strategic equity investment |
|
— |
|
|
|
— |
|
|
|
(3,783 |
) |
|
|
— |
|
Impairment of lease related assets |
|
3,368 |
|
|
|
— |
|
|
|
5,557 |
|
|
|
— |
|
Non-GAAP net income |
$ |
19,021 |
|
|
$ |
42,658 |
|
|
$ |
84,956 |
|
|
$ |
141,755 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares used to compute net (loss) income per share, diluted |
|
104,513 |
|
|
|
118,902 |
|
|
|
103,300 |
|
|
|
128,569 |
|
Effect of shares for stock plan activity |
|
297 |
|
|
|
— |
|
|
|
1,019 |
|
|
|
514 |
|
Effect of shares related to convertible senior notes |
|
9,234 |
|
|
|
— |
|
|
|
9,234 |
|
|
|
— |
|
Non-GAAP weighted average shares used to compute non-GAAP net income per share, diluted |
|
114,044 |
|
|
|
118,902 |
|
|
|
113,553 |
|
|
|
129,083 |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share, diluted |
$ |
(0.06 |
) |
|
$ |
0.09 |
|
|
$ |
(8.10 |
) |
|
$ |
(0.34 |
) |
Adjustments |
|
0.23 |
|
|
|
0.27 |
|
|
|
8.85 |
|
|
|
1.44 |
|
Non-GAAP net income per share, diluted |
$ |
0.17 |
|
|
$ |
0.36 |
|
|
$ |
0.75 |
|
|
$ |
1.10 |
|
|
|||||||
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW |
|||||||
(in thousands) |
|||||||
|
Years Ended |
||||||
|
2024 |
|
2023 |
||||
Net cash provided by operating activities |
$ |
125,205 |
|
|
$ |
246,198 |
|
Purchases of property and equipment |
|
(74,953 |
) |
|
|
(83,052 |
) |
Proceeds from disposition of textbooks |
|
— |
|
|
|
9,787 |
|
Free cash flow |
$ |
50,252 |
|
|
$ |
172,933 |
|
|
|||||||||||||||
SELECTED QUARTERLY FINANCIAL DATA |
|||||||||||||||
(in thousands) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Subscription Services |
$ |
154,051 |
|
|
$ |
146,813 |
|
|
$ |
119,804 |
|
|
$ |
128,543 |
|
Skills and Other |
|
20,299 |
|
|
|
16,334 |
|
|
|
16,789 |
|
|
|
14,941 |
|
Total net revenues |
$ |
174,350 |
|
|
$ |
163,147 |
|
|
$ |
136,593 |
|
|
$ |
143,484 |
|
|
|
|
|
|
|
|
|
||||||||
Gross profit |
|
127,853 |
|
|
|
117,736 |
|
|
|
93,173 |
|
|
|
97,885 |
|
Loss from operations |
|
(2,491 |
) |
|
|
(485,007 |
) |
|
|
(222,290 |
) |
|
|
(27,320 |
) |
Net loss |
|
(1,420 |
) |
|
|
(616,884 |
) |
|
|
(212,639 |
) |
|
|
(6,125 |
) |
Weighted average shares used to compute net (loss) income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
102,343 |
|
|
|
102,604 |
|
|
|
103,723 |
|
|
|
104,513 |
|
Diluted |
|
102,343 |
|
|
|
102,604 |
|
|
|
103,723 |
|
|
|
104,513 |
|
Net (loss) income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.01 |
) |
|
$ |
(6.01 |
) |
|
$ |
(2.05 |
) |
|
$ |
(0.06 |
) |
Diluted |
$ |
(0.01 |
) |
|
$ |
(6.01 |
) |
|
$ |
(2.05 |
) |
|
$ |
(0.06 |
) |
|
Three Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||
Subscription Services |
$ |
168,440 |
|
|
$ |
165,855 |
|
|
$ |
139,912 |
|
|
$ |
166,313 |
Skills and Other |
|
19,161 |
|
|
|
16,998 |
|
|
|
17,942 |
|
|
|
21,674 |
Total net revenues |
$ |
187,601 |
|
|
$ |
182,853 |
|
|
$ |
157,854 |
|
|
$ |
187,987 |
|
|
|
|
|
|
|
|
|||||||
Gross profit |
|
138,451 |
|
|
|
135,441 |
|
|
|
74,279 |
|
|
|
142,183 |
(Loss) income from operations |
|
(4,446 |
) |
|
|
(18,696 |
) |
|
|
(57,870 |
) |
|
|
13,287 |
Net income (loss) |
|
2,186 |
|
|
|
24,612 |
|
|
|
(18,283 |
) |
|
|
9,665 |
Weighted average shares used to compute net (loss) income per share: |
|
|
|
|
|
|
|
|||||||
Basic |
|
123,710 |
|
|
|
117,977 |
|
|
|
115,407 |
|
|
|
109,093 |
Diluted |
|
124,304 |
|
|
|
132,944 |
|
|
|
115,407 |
|
|
|
118,902 |
Net (loss) income per share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
0.02 |
|
|
$ |
0.21 |
|
|
$ |
(0.16 |
) |
|
$ |
0.09 |
Diluted |
$ |
0.02 |
|
|
$ |
(0.11 |
) |
|
$ |
(0.16 |
) |
|
$ |
0.09 |
|
|||
RECONCILIATION OF FORWARD-LOOKING NET LOSS TO EBITDA AND ADJUSTED EBITDA |
|||
(in thousands) |
|||
(unaudited) |
|||
|
Three Months
|
||
Net loss |
$ |
(14,300 |
) |
Interest expense, net |
|
400 |
|
Provision for income taxes |
|
600 |
|
Depreciation and amortization expense |
|
17,800 |
|
EBITDA |
|
4,500 |
|
Share-based compensation expense |
|
11,500 |
|
Other income, net |
|
(5,500 |
) |
Restructuring charges |
|
3,000 |
|
Adjusted EBITDA |
$ |
13,500 |
|
* Adjusted EBITDA guidance for the three months ending
View source version on businesswire.com: https://www.businesswire.com/news/home/20250223441916/en/
Media Contact: Mansi Bandarupalli, press@chegg.com
Investor Contact:
Source: