September 30, 2021 | December 31, 2020 | |||||||||||||
Assets | ||||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 84,444 | $ | 140,263 | ||||||||||
Investment securities—current | 76,034 | 28,256 | ||||||||||||
Accounts receivable, net | 12,184 | 10,057 | ||||||||||||
Prepaid expenses and other current assets | 24,714 | 20,777 | ||||||||||||
Total current assets | 197,376 | 199,353 | ||||||||||||
Investment securities—noncurrent | 9,287 | 6,770 | ||||||||||||
Property and equipment, net | 28,177 | 26,439 | ||||||||||||
Operating lease right-of-use assets | 42,597 | 30,561 | ||||||||||||
Capitalized software development costs, net | 40,711 | 35,459 | ||||||||||||
Goodwill | 56,147 | 56,147 | ||||||||||||
Intangible assets, net | 12,864 | 16,357 | ||||||||||||
Deferred income taxes—noncurrent | 12,834 | 12,181 | ||||||||||||
Other long-term assets | 7,394 | 6,213 | ||||||||||||
Total assets | $ | 407,387 | $ | 389,480 | ||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||
Current liabilities | ||||||||||||||
Accounts payable | $ | 2,493 | $ | 1,040 | ||||||||||
Accrued employee expenses—current | 25,785 | 18,888 | ||||||||||||
Accrued expenses | 13,090 | 14,069 | ||||||||||||
Deferred revenue | 2,738 | 2,262 | ||||||||||||
Income tax payable | 186 | 9,095 | ||||||||||||
Other current liabilities | 4,910 | 4,451 | ||||||||||||
Total current liabilities | 49,202 | 49,805 | ||||||||||||
Accrued employee expenses—noncurrent | 2,059 | — | ||||||||||||
Operating lease liabilities | 56,559 | 40,146 | ||||||||||||
Deferred income taxes—noncurrent | 7,868 | 13,609 | ||||||||||||
Total liabilities | 115,688 | 103,560 | ||||||||||||
Stockholders’ equity: | ||||||||||||||
Preferred stock, $0.0001 par value, 25,000 shares authorized and no shares issued and outstanding as of September 30, 2021 and December 31, 2020 | — | — | ||||||||||||
Class A common stock, $0.0001 par value, 250,000 shares authorized as of September 30, 2021 and December 31, 2020; 19,610 and 19,148 shares issued as of September 30, 2021 and December 31, 2020, respectively; 19,191 and 18,729 shares outstanding as of September 30, 2020 and December 31, 2020, respectively | 2 | 2 | ||||||||||||
Class B common stock, $0.0001 par value, 50,000 shares authorized as of September 30, 2021 and December 31, 2020; 15,453 and 15,659 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively | 2 | 2 | ||||||||||||
Additional paid-in capital | 164,740 | 161,247 | ||||||||||||
Accumulated other comprehensive (loss) income | (17) | 56 | ||||||||||||
Treasury stock, at cost, 419 shares of Class A common stock as of September 30, 2021 and December 31, 2020 | (25,756) | (25,756) | ||||||||||||
Retained earnings | 152,728 | 150,369 | ||||||||||||
Total stockholders’ equity | 291,699 | 285,920 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 407,387 | $ | 389,480 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Revenue | $ | 95,809 | $ | 84,086 | $ | 263,770 | $ | 237,624 | |||||||||||||||
Costs and operating expenses: | |||||||||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization) | 38,730 | 32,752 | 104,847 | 89,124 | |||||||||||||||||||
Sales and marketing | 19,362 | 14,894 | 53,255 | 43,117 | |||||||||||||||||||
Research and product development | 16,500 | 13,454 | 46,389 | 36,794 | |||||||||||||||||||
General and administrative | 13,404 | 12,946 | 40,971 | 36,303 | |||||||||||||||||||
Depreciation and amortization | 7,826 | 6,680 | 22,844 | 19,751 | |||||||||||||||||||
Total costs and operating expenses | 95,822 | 80,726 | 268,306 | 225,089 | |||||||||||||||||||
(Loss) income from operations | (13) | 3,360 | (4,536) | 12,535 | |||||||||||||||||||
Other (loss) income, net | (353) | 187,747 | 705 | 187,759 | |||||||||||||||||||
Interest income (expense), net | 65 | (853) | 173 | (1,909) | |||||||||||||||||||
(Loss) income before (benefit from) provision for income taxes | (301) | 190,254 | (3,658) | 198,385 | |||||||||||||||||||
(Benefit from) provision for income taxes | (160) | 52,578 | (6,017) | 39,469 | |||||||||||||||||||
Net (loss) income | $ | (141) | $ | 137,676 | $ | 2,359 | $ | 158,916 | |||||||||||||||
Net (loss) income per common share: | |||||||||||||||||||||||
Basic | $ | — | $ | 4.01 | $ | 0.07 | $ | 4.64 | |||||||||||||||
Diluted | $ | — | $ | 3.86 | $ | 0.07 | $ | 4.46 | |||||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||||
Basic | 34,614 | 34,296 | 34,525 | 34,241 | |||||||||||||||||||
Diluted | 34,614 | 35,665 | 35,695 | 35,662 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Costs and operating expenses: | |||||||||||||||||||||||
Cost of revenue (exclusive of depreciation and amortization) | $ | 575 | $ | 452 | $ | 1,509 | $ | 1,098 | |||||||||||||||
Sales and marketing | 738 | 367 | 1,587 | 1,069 | |||||||||||||||||||
Research and product development | 1,451 | 474 | 3,522 | 1,348 | |||||||||||||||||||
General and administrative | 1,299 | 1,803 | 3,435 | 3,293 | |||||||||||||||||||
Total stock-based compensation expense | $ | 4,063 | $ | 3,096 | $ | 10,053 | $ | 6,808 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (in thousands) | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Cash from operating activities | |||||||||||||||||||||||
Net income | $ | (141) | $ | 137,676 | $ | 2,359 | $ | 158,916 | |||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||
Depreciation and amortization | 7,826 | 6,680 | 22,844 | 19,751 | |||||||||||||||||||
Amortization of operating lease right-of-use assets | 913 | 902 | 2,312 | 2,973 | |||||||||||||||||||
Deferred income taxes | (308) | 36,015 | (6,394) | 22,878 | |||||||||||||||||||
Stock-based compensation | 4,063 | 3,096 | 10,053 | 6,808 | |||||||||||||||||||
Gain on sale of business | (21) | (187,636) | (380) | (187,636) | |||||||||||||||||||
Other | 309 | 200 | 89 | 170 | |||||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||||||
Accounts receivable | 2,657 | 2,907 | (1,350) | (2,229) | |||||||||||||||||||
Prepaid expenses and other current assets | (1,387) | (567) | (3,558) | (859) | |||||||||||||||||||
Other assets | (199) | (213) | (1,181) | (320) | |||||||||||||||||||
Accounts payable | 83 | 502 | 1,384 | 695 | |||||||||||||||||||
Accrued employee expenses—current | (1,303) | 1,202 | 6,335 | 1,919 | |||||||||||||||||||
Accrued expenses | 1,621 | 1,397 | (1,426) | 5,931 | |||||||||||||||||||
Deferred revenue | (335) | 283 | (302) | 815 | |||||||||||||||||||
Income tax payable | 120 | — | (8,909) | — | |||||||||||||||||||
Accrued employee expenses—noncurrent | 1,091 | — | 2,059 | — | |||||||||||||||||||
Operating lease liabilities | 310 | (1,043) | 1,995 | (1,135) | |||||||||||||||||||
Other liabilities | 499 | 16,439 | 529 | 16,539 | |||||||||||||||||||
Net cash provided by operating activities | 15,798 | 17,840 | 26,459 | 45,216 | |||||||||||||||||||
Cash from investing activities | |||||||||||||||||||||||
Purchases of available-for-sale investments | (18,748) | (16,490) | (167,041) | (29,879) | |||||||||||||||||||
Proceeds from sales of available-for-sale investments | 1,000 | — | 43,198 | 13,942 | |||||||||||||||||||
Proceeds from maturities of available-for-sale investments | 47,004 | 5,550 | 73,754 | 13,300 | |||||||||||||||||||
Purchases of property, equipment and intangible assets | (2,362) | (2,245) | (5,166) | (16,551) | |||||||||||||||||||
Capitalization of software development costs | (6,600) | (6,988) | (18,511) | (19,697) | |||||||||||||||||||
Proceeds from sale of business, net of cash divested | — | 191,427 | — | 191,427 | |||||||||||||||||||
Net cash provided by (used in) investing activities | 20,294 | 171,254 | (73,766) | 152,542 | |||||||||||||||||||
Cash from financing activities | |||||||||||||||||||||||
Proceeds from stock option exercises | 145 | 73 | 791 | 402 | |||||||||||||||||||
Tax withholding for net share settlement | (403) | (1,269) | (9,303) | (10,959) | |||||||||||||||||||
Payment of contingent consideration | — | — | — | (5,977) | |||||||||||||||||||
Proceeds from issuance of debt | — | 562 | — | 50,752 | |||||||||||||||||||
Principal payments on debt | — | (97,747) | — | (99,565) | |||||||||||||||||||
Purchase of treasury stock | — | — | — | (4,194) | |||||||||||||||||||
Net cash used in financing activities | (258) | (98,381) | (8,512) | (69,541) | |||||||||||||||||||
Net increase (decrease) in cash and cash equivalents and restricted cash | 35,834 | 90,713 | (55,819) | 128,217 | |||||||||||||||||||
Cash, cash equivalents and restricted cash | |||||||||||||||||||||||
Beginning of period | 49,046 | 53,751 | 140,699 | 16,247 | |||||||||||||||||||
End of period | $ | 84,880 | $ | 144,464 | $ | 84,880 | $ | 144,464 |