| Equity
|
|
|
|
|
|
|
Accounts Receivable | |||||
December 31, 2012 | June 30, 2013 | ||||
Google | 40 | % | 30 | % | |
Customer A | N/A | 16 |
Revenue | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||
Google | 56 | % | 51 | % | 59 | % | 53 | % |
Cost of Revenue | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||
Customer A | 20 | % | 20 | % | 20 | % | 20 | % | |||
Customer B | 17 | 13 | 17 | 14 | |||||||
Customer C | 13 | 10 | 13 | 12 | |||||||
Customer D | 12 | 11 | 12 | 12 |
|
December 31, 2012 | June 30, 2013 | ||||||
Computer equipment (1) | $ | 17,630 | $ | 18,167 | |||
Computer software | 3,715 | 4,248 | |||||
Furniture and fixtures | 1,050 | 1,071 | |||||
Leasehold improvements | 732 | 737 | |||||
Work in process (2) | 226 | 2,072 | |||||
Other | 173 | 173 | |||||
23,526 | 26,468 | ||||||
Less accumulated depreciation (3) | (12,483 | ) | (14,632 | ) | |||
Total property and equipment—net | $ | 11,043 | $ | 11,836 |
(1) | Includes equipment under capital lease obligations of approximately $5,882 and $5,229 as of December 31, 2012 and June 30, 2013, respectively. |
(2) | Includes internal-use software development costs of $40 and $1,865 as of December 31, 2012 and June 30, 2013, respectively. |
(3) | Includes $1,834 and $1,990 of accumulated depreciation of equipment under capital leases as of December 31, 2012 and June 30, 2013, respectively. |
|
December 31, 2012 | June 30, 2013 | ||||||
Accrued compensation | $ | 4,265 | $ | 2,515 | |||
Accrued content fees | 555 | 953 | |||||
Accrued property and equipment expenditures | 132 | 439 | |||||
Accrued business acquisition consideration | 500 | — | |||||
Unearned revenue on contracts | 297 | 554 | |||||
Other | 1,579 | 1,405 | |||||
Total | $ | 7,328 | $ | 5,866 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Revenue | |||||||||||||||
United States | $ | 30,641 | $ | 26,531 | $ | 61,155 | $ | 55,497 | |||||||
United Kingdom | 166 | 177 | 322 | 354 | |||||||||||
Total revenue | $ | 30,807 | $ | 26,708 | $ | 61,477 | $ | 55,851 |
December 31, 2012 | June 30, 2013 | ||||||
Long-lived tangible assets | |||||||
United States | $ | 10,638 | $ | 11,532 | |||
Netherlands | 405 | 304 | |||||
Total long-lived tangible assets | $ | 11,043 | $ | 11,836 |
|
Year ending December 31: | |||
2013 (remaining six months) | $ | 2,462 | |
2014 | 1,419 | ||
2015 | 1,080 | ||
2016 | 1,080 | ||
2017 | 360 | ||
Due after 5 years | — | ||
Total contract commitments | $ | 6,401 |
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Research and development | $ | 120 | $ | 281 | $ | 227 | $ | 542 | |||||||
Sales and marketing | 99 | 76 | 173 | 152 | |||||||||||
General and administrative | 206 | 260 | 583 | 485 | |||||||||||
Total stock-based compensation expense | $ | 425 | $ | 617 | $ | 983 | $ | 1,179 |
Number of Stock Options | Weighted Average Exercise Price | Aggregate Intrinsic Value (in thousands) | Weighted Average Remaining contractual Term (in years) | |||||||||
Outstanding—January 1, 2013 | 4,510,807 | $ | 4.06 | |||||||||
Granted | 1,091,750 | 3.67 | ||||||||||
Exercised | (124,221 | ) | 1.07 | |||||||||
Forfeited | (73,702 | ) | 8.39 | |||||||||
Outstanding—June 30, 2013 | 5,404,634 | 3.95 | $ | 1,914 | 7.63 | |||||||
Vested and expected to vest—June 30, 2013 | 4,943,064 | 3.87 | $ | 2,047 | 7.50 | |||||||
Vested and exercisable—June 30, 2013 | 2,327,257 | 2.82 | $ | 2,800 | 5.82 |
Grant Date | Options Granted | Weighted- Average Exercise Price | Expected Life of Options (In years) | Risk-Free Interest Rate | Expected Volatility | Expected Dividend Yield | |||||||||||
February 3, 2013 | 44,500 | $ | 5.55 | 6.25 | 1.43 | % | 61 | % | — | % | |||||||
March 11, 2013 | 50,500 | $ | 3.12 | 6.25 | 1.43 | % | 60 | % | — | % | |||||||
April 29, 2013 | 62,500 | $ | 2.88 | 6.25 | 1.10 | % | 60 | % | — | % | |||||||
May 16, 2013 | 889,250 | $ | 3.68 | 6.25 | 1.25 | % | 60 | % | — | % | |||||||
June 17, 2013 | 45,000 | $ | 3.23 | 6.25 | 1.57 | % | 60 | % | — | % |
Number of Shares | Weighted-Average Grant Date Fair Value | |||||
Unvested - January 1, 2013 | 50,000 | $ | 5.82 | |||
Granted | 7,500 | 3.86 | ||||
Released | — | — | ||||
Forfeited | — | — | ||||
Unvested - June 30, 2013 | 57,500 | $ | 5.54 | |||
Expected to vest—June 30, 2013 | 48,875 | $ | 5.54 |
|
Accounts Receivable | |||||
December 31, 2012 | June 30, 2013 | ||||
Google | 40 | % | 30 | % | |
Customer A | N/A | 16 |
Revenue | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||
Google | 56 | % | 51 | % | 59 | % | 53 | % |
Cost of Revenue | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||
Customer A | 20 | % | 20 | % | 20 | % | 20 | % | |||
Customer B | 17 | 13 | 17 | 14 | |||||||
Customer C | 13 | 10 | 13 | 12 | |||||||
Customer D | 12 | 11 | 12 | 12 |
|
Accounts Receivable | |||||
December 31, 2012 | June 30, 2013 | ||||
Google | 40 | % | 30 | % | |
Customer A | N/A | 16 |
Revenue | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||
Google | 56 | % | 51 | % | 59 | % | 53 | % |
Cost of Revenue | |||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||
Customer A | 20 | % | 20 | % | 20 | % | 20 | % | |||
Customer B | 17 | 13 | 17 | 14 | |||||||
Customer C | 13 | 10 | 13 | 12 | |||||||
Customer D | 12 | 11 | 12 | 12 |
|
December 31, 2012 | June 30, 2013 | ||||||
Computer equipment (1) | $ | 17,630 | $ | 18,167 | |||
Computer software | 3,715 | 4,248 | |||||
Furniture and fixtures | 1,050 | 1,071 | |||||
Leasehold improvements | 732 | 737 | |||||
Work in process (2) | 226 | 2,072 | |||||
Other | 173 | 173 | |||||
23,526 | 26,468 | ||||||
Less accumulated depreciation (3) | (12,483 | ) | (14,632 | ) | |||
Total property and equipment—net | $ | 11,043 | $ | 11,836 |
(1) | Includes equipment under capital lease obligations of approximately $5,882 and $5,229 as of December 31, 2012 and June 30, 2013, respectively. |
(2) | Includes internal-use software development costs of $40 and $1,865 as of December 31, 2012 and June 30, 2013, respectively. |
(3) | Includes $1,834 and $1,990 of accumulated depreciation of equipment under capital leases as of December 31, 2012 and June 30, 2013, respectively. |
|
December 31, 2012 | June 30, 2013 | ||||||
Accrued compensation | $ | 4,265 | $ | 2,515 | |||
Accrued content fees | 555 | 953 | |||||
Accrued property and equipment expenditures | 132 | 439 | |||||
Accrued business acquisition consideration | 500 | — | |||||
Unearned revenue on contracts | 297 | 554 | |||||
Other | 1,579 | 1,405 | |||||
Total | $ | 7,328 | $ | 5,866 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Revenue | |||||||||||||||
United States | $ | 30,641 | $ | 26,531 | $ | 61,155 | $ | 55,497 | |||||||
United Kingdom | 166 | 177 | 322 | 354 | |||||||||||
Total revenue | $ | 30,807 | $ | 26,708 | $ | 61,477 | $ | 55,851 |
December 31, 2012 | June 30, 2013 | ||||||
Long-lived tangible assets | |||||||
United States | $ | 10,638 | $ | 11,532 | |||
Netherlands | 405 | 304 | |||||
Total long-lived tangible assets | $ | 11,043 | $ | 11,836 |
|
Year ending December 31: | |||
2013 (remaining six months) | $ | 2,462 | |
2014 | 1,419 | ||
2015 | 1,080 | ||
2016 | 1,080 | ||
2017 | 360 | ||
Due after 5 years | — | ||
Total contract commitments | $ | 6,401 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2012 | 2013 | 2012 | 2013 | ||||||||||||
Research and development | $ | 120 | $ | 281 | $ | 227 | $ | 542 | |||||||
Sales and marketing | 99 | 76 | 173 | 152 | |||||||||||
General and administrative | 206 | 260 | 583 | 485 | |||||||||||
Total stock-based compensation expense | $ | 425 | $ | 617 | $ | 983 | $ | 1,179 |
Number of Stock Options | Weighted Average Exercise Price | Aggregate Intrinsic Value (in thousands) | Weighted Average Remaining contractual Term (in years) | |||||||||
Outstanding—January 1, 2013 | 4,510,807 | $ | 4.06 | |||||||||
Granted | 1,091,750 | 3.67 | ||||||||||
Exercised | (124,221 | ) | 1.07 | |||||||||
Forfeited | (73,702 | ) | 8.39 | |||||||||
Outstanding—June 30, 2013 | 5,404,634 | 3.95 | $ | 1,914 | 7.63 | |||||||
Vested and expected to vest—June 30, 2013 | 4,943,064 | 3.87 | $ | 2,047 | 7.50 | |||||||
Vested and exercisable—June 30, 2013 | 2,327,257 | 2.82 | $ | 2,800 | 5.82 |
Grant Date | Options Granted | Weighted- Average Exercise Price | Expected Life of Options (In years) | Risk-Free Interest Rate | Expected Volatility | Expected Dividend Yield | |||||||||||
February 3, 2013 | 44,500 | $ | 5.55 | 6.25 | 1.43 | % | 61 | % | — | % | |||||||
March 11, 2013 | 50,500 | $ | 3.12 | 6.25 | 1.43 | % | 60 | % | — | % | |||||||
April 29, 2013 | 62,500 | $ | 2.88 | 6.25 | 1.10 | % | 60 | % | — | % | |||||||
May 16, 2013 | 889,250 | $ | 3.68 | 6.25 | 1.25 | % | 60 | % | — | % | |||||||
June 17, 2013 | 45,000 | $ | 3.23 | 6.25 | 1.57 | % | 60 | % | — | % |
Number of Shares | Weighted-Average Grant Date Fair Value | |||||
Unvested - January 1, 2013 | 50,000 | $ | 5.82 | |||
Granted | 7,500 | 3.86 | ||||
Released | — | — | ||||
Forfeited | — | — | ||||
Unvested - June 30, 2013 | 57,500 | $ | 5.54 | |||
Expected to vest—June 30, 2013 | 48,875 | $ | 5.54 |
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|