| Equity
|
|
|
|
|
|
|
Accounts Receivable | |||||
December 31, 2013 | September 31, 2014 | ||||
Google | 47 | % | 22 | % | |
Display Advertising Partner | 11 | % | 10 | % |
Revenue | Revenue | ||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||
Google | 50 | % | 39 | % | 52 | % | 45 | % |
Cost of Revenue | Cost of Revenue | ||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||
Customer A | 24 | % | 22 | % | 21 | % | 23 | % | |||
Customer B | 13 | % | 14 | % | 13 | % | 13 | % | |||
Customer C (1) | 10 | % | N/A | 11 | % | 10 | % | ||||
Customer D | 15 | % | 16 | % | 13 | % | 12 | % |
(1) | For the three months ended September 30, 2014, the cost of revenue-share payments received by Customer C were less than 10%. |
|
|
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Computer equipment (1) | $ | 19,361 | $ | 20,920 | |||
Computer software | 4,625 | 5,241 | |||||
Furniture and fixtures | 1,634 | 1,772 | |||||
Leasehold improvements | 1,044 | 1,232 | |||||
Work in process (primarily software development costs) | 3,893 | 6,148 | |||||
Other | 173 | 173 | |||||
30,730 | 35,486 | ||||||
Less accumulated depreciation (2) | (16,645 | ) | (19,950 | ) | |||
Total property and equipment—net | $ | 14,085 | $ | 15,536 |
(1) | Includes equipment under capital lease obligations of $5.3 million and $6.7 million as of December 31, 2013 and September 30, 2014, respectively. |
(2) | Includes $2.1 million and $3.0 million of accumulated depreciation of equipment under capital leases as of December 31, 2013 and September 30, 2014, respectively. |
|
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Accrued compensation | $ | 2,787 | $ | 4,066 | |||
Accrued content fees | 580 | 1,300 | |||||
Unearned revenue on contracts | 247 | 410 | |||||
Other | 1,563 | 1,274 | |||||
Total | $ | 5,177 | $ | 7,050 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Revenue | |||||||||||||||
United States | $ | 26,386 | $ | 26,070 | $ | 81,883 | $ | 75,174 | |||||||
International | 165 | 161 | 519 | 496 | |||||||||||
Total revenue | $ | 26,551 | $ | 26,231 | $ | 82,402 | $ | 75,670 |
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Long-lived tangible assets | |||||||
United States | $ | 13,825 | $ | 15,040 | |||
Canada | — | 411 | |||||
International | 260 | 85 | |||||
Total long-lived tangible assets | $ | 14,085 | $ | 15,536 |
|
Year ending December 31: | (in thousands) | ||
2014 (remaining three months) | $ | 1,288 | |
2015 | 1,630 | ||
2016 | 1,080 | ||
2017 | 360 | ||
2018 | — | ||
Due after 5 years | — | ||
Total contract commitments | $ | 4,358 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
Shares of common stock repurchased | — | — | — | 229,050 | |||||||||||
Value of common stock repurchased (in thousands) | $ | — | $ | — | $ | — | $ | 562 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Research and development | $ | 318 | $ | 691 | $ | 860 | $ | 1,392 | |||||||
Sales and marketing | 97 | 129 | 249 | 361 | |||||||||||
General and administrative | 268 | 406 | 753 | 1,001 | |||||||||||
Total stock-based compensation expense | $ | 683 | $ | 1,226 | $ | 1,862 | $ | 2,754 |
Number of Stock Options | Weighted Average Exercise Price | Aggregate Intrinsic Value (in thousands) | Weighted Average Remaining Contractual Term (in years) | |||||||||
Outstanding—January 1, 2014 | 5,770,168 | $ | 3.85 | |||||||||
Granted (1) | 4,972,895 | $ | 2.56 | |||||||||
Exercised | (236,755 | ) | $ | 0.26 | ||||||||
Forfeited (1) | (2,978,768 | ) | $ | 4.50 | ||||||||
Outstanding—September 30, 2014 | 7,527,540 | $ | 2.85 | $ | 283 | 7.17 | ||||||
Vested and expected to vest—September 30, 2014 | 6,869,530 | $ | 2.89 | $ | 283 | 6.97 | ||||||
Vested and exercisable—September 30, 2014 | 3,341,870 | $ | 3.18 | $ | 281 | 4.55 |
Number of Shares | Weighted-Average Grant Date Fair Value | |||||
Unvested—January 1, 2014 | 45,000 | $ | 5.46 | |||
Granted | 913,638 | $ | 2.22 | |||
Released | (10,250 | ) | $ | 5.64 | ||
Forfeited | (39,000 | ) | $ | 2.70 | ||
Unvested—September 30, 2014 | 909,388 | $ | 2.32 | |||
Expected to vest—September 30, 2014 | 825,609 | $ | 2.43 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Revenue | $ | — | $ | — | $ | — | $ | — | |||||||
Loss from operations | (120 | ) | (239 | ) | (314 | ) | (829 | ) | |||||||
Net loss | $ | (120 | ) | $ | (239 | ) | $ | (314 | ) | $ | (829 | ) |
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Total assets | $ | 442 | $ | 218 | |||
Total liabilities | $ | 77 | $ | 77 |
|
|
Accounts Receivable | |||||
December 31, 2013 | September 31, 2014 | ||||
Google | 47 | % | 22 | % | |
Display Advertising Partner | 11 | % | 10 | % |
Revenue | Revenue | ||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||
Google | 50 | % | 39 | % | 52 | % | 45 | % |
Cost of Revenue | Cost of Revenue | ||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||
Customer A | 24 | % | 22 | % | 21 | % | 23 | % | |||
Customer B | 13 | % | 14 | % | 13 | % | 13 | % | |||
Customer C (1) | 10 | % | N/A | 11 | % | 10 | % | ||||
Customer D | 15 | % | 16 | % | 13 | % | 12 | % |
(1) | For the three months ended September 30, 2014, the cost of revenue-share payments received by Customer C were less than 10%. |
|
Cost of Revenue | Cost of Revenue | ||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||
Customer A | 24 | % | 22 | % | 21 | % | 23 | % | |||
Customer B | 13 | % | 14 | % | 13 | % | 13 | % | |||
Customer C (1) | 10 | % | N/A | 11 | % | 10 | % | ||||
Customer D | 15 | % | 16 | % | 13 | % | 12 | % |
(1) | For the three months ended September 30, 2014, the cost of revenue-share payments received by Customer C were less than 10%. |
Accounts Receivable | |||||
December 31, 2013 | September 31, 2014 | ||||
Google | 47 | % | 22 | % | |
Display Advertising Partner | 11 | % | 10 | % |
Revenue | Revenue | ||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||
Google | 50 | % | 39 | % | 52 | % | 45 | % |
|
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Computer equipment (1) | $ | 19,361 | $ | 20,920 | |||
Computer software | 4,625 | 5,241 | |||||
Furniture and fixtures | 1,634 | 1,772 | |||||
Leasehold improvements | 1,044 | 1,232 | |||||
Work in process (primarily software development costs) | 3,893 | 6,148 | |||||
Other | 173 | 173 | |||||
30,730 | 35,486 | ||||||
Less accumulated depreciation (2) | (16,645 | ) | (19,950 | ) | |||
Total property and equipment—net | $ | 14,085 | $ | 15,536 |
(1) | Includes equipment under capital lease obligations of $5.3 million and $6.7 million as of December 31, 2013 and September 30, 2014, respectively. |
(2) | Includes $2.1 million and $3.0 million of accumulated depreciation of equipment under capital leases as of December 31, 2013 and September 30, 2014, respectively. |
|
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Accrued compensation | $ | 2,787 | $ | 4,066 | |||
Accrued content fees | 580 | 1,300 | |||||
Unearned revenue on contracts | 247 | 410 | |||||
Other | 1,563 | 1,274 | |||||
Total | $ | 5,177 | $ | 7,050 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Revenue | |||||||||||||||
United States | $ | 26,386 | $ | 26,070 | $ | 81,883 | $ | 75,174 | |||||||
International | 165 | 161 | 519 | 496 | |||||||||||
Total revenue | $ | 26,551 | $ | 26,231 | $ | 82,402 | $ | 75,670 |
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Long-lived tangible assets | |||||||
United States | $ | 13,825 | $ | 15,040 | |||
Canada | — | 411 | |||||
International | 260 | 85 | |||||
Total long-lived tangible assets | $ | 14,085 | $ | 15,536 |
|
Year ending December 31: | (in thousands) | ||
2014 (remaining three months) | $ | 1,288 | |
2015 | 1,630 | ||
2016 | 1,080 | ||
2017 | 360 | ||
2018 | — | ||
Due after 5 years | — | ||
Total contract commitments | $ | 4,358 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
Shares of common stock repurchased | — | — | — | 229,050 | |||||||||||
Value of common stock repurchased (in thousands) | $ | — | $ | — | $ | — | $ | 562 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Research and development | $ | 318 | $ | 691 | $ | 860 | $ | 1,392 | |||||||
Sales and marketing | 97 | 129 | 249 | 361 | |||||||||||
General and administrative | 268 | 406 | 753 | 1,001 | |||||||||||
Total stock-based compensation expense | $ | 683 | $ | 1,226 | $ | 1,862 | $ | 2,754 |
Number of Stock Options | Weighted Average Exercise Price | Aggregate Intrinsic Value (in thousands) | Weighted Average Remaining Contractual Term (in years) | |||||||||
Outstanding—January 1, 2014 | 5,770,168 | $ | 3.85 | |||||||||
Granted (1) | 4,972,895 | $ | 2.56 | |||||||||
Exercised | (236,755 | ) | $ | 0.26 | ||||||||
Forfeited (1) | (2,978,768 | ) | $ | 4.50 | ||||||||
Outstanding—September 30, 2014 | 7,527,540 | $ | 2.85 | $ | 283 | 7.17 | ||||||
Vested and expected to vest—September 30, 2014 | 6,869,530 | $ | 2.89 | $ | 283 | 6.97 | ||||||
Vested and exercisable—September 30, 2014 | 3,341,870 | $ | 3.18 | $ | 281 | 4.55 |
Number of Shares | Weighted-Average Grant Date Fair Value | |||||
Unvested—January 1, 2014 | 45,000 | $ | 5.46 | |||
Granted | 913,638 | $ | 2.22 | |||
Released | (10,250 | ) | $ | 5.64 | ||
Forfeited | (39,000 | ) | $ | 2.70 | ||
Unvested—September 30, 2014 | 909,388 | $ | 2.32 | |||
Expected to vest—September 30, 2014 | 825,609 | $ | 2.43 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Revenue | $ | — | $ | — | $ | — | $ | — | |||||||
Loss from operations | (120 | ) | (239 | ) | (314 | ) | (829 | ) | |||||||
Net loss | $ | (120 | ) | $ | (239 | ) | $ | (314 | ) | $ | (829 | ) |
December 31, 2013 | September 30, 2014 | ||||||
(in thousands) | |||||||
Total assets | $ | 442 | $ | 218 | |||
Total liabilities | $ | 77 | $ | 77 |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|