|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Classification | Useful Life | |
Computers and equipment | 3 years | |
Software | 3 years | |
Furniture and fixtures | 5 years | |
Leasehold improvements | Shorter of the remaining lease term or the estimated useful life of 5 years | |
Content | Shorter of the licensed content term or the estimated useful life of 5 years | |
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Numerator: | |||||||||||
Net loss | $ | (20,283 | ) | $ | (42,245 | ) | $ | (59,210 | ) | ||
Denominator: | |||||||||||
Weighted average shares used to compute net loss per share, basic and diluted | 100,022 | 90,534 | 86,818 | ||||||||
Net loss per share, basic and diluted | $ | (0.20 | ) | $ | (0.47 | ) | $ | (0.68 | ) | ||
Years Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Options to purchase common stock | 3,045 | 10,799 | 11,446 | |||||
RSUs and PSUs | 153 | 1,239 | 200 | |||||
Employee stock purchase plan | 5 | 15 | — | |||||
Warrants to purchase common stock | — | 200 | 299 | |||||
Total common stock equivalents | 3,203 | 12,253 | 11,945 | |||||
|
|||
December 31, 2017 | |||||||||||
Cost | Net Unrealized Loss | Fair Value | |||||||||
Cash and cash equivalents: | |||||||||||
Cash | $ | 98,370 | $ | — | $ | 98,370 | |||||
Money market funds | 5,358 | — | 5,358 | ||||||||
Commercial paper | 22,729 | — | 22,729 | ||||||||
Total cash and cash equivalents | $ | 126,457 | $ | — | $ | 126,457 | |||||
Short-term investments: | |||||||||||
Commercial paper | $ | 38,850 | $ | (27 | ) | $ | 38,823 | ||||
Corporate securities | 23,001 | (43 | ) | 22,958 | |||||||
U.S. treasury securities | 19,978 | (17 | ) | 19,961 | |||||||
Total short-term investments | $ | 81,829 | $ | (87 | ) | $ | 81,742 | ||||
Long-term corporate securities | $ | 20,405 | $ | (100 | ) | $ | 20,305 | ||||
Cost | Fair Value | ||||||
Due in 1 year or less | $ | 104,558 | $ | 104,471 | |||
Due in 1-2 years | 20,405 | 20,305 | |||||
Investments not due at a single maturity date | 5,358 | 5,358 | |||||
Total | $ | 130,321 | $ | 130,134 | |||
|
|||
December 31, 2017 | |||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | |||||||||
Assets: | |||||||||||
Cash equivalents: | |||||||||||
Money market funds | $ | 5,358 | $ | 5,358 | $ | — | |||||
Commercial paper | 22,729 | — | 22,729 | ||||||||
Short-term investments: | |||||||||||
Commercial paper | 38,823 | — | 38,823 | ||||||||
Corporate securities | 22,958 | — | 22,958 | ||||||||
U.S. treasury securities | 19,961 | 19,961 | — | ||||||||
Long-term corporate securities | 20,305 | — | 20,305 | ||||||||
Total assets measured and recorded at fair value | $ | 130,134 | $ | 25,319 | $ | 104,815 | |||||
|
|||
December 31, 2016 | |||
Textbook library | $ | 33,980 | |
Less accumulated depreciation | (31,405 | ) | |
Textbook library, net | $ | 2,575 | |
December 31, | |||||||
2017 | 2016 | ||||||
Computer and equipment | $ | 2,449 | $ | 1,597 | |||
Software | 5,317 | 4,324 | |||||
Furniture and fixtures | 2,893 | 2,148 | |||||
Leasehold improvements | 7,154 | 5,342 | |||||
Content | 70,110 | 49,725 | |||||
Property and equipment | 87,923 | 63,136 | |||||
Less accumulated depreciation and amortization | (40,430 | ) | (27,831 | ) | |||
Property and equipment, net | $ | 47,493 | $ | 35,305 | |||
|
|||
Initial cash consideration | $ | 12,717 | |
Net working capital adjustment | 53 | ||
Escrow | 2,244 | ||
Fair value of purchase consideration | $ | 15,014 | |
Net tangible assets | $ | 60 | |
Acquired intangible assets: | |||
Trade name | 50 | ||
Domain names | 230 | ||
Non-compete agreements | 70 | ||
Developed technology | 5,510 | ||
Content Library | 70 | ||
Total acquired intangible assets | 5,930 | ||
Total identifiable assets acquired | 5,990 | ||
Goodwill | 9,024 | ||
Total fair value of purchase consideration | $ | 15,014 | |
Initial cash consideration | $ | 22,007 | |
Net working capital adjustment | 200 | ||
Fair value of deferred cash consideration | 17,127 | ||
Escrow | 4,200 | ||
Hold-back | 500 | ||
Fair value of purchase consideration | $ | 44,034 | |
Cash | $ | 59 | |
Accounts receivable | 2,610 | ||
Favorable lease acquired | 300 | ||
Other acquired assets | 212 | ||
Acquired intangible assets: | |||
Trade names | 1,840 | ||
Domain names | 1,330 | ||
Advertiser relationships | 6,600 | ||
User base | 550 | ||
Non-compete agreements | 508 | ||
Developed technology | 5,660 | ||
Total acquired intangible assets | 16,488 | ||
Total identifiable assets acquired | 19,669 | ||
Liabilities assumed | (573 | ) | |
Net identifiable assets acquired | 19,096 | ||
Goodwill | 24,938 | ||
Total fair value of purchase consideration | $ | 44,034 | |
|
|||
December 31, 2017 | December 31, 2016 | ||||||
Beginning balance | $ | 116,239 | $ | 91,301 | |||
Additions due to acquisitions | 9,024 | 24,938 | |||||
Foreign currency translation adjustment | 9 | — | |||||
Ending balance | $ | 125,272 | $ | 116,239 | |||
December 31, 2017 | ||||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
Developed technologies and content library | 70 | $ | 20,657 | $ | (10,220 | ) | $ | 10,437 | ||||||
Customer lists | 47 | 9,970 | (5,480 | ) | 4,490 | |||||||||
Trade names | 46 | 5,793 | (3,465 | ) | 2,328 | |||||||||
Non-compete agreements | 30 | 1,798 | (1,506 | ) | 292 | |||||||||
Master service agreements | 21 | 1,030 | (1,030 | ) | — | |||||||||
Indefinite-lived trade name | — | 3,600 | — | 3,600 | ||||||||||
Foreign currency translation adjustment | — | 6 | — | 6 | ||||||||||
Total intangible assets | 57 | $ | 42,854 | $ | (21,701 | ) | $ | 21,153 | ||||||
December 31, 2016 | ||||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
Developed technologies | 60 | $ | 15,077 | $ | (8,245 | ) | $ | 6,832 | ||||||
Customer lists | 47 | 9,970 | (3,673 | ) | 6,297 | |||||||||
Trade names | 47 | 5,513 | (1,998 | ) | 3,515 | |||||||||
Non-compete agreements | 30 | 1,728 | (1,249 | ) | 479 | |||||||||
Master service agreements | 21 | 1,030 | (1,005 | ) | 25 | |||||||||
Indefinite-lived trade name | — | 3,600 | — | 3,600 | ||||||||||
Total intangible assets | 51 | $ | 36,918 | $ | (16,170 | ) | $ | 20,748 | ||||||
2018 | $ | 5,311 | |
2019 | 4,347 | ||
2020 | 2,874 | ||
2021 | 1,518 | ||
2022 | 1,075 | ||
Thereafter | 2,428 | ||
Total | $ | 17,553 | |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Reimbursement from Ingram and other partners | $ | 4,219 | $ | 18,759 | |||
Other | 3,626 | 2,255 | |||||
Other current assets | $ | 7,845 | $ | 21,014 | |||
December 31, | |||||||
2017 | 2016 | ||||||
Payable to Ingram and other partners | $ | 8,001 | $ | 8,237 | |||
Taxes payable | 3,337 | 2,927 | |||||
Chegg credit | 2,457 | 2,341 | |||||
Accrued purchases of long-lived assets | 3,573 | 2,333 | |||||
Accrued deferred cash consideration related to acquisition | — | 17,378 | |||||
Other | 13,706 | 11,103 | |||||
Accrued liabilities | $ | 31,074 | $ | 44,319 | |||
|
|||
|
|||
2018 | $ | 2,934 | |
2019 | 2,038 | ||
2020 | 939 | ||
2021 | 485 | ||
2022 | 230 | ||
Thereafter | — | ||
Total | $ | 6,626 | |
|
|||
|
|||
December 31, 2017 | ||
Warrants to purchase common stock | 100,000 | |
Outstanding stock options | 8,066,846 | |
Outstanding RSUs and PSUs | 14,335,115 | |
Shares available for grant under the stock plans | 11,177,175 | |
Shares available for issuance under employee stock purchase plan | 5,849,986 | |
Total common shares reserved for future issuance | 39,529,122 | |
|
|||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Cost of revenues | $ | 316 | $ | 172 | $ | 262 | |||||
Technology and development | 14,333 | 14,771 | 11,992 | ||||||||
Sales and marketing | 5,007 | 6,124 | 7,901 | ||||||||
General and administrative | 18,703 | 20,718 | 18,620 | ||||||||
Total share-based compensation expense | $ | 38,359 | $ | 41,785 | $ | 38,775 | |||||
Years Ended December 31, | |||||||
2016 | 2015 | ||||||
Expected term (years) | 5.50 | 5.50-6.00 | |||||
Expected volatility | 56.94 | % | 50.68%-51.69% | ||||
Dividend yield | — | % | — | % | |||
Risk-free interest rate | 1.43 | % | 1.75%-1.86% | ||||
Weighted-average grant-date fair value per share | $ | 2.58 | $ | 3.54 | |||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Expected term (years) | 0.50 | 0.50 | 0.50 | ||||||||
Expected volatility | 38.15%-45.57% | 35.10%-75.74% | 36.20%-49.59% | ||||||||
Dividend yield | — | % | — | % | — | % | |||||
Risk-free interest rate | 1.04%-1.42% | 0.38%-0.62% | 0.09%-0.31% | ||||||||
Weighted-average grant-date fair value per share | $ | 3.55 | $ | 1.79 | $ | 1.98 | |||||
Options Outstanding | ||||||||||||
Number of Options Outstanding | Weighted- Average Exercise Price per Share | Weighted-Average Remaining Contractual Term in Years | Aggregate Intrinsic Value | |||||||||
Balance at December 31, 2016 | 11,333,624 | $ | 8.60 | 5.22 | $ | 6,608,611 | ||||||
Granted | — | — | ||||||||||
Exercised | (2,902,403 | ) | 7.13 | |||||||||
Canceled | (364,375 | ) | 12.23 | |||||||||
Balance at December 31, 2017 | 8,066,846 | $ | 8.97 | 4.64 | $ | 59,318,983 | ||||||
As of December 31, 2017 | ||||||||||||
Options exercisable | 8,033,749 | $ | 8.98 | 4.63 | $ | 59,002,312 | ||||||
Options vested and expected to vest | 8,064,829 | $ | 8.97 | 4.64 | $ | 59,299,650 | ||||||
RSUs and PSUs Outstanding | ||||||
Number of RSUs and PSUs Outstanding | Weighted Average Grant Date Fair Value | |||||
Balance at December 31, 2016 | 14,142,109 | $ | 5.20 | |||
Granted | 6,800,381 | 9.10 | ||||
Released | (5,362,478 | ) | 5.73 | |||
Canceled | (1,244,897 | ) | 6.16 | |||
Balance at December 31, 2017 | 14,335,115 | $ | 6.78 | |||
|
|||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Current income taxes: | |||||||||||
Federal | $ | (103 | ) | $ | (18 | ) | $ | — | |||
State | 100 | 321 | 263 | ||||||||
Foreign | 1,523 | 959 | 778 | ||||||||
Total current income taxes | 1,520 | 1,262 | 1,041 | ||||||||
Deferred income taxes: | |||||||||||
Federal | (992 | ) | 503 | 484 | |||||||
State | 75 | 48 | 56 | ||||||||
Foreign | 1,199 | (106 | ) | (102 | ) | ||||||
Total deferred income taxes | 282 | 445 | 438 | ||||||||
Total income tax provision | $ | 1,802 | $ | 1,707 | $ | 1,479 | |||||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
United States | $ | (20,983 | ) | $ | (42,687 | ) | $ | (59,376 | ) | ||
Foreign | 2,502 | 2,149 | 1,645 | ||||||||
Total | $ | (18,481 | ) | $ | (40,538 | ) | $ | (57,731 | ) | ||
Years Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Income tax at U.S. statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||
State, net of federal benefit | 8.3 | 1.7 | 3.7 | |||||
Foreign rate differential | (3.8 | ) | (0.3 | ) | (0.2 | ) | ||
Share-based compensation | 38.2 | (9.1 | ) | (7.0 | ) | |||
Non-deductible expenses | (1.1 | ) | (0.2 | ) | (0.2 | ) | ||
Tax credits | 7.8 | (0.4 | ) | 1.4 | ||||
Tax Cuts and Jobs Act impact | (220.2 | ) | — | — | ||||
Other | 0.4 | (0.7 | ) | (1.2 | ) | |||
Change in valuation allowance | 126.6 | (29.2 | ) | (33.1 | ) | |||
Total | (9.8 | )% | (4.2 | )% | (2.6 | )% | ||
Years Ended December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets: | |||||||
Accrued expenses and reserves | $ | 1,665 | $ | 5,069 | |||
Share-based compensation | 14,430 | 23,864 | |||||
Deferred revenue | — | 1,085 | |||||
Net operating loss carryforwards | 71,653 | 73,708 | |||||
Property and equipment, textbooks and intangibles assets | 3,905 | 5,168 | |||||
Other items | 960 | 1,407 | |||||
Gross deferred tax assets | 92,613 | 110,301 | |||||
Valuation allowance | (91,183 | ) | (110,045 | ) | |||
Total deferred tax assets | 1,430 | 256 | |||||
Deferred tax liabilities: | |||||||
Other | (2,869 | ) | (1,413 | ) | |||
Total deferred tax liabilities | (2,869 | ) | (1,413 | ) | |||
Net deferred tax liability | $ | (1,439 | ) | $ | (1,157 | ) | |
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Beginning balance | $ | 4,882 | $ | 4,849 | $ | 4,272 | |||||
Increase in tax positions for prior years | 280 | 478 | 82 | ||||||||
Decrease in tax positions for prior years | (101 | ) | (855 | ) | (416 | ) | |||||
Decrease in tax positions for prior year settlement | (172 | ) | (32 | ) | (61 | ) | |||||
Decrease in tax positions for prior years due to statutes lapsing | (169 | ) | (76 | ) | — | ||||||
Increase in tax positions for current year | 978 | 595 | 948 | ||||||||
Change due to translation of foreign currencies | 74 | (77 | ) | 24 | |||||||
Ending balance | $ | 5,772 | $ | 4,882 | $ | 4,849 | |||||
|
|||
2017 Restructuring Plan | 2015 Restructuring Plan | ||||||||||||||||||
Workforce Reduction Costs | Lease Termination and Other Costs | Workforce Reduction Costs | Lease Termination and Other Costs | Total | |||||||||||||||
Balance at January 1, 2016 | $ | — | $ | — | $ | 55 | $ | 2,463 | $ | 2,518 | |||||||||
Restructuring credits | — | — | — | (423 | ) | (423 | ) | ||||||||||||
Cash payments | — | — | (55 | ) | (1,734 | ) | (1,789 | ) | |||||||||||
Balance at December 31, 2016 | — | — | — | 306 | 306 | ||||||||||||||
Restructuring charges (credits) | 941 | 148 | — | (42 | ) | 1,047 | |||||||||||||
Cash payments | (897 | ) | (128 | ) | — | (43 | ) | (1,068 | ) | ||||||||||
Write-offs | — | (20 | ) | — | — | (20 | ) | ||||||||||||
Balance at December 31, 2017 | $ | 44 | $ | — | $ | — | $ | 221 | $ | 265 | |||||||||
|
|||
|
|||
|
|||
December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Chegg Services | $ | 185,683 | $ | 129,335 | $ | 94,285 | |||||
Required Materials | 69,383 | 124,755 | 207,088 | ||||||||
Total net revenues | $ | 255,066 | $ | 254,090 | $ | 301,373 | |||||
|
|||
Three Months Ended | |||||||||||||||
March 31, 2017 | June 30, 2017 | September 30, 2017 | December 31, 2017 | ||||||||||||
Total net revenues | $ | 62,602 | $ | 56,317 | $ | 62,640 | $ | 73,507 | |||||||
Gross profit | $ | 41,206 | $ | 39,275 | $ | 40,284 | $ | 54,126 | |||||||
Net (loss) income | $ | (6,401 | ) | $ | (6,025 | ) | $ | (11,516 | ) | $ | 3,659 | ||||
Weighted average shares used to compute net (loss) income per share: | |||||||||||||||
Basic | 92,830 | 95,047 | 103,041 | 108,968 | |||||||||||
Diluted | 92,830 | 95,047 | 103,041 | 121,557 | |||||||||||
Net (loss) income per share: | |||||||||||||||
Basic | $ | (0.07 | ) | $ | (0.06 | ) | $ | (0.11 | ) | $ | 0.03 | ||||
Diluted | $ | (0.07 | ) | $ | (0.06 | ) | $ | (0.11 | ) | $ | 0.03 | ||||
Three Months Ended | |||||||||||||||
March 31, 2016 | June 30, 2016 | September 30, 2016 | December 31, 2016 | ||||||||||||
Total net revenues | $ | 66,654 | $ | 53,036 | $ | 71,343 | $ | 63,057 | |||||||
Gross profit | $ | 27,731 | $ | 31,629 | $ | 32,644 | $ | 42,485 | |||||||
Net loss | $ | (15,685 | ) | $ | (9,008 | ) | $ | (16,063 | ) | $ | (1,489 | ) | |||
Weighted average shares used to compute net loss per share, basic and diluted | 89,118 | 90,416 | 91,059 | 91,526 | |||||||||||
Net loss per share, basic and diluted | $ | (0.18 | ) | $ | (0.10 | ) | $ | (0.17 | ) | $ | (0.02 | ) | |||
|
|||
|
|||
Classification | Useful Life | |
Computers and equipment | 3 years | |
Software | 3 years | |
Furniture and fixtures | 5 years | |
Leasehold improvements | Shorter of the remaining lease term or the estimated useful life of 5 years | |
Content | Shorter of the licensed content term or the estimated useful life of 5 years | |
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Numerator: | |||||||||||
Net loss | $ | (20,283 | ) | $ | (42,245 | ) | $ | (59,210 | ) | ||
Denominator: | |||||||||||
Weighted average shares used to compute net loss per share, basic and diluted | 100,022 | 90,534 | 86,818 | ||||||||
Net loss per share, basic and diluted | $ | (0.20 | ) | $ | (0.47 | ) | $ | (0.68 | ) | ||
Years Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Options to purchase common stock | 3,045 | 10,799 | 11,446 | |||||
RSUs and PSUs | 153 | 1,239 | 200 | |||||
Employee stock purchase plan | 5 | 15 | — | |||||
Warrants to purchase common stock | — | 200 | 299 | |||||
Total common stock equivalents | 3,203 | 12,253 | 11,945 | |||||
|
|||
December 31, 2017 | |||||||||||
Cost | Net Unrealized Loss | Fair Value | |||||||||
Cash and cash equivalents: | |||||||||||
Cash | $ | 98,370 | $ | — | $ | 98,370 | |||||
Money market funds | 5,358 | — | 5,358 | ||||||||
Commercial paper | 22,729 | — | 22,729 | ||||||||
Total cash and cash equivalents | $ | 126,457 | $ | — | $ | 126,457 | |||||
Short-term investments: | |||||||||||
Commercial paper | $ | 38,850 | $ | (27 | ) | $ | 38,823 | ||||
Corporate securities | 23,001 | (43 | ) | 22,958 | |||||||
U.S. treasury securities | 19,978 | (17 | ) | 19,961 | |||||||
Total short-term investments | $ | 81,829 | $ | (87 | ) | $ | 81,742 | ||||
Long-term corporate securities | $ | 20,405 | $ | (100 | ) | $ | 20,305 | ||||
Cost | Fair Value | ||||||
Due in 1 year or less | $ | 104,558 | $ | 104,471 | |||
Due in 1-2 years | 20,405 | 20,305 | |||||
Investments not due at a single maturity date | 5,358 | 5,358 | |||||
Total | $ | 130,321 | $ | 130,134 | |||
|
|||
December 31, 2017 | |||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | |||||||||
Assets: | |||||||||||
Cash equivalents: | |||||||||||
Money market funds | $ | 5,358 | $ | 5,358 | $ | — | |||||
Commercial paper | 22,729 | — | 22,729 | ||||||||
Short-term investments: | |||||||||||
Commercial paper | 38,823 | — | 38,823 | ||||||||
Corporate securities | 22,958 | — | 22,958 | ||||||||
U.S. treasury securities | 19,961 | 19,961 | — | ||||||||
Long-term corporate securities | 20,305 | — | 20,305 | ||||||||
Total assets measured and recorded at fair value | $ | 130,134 | $ | 25,319 | $ | 104,815 | |||||
|
|||
December 31, 2016 | |||
Textbook library | $ | 33,980 | |
Less accumulated depreciation | (31,405 | ) | |
Textbook library, net | $ | 2,575 | |
December 31, | |||||||
2017 | 2016 | ||||||
Computer and equipment | $ | 2,449 | $ | 1,597 | |||
Software | 5,317 | 4,324 | |||||
Furniture and fixtures | 2,893 | 2,148 | |||||
Leasehold improvements | 7,154 | 5,342 | |||||
Content | 70,110 | 49,725 | |||||
Property and equipment | 87,923 | 63,136 | |||||
Less accumulated depreciation and amortization | (40,430 | ) | (27,831 | ) | |||
Property and equipment, net | $ | 47,493 | $ | 35,305 | |||
|
|||
Initial cash consideration | $ | 22,007 | |
Net working capital adjustment | 200 | ||
Fair value of deferred cash consideration | 17,127 | ||
Escrow | 4,200 | ||
Hold-back | 500 | ||
Fair value of purchase consideration | $ | 44,034 | |
Initial cash consideration | $ | 12,717 | |
Net working capital adjustment | 53 | ||
Escrow | 2,244 | ||
Fair value of purchase consideration | $ | 15,014 | |
Cash | $ | 59 | |
Accounts receivable | 2,610 | ||
Favorable lease acquired | 300 | ||
Other acquired assets | 212 | ||
Acquired intangible assets: | |||
Trade names | 1,840 | ||
Domain names | 1,330 | ||
Advertiser relationships | 6,600 | ||
User base | 550 | ||
Non-compete agreements | 508 | ||
Developed technology | 5,660 | ||
Total acquired intangible assets | 16,488 | ||
Total identifiable assets acquired | 19,669 | ||
Liabilities assumed | (573 | ) | |
Net identifiable assets acquired | 19,096 | ||
Goodwill | 24,938 | ||
Total fair value of purchase consideration | $ | 44,034 | |
Net tangible assets | $ | 60 | |
Acquired intangible assets: | |||
Trade name | 50 | ||
Domain names | 230 | ||
Non-compete agreements | 70 | ||
Developed technology | 5,510 | ||
Content Library | 70 | ||
Total acquired intangible assets | 5,930 | ||
Total identifiable assets acquired | 5,990 | ||
Goodwill | 9,024 | ||
Total fair value of purchase consideration | $ | 15,014 | |
|
|||
December 31, 2017 | December 31, 2016 | ||||||
Beginning balance | $ | 116,239 | $ | 91,301 | |||
Additions due to acquisitions | 9,024 | 24,938 | |||||
Foreign currency translation adjustment | 9 | — | |||||
Ending balance | $ | 125,272 | $ | 116,239 | |||
December 31, 2017 | ||||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
Developed technologies and content library | 70 | $ | 20,657 | $ | (10,220 | ) | $ | 10,437 | ||||||
Customer lists | 47 | 9,970 | (5,480 | ) | 4,490 | |||||||||
Trade names | 46 | 5,793 | (3,465 | ) | 2,328 | |||||||||
Non-compete agreements | 30 | 1,798 | (1,506 | ) | 292 | |||||||||
Master service agreements | 21 | 1,030 | (1,030 | ) | — | |||||||||
Indefinite-lived trade name | — | 3,600 | — | 3,600 | ||||||||||
Foreign currency translation adjustment | — | 6 | — | 6 | ||||||||||
Total intangible assets | 57 | $ | 42,854 | $ | (21,701 | ) | $ | 21,153 | ||||||
December 31, 2016 | ||||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||
Developed technologies | 60 | $ | 15,077 | $ | (8,245 | ) | $ | 6,832 | ||||||
Customer lists | 47 | 9,970 | (3,673 | ) | 6,297 | |||||||||
Trade names | 47 | 5,513 | (1,998 | ) | 3,515 | |||||||||
Non-compete agreements | 30 | 1,728 | (1,249 | ) | 479 | |||||||||
Master service agreements | 21 | 1,030 | (1,005 | ) | 25 | |||||||||
Indefinite-lived trade name | — | 3,600 | — | 3,600 | ||||||||||
Total intangible assets | 51 | $ | 36,918 | $ | (16,170 | ) | $ | 20,748 | ||||||
2018 | $ | 5,311 | |
2019 | 4,347 | ||
2020 | 2,874 | ||
2021 | 1,518 | ||
2022 | 1,075 | ||
Thereafter | 2,428 | ||
Total | $ | 17,553 | |
|
|||
December 31, | |||||||
2017 | 2016 | ||||||
Reimbursement from Ingram and other partners | $ | 4,219 | $ | 18,759 | |||
Other | 3,626 | 2,255 | |||||
Other current assets | $ | 7,845 | $ | 21,014 | |||
December 31, | |||||||
2017 | 2016 | ||||||
Payable to Ingram and other partners | $ | 8,001 | $ | 8,237 | |||
Taxes payable | 3,337 | 2,927 | |||||
Chegg credit | 2,457 | 2,341 | |||||
Accrued purchases of long-lived assets | 3,573 | 2,333 | |||||
Accrued deferred cash consideration related to acquisition | — | 17,378 | |||||
Other | 13,706 | 11,103 | |||||
Accrued liabilities | $ | 31,074 | $ | 44,319 | |||
|
|||
2018 | $ | 2,934 | |
2019 | 2,038 | ||
2020 | 939 | ||
2021 | 485 | ||
2022 | 230 | ||
Thereafter | — | ||
Total | $ | 6,626 | |
|
|||
December 31, 2017 | ||
Warrants to purchase common stock | 100,000 | |
Outstanding stock options | 8,066,846 | |
Outstanding RSUs and PSUs | 14,335,115 | |
Shares available for grant under the stock plans | 11,177,175 | |
Shares available for issuance under employee stock purchase plan | 5,849,986 | |
Total common shares reserved for future issuance | 39,529,122 | |
|
|||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Cost of revenues | $ | 316 | $ | 172 | $ | 262 | |||||
Technology and development | 14,333 | 14,771 | 11,992 | ||||||||
Sales and marketing | 5,007 | 6,124 | 7,901 | ||||||||
General and administrative | 18,703 | 20,718 | 18,620 | ||||||||
Total share-based compensation expense | $ | 38,359 | $ | 41,785 | $ | 38,775 | |||||
Years Ended December 31, | |||||||
2016 | 2015 | ||||||
Expected term (years) | 5.50 | 5.50-6.00 | |||||
Expected volatility | 56.94 | % | 50.68%-51.69% | ||||
Dividend yield | — | % | — | % | |||
Risk-free interest rate | 1.43 | % | 1.75%-1.86% | ||||
Weighted-average grant-date fair value per share | $ | 2.58 | $ | 3.54 | |||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Expected term (years) | 0.50 | 0.50 | 0.50 | ||||||||
Expected volatility | 38.15%-45.57% | 35.10%-75.74% | 36.20%-49.59% | ||||||||
Dividend yield | — | % | — | % | — | % | |||||
Risk-free interest rate | 1.04%-1.42% | 0.38%-0.62% | 0.09%-0.31% | ||||||||
Weighted-average grant-date fair value per share | $ | 3.55 | $ | 1.79 | $ | 1.98 | |||||
Options Outstanding | ||||||||||||
Number of Options Outstanding | Weighted- Average Exercise Price per Share | Weighted-Average Remaining Contractual Term in Years | Aggregate Intrinsic Value | |||||||||
Balance at December 31, 2016 | 11,333,624 | $ | 8.60 | 5.22 | $ | 6,608,611 | ||||||
Granted | — | — | ||||||||||
Exercised | (2,902,403 | ) | 7.13 | |||||||||
Canceled | (364,375 | ) | 12.23 | |||||||||
Balance at December 31, 2017 | 8,066,846 | $ | 8.97 | 4.64 | $ | 59,318,983 | ||||||
As of December 31, 2017 | ||||||||||||
Options exercisable | 8,033,749 | $ | 8.98 | 4.63 | $ | 59,002,312 | ||||||
Options vested and expected to vest | 8,064,829 | $ | 8.97 | 4.64 | $ | 59,299,650 | ||||||
RSUs and PSUs Outstanding | ||||||
Number of RSUs and PSUs Outstanding | Weighted Average Grant Date Fair Value | |||||
Balance at December 31, 2016 | 14,142,109 | $ | 5.20 | |||
Granted | 6,800,381 | 9.10 | ||||
Released | (5,362,478 | ) | 5.73 | |||
Canceled | (1,244,897 | ) | 6.16 | |||
Balance at December 31, 2017 | 14,335,115 | $ | 6.78 | |||
|
|||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Current income taxes: | |||||||||||
Federal | $ | (103 | ) | $ | (18 | ) | $ | — | |||
State | 100 | 321 | 263 | ||||||||
Foreign | 1,523 | 959 | 778 | ||||||||
Total current income taxes | 1,520 | 1,262 | 1,041 | ||||||||
Deferred income taxes: | |||||||||||
Federal | (992 | ) | 503 | 484 | |||||||
State | 75 | 48 | 56 | ||||||||
Foreign | 1,199 | (106 | ) | (102 | ) | ||||||
Total deferred income taxes | 282 | 445 | 438 | ||||||||
Total income tax provision | $ | 1,802 | $ | 1,707 | $ | 1,479 | |||||
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
United States | $ | (20,983 | ) | $ | (42,687 | ) | $ | (59,376 | ) | ||
Foreign | 2,502 | 2,149 | 1,645 | ||||||||
Total | $ | (18,481 | ) | $ | (40,538 | ) | $ | (57,731 | ) | ||
Years Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Income tax at U.S. statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||
State, net of federal benefit | 8.3 | 1.7 | 3.7 | |||||
Foreign rate differential | (3.8 | ) | (0.3 | ) | (0.2 | ) | ||
Share-based compensation | 38.2 | (9.1 | ) | (7.0 | ) | |||
Non-deductible expenses | (1.1 | ) | (0.2 | ) | (0.2 | ) | ||
Tax credits | 7.8 | (0.4 | ) | 1.4 | ||||
Tax Cuts and Jobs Act impact | (220.2 | ) | — | — | ||||
Other | 0.4 | (0.7 | ) | (1.2 | ) | |||
Change in valuation allowance | 126.6 | (29.2 | ) | (33.1 | ) | |||
Total | (9.8 | )% | (4.2 | )% | (2.6 | )% | ||
Years Ended December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets: | |||||||
Accrued expenses and reserves | $ | 1,665 | $ | 5,069 | |||
Share-based compensation | 14,430 | 23,864 | |||||
Deferred revenue | — | 1,085 | |||||
Net operating loss carryforwards | 71,653 | 73,708 | |||||
Property and equipment, textbooks and intangibles assets | 3,905 | 5,168 | |||||
Other items | 960 | 1,407 | |||||
Gross deferred tax assets | 92,613 | 110,301 | |||||
Valuation allowance | (91,183 | ) | (110,045 | ) | |||
Total deferred tax assets | 1,430 | 256 | |||||
Deferred tax liabilities: | |||||||
Other | (2,869 | ) | (1,413 | ) | |||
Total deferred tax liabilities | (2,869 | ) | (1,413 | ) | |||
Net deferred tax liability | $ | (1,439 | ) | $ | (1,157 | ) | |
Years Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Beginning balance | $ | 4,882 | $ | 4,849 | $ | 4,272 | |||||
Increase in tax positions for prior years | 280 | 478 | 82 | ||||||||
Decrease in tax positions for prior years | (101 | ) | (855 | ) | (416 | ) | |||||
Decrease in tax positions for prior year settlement | (172 | ) | (32 | ) | (61 | ) | |||||
Decrease in tax positions for prior years due to statutes lapsing | (169 | ) | (76 | ) | — | ||||||
Increase in tax positions for current year | 978 | 595 | 948 | ||||||||
Change due to translation of foreign currencies | 74 | (77 | ) | 24 | |||||||
Ending balance | $ | 5,772 | $ | 4,882 | $ | 4,849 | |||||
|
|||
2017 Restructuring Plan | 2015 Restructuring Plan | ||||||||||||||||||
Workforce Reduction Costs | Lease Termination and Other Costs | Workforce Reduction Costs | Lease Termination and Other Costs | Total | |||||||||||||||
Balance at January 1, 2016 | $ | — | $ | — | $ | 55 | $ | 2,463 | $ | 2,518 | |||||||||
Restructuring credits | — | — | — | (423 | ) | (423 | ) | ||||||||||||
Cash payments | — | — | (55 | ) | (1,734 | ) | (1,789 | ) | |||||||||||
Balance at December 31, 2016 | — | — | — | 306 | 306 | ||||||||||||||
Restructuring charges (credits) | 941 | 148 | — | (42 | ) | 1,047 | |||||||||||||
Cash payments | (897 | ) | (128 | ) | — | (43 | ) | (1,068 | ) | ||||||||||
Write-offs | — | (20 | ) | — | — | (20 | ) | ||||||||||||
Balance at December 31, 2017 | $ | 44 | $ | — | $ | — | $ | 221 | $ | 265 | |||||||||
|
|||
December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Chegg Services | $ | 185,683 | $ | 129,335 | $ | 94,285 | |||||
Required Materials | 69,383 | 124,755 | 207,088 | ||||||||
Total net revenues | $ | 255,066 | $ | 254,090 | $ | 301,373 | |||||
|
|||
Three Months Ended | |||||||||||||||
March 31, 2017 | June 30, 2017 | September 30, 2017 | December 31, 2017 | ||||||||||||
Total net revenues | $ | 62,602 | $ | 56,317 | $ | 62,640 | $ | 73,507 | |||||||
Gross profit | $ | 41,206 | $ | 39,275 | $ | 40,284 | $ | 54,126 | |||||||
Net (loss) income | $ | (6,401 | ) | $ | (6,025 | ) | $ | (11,516 | ) | $ | 3,659 | ||||
Weighted average shares used to compute net (loss) income per share: | |||||||||||||||
Basic | 92,830 | 95,047 | 103,041 | 108,968 | |||||||||||
Diluted | 92,830 | 95,047 | 103,041 | 121,557 | |||||||||||
Net (loss) income per share: | |||||||||||||||
Basic | $ | (0.07 | ) | $ | (0.06 | ) | $ | (0.11 | ) | $ | 0.03 | ||||
Diluted | $ | (0.07 | ) | $ | (0.06 | ) | $ | (0.11 | ) | $ | 0.03 | ||||
Three Months Ended | |||||||||||||||
March 31, 2016 | June 30, 2016 | September 30, 2016 | December 31, 2016 | ||||||||||||
Total net revenues | $ | 66,654 | $ | 53,036 | $ | 71,343 | $ | 63,057 | |||||||
Gross profit | $ | 27,731 | $ | 31,629 | $ | 32,644 | $ | 42,485 | |||||||
Net loss | $ | (15,685 | ) | $ | (9,008 | ) | $ | (16,063 | ) | $ | (1,489 | ) | |||
Weighted average shares used to compute net loss per share, basic and diluted | 89,118 | 90,416 | 91,059 | 91,526 | |||||||||||
Net loss per share, basic and diluted | $ | (0.18 | ) | $ | (0.10 | ) | $ | (0.17 | ) | $ | (0.02 | ) | |||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||