|
|
|
|
|
|
|
|
|
Classification | Useful Life | |
Computers and equipment | 3 years | |
Software | 2-3 years | |
Furniture and fixtures | 5 years | |
Leasehold improvements | Shorter of the remaining lease term or the estimated useful life of 5 years | |
Content | 5 years |
Year Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Numerator: | ||||||||||||
Net loss | $ | (64,758 | ) | $ | (55,850 | ) | $ | (49,043 | ) | |||
Deemed dividend to preferred stockholders | — | (102,557 | ) | — | ||||||||
$ | (64,758 | ) | $ | (158,407 | ) | $ | (49,043 | ) | ||||
Denominator: | ||||||||||||
Weighted-average common shares outstanding | 83,241 | 21,121 | 12,132 | |||||||||
Less: Weighted-average unvested common shares subject to repurchase of forfeiture | (36 | ) | (219 | ) | (949 | ) | ||||||
Weighted-average common shares used in computing basic and diluted net loss per share | 83,205 | 20,902 | 11,183 | |||||||||
Net loss per share attributable to common stockholders, basic and diluted. | $ | (0.78 | ) | $ | (7.58 | ) | $ | (4.39 | ) |
Year Ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Options to purchase common stock | 14,253 | 17,972 | 12,860 | ||||||
Restricted stock units | 289 | 1,480 | 1,328 | ||||||
Common stock subject to repurchase or forfeiture | — | 100 | 398 | ||||||
Warrants to purchase common stock | 996 | 1,118 | 36 | ||||||
Warrants to purchase convertible preferred stock | — | — | 1,132 | ||||||
Convertible preferred stock | — | — | 42,242 | ||||||
Total common stock equivalents | 15,538 | 20,670 | 57,996 |
|
December 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
Cost | Net Unrealized Gain/(Loss) | Fair Value | Cost | Net Unrealized Gain/(Loss) | Fair Value | ||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||
Cash | $ | 49,836 | $ | — | $ | 49,836 | $ | 33,322 | $ | — | $ | 33,322 | |||||||||||
Money market funds | 5,828 | — | 5,828 | 42,042 | — | 42,042 | |||||||||||||||||
Commercial paper | 453 | — | 453 | 1,500 | — | 1,500 | |||||||||||||||||
Total cash and cash equivalents | $ | 56,117 | $ | — | $ | 56,117 | $ | 76,864 | $ | — | $ | 76,864 | |||||||||||
Short-term investments: | |||||||||||||||||||||||
Commercial paper | $ | 13,435 | $ | — | $ | 13,435 | $ | 35,571 | $ | — | $ | 35,571 | |||||||||||
Corporate securities | 18,426 | (15 | ) | 18,411 | — | — | — | ||||||||||||||||
Certificate of deposit | 1,499 | 1 | 1,500 | 1,500 | — | 1,500 | |||||||||||||||||
Total short-term investments | $ | 33,360 | $ | (14 | ) | $ | 33,346 | $ | 37,071 | $ | — | $ | 37,071 | ||||||||||
Long-term corporate securities | $ | 1,453 | $ | (2 | ) | $ | 1,451 | $ | 24,338 | $ | (18 | ) | $ | 24,320 | |||||||||
Short-term restricted cash | $ | 300 | $ | — | $ | 300 | $ | 352 | $ | — | $ | 352 | |||||||||||
Long-term restricted cash | 1,480 | — | 1,480 | 1,350 | — | 1,350 | |||||||||||||||||
Total restricted cash | $ | 1,780 | $ | — | $ | 1,780 | $ | 1,702 | $ | — | $ | 1,702 |
Cost | Fair Value | ||||||
Due in 1 year or less | $ | 33,813 | $ | 33,799 | |||
Due in 1-2 years | 1,453 | 1,451 | |||||
Investments not due at a single maturity date | 5,828 | 5,828 | |||||
Total | $ | 41,094 | $ | 41,078 |
|
December 31, 2014 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 5,828 | $ | 5,828 | $ | — | $ | — | |||||||
Commercial paper | 453 | — | 453 | — | |||||||||||
Short-term investments: | |||||||||||||||
Commercial paper | 13,435 | — | 13,435 | — | |||||||||||
Corporate securities | 18,411 | — | 18,411 | — | |||||||||||
Certificate of deposit | 1,500 | — | 1,500 | — | |||||||||||
Long-term investments, corporate securities | 1,451 | — | 1,451 | — | |||||||||||
Total assets measured and recorded at fair value | $ | 41,078 | $ | 5,828 | $ | 35,250 | $ | — | |||||||
Liabilities: | |||||||||||||||
Put option liability | $ | 1,079 | $ | — | $ | — | $ | 1,079 |
December 31, 2013 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 42,042 | $ | 42,042 | $ | — | $ | — | |||||||
Commercial paper | 1,500 | — | 1,500 | — | |||||||||||
Short-term investments: | |||||||||||||||
Commercial paper | 35,571 | — | 35,571 | — | |||||||||||
Certificate of deposit | 1,500 | — | 1,500 | — | |||||||||||
Long-term investments, corporate securities | 24,320 | — | 24,320 | — | |||||||||||
Total assets measured and recorded at fair value | $ | 104,933 | $ | 42,042 | $ | 62,891 | $ | — | |||||||
Liabilities: | |||||||||||||||
Put option liability | $ | 1,521 | $ | — | $ | — | $ | 1,521 |
Level 3 | |||
December 31, 2014 | |||
Beginning balance | $ | 1,521 | |
Vesting of put options | 271 | ||
Exercise of put options | (460 | ) | |
Fair value adjustment related to put options | (253 | ) | |
Total financial liabilities | $ | 1,079 |
|
December 31, | |||||||
2014 | 2013 | ||||||
Textbook library | $ | 169,463 | $ | 196,742 | |||
Less accumulated depreciation | (88,701 | ) | (91,634 | ) | |||
Textbook library, net | $ | 80,762 | $ | 105,108 |
December 31, | |||||||
2014 | 2013 | ||||||
Computer and equipment | $ | 1,083 | $ | 1,594 | |||
Software | 3,842 | 5,088 | |||||
Furniture and fixtures | 2,259 | 2,207 | |||||
Leasehold improvements | 5,153 | 4,407 | |||||
Content | 21,262 | 17,725 | |||||
33,599 | 31,021 | ||||||
Less accumulated depreciation and amortization | (15,230 | ) | (12,057 | ) | |||
Property and equipment, net | $ | 18,369 | $ | 18,964 |
|
Cash consideration | $ | 55,537 | |
Fair value of stock escrow consideration | 2,585 | ||
Fair value of stock contingent consideration | 193 | ||
Fair value of purchase consideration | $ | 58,315 |
2014 | |||
Cash | $ | 1,665 | |
Other acquired assets | 595 | ||
Acquired intangible assets: | |||
Developed technology | 4,174 | ||
Customer list | 3,770 | ||
Trade name | 5,990 | ||
Non-compete agreements | 1,630 | ||
Corporate partnerships | 243 | ||
Master services agreement | 1,030 | ||
Total acquired intangible assets | 16,837 | ||
Total identifiable assets acquired | 19,097 | ||
Liabilities assumed | (2,538 | ) | |
Net identifiable assets acquired | 16,559 | ||
Goodwill | 41,756 | ||
Net assets acquired | $ | 58,315 |
|
December 31, 2014 | |||
Beginning balance | $ | 49,545 | |
Additions due to acquisition | 41,756 | ||
Ending balance | $ | 91,301 |
December 31, 2014 | ||||||||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Impairment | Net Carrying Amount | ||||||||||||||
Developed technology | 49 | $ | 9,792 | $ | (5,000 | ) | $ | (194 | ) | $ | 4,598 | |||||||
Customer list | 6 | 4,363 | (1,816 | ) | (829 | ) | 1,718 | |||||||||||
Trade name | 44 | 3,132 | (1,085 | ) | (39 | ) | 2,008 | |||||||||||
Non-compete agreements | 14 | 1,637 | (421 | ) | (278 | ) | 938 | |||||||||||
Master service agreement | 14 | 1,030 | (266 | ) | — | 764 | ||||||||||||
Corporate partnerships | 0 | 243 | (31 | ) | (212 | ) | — | |||||||||||
Indefinite-lived trade name | — | 3,600 | — | — | 3,600 | |||||||||||||
Total intangible assets | $ | 23,797 | $ | (8,619 | ) | $ | (1,552 | ) | $ | 13,626 |
December 31, 2013 | |||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||
Developed technology | 46 | $ | 8,008 | $ | (5,386 | ) | $ | 2,622 | |||||
Customer list | 24 | 5,472 | (5,029 | ) | 443 | ||||||||
Trade name | 33 | 1,182 | (942 | ) | 240 | ||||||||
Non-compete agreements | 34 | 1,068 | (1,062 | ) | 6 | ||||||||
Total intangible assets | $ | 15,730 | $ | (12,419 | ) | $ | 3,311 |
2015 | $ | 4,761 | |
2016 | 2,238 | ||
2017 | 1,701 | ||
2018 | 1,018 | ||
2019 | 308 | ||
Total | $ | 10,026 |
|
December 31, | |||||||
2014 | 2013 | ||||||
Accrued book purchases | $ | 1,812 | $ | 1,905 | |||
Accrued shipping for cycle returns | 539 | 2,929 | |||||
Chegg credit | 2,264 | 3,124 | |||||
Refund reserve | 6,174 | 330 | |||||
Taxes payable | 4,851 | 3,067 | |||||
Other | 15,543 | 9,915 | |||||
$ | 31,183 | $ | 21,270 |
December 31, | |||||||
2014 | 2013 | ||||||
Put option liability | $ | — | $ | 1,521 | |||
Deferred rent, non-current | 1,233 | 1,803 | |||||
Long term tax liability | 2,088 | 1,281 | |||||
Other | 1,044 | 374 | |||||
$ | 4,365 | $ | 4,979 |
|
|
Expected term | 5.9 years | ||
Expected volatility | 55.5 | % | |
Dividend yield | 0.00 | % | |
Risk-free interest rate | 1.61 | ||
Weighted-average fair value per share | $ | 6.35 |
|
2015 | $ | 4,157 | |
2016 | 4,061 | ||
2017 | 1,609 | ||
2018 | 1,541 | ||
2019 | 880 | ||
Thereafter | 612 | ||
Total | $ | 12,860 |
|
|
• | All of our outstanding shares of convertible preferred stock were automatically converted into 53,912,261 shares of our common stock; |
• | All of our outstanding convertible preferred stock warrants were automatically converted into warrants to purchase 1,118,282 shares of our common stock (see Note 10); |
• | We reclassified our outstanding preferred stock warrant liability to additional paid-in capital and recorded a gain of $3.3 million, which occurred on the closing of our IPO (see Note 10); |
• | We recognized share-based compensation expense related to the vesting of RSUs granted prior to the IPO that were outstanding as of the IPO date (see Note 14); and |
• | We granted 931,791 options and 472,644 RSUs under our Designated IPO Equity Incentive Program (see Note 14). |
December 31, 2014 | ||
Warrants to purchase common stock | 996 | |
Outstanding stock options | 14,962 | |
Outstanding RSUs | 9,125 | |
Shares available for grant under the stock plans | 8,821 | |
Shares available for issuance under employee stock purchase plan | 4,476 | |
Total common shares reserved for future issuance | 38,380 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Cost of revenues | $ | 617 | $ | 1,185 | $ | 542 | |||||
Technology and development | 10,451 | 9,414 | 7,657 | ||||||||
Sales and marketing | 11,300 | 7,107 | 5,164 | ||||||||
General and administrative | 14,520 | 19,252 | 4,682 | ||||||||
Total share-based compensation expense | $ | 36,888 | $ | 36,958 | $ | 18,045 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Expected term (years) | 6.07 | 5.08-6.63 | 5.09-6.08 | ||||||||
Expected volatility | 55.91%-56.83% | 55.72%-73.18% | 55.10%-58.77% | ||||||||
Dividend yield | 0.00 | % | 0.00 | % | 0.00 | % | |||||
Risk-free interest rate | 1.88%-2.02% | 0.81%-1.92% | 0.65%-1.16% | ||||||||
Weighted-average grant-date fair value per share | $ | 3.82 | $ | 6.20 | $ | 3.86 |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Expected term (years) | 0.50 | 0.50 | |||||
Expected volatility | 41.89 | % | 45.00 | % | |||
Dividend yield | 0.00 | % | 0.00 | % | |||
Risk-free interest rate | 0.06 | % | 0.10 | % | |||
Weighted-average grant-date fair value per share | $ | 1.68 | $ | 3.44 |
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, 2013 | 17,971,969 | $ | 8.35 | 8.15 | $ | 22,253,373 | ||||||
Granted | 640,138 | $ | 7.09 | |||||||||
Exercised | (663,333 | ) | $ | 1.80 | ||||||||
Canceled | (2,986,675 | ) | $ | 8.61 | ||||||||
Balance at December 31, 2014 | 14,962,099 | $ | 8.53 | 7.11 | $ | 6,646,629 | ||||||
As of December 31, 2014 | ||||||||||||
Options exercisable | 9,773,822 | $ | 7.86 | 6.42 | $ | 6,567,295 | ||||||
Options vested and expected to vest | 14,308,608 | $ | 8.46 | 7.04 | $ | 6,631,775 |
Restricted Stock Units Outstanding | ||||||
Number of RSUs Outstanding | Weighted Average Grant Date Fair Value | |||||
Balance at December 31, 2013 | 1,479,898 | $ | 10.01 | |||
Granted | 10,427,253 | 6.21 | ||||
Released | (1,483,623 | ) | 9.68 | |||
Canceled | (1,298,338 | ) | 6.28 | |||
Balance at December 31, 2014 | 9,125,190 | $ | 6.25 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Current income taxes: | |||||||||||
Federal | $ | — | $ | — | $ | (341 | ) | ||||
State | 304 | 282 | 342 | ||||||||
Foreign | 871 | 358 | 17 | ||||||||
Total current income taxes | 1,175 | 640 | 18 | ||||||||
Deferred income taxes: | |||||||||||
Federal | (1,003 | ) | — | — | |||||||
State | 33 | — | — | ||||||||
Foreign | (19 | ) | 2 | 11 | |||||||
Total deferred income taxes | (989 | ) | 2 | 11 | |||||||
Total income tax provision | $ | 186 | $ | 642 | $ | 29 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
United States | $ | (65,930 | ) | $ | (55,974 | ) | $ | (49,701 | ) | ||
Foreign | 1,358 | 766 | 687 | ||||||||
Total | $ | (64,572 | ) | $ | (55,208 | ) | $ | (49,014 | ) |
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Tax at U.S. statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||
State, net of federal benefit | 5.1 | 2.7 | 2.9 | |||||
Share-based compensation | (6.5 | ) | (7.7 | ) | (8.5 | ) | ||
Non-deductible expenses | (0.4 | ) | (0.1 | ) | (0.7 | ) | ||
Other | (0.5 | ) | 0.9 | 2.5 | ||||
Change in valuation allowance | (32.0 | ) | (31.0 | ) | (30.3 | ) | ||
Total | (0.3 | )% | (1.2 | )% | (0.1 | )% |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Deferred tax assets: | |||||||
Accrued expenses and reserves | $ | 6,291 | $ | 2,405 | |||
Share-based compensation | 18,391 | 13,261 | |||||
Deferred revenue | 4,589 | 3,373 | |||||
Net operating loss carryforwards | 36,847 | 34,919 | |||||
Fixed assets, textbooks and intangibles assets | 10,754 | 1,862 | |||||
Other items | 2,277 | 2,628 | |||||
Gross deferred tax assets | 79,149 | 58,448 | |||||
Valuation allowance | (79,093 | ) | (58,411 | ) | |||
Total deferred tax assets | 56 | 37 | |||||
Deferred tax liabilities: | |||||||
Intangible asset | 321 | — | |||||
Total deferred tax liabilities | 321 | — | |||||
Net deferred tax (liabilities) assets | $ | (265 | ) | $ | 37 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Balance at December 31, 2013 | $ | 2,994 | $ | 1,942 | $ | 565 | |||||
Increase in tax positions for prior years | 406 | 318 | 1,090 | ||||||||
Decrease in tax positions for prior years | (284 | ) | (2 | ) | (258 | ) | |||||
Decrease in tax positions for prior year settlement | — | (16 | ) | — | |||||||
Increase in tax positions for current year | 1,172 | 742 | 495 | ||||||||
Change due to translation of foreign currencies | (16 | ) | 10 | 50 | |||||||
Balance at December 31, 2014 | $ | 4,272 | $ | 2,994 | $ | 1,942 |
|
|
|
December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Print textbooks | $ | 213,657 | $ | 203,077 | $ | 185,169 | |||||
Digital offerings | 91,177 | 52,498 | 28,165 | ||||||||
Total Revenue | 304,834 | 255,575 | 213,334 |
|
Three Months Ended | |||||||||||||||
March 31, 2014 | June 30, 2014 | September 30, 2014 | December 31, 2014 | ||||||||||||
Net revenues | $ | 74,393 | $ | 64,492 | $ | 81,532 | $ | 84,417 | |||||||
Gross profit | 8,908 | 25,896 | 13,251 | 45,794 | |||||||||||
Net (loss) income | $ | (25,759 | ) | $ | (8,246 | ) | $ | (32,441 | ) | $ | 1,688 | ||||
Weighted average shares used to compute net (loss) income per share: | |||||||||||||||
Basic | 82,181 | 83,209 | 83,688 | 83,925 | |||||||||||
Diluted | 82,181 | 83,209 | 83,688 | 86,543 | |||||||||||
Net (loss) income per share: | |||||||||||||||
Basic | $ | (0.31 | ) | $ | (0.10 | ) | $ | (0.39 | ) | $ | 0.02 | ||||
Diluted | $ | (0.31 | ) | $ | (0.10 | ) | $ | (0.39 | ) | $ | 0.02 | ||||
Three Months Ended | |||||||||||||||
March 31, 2013 | June 30, 2013 | September 30, 2013 | December 31, 2013 | ||||||||||||
Net revenues | $ | 61,015 | $ | 55,857 | $ | 61,587 | $ | 77,116 | |||||||
Gross profit | 11,561 | 26,250 | 3,162 | 39,542 | |||||||||||
Net loss | (17,825 | ) | (3,353 | ) | (29,255 | ) | (5,417 | ) | |||||||
Deemed dividend to preferred stockholders | — | — | — | (102,557 | ) | ||||||||||
Net loss attributable to common stockholders | $ | (17,825 | ) | $ | (3,353 | ) | $ | (29,255 | ) | $ | (107,974 | ) | |||
Weighted average shares used to compute net loss attributable to common stockholders per share: | |||||||||||||||
Basic | 12,031 | 12,558 | 12,873 | 45,825 | |||||||||||
Diluted | 12,031 | 12,558 | 12,873 | 45,825 | |||||||||||
Net loss attributable to common stockholders per share: | |||||||||||||||
Basic | $ | (1.48 | ) | $ | (0.27 | ) | $ | (2.27 | ) | $ | (2.36 | ) | |||
Diluted | $ | (1.48 | ) | $ | (0.27 | ) | $ | (2.27 | ) | $ | (2.36 | ) |
|
Years Ended December 31, 2014, 2013 and 2012 | |||||||||||||||
Balance at Beginning of Year | Additions Charged to Expenses/ Other Accounts | Net (Deductions) Recoveries | Balance at End of Year | ||||||||||||
Allowance for doubtful accounts | |||||||||||||||
2014 | $ | 317 | $ | 234 | $ | 8 | $ | 559 | |||||||
2013 | $ | 502 | $ | 206 | $ | (391 | ) | $ | 317 | ||||||
2012 | $ | 241 | $ | 502 | $ | (241 | ) | $ | 502 |
|
Classification | Useful Life | |
Computers and equipment | 3 years | |
Software | 2-3 years | |
Furniture and fixtures | 5 years | |
Leasehold improvements | Shorter of the remaining lease term or the estimated useful life of 5 years | |
Content | 5 years |
|
Classification | Useful Life | |
Computers and equipment | 3 years | |
Software | 2-3 years | |
Furniture and fixtures | 5 years | |
Leasehold improvements | Shorter of the remaining lease term or the estimated useful life of 5 years | |
Content | 5 years |
Year Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Numerator: | ||||||||||||
Net loss | $ | (64,758 | ) | $ | (55,850 | ) | $ | (49,043 | ) | |||
Deemed dividend to preferred stockholders | — | (102,557 | ) | — | ||||||||
$ | (64,758 | ) | $ | (158,407 | ) | $ | (49,043 | ) | ||||
Denominator: | ||||||||||||
Weighted-average common shares outstanding | 83,241 | 21,121 | 12,132 | |||||||||
Less: Weighted-average unvested common shares subject to repurchase of forfeiture | (36 | ) | (219 | ) | (949 | ) | ||||||
Weighted-average common shares used in computing basic and diluted net loss per share | 83,205 | 20,902 | 11,183 | |||||||||
Net loss per share attributable to common stockholders, basic and diluted. | $ | (0.78 | ) | $ | (7.58 | ) | $ | (4.39 | ) |
Year Ended December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Options to purchase common stock | 14,253 | 17,972 | 12,860 | ||||||
Restricted stock units | 289 | 1,480 | 1,328 | ||||||
Common stock subject to repurchase or forfeiture | — | 100 | 398 | ||||||
Warrants to purchase common stock | 996 | 1,118 | 36 | ||||||
Warrants to purchase convertible preferred stock | — | — | 1,132 | ||||||
Convertible preferred stock | — | — | 42,242 | ||||||
Total common stock equivalents | 15,538 | 20,670 | 57,996 |
|
December 31, 2014 | December 31, 2013 | ||||||||||||||||||||||
Cost | Net Unrealized Gain/(Loss) | Fair Value | Cost | Net Unrealized Gain/(Loss) | Fair Value | ||||||||||||||||||
Cash and cash equivalents: | |||||||||||||||||||||||
Cash | $ | 49,836 | $ | — | $ | 49,836 | $ | 33,322 | $ | — | $ | 33,322 | |||||||||||
Money market funds | 5,828 | — | 5,828 | 42,042 | — | 42,042 | |||||||||||||||||
Commercial paper | 453 | — | 453 | 1,500 | — | 1,500 | |||||||||||||||||
Total cash and cash equivalents | $ | 56,117 | $ | — | $ | 56,117 | $ | 76,864 | $ | — | $ | 76,864 | |||||||||||
Short-term investments: | |||||||||||||||||||||||
Commercial paper | $ | 13,435 | $ | — | $ | 13,435 | $ | 35,571 | $ | — | $ | 35,571 | |||||||||||
Corporate securities | 18,426 | (15 | ) | 18,411 | — | — | — | ||||||||||||||||
Certificate of deposit | 1,499 | 1 | 1,500 | 1,500 | — | 1,500 | |||||||||||||||||
Total short-term investments | $ | 33,360 | $ | (14 | ) | $ | 33,346 | $ | 37,071 | $ | — | $ | 37,071 | ||||||||||
Long-term corporate securities | $ | 1,453 | $ | (2 | ) | $ | 1,451 | $ | 24,338 | $ | (18 | ) | $ | 24,320 | |||||||||
Short-term restricted cash | $ | 300 | $ | — | $ | 300 | $ | 352 | $ | — | $ | 352 | |||||||||||
Long-term restricted cash | 1,480 | — | 1,480 | 1,350 | — | 1,350 | |||||||||||||||||
Total restricted cash | $ | 1,780 | $ | — | $ | 1,780 | $ | 1,702 | $ | — | $ | 1,702 |
Cost | Fair Value | ||||||
Due in 1 year or less | $ | 33,813 | $ | 33,799 | |||
Due in 1-2 years | 1,453 | 1,451 | |||||
Investments not due at a single maturity date | 5,828 | 5,828 | |||||
Total | $ | 41,094 | $ | 41,078 |
|
December 31, 2014 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 5,828 | $ | 5,828 | $ | — | $ | — | |||||||
Commercial paper | 453 | — | 453 | — | |||||||||||
Short-term investments: | |||||||||||||||
Commercial paper | 13,435 | — | 13,435 | — | |||||||||||
Corporate securities | 18,411 | — | 18,411 | — | |||||||||||
Certificate of deposit | 1,500 | — | 1,500 | — | |||||||||||
Long-term investments, corporate securities | 1,451 | — | 1,451 | — | |||||||||||
Total assets measured and recorded at fair value | $ | 41,078 | $ | 5,828 | $ | 35,250 | $ | — | |||||||
Liabilities: | |||||||||||||||
Put option liability | $ | 1,079 | $ | — | $ | — | $ | 1,079 |
December 31, 2013 | |||||||||||||||
Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets: | |||||||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 42,042 | $ | 42,042 | $ | — | $ | — | |||||||
Commercial paper | 1,500 | — | 1,500 | — | |||||||||||
Short-term investments: | |||||||||||||||
Commercial paper | 35,571 | — | 35,571 | — | |||||||||||
Certificate of deposit | 1,500 | — | 1,500 | — | |||||||||||
Long-term investments, corporate securities | 24,320 | — | 24,320 | — | |||||||||||
Total assets measured and recorded at fair value | $ | 104,933 | $ | 42,042 | $ | 62,891 | $ | — | |||||||
Liabilities: | |||||||||||||||
Put option liability | $ | 1,521 | $ | — | $ | — | $ | 1,521 |
Level 3 | |||
December 31, 2014 | |||
Beginning balance | $ | 1,521 | |
Vesting of put options | 271 | ||
Exercise of put options | (460 | ) | |
Fair value adjustment related to put options | (253 | ) | |
Total financial liabilities | $ | 1,079 |
|
December 31, | |||||||
2014 | 2013 | ||||||
Textbook library | $ | 169,463 | $ | 196,742 | |||
Less accumulated depreciation | (88,701 | ) | (91,634 | ) | |||
Textbook library, net | $ | 80,762 | $ | 105,108 |
December 31, | |||||||
2014 | 2013 | ||||||
Computer and equipment | $ | 1,083 | $ | 1,594 | |||
Software | 3,842 | 5,088 | |||||
Furniture and fixtures | 2,259 | 2,207 | |||||
Leasehold improvements | 5,153 | 4,407 | |||||
Content | 21,262 | 17,725 | |||||
33,599 | 31,021 | ||||||
Less accumulated depreciation and amortization | (15,230 | ) | (12,057 | ) | |||
Property and equipment, net | $ | 18,369 | $ | 18,964 |
|
Cash consideration | $ | 55,537 | |
Fair value of stock escrow consideration | 2,585 | ||
Fair value of stock contingent consideration | 193 | ||
Fair value of purchase consideration | $ | 58,315 |
2014 | |||
Cash | $ | 1,665 | |
Other acquired assets | 595 | ||
Acquired intangible assets: | |||
Developed technology | 4,174 | ||
Customer list | 3,770 | ||
Trade name | 5,990 | ||
Non-compete agreements | 1,630 | ||
Corporate partnerships | 243 | ||
Master services agreement | 1,030 | ||
Total acquired intangible assets | 16,837 | ||
Total identifiable assets acquired | 19,097 | ||
Liabilities assumed | (2,538 | ) | |
Net identifiable assets acquired | 16,559 | ||
Goodwill | 41,756 | ||
Net assets acquired | $ | 58,315 |
|
December 31, 2014 | |||
Beginning balance | $ | 49,545 | |
Additions due to acquisition | 41,756 | ||
Ending balance | $ | 91,301 |
December 31, 2014 | ||||||||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Impairment | Net Carrying Amount | ||||||||||||||
Developed technology | 49 | $ | 9,792 | $ | (5,000 | ) | $ | (194 | ) | $ | 4,598 | |||||||
Customer list | 6 | 4,363 | (1,816 | ) | (829 | ) | 1,718 | |||||||||||
Trade name | 44 | 3,132 | (1,085 | ) | (39 | ) | 2,008 | |||||||||||
Non-compete agreements | 14 | 1,637 | (421 | ) | (278 | ) | 938 | |||||||||||
Master service agreement | 14 | 1,030 | (266 | ) | — | 764 | ||||||||||||
Corporate partnerships | 0 | 243 | (31 | ) | (212 | ) | — | |||||||||||
Indefinite-lived trade name | — | 3,600 | — | — | 3,600 | |||||||||||||
Total intangible assets | $ | 23,797 | $ | (8,619 | ) | $ | (1,552 | ) | $ | 13,626 |
December 31, 2013 | |||||||||||||
Weighted-Average Amortization Period (in months) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||
Developed technology | 46 | $ | 8,008 | $ | (5,386 | ) | $ | 2,622 | |||||
Customer list | 24 | 5,472 | (5,029 | ) | 443 | ||||||||
Trade name | 33 | 1,182 | (942 | ) | 240 | ||||||||
Non-compete agreements | 34 | 1,068 | (1,062 | ) | 6 | ||||||||
Total intangible assets | $ | 15,730 | $ | (12,419 | ) | $ | 3,311 |
2015 | $ | 4,761 | |
2016 | 2,238 | ||
2017 | 1,701 | ||
2018 | 1,018 | ||
2019 | 308 | ||
Total | $ | 10,026 |
|
December 31, | |||||||
2014 | 2013 | ||||||
Accrued book purchases | $ | 1,812 | $ | 1,905 | |||
Accrued shipping for cycle returns | 539 | 2,929 | |||||
Chegg credit | 2,264 | 3,124 | |||||
Refund reserve | 6,174 | 330 | |||||
Taxes payable | 4,851 | 3,067 | |||||
Other | 15,543 | 9,915 | |||||
$ | 31,183 | $ | 21,270 |
December 31, | |||||||
2014 | 2013 | ||||||
Put option liability | $ | — | $ | 1,521 | |||
Deferred rent, non-current | 1,233 | 1,803 | |||||
Long term tax liability | 2,088 | 1,281 | |||||
Other | 1,044 | 374 | |||||
$ | 4,365 | $ | 4,979 |
|
Expected term | 5.9 years | ||
Expected volatility | 55.5 | % | |
Dividend yield | 0.00 | % | |
Risk-free interest rate | 1.61 | ||
Weighted-average fair value per share | $ | 6.35 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Expected term (years) | 6.07 | 5.08-6.63 | 5.09-6.08 | ||||||||
Expected volatility | 55.91%-56.83% | 55.72%-73.18% | 55.10%-58.77% | ||||||||
Dividend yield | 0.00 | % | 0.00 | % | 0.00 | % | |||||
Risk-free interest rate | 1.88%-2.02% | 0.81%-1.92% | 0.65%-1.16% | ||||||||
Weighted-average grant-date fair value per share | $ | 3.82 | $ | 6.20 | $ | 3.86 |
|
2015 | $ | 4,157 | |
2016 | 4,061 | ||
2017 | 1,609 | ||
2018 | 1,541 | ||
2019 | 880 | ||
Thereafter | 612 | ||
Total | $ | 12,860 |
|
December 31, 2014 | ||
Warrants to purchase common stock | 996 | |
Outstanding stock options | 14,962 | |
Outstanding RSUs | 9,125 | |
Shares available for grant under the stock plans | 8,821 | |
Shares available for issuance under employee stock purchase plan | 4,476 | |
Total common shares reserved for future issuance | 38,380 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Cost of revenues | $ | 617 | $ | 1,185 | $ | 542 | |||||
Technology and development | 10,451 | 9,414 | 7,657 | ||||||||
Sales and marketing | 11,300 | 7,107 | 5,164 | ||||||||
General and administrative | 14,520 | 19,252 | 4,682 | ||||||||
Total share-based compensation expense | $ | 36,888 | $ | 36,958 | $ | 18,045 |
Expected term | 5.9 years | ||
Expected volatility | 55.5 | % | |
Dividend yield | 0.00 | % | |
Risk-free interest rate | 1.61 | ||
Weighted-average fair value per share | $ | 6.35 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Expected term (years) | 6.07 | 5.08-6.63 | 5.09-6.08 | ||||||||
Expected volatility | 55.91%-56.83% | 55.72%-73.18% | 55.10%-58.77% | ||||||||
Dividend yield | 0.00 | % | 0.00 | % | 0.00 | % | |||||
Risk-free interest rate | 1.88%-2.02% | 0.81%-1.92% | 0.65%-1.16% | ||||||||
Weighted-average grant-date fair value per share | $ | 3.82 | $ | 6.20 | $ | 3.86 |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Expected term (years) | 0.50 | 0.50 | |||||
Expected volatility | 41.89 | % | 45.00 | % | |||
Dividend yield | 0.00 | % | 0.00 | % | |||
Risk-free interest rate | 0.06 | % | 0.10 | % | |||
Weighted-average grant-date fair value per share | $ | 1.68 | $ | 3.44 |
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, 2013 | 17,971,969 | $ | 8.35 | 8.15 | $ | 22,253,373 | ||||||
Granted | 640,138 | $ | 7.09 | |||||||||
Exercised | (663,333 | ) | $ | 1.80 | ||||||||
Canceled | (2,986,675 | ) | $ | 8.61 | ||||||||
Balance at December 31, 2014 | 14,962,099 | $ | 8.53 | 7.11 | $ | 6,646,629 | ||||||
As of December 31, 2014 | ||||||||||||
Options exercisable | 9,773,822 | $ | 7.86 | 6.42 | $ | 6,567,295 | ||||||
Options vested and expected to vest | 14,308,608 | $ | 8.46 | 7.04 | $ | 6,631,775 |
Restricted Stock Units Outstanding | ||||||
Number of RSUs Outstanding | Weighted Average Grant Date Fair Value | |||||
Balance at December 31, 2013 | 1,479,898 | $ | 10.01 | |||
Granted | 10,427,253 | 6.21 | ||||
Released | (1,483,623 | ) | 9.68 | |||
Canceled | (1,298,338 | ) | 6.28 | |||
Balance at December 31, 2014 | 9,125,190 | $ | 6.25 |
|
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Current income taxes: | |||||||||||
Federal | $ | — | $ | — | $ | (341 | ) | ||||
State | 304 | 282 | 342 | ||||||||
Foreign | 871 | 358 | 17 | ||||||||
Total current income taxes | 1,175 | 640 | 18 | ||||||||
Deferred income taxes: | |||||||||||
Federal | (1,003 | ) | — | — | |||||||
State | 33 | — | — | ||||||||
Foreign | (19 | ) | 2 | 11 | |||||||
Total deferred income taxes | (989 | ) | 2 | 11 | |||||||
Total income tax provision | $ | 186 | $ | 642 | $ | 29 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
United States | $ | (65,930 | ) | $ | (55,974 | ) | $ | (49,701 | ) | ||
Foreign | 1,358 | 766 | 687 | ||||||||
Total | $ | (64,572 | ) | $ | (55,208 | ) | $ | (49,014 | ) |
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Tax at U.S. statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||
State, net of federal benefit | 5.1 | 2.7 | 2.9 | |||||
Share-based compensation | (6.5 | ) | (7.7 | ) | (8.5 | ) | ||
Non-deductible expenses | (0.4 | ) | (0.1 | ) | (0.7 | ) | ||
Other | (0.5 | ) | 0.9 | 2.5 | ||||
Change in valuation allowance | (32.0 | ) | (31.0 | ) | (30.3 | ) | ||
Total | (0.3 | )% | (1.2 | )% | (0.1 | )% |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Deferred tax assets: | |||||||
Accrued expenses and reserves | $ | 6,291 | $ | 2,405 | |||
Share-based compensation | 18,391 | 13,261 | |||||
Deferred revenue | 4,589 | 3,373 | |||||
Net operating loss carryforwards | 36,847 | 34,919 | |||||
Fixed assets, textbooks and intangibles assets | 10,754 | 1,862 | |||||
Other items | 2,277 | 2,628 | |||||
Gross deferred tax assets | 79,149 | 58,448 | |||||
Valuation allowance | (79,093 | ) | (58,411 | ) | |||
Total deferred tax assets | 56 | 37 | |||||
Deferred tax liabilities: | |||||||
Intangible asset | 321 | — | |||||
Total deferred tax liabilities | 321 | — | |||||
Net deferred tax (liabilities) assets | $ | (265 | ) | $ | 37 |
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Balance at December 31, 2013 | $ | 2,994 | $ | 1,942 | $ | 565 | |||||
Increase in tax positions for prior years | 406 | 318 | 1,090 | ||||||||
Decrease in tax positions for prior years | (284 | ) | (2 | ) | (258 | ) | |||||
Decrease in tax positions for prior year settlement | — | (16 | ) | — | |||||||
Increase in tax positions for current year | 1,172 | 742 | 495 | ||||||||
Change due to translation of foreign currencies | (16 | ) | 10 | 50 | |||||||
Balance at December 31, 2014 | $ | 4,272 | $ | 2,994 | $ | 1,942 |
|
December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Print textbooks | $ | 213,657 | $ | 203,077 | $ | 185,169 | |||||
Digital offerings | 91,177 | 52,498 | 28,165 | ||||||||
Total Revenue | 304,834 | 255,575 | 213,334 |
|
Three Months Ended | |||||||||||||||
March 31, 2014 | June 30, 2014 | September 30, 2014 | December 31, 2014 | ||||||||||||
Net revenues | $ | 74,393 | $ | 64,492 | $ | 81,532 | $ | 84,417 | |||||||
Gross profit | 8,908 | 25,896 | 13,251 | 45,794 | |||||||||||
Net (loss) income | $ | (25,759 | ) | $ | (8,246 | ) | $ | (32,441 | ) | $ | 1,688 | ||||
Weighted average shares used to compute net (loss) income per share: | |||||||||||||||
Basic | 82,181 | 83,209 | 83,688 | 83,925 | |||||||||||
Diluted | 82,181 | 83,209 | 83,688 | 86,543 | |||||||||||
Net (loss) income per share: | |||||||||||||||
Basic | $ | (0.31 | ) | $ | (0.10 | ) | $ | (0.39 | ) | $ | 0.02 | ||||
Diluted | $ | (0.31 | ) | $ | (0.10 | ) | $ | (0.39 | ) | $ | 0.02 | ||||
Three Months Ended | |||||||||||||||
March 31, 2013 | June 30, 2013 | September 30, 2013 | December 31, 2013 | ||||||||||||
Net revenues | $ | 61,015 | $ | 55,857 | $ | 61,587 | $ | 77,116 | |||||||
Gross profit | 11,561 | 26,250 | 3,162 | 39,542 | |||||||||||
Net loss | (17,825 | ) | (3,353 | ) | (29,255 | ) | (5,417 | ) | |||||||
Deemed dividend to preferred stockholders | — | — | — | (102,557 | ) | ||||||||||
Net loss attributable to common stockholders | $ | (17,825 | ) | $ | (3,353 | ) | $ | (29,255 | ) | $ | (107,974 | ) | |||
Weighted average shares used to compute net loss attributable to common stockholders per share: | |||||||||||||||
Basic | 12,031 | 12,558 | 12,873 | 45,825 | |||||||||||
Diluted | 12,031 | 12,558 | 12,873 | 45,825 | |||||||||||
Net loss attributable to common stockholders per share: | |||||||||||||||
Basic | $ | (1.48 | ) | $ | (0.27 | ) | $ | (2.27 | ) | $ | (2.36 | ) | |||
Diluted | $ | (1.48 | ) | $ | (0.27 | ) | $ | (2.27 | ) | $ | (2.36 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|