- Third quarter revenues of $261.4 million
Thoughtworks Holding, Inc. (NASDAQ: TWKS) ("Thoughtworks" or the
"Company"), a leading global technology consultancy, today reported
results for the third quarter of 2024.
Acquisition Update
As announced on August 5, 2024, Thoughtworks has entered into a
definitive merger agreement to be acquired by affiliates of certain
investment funds advised by Apax Partners LLP for $4.40 per share
(the “Merger”). In connection with the Merger, Thoughtworks has
filed a definitive Information Statement with the Securities and
Exchange Commission on October 21, 2024. A copy of the Information
Statement can be found by visiting the Investor Relations section
of the Thoughtworks corporate website at thoughtworks.com. In light
of the announced transaction, Thoughtworks will not be holding a
conference call to discuss its September 30, 2024 financial
results.
Update on Restructuring Activities
On August 8, 2023, Thoughtworks initiated several measures to
reduce operational costs and better align our business with our
customers’ needs in a challenging macroeconomic environment. On May
7, 2024, we increased our restructuring program to capture
additional cost savings. On August 2, 2024, the Company’s Board of
Directors approved a second increase to its restructuring plan. The
restructuring program was completed on October 31, 2024, as
expected. The Company expects to record an immaterial amount of
expense in the fourth quarter of 2024 due to closing out the
program and the finalization of certain restructuring expenses, in
addition to expense incurred in October related to restructuring
actions taken.
During the third quarter of 2024, Thoughtworks incurred pre-tax
cash charges of approximately $22.6 million, which include $21.1
million in wage-related costs and $1.5 million in non-wage related
costs. Since the program’s inception in August 2023 through
September 30, 2024, we have incurred pre-tax cash charges of
approximately $50.9 million, which include $45.6 million in
wage-related costs and $5.3 million in non-wage related costs,
compared to total expected pre-tax charges of $56.5 million to
$68.0 million, of which include $51.0 million to $59.0 million of
wage-related expenses, such as employee severance and related
benefits, and $5.5 million to $9.0 million of non-wage related
expenses, including costs related to reducing leased office space,
vendor contract cancellations and professional fees. As of
September 30, 2024, we have achieved $180 million of annualized
savings compared to expected total restructuring program savings of
$185.0 million to $210.0 million.
QTD third quarter 2024 highlights
Revenues for the third quarter were $261.4 million, a
year-over-year decline of (6.7)%, or a year-over-year decline of
(6.9)% in constant currency.
Net loss margin for the third quarter was (2.3)% compared to
(9.2)% for the third quarter of 2023. Adjusted EBITDA Margin for
the third quarter was 11.7% compared to 12.0% for the third quarter
of 2023.
Diluted loss per share for the third quarter was $(0.02)
compared to $(0.08) for the third quarter of 2023. Adjusted Diluted
EPS for the third quarter was $0.03 compared to $0.04 for the third
quarter of 2023.
YTD third quarter 2024 highlights
Revenues for the nine months ended were $761.7 million, a
year-over-year decline of (12.9)%, or a year-over-year decline of
(12.6)% in constant currency. Acquisitions completed in the last
twelve months had an immaterial contribution to revenue growth for
the nine months ended September 30, 2024.
Net loss margin for the nine months ended was (9.6)% compared to
(5.3)% for the nine months ended September 30, 2023. Adjusted
EBITDA Margin for the nine months ended was 5.7% compared to 11.2%
for the nine months ended September 30, 2023.
Diluted loss per share for the nine months ended was $(0.23)
compared to $(0.15) for the nine months ended September 30, 2023.
Adjusted diluted loss per share for the nine months ended was
$(0.02) compared to Adjusted Diluted EPS of $0.10 for the nine
months ended September 30, 2023.
QTD third quarter 2024 summary
Three Months Ended September
30,
$ in millions, except per share data
2024
2023
Change
% Change(1)
GAAP Metrics:
Revenues(2)
$
261.4
$
280.2
$
(18.8
)
(6.7
)%
Gross Profit
$
91.9
$
94.2
$
(2.3
)
(2.4
)%
Gross Margin
35.2
%
33.6
%
1.6
%
SG&A
$
69.7
$
81.8
$
(12.1
)
(14.8
)%
SG&A Margin
26.7
%
29.2
%
(2.5
)%
Stock-based compensation(3)
$
6.9
$
12.8
$
(5.9
)
(46.1
)%
Net loss
$
(6.1
)
$
(25.9
)
$
19.8
Net loss margin
(2.3
)%
(9.2
)%
6.9
%
Diluted loss per share
$
(0.02
)
$
(0.08
)
$
0.06
Cash flow from operations
$
2.1
$
6.4
$
(4.3
)
(67.2
)%
Non-GAAP Metrics(4):
Revenue Growth Rate at constant
currency(5)
(6.9
)%
(16.6
)%
Adjusted Gross Profit
$
97.3
$
104.9
$
(7.6
)
(7.2
)%
Adjusted Gross Margin
37.2
%
37.4
%
(0.2
)%
Adjusted SG&A
$
66.9
$
72.8
$
(5.9
)
(8.1
)%
Adjusted SG&A Margin
25.6
%
26.0
%
(0.4
)%
Adjusted Net Income
$
9.7
$
11.5
$
(1.8
)
(15.7
)%
Adjusted EBITDA
$
30.7
$
33.6
$
(2.9
)
(8.6
)%
Adjusted EBITDA Margin
11.7
%
12.0
%
(0.3
)%
Adjusted Diluted EPS
$
0.03
$
0.04
$
(0.01
)
(25.0
)%
Free Cash Flow
$
(1.1
)
$
3.7
$
(4.8
)
YTD third quarter 2024 summary
Nine Months Ended September
30,
$ in millions, except per share data
2024
2023
Change
% Change(1)
GAAP Metrics:
Revenues(2)
$
761.7
$
874.4
$
(112.7
)
(12.9
)%
Gross Profit
$
231.9
$
282.6
$
(50.7
)
(17.9
)%
Gross Margin
30.5
%
32.3
%
(1.8
)%
SG&A
$
225.7
$
254.8
$
(29.1
)
(11.4
)%
SG&A Margin
29.6
%
29.1
%
0.5
%
Stock-based compensation(3)
$
26.9
$
48.1
$
(21.2
)
(44.1
)%
Net loss
$
(73.4
)
$
(46.2
)
$
(27.2
)
Net loss margin
(9.6
)%
(5.3
)%
(4.3
)%
Diluted loss per share
$
(0.23
)
$
(0.15
)
$
(0.08
)
Cash flow from operations
$
(31.9
)
$
36.6
$
(68.5
)
Non-GAAP Metrics(4):
Revenue Growth Rate at constant
currency(5)
(12.6
)%
(10.2
)%
Adjusted Gross Profit
$
251.3
$
321.7
$
(70.4
)
(21.9
)%
Adjusted Gross Margin
33.0
%
36.8
%
(3.8
)%
Adjusted SG&A
$
207.9
$
226.0
$
(18.1
)
(8.0
)%
Adjusted SG&A Margin
27.3
%
25.8
%
1.5
%
Adjusted Net (Loss) Income
$
(6.3
)
$
31.7
$
(38.0
)
Adjusted EBITDA
$
43.2
$
97.8
$
(54.6
)
(55.8
)%
Adjusted EBITDA Margin
5.7
%
11.2
%
(5.5
)%
Adjusted Diluted (Loss) Earnings Per
Share
$
(0.02
)
$
0.10
$
(0.12
)
Free Cash Flow
$
(42.7
)
$
30.2
$
(72.9
)
(1) The percentage change for the
following items were excluded as they were determined to be not
meaningful due to a loss or negative position in one or both
periods. QTD: net loss, diluted loss per share and free cash flow.
YTD: net loss, diluted loss per share, cash flow from operations,
adjusted net (loss) income, adjusted diluted (loss) earnings per
share and free cash flow.
(2) Acquisitions completed in the last
twelve months had an immaterial contribution to revenue growth for
the quarter and nine months ended September 30, 2024.
(3) The three and nine months ended
September 30, 2024 include $0.2 million expense and a net reversal
of $0.4 million, respectively, related to the CEO transition.
(4) See “Non-GAAP financial measures” for
how we define these measures and the financial tables that
accompany this release for reconciliation of these measures to the
closest comparable GAAP measures.
(5) Revenue Growth Rate at Constant
Currency is calculated by translating the current period revenues
into U.S. dollars at the weighted average exchange rates of the
prior period of comparison; therefore the weighted average rates
used in each respective calculation are not consistent. The change
in revenue growth rate at constant currency was excluded, as it was
determined to be not meaningful.
Bookings
Our overall bookings for the trailing twelve months ended
September 30, 2024 was $1.3 billion, a sequential increase from
$1.2 billion and a year-over-year decrease from $1.4 billion. The
sequential increase from the second quarter of 2024 to the third
quarter of 2024 is a result of continued strong bookings as our
industry-based go-to-market strategy is gaining momentum. The 7.1%
year-over-year decrease in bookings is primarily a result of
reduced client budgets reflecting caution around the macroeconomic
environment and smaller contract sizes which reflect a shift to
offshore services, where bill rates are lower compared to onshore
work, and, in certain cases, discounts or pricing adjustments.
Trailing Twelve Months Ended
September 30,
2024
2023
# of clients with bookings greater than
$10 million
37
37
# of clients with bookings between $5
million and $10 million
30
27
Revenue by geography(6)
Three Months Ended September
30,
Nine Months Ended September
30,
$ in thousands
2024
2023
% Change
2024
2023
% Change
North America
$
92,039
$
105,241
(12.5
)%
$
269,094
$
327,871
(17.9
)%
APAC
91,185
97,247
(6.2
)%
266,993
293,411
(9.0
)%
Europe
66,149
63,228
4.6
%
191,415
207,775
(7.9
)%
LATAM
12,020
14,443
(16.8
)%
34,155
45,373
(24.7
)%
Total revenues
$
261,393
$
280,159
(6.7
)%
$
761,657
$
874,430
(12.9
)%
(6) Revenues are presented geographically,
by customer location. During the first quarter of 2024, in
connection with the restructuring, the Company updated the
disaggregation of revenue by customer location to reflect the
geographical market based on contracting location, consistent with
client ownership within our geographical markets, versus billing
location, as previously reported. All corresponding disclosures and
historical amounts have been recast to reflect the change.
Revenue by industry vertical
Three Months Ended September
30,
Nine Months Ended September
30,
$ in thousands
2024
2023
% Change
2024
2023
% Change
Technology and business services
$
67,203
$
70,612
(4.8
)%
$
196,692
$
214,440
(8.3
)%
Energy, public and health services
67,059
71,662
(6.4
)%
193,611
231,014
(16.2
)%
Retail and consumer
44,663
44,663
—
%
126,281
137,060
(7.9
)%
Financial services and insurance
35,603
46,447
(23.3
)%
111,686
154,380
(27.7
)%
Automotive, travel and transportation
46,865
46,775
0.2
%
133,387
137,536
(3.0
)%
Total revenues
$
261,393
$
280,159
(6.7
)%
$
761,657
$
874,430
(12.9
)%
Liquidity
We had cash and cash equivalents of $47.0 million as of
September 30, 2024, along with $300.0 million of borrowing capacity
under our revolving credit line, which was undrawn as of September
30, 2024. Our total debt outstanding, gross of deferred financing
fees, was $290.0 million at September 30, 2024.
-###- <TWKS915>
About Thoughtworks
Thoughtworks is a global technology consultancy that integrates
strategy, design and engineering to drive digital innovation. We
are over 10,000 Thoughtworkers strong across 48 offices in 19
countries. For 30+ years, we've delivered extraordinary impact
together with our clients by helping them solve complex business
problems with technology as the differentiator.
Thoughtworks uses and intends to continue to use our investor
relations website at https://investors.thoughtworks.com and social
media, @thoughtworks on Twitter and LinkedIn, as a means of
publicly disclosing material information and for complying with our
disclosure obligations under Regulation Fair Disclosure. Investors
should monitor these channels in addition to following the
Company’s press releases, SEC filings, public conference calls and
webcasts.
Forward-looking statements
This press release includes "forward-looking statements" within
the meaning of the "safe harbor" provisions of the United States
Private Securities Litigation Reform Act of 1995. In some cases,
you can identify these forward-looking statements by the use of
terms such as "expect," "will," "continue," or similar expressions,
and variations or negatives of these words, but the absence of
these words does not mean that a statement is not forward-looking.
Forward-looking statements represent our management's beliefs and
assumptions only as of the date of this press release. You should
read this press release with the understanding that our actual
future results may be materially different from what we expect. All
statements other than statements of historical fact are statements
that could be deemed forward-looking statements, which include but
are not limited to: the statements under “Update on Acquisition”
(including any other materials referenced therein), “Update on
Restructuring Activities,” including expectations relating to the
size of the restructuring actions, the amount and timing of related
cost savings and charges and the potential long-term benefits of
the restructuring actions; statements regarding relationships with
existing and potential clients and their engagement decisions; and
any other statements of expectation or belief. These statements are
subject to known and unknown risks, uncertainties and other factors
that may cause our actual results, levels of activity, performance
or achievements to differ materially from results expressed or
implied in this press release. Such risk factors include, but are
not limited to, those related to: current and future impact of
macro-related factors on Thoughtworks' clients’ engagement
decisions, Thoughtworks’ business and industry; the effects of
competition on the future business of Thoughtworks; uncertainty
regarding the demand for and market utilization of our services;
the ability to implement our restructuring actions, including the
costs of such actions and the uncertainty of the impact of such
actions on financial performance; the ability to maintain or
acquire new client relationships; other general business and
economic conditions (including such conditions related to inflation
and foreign currency exchange rates); the possibility that the
Merger does not close when expected or at all because one or more
conditions to the closing are not satisfied on a timely basis or at
all; that the parties to the merger agreement may modify its terms
and conditions; that the anticipated benefits of the Merger are not
realized as a result of such things as the weakness of the economy
and competitive factors in the technology consultancy industry; the
Merger’s effect on the Company’s relationships with its customers
and suppliers, whether or not the Merger is completed; the parties’
ability to successfully integrate operations in the Merger;
significant or unanticipated transaction and merger-related
integration costs; and our ability to successfully execute our
strategy and strategic plans. For additional information concerning
these and other risks and uncertainties, please see Thoughtworks'
latest Annual Report on Form 10-K, latest Quarterly Report on Form
10-Q, and other filings and reports that Thoughtworks may file from
time to time. Except as required by law, Thoughtworks assumes no
obligation, and does not intend, to update these forward-looking
statements, or to update the reasons actual results could differ
materially from those anticipated in these forward-looking
statements, even if new information becomes available in the
future.
Non-GAAP financial measures
Certain financial metrics contained in this press release are
considered non-GAAP financial measures. Definitions of and the
related reconciliations for these non-GAAP financial measures can
be found below. We use these non-GAAP measures in conjunction with
traditional GAAP measures to evaluate our financial performance. We
believe that these non-GAAP measures provide our management and
investors consistency and comparability with our past financial
performance and facilitate period-to-period comparisons of
operations. However, non-GAAP measures have limitations as
analytical tools, and you should not consider these measures in
isolation or as substitutes for analysis of our financial results
as reported under GAAP. For example, many of the non-GAAP financial
measures used herein exclude stock-based compensation expense,
which has recently been, and will continue to be for the
foreseeable future, a significant recurring non-cash expense for
our business and an important part of our compensation
strategy.
Revenue Growth Rate and Revenue Growth Rate at constant
currency
Certain of our subsidiaries use functional currencies other than
the U.S. dollar and the translation of these foreign currency
amounts into U.S. dollars can impact the comparability of our
revenues between periods. Accordingly, we use Revenue Growth Rate
at constant currency as an important indicator of our underlying
performance. Revenue Growth Rate at constant currency is calculated
by applying the average exchange rates in effect during the earlier
comparative fiscal period to the later fiscal period.
Adjusted Gross Profit and Adjusted Gross Margin
We define gross profit as total revenues less cost of revenues.
We define Adjusted Gross Profit as gross profit excluding
stock-based compensation expense, employer payroll related expense
on employee equity incentive plan and depreciation expense. We
calculate Adjusted Gross Margin by dividing Adjusted Gross Profit
by total revenues. Our management uses Adjusted Gross Profit to
assess overall performance and profitability, without regard to the
aforementioned adjustments, which are unrelated to our ongoing
revenue-generating operations. We also believe this information
will be useful for investors to facilitate comparisons of our
operating performance and better identify trends in our
business.
Adjusted SG&A and Adjusted SG&A Margin
We define Adjusted SG&A as selling, general and
administrative expense excluding stock-based compensation expense,
acquisition costs, certain professional fees that are considered
unrelated to our ongoing revenue-generating operations, employer
payroll related expense on employee equity incentive plan and CEO
transition costs. We calculate Adjusted SG&A Margin by dividing
Adjusted SG&A by total revenues.
Our management uses Adjusted SG&A and Adjusted SG&A
Margin to assess our overall performance, without regard to items
such as stock-based compensation expense and other items that are
considered to be unique or non-recurring in nature or otherwise
unrelated to our ongoing revenue-generating operations. We also
believe this information will be useful for investors to facilitate
comparisons of our operating performance and better identify trends
in our business.
Adjusted Net Income (Loss) and Adjusted Diluted Earnings
(Loss) Per Share
We define Adjusted Net Income (Loss) as net loss adjusted for
unrealized (gain) loss on foreign currency exchange, stock-based
compensation expense, amortization of acquisition-related
intangibles, acquisition costs, certain professional fees that are
considered unrelated to our ongoing revenue-generating operations,
employer payroll related expense on employee equity incentive plan,
the change in fair value of contingent consideration, restructuring
costs, CEO transition costs and income tax effects of
adjustments.
We define Adjusted Diluted Earnings (Loss) Per Share as diluted
loss per share, with the numerator adjusted for the aforementioned
adjustments to Adjusted Net Income (Loss). In other words, the
numerator for Adjusted Diluted Earnings (Loss) Per Share utilizes
Adjusted Net Income (Loss). We calculate Adjusted Diluted Earnings
(Loss) Per Share by dividing Adjusted Net Income (Loss) by diluted
weighted average shares outstanding.
Our management uses Adjusted Net Income (Loss) and Adjusted
Diluted Earnings (Loss) Per Share to assess our overall
performance, without regard to items that are considered to be
unique or non-recurring in nature or otherwise unrelated to our
ongoing revenue-generating operations, net of the income tax
effects of adjustments.
Our management uses Adjusted Net Income (Loss) for planning
purposes, including the preparation of our annual operating budget,
as a measure of our core operating results and the effectiveness of
our business strategy, and in evaluating our financial performance.
We also believe this information will be useful for investors to
facilitate comparisons of our operating performance and better
identify trends in our business.
Adjusted EBITDA and Adjusted EBITDA Margin
We define Adjusted EBITDA as net loss adjusted to exclude income
tax expense; interest expense; other (income) expense, net,
excluding an unrealized gain/loss related to the mark to market
adjustment on shares received in relation to the sale and
settlement of trade receivables; unrealized (gain) loss on foreign
currency exchange; stock-based compensation expense; depreciation
and amortization expense; acquisition costs; certain professional
fees that are considered unrelated to our ongoing revenue
generating operations; employer payroll related expense on employee
equity incentive plan; restructuring charges; and CEO transition
costs. We calculate Adjusted EBITDA Margin by dividing Adjusted
EBITDA by total revenues.
Adjusted EBITDA and Adjusted EBITDA Margin are widely used by
investors and securities analysts to measure a company's operating
performance without regard to the aforementioned adjustments that
can vary substantially from company to company depending upon their
financing, capital structures, and the method by which assets were
acquired or costs that are unique or non-recurring in nature or
otherwise unrelated to our ongoing revenue-generating
operations.
Our management uses Adjusted EBITDA and Adjusted EBITDA Margin
for planning purposes, including the preparation of our annual
operating budget, as a measure of our core operating results and
the effectiveness of our business strategy, and in evaluating our
financial performance. We also believe this information will be
useful for investors to facilitate comparisons of our operating
performance and better identify trends in our business.
Free Cash Flow
We define Free Cash Flow as net cash (used in) provided by
operating activities less cash used for purchases of property and
equipment. We believe that Free Cash Flow is a useful indicator of
liquidity for investors and is used by our management as it
measures our ability to generate cash, or our need to access
additional sources of cash, to fund operations and investments.
There are a number of limitations related to the use of free cash
flow as compared to net cash from operating activities, including
that Free Cash Flow includes capital expenditures, the benefits of
which are realized in periods subsequent to those when expenditures
are made.
THOUGHTWORKS HOLDING,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
(In thousands, except share
and per share data)
(unaudited)
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Revenues
$
261,393
$
280,159
$
761,657
$
874,430
Operating expenses:
Cost of revenues
169,456
185,985
529,713
591,845
Selling, general and administrative
expenses
69,701
81,840
225,747
254,806
Depreciation and amortization
5,588
5,997
16,885
17,413
Restructuring
22,604
15,566
31,931
15,566
Total operating expenses
267,349
289,388
804,276
879,630
Loss from operations
(5,956
)
(9,229
)
(42,619
)
(5,200
)
Other (expense) income:
Interest expense
(7,059
)
(6,649
)
(20,282
)
(19,661
)
Net realized and unrealized foreign
currency gain (loss)
11,062
(8,813
)
(5,251
)
(7,658
)
Other (expense) income, net
59
43
552
(545
)
Total other expense
4,062
(15,419
)
(24,981
)
(27,864
)
Loss before income taxes
(1,894
)
(24,648
)
(67,600
)
(33,064
)
Income tax expense
4,161
1,204
5,827
13,167
Net loss
$
(6,055
)
$
(25,852
)
$
(73,427
)
$
(46,231
)
Other comprehensive (loss) income, net of
tax:
Foreign currency translation
adjustments
3,118
(3,820
)
5,618
(4,229
)
Comprehensive loss
$
(2,937
)
$
(29,672
)
$
(67,809
)
$
(50,460
)
Net loss per common share:
Basic loss per common share
$
(0.02
)
$
(0.08
)
$
(0.23
)
$
(0.15
)
Diluted loss per common share
$
(0.02
)
$
(0.08
)
$
(0.23
)
$
(0.15
)
Weighted average shares
outstanding:
Basic
323,452,180
317,805,140
323,031,967
317,204,506
Diluted
323,452,180
317,805,140
323,031,967
317,204,506
Stock-based compensation expense included
in the condensed consolidated statements of loss and comprehensive
loss was as follows:
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Cost of revenues
$
3,719
$
7,462
$
14,391
$
28,688
Selling, general and administrative
expenses (1)
3,016
5,344
12,301
19,403
Restructuring
169
—
169
—
Total stock-based compensation expense
$
6,904
$
12,806
$
26,861
$
48,091
(1) The three and nine months ended September 30, 2024
include $0.2 million expense and a net reversal of $0.4 million,
respectively, related to the CEO transition.
THOUGHTWORKS HOLDING,
INC.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(In thousands, except share
and per share data)
September 30, 2024
December 31, 2023
(unaudited)
Assets
Current assets:
Cash and cash equivalents
$
46,956
$
100,305
Trade receivables, net of allowance of
$12,149 and $9,550, respectively
159,339
167,942
Unbilled receivables
121,129
115,150
Prepaid expenses
15,366
19,692
Other current assets
35,113
25,269
Total current assets
377,903
428,358
Property and equipment, net
26,432
26,046
Right-of-use assets
39,184
41,771
Intangibles and other assets:
Goodwill
426,476
424,565
Trademark
273,000
273,000
Other intangible assets, net
105,903
114,186
Other non-current assets
20,712
19,310
Total assets
$
1,269,610
$
1,327,236
Liabilities and stockholders'
equity
Current liabilities:
Accounts payable
$
3,127
$
2,767
Long-term debt, current
7,150
7,150
Accrued compensation
84,196
88,712
Deferred revenue
10,328
18,090
Accrued expenses and other current
liabilities
37,066
27,260
Lease liabilities, current
13,350
15,301
Total current liabilities
155,217
159,280
Lease liabilities, non-current
29,037
29,791
Long-term debt, less current portion
281,026
286,035
Deferred tax liabilities
44,048
54,907
Other long-term liabilities
25,439
24,093
Total liabilities
534,767
554,106
Commitments and contingencies
Stockholders’ equity:
Convertible preferred stock, $0.001 par
value; 100,000,000 shares authorized, zero issued and outstanding
at September 30, 2024 and December 31, 2023, respectively
—
—
Common stock, $0.001 par value;
1,000,000,000 shares authorized, 374,237,846 and 372,876,082
issued, 323,802,308 and 322,407,385 outstanding at September 30,
2024 and December 31, 2023, respectively
374
373
Treasury stock, 50,435,538 and 50,468,697
shares at September 30, 2024 and December 31, 2023,
respectively
(622,576
)
(622,988
)
Additional paid-in capital
1,656,937
1,627,491
Accumulated other comprehensive loss
(32,548
)
(38,166
)
Retained deficit
(267,344
)
(193,580
)
Total stockholders' equity
734,843
773,130
Total liabilities and stockholders'
equity
$
1,269,610
$
1,327,236
THOUGHTWORKS HOLDING,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS (unaudited)
(In thousands)
Nine months ended September
30,
2024
2023
Cash flows from operating
activities:
Net loss
$
(73,427
)
$
(46,231
)
Adjustments to reconcile net loss to net
cash (used in) provided by operating activities:
Depreciation and amortization expense
21,508
27,367
Bad debt expense
4,167
4,145
Deferred income tax benefit
(12,972
)
(21,759
)
Stock-based compensation expense
26,861
48,091
Unrealized foreign currency exchange
loss
4,814
9,488
Non-cash lease expense on right-of-use
assets
11,616
13,935
Other operating activities, net
1,036
2,599
Changes in operating assets and
liabilities:
Trade receivables
4,658
43,827
Unbilled receivables
(5,485
)
(22,305
)
Prepaid expenses
4,322
3,505
Other assets
(330
)
2,546
Lease liabilities
(11,280
)
(14,219
)
Accounts payable
63
(1,183
)
Accrued expenses and other liabilities
(7,440
)
(13,208
)
Net cash (used in) provided by operating
activities
(31,889
)
36,598
Cash flows from investing
activities:
Purchase of property and equipment
(10,839
)
(6,351
)
Proceeds from disposal of fixed assets
527
327
Acquisitions, net of cash acquired
(1,399
)
(15,989
)
Net cash used in investing activities
(11,711
)
(22,013
)
Cash flows from financing
activities:
Payments of obligations of long-term
debt
(5,363
)
(105,363
)
Payments of debt issuance costs
—
(99
)
Proceeds from issuance of common stock on
exercise of options
2,818
4,880
Withholding taxes paid related to net
share settlement of equity awards
(4,166
)
(3,501
)
Payment of contingent consideration
—
(13,996
)
Other financing activities, net
(534
)
71
Net cash used in financing activities
(7,245
)
(118,008
)
Effect of exchange rate changes on cash,
cash equivalents and restricted cash
(2,149
)
(3,395
)
Net decrease in cash, cash equivalents and
restricted cash
(52,994
)
(106,818
)
Cash, cash equivalents and restricted cash
at beginning of the period
101,660
195,564
Cash, cash equivalents and restricted cash
at end of the period
$
48,666
$
88,746
Supplemental disclosure of cash flow
information:
Interest paid
$
18,673
$
18,669
Income taxes paid
$
13,947
$
38,590
Supplemental disclosure of non-cash
activities:
ROU assets obtained in exchange for new
operating lease liabilities
$
8,740
$
12,518
Reconciliation of cash, cash
equivalents and restricted cash:
Cash and cash equivalents
$
46,956
$
87,405
Restricted cash included in other
non-current assets
1,710
1,341
Total cash, cash equivalents and
restricted cash
$
48,666
$
88,746
THOUGHTWORKS HOLDING,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
(In thousands, except
percentages, share and per share data)
(unaudited)
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Net loss
$
(6,055
)
$
(25,852
)
$
(73,427
)
$
(46,231
)
Unrealized foreign exchange (gain)
loss
(10,691
)
10,223
4,814
9,488
Stock-based compensation (a)
6,503
12,806
27,109
48,091
Amortization of acquisition-related
intangibles
3,829
3,656
11,268
10,916
Acquisition costs (b)
656
1,533
2,365
5,339
Certain professional fees (c)
(911
)
2,051
1,392
3,801
Employer payroll related expense on
employee equity incentive plan (d)
89
264
353
755
Change in fair value of contingent
consideration (e)
—
—
—
129
Restructuring (f)
22,604
15,566
31,931
15,566
CEO transition costs (g)
232
—
1,334
—
Income tax effects of adjustments (h)
(6,587
)
(8,722
)
(13,423
)
(16,157
)
Adjusted Net Income (Loss)
$
9,669
$
11,525
$
(6,284
)
$
31,697
GAAP diluted weighted average common
shares outstanding
323,452,180
317,805,140
323,031,967
317,204,506
Employee stock options, RSUs and PSUs
7,393,680
10,521,029
—
12,434,247
Adjusted diluted weighted average
common shares outstanding
330,845,860
328,326,169
323,031,967
329,638,753
GAAP diluted loss per share
$
(0.02
)
$
(0.08
)
$
(0.23
)
$
(0.15
)
Adjusted Diluted Earnings (Loss) Per
Share
$
0.03
$
0.04
$
(0.02
)
$
0.10
THOUGHTWORKS HOLDING,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
(In thousands, except
percentages, share and per share data)
(unaudited)
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Net loss
$
(6,055
)
$
(25,852
)
$
(73,427
)
$
(46,231
)
Income tax expense
4,161
1,204
5,827
13,167
Interest expense
7,059
6,649
20,282
19,661
Other (income) expense, net (i)
(119
)
(28
)
(334
)
759
Unrealized foreign exchange (gain)
loss
(10,691
)
10,223
4,814
9,488
Stock-based compensation (a)
6,503
12,806
27,109
48,091
Depreciation and amortization
7,131
9,147
21,508
27,367
Acquisition costs (b)
656
1,533
2,365
5,339
Certain professional fees (c)
(911
)
2,051
1,392
3,801
Employer payroll related expense on
employee equity incentive plan (d)
89
264
353
755
Restructuring (f)
22,604
15,566
31,931
15,566
CEO transition costs (g)
232
—
1,334
—
Adjusted EBITDA
$
30,659
$
33,563
$
43,154
$
97,763
Net loss margin
(2.3
)%
(9.2
)%
(9.6
)%
(5.3
)%
Adjusted EBITDA Margin
11.7
%
12.0
%
5.7
%
11.2
%
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Gross profit, GAAP
$
91,937
$
94,174
$
231,944
$
282,585
Stock-based compensation
3,719
7,462
14,391
28,688
Employer payroll related expense on
employee equity incentive plan (d)
88
107
343
452
Depreciation expense
1,543
3,150
4,623
9,954
Adjusted Gross Profit
$
97,287
$
104,893
$
251,301
$
321,679
Gross margin, GAAP
35.2
%
33.6
%
30.5
%
32.3
%
Adjusted Gross Margin
37.2
%
37.4
%
33.0
%
36.8
%
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
SG&A, GAAP
$
69,701
$
81,840
$
225,747
$
254,806
Stock-based compensation (j)
(2,784
)
(5,344
)
(12,718
)
(19,403
)
Acquisition costs (b)
(656
)
(1,533
)
(2,365
)
(5,339
)
Certain professional fees (c)
911
(2,051
)
(1,392
)
(3,801
)
Employer payroll related expense on
employee equity incentive plan (d)
(1
)
(157
)
(10
)
(303
)
CEO transition costs (g)
(232
)
—
(1,334
)
—
Adjusted SG&A
$
66,939
$
72,755
$
207,928
$
225,960
SG&A margin, GAAP
26.7
%
29.2
%
29.6
%
29.1
%
Adjusted SG&A Margin
25.6
%
26.0
%
27.3
%
25.8
%
THOUGHTWORKS HOLDING,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES
(In thousands, except
percentages, share and per share data)
(unaudited)
(a)
The three and nine months ended
September 30, 2024 exclude $0.2 million expense and a net
reversal of $0.4 million, respectively, related to the CEO
transition which is included in the CEO transition costs line. The
three and nine months ended September 30, 2024 also exclude
$0.2 million related to the restructuring which is included in
the restructuring line.
(b)
Adjusts for certain professional fees and
retention wage expenses related to certain acquisitions.
(c)
Adjusts for certain one-time professional
fees. During the third quarter of 2024, the Company capitalized
$1.3 million in costs related to the proposed take-private
transaction.
(d)
Adjusts for employer payroll related
expense on employee equity incentive plan as these expenses are
tied to the exercise or vesting of underlying equity awards and the
price of our common stock at the time of vesting or exercise. As a
result, these expenses may vary in any particular period
independent of the financial and operating performance of our
business.
(e)
Adjusts for the non-cash adjustment to the
fair value of contingent consideration.
(f)
Adjusts for restructuring costs which
include wage-related expenses, such as employee severance and
related benefits, and non-wage related expenses, including costs
related to reducing leased office space, vendor contract
cancellations, professional fees, and other reorganization
costs.
(g)
Adjusts for CEO transition costs which
consists solely of stock compensation expense for the three months
ended September 30, 2024 and includes $1.0 million of severance,
$0.5 million target bonus and $0.2 million salary paid during the
transition period, partially offset by a $0.4 million net reversal
of stock compensation expense for the nine months ended September
30, 2024.
(h)
Adjusts for the income tax effects of the
foregoing adjusted items, determined under the discrete method
consistent with our non-GAAP measures of profitability.
(i)
Excludes an unrealized gain/loss related
to the mark to market adjustment on shares received in relation to
the sale and settlement of trade receivables which was included
within other income (expense), net in the condensed consolidated
statements of loss and comprehensive loss.
(j)
The three and nine months ended
September 30, 2024 exclude $0.2 million expense and a net
reversal of $0.4 million, respectively, related to the CEO
transition which is included in the CEO transition costs line.
Three months ended September
30,
Nine months ended September
30,
2024
2023
2024
2023
Net cash provided by (used in)
operating activities
$
2,062
$
6,355
$
(31,889
)
$
36,598
Purchase of property and equipment
(3,126
)
(2,670
)
(10,839
)
(6,351
)
Free Cash Flow
$
(1,064
)
$
3,685
$
(42,728
)
$
30,247
View source
version on businesswire.com: https://www.businesswire.com/news/home/20241111222790/en/
Investor contact: Thoughtworks Holding, Inc. Rob Muller:
investor-relations@thoughtworks.com
Press contact: Thoughtworks Holding, Inc. Linda Horiuchi:
linda.horiuchi@thoughtworks.com
Thoughtworks (NASDAQ:TWKS)
Historical Stock Chart
Von Nov 2024 bis Dez 2024
Thoughtworks (NASDAQ:TWKS)
Historical Stock Chart
Von Dez 2023 bis Dez 2024
