Biggest changeGrid Dynamics defines and calculates its non-GAAP financial measures as follows: • Non-GAAP EBITDA : Net income/(loss) before interest income/expense, provision for income taxes and depreciation and amortization, and further adjusted for the impact of stock-based compensation expense, transaction-related costs (which include, when applicable, professional fees, retention bonuses, and consulting, legal and advisory costs related to Grid Dynamics’ merger and acquisition and capital-raising activities), impairment of goodwill and other income/expenses, net (which includes mainly interest income and expense, foreign currency transaction losses and gains, fair value adjustments and other miscellaneous expenses), and restructuring costs. • Non-GAAP Net Income : Net income/(loss) adjusted for the impact of stock-based compensation, impairment of goodwill, transaction-related costs, restructuring costs, other income/expenses, net, and the tax impacts of these adjustments. • Non-GAAP Diluted EPS : Non-GAAP Net Income, divided by the diluted weighted-average number of common shares outstanding for the period. 38 The following table presents the reconciliation of Grid Dynamics’ Non-GAAP EBITDA to its consolidated net income/(loss), the most directly comparable GAAP measure, for the annual periods indicated: Year ended December 31, 2022 2021 2020 (in thousands) GAAP net loss $ (29,214) $ (7,700) $ (12,599) Adjusted for: Depreciation and amortization 6,626 5,049 2,672 Provision/(benefit) for income taxes 8,761 5,248 (2,613) Stock-based compensation 60,968 33,036 20,006 Geographic reorganization (1) 11,023 — — Transaction and transformation-related costs (2) 604 942 4,407 Restructuring (3) — — 912 Other (income)/expenses, net (4) (555) 2,502 (236) Non-GAAP EBITDA $ 58,213 $ 39,077 $ 12,549 __________________________ (1) Geographic reorganization includes expenses connected with military actions of Russia against Ukraine and the exit plan announced by the Company and includes travel and relocation-related expenses of employees from the aforementioned countries, severance payments, allowances as well as legal and professional fees related to geographic repositioning in various locations.
Biggest changeThe following table presents the reconciliation of Grid Dynamics’ Non-GAAP EBITDA to its consolidated net loss, the most directly comparable GAAP measure, for the annual periods indicated: Year ended December 31, 2023 2022 2021 (in thousands) GAAP net loss $ (1,765) $ (29,214) $ (7,700) Adjusted for: Depreciation and amortization 8,926 6,626 5,049 Provision for income taxes 6,603 8,761 5,248 Stock-based compensation 35,516 60,968 33,036 Geographic reorganization (1) 1,858 11,023 — Transaction and transformation-related costs (2) 2,038 604 942 Restructuring (3) 1,488 — — Other (income)/expense, net (4) (10,418) (555) 2,502 Non-GAAP EBITDA $ 44,246 $ 58,213 $ 39,077 __________________________ (1) Geographic reorganization includes expenses connected with military actions of Russia against Ukraine and the exit plan announced by the Company and includes travel and relocation-related expenses of employees from the aforementioned countries, severance payments, allowances as well as legal and professional fees related to geographic repositioning in various locations.
These expenses are incremental to those expenses incurred prior to the crisis, clearly separable from normal operations, and not expected to recur once the crisis has subsided and operations return to normal.
These expenses are incremental to those expenses incurred prior to the crisis, clearly separable from normal operations, and not expected to recur once the crisis has subsided and operations return to normal.
(2) Transaction and transformation-related costs include, when applicable, external deal costs, transaction-related professional fees, transaction-related retention bonuses, which are allocated proportionally across cost of revenue, engineering, research and development, sales and marketing and general and administrative expenses as well as other transaction-related costs including integration expenses consisting of outside professional and consulting services.
(2) Transaction and transformation-related costs include, when applicable, external deal costs, transaction-related professional fees, transaction-related retention bonuses, which are allocated proportionally across cost of revenue, engineering, research and development, sales and marketing and general and administrative expenses as well as other transaction-related costs including integration expenses consisting of outside professional and consulting services.
Key Performance Indicators and Other Factors Affecting Performance Grid Dynamics uses the following key performance indicators and assesses the following other factors to analyze its business performance, to make budgets and financial forecasts and to develop strategic plans: Employees by Region Attracting and retaining the right employees is critical to the success of Grid Dynamics’ business and is a key factor in Grid Dynamics’ ability to meet customers’ needs and grow its revenue base.
Key Performance Indicators and Other Factors Affecting Performance Grid Dynamics uses the following key performance indicators and assesses the following other factors to analyze its business performance, to make budgets and financial forecasts and to develop strategic plans: 38 Employees by Region Attracting and retaining the right employees is critical to the success of Grid Dynamics’ business and is a key factor in Grid Dynamics’ ability to meet customers’ needs and grow its revenue base.
(4) Other (income)/expenses consist primarily of losses and gains on foreign currency transactions, fair value adjustments, and other miscellaneous non-operating expenses and other income consists primarily of interest on cash held at banks and returns on investments in money-market funds. (5) Reflects the estimated tax impact of the non-GAAP adjustments presented in the table.
(4) Other (income)/expense, net consist primarily of losses and gains on foreign currency transactions, fair value adjustments, and other miscellaneous non-operating expenses and other income consists primarily of interest on cash held at banks and returns on investments in money-market funds. (5) Reflects the estimated tax impact of the non-GAAP adjustments presented in the table.
The model requires management to make a number of key assumptions, including expected volatility, expected term, risk free interest rate and expected dividends. As Grid Dynamics’ shares do not have sufficient trading history, expected volatility is estimated based on the average historical volatility of similar entities with publicly traded shares.
The model requires management to make a number of key assumptions, including expected volatility, expected term, risk free interest rate and expected dividends. As our shares do not have sufficient trading history, expected volatility is estimated based on the average historical volatility of similar entities with publicly traded shares.
Preparation of the financial statements requires Grid Dynamics to make judgments, estimates and assumptions that impact the reported amount of revenue and expenses, assets and liabilities and the disclosure of contingent assets and liabilities.
Preparation of the financial statements requires us to make judgments, estimates and assumptions that impact the reported amount of revenue and expenses, assets and liabilities and the disclosure of contingent assets and liabilities.
If the consideration promised in a contract includes a variable amount, Grid Dynamics only includes estimated amounts of consideration in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved.
If the consideration promised in a contract includes a variable amount, we include estimated amounts of consideration in the transaction price to the extent it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved.
The impact to Ukraine as well as actions taken by other countries, including new and stricter sanctions imposed by the U.S., Canada, the United Kingdom, the European Union, and other countries and companies and organizations against officials, individuals, regions, and industries in Russia and certain regions of Ukraine, and each country’s potential response to such sanctions, tensions, and military actions could have a material adverse effect on our operations.
The impact on Ukraine, coupled with the actions taken by other countries, including new and stricter sanctions imposed by the U.S., Canada, the U.K., the European Union, and other countries, companies and organizations against officials, individuals, regions, and industries in Russia and certain regions of Ukraine, and each country’s potential response to such sanctions, tensions, and military actions could have a material adverse effect on our operations.
Business Update Regarding Military Action in Ukraine On February 24, 2022, Russian forces launched significant military action against Ukraine, and sustained conflict and disruption in the region has resulted and is likely to continue.
Business Update Regarding Military Action in Ukraine On February 24, 2022, Russian forces launched significant military action against Ukraine, resulting in sustained conflict and disruption in the region that is likely to continue.
However, if Grid Dynamics’ resources are insufficient to satisfy its cash requirements, it may need to seek additional equity or debt financing, which may be subject to conditions outside of Grid Dynamics’ control and may not be available on terms acceptable to Grid Dynamics’ management or at all.
However, if our resources are insufficient to satisfy our cash requirements, we may need to seek additional equity or debt financing, which may be subject to conditions outside of our control and may not be available on terms acceptable to our management or at all.
Management elected to use the simplified method instead of historical experience due to a lack of relevant historical data resulting from changes in option vesting schedules and changes in the pool of employees receiving option grants. Grid Dynamics evaluates the assumptions used to value its stock-based awards on each grant date. Grants are approved by Grid Dynamics’ Board of Directors.
Management elected to use the simplified method instead of historical experience due to a lack of relevant historical data 41 resulting from changes in option vesting schedules and changes in the pool of employees receiving option grants. We evaluate the assumptions used to value stock-based awards on each grant date. Grants are approved by our Board of Directors.
Grid Dynamics estimates grant date fair value of its stock using a number of objective and subjective factors, as described in more detail below, and the Black-Scholes option pricing model to estimate the grant date fair value of option grants.
We estimate grant date fair value of stock using a number of objective and subjective factors, as described in more detail below, and the Black-Scholes-Merton option pricing model to estimate the grant date fair value of option grants.
In assessing the realizability of deferred tax assets, Grid Dynamics considers whether it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized.
In assessing the realizability of deferred tax assets, we consider whether it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized.
Grid Dynamics considers an accounting judgment, estimate or assumption to be critical when (1) an estimate or assumption is complex in nature or requires a high degree of judgment, and (2) the use of different judgments, estimates and assumptions could have a material impact on 45 Grid Dynamics’ consolidated financial statements.
We consider an accounting judgment, estimate or assumption to be critical when (1) an estimate or assumption is complex in nature or requires a high degree of judgment, and (2) the use of different judgments, estimates and assumptions could have a material impact on our consolidated financial statements.
For example, in response to increased sanctions, Russia could attempt to take control of assets in Ukraine of companies registered in the United States, such as Grid Dynamics.
For example, in response to increased sanctions, Russia could attempt to take control of assets in Ukraine belonging to companies registered in the U.S., such as Grid Dynamics.
We assign our customers into one of our four main vertical markets or a group of various industries where we are increasing our presence, which we label as “Verticals”.
Revenues by Vertical. We assign our customers into one of four main vertical markets or a group of various industries where we are increasing our presence, labeled as “Verticals”.
When it is more likely than not that a position will be sustained upon examination by a tax authority that has full knowledge of all relevant information, Grid Dynamics measures the amount of tax benefit from the position and records the largest amount of tax benefit that is greater than 50% likely of being realized after settlement with a tax authority.
When it is more likely than not that a position will be sustained upon examination by a tax authority that has full knowledge of all relevant information, we measure the amount of tax benefit from the position and record the largest amount of tax benefit that is greater than 50% likely to be realized after settlement with a tax authority.
The following table presents revenues concentration by amount and as a percentage of our revenues for the periods indicated: Year ended December 31, 2022 2021 2020 (in thousands, except percentages) Top one customer $ 39,084 12.6 % $ 24,603 11.6 % $ 23,653 21.3 % Top five customers $ 134,955 43.5 % $ 92,768 43.9 % $ 62,152 55.9 % Top ten customers $ 185,253 59.7 % $ 127,564 60.4 % $ 87,203 78.4 % Top twenty customers $ 225,303 72.6 % $ 153,229 72.5 % $ 103,154 92.7 % Customers below top twenty $ 85,180 27.4 % $ 58,051 27.5 % $ 8,129 7.3 % The following table shows the evolution of Grid Dynamics’ customer base where customers are grouped by revenues recognized for each annual period presented: 37 Year ended December 31, 2022 2021 2020 >$5.0 million 13 9 7 >$2.5 - 5.0 million 8 5 3 >$1.0 - 2.5 million 27 20 7 >$0.5 - 1 million 21 19 6 Seasonality Grid Dynamics’ business is subject to seasonal trends that impact its revenues and profitability between quarters.
The following table presents revenues concentration by amount and as a percentage of our revenues for the periods indicated: 39 Year ended December 31, 2023 2022 2021 (in thousands, except percentages) Top one customer $ 44,961 14.4 % $ 39,084 12.6 % $ 24,603 11.6 % Top five customers $ 115,862 37.0 % $ 134,955 43.5 % $ 92,768 43.9 % Top ten customers $ 175,588 56.1 % $ 185,253 59.7 % $ 127,564 60.4 % Top twenty customers $ 213,790 68.3 % $ 225,303 72.6 % $ 153,229 72.5 % Customers below top twenty $ 99,120 31.7 % $ 85,180 27.4 % $ 58,051 27.5 % The following table shows the evolution of Grid Dynamics’ customer base where customers are grouped by revenues recognized for each annual period presented: Year ended December 31, 2023 2022 2021 >$5.0 million 10 13 9 >$2.5 - 5.0 million 11 8 5 >$1.0 - 2.5 million 27 27 20 >$0.5 - 1 million 32 21 19 Seasonality Grid Dynamics’ business is subject to seasonal trends that impact its revenues and profitability between quarters.
Fiscal Year Highlights The following table sets forth a summary of Grid Dynamics’ financial results for the annual periods indicated: Year ended December 31, 2022 2021 2020 % of revenue % of revenue % of revenue (in thousands, except percentages and per share data) Revenues $ 310,482 100.0 % $ 211,280 100.0 % $ 111,283 100.0 % Gross profit 120,590 38.8 % 87,728 41.5 % 41,621 37.4 % Income/(loss) from operations (21,008) (6.8) % 50 — % (15,448) (13.9) % Net loss (29,214) (9.4) % (7,700) (3.6) % (12,599) (11.3) % Diluted EPS $ (0.42) n/a $ (0.13) n/a (0.28) n/a Non-GAAP Financial Information Non-GAAP EBITDA (1) 58,213 18.7 % 39,077 18.5 % 12,549 11.3 % Non-GAAP Net Income (1) 36,627 11.8 % 24,160 11.4 % 7,013 6.3 % Non-GAAP Diluted EPS (1) 0.51 n/a 0.36 n/a 0.14 n/a __________________________ (1) Non-GAAP EBITDA, Non-GAAP Net Income and Non-GAAP Diluted EPS are non-GAAP financial measures.
Fiscal Year Highlights The following table sets forth a summary of Grid Dynamics’ financial results for the annual periods indicated: Year ended December 31, 2023 2022 2021 % of revenue % of revenue % of revenue (in thousands, except percentages and per share data) Revenues $ 312,910 100.0 % $ 310,482 100.0 % $ 211,280 100.0 % Gross profit 113,146 36.2 % 120,590 38.8 % 87,728 41.5 % Income/(loss) from operations (5,580) (1.8) % (21,008) (6.8) % 50 — % Net loss (1,765) (0.6) % (29,214) (9.4) % (7,700) (3.6) % Diluted loss per share $ (0.02) n/a $ (0.42) n/a (0.13) n/a Non-GAAP Financial information Non-GAAP EBITDA (1) 44,246 14.1 % 58,213 18.7 % 39,077 18.5 % Non-GAAP net income (1) 25,077 8.0 % 36,627 11.8 % 24,160 11.4 % Non-GAAP diluted EPS (1) 0.32 n/a 0.51 n/a 0.36 n/a __________________________ (1) Non-GAAP EBITDA, Non-GAAP net income and Non-GAAP diluted EPS are non-GAAP financial measures.
Liquidity and Capital Resources Grid Dynamics measures liquidity in terms of its ability to fund the cash requirements of its business operations, including working capital needs, capital expenditures, contractual obligations and other commitments with cash flows from operations and other sources of funding.
Liquidity and Capital Resources We measure liquidity in terms of our ability to fund the cash requirements for business operations, including working capital needs, capital expenditures, contractual obligations and other commitments with cash flows from operations and other sources of funding.
Critical Accounting Policies and Estimates Grid Dynamics management’s discussion and analysis of our financial condition and results of operations is based on the consolidated financial statements, which have been prepared in accordance with U.S. GAAP.
Critical Accounting Estimates Management’s discussion and analysis of our financial condition and results of operations is based on the consolidated financial statements, which have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”).
General and administrative expenses consist primarily of administrative personnel and officers’ salaries and employee benefits including performance bonuses and stock-based compensation, legal and audit expenses, insurance, operating lease expenses (mainly facilities and vehicles) and other facility costs, workforce global mobility initiatives, restructuring and employee relocations cost (not in connection with customer projects), and depreciation and amortization expenses related to such activities.
General and Administrative General and administrative expenses include costs to support the business and consist primarily of administrative personnel and officers’ salaries, employee benefits including performance bonuses, stock-based compensation, legal and audit expenses, insurance, operating lease expenses of office premises and other facility costs, workforce global mobility initiatives, restructuring and employee relocations cost not directly related to customer projects, and depreciation and amortization expenses related to such activities.
In 2022 the total number of customers was 272 comparable to 273 customers in 2021. Grid Dynamics’ procurement of new customers has a direct impact on its ability to diversify its sources of revenue and replace customers that may no longer require its services. Grid Dynamics has a relatively high level of revenue concentration with certain customers.
In 2023, the total number of customers was 275, comparable to 272 customers in 2022. Grid Dynamics’ procurement of new customers has a direct impact on its ability to diversify its sources of revenue and replace customers that may no longer require its services.
Grid Dynamics’ revenue prospects and long-term success depend significantly on its ability to recruit and retain qualified IT professionals.
Grid Dynamics’ revenue prospects and long-term success depend significantly on its ability to recruit and retain qualified IT professionals. A substantial majority of Grid Dynamics’ personnel is comprised of such IT professionals.
As a result of analysis related to Grid Dynamics’ functional control of subcontractor GD AM, LLC (in Armenia) the subcontractors were determined to be a variable interest entity (“VIE”) and are therefore consolidated in Grid Dynamics’ financial statements. The assets and liabilities of these VIEs consist primarily of intercompany balances and transactions, all of which have been eliminated in consolidation.
As a result of analysis related to Grid Dynamics’ functional control of its subcontractors one was determined to be a variable interest entity (“VIE”) and is therefore consolidated in Grid Dynamics’ financial statements. The assets and liabilities of this VIE consist primarily of intercompany balances and transactions, all of which have been eliminated in consolidation. 47
The acquisition of Mutual Mobile enhances our skills in the area of mobile technologies and UX expertise as well as accelerates our strategic expansion to India and supports our commitment towards offering our customers a global engineering and delivery platform.
The acquisition of Mutual Mobile enhances our skills in the area of mobile technologies and user experience (“UX”) expertise, and accelerates our strategic expansion to India while supporting our commitment toward offering our customers a global engineering and delivery platform.
Financing Activities . Net cash provided by financing activities was $97.8 million in the year ended December 31, 2022, reflecting the equity offering during the third quarter of 2022 that was slightly offset by the payment of contingent consideration related to acquisitions and the tax withholding obligations due to issuance of shares in connection with vested stock awards.
Cash provided by financing activities during the year ended December 31, 2022 of $97.8 million was generated by the equity offering during the third quarter of 2022 that was slightly offset by the payment of contingent consideration related to acquisitions and the tax withholding noted above.
Cost of revenue consists primarily of salaries and employee benefits, including performance bonuses and stock-based compensation, and travel expenses for client-serving personnel. Cost of revenue also includes depreciation and amortization expense related to client-serving activities. Engineering, Research and Development.
Cost of Revenues and Gross Margin Our cost of revenues consists primarily of salaries and employee benefits, including performance bonuses and stock-based compensation, and project-related travel expenses of client-serving professionals. Cost of revenues also includes depreciation and amortization expense related to client-serving activities.
The following table presents our revenues by vertical and revenues as a percentage of total revenues by vertical for the periods indicated: Year ended December 31, 2022 2021 2020 % of revenue % of revenue % of revenue (in thousands, except percentages) Tech, Media and Telecom $ 98,334 31.7 % $ 67,689 32.0 % $ 45,362 40.8 % Retail 99,681 32.1 % 61,717 29.2 % 33,975 30.5 % Finance 21,893 7.1 % 17,515 8.3 % 13,589 12.2 % CPG/Manufacturing 61,216 19.7 % 43,461 20.6 % 14,202 12.8 % Other 29,358 9.4 % 20,898 9.9 % 4,155 3.7 % Total $ 310,482 100.0 % $ 211,280 100.0 % $ 111,283 100.0 % Revenue.
The following table presents our revenues by vertical and revenues as a percentage of total revenues by vertical for the periods indicated: Year ended December 31, 2023 2022 2021 % of revenue % of revenue % of revenue (in thousands, except percentages) Retail $ 102,551 32.8 % $ 99,681 32.1 % $ 61,717 29.2 % Tech, Media and Telecom 98,830 31.6 % 98,334 31.7 % 67,689 32.0 % CPG/Manufacturing 42,861 13.7 % 61,216 19.7 % 43,461 20.6 % Finance 28,842 9.2 % 21,893 7.1 % 17,515 8.3 % Other 39,826 12.7 % 29,358 9.4 % 20,898 9.9 % Total $ 312,910 100.0 % $ 310,482 100.0 % $ 211,280 100.0 % During the year ended December 31, 2023, our Retail vertical remained the largest comprising 32.8% of total revenues and grew 2.9% compared to the prior year.
In addition, many of Grid Dynamics’ retail sector customers tend to slow their discretionary spending during the holiday sale season, which typically lasts from late November (before Thanksgiving) through late December (after Christmas). Non-GAAP Measures To supplement Grid Dynamics’ consolidated financial data presented on a basis consistent with U.S.
In addition, many of Grid Dynamics’ retail sector customers tend to slow their discretionary spending during the holiday sale season, which typically lasts from late November (before Thanksgiving) through late December (after Christmas).
Engineering, research and development expenses consist mainly of salaries and employee benefits including performance bonuses and stock-based compensation for personnel engaged in the design and development of solutions. Engineering, research and development expenses also include depreciation and amortization expenses related to such activities. Engineering, research and development costs are expensed as incurred. 40 Sales and Marketing.
Engineering, Research and Development The principal components of engineering, research and development expenses are salaries and employee benefits including performance bonuses and stock-based compensation for personnel engaged in the design and development of solutions, as well as depreciation and amortization expenses related to engineering, research and development activities.
Grid Dynamics’ management targets a voluntary attrition rate no higher than the mid-teen percentages, in line with the industry. Hours and Utilization As most of Grid Dynamics’ customer projects are performed and invoiced on a time and materials basis, Grid Dynamics’ management tracks and projects billable hours as an indicator of business volume and corresponding resource needs for IT professionals.
Hours and Utilization As most of Grid Dynamics’ customer projects are performed and invoiced on a time and materials basis, Grid Dynamics’ management tracks and projects billable hours as an indicator of business volume and corresponding resource needs for IT professionals.
The following table presents a reconciliation of Grid Dynamics’ Non-GAAP Diluted EPS and its Non-GAAP Net Income to its consolidated net loss for the annual periods indicated: Year ended December 31, 2022 2021 2020 (in thousands, except per share data) GAAP net loss $ (29,214) $ (7,700) $ (12,599) Adjusted for: Stock-based compensation 60,968 33,036 20,006 Geographic reorganization (1) 11,023 — — Transaction and transformation-related costs (2) 604 942 4,407 Restructuring (3) — — 912 Other (income)/expenses, net (4) (555) 2,502 (236) Tax impact of non-GAAP adjustments (5) (6,199) (4,620) (5,477) Non-GAAP Net Income $ 36,627 $ 24,160 $ 7,013 Number of shares used in the GAAP Diluted EPS 69,197 58,662 44,737 GAAP Diluted EPS $ (0.42) $ (0.13) $ (0.28) Number of shares used in the Non-GAAP Diluted EPS (6) 72,223 67,305 48,778 Non-GAAP Diluted EPS (6) $ 0.51 $ 0.36 $ 0.14 39 __________________________ (1) Geographic reorganization includes expenses connected with military actions of Russia against Ukraine and the exit plan announced by the Company and includes travel and relocation-related expenses of employees from the aforementioned countries, severance payments, allowances as well as legal and professional fees related to geographic repositioning in various locations.
(4) Other (income)/expense, net consist primarily of gains and losses on foreign currency transactions, fair value adjustments, and other miscellaneous non-operating expenses and other income consists primarily of interest on cash held at banks and returns on investments in money-market funds. 45 The following table presents a reconciliation of Grid Dynamics’ Non-GAAP diluted EPS and its Non-GAAP net income to its consolidated net loss for the annual periods indicated: Year ended December 31, 2023 2022 2021 (in thousands, except per share data) GAAP net loss $ (1,765) $ (29,214) $ (7,700) Adjusted for: Stock-based compensation 35,516 60,968 33,036 Geographic reorganization (1) 1,858 11,023 — Transaction and transformation-related costs (2) 2,038 604 942 Restructuring (3) 1,488 — — Other (income)/expense, net (4) (10,418) (555) 2,502 Tax impact of non-GAAP adjustments (5) (3,640) (6,199) (4,620) Non-GAAP net income $ 25,077 $ 36,627 $ 24,160 Number of shares used in the GAAP diluted EPS 75,193 69,197 58,662 GAAP diluted EPS $ (0.02) $ (0.42) $ (0.13) Number of shares used in the Non-GAAP diluted EPS 77,651 72,223 67,305 Non-GAAP diluted EPS $ 0.32 $ 0.51 $ 0.36 __________________________ (1) Geographic reorganization includes expenses connected with military actions of Russia against Ukraine and the exit plan announced by the Company and includes travel and relocation-related expenses of employees from the aforementioned countries, severance payments, allowances as well as legal and professional fees related to geographic repositioning in various locations.
For all contracts, the customer derives value from the Company providing daily consulting services, and the value derived corresponds to the labor hours expended. Therefore, the Company measures the progress and recognizes revenue using an effort-based input method. Grid Dynamics also offers volume discounts or early settlement discounts. Volume discounts apply once the customer reaches certain contractual spend thresholds.
For all contracts, the customer derives value from the Company providing daily consulting services, and the value derived corresponds to the labor hours expended. Therefore, the Company measures the progress and recognizes revenue using an effort-based input method.
Grid Dynamics’ current liquidity needs relate mainly to compensation and benefits of Grid Dynamics’ employees and contractors and capital expenditures for computer hardware and office furniture. Grid Dynamics’ ability to expand and grow its business will depend on many factors including its capital expenditure needs and the evolution of its operating cash flows.
Our current liquidity needs relate mainly to compensation and benefits of our employees and contractors and capital investments to support our growth and geographical expansion. Our ability to expand and grow our business will depend on many factors including capital expenditure needs and the evolution of our operating cash flows.
See Note 14 to the consolidated financial statements for further details. 44 Cash Flows The following table summarizes Grid Dynamics’ cash flows for the annual periods indicated: Year ended December 31, 2022 2021 2020 (in thousands) Net cash provided by operating activities $ 31,652 $ 17,973 $ 5,932 Net cash used in investing activities (16,323) (35,366) (18,339) Net cash provided by financing activities 97,758 49,134 82,967 Effect of exchange rate changes on cash and cash equivalents (722) (122) (4) Net increase in cash and cash equivalents 112,365 31,619 70,556 Cash, cash equivalents (beginning) 144,364 112,745 42,189 Cash, cash equivalents (end) $ 256,729 $ 144,364 $ 112,745 Operating Activities.
Cash Flows The following table summarizes Grid Dynamics’ cash flows for the annual periods indicated: Year ended December 31, 2023 2022 2021 (in thousands) Net cash provided by operating activities $ 41,093 $ 31,652 $ 17,973 Net cash used in investing activities (25,950) (16,323) (35,366) Net cash (used in)/provided by financing activities (16,321) 97,758 49,134 Effect of exchange rate changes on cash and cash equivalents 1,676 (722) (122) Net increase in cash and cash equivalents 498 112,365 31,619 Cash and cash equivalents (beginning) 256,729 144,364 112,745 Cash and cash equivalents (ending) $ 257,227 $ 256,729 $ 144,364 Operating Activities.
Net cash used in investing activities during the year ended December 31, 2022 was $(16.3) million compared to $(35.4) million in cash used in the same period in 2021, due primarily to the difference of $21.4 million in cash paid for acquisition of Mutual Mobile in the year ended December 31, 2022 and Tacit in the year ended December, 31 2021.
Net cash used in investing activities during the year ended December 31, 2023 was $26.0 million compared to $16.3 million used in the same period in 2022, primarily due to larger closing payment for the 2023 acquisition compared to the 2022 acquisition. Financing Activities .
Our historical results are not necessarily indicative of the results that may be expected for any period in the future. Overview Grid Dynamics Holdings, Inc. (“Grid Dynamics,” “GDH,” the “Company,” “we,” “us,” or “our”) is a fast-growing company focused on enterprise-level digital transformations in Fortune 1000 companies.
Our historical results are not necessarily indicative of the results that may be expected for any period in the future. 36 Overview Grid Dynamics Holdings, Inc. (“Grid Dynamics,” “GDH,” the “Company,” “we,” “us,” or “our”) is a leading provider of technology consulting, platform and product engineering, and advanced analytics services.
GAAP, this Annual Report contains certain non-GAAP financial measures, including Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP Diluted Earnings Per Share, or EPS.
Non-GAAP Measures To supplement Grid Dynamics’ consolidated financial data presented on a basis consistent with U.S. GAAP, this Annual Report contains certain non-GAAP financial measures, including Non-GAAP EBITDA, Non-GAAP net income and Non-GAAP diluted earnings per share, or Non-GAAP diluted EPS.
Mutual Mobile offers end-to-end design and development of next-generation applications, combining mobile, augmented/virtual/mixed reality, and cloud edge / IoT practices. It has developed wide-ranging, technical 35 solutions for prominent global brands across numerous industry verticals, with Technology, Healthcare, Automotive, and Financial Services representing the top verticals by revenue.
It has developed wide-ranging, technical solutions for prominent global brands across numerous industry verticals, with Technology, Healthcare, Automotive, and Financial Services representing the top verticals by revenue.
Of Grid Dynamics' customers, two customers each accounted for 10% or more of our revenue in the years ended December 31, 2022, 2021 and 2020, respectively.
During the year ended December 31, 2023, one customer accounted for 10% or more of our revenues for the period, compared to two customers each accounting for 10% or more of our revenues during the years ended December 31, 2022 and 2021, respectively.
Employee retention is one of Grid Dynamics’ main priorities and is a key driver of operational efficiency. Grid Dynamics seeks to retain top talent by providing the opportunity to work on exciting, cutting-edge projects for high profile clients, a flexible work environment and training and development programs.
Grid Dynamics seeks to retain top talent by providing the opportunity to work on exciting, cutting-edge projects for high profile clients, a flexible work environment and training and development programs. Grid Dynamics’ management targets a voluntary attrition rate no higher than the mid-teen percentages, in line with the industry.
Any excess of the fair value of purchase consideration over the fair value of the assets acquired less liabilities assumed is recorded as goodwill. The Company uses management estimates and industry data to assist in establishing the acquisition date fair values of assets acquired, liabilities assumed, and contingent consideration granted, if any.
Any excess of the fair value of purchase consideration over the fair value of the assets acquired less liabilities assumed is recorded as goodwill.
In addition, the current geopolitical situation in Serbia creates additional uncertainty in the region, and could adversely affect our business. The information contained in this section is accurate as of the date hereof, but may become outdated due to changing circumstances beyond our present awareness or control.
The information contained in this section is accurate as of the date hereof, but may become outdated due to changing circumstances beyond our present awareness or control. For additional information on the various risks posed by the military action in Ukraine and the impact in the region, as well as other macroeconomic factors affecting our business, please read “Part I.
As of February 2023, we have minimal office personnel in Russia and are performing no client services from Russia. We have no way to predict the progress or outcome of the military action in Ukraine, as the conflict and government reactions continue to develop and are beyond our control.
We have no way to predict the progress or outcome of the military action in Ukraine, as the conflict and government reactions continue to develop and are beyond our control. Prolonged unrest, military activities, expansion of hostilities, or broad-based sanctions, could have a material adverse effect on our operations and business outlook.
Provision/(benefit) for income tax was $8.8 million in the year ended December 31, 2022 compared to $5.2 million in the year ended December 31, 2021. The effective tax rate increased by 171.3% between periods. See “— Key Components of Revenue and Expenses—Costs and Expenses—Provision for Income Taxes . Net loss .
Provision for income tax was $6.6 million in the year ended December 31, 2023 compared to $8.8 million in the year ended December 31, 2022. The effective tax rate increased between periods from (42.8)% in 2022 to 136.5% in 2023.
Results of Operations Year Ended December 31, 2022 compared to Year Ended December 31, 2021 The following table sets forth a summary of Grid Dynamics’ consolidated results of operations for the periods indicated, and the changes between periods: Year ended December 31, Change 2022 2021 Dollars Percentage (in thousands, except percentages) Revenue $ 310,482 $ 211,280 $ 99,202 47.0 % Cost of revenue 189,892 123,552 66,340 53.7 % Gross profit 120,590 87,728 32,862 37.5 % Engineering, research, and development 15,772 8,459 7,313 86.5 % Sales and marketing 19,808 14,457 5,351 37.0 % General and administrative 106,018 64,762 41,256 63.7 % Total operating expense 141,598 87,678 53,920 61.5 % Income/(loss) from operations (21,008) 50 (21,058) (42,116.0) % Other income/(expenses), net 555 (2,502) 3,057 (122.2) % Loss before income taxes (20,453) (2,452) (18,001) 734.1 % Provision for income taxes 8,761 5,248 3,513 66.9 % Net loss $ (29,214) $ (7,700) $ (21,514) 279.4 % 41 Revenues by Vertical.
Results of Operations Year Ended December 31, 2023 compared to Year Ended December 31, 2022 The following table sets forth a summary of Grid Dynamics’ consolidated results of operations for the periods indicated, and the changes between periods: Year ended December 31, Change 2023 2022 Dollars Percentage (in thousands, except percentages) Revenues $ 312,910 $ 310,482 $ 2,428 0.8 % Cost of revenue 199,764 189,892 9,872 5.2 % Gross profit 113,146 120,590 (7,444) (6.2) % Engineering, research, and development 14,741 15,772 (1,031) (6.5) % Sales and marketing 24,151 19,808 4,343 21.9 % General and administrative 79,834 106,018 (26,184) (24.7) % Total operating expense 118,726 141,598 (22,872) (16.2) % Loss from operations (5,580) (21,008) 15,428 (73.4) % Other income/(expenses), net 10,418 555 9,863 1,777.1 % Income/(loss) before income taxes 4,838 (20,453) 25,291 (123.7) % Provision for income taxes 6,603 8,761 (2,158) (24.6) % Net loss $ (1,765) $ (29,214) $ 27,449 (94.0) % Revenues We recorded revenues of $312.9 million, which was a slight increase of $2.4 million, or 0.8% from the previous year.
A substantial majority of Grid Dynamics’ personnel is comprised of such IT professionals. 36 The following table shows the number of Grid Dynamics personnel (including full-time and part-time employees and contractors serving in similar capacities) by region, as of the dates indicated: As of December 31, 2022 2021 2020 Americas 521 386 259 CEE, U.K., and the Netherlands 3,034 2,888 1,635 Rest of the world 243 — — Total 3,798 3,274 1,894 Attrition There is competition for IT professionals in the regions in which Grid Dynamics operates, and any increase in such competition may adversely impact Grid Dynamics’ business and gross profit margins.
The following table shows the number of Grid Dynamics personnel (including full-time and part-time employees and contractors serving in similar capacities) by region, as of the dates indicated: As of December 31, 2023 2022 2021 Americas (1) 567 521 386 Europe (2) 2,806 3,034 2,888 Rest of the world (3) 547 243 — Total 3,920 3,798 3,274 __________________________ (1) Americas includes personnel located in North, Central and South America.
Recently Adopted and Issued Accounting Pronouncements Recently issued and adopted accounting pronouncements are described in Note 2 to Grid Dynamics’ consolidated financial statements. 47
Recently Adopted and Issued Accounting Pronouncements Recently issued and adopted accounting pronouncements are described in Note 1 in the notes to our consolidated financial statements in this Annual Report on Form 10-K.
Engineering, research and development expenses increased by $7.3 million to $15.8 million in the year ended December 31, 2022, a 86.5% increase from $8.5 million in the year ended December 31, 2021. The increase was largely attributed to staffing and greater investments in customer delivery operations. Sales and Marketing.
Engineering, research and development expenses decreased by $1.0 million or 6.5%, to $14.7 million in the year ended December 31, 2023 from $15.8 million recorded last year. The decrease was primarily due to decline in stock-based compensation expenses, that was partially offset by increase in staffing and greater investments in customer delivery operations.
General and administrative expenses increased by $41.3 million, or 63.7%, to $106.0 million in the year ended December 31, 2022 from $64.8 million in the year ended December 31, 2021. Increased stock-based compensation accounted for approximately $22.9 million of the increase.
General and administrative expenses include a substantial majority of Grid Dynamics’ stock-based compensation costs for the financial periods discussed herein. General and administrative expenses decreased by $26.2 million, or 24.7%, to $79.8 million in the year ended December 31, 2023 from $106.0 million in the year ended December 31, 2022.
In addition we announced our expansion to a new European hub with an office in Zug, Switzerland, a new engineering office in Yerevan, Armenia and workforce expansion in India. During the three months ended June 30, 2022, we relocated the majority of our Russia based employees outside of Russia.
In addition we announced our expansion to a new European hub with an office in Zug, Switzerland, a new engineering office in Yerevan, Armenia and workforce expansion in India. As of May 2023, our former subsidiary in Russia is liquidated and we are not performing any client services from Russia.
Prolonged unrest, military activities, expansion of hostilities, or broad-based sanctions, could have a material adverse effect on our operations and business outlook. For example, if Russia were to invade other countries, such as Moldova, it could adversely affect our business, including preventing the relocation of our employees from Russia.
For example, if Russia were to invade other countries, such as Moldova, it could adversely affect our business, including preventing the relocation of our employees from Russia. In addition, the current geopolitical situations in Armenia and separately in Serbia create additional uncertainty in the region, and could adversely affect our business.
Net cash provided by operating activities during the year ended December 31, 2022 increased by $13.7 million, or 76.1%, to $31.7 million from $18.0 million in the same period in 2021, driven by higher levels of revenue growth of 47.0%.
Net cash provided by operating activities during the year ended December 31, 2023 increased by $9.4 million, or 29.8%, to $41.1 million from $31.7 million in the same period in 2022. The increase in operating cash flow was largely due to a decrease in geographical reorganization costs. Investing Activities.
Other net income/(expenses), net increased to $0.6 million for the year ended December 31, 2022 from $(2.5) million for the year ended December 31, 2021, The increase was primarily due to interest income from our money market investment. Provision/(benefit) for Income Tax .
During the year ended December 31, 2023, other income/(expenses), net increased to $10.4 million from $0.6 million reported in the prior year. The increase was primarily driven by income generated by our money market funds which we started to receive during the third quarter of 2022.
(3) During the year ended December 31, 2020, we implemented a cost reduction plan and incurred restructuring and severance charges of $0.9 million, primarily resulting from a reduction in workforce and other charges. We did not incur any restructuring expenses during the years ended December 31, 2022 and 2021.
(3) We implemented a restructuring plan during the first quarter of 2023. Our restructuring costs comprised of severance charges and respective taxes and are included in General and administrative expenses in the Company’s consolidated statement of loss and comprehensive income/(loss). We did not incur any restructuring expenses during the years ended December 31, 2022 and 2021.
(3) During the year ended December 31, 2020, we implemented a cost reduction plan and incurred restructuring and severance charges of $0.9 million, primarily resulting from a reduction in workforce and other charges. We did not incur any restructuring expenses during the years ended December 31, 2022 and 2021.
(3) We implemented a restructuring plan during the first quarter of 2023. Our restructuring costs comprised of severance charges and respective taxes and are included in general and administrative expenses in the Company’s consolidated statement of loss and comprehensive income/(loss). We did not incur any restructuring expenses during the years ended December 31, 2022 and 2021.
While Grid Dynamics does not currently have any other form of stock-based awards outstanding, it may also issue stock appreciation rights. Stock-based compensation expense is measured based on the grant-date fair value of the share-based awards. Forfeitures are recognized as incurred.
Stock-based Compensation We have in the past issued, currently issue and intend to continue issuing incentive stock options and non-qualifying stock options, performance stock units and restricted stock units. Stock-based compensation expense is measured based on the grant-date fair value of the share-based awards. Forfeitures are recognized as incurred.
See “Non-GAAP Measures” below for additional information and reconciliations to the most directly comparable GAAP financial measures. In the twelve months ended December 31, 2022 our revenues were $310.5 million, which included $14.6 million from our recent acquisitions.
See “Non-GAAP Measures” below for additional information and reconciliations to the most directly comparable GAAP financial measures. Our key metrics for the year ended December 31, 2023 are presented below: We recorded revenues of $312.9 million, an increase of $2.4 million, or 0.8% from the previous year.
The increase of $5.4 million was due mainly to the increase in sales initiatives, sales personnel and related costs associated with the expansion activities both on the sales and marketing fronts. General and Administrative.
The increase in sales and marketing expenses was mainly due to a $4.5 million increase of employee-related costs driven by growth in sales personnel, that was partially offset by decrease in stock-based compensation expenses.
Grid Dynamics may need more cash resources due to changing business conditions or other developments, including investments or acquisitions. Grid Dynamics believes that its current cash position on its balance sheet of $256.7 million is sufficient to fund its currently expected levels of operating, investing and financing expenditures for a period of twelve months from the date of this filing.
We believe that our cash and cash equivalents balance and cash generated from operating activities will be sufficient to fund currently expected levels of operating, investing and financing expenditures for a period of twelve months from the date of this filing.
Although the majority of revenues have been derived through time and material contracts, our fixed-fee customer contracts business is increasing, although not significant historically, will comprise a more significant portion of revenue in future periods.
We derive our revenues through time and materials and fixed fee contracts. Although the majority of revenues have been derived through time and material contracts, our fixed-fee customer contracts business is constantly increasing. Grid Dynamics recognizes revenue for services over time as hours are incurred by Grid Dynamics’ engineering personnel.
These estimates and valuations require the Company to make significant assumptions, including projections of future events and operating performance. The Company determines the fair value of the contingent consideration liabilities using Monte Carlo model which involves a simulation of future revenues and earnings during the earn-out period using management's best estimates and assumptions.
The fair value of any contingent consideration is determined using the Monte Carlo model which involves a simulation of future revenues and earnings during the earn-out period using projected financial results adjusted to market risk assumptions, discount rates and probability assumptions with respect to the likelihood of achieving the various earn-out criteria.
On March 15, 2022, we entered into a new agreement establishing a revolving credit facility with JPMorgan Chase Bank, N.A., as administrative agent for the lenders. See Note 10 "Debt" to the consolidated financial statements for further details.
We may need more cash resources due to changing business conditions or other developments, including investments or acquisitions. Our principal source of liquidity continues to be cash generated from our operations. Additionally, on March 15, 2022, we entered into an agreement establishing a revolving credit facility with JPMorgan Chase Bank, N.A., as an administrative agent for the lenders.
On its current and future fixed fee contracts, Grid Dynamics earns and recognizes revenue as the work is performed, the monthly calculation of which is based upon actual labor hours incurred and level of effort expended throughout the duration of the contract.
Revenues related to fixed fee contracts are recorded as work is performed based upon actual labor hours incurred and level of effort expended throughout the duration of the contract. The accuracy of revenue recognized for these contracts during the 40 reporting period largely depends on our ability to correctly estimate the total expected efforts required to fulfill the performance obligation.
As of December 31, 2022, Grid Dynamics had cash and cash equivalents amounting to $256.7 million (compared to $144.4 million at December 31, 2021). Of this amount, $16.8 million was held in countries outside US and included among others UK, India, Switzerland, Poland, Serbia, Ukraine and other countries (compared to $8.5 million as of December 31, 2021).
Of this amount, $21.2 million was held in countries outside the U.S, and included among others 46 the U,K., Netherlands, India, Poland, Ukraine and other countries (compared to $16.8 million as of December 31, 2022). We did not have any debt outstanding under the revolving credit facility at any balance sheet date presented.
The provision for income taxes reflects income earned and taxed in the various U.S. federal and state and non-U.S. jurisdictions.
Additionally we have written-off our contingent consideration liability related to Mutual Mobile and NextSphere acquisitions in the amount of $4.2 million. Provision for Income Tax Grid Dynamics follows the asset and liability method of accounting for income taxes. The provision for income taxes reflects income earned and taxed in the various U.S. federal and state and non-U.S. jurisdictions.
Business Combinations The Company accounts for business combinations under the acquisition method of accounting, in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, recording any assets acquired and liabilities assumed based on their respective fair values.
We believe our estimates for uncertain tax positions are appropriate and sufficient. We recognize both accrued interest and penalties related to unrecognized tax benefits in income tax expense. Business Combinations We account for business combinations under the acquisition method of accounting, which requires recognition of any assets acquired and liabilities assumed based on their respective fair values.
Net cash provided by financing activities was $49.1 million in the year ended December 31, 2021, reflecting the equity offering and warrant exercise proceeds offset by tax obligations resulted from net share settlement of vested stock awards.
Net cash used for financing activities was $16.3 million in the year ended December 31, 2023, reflected primarily the tax withholding obligations due to issuance of shares in connection with vested stock awards and was $11.1 million higher compared to 2022.
Sales and marketing expenses accounted for 6.4% of Grid Dynamics’ revenue in the year ended December 31, 2022 compared to 6.8% in the year ended December 31, 2021, a decrease of (0.4) percentage points.
Expressed as a percentage of revenues, engineering research and development expenses decreased to 4.7% during the year ended December 31, 2023 compared to 5.1% in 2022. Sales and Marketing Sales and marketing expenses represent spending associated with promoting and selling of our services.