Fluent Inc
For the period ended Dec 31, 2023. Filed Apr 2, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Apr 2, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to consolidated financial statements
1. Principal activities and organization
Principal activities
Fluent, Inc. ("Fluent," or the "Company"), a Delaware corporation, is an industry leader in data-driven digital marketing services. The Company primarily performs customer acquisition services by operating highly scalable digital marketing campaigns, through which the Company connects its advertiser clients with consumers they are seeking to reach. The Company delivers data and performance-based marketing executions to its clients, which in2023 included over 500 consumer brands, direct marketers, and agencies across a wide range of industries, including Media & Entertainment, Financial Products & Services, Health & Life Sciences, Retail & Consumer, and Staffing & Recruitment.
2. Summary of significant accounting policies
(a) Basis of preparation
These consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States ("US GAAP") and applicable rules and regulations of the Securities and Exchange Commission (the "SEC").
From time to time, the Company* mayenter into relationships or investments with other entities, and, in certain instances, the entity in which the Company has a relationship or investment may*qualify as a variable interest entity ("VIE"). The Company consolidates a VIE in its financial statements if the Company is deemed to be the primary beneficiary of the VIE. The primary beneficiary is the party that has the power to direct activities that most significantly impact the operations of the VIE and has the obligation to absorb losses or the right to benefits from the VIE that could potentially be significant to the VIE.
F-8
Principles of consolidation
All significant transactions among the Company and its subsidiaries have been eliminated upon consolidation.
(b) Use of estimates
The preparation of consolidated financial statements in accordance with US GAAP requires the Company’s management to make estimates and assumptions relating to the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the reporting periods. Significant items subject to such estimates and assumptions include the allowance for doubtful accounts, useful lives of intangible assets, recoverability of the carrying amounts of goodwill and intangible assets, the portion of revenue subject to estimates for variances between internally-tracked conversions and those confirmed by the customer, purchase accounting, put/call considerations, consolidation of variable interest entity and income tax provision. These estimates are often based on complex judgments and assumptions that management believes to be reasonable but are inherently uncertain and unpredictable. Actual results could differ from these estimates.
(c) Cash and cash equivalents
Cash and cash equivalents consist of cash on hand and bank deposits with original maturities ofthree months or less, which are unrestricted as to withdrawal and use.
The Company’s cash and cash equivalents are held in major financial institutions located in the United States, which have high credit ratings. As of* December 31, 2023and2022*, cash and cash equivalents were available for use in servicing the Company's debt obligations and general operating purposes.
Financial instruments and related items, which potentially subject the Company to concentrations of credit risk, consist principally of cash investments. The Company places its temporary cash instruments with highly rated financial institutions within the United States, and, at times,* maymaintain balances in such institutions in excess of the$250* thousand U.S. Federal Deposit Insurance Corporation insurance limit. The Company monitors the credit ratings of its financial institutions to mitigate this risk.
(d) Accounts receivable and allowance for doubtful accounts
Accounts receivables are due from customers, which are generally unsecured, and consist of amounts earned butnot yet collected.None of the Company’s accounts receivable bear interest.
The allowance for doubtful accounts is management’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. Management determines this allowance based on reviews of customer-specific facts and circumstances along with an application of a percentage against the balance based upon aging and historic charge offs. Management also evaluates the macroeconomic environment to determine if any additional adjustments are needed. Account balances are charged off against the allowance for doubtful accounts after all customary means of collection have been exhausted and the potential for recovery is considered remote. The Company doesnot have off-balance sheet credit exposure related to its customers.
Movements within the allowance for doubtful accounts consist of the following:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Beginning balance | $544 | $313 |
| Charges to expenses | 124 | $450 |
| Write-offs | (437) | $(219) |
| Ending balance | $231 | $544 |
F-9
(e) Property and equipment
Property and equipment are stated at cost, net of accumulated depreciation or amortization. Expenditures for maintenance, repairs and minor renewals are charged to expense in the period incurred. Betterments and additions are capitalized. Property and equipment are depreciated on a straight-line basis over the estimated useful lives of the assets. Leasehold improvements are depreciated over the shorter of their estimated useful lives or lease terms that are reasonably assured. The estimated useful lives of property and equipment are as follows:
| Years | |
|---|---|
| Computer and network equipment | 5 |
| Furniture, fixtures, and office equipment | 7 |
| Leasehold improvements | 6 - 7 |
Assets to be disposed of, and for which there is a committed plan of disposal, whether through sale or abandonment, are reported at the lower of carrying value or fair value less costs to sell. When items of property and equipment are retired or otherwise disposed of, loss or income on disposal is recorded for the difference between the net book value and proceeds received therefrom.
(f) Business combination
The Company records acquisitions pursuant to ASC805, Business Combinations,by allocating the fair value of purchase consideration to the tangible assets acquired, liabilities assumed and estimated fair values of intangible assets acquired. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make significant estimates and assumptions with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but arenot limited to, future expected cash flows from acquired intangible assets, useful lives, and discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results* maydiffer from estimates. During the measurement period, the Company may*record adjustments to acquired assets and assumed liabilities, with corresponding offsets to goodwill. Upon the conclusion of a measurement period, any subsequent adjustments are recorded to earnings.
(g) Intangible assets other than goodwill
The Company’s intangible assets are initially capitalized based on actual costs incurred, acquisition cost, or fair value if acquired as part of a business combination. These intangible assets are amortized on a straight-line basis over their respective estimated useful lives, which are the periods over which these assets are expected to contribute directly or indirectly to the future cash flows of the Company. The Company’s intangible assets represent purchased intellectual property, software developed for internal use, acquired proprietary technology, customer relationships, trade names, domain names, databases, and non-competition agreements, including those resulting from acquisitions. Intangible assets have estimated useful lives of 2-20 years.
In accordance with ASC350-40, Software - Internal-Use Software, the Company capitalizes eligible costs, including applicable salaries and benefits, share-based compensation, travel, and other direct costs of developing internal-use software that are incurred in the application development stage. Once the internal-use software is ready for its intended use, it is amortized on a straight-line basis over its useful life.
Finite-lived intangible assets are evaluated for impairment periodically, or whenever events or changes in circumstances indicate that their related carrying amounts* may**not* be recoverable in accordance with ASC360-10-15, Impairment or Disposal of Long-Lived Assets. In evaluating intangible assets for recoverability, the Company uses its best estimate of future cash flows expected to result from the use of the asset and eventual disposition in accordance with ASC360-10-15. To the extent that estimated future undiscounted net cash flows are less than the carrying amount, an impairment loss is recognized in an amount equal to the difference between the carrying value of such asset and its fair value.
Asset recoverability is an area involving management judgment, requiring assessment as to whether the carrying values of assets are supported by their undiscounted future cash flows. In estimating future cash flows, certain assumptions are required to be made in respect of highly uncertain matters such as revenue growth rates, operating expenses, and terminal growth rates.
For the year ended* December 31, 2023*, the Company determined the value of intangible assets was recoverable except for certain internally developed software costs, as discussed in Note6,Intangible assets, net. As of* December 31, 2023and2022*, the Company reviewed the indicators for impairment and concluded thatno impairment of its finite-lived intangible assets existed.
(h) Goodwill
Goodwill represents the difference between the purchase price and the estimated fair value of net assets acquired, when accounted for by the acquisition method of accounting. As of* December 31, 2023and2022*, the goodwill balance relates to the acquisition of Fluent LLC Acquisition, the Q Interactive Acquisition, the AdParlor Acquisition, the Winopoly Acquisition, and the True North Loyalty Acquisition (as defined in Note6,Intangible assets, net).
F-10
In accordance with ASC350, Intangibles - Goodwill and Other, goodwill is tested at least annually for impairment, or when events or changes in circumstances indicate that the carrying amount of such assets* may**not* be recoverable, by assessing qualitative factors or performing a quantitative analysis in determining whether it is more likely thannot that its fair value exceeds the carrying value. For purposes of reviewing impairment and the recoverability of goodwill, we make certain assumptions regarding estimated future cash flows and other factors in determining the fair values, including market multiples and discount rates, among others. Goodwill is tested for impairment at the reporting unit level and is conducted by estimating and comparing the fair value of each of the Company’s reporting units to its carrying value. If the carrying value of a reporting unit exceeds its fair value, the Company recognizes an impairment loss equal to the amount of the excess, limited to the amount of goodwill allocated to that reporting unit.
(i) Fair value of financial instruments
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. ASC820, Fair Value Measurements and Disclosuredescribes a fair value hierarchy based on the followingthree levels of inputs, of which thefirst two are considered observable and the last unobservable, that* may*be used to measure fair value:
| • | Level 1 – defined as observable inputs, such as quoted prices in active markets; |
| • | Level 2 – defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and |
| • | Level 3 – defined as unobservable inputs, for which little or no market data exists, therefore requiring an entity to develop its own assumptions. |
The fair value of the Company’s cash, cash equivalents, accounts receivable, accounts payable, and accrued liabilities approximate their carrying values because of the short-term nature of these instruments.
As of* December 31, 2023*, the Company regards the fair value of its long-term debt to approximate its carrying value. This fair value assessment represents a Level2 measurement. See Note8,Long-term debt, net.
The fair value of certain long-lived non-financial assets and liabilities* maybe required to be measured on a nonrecurring basis in certain circumstances, including when there is evidence of impairment. As of December 31, 2023*, certain non-financial assets have been measured at fair value subsequent to their initial recognition. The Company determined the estimated fair value to be Level3, as certain inputs used to determine fair value are unobservable, see Note7**, Goodwill, for further discussion of the impairment charge.
(j) Revenue recognition
Data and performance-based marketing revenue
Revenue is generated when control of goods or services is transferred to customers, in amounts that reflect the consideration the Company expects to be entitled to in exchange for those goods or services. The Company's performance obligation is typically to (a) deliver data records, based on predefined qualifying characteristics specified by the customer, (b) generate conversions, based on predefined user actions (for example, a click, a registration, or the installation of an app) and subject to certain qualifying characteristics specified by the customer, (c) verify user interest or transfer calls to advertiser clients as a part of the contact center operation, or (d) deliver media spend as a part of the business of AdParlor, LLC ("AdParlor"), a wholly-owned subsidiary of the Company.
The Company applies the practical expedient related to the review of a portfolio of contracts in reviewing the terms of customer contracts asone collective group, rather than by individual contract. Based on historical knowledge of the contracts contained in this portfolio and the similar nature and characteristics of the customers, the Company concluded that the financial statement effects arenot materially different than accounting for revenue on a contract-by-contract basis.
Revenue is recognized upon satisfaction of associated performance obligations. The Company's customers simultaneously receive and consume the benefits provided, which satisfies the Company's performance obligations. Furthermore, the Company elected the "right to invoice" practical expedient available within ASC606-10-55-18 as the measure for revenue to be recognized, as it corresponds directly with the amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. The Company's revenue arrangements donot contain significant financing components. The Company has further concluded that revenue doesnot require disaggregation.
For each identified performance obligation in a contract with a customer, the Company assesses whether it or thethird-party supplier is the principal or agent. In arrangements where Fluent has substantive control of the specified goods and services, is primarily responsible for the integration of products and services into the final deliverable to the customer, has inventory risk and discretion in establishing pricing, Fluent is considered to have acted as the principal. For performance obligations in which Fluent also acts as principal, the Company records the gross amount billed to the customer within revenue and the related incremental direct costs incurred as cost of revenue. If thethird-party supplier, rather than Fluent, is primarily responsible for the performance and deliverable to the customer, and Fluent solely arranges for thethird-party supplier to provide services to the customer, Fluent is considered to have acted as the agent. For performance obligations for which Fluent so acts as the agent, the net fees on such transactions are recorded as revenue, withno associated costs of revenue for the Company.
If a customer pays consideration before the Company's performance obligations are satisfied, such amounts are classified as deferred revenue on the consolidated balance sheets. As of* December 31, 2023and2022*, the balance of deferred revenue was $430 and $1,014, respectively. The majority of the deferred revenue balance as of* December 31, 2023* will be recognized into revenue during thefirst quarter of2024.
F-11
When there is a delay between the period in which revenue is recognized and when a customer invoice is issued, revenue is recognized, and the related amounts are recorded as unbilled revenue within accounts receivable on the consolidated balance sheets. As of* December 31, 2023and2022*, unbilled revenue included in accounts receivable was $21,488 and $26,878, respectively. In line with industry practice, the unbilled revenue balance is recorded based on the Company's internally tracked conversions, net of estimated variances between this amount and the amount tracked and subsequently confirmed by customers. Substantially all amounts included within the unbilled revenue balance are invoiced to customers within the month directly following the period of service. Historical estimates related to unbilled revenue havenot differed materially from actual invoiced revenue.
Sales commissions are recorded at the time revenue is recognized and recorded in sales and marketing in the consolidated statements of operations. The Company has elected to utilize a practical expedient to expense incremental costs incurred related to obtaining a contract.
In addition, the Company elected the practical expedient tonot disclose the value of unsatisfied performance obligations for (i) contracts with an original expected length ofone year or less and (ii) contracts for which revenue is recognized at the amount to which the Company has the right to invoice for services performed.
(k) Cost of revenue (exclusive of depreciation and amortization)
Cost of revenue primarily includes media and related costs, which consist of the cost to acquire traffic through the purchase of impressions, clicks or actions from publishers orthird-party intermediaries, such as advertising exchanges, and technology costs that enable media acquisition. The costs also include enablement costs associated with call centers and tracking costs for consumer data. These costs are used primarily to drive user traffic to the Company's and its clients' media properties. Cost of revenue additionally consists of indirect costs such as call center software, hosting, and fulfillment costs. Cost of revenue is presented exclusive of depreciation and amortization expenses.
(l) Advertising costs
Advertising costs are charged to operations as incurred. For the years ended* December 31, 2023and2022*, advertising costs, included in sales and marketing expenses, were $860 and $1,067, respectively.
(m) Share-based compensation
The Company accounts for share-based compensation in accordance with ASC718, Compensation - Stock Compensation ("ASC718"). Under ASC718, for awards with time-based conditions, the Company measures the cost of services received in exchange for an award of equity instruments based on the grant-date fair value of the award and generally recognizes such costs on a straight-line basis over the period the recipient is required to provide service in exchange for the award, which generally is the vesting period. For equity awards with market conditions, the Company recognizes costs on a straight-line basis, regardless of whether the market conditions are achieved and the awards ultimately vest. For equity awards with performance conditions, the Company begins recording share-based compensation when achievement of the performance criteria is probable using grant date fair value. For equity based awards settled in cash, we record the share-based compensation when achievement of the performance criteria is deemed probable adjusted for fair value at each reporting period. The Company recognizes forfeitures as they occur.
(n) Income taxes
The Company accounts for income taxes in accordance with ASC740, Income Taxes, which requires the use of the asset and liability method of accounting for income taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates or laws is recognized in income in the period that the change in tax rates or laws is enacted. A valuation allowance is provided to reduce the amount of deferred tax assets if it is considered more likely thannot that some portion or all of the deferred tax assets willnot be realized based on management's review of historical results and forecasts.
ASC740 clarifies the accounting for uncertain tax positions. This interpretation requires that an entity recognizes in its financial statements the impact of a tax position, if that position is more likely thannot of being sustained upon examination, based on the technical merits of the position. Recognized income tax positions are measured at the largest amount that is greater than50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs. The Company’s accounting policy is to accrue interest and penalties related to uncertain tax positions, if and when required, as interest expense and a component of other expenses, respectively, in the consolidated statements of operations.
(o) Income (loss) per share
Basic income (loss) per share is computed by dividing net loss by the weighted average number of common shares outstanding during the periods, in addition to restricted stock units ("RSUs") and restricted common stock that are vestednot delivered. Diluted income (loss) per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock and is calculated using the treasury stock method for stock options and unvested shares. Common equivalent shares are excluded from the calculation in loss periods, as their effects would be anti-dilutive.
(p) Segment data
The Company identifies operating segments as components of an entity for which discrete financial information is available and is regularly reviewed by the chief operating decision maker in making decisions regarding resource allocation and performance assessment. The Company defines the term "chief operating decision maker" to be its chief executive officer. The Company has determined it hastwo operating segments andtwo corresponding reporting units, "Fluent" and "All Other," andone reportable segment. "All Other" represents the operating results of AdParlor, a digital advertising solution for social media buying and is included in segment reporting for purposes of reconciliation of the respective balances to the consolidated financial statements. "Fluent," for the purposes of segment reporting, represents the consolidated operating results of the Company excluding "All Other."
F-12
(q) Contingencies
In the ordinary course of business, the Company is subject to loss contingencies that cover a range of matters. An estimated loss from a loss contingency, such as a legal proceeding or claim, is accrued if it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. In determining whether a loss should be accrued, the Company evaluates, among other factors, the degree of probability and the ability to reasonably estimate the amount of any such loss.
(r) Recently issued and adopted accounting standards
Accounting pronouncementsnot listed below were assessed and determined to benot applicable or are expected to have minimal impact on the Company's Consolidated Financial Statements.
In* January 2016,the FASB issued ASUNo.* 2016-13, Financial Instruments - Credit Losses, and additional changes, modifications, clarifications, or interpretations thereafter, which require a reporting entity to estimate credit losses on certain types of financial instruments, and present assets held at amortized cost and available-for-sale debt securities at the amount expected to be collected. The new guidance was effective for annual and interim periods beginning after* December 15, 2022,and early adoption was permitted. The Company completed its assessment of the new guidance and determined it hadno* material impact on its consolidated financial statements.
In* October 2023,the FASB issued ASUNo.* 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiatives, which incorporates updates to the Codification to align with SEC Disclosure requirements in response to the* August 2018SEC ReleaseNo.* 33-10532. The amendment updates and simplifies certain SEC disclosure requirements that were duplicative, overlapping, or outdated due to changes in other SEC requirements and in U.S. GAAP, International Financial Reporting Standards (“IFRS”), or the overall financial reporting environment. The new guidance is effective for each amendment only if the SEC removes the related disclosure of presentation requirements from its existing regulations by* June 30, 2027.*The guidance is to be applied prospectively, with early adoption prohibited. The Company is currently evaluating the impact of adopting the ASU on our consolidated financial statements and disclosures
In* November 2023,the FASB issued ASUNo.* 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires a public entity to disclose significant segment expenses that are regularly provided to the chief operating decision maker ("CODM"), a description of other segment items by reportable segment, and an explanation of any additional measures the CODM uses in deciding how to allocate resources. The new guidance is effective for fiscal years beginning after* December 15, 2023and interim periods within fiscal years beginning after December 15, 2024,and early adoption is permitted. The guidance is to be applied on a retrospective basis, with such disclosures to be made in regard to all prior periods presented in the financial statements. The Company completed its assessment and concluded this update hadno* material impact on its consolidated financial statements.
In* December 2023,the FASB issued ASUNo.* 2023-09, Income Taxes (Topic470*): Improvements to Income Tax Disclosures*, which are designed to increase the transparency and decision-usefulness of income tax disclosures for financial statement users. The ASU follows investors indication and request for enhanced tax disclosures in order to better assess an entity’s operations, related tax risks, jurisdictional tax exposures, and increase transparency regarding tax information through improvements to tax disclosures, specifically rate reconciliation, income taxes paid, and unrecognized tax benefits and certain temporary differences. The new guidance is effective for fiscal years beginning after* December 15, 2024and interim periods within fiscal years beginning after December 15, 2025,*and early adoption is permitted. The guidance is to be applied on a prospective basis, but retrospective application is permitted. The Company is currently evaluating the impact of adopting this ASU on our consolidated financial statements and disclosures.
3. Income (loss) per share
For the years ended* December 31, 2023and2022* basic and diluted income (loss) per share was as follows:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands, except share data) | 2023 | 2022 |
| Numerator: | ||
| Net loss | $(63,218) | $(123,332) |
| Denominator: | ||
| Weighted average shares outstanding | 80,907,297 | 79,709,212 |
| Weighted average restricted shares vested not delivered | 1,714,834 | 1,703,383 |
| Total basic weighted average shares outstanding | 82,622,131 | 81,412,595 |
| Dilutive effect of assumed conversion of restricted stock units | — | — |
| Dilutive effect of assumed conversion of stock options | — | — |
| Total diluted weighted average shares outstanding | 82,622,131 | 81,412,595 |
| Basic and diluted loss per share: | ||
| Basic | $(0.77) | $(1.51) |
| Diluted | $(0.77) | $(1.51) |
Based on exercise prices compared to the average stock prices for the years ended* December 31, 2023and2022*, certain stock equivalents, including restricted stock units and stock options, have been excluded from the diluted weighted average share calculations due to their anti-dilutive nature.
| Year Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Restricted stock units | 4,389,001 | 4,223,156 |
| Stock options | 1,814,000 | 2,139,000 |
| Total anti-dilutive securities | 6,203,001 | 6,362,156 |
F-13
4. Lease commitments
At the inception of a contract, the Company determines whether the contract is or contains a lease based on the facts and circumstances present. Operating leases with terms greater thanone year are recognized on the consolidated balance sheets as Operating lease right-of-use assets, Current portion of operating lease liability, and Operating lease liability, net. Financing leases with terms greater thanone year are recognized on the consolidated balance sheets as Property and equipment, net, Accrued expenses and other current liabilities, and Other non-current liabilities. The Company has electednot to recognize leases with terms ofone year or less on the consolidated balance sheets.
Lease obligations and their corresponding assets are recorded based on the present value of lease payments over the expected lease term. As the interest rate implicit in lease contracts is typicallynot readily determinable, the Company utilizes an appropriate incremental borrowing rate, which is the rate incurred to borrow an amount equal to the applicable lease payments on a collateralized basis, over a similar term, and in a similar economic environment. Certain adjustments to the right-of-use asset* maybe required for items such as initial direct costs paid or incentives received. The components of a lease are split intothree* categories: lease components, non-lease components and non-components; however, the Company has elected to combine lease and non-lease components into a single component. Rent expense associated with operating leases is recognized over the expected term on a straight-line basis. In connection with financing leases, depreciation of the underlying asset is recognized over the expected term on a straight-line basis and interest expense is recognized as incurred.
The Company is party to several noncancelable operating and financing lease agreements that have original lease periods expiring between2024 and202**5. Although certain leases include options to renew, the Company doesnot assume renewals in the determination of the lease term unless the renewals are deemed to be reasonably assured at lease commencement. The Company's lease agreements donot contain any material residual value guarantees, nor material restrictive covenants. Effective* October 10, 2018,the Company entered into aseven-year operating lease agreement for approximately 42,685 square feet of office space in New York City. In connection with this lease agreement, the Company maintains a letter of credit of $1,480 as of December 31, 2023.*Additionally, the Company obtained the right to use certain furniture, fixtures, and office equipment already installed in the new office space, which the Company has treated as a capital lease.
For the year ended* December 31, 2023and2022*, the components of lease costs are as follows:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Operating leases: | ||
| Rent expense | $2,193 | $2,196 |
| Financing lease: | ||
| Leased furniture, fixtures, and office equipment depreciation expense | 49 | 49 |
| Interest expense | 19 | 26 |
| Short-term leases: | ||
| Rent expense | 244 | 102 |
| Total lease costs | $2,505 | $2,373 |
As of* December 31, 2023and2022*, the weighted average lease-term and discount rate of the Company's leases are as follows:
| Operating Leases | Financing Lease | |
|---|---|---|
| Weighted average remaining lease-term (in years) | 1.9 | 1.9 |
| Weighted average discount rate | 5.0% | 5.0% |
As of* December 31, 2023*, scheduled future maturities of the Company's lease liabilities are as follows:
| (In thousands) · December 31, 2023 | ||
|---|---|---|
| Year | Operating Leases | Financing Lease |
| 2024 | $2,296 | $169 |
| 2025 | 1,890 | 143 |
| Total undiscounted cash flows | 4,186 | 312 |
| Less: imputed interest | (191) | (14) |
| Present value of lease liabilities | $3,995 | $298 |
For the year ended* December 31, 2023and2022*, supplemental cash flow information related to leases is as follows:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows used for operating leases | $2,424 | $2,338 |
| Operating cash flows used for financing lease | $19 | $26 |
| Lease liabilities related to the acquisition of right-of-use assets: | ||
| Operating leases | $— | $238 |
F-14
5. Property and equipment, net
Property and equipment, net consists of the following:
| (In thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Computer and network equipment | $600 | $592 |
| Furniture, fixtures, and office equipment | 905 | 888 |
| Leased furniture, fixtures, and office equipment | 875 | 875 |
| Leasehold improvements | 1,260 | 1,260 |
| Total cost of property and equipment | 3,640 | 3,615 |
| Less: accumulated depreciation and amortization | (3,049) | (2,651) |
| Property and equipment, net | $591 | $964 |
For the years ended* December 31, 2023and2022*, depreciation of property and equipment was $398 and$491, respectively.
6. Intangible assets, net
Intangible assets, net, other than goodwill, consist of the following:
| (In thousands) | Amortization period (years) | December 31, 2023 | December 31, 2022 |
|---|---|---|---|
| Gross amount: | |||
| Software developed for internal use | 3 | $20,175 | $13,740 |
| Acquired proprietary technology | 3 - 5 | 16,972 | 15,965 |
| Customer relationships | 5 - 10 | 39,168 | 38,068 |
| Trade names | 4 - 20 | 16,657 | 16,657 |
| Domain names | 20 | 195 | 195 |
| Databases | 5 - 10 | 31,292 | 31,292 |
| Non-competition agreements | 2 - 5 | 1,768 | 1,768 |
| 126,227 | 117,685 | ||
| Accumulated amortization: | |||
| Software developed for internal use | (12,142) | (8,097) | |
| Acquired proprietary technology | (15,132) | (14,305) | |
| Customer relationships | (37,249) | (35,156) | |
| Trade names | (6,893) | (6,038) | |
| Domain names | (77) | (68) | |
| Databases | (26,157) | (23,508) | |
| Non-competition agreements | (1,768) | (1,768) | |
| (99,418) | (88,940) | ||
| Net intangible assets: | |||
| Software developed for internal use | 8,033 | 5,643 | |
| Acquired proprietary technology | 1,840 | 1,660 | |
| Customer relationships | 1,919 | 2,912 | |
| Trade names | 9,764 | 10,619 | |
| Domain names | 118 | 127 | |
| Databases | 5,135 | 7,784 | |
| $26,809 | $28,745 | ||
The gross amounts associated with software developed for internal use primarily represent capitalized costs of internally developed software. The amounts relating to acquired proprietary technology, customer relationships, trade names, domain names, databases and non-competition agreements primarily represent the fair values of intangible assets acquired as a result of the acquisition of Fluent, LLC, effective* December 8, 2015 (the "Fluent LLC Acquisition"); the acquisition of Q Interactive, LLC, effective June 8, 2016 (the "Q Interactive Acquisition"); the acquisition of substantially all the assets of AdParlor Holdings, Inc. and certain of its affiliates, effective July 1, 2019 (the "AdParlor Acquisition"); the acquisition of 50% interest in Winopoly, LLC (the "Initial Winopoly Acquisition"), effective April 1, 2020;the acquisition of 100% interest in True North Loyalty, LLC, (the "True North Acquisition"), effective January 1, 2022 (Note13*,Business acquisitions); and the consolidation of TAPP Influencers Corp. ("TAPP") effective* January 9, 2023 (see Note14**,* Variable Interest Entity).
F-15
During thethree months ended* June 30, 2023,the Company determined that the effects of the recently imposed regulatory requirements on the Company constituted a triggering event. The Company also then determined that the decline in the market value of its publicly traded stock, which resulted in a corresponding decline in its market capitalization, along with the operating results for thethree* months ended* September 30, 2023,also constituted a triggering event. The Company conducted an interim test of the recoverability of its long-lived assets, which compared projected undiscounted cash flows to the carrying value of the asset group. The results of this approach indicated that its long-lived assets werenot impaired as of June 30, 2023or September 30, 2023.The Company believes that the assumptions utilized in the impairment tests, including the estimation of future cash flows, were reasonable. Future tests mayindicate impairment if actual future cash flows or other factors considered differ from the assumptions used in the prior interim impairment tests. The Company then determined thatno* additional triggering events had occurred during the remainder of2023 requiring further impairment assessments for its long-lived assets.
For the years ended* December 31, 2023and2022*, amortization expenses related to intangible assets, and included in depreciation and amortization expenses in the Company's consolidated statements of operations, were $10,478 and $12,723, respectively.
For the years ended* December 31, 2023and2022*, the Company capitalized $5,932 and $4,480, respectively, most of which was related to internally developed software, and wrote off $0 and $186, respectively, due to abandonment of certain internally developed software whose net carrying values werenot recoverable.
As of* December 31, 2023*, estimated amortization expenses related to the Company’s intangible assets for2024 through2029 and thereafter are as follows:
| (In thousands) | |
|---|---|
| Year | December 31, 2023 |
| 2024 | $9,378 |
| 2025 | 8,364 |
| 2026 | 1,669 |
| 2027 | 828 |
| 2028 | 828 |
| 2029 and thereafter | 5,742 |
| Total | $26,809 |
7. Goodwill
Goodwill represents the difference between the purchase price and the estimated fair value of net assets acquired, when accounted for by the acquisition method of accounting. As of* December 31, 2023*, the goodwill balance relates to the acquisition of Fluent LLC Acquisition, the Q Interactive Acquisition, the AdParlor Acquisition, the Initial Winopoly Acquisition, and the True North Acquisition (Note13,Business acquisitions). As of* December 31, 2023and2022*, the change in the carrying value of goodwill for our operating segments (Note12,* Segment information*), are listed below:
| (In thousands) | Fluent | All Other | Total |
|---|---|---|---|
| Balance at Ended December 31, 2021 | $160,922 | $4,166 | $165,088 |
| True North acquisition | 1,092 | — | 1,092 |
| Goodwill impairment | (110,400) | (669) | (111,069) |
| Balance at December 31, 2022 | 51,614 | 3,497 | 55,111 |
| TAPP consolidation | 1,555 | — | 1,555 |
| Goodwill impairment | (53,169) | (2,236) | (55,405) |
| Balance at December 31, 2023 | $— | $1,261 | $1,261 |
As of* December 31,*2023, net goodwill was comprised of gross goodwill of $168,552 and accumulated impairment of $167,291.
F-16
During thethree months ended* March 31, 2023,the Company determined that the decline in the market value of its publicly-traded stock, which resulted in a corresponding decline in its market capitalization, constituted a triggering event. As such, the Company conducted an interim test of the fair value of the Fluent reporting unit's goodwill for potential impairment as of March 31, 2023.*The Company considered a combination of income and market approaches to determine the fair value of the Fluent reporting unit. The Company determined that a market-based approach, which considered the Company’s implied market multiple applied to management’s forecast and further adjusted for a control premium, provided the best indication of fair value of the Fluent reporting unit. The results of this market-based approach indicated that the Fluent reporting unit’s carrying value exceeded its fair value by 20%. The Company therefore concluded that the Fluent reporting unit’s goodwill of $51,614 was impaired and recorded a non-cash impairment charge of $25,700.
During thethree months ended* June 30, 2023,the Company determined that the effect of the recently imposed regulatory requirements and the effect of the continued economic slowdown on the Company’s expected operating results had each constituted a triggering event. As such, the Company conducted an interim test of the fair value of the Fluent reporting unit's goodwill for potential impairment related to both triggering events as of June 30, 2023.*The Company applied a combination of income and market approaches to determine the fair value of the Fluent reporting unit. The results of this approach indicated that the fair value exceeded its carrying value by 5%. The Company therefore concluded that the Fluent reporting unit’s goodwill of $27,469 wasnot impaired.
During thethree months ended* September 30, 2023,the Company determined that the decline in the market value of its publicly-traded stock, which resulted in a corresponding decline in its market capitalization, along with the impact of the continued economic slowdown on the Company’s expected operating results had both constituted a triggering event. As such, the Company conducted an interim test of the fair value of the Fluent reporting unit's goodwill for potential impairment related to both triggering events and All Others for potential impairment related to the economic slowdown. The Company applied a combination of income and market approaches to determine the fair value of the Fluent reporting unit and All Others. The results of this approach indicated that the Fluent reporting unit’s carrying value and All Others carrying value exceeded its fair value by 32% and 29%, respectively. The Company therefore concluded that the Fluent reporting unit’s goodwill was impaired and recorded a non-cash impairment for the remainder of the goodwill balance of $27,469. In addition, the All Other goodwill of $3,497 was also concluded to be impaired, and the Company recorded a non-cash impairment charge of $2,236. Based on the results from the interim test as of September 30, 2023,the Company concludedno* further triggering events existed as of* October 1, 2023that would indicate it is more likely thannot* that the fair value was less that the carrying value for the Company's annual impairment test.
8. Long-term debt, net
Long-term debt, net, related to the Credit Facility (as defined below) consisted of the following:
| (In thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Credit Facility Term Loan due 2025 (less unamortized discount and financing costs of $762 and $656, respectively) | $30,488 | $40,594 |
| Less: Current portion of long-term debt | (5,000) | (5,000) |
| Long-term debt, net (non-current) | $25,488 | $35,594 |
Credit Facility
On* March 31, 2021,*Fluent, LLC (the "Borrower") entered into a credit agreement (as amended, modified, extended, restated, replaced, or supplemented from time to time, the "Credit Agreement") with certain subsidiaries of the Borrower as guarantors, the lenders thereto, and Citizens Bank, N.A. ("Citizens Bank") as administrative agent, lead arranger and bookrunner. The original Credit Agreement provided for a term loan in the aggregate principal amount of $50,000 funded on the Closing Date (the "Term Loan"), along with an undrawn revolving credit facility of up to $15,000 (the "Revolving Loans," and together with the Term Loan, the "Credit Facility").
On* May 15, 2023**,* the Borrower and Citizens Bank entered into a third amendment to the Credit Agreement, which amended certain provisions by adding an additional tier of applicable margin to the selected rates and providing for additional notice of certain material events and, for the remaining fiscal quarters of2023, established the following, in each case pursuant to the terms and conditions under the Credit Agreement: (i) adjustments to the pricing floor and certain EBITDA add-backs; (ii) monthly financial reporting requirements; (iii) additional financial covenant testing conditions on Fluent’s ability to draw on the Revolving Loans; (iv) additional tiers to certain financial covenants and added a minimum cash liquidity financial covenant; (v) additional restrictions on the ability to (a) make loans and advances to officers, directors and employees; (b) invest in certain subsidiaries and joint ventures; and (c) make additional loans, investments or permitted acquisitions; and (vi) additional unrestricted cash requirements before the Company is permitted to pay dividends, make distributions or redeem, or repurchase equity interests.
On* August 21, 2023,the Borrower and Citizens Bank entered into afourth* amendment to the Credit Agreement (the "Fourth Amendment"), which (i) adjusted certain financial covenants for the remaining fiscal quarters of2023, including prohibiting the Company from drawing on the Revolving Loans until the issuance of the* December 31, 2023annual financial statements, (ii) temporarily adjusted interest rates, (iii) permitted Citizens Bank to retain a business consultant at the Borrower's expense to advise on the credit parties’ financial and operating performance; (iv) required weekly liquidity reports to Citizens Bank, and (v) required a $5,000 prepayment of the Term Loan and a reduction in the maximum amount of the Revolving Loans by the same amount to $10,000. The $5,000 prepayment amount was paid as of September 30, 2023.In evaluating the amendments under ASC470*-50, Debt- Modifications and Extinguishments, the Company determined that the amendment should be treated as a debt modification withno gain or loss recognized.
On* November 15, 2023,the Borrower and Citizens Bank entered into a Temporary Waiver Under Credit Agreement, pursuant to which Citizens Bank agreed to waive through the termination date its rights and remedies arising from the Company’s breach of the total leverage ratio covenant during the quarter ending September 30, 2023.The Initial Waiver also added new reporting requirements, temporarily increased the applicable margin, and extended the term of the business consultant through January 15, 2024.The Borrower was required to provide a2024* budget that has been reviewed by the business consultant. On* January 17, 2024the Initial Waiver termination date was extended until January 26, 2024.*
F-17
On* January 26, 2024,the Borrower and Citizens Bank entered into a Third Temporary Waiver and Amendment to Credit agreement (the "Third Waiver"), pursuant to which Citizens Bank agreed to waive through the earlier of April 30, 2024,an occurrence of any other event of default, or failure to comply with requirements of the Third Waiver and its rights and remedies arising from the Company’s breach of the total leverage covenant and fixed charge ratio during the quarters ending December 31, 2023and March 31, 2024.Among other things, the Third Waiver required the Borrower to, by March 31, 2024,deliverone* or more Transaction Commitments, defined as: (i) athird-party commitment to provide additional capital in exchange for equity or subordinated debt, (ii) a purchase agreement for the sale of a divested business, or (iii) athird-party commitment to refinance the Credit Agreement. One condition of the Transaction Commitments was that they had to, in the aggregate, provide for net proceeds to Fluent ofnot less than $10,000.
All obligations under the Credit Agreement have been accelerated to mature on* September 30, 2025from the initial March 30, 2026,and interest is payable monthly. Scheduled principal amortization of the Term Loan is $1,250 per quarter, which commenced with the fiscal quarter ended June 30, 2021**.* At* December 31, 2023**,* the Company was in compliance with all of the financial covenants under the Credit Agreement, except for the total leverage ratio and fixed charge ratio covenants. As discussed above, these covenant breaches were waived through the termination date by the Waiver.
Borrowings under the Credit Agreement bear interest at a rate per annum equal to the benchmark selected by the Borrower, which* maybe based on the Alternative Base Rate, LIBOR rate (subject to a floor of 0.25%) prior to the election as of December 31, 2023* or Term Secured Overnight Financing Rate ("SOFR") (subject to a floor of 0.00%) subsequent to the election, plus a margin applicable to the selected benchmark. The applicable margin is between 0.75% and 1.75% for borrowings based on the Alternative Base Rate and 1.75% and 2.75% for borrowings based on LIBOR and Term SOFR, depending upon the Borrower's Total Leverage Ratio. The opening interest rate of the Credit Facility was 2.50% (LIBOR +2.25%), which increased to 8.96% (Term SOFR +0.1% +3.50%) as of* December 31, 2023*.
The Credit Agreement also contains certain customary conditions applicable to extensions of credit, including that representations and warranties made in the Credit Agreement be materially true and correct at the time of such extension (once such extensions areno longer prohibited by the Fourth Amendment or a later amendment).
Maturities
As of* December 31, 2023*, scheduled future maturities of the Credit Agreement, including the required principal prepayment based on a portion of the Company's quarterly excess cash flow and excluding potential future additional principal prepayments, are as follows:
| (In thousands) | |
|---|---|
| Year | |
| 2024 | $5,000 |
| 2025 | 5,000 |
| 2026 | 21,250 |
| 2027 | 0 |
| 2028 | 0 |
| Total maturities | $31,250 |
Fair value
As of* December 31, 2023*, the fair value of long-term debt is considered to approximate its carrying value. The fair value assessment represents a Level2 measurement.
9. Income taxes
The Company is subject to federal and state income taxes in the United States. For the years ended* December 31, 2023and2022*, the provision for income taxes on income (loss) from operations consisted of the following:
| (In thousands) | 2023 | 2022 |
|---|---|---|
| Current: | ||
| Federal | $(24) | $1,392 |
| State | (70) | 606 |
| Foreign | 123 | 3 |
| Total current | 29 | 2,001 |
| Deferred: | ||
| Federal | (3,352) | (3,730) |
| State | (462) | (537) |
| Foreign | 20 | 1 |
| Less: valuation allowance | 3,649 | 4,041 |
| Total deferred | (145) | (225) |
| Total income tax expense (benefit) | $(116) | $1,776 |
F-18
For the years ended* December 31, 2023and2022*, the provision for income taxes differs from the amounts computed by applying the applicable federal statutory rates as follows:
| Year Ended December 31, | ||||
|---|---|---|---|---|
| (In thousands) · 2023 · 2022 | ||||
| Federal income taxes at the statutory rate | $(13,300) | 21.0% | $(25,527) | 21.0% |
| Share-based compensation shortfall (windfall) | 13 | (0.0) | 8 | (0.0) |
| Effect of state taxes, net of federal tax benefit | (517) | 0.8 | (2) | 0.0 |
| Non-deductible items | (421) | 0.7 | 1,070 | (0.9) |
| Goodwill impairment | 9,491 | (15.0) | 23,184 | (19.1) |
| Return to provision adjustment | 2,731 | (4.3) | 493 | (0.4) |
| Foreign rate difference | 16 | (0.0) | 1 | (0.0) |
| Deferred only adjustments | 197 | (0.3) | 444 | (0.4) |
| Research and development credit | (1,992) | 3.1 | (1,960) | 1.6 |
| Other | 17 | (0.0) | 24 | (0.0) |
| Change in valuation allowance | 3,649 | (5.8) | 4,041 | (3.3) |
| Income tax expense (benefit) | $(116) | 0.2% | $1,776 | (1.5)% |
Under the Tax Cuts and Jobs Act of2017, research and development costs areno longer fully deductible and are required to be capitalized and amortized for U.S. tax purposes effective* January 1, 2022.*The mandatory capitalization requirement increases the Company's deferred tax assets before valuation allowance and cash taxes payable.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. As of* December 31, 2023and2022*, the significant components of deferred tax assets and (liabilities) consist of the following:
| (In thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Deferred tax assets: | ||
| Net operating loss carryforwards | $1,400 | $973 |
| Share-based compensation | 5,129 | 5,344 |
| Capitalized research and experimental expenditures | 3,069 | 4,088 |
| Intangible assets, net | 1,415 | — |
| Tax credits | 1,413 | — |
| Accrued expense | 1,178 | 894 |
| Operating lease liability | 973 | 1,533 |
| Interest expense limitation | 589 | — |
| Accounts receivable, net | 56 | 136 |
| Other | 280 | — |
| 15,502 | 12,968 | |
| Valuation allowance | (14,568) | (11,171) |
| Total deferred tax assets, net of valuation allowance | 934 | 1,797 |
| Deferred tax liabilities: | ||
| Operating lease right-of-use asset | (827) | (1,300) |
| Property and equipment, net | (136) | (222) |
| Intangible assets, net | — | (407) |
| Other | — | (42) |
| (963) | (1,971) | |
| Net deferred tax liability | $(29) | $(174) |
As of* December 31, 2023*, the Company has state net operating loss carryforwards of $24,216, which begin to expire in2030.
As of* December 31, 2023and2022*, the Company recorded a full valuation allowance against its net deferred tax assets of $14,568 and $11,171, respectively, which is driven by the movement in the net deferred tax assets.** For the year ended December 31, 2023, the movement in the net deferred tax assets are primarily a result of the capitalized research and experimental expenditures, an increase in the tax basis of amortizable intangibles, and utilization of federal and state net operating losses. The Company intends to continue maintaining a full valuation allowance on these net deferred tax assets until there is sufficient evidence to support the release of all or some portion of these allowances**.*Release of some or all of the valuation allowance would result in the recognition of certain deferred tax assets and an increase in deferred tax benefit for any period in which such a release may*be recorded, however, the exact timing and amount of any valuation allowance release are subject to change, depending upon the level of profitability that the Company is able to achieve and the net deferred tax assets available.
The Company continually evaluates expiring statutes of limitations, audits, proposed settlements, changes in tax law and new authoritative rulings. The Company files tax returns in federal and certain state and local jurisdictions. The periods subject to examination are generally for tax years ended 2019 through 2022, including the following major jurisdictions: U.S. Federal, New York State, and New York City. Due to utilization of net operating losses in subsequent periods with open statutes, tax years 2015 and forward remain open to examination by Federal taxing authorities until the statute is closed on the tax year in which the net operating loss was utilized.
F-19
For the years ended* December 31, 2023and2022*, reconciliation of the gross amounts of unrecognized tax benefits, excluding accrued interest and penalties, consists of the following:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Unrecognized tax benefits, opening balance | $1,480 | $1,480 |
| Change in unrecognized tax benefits | — | — |
| Unrecognized tax benefits, ending balance | $1,480 | $1,480 |
If the Company’s tax positions are ultimately sustained, the Company’s liability would be reduced by $1,480, all of which would impact the Company’s tax provision. The Company is reasonably certain that all of its uncertain tax positions will reverse within the nexttwelve months due to the closing of the statute of limitations.
10. Common stock, treasury stock and warrants
Common stock
As of* December 31, 2023* and2022 the number of issued shares of common stock was 85,917,891 and 84,385,458, respectively, which included shares of treasury stock of 4,611,569 and 4,300,152, respectively.
For the year ended* December 31, 2023*, the change in the number of issued shares of common stock comprised the following issuances:
| • | An aggregate of 1,532,433 shares of common stock were issued as a result of the vesting of RSUs and included 311,417 shares of common stock withheld to cover withholding taxes upon such vesting, which are reflected as additions to treasury stock in the consolidated statements of changes in shareholders' equity. |
|---|
For the year ended* December 31, 2022*, the change in the number of issued shares of common stock comprised the following issuances:
| • | An aggregate of 1,328,375 shares of common stock were issued as a result of the vesting of RSUs and included 208,329 shares of common stock withheld to cover withholding taxes upon such vesting, which are reflected as additions to treasury stock in the consolidated statements of changes in shareholders' equity. |
|---|
Treasury stock
As of* December 31, 2023* and2022, the Company held 4,611,569 and 4,300,152 shares in treasury, with a cost of $11,407 and $11,171, respectively. The Company's share-based incentive plans allow employees the option to either make cash payment or forfeit shares of common stock upon vesting to satisfy federal and state statutory tax withholding obligations associated with equity awards. The forfeited shares of common stock* may*be taken into treasury stock by the Company or sold on the open market.
For the year ended* December 31, 2023* and2022,311,417 and 208,329 shares, respectively, were withheld to cover withholding taxes owed by certain employees, all of which were taken into treasury stock.
Warrants
As of* December 31, 2023* and2022, the warrants to purchase an aggregate of 0 and 0 shares of common stock were outstanding, respectively. On* May 22, 2022,*the warrants to purchase an aggregate of 833,333 shares of common stock at prices ranging from $3.75 to $6.00 per share expired unexercised.
Preferred stock
As of* December 31, 2023and2022*, the Company had 10 million shares of blank-check preferred stock with par value of $0.0001 per share authorized. No shares of preferred stock have been issued or are outstanding.
11. Share-based compensation
On* June 8, 2022,the stockholders of the Company approved the Fluent, Inc.2022 Omnibus Equity Incentive Plan (the"2022 Plan") that authorized for issuance 15,422,523 shares of the Company's common stock, which became effective on August 10, 2022 ("Effective Date"). With the2022* Plan,no further awards are available to be issued under the2018 Stock Incentive Plan (the "Prior Plan"), but all awards under the Prior Plans that are outstanding as of the Effective Date will continue to be governed by the terms, conditions and procedures set forth in the Prior Plans and any applicable award agreement. As of* December 31, 2023*, the Company had 6,882,861 shares of common stock available for grants pursuant to the2022 Plan, which included 1,282,176 shares of common stock previously available for issuance under the Fluent Inc.2018 Stock Incentive Plan (the "Prior Plan").
F-20
The primary purpose of the Company's stock compensation plan is to attract, retain, reward, and motivate certain individuals by providing them with opportunities to acquire or increase their ownership interests in the Company. In* October 2022,the Company issued to certain of its senior officers and employees, restricted stock units ("RSUs") (time-based), long-term incentive grants (performance and time-based vesting RSUs), or performance stock units ("PSUs") (on achievement of targets, a cash payout) under the2022* Plan.
Stock options
The Compensation Committee of the Company's Board of Directors approved the grant of stock options to certain Company officers, which were issued on* February 1, 2019,** December 20, 2019,** March 1, 2020,and March 1, 2021,respectively, under the2018* Plan. Subject to continuing service,50% of the shares subject to these stock options will vest if the Company's stock price remains above 125%,133.33%,133.3% and 133.33%, respectively, of the exercise prices fortwenty consecutive trading days, and the remaining 50% of the shares subject to these stock options will vest if the Company's stock price remains above 156.25%,177.78%,177.78% and 177.78%, respectively, of the exercise prices fortwenty consecutive trading days; provided, thatno shares will vest prior to thefirst anniversary of the grant date. As of* December 31, 2023*, thefirst condition for the stock options issued on* February 1, 2019,** December 20, 2019and March 1, 2020had been met and thesecond* condition for the stock options issued on* December 20, 2019and March 1, 2020*had been met. Any shares that remain unvested as of thefifth anniversary of the grant date will vest in full on such date. The fair value of the stock options granted was estimated at the trading day before the date of grant using a Monte Carlo simulation model. The key assumptions utilized to calculate the grant-date fair values for these awards are summarized below:
| Issuance Date | February 1, 2019 | December 20, 2019 | March 1, 2020 | March 1, 2021 |
|---|---|---|---|---|
| Fair value lower range | $2.81 | $1.58 | $1.46 | $4.34 |
| Fair value higher range | $2.86 | $1.61 | $1.49 | $4.43 |
| Exercise price | $4.72 | $2.56 | $2.33 | $6.33 |
| Expected term (in years) | 1.0 - 1.3 | 1.0 - 1.6 | 1.0 - 1.5 | 1.0 - 1.3 |
| Expected volatility | 65% | 70% | 70% | 80% |
| Dividend yield | —% | —% | —% | —% |
| Risk-free rate | 2.61% | 1.85% | 1.05% | 1.18% |
For the years ended* December 31, 2023and2022*, the activity related to stock options consisted of the following:
| Number of options | Weighted average exercise price per share | Weighted average remaining contractual term (years) | Aggregate intrinsic value | |
|---|---|---|---|---|
| Outstanding as of December 31, 2021 | 2,204,000 | $4.41 | 7.1 | $— |
| Granted | — | |||
| Forfeited | — | |||
| Expired | (65,000) | $1.10 | ||
| Outstanding as of December 31, 2022 | 2,139,000 | $4.37 | 6.3 | — |
| Granted | — | |||
| Forfeited | (308,000) | |||
| Expired | (17,000) | |||
| Outstanding as of December 31, 2023 | 1,814,000 | $4.28 | 5.4 | — |
| Options exercisable as of December 31, 2023 | 1,071,000 | $3.81 | 5.5 | — |
The aggregate intrinsic value amounts in the table above represent the difference between the closing price of the Company’s common stock at the end of the reporting period and the corresponding exercise prices, multiplied by the number of in-the-money stock options as of the same date.
For the years ended* December 31, 2023and2022*, the unvested balance of stock options was as follows:
| Number of options | Weighted average exercise price per share | Weighted average remaining contractual term (years) | |
|---|---|---|---|
| Unvested as of December 31, 2022 | 897,000 | $4.91 | 6.3 |
| Granted | — | ||
| Forfeited | (154,000) | $7.38 | |
| Vested | — | ||
| Unvested as of December 31, 2023 | 743,000 | $4.95 | $5.4 |
For the years ended* December 31, 2023and2022*, compensation expense recognized for stock options of $0 and $125, respectively was recognized insales and marketing, product development and general and administrative expenses in the consolidated statement of operations. As of* December 31, 2023*, there was $0 of unrecognized share-based compensation with respect to outstanding stock options.
F-21
Restricted stock units and restricted stock
For the years ended* December 31, 2023and2022*, details of unvested restricted stock units ("RSUs") and restricted stock activity were as follows:
| Weighted average | ||
|---|---|---|
| Number of units | grant date fair value | |
| Unvested as of December 31, 2021 | 3,111,321 | $8.03 |
| Granted | 2,864,701 | $1.44 |
| Vested and delivered | (1,120,046) | $3.55 |
| Withheld as treasury stock (1) | (208,329) | $4.56 |
| Vested not delivered (2) | — | $3.30 |
| Forfeited | (424,491) | $3.53 |
| Unvested as of December 31, 2022 | 4,223,156 | $5.37 |
| Granted | 3,487,110 | $0.89 |
| Vested and delivered | (1,221,016) | $2.96 |
| Withheld as treasury stock (1) | (311,417) | $1.82 |
| Vested not delivered (2) | (39,592) | $2.85 |
| Forfeited | (1,749,241) | $1.20 |
| Unvested as of December 31, 2023 | 4,389,000 | $4.43 |
| (1) | As discussed in Note 10, Common stock, treasury stock and warrants, the increase in treasury stock was primarily attributable to shares withheld to cover statutory withholding taxes upon the vesting of RSUs. As of December 31, 2023 and 2022, there were 4,611,569 and 4,300,152 outstanding shares of treasury stock, respectively. |
| (2) | Vested not delivered represents vested RSUs with delivery deferred to a future time. During the year ended December 31, 2023, there was a 39,592 change in vested not delivered balance as a result of the timing of delivery of certain shares. During the year ended December 31, 2022, there was no net change in vested not delivered balance as a result of the timing of delivery of certain shares. As of December 31, 2023 and 2022, there were 1,739,592 and 1,691,666 outstanding RSUs included in vested not delivered, respectively. |
For the years ended* December 31, 2023and2022*, the Company recognized compensation expense for RSUsof $3,903 and $3,989, respectively, in sales and marketing, product development and general and administrative in the consolidated statements of operations, and intangible assets in the consolidated balance sheets. As of* December 31, 2023*, there was $3,048 of unrecognized share-based compensation with respect to outstanding RSUs and restricted stock. The fair value of the RSUs and restricted stock was estimated using the closing prices of the Company's common stock on the dates of grant.
As of* December 31, 2023*, unrecognized share-based compensation expense associated with the granted RSUs, restricted stock and stock options is $3,048, which is expected to be recognized over a weighted average period of 1.2 years. For the years ended* December 31, 2023and2022*, share-based compensation for the Company’s equity awards were allocated to the following lines in the consolidated financial statements:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Sales and marketing | $543 | $600 |
| Product development | 626 | 556 |
| General and administrative | 2,640 | 2,861 |
| Share-based compensation expense | 3,809 | 4,017 |
| Capitalized in intangible assets | 94 | 97 |
| Total share-based compensation | $3,903 | $4,114 |
As of* December 31, 2023*, the Company recorded a liability of $53 related to PSUs that are to be settled in cash.
401(k) Profit Sharing Plan and Trust Plan
The Company maintains a401(k) Profit Sharing Plan and Trust ("Plan") covering all U.S. employees. Under the Plan, the Company makes a safe harbor matching contribution equal to 100% of an employee’s salary deferrals that donot exceed 3% of the employee’s compensation plus 50% of the employee’s salary deferrals between 3% and 5% of such employee’s compensation. This safe harbor matching contribution is 100% vested. During2023, we made matching contributions to the Plan of $1,034. During2022, we made matching contributions to the Plan of $916.
The Company also has a discretion to award eligible employees under the Plan, profit sharing contributions
F-22
12. Segment information
The Company identifies operating segments as components of an entity for which discrete financial information is available and is regularly reviewed by the chief operating decision maker ("CODM") in making decisions regarding resource allocation and performance assessment. The profitability measure employed by CODM is segment EBITDA. As of* December 31, 2023*, the Company hastwo operating segments andtwo corresponding reporting units, "Fluent" and "All Other," andone reportable segment. "All Other" represents operating results of AdParlor, LLC and is included for purposes of reconciliation of the respective balances below to the consolidated financial statements. "Fluent," for the purposes of segment reporting, represents the consolidated operating results of the Company excluding "All Other."
Summarized financial information concerning the Company's segments is shown in the following tables below:
| Year Ended December 31, | ||
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Fluent segment revenue(1): | ||
| United States | $175,528 | $218,981 |
| International | 113,555 | 131,808 |
| Fluent segment revenue | $289,083 | $350,789 |
| All Other segment revenue(1): | ||
| United States | $9,316 | $10,273 |
| International | — | 72 |
| All Other segment revenue | $9,316 | $10,345 |
| Segment EBITDA | ||
| Fluent segment EBITDA | $(47,760) | $(106,109) |
| All Other segment EBITDA | (1,494) | (268) |
| Total EBITDA | (49,254) | (106,377) |
| Depreciation and amortization | 10,876 | 13,214 |
| Total loss from operations | $(60,130) | $(119,591) |
| (1) | Revenue aggregation is based upon location of the customer. |
| December 31, | December 31, | |
|---|---|---|
| (In thousands) | 2023 | 2022 |
| Total assets: | ||
| Fluent | $97,629 | $168,486 |
| All Other | 14,238 | 15,483 |
| Total assets | $111,867 | $183,969 |
As of* December 31, 2023*, long-lived assets are all located in the United States.
For the year ended* December 31, 2023*, the Company identified an international customer within the Fluent segment with revenue in the amount of $54,080 that represents 18% of consolidated revenue. In addition,27% of the Company’s revenue is earned from customers located in Israel.
13. Business acquisition
True North Acquisition
On* January 1, 2022,the Company acquired a 100% membership interest in True North Loyalty, LLC for a deemed purchase price of $2,321, which consisted of (i) $1,000 in cash at closing, (ii) $860 of deferred payments due at both thefirst* andsecond anniversary of the closing date adjusted for net working capital, and (iii) contingent consideration with a fair value at the closing date of $250, payable in common stock based upon the achievement of specified revenue targets over thefive-year period following the completion of the acquisition. The Company also issued 100,000 shares of fully-vested stock under the Prior Plan to the sellers valued at $211. Certain seller parties entered into employment and non-competition agreements with the Company in connection with the True North Acquisition. True North Loyalty, LLC is a subscription-based business that utilizes call center operations and other media channels to market recurring revenue services to consumers. In accordance with ASC805, the Company determined that the True North Acquisition constituted the purchase of a business.
Since* January 1, 2022,the Company has used the excess earnings method, a variation of the income approach, to amortize: (i) the fair value of the acquired customer relationships related to subscribers of $170 over aone-year period and (ii) the fair value of the acquired customer relationships related to call centers of $1,180, over afive-year period. The amount of the purchase price in excess of the fair value of the net assets acquired was recorded as goodwill in the amount of $1,092 and primarily relates to intangible assets that donot* qualify for separate recognition, including assembled workforce and synergies. For tax purposes, the goodwill isnot deductible.
F-23
14. Variable Interest Entity
A VIE is an entity that either (i) has insufficient equity to permit the entity to finance its activities without additional subordinated financial support, or (ii) has equity investors who lack the characteristics of a controlling financial interest. The primary beneficiary is the party that has the power to direct activities that most significantly impact the operations of the VIE and has the obligation to absorb losses or the right to benefits from the VIE that could potentially be significant to the VIE. The Company assesses whether we are the primary beneficiary of a VIE at the inception of the arrangement and as of the reporting date.
On* January 9, 2023,the Company entered into employment agreements with certain key employees of TAPP, an influencer-based business, which uses as an application to utilize its relationship with influencers to bring consumers to advertising clients. The Company is also a customer of TAPP and accounts for the majority of TAPP’s revenues. By virtue of TAPP’s key employees being employed by the Company and the significance of the Company to TAPP’s financial performance, the Company determined that TAPP qualified as a VIE in which the Company had a variable interest and that the Company is the primary beneficiary as a result of its significant influence and control over certain activities that most significantly impact its economic performance. As a result, the Company consolidates the TAPP operations. As the Company doesnot* have an equity interest,100% of the net assets and results of the operations of TAPP are attributable to non-controlling interests.
As the Company gained control of TAPP, in accordance with ASC805, Business Combinations, it was then determined that TAPP constituted a business. The deemed fair value of the consideration was $4,165, which consisted of $1,250 of initial cash and $2,915 which was contingent based upon achievement of specified revenue and media margin targets over three years. The fair value of assets acquired, which excluded the immaterial net-working capital, were determined to be the publisher contracts of $1,100, which were valued using the 'with or without' method, a variation of the income approach, to be amortized over a period ofone year and industry-based trade secrets of $1,510, which were valued using the excess earnings method, a variation of the income approach, to be amortized over a period offour years. The amount of the purchase price in excess of the fair value of the net assets acquired was recorded as goodwill in the amount of 1,555 and primarily represents workforce and expected cash flow generation for the TAPP business that doesnot qualify for separate recognition as intangible assets included within the Fluent operating segment. For tax purposes, the value of the acquisition payments is treated as ordinary compensation for services rendered, deductible when paid and included in the employees’ wages. At and for the year ended* December 31, 2023*, the assets and revenues of TAPP totaled a de minimis percentage of the Company’s total assets and revenue.
15. Contingencies
Except as disclosed below, the Company isnot currently a party to any legal proceeding, investigation or claim which, in the opinion of management, is likely to have a material adverse effect on the business, financial condition, results of operations or cash flows. Legal fees associated with such legal proceedings are expensed as incurred. The Company reviews legal proceedings and claims on an ongoing basis and follows the appropriate accounting guidance, including ASC450, when making accrual and disclosure decisions. The Company establishes accruals for those contingencies where the incurrence of a loss is probable and can be reasonably estimated, and the Company discloses the amount accrued and the amount of a reasonably possible loss in excess of the amount accrued, if such disclosure is necessary for the consolidated financial statements tonot be misleading. To estimate whether a loss contingency should be accrued by a charge to income, the Company evaluates, among other factors, the probability of an unfavorable outcome and the ability to make a reasonable estimate of the amount of the loss. The Company doesnot accrue liabilities when the likelihood that the liability has been incurred is probable, but the amount cannot be reasonably estimated.
In addition, the Company* maybe involved in litigation from time to time in the ordinary course of business. It is the opinion of the Company's management that the ultimate resolution of any such matters currently pending willnot* have a material adverse effect on the Company's business, financial condition, results of operations or cash flows. However, the results of such matters cannot be predicted with certainty and there can beno assurance that the ultimate resolution of any legal or administrative proceeding or dispute willnot have a material adverse effect on the Company's business, financial condition, results of operations and cash flows.
In determining whether a loss should be accrued, the Company evaluates, among other factors, the degree of probability and the ability to reasonably estimate the amount of any such loss.
On* March 31, 2022,the Company reached a settlement for $1,700 with the New York State Department of Taxation and Finance (the "Tax Department") following a sales and use tax audit covering the period from December 1, 2010to November 30, 2019.The Tax Department had asserted that revenue derived from certain of the Company’s customer acquisition and list management services were subject to sales tax, as a result of being deemed taxable information services. The settlement amount was paid on April 1, 2022.Since March 1, 2022,*the Company has been collecting and remitting New York sales tax on certain types of revenue from New York-based clients.
F-24
On* January 28, 2020,Fluent received a Civil Investigative Demand from the Federal Trade Commission (the "FTC") regarding compliance with the FTC Act and Telemarketing Sales Rule. On October 18, 2022,the FTC staff sent the Company a draft complaint and proposed consent order seeking injunctive relief and a civil monetary penalty. On January 12, 2023,the Company made an initial proposal of $5,000 for the civil monetary penalty contingent on successful negotiation of the remaining outstanding terms. The Company accrued the same amount for the year ending December 31, 2022.On May 26, 2023,Fluent agreed to the terms of a Stipulated Order for Permanent Injunction, Monetary Judgment, Civil Penalty Judgment, and Other Relief (the "FTC Consent Order"). The FTC Consent Order imposed a civil penalty of $2,500, required additional changes to the Company’s employment opportunities marketplace and programmatic advertising business, and resulted in the implementation of compliance measures across the business. On July**17,* 2023, the FTC filed its Complaint for Civil Penalties, Permanent Injunction, Monetary Relief, and Other Relief and, together with Fluent, filed a Joint Motion for Entry of Proposed Stipulated Order in the United States District Court for the Southern District of Florida. The FTC Consent Order was entered by the Court on* August 11, 2023,and the escrow funds were released on August 15, 2023.The Company maintains insurance policies that cover certain legal costs, which include those incurred related to the FTC investigation. As of December 31, 2023*, the Company had recognized $6,162 as contra-expense to general and administrative expenses with a small remaining current asset related to these insurance policies.
On* October 6, 2020,the Company received notice from the Pennsylvania Office of the Attorney General ("PAAG") that it was reviewing the Company’s business practices relating to telemarketing. After the Company and the PAAG were unable to reach agreement on a proposed Assurance of Voluntary Compliance, the Commonwealth of Pennsylvania filed a complaint for permanent injunction, civil penalties, and other relief in the United States District Court for the Western District of Pennsylvania on November 2, 2022.On May 18, 2023,the parties entered into a settlement and jointly filed a Consent Petition of Final Decree, wherein the Company agreed to injunctive relief and to pay the PAAG $250 for investigatory costs, all of which was paid as of June 30, 2023.*
The Company has been involved in a Telephone Consumer Protection Act class action,Daniel Berman v. Freedom Financial Network, which was originally filed in the Northern District of California in2018. On* May 31, 2023,the parties entered into an Amended Class Action Settlement Agreement (the "Berman Settlement Agreement"), which includes injunctive provisions and payment to plaintiffs of $9,750 for legal fees and a consumer redress fund. On July 28, 2023,the Court preliminarily approved the Berman Settlement Agreement, and the Company contributed $3,100, payable following the final approval of the settlement. The final approval of the Berman Settlement Agreement was filed on February 23, 2024,with payment required by March 15, 2024.The Company’s contribution amounts were accrued as of December 31, 2022,*which includes $1,100 in cash and $2,000 pursuant to an interest-bearing note with atwo-year term provided by co-defendant, Freedom Financial Network.
16. Subsequent Events
On* April 2, 2024,Fluent, LLC entered into a credit agreement (the "SLR Credit Agreement") by and among Fluent, LLC, as Borrower, Fluent, Inc. and certain subsidiaries of the Borrower as guarantors, Crystal Financial LLC D/B/A SLR Credit Solutions, as administrative agent, lead arranger and bookrunner ("SLR"), and the lenders from time to time party thereto. The SLR Credit Agreement provides for a $20,000 term loan (the "Term Loan") and a revolving credit facility of up to $30,000 (the "Revolving Facility" and, together with the Term Loan, the "SLR Credit Facility"). As of April 2, 2024,the SLR Credit Facility has an outstanding principal balance of $32,700 and will mature on April 2, 2029 (*the "Maturity Date").
The Company used a portion of the net proceeds of the SLR Credit Facility to repay its outstanding obligations under the Credit Agreement, dated* March 31, 2021 (See Note8,* Long-term debt, net). During thefirst quarter2024, the Company expects to recognize an estimated debt extinguishment loss of $1,100 related to early repayment of the Credit Agreement.
The Company* mayvoluntarily prepay the Term Loan, in whole or in part, at any time, subject to a premium payable on the aggregate principal amount of any such voluntary prepayments within thefirst* three years following the closing date. There isno principal amortization prior to maturity under the SLR Credit Agreement, except for certain mandatory prepayments to be made with the net cash proceeds of certain asset sales, casualty events, and other extraordinary receipts and upon the occurrence of certain other events, in each case, subject to certain reinvestment rights, thresholds and other exceptions. Unfunded commitments under the Revolving Facility will be subject to an unused facility fee, which will be payable monthly in arrears, as of the month following the closing, at a rate of 0.50% per annum. All amounts owed under the Credit Facilities will be due and payable on the Maturity Date, or earlier following a change in control or other event of default, unless otherwise extended in accordance with the terms of the SLR Credit Agreement. Borrowings under the SLR Credit Agreement bear interest at a rate per annum equal to a3-month term SOFR plus 0.26161%, subject to a 1.50% floor, plus 5.25% (the "Applicable Margin"). The Applicable Margin will be reduced to 5.0% when our fixed charge coverage ratio is greater than 1.10 to1. The anticipated opening interest rate of the SLR Credit Facility is 10.81% (SOFR + CSA +5.25%).
The SLR Credit Facility is guaranteed by us and certain of our direct and indirect subsidiaries and is secured by substantially all of our assets and those of certain of our direct and indirect subsidiaries, including Fluent, LLC.
The SLR Credit Agreement contains restrictive covenants which impose limitations on the way the Company conducts business, including limitations on the amount of additional debt the Company is able to incur and our ability to make certain investments or to pay dividends or other restricted payments.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.