FORR - Forrester Research Reports 2023 Third-Quarter Financial Results
Forrester Research, Inc. (Nasdaq: FORR) today announced financial results for the third quarter ended September 30, 2023, with flat contract value (CV) at $349.4 million, compared with the prior year.
“While our contract value remained flat this quarter due to persistent headwinds, we now have approximately $200 million of CV on the Forrester Decisions platform and remain on track to convert two-thirds of our CV to Forrester Decisions by the end of the year,” said CEO and Chairman George F. Colony. “We continue to improve the Forrester Decisions platform. These enhancements include the development of Izola, our generative AI system, and the expansion of client outcomes. Izola will enable clients to find answers faster, and outcomes will better align Forrester’s value with client challenges. We remain resolute in our pursuit of growing CV and accelerating the ongoing journey to create a high-performance sales culture.”
Third-Quarter Consolidated Results
Total revenues for the third quarter of 2023 were $113.4 million, compared with $127.7 million for the comparable quarter in 2022.
On a GAAP basis, net income was $2.5 million, or $0.13 per diluted share, for the third quarter of 2023, compared with a net income of $5.4 million, or $0.28 per diluted share, for the same period in 2022.
On an adjusted basis, net income was $8.6 million, or $0.44 per diluted share, for the third quarter of 2023, reflecting an adjusted effective tax rate of 29%. Adjusted net income excludes stock-based compensation of $4.1 million and amortization of acquisition-related intangible assets of $3.0 million. This compares with an adjusted net income of $10.9 million, or $0.57 per diluted share, for the same period in 2022, which reflects an adjusted tax rate of 30%. Adjusted net income for the third quarter of 2022 excludes stock-based compensation of $3.9 million and amortization of acquisition-related intangible assets of $3.4 million.
Forrester is providing updated guidance for 2023 as follows:
Full-Year 2023 (GAAP):
- Total revenues of approximately $475 million to $485 million
- Operating margin of approximately 1.2% to 2.2%
- Interest expense of approximately $3.1 million
- An effective tax rate of approximately 50%
- Earnings per share of approximately $0.10 to $0.30
Full-Year 2023 (Adjusted):
Adjusted financial guidance for the full-year 2023 excludes stock-based compensation expense of $15.0 million to $15.5 million, amortization of acquisition-related intangible assets of approximately $12.0 million, restructuring costs of approximately $12.2 million, a legal settlement of $4.8 million, and any investment gains or losses.
- Adjusted operating margin of approximately 10.5% to 11.5%
- Adjusted effective tax rate of approximately 29%
- Adjusted diluted earnings per share of approximately $1.80 to $2.00
About Forrester
Forrester (Nasdaq: FORR) is one of the most influential research and advisory firms in the world. We help leaders across technology, customer experience, digital, marketing, sales, and product functions use customer obsession to accelerate growth. Through Forrester’s proprietary research, consulting, and events, leaders from around the globe are empowered to be bold at work — to navigate change and put their customers at the center of their leadership, strategy, and operations. Our unique insights are grounded in annual surveys of more than 700,000 consumers, business leaders, and technology leaders worldwide; rigorous and objective research methodologies, including Forrester Wave™ evaluations; over 100 million real-time feedback votes; and the shared wisdom of our clients. To learn more, visit Forrester.com .
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, Forrester’s financial guidance for the full-year 2023 and statements about the performance of Forrester Decisions, Forrester’s sales force, and Forrester’s future financial performance and financial condition. These statements are based on Forrester’s current plans and expectations and involve risks and uncertainties that could cause actual future activities and results of operations to be materially different from those set forth in the forward-looking statements. Important factors that could cause actual future activities and results to differ include, among others, Forrester’s ability to retain and enrich memberships for its research products and services, including the migration of its existing clients into its Forrester Decisions portfolio of services; Forrester’s ability to fulfill existing or generate new consulting engagements and advisory services; technology spending; the risks and challenges inherent in international business activities; the impact of health epidemics, including COVID-19, on Forrester’s business; Forrester’s ability to offer new products and services; Forrester’s dependence on key personnel; Forrester’s ability to attract and retain professional staff; Forrester’s ability to respond to business and economic conditions and market trends; the impact of Forrester’s outstanding debt obligations; competition and industry consolidation; possible variations in Forrester’s quarterly operating results; concentration of ownership of Forrester; the possibility of network disruptions and security breaches; any failure to enforce and protect Forrester’s intellectual property rights; compliance with privacy laws; taxation risks; any weakness in Forrester’s system of internal controls; and the amount and timing of the repurchase of Forrester stock. Forrester undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events, or otherwise. For further information, please refer to Forrester’s reports and filings with the Securities and Exchange Commission.
The consolidated statements of operations and the table of key financial data are attached.
© 2023, Forrester Research, Inc. All rights reserved. Forrester is a trademark of Forrester Research, Inc.
| Forrester Research, Inc. |
| Consolidated Statements of Income |
| (Unaudited, in thousands, except per share data) |
| Three Months Ended |
| Nine Months Ended |
| September 30, |
| September 30, |
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
|
|
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
| Revenues: |
| Research |
| $ |
| 80,606 |
|
|
| $ |
| 87,038 |
|
|
| $ |
| 249,211 |
|
|
| $ |
| 262,265 |
|
|
| Consulting |
|
|
| 28,237 |
|
|
|
|
| 37,382 |
|
|
|
|
| 89,957 |
|
|
|
|
| 115,075 |
|
|
| Events |
|
|
| 4,588 |
|
|
|
|
| 3,259 |
|
|
|
|
| 23,522 |
|
|
|
|
| 23,556 |
|
|
| Total revenues |
|
|
| 113,431 |
|
|
|
|
| 127,679 |
|
|
|
|
| 362,690 |
|
|
|
|
| 400,896 |
|
|
| Operating expenses: |
| Cost of services and fulfillment |
|
|
| 47,978 |
|
|
|
|
| 52,717 |
|
|
|
|
| 151,884 |
|
|
|
|
| 166,959 |
|
|
| Selling and marketing |
|
|
| 39,967 |
|
|
|
|
| 44,231 |
|
|
|
|
| 123,080 |
|
|
|
|
| 133,249 |
|
|
| General and administrative |
|
|
| 15,108 |
|
|
|
|
| 16,448 |
|
|
|
|
| 51,650 |
|
|
|
|
| 47,897 |
|
|
| Depreciation |
|
|
| 2,262 |
|
|
|
|
| 2,374 |
|
|
|
|
| 6,557 |
|
|
|
|
| 6,992 |
|
|
| Amortization of intangible assets |
|
|
| 3,041 |
|
|
|
|
| 3,352 |
|
|
|
|
| 9,175 |
|
|
|
|
| 10,068 |
|
|
| Restructuring costs |
|
|
| 19 |
|
|
|
|
| — |
|
|
|
|
| 12,140 |
|
|
|
|
| — |
|
|
| Total operating expenses |
|
|
| 108,375 |
|
|
|
|
| 119,122 |
|
|
|
|
| 354,486 |
|
|
|
|
| 365,165 |
|
|
| Income from operations |
|
|
| 5,056 |
|
|
|
|
| 8,557 |
|
|
|
|
| 8,204 |
|
|
|
|
| 35,731 |
|
|
| Interest expense |
|
|
| (763 |
| ) |
|
|
| (584 |
| ) |
|
|
| (2,286 |
| ) |
|
|
| (1,732 |
| ) |
| Other income, net |
|
|
| 568 |
|
|
|
|
| 346 |
|
|
|
|
| 1,632 |
|
|
|
|
| 192 |
|
|
| Gains on investments |
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| 426 |
|
|
| Income before income taxes |
|
|
| 4,861 |
|
|
|
|
| 8,319 |
|
|
|
|
| 7,550 |
|
|
|
|
| 34,617 |
|
|
| Income tax expense |
|
|
| 2,377 |
|
|
|
|
| 2,905 |
|
|
|
|
| 3,837 |
|
|
|
|
| 11,181 |
|
|
| Net income |
| $ |
| 2,484 |
|
|
| $ |
| 5,414 |
|
|
| $ |
| 3,713 |
|
|
| $ |
| 23,436 |
|
|
| Basic income per common share |
| $ |
| 0.13 |
|
|
| $ |
| 0.29 |
|
|
| $ |
| 0.19 |
|
|
| $ |
| 1.24 |
|
|
| Diluted income per common share |
| $ |
| 0.13 |
|
|
| $ |
| 0.28 |
|
|
| $ |
| 0.19 |
|
|
| $ |
| 1.22 |
|
|
| Basic weighted average shares outstanding |
|
|
| 19,191 |
|
|
|
|
| 18,958 |
|
|
|
|
| 19,164 |
|
|
|
|
| 18,939 |
|
|
| Diluted weighted average shares outstanding |
|
|
| 19,289 |
|
|
|
|
| 19,139 |
|
|
|
|
| 19,239 |
|
|
|
|
| 19,192 |
|
|
| Adjusted data (1): |
| Income from operations - GAAP |
| $ |
| 5,056 |
|
|
| $ |
| 8,557 |
|
|
| $ |
| 8,204 |
|
|
| $ |
| 35,731 |
|
|
| Amortization of intangible assets |
|
|
| 3,041 |
|
|
|
|
| 3,352 |
|
|
|
|
| 9,175 |
|
|
|
|
| 10,068 |
|
|
| Restructuring costs |
|
|
| 19 |
|
|
|
|
| — |
|
|
|
|
| 12,140 |
|
|
|
|
| — |
|
|
| Legal settlement |
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| 4,800 |
|
|
|
|
| — |
|
|
| Stock-based compensation included in the |
| following expense categories: |
| Cost of services and fulfillment |
|
|
| 2,449 |
|
|
|
|
| 2,268 |
|
|
|
|
| 6,505 |
|
|
|
|
| 6,397 |
|
|
| Selling and marketing |
|
|
| 790 |
|
|
|
|
| 743 |
|
|
|
|
| 2,094 |
|
|
|
|
| 2,128 |
|
|
| General and administrative |
|
|
| 905 |
|
|
|
|
| 894 |
|
|
|
|
| 2,570 |
|
|
|
|
| 2,511 |
|
|
| Adjusted income from operations |
| $ |
| 12,260 |
|
|
| $ |
| 15,814 |
|
|
| $ |
| 45,488 |
|
|
| $ |
| 56,835 |
|
|
| Three Months Ended |
| Nine Months Ended |
| September 30, |
| September 30, |
| 2023 |
|
|
| 2022 |
|
|
| 2023 |
|
|
| 2022 |
| Amount |
|
|
| Per Share |
|
|
| Amount |
|
|
| Per Share |
|
|
| Amount |
|
|
| Per Share |
|
|
| Amount |
|
|
| Per Share |
| Net income - GAAP |
| $ |
| 2,484 |
|
|
| $ |
| 0.13 |
|
|
| $ |
| 5,414 |
|
|
| $ |
| 0.28 |
|
|
| $ |
| 3,713 |
|
|
| $ |
| 0.19 |
|
|
| $ |
| 23,436 |
|
|
| $ |
| 1.22 |
|
|
| Amortization of intangible assets |
|
|
| 3,041 |
|
|
|
|
| 0.16 |
|
|
|
|
| 3,352 |
|
|
|
|
| 0.18 |
|
|
|
|
| 9,175 |
|
|
|
|
| 0.47 |
|
|
|
|
| 10,068 |
|
|
|
|
| 0.53 |
|
|
| Restructuring costs |
|
|
| 19 |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| 12,140 |
|
|
|
|
| 0.63 |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
| Legal settlement |
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| 4,800 |
|
|
|
|
| 0.25 |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
| Stock-based compensation |
|
|
| 4,144 |
|
|
|
|
| 0.21 |
|
|
|
|
| 3,905 |
|
|
|
|
| 0.20 |
|
|
|
|
| 11,169 |
|
|
|
|
| 0.58 |
|
|
|
|
| 11,036 |
|
|
|
|
| 0.58 |
|
|
| Gains on investments |
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| — |
|
|
|
|
| (426 |
| ) |
|
|
| (0.02 |
| ) |
| Tax effects of items above (2) |
|
|
| (1,542 |
| ) |
|
|
| (0.08 |
| ) |
|
|
| (1,980 |
| ) |
|
|
| (0.10 |
| ) |
|
|
| (9,117 |
| ) |
|
|
| (0.47 |
| ) |
|
|
| (5,487 |
| ) |
|
|
| (0.29 |
| ) |
| Adjustment to tax expense for adjusted tax rate (3) |
|
|
| 420 |
|
|
|
|
| 0.02 |
|
|
|
|
| 212 |
|
|
|
|
| 0.01 |
|
|
|
|
| (48 |
| ) |
|
|
| — |
|
|
|
|
| 79 |
|
|
|
|
| — |
|
|
| Adjusted net income |
| $ |
| 8,566 |
|
|
|
|
| 0.44 |
|
|
| $ |
| 10,903 |
|
|
| $ |
| 0.57 |
|
|
| $ |
| 31,832 |
|
|
|
|
| 1.65 |
|
|
| $ |
| 38,706 |
|
|
| $ |
| 2.02 |
|
|
| Diluted weighted average shares outstanding |
|
|
| 19,289 |
|
|
|
|
| 19,139 |
|
|
|
|
| 19,239 |
|
|
|
|
| 19,192 |
|
|
| (1) Forrester believes that adjusted financial results provide investors with consistent and comparable information to aid in the understanding of Forrester's ongoing business and |
| are also used by Forrester in making compensation decisions. Our adjusted presentation excludes amortization of acquisition-related intangible assets, stock-based compensation, |
| restructuring costs, a legal settlement, and net gains from investments, as well as their related tax effects. We also utilized an assumed tax rate of 29% in 2023 and 30% in 2022, |
| which excludes items such as the settlement of prior-year tax audits and the effect of any adjustments related to the filing of prior-year tax returns. The adjusted data does not |
| purport to be prepared in accordance with Generally Accepted Accounting Principles in the United States. |
| (2) The tax effect of adjusting items is based on the accounting treatment and rate for the jurisdiction of each item. |
| (3) To compute adjusted net income, we apply an adjusted effective tax rate of 29% in 2023 and 30% in 2022. |
| Forrester Research, Inc. |
| Key Financial Data |
| (Unaudited, dollars in thousands) |
| September 30, |
| December 31, |
|
|
| 2023 |
|
|
|
|
|
|
| 2022 |
|
|
| Balance sheet data: |
| Cash, cash equivalents and marketable investments |
| $ |
| 111,456 |
|
|
| $ |
| 123,317 |
|
|
| Accounts receivable, net |
| $ |
| 41,016 |
|
|
| $ |
| 73,345 |
|
|
| Deferred revenue |
| $ |
| 158,349 |
|
|
| $ |
| 178,021 |
|
|
| Debt outstanding |
| $ |
| 35,000 |
|
|
| $ |
| 50,000 |
|
|
| September 30, |
|
|
| 2023 |
|
|
|
|
| 2022 |
|
|
| Cash flow data: |
| Net cash provided by operating activities |
| $ |
| 9,791 |
|
|
| $ |
| 37,803 |
|
|
| Purchases of property and equipment |
| $ |
| (3,903 |
| ) |
| $ |
| (4,227 |
| ) |
| Repayments of debt |
| $ |
| (15,000 |
| ) |
| $ |
| (25,000 |
| ) |
| Repurchases of common stock |
| $ |
| (4,082 |
| ) |
| $ |
| (15,112 |
| ) |
| As of |
| September 30, |
|
|
| 2023 |
|
|
|
|
| 2022 |
|
|
| Metrics: |
| Contract value |
| $ |
| 349,400 |
|
|
| $ |
| 348,900 |
|
|
| (a) |
| Client retention |
|
|
| 73 |
| % |
|
|
| 75 |
| % |
| Wallet retention |
|
|
| 91 |
| % |
|
|
| 98 |
| % |
| Number of clients |
|
|
| 2,538 |
|
|
|
|
| 2,875 |
|
|
| As of |
| September 30, |
|
|
| 2023 |
|
|
|
|
| 2022 |
|
|
| Headcount: |
| Total headcount |
|
|
| 1,750 |
|
|
|
|
| 2,004 |
|
|
| Sales force |
|
|
| 599 |
|
|
|
|
| 701 |
|
|
| (a) September 30, 2022, contract value has been recast based on 2023 foreign currency rates. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231026167458/en/
Ed Bryce Morris
Vice President, Corporate Development & Investor Relations
Forrester Research, Inc.
+1 617-613-6565
ebrycemorris@forrester.com
Shweta Agarwal
Senior Director, Public Relations
Forrester Research, Inc.
+1 617-613-6805
sagarwal@forrester.com