State of Israel | | | 7370 | | | Not applicable |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification Number) |
Michael Kaplan Lee Hochbaum Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 | | | Shachar Hadar Assaf Naveh Ran Camchy Meitar Law Offices 16 Abba Hillel Silver Rd. Ramat Gan 52506, Israel Tel: (+972) (3) 610-3100 |
| | Page | |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | our financial performance following the Business Combination and the Connexity acquisition; |
• | the impact of the COVID-19 pandemic on our business and the actions we may take in response thereto; and |
• | the outcome of any known and unknown litigation and regulatory proceedings. |
• | Taboola may be unable to attract new digital properties and advertisers, sell additional offerings to its existing digital properties and advertisers, or maintain enough business with its existing digital properties and advertisers; |
• | If Taboola’s performance under contracts with digital properties where Taboola is obligated to pay a specified minimum guaranteed amount per thousand impressions does not meet the minimum guarantee requirements, its gross profit could be negatively impacted and its results of operations and financial condition could be harmed; |
• | Taboola may not be able to compete successfully against current and future competitors; |
• | Taboola’s future growth and success depends on its ability to continue to scale its existing offerings and to introduce new solutions that gain acceptance and that differentiate it from its competitors; |
• | If Taboola fails to make the right investment decisions in its offerings and technology platform, or if Taboola is unable to generate or otherwise obtain sufficient funds to invest in them, Taboola may not attract and retain digital properties and advertisers; |
• | If Taboola’s ability to personalize its advertisements and content to users is restricted or prohibited due to various privacy or data protection laws or regulations, Taboola could lose digital properties and advertisers; |
• | If Taboola’s AI powered platform fails to accurately predict what ads and content would be of most interest to users or if Taboola fails to continue to improve on its ability to further predict or optimize user engagement or conversion rates for its advertisers, its performance could decline and Taboola could lose digital properties and advertisers; |
• | Taboola’s business depends on continued engagement by users who interact with its platform on various digital properties; |
• | The effects of health epidemics, such as the global COVID-19 pandemic, have had and could in the future have an adverse impact on Taboola’s revenue, its employees and results of operations; |
• | Historically, the majority of Taboola’s agreements with digital properties have typically required them to provide it exclusivity or other incentives based on preferred usage, for the term of the agreement; to the extent that such exclusivity is reduced or eliminated for any reason, digital properties could elect to implement competitive platforms or services that could be detrimental to its performance; |
• | Taboola’s business depends on strong brands and well-known digital properties, and failing to maintain and enhance its brands and well-known digital properties would hurt its ability to expand its number of advertisers and digital properties; |
• | Taboola is a multinational organization faced with complex and changing laws and regulations regarding privacy, data protection, content, competition, consumer protection, and other matters; |
• | Conditions in Israel could adversely affect Taboola’s business; and |
• | Other risks and uncertainties set forth in the section entitled “Risk Factors” in this registration statement/prospectus. |
• | If we are unable to attract new digital properties and advertisers, sell additional offerings to our existing digital properties and advertisers, or maintain enough business with our existing digital properties and advertisers, our revenue growth prospects will be adversely affected; |
• | If our performance under contracts with digital properties, where we are obligated to pay a specified minimum guaranteed amount per thousand impressions, do not meet the minimum guarantee requirements, our gross profit could be negatively impacted and our results of operations and financial condition could be harmed; |
• | We may not be able to compete successfully against current and future competitors because competition in our industry is intense and many competitors, such as Google and Facebook, have substantially more resources than we do. Our competitors may also offer solutions that are perceived by our digital properties and advertisers to be more attractive than our platform. These factors could result in declining revenue or inhibit our ability to grow our business; |
• | Our future growth and success depends on our ability to continue to scale our existing offerings and to introduce new solutions that gain acceptance from digital properties and advertisers and that differentiate us from our competitors; |
• | If we fail to make the right investment decisions in our offerings and technology platform, or if we are unable to generate or otherwise obtain sufficient funds to invest in them, we may not attract and retain digital properties and advertisers and our revenue and results of operations may decline; |
• | If Taboola’s ability to personalize its advertisements and content to users is restricted or prohibited due to various privacy laws or regulations or industry changes, we could lose digital properties and advertisers, which could cause our financial condition, results of operations, and revenues to decline; |
• | If Taboola’s AI powered platform fails to accurately predict what ads and content would be of most interest to users or if we fail to continue to improve on our ability to further predict or optimize user engagement or conversion rates for our advertisers, our performance could decline and we could lose digital properties and advertisers, which could cause our results of operations and revenues to decline; |
• | Our business depends on continued engagement by users who interact with our platform on various digital properties. If users begin to ignore our platform or direct their attention to other elements on the digital property, our performance could decline and we could lose digital properties and advertisers, which could cause our results of operations and revenues to decline; |
• | The effects of health epidemics, such as the global COVID-19 pandemic, have had and could in the future have an adverse impact on our revenue, our employees and results of operations; |
• | Historically, the majority of our agreements with digital properties have typically required them to provide us with exclusivity for the term of the agreement. To the extent that such exclusivity is reduced or eliminated for any reason, including due to changes in market practice or changes in or in response to laws, rules or regulations, digital properties could elect to implement competitive platforms or services that could be detrimental to our performance, thereby reducing our revenues and harming our business; |
• | We have historically relied, and expect to continue to rely, on a small number of partners and their respective affiliates for a significant percentage of our revenue. The loss of all or a significant part of their business or an adverse change in the terms of our agreements could significantly harm our reputation, business, financial condition and results of operations; |
• | Our business depends on strong brands and well-known digital properties, and failing to maintain and enhance our brands and well-known digital properties would hurt our ability to expand our number of advertisers and digital properties; |
• | We are a multinational organization faced with complex and changing laws and regulations regarding privacy, data protection, content, competition, consumer protection, and other matters. Many of these laws and regulations are subject to change and uncertain interpretation, and could result in claims, changes to our business practices, monetary penalties, increased cost of operations, or declines in user engagement, or otherwise harm our business; and |
• | Conditions in Israel could adversely affect our business. |
• | develop and offer a competitive technology platform and offerings that meet our digital properties’ and advertisers’ needs as they change; |
• | continuously innovate and improve on the algorithms underlying our technology in order to deliver positive results for our advertisers and digital properties; |
• | build a reputation for superior solutions and create trust and long-term relationships with digital properties and advertisers; |
• | distinguish ourselves from strong competitors in our industry; |
• | maintain and expand our relationships with advertisers who can provide quality content and advertisements; |
• | respond to evolving industry and government oversight, standards and regulations that impact our business, particularly in the areas of native advertising, data collection, consumer privacy and data protection; |
• | prevent or otherwise mitigate failures or breaches of security or privacy; and |
• | attract, hire, integrate and retain qualified and motivated employees. |
• | the addition or loss of new digital properties; |
• | changes in demand and pricing for our platform; |
• | the seasonal nature of advertisers’ spending on digital advertising campaigns; |
• | changes in our pricing policies or the pricing policies of our competitors; |
• | the introduction of new technologies, product or service offerings by our competitors; |
• | changes in advertisers’ budget allocations or marketing strategies; |
• | changes and uncertainty in the regulatory environment for us or advertisers; |
• | changes in the economic prospects of our digital properties and advertisers or the economy generally, which could alter current or prospective advertisers’ spending priorities, or could increase the time or costs required to complete sales with digital properties or advertisers; |
• | changes in the availability of advertising inventory or in the cost to reach end consumers through digital advertising; |
• | changes in our capital expenditures as we acquire the hardware, equipment and other assets required to support our business and potential supply issues in acquiring such hardware and assets; |
• | costs related to acquisitions of people, businesses or technologies; and |
• | traffic patterns. |
• | a loss of advertisers and digital properties; |
• | fewer user visits to our digital properties; |
• | lower click-through rates; |
• | lower conversion rates; |
• | lower profitability per impression, up to and including negative margins; |
• | lower return on advertising spend for advertisers; |
• | lower price for the advertising inventory we are able to offer to digital properties; |
• | delivery of advertisements that are less relevant or irrelevant to users; |
• | liability for damages or regulatory inquiries or lawsuits; and |
• | harm to our reputation. |
• | actual or anticipated fluctuations in our results of operations; |
• | variance in our financial performance from the expectations of market analysts or others; |
• | announcements by us or our competitors of significant business developments, changes in significant customers, acquisitions or expansion plans; |
• | our involvement in litigation; |
• | our sale of Ordinary Shares or other securities in the future; |
• | market conditions in our industry; |
• | changes in key personnel; |
• | the trading volume of our Ordinary Shares; |
• | changes in the estimation of the future size and growth rate of our markets; and |
• | general economic and market conditions. |
• | Our existing shareholders’ proportionate ownership interest in Taboola may decrease; |
• | the amount of cash available per share, including for payment of dividends in the future, may decrease; |
• | the relative voting strength of each previously outstanding ordinary share may be diminished; and |
• | the trading price of our Ordinary Shares may decline. |
• | Israeli corporate law regulates mergers and requires that a tender offer be effected when more than a specified percentage of shares in a company are purchased; |
• | Israeli corporate law requires special approvals for certain transactions involving directors, officers or significant shareholders and regulates other matters that may be relevant to these types of transactions; |
• | Israeli corporate law does not provide for shareholder action by written consent for public companies, thereby requiring all shareholder actions to be taken at a general meeting of shareholders; |
• | our amended and restated articles of association divide our directors into three classes, each of which is elected once every three years; |
• | our amended and restated articles of association generally require a vote of the holders of a majority of our outstanding Ordinary Shares entitled to vote present and voting on the matter at a general meeting of shareholders (referred to as simple majority), and the amendment of a limited number of provisions, such as the provision empowering our board of directors to determine the size of the board, the provision dividing our directors into three classes, the provision that sets forth the procedures and the requirements that must be met in order for a shareholder to require the Company to include a matter on the agenda for a general meeting of the shareholders and the provisions relating to the election and removal of members of our board of directors and empowering our board of directors to fill vacancies on the board, require a vote of the holders of 65% of our outstanding Ordinary Shares entitled to vote at a general meeting; |
• | our amended and restated articles of association do not permit a director to be removed except by a vote of the holders of at least 65% of our outstanding shares entitled to vote at a general meeting of shareholders; and |
• | our amended and restated articles of association provide that director vacancies may be filled by our board of directors. |
• | challenges caused by distance, language and cultural differences; |
• | longer payment cycles in some countries; |
• | credit risk and higher levels of payment fraud; |
• | compliance with applicable foreign laws and regulations, including laws and regulations with respect to privacy, data protection, spam and content, and the risk of penalties to our users and individual members of management if our practices are deemed to be noncompliant; |
• | unique or different market dynamics or business practices; |
• | currency exchange rate fluctuations or inflation; |
• | foreign exchange controls; |
• | political and economic instability and export restrictions; |
• | potentially adverse tax consequences; and |
• | higher costs associated with doing business internationally. |
• | Taboola's existing shareholders had the greatest voting interest in the combined entity. |
• | Taboola's directors represented the majority of the board of directors of the combined company following the consummation of the Business Combination; |
• | Taboola’s senior management became the senior management of the combined company following the consummation of the Business Combination; |
• | Taboola is the larger entity based on historical operating activity and has the larger employee base. |
• | The Subscription Agreements related to the PIPE, which were executed concurrently with and following the Merger Agreement, resulted in the issuance of Taboola Ordinary Shares, leading to an increase in share premium. |
| | For the year ended December 31, 2021 | ||||||||||||||||
| | Taboola (Historical) | | | ION (Historical) for period ended June 29, 2021 | | | Connexity (Historical) for eight months ended August 31, 2021 | | | Pro Forma Adjustments | | | Note References | | | Pro Forma Combined | |
Revenues | | | $1,378,458 | | | $— | | | $ 55,097 | | | | | | | $1,433,555 | ||
Cost of revenues: | | | | | | | | | | | | | ||||||
Traffic acquisition cost | | | 859,595 | | | — | | | | | | | | | 859,595 | |||
Other cost of revenues | | | 77,792 | | | — | | | 15,957 | | | 24,146 | | | (5),(4), (1) | | | 117,895 |
| | | | | | | | | | | | |||||||
Total cost of revenues | | | 937,387 | | | — | | | 15,957 | | | | | | | 977,490 | ||
Gross profit | | | 441,071 | | | — | | | 39,140 | | | | | | | 456,065 | ||
| | | | | | | | | | | | |||||||
Operating expenses: | | | | | | | | | | | (4),(5) | | | |||||
| | | | | | | | | | | | |||||||
Research and development expenses | | | 117,933 | | | — | | | 4,831 | | | 22,523 | | | | | 145,287 | |
Sales and marketing expenses | | | 206,089 | | | — | | | 8,046 | | | 55,543 | | | (1) | | | 269,678 |
General and administrative expenses | | | 130,314 | | | 13,091 | | | 7,495 | | | 56,078 | | | | | 206,978 | |
Total Operating expenses | | | 454,336 | | | 13,091 | | | 20,372 | | | 134,144 | | | | | 621,943 | |
Operating income (loss) before finance income (expenses) | | | (13,265) | | | (13,091) | | | 18,768 | | | | | | | (165,878) | ||
Other income (loss), net | | | — | | | (1,377) | | | — | | | 1,377 | | | (3) | | | — |
Finance income (expenses), net | | | 11,293 | | | 23 | | | (9,231) | | | (4,892) | | | (2), (3) | | | (2,807) |
Income (loss) before income taxes | | | (1,972) | | | (14,445) | | | 9,537 | | | | | | | (168,685) | ||
Provision for income taxes (tax benefit) | | | 22,976 | | | — | | | 3,820 | | | (17,208) | | | (6) | | | 9,588 |
Net income (loss) from Continuing Operations | | | (24,948) | | | (14,445) | | | 5,717 | | | | | | | (178,273) | ||
Discontinued Operations, net of tax | | | — | | | — | | | 1,310 | | | | | | | 1,310 | ||
Net income (loss) | | | $(24,948) | | | $ (14,445) | | | $7,027 | | | $ | | | | | $(176,963) | |
Less: Undistributed earnings allocated to participating securities | | | (11,944) | | | | | | | 11,944 | | | (7) | | | — | ||
Net loss from Continuing Operations attributable to ordinary shares – basic and diluted | | | $(36,892) | | | | | | | | | | | $(178,273) | ||||
Net loss from Continuing Operations per share attributable to ordinary shareholders, basic and diluted | | | (0.26) | | | | | | | | | | | (0.76) | ||||
Weighted-average shares used in computing net loss from Continuing Operations per share attributable to ordinary shareholders, basic and diluted | | | 142,883,475 | | | | | | | 93,172,340 | | | | | 236,055,815 |
1. | Basis of Presentation |
2. | Accounting Policies |
3. | Adjustments to Unaudited Pro Forma Combined Financial Information |
(1) | Represents the amortization of the Identifiable Intangible Assets in the total amount of $270,025 thousands over periods of 3-5 years. Total amortization of $41,600 thousands are being recognized $7,533 thousands and $34,067 thousands in Cost of revenues (COR) and sales and marketing expenses (S&M), respectively. |
| | Estimated fair value (in thousands) | | | Estimated useful life in years | | | Eight months ended August 31, 2021 amortization (in thousands) | |
Merchant/Network Affiliate Relationships | | | 146,547 | | | 4.5 | | | $21,686 |
Publisher Relationships | | | 42,933 | | | 4 | | | 7,092 |
Tradename | | | 23,997 | | | 3 | | | 5,289 |
Technology | | | 56,548 | | | 5 | | | 7,533 |
Total | | | 270,025 | | | | | 41,600 | |
Elimination of Connexity's historical intangible assets amortization expenses | | | | | | | (4,871) | ||
Total pro forma adjustment to amortization of intangible assets | | | | | | | $36,729 |
(2) | Represents estimated debt finance expenses using the effective interest rate, resulting in $11,724 (interest and amortization of the issuance cost $10,441 and $1,283, respectively) for the period from January 1, 2021 through August 31, 2021 as a result of the loan Taboola borrowed to finance the acquisition in the amount of $300,000. |
(3) | Finance income related to Connexity legacy debt in the amount of $8,209 related to reversal of the interest expenses of the loan. In addition, we reclassified the revaluation of ION warrants from Other income (loss), net to Finance income (expenses), net. |
(4) | Represents the amortization of the following that relates to Connexity employees: (1) the retention arrangements in the approximate amount of $40,000 in Taboola Ordinary Shares over 5 years (2) the holdback agreement in the amount of $33,497 which is amortized over 3 years (3) the special bonus payment of $25,694. The total expenses in the unaudited pro forma statement of income (loss) resulted in $38,686. The total allocation of those expenses is $6,468, $9,142, $10,749 and $12,327 in cost of revenues, research and development expenses, sales and marketing expenses and general and administrative expenses, respectively. |
(5) | Represents the vesting of certain profit share units of Connexity upon the closing of the business combination in the amount of $82,875. The total allocation of this expense is $12,224, $13,381, $13,519 and $43,751 in cost of revenues, research and development expenses, sales and marketing expenses and general and administrative expenses, respectively. |
(6) | Reflect the additional tax expenses related to the deferred tax liability driven by the acquisition of the identified intangible assets, interest expenses related to loan, special bonus payment, and stock based compensation related to the retention plan. |
(7) | Represents the elimination of the undistributed earnings allocated to participating securities assuming that the conversion of each outstanding Taboola convertible preferred share into Taboola Ordinary Shares occurred as of January 1, 2021. |
4. | Net income (loss) per Share |
| | Pro forma Combined For the Year ended December 31, 2021 | |
Pro forma net income (loss) from continuing operations (in thousands) | | | $(178,273) |
Net income (loss) from continuing operations per share-basic and diluted | | | (0.76) |
Weighted average shares outstanding-basic and diluted(3) | | | 236,055,815 |
ION Public Shareholders | | | 30,471,516 |
PIPE | | | 13,500,000 |
Secondary Investors | | | 15,120,000 |
Taboola Shareholders(1)(2) | | | 38,164,098 |
Taboola Legacy converted preferred shares(1) | | | 121,472,152 |
Issuance of Shares as part of the Connexity Acquisition transaction consideration(5) | | | 17,328,049 |
(1) | The pro forma shares attributable to Taboola shareholders is calculated by applying the exchange ratio of 1 to 2.700701493 to the historical Taboola Ordinary Shares and preferred shares of Taboola outstanding as of December 31, 2021, all of which will be converted into Taboola Ordinary Shares in accordance with Taboola’s organizational documents immediately before consummation of the Business Combination. |
(2) | The pro forma basic and diluted shares of Taboola shareholders exclude 12,349,990 of warrants, as these are not deemed a participating security and their effect is antidilutive. |
(3) | The weighted average shares outstanding and net earnings per share information reflect the Connexity Acquisition and the Business Combination as if they had occurred on January 1, 2021. As the Connexity Acquisition and the Business Combination are being reflected as if they had occurred at the beginning of the periods presented, the calculation of weighted average shares outstanding for basic and diluted net loss from continuing operations per share assumes that the shares issuable relating to the Connexity Acquisition and the Business Combination have been outstanding for the entire periods presented. The Company’s basic and diluted loss from continuing operations per share is calculated by dividing net loss from continuing operations attributable to ordinary shareholders by the weighted-average number of ordinary shares outstanding for the period, without consideration of potentially dilutive securities. The Weighted average number of shares in computing the basic and diluted loss from continuing operations per share is identical, since including some potential shares of ordinary shares (such as the outstanding share options) in the computation of the diluted net loss from continuing operations per share for the periods presented would have had an anti-dilutive effect. |
(4) | On January 24, 2021, the shareholders of Taboola approved an increase in the registered capital of the company to accommodate the issuance of shares to ION shareholders. |
(5) | The transaction consideration for which shares should be issued amount to $142.4 million. The calculation of the number of shares to be issued was calculated assuming a fair value of $8.22 per share. |
| | Year ended December 31, | |||||||
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Revenues | | | $1,378,458 | | | $1,188,893 | | | $1,093,830 |
Gross profit | | | $441,071 | | | $319,497 | | | $231,969 |
ex-TAC Gross Profit(1) | | | $518,863 | | | $382,352 | | | $295,829 |
Net cash provided by operating activities | | | $63,521 | | | $139,087 | | | $18,056 |
Free Cash Flow(1) | | | $24,451 | | | $121,313 | | | $(26,272) |
Net income (loss) | | | $(24,948) | | | $8,493 | | | $(28,025) |
Adjusted EBITDA(1) | | | $179,464 | | | $106,193 | | | $34,082 |
Non-GAAP Net Income(1) | | | $108,961 | | | $56,803 | | | $(10,316) |
Ratio of Net income (loss) to Gross profit | | | (5.7%) | | | 2.7% | | | (12.1%) |
Ratio of Adjusted EBITDA to ex-TAC Gross Profit(1) | | | 34.6% | | | 27.8% | | | 11.5% |
Cash, cash equivalents and short-term deposits | | | $319,319 | | | $242,811 | | | $115,883 |
(1) | Non-GAAP measure. Refer to “Non-GAAP Financial Measures” below for an explanation and reconciliation to GAAP metrics. |
• | Traffic acquisition cost is a significant component of our Cost of revenues but is not the only component; and |
• | ex-TAC Gross Profit is not comparable to our Gross profit and by definition ex-TAC Gross Profit presented for any period will be higher than our Gross profit for that period |
| | Year ended December 31, | |||||||
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Revenues | | | $1,378,458 | | | $1,188,893 | | | $1,093,830 |
Traffic acquisition cost | | | 859,595 | | | 806,541 | | | 798,001 |
Other cost of revenues | | | 77,792 | | | 62,855 | | | 63,860 |
Gross Profit | | | $441,071 | | | $319,497 | | | $231,969 |
Add back: Other cost of revenues | | | 77,792 | | | 62,855 | | | 63,860 |
ex-TAC Gross Profit | | | $518,863 | | | $382,352 | | | $295,829 |
• | it should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures. For example, cash is still required to satisfy other working capital needs, including short-term investment policy, restricted cash, and intangible assets; |
• | Free Cash Flow has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of other GAAP financial measures, such as Net cash provided by operating activities; and |
• | this metric does not reflect our future contractual commitments. |
| | Year ended December 31, | |||||||
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Net cash provided by operating activities | | | $63,521 | | | $139,087 | | | $18,056 |
Purchases of property and equipment, including capitalized internal-use software | | | 39,070 | | | 17,774 | | | 44,328 |
Free Cash Flow | | | $24,451 | | | $121,313 | | | $(26,272) |
• | although depreciation expense is a non-cash charge, the assets being depreciated may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; |
• | Adjusted EBITDA excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; |
• | Adjusted EBITDA does not reflect, to the extent applicable for a period presented: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or if applicable principal payments on debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; and |
• | the expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results. |
| | Year ended December 31, | |||||||
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Net Income (loss) | | | $(24,948) | | | $8,493 | | | $(28,025) |
Adjusted to exclude the following: | | | | | | | |||
Financial expenses (income), net | | | (11,293) | | | 2,753 | | | 3,392 |
Tax expenses | | | 22,976 | | | 14,947 | | | 4,997 |
Depreciation and amortization | | | 53,111 | | | 33,957 | | | 39,364 |
Share-based compensation expenses(1) | | | 124,235 | | | 28,277 | | | 8,249 |
M&A costs(2) | | | 11,661 | | | 17,766 | | | 6,105 |
Holdback compensation expenses(3) | | | 3,722 | | | — | | | — |
Adjusted EBITDA | | | $179,464 | | | $106,193 | | | $34,082 |
(1) | For the 2021 period, a substantial majority is Share-based compensation expenses related to going public. |
(2) | For 2020 period, represents costs associated with the proposed strategic transaction with Outbrain Inc. which we elected not to consummate, and for 2021 period, relates to the acquisition of ION Acquisition Corp. 1 Ltd., the acquisition of Connexity and going public. |
(3) | Represents share based compensation due to holdback of our Ordinary Shares issuable under compensatory arrangements relating to Connexity acquisition. |
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Gross Profit | | | $441,071 | | | $319,497 | | | $231,969 |
Net Income (loss) | | | $(24,948) | | | $8,493 | | | $(28,025) |
Ratio of Net income (loss) to Gross profit | | | (5.7%) | | | 2.7% | | | (12.1%) |
ex-TAC Gross Profit | | | $518,863 | | | $382,352 | | | $295,829 |
Adjusted EBITDA | | | $179,464 | | | $106,193 | | | $34,082 |
Ratio of Adjusted EBITDA Margin to ex-TAC Gross Profit | | | 34.6% | | | 27.8% | | | 11.5% |
• | Non-GAAP Net Income excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; |
• | Non-GAAP Net Income will generally be more favorable than our Net income (loss) for the same period due to the nature of the items being excluded from its calculation; and |
• | Non-GAAP Net Income is a performance measure and should not be used as a measure of liquidity. |
| | Year Ended December 31, | |||||||
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Net Income (loss) | | | $(24,948) | | | $8,493 | | | $(28,025) |
Amortization of acquired intangibles | | | 23,007 | | | 2,560 | | | 3,421 |
Share-based compensation expense(1) | | | 124,235 | | | 28,277 | | | 8,249 |
M&A costs(2) | | | 11,661 | | | 17,766 | | | 6,105 |
Holdback compensation expenses(3) | | | 3,722 | | | — | | | — |
Revaluation of Warrants | | | (22,656) | | | — | | | — |
Income tax effects(4) | | | (6,060) | | | (293) | | | (66) |
Non-GAAP Net Income | | | $108,961 | | | $56,803 | | | $(10,316) |
(1) | For the 2021 period, a substantial majority is Share-based compensation expenses related to going public. |
(2) | For 2020 period, represents costs associated with the proposed strategic transaction with Outbrain Inc. which we elected not to consummate, and for 2021 period, relates to the acquisition of ION Acquisition Corp. 1 Ltd., the acquisition of Connexity and going public. |
(3) | Represents share based compensation due to holdback of Ordinary Shares issuable under compensatory arrangements relating to Connexity acquisition. |
(4) | Includes non-recurring GAAP tax expense of $4.4 million related to voluntary utilization of an Israeli tax program which provided an incentive for Israeli companies to release certain previously tax-exempted earnings at a reduced tax rate. See Note 15 of Notes to our audited consolidated financial statements included elsewhere in this registration statement/prospectus. |
| | Year ended December 31, | | | 2021 vs. 2020 | | | 2020 vs. 2019 | |||||||||||||
| | 2021 | | | 2020 | | | 2019 | | | $Change | | | % Change | | | $Change | | | % Change | |
| | (dollars in thousands) | | | (thousands) | | | (thousands) | |||||||||||||
Revenues | | | $1,378,458 | | | $1,188,893 | | | $1,093,830 | | | $189,565 | | | 15.9% | | | $95,063 | | | 8.7% |
Cost of revenues: | | | | | | | | | | | | | | | |||||||
Traffic acquisition cost | | | 859,595 | | | 806,541 | | | 798,001 | | | 53,054 | | | 6.6% | | | 8,540 | | | 1.1% |
Other cost of revenues | | | 77,792 | | | 62,855 | | | 63,860 | | | 14,937 | | | 23.8% | | | (1,005) | | | (1.6%) |
Total cost of revenues | | | 937,387 | | | 869,396 | | | 861,861 | | | 67,991 | | | 7.8% | | | 7,535 | | | 0.9% |
Gross profit | | | 441,071 | | | 319,497 | | | 231,969 | | | 121,574 | | | 38.1% | | | 87,528 | | | 37.7% |
Operating expenses: | | | | | | | | | | | | | | | |||||||
Research and development expenses | | | 117,933 | | | 99,423 | | | 84,710 | | | 18,510 | | | 18.6% | | | 14,713 | | | 17.4% |
Sales and marketing expenses | | | 206,089 | | | 133,741 | | | 130,353 | | | 72,348 | | | 54.1% | | | 3,388 | | | 2.6% |
General and administrative expenses | | | 130,314 | | | 60,140 | | | 36,542 | | | 70,174 | | | 116.7% | | | 23,598 | | | 64.6% |
Total operating expenses | | | 454,336 | | | 293,304 | | | 251,605 | | | 161,032 | | | 54.9% | | | 41,699 | | | 16.6% |
Operating income (loss) before finance income (expenses), net | | | (13,265) | | | 26,193 | | | (19,636) | | | (39,458) | | | (150.6%) | | | 45,829 | | | (233.4%) |
Finance income (expenses), net | | | 11,293 | | | (2,753) | | | (3,392) | | | 14,046 | | | (510.2%) | | | 639 | | | (18.8%) |
Income (loss) before income taxes | | | (1,972) | | | 23,440 | | | (23,028) | | | (25,412) | | | (108.4%) | | | 46,468 | | | (201.8%) |
Provision for income taxes | | | (22,976) | | | (14,947) | | | (4,997) | | | (8,029) | | | 53.7% | | | (9,950) | | | 199.1% |
Net income (loss) | | | $(24,948) | | | $8,493 | | | $(28,025) | | | $(33,441) | | | (393.7%) | | | $36,518 | | | (130.3%) |
| | Year ended December 31, | |||||||
| | 2021 | | | 2020 | | | 2019 | |
| | (dollars in thousands) | |||||||
Cash Flow Data: | | | | | | | |||
Net cash provided by operating activities | | | $63,521 | | | $139,087 | | | $18,056 |
Net cash provided by (used in) investing activities | | | (620,460) | | | 10,883 | | | (47,466) |
Net cash provided by financing activities | | | 631,127 | | | 2,603 | | | 991 |
Effect of exchange rate changed on cash | | | 2,320 | | | 3,318 | | | 454 |
Net increase (decrease) in cash and cash equivalents | | | $76,508 | | | $155,891 | | | $(27,965) |
| | Contractual Obligations by Period | ||||||||||||||||
| | 2022 | | | 2023 | | | 2024 | | | 2025 | | | 2026 | | | Thereafter | |
| | (dollars in thousands) | ||||||||||||||||
Debt Obligations | | | $3,000 | | | $3,000 | | | $3,000 | | | $3,000 | | | $3,000 | | | $284,250 |
Operating Leases(1) | | | $18,542 | | | $14,865 | | | $14,115 | | | $12,304 | | | $12,610 | | | $18,843 |
Non-cancellable purchase obligations(2) | | | $7,663 | | | $4,147 | | | $2,161 | | | $— | | | $— | | | $— |
Total Contractual Obligations | | | $29,205 | | | $22,012 | | | $19,276 | | | $15,304 | | | $15,610 | | | $303,093 |
(1) | Represents future minimum lease commitments under non-cancellable operating lease agreements. |
(2) | Primarily represents non-cancelable amounts for contractual commitments in respect of software and information technology. |
| | Operating income impact Year Ended December 31, | ||||||||||||||||
| | 2021 | | | 2020 | | | 2019 | ||||||||||
| | (dollars in thousands) | ||||||||||||||||
| | +10% | | | -10% | | | +10% | | | -10% | | | +10% | | | -10% | |
NIS/USD | | | $(7,462) | | | $7,462 | | | $(5,488) | | | $5,488 | | | $(5,481) | | | $5,481 |
EUR/USD | | | $5,992 | | | $(5.992) | | | $4,250 | | | $(4,250) | | | $3,671 | | | $(3,671) |
GBP/USD | | | $(4,685) | | | $4,685 | | | $(4,935) | | | $4,935 | | | $(5,072) | | |