|
|
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification Number)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
||
|
|
|
||
|
|
|
Item 2.02. |
Results of Operations and Financial Condition.
|
Item 7.01. |
Regulation FD Disclosure.
|
Item 9.01. |
Financial Statement and Exhibits.
|
Exhibit No.
|
Description
|
||
Press Release dated August 9, 2023
|
|||
Letter to Shareholders dated August 9, 2023
|
|||
Prepared Remarks dated August 9, 2023
|
|||
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
TABOOLA.COM LTD.
|
|||
By:
|
/s/ Stephen Walker
|
||
Name:
|
Stephen Walker
|
||
Title:
|
Chief Financial Officer
|
||
Date: August 9, 2023
|
- |
Exceeded high end of guidance on all metrics - Q2 2023 Revenues of $332.0M, Gross Profit of $97.1M, ex-TAC Gross Profit of $123.1M, Net loss of $31.3M and Adjusted EBITDA of
$15.7M.
|
- |
Net cash provided by operating activities of $11.6M and Free Cash Flow in Q2 2023 of $7.8M after net publisher prepayments of ($6.9M)** and $4.7M in cash interest payments.
|
- |
Updated 2023 guidance raises the mid-point: Revenues of $1,438M - $1,469M, Gross Profit of $420M - $436M, ex-TAC Gross Profit of $531M - $546M, Adjusted EBITDA of $73M - $80M.
Positive Free Cash Flow.
|
- |
Reiterating 2024 guidance of $200M+ Adjusted EBITDA, $100M+ Free Cash Flow.
|
- |
eCommerce beats expectations, growing from 15% of ex-TAC to nearly 20% of ex-TAC.
|
- |
Taboola News, distributing content to Android OEMs, continues to see rocketship growth, from $50M in 2022 approaching $100M in 2023.
|
- |
Up to $40M share buyback announced in Q2 began in June and continued into Q3.
|
(dollars in millions, except per share data)
|
Three months ended
June 30,
|
|||||||||||||||
2023
|
|
2022
|
||||||||||||||
Unaudited
|
% change
YoY |
Guidance
|
||||||||||||||
Revenues
|
$
|
332.0
|
$
|
342.7
|
(3.1
|
%)
|
$296 - $322
|
|||||||||
Gross profit
|
$
|
97.1
|
$
|
116.4
|
(16.6
|
%)
|
$78 - $88
|
|||||||||
Net loss
|
$
|
(31.3
|
)
|
$
|
(5.0
|
)
|
523.7
|
%
|
||||||||
EPS diluted (1)
|
$
|
(0.09
|
)
|
$
|
(0.02
|
)
|
344.8
|
%
|
||||||||
Ratio of net loss to gross profit
|
(32.3
|
%)
|
(4.3
|
%)
|
—
|
|||||||||||
Cash flow provided by operating activities
|
$
|
11.6
|
$
|
2.1
|
456.5
|
%
|
||||||||||
Cash, cash equivalents, short-term deposits and investments
|
$
|
246.9
|
$
|
308.5
|
(20.0
|
%)
|
||||||||||
Non-GAAP Financial Data *
|
||||||||||||||||
ex-TAC Gross Profit
|
$
|
123.1
|
$
|
143.2
|
(14.0
|
%)
|
$105 - $115
|
|||||||||
Adjusted EBITDA
|
$
|
15.7
|
$
|
34.2
|
(54.2
|
%)
|
($4) - $6
|
|
||||||||
Non-GAAP Net Income (Loss)
|
$
|
(1.4
|
)
|
$
|
15.8
|
NA
|
($26) - ($16
|
)
|
||||||||
Ratio of Adjusted EBITDA to ex-TAC Gross Profit
|
12.7
|
%
|
23.9
|
%
|
—
|
|||||||||||
Free Cash Flow
|
$
|
7.8
|
$
|
(7.3
|
)
|
NA
|
○ |
Revenue from new publisher partners continues to be an area of strength - Publisher wins from competitors included Barstool Sports, G/O Media, Cambium Media, Futura, and A
Cidade On.
|
○ |
Renewed relationships with many well-known publishers including Time, Disney, Unidad Editorial, BBC, One India, The Print and Bangkok Post.
|
○ |
Taboola News is continuing to experience strong growth and will approach $100M in revenue this year (from over $50M in 2022).
|
○ |
We’re outpacing our expectations on eCommerce, which now represents nearly 20% of ex-TAC (up from 15%).
|
○ |
Our Generative AI technology was made generally available and of the brands using our technology, 80% of those early users ran multiple campaigns.
|
Q3 2023
Guidance
|
FY 2023
Guidance
|
|||||
Unaudited
|
||||||
(dollars in millions)
|
||||||
Revenues
|
$331 - $357
|
$1,438 - $1,469
|
||||
Gross profit
|
$83 - $95
|
$420 - $436
|
||||
ex-TAC Gross Profit*
|
$112 - $124
|
$531 - $546
|
||||
Adjusted EBITDA*
|
($2) - $10
|
|
$73 - $80
|
|||
Non-GAAP Net Income (Loss)*
|
($20) - ($8)
|
|
$5 - $10
|
Investor Contact:
|
Press Contact:
|
Stephen Walker
|
Dave Struzzi
|
investors@taboola.com
|
press@taboola.com
|
June 30,
2023
|
December 31,
2022
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
204,595
|
$
|
165,893
|
||||
Short-term investments
|
42,256
|
96,914
|
||||||
Restricted deposits
|
1,170
|
750
|
||||||
Trade receivables (net of allowance for credit losses of $9,685 and $6,748 as of June 30, 2023 and December 31, 2022, respectively)
|
217,437
|
256,708
|
||||||
Prepaid expenses and other current assets
|
70,817
|
73,643
|
||||||
Total current assets
|
536,275
|
593,908
|
||||||
NON-CURRENT ASSETS
|
||||||||
Long-term prepaid expenses
|
40,230
|
42,945
|
||||||
Commercial agreement asset
|
289,451
|
—
|
||||||
Restricted deposits
|
3,974
|
4,059
|
||||||
Deferred tax assets, net
|
3,121
|
3,821
|
||||||
Operating lease right of use assets
|
64,364
|
66,846
|
||||||
Property and equipment, net
|
71,079
|
73,019
|
||||||
Intangible assets, net
|
157,215
|
189,156
|
||||||
Goodwill
|
555,931
|
555,869
|
||||||
Total non-current assets
|
1,185,365
|
935,715
|
||||||
Total assets
|
$
|
1,721,640
|
$
|
1,529,623
|
June 30,
2023
|
December 31,
2022
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade payables
|
$
|
222,232
|
$
|
247,504
|
||||
Short-term operating lease liabilities
|
16,231
|
14,753
|
||||||
Accrued expenses and other current liabilities
|
105,234
|
102,965
|
||||||
Current maturities of long-term loan
|
3,000
|
3,000
|
||||||
Total current liabilities
|
346,697
|
368,222
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Long-term loan, net of current maturities
|
192,307
|
223,049
|
||||||
Long-term operating lease liabilities
|
54,583
|
57,928
|
||||||
Warrants liability
|
5,782
|
6,756
|
||||||
Deferred tax liabilities, net
|
26,938
|
34,133
|
||||||
Other long-term liabilities
|
5,000
|
5,000
|
||||||
Total long-term liabilities
|
284,610
|
326,866
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Ordinary shares with no par value- Authorized: 700,000,000 as of June 30, 2023 and December 31, 2022; 300,637,035 and 254,133,863 shares
issued and outstanding as of June 30, 2023 and December 31, 2022, respectively
|
—
|
—
|
||||||
Non-voting Ordinary shares with no par value- Authorized: 46,000,000 as of June 30, 2023 and December 31, 2022; 45,198,702 and 0 shares
issued and outstanding as of June 30, 2023 and December 31, 2022, respectively
|
—
|
—
|
||||||
Treasury Ordinary shares, at cost - 1,442,000 and 0 Ordinary shares as of June 30, 2023 and December 31, 2022, respectively
|
(4,358
|
)
|
—
|
|||||
Additional paid-in capital
|
1,226,572
|
903,789
|
||||||
Accumulated other comprehensive loss
|
(834
|
)
|
(834
|
)
|
||||
Accumulated deficit
|
(131,047
|
)
|
(68,420
|
)
|
||||
Total shareholders' equity
|
1,090,333
|
834,535
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,721,640
|
$
|
1,529,623
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Unaudited
|
||||||||||||||||
Revenues
|
$
|
332,004
|
$
|
342,695
|
$
|
659,690
|
$
|
697,421
|
||||||||
Cost of revenues:
|
||||||||||||||||
Traffic acquisition cost
|
208,870
|
199,486
|
420,816
|
415,984
|
||||||||||||
Other cost of revenues
|
26,077
|
26,848
|
52,225
|
53,046
|
||||||||||||
Total cost of revenues
|
234,947
|
226,334
|
473,041
|
469,030
|
||||||||||||
Gross profit
|
97,057
|
116,361
|
186,649
|
228,391
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
34,001
|
34,079
|
65,986
|
64,491
|
||||||||||||
Sales and marketing
|
61,198
|
66,405
|
121,767
|
127,773
|
||||||||||||
General and administrative
|
26,858
|
25,428
|
52,694
|
53,377
|
||||||||||||
Total operating expenses
|
122,057
|
125,912
|
240,447
|
245,641
|
||||||||||||
Operating loss
|
(25,000
|
)
|
(9,551
|
)
|
(53,798
|
)
|
(17,250
|
)
|
||||||||
Finance income (expenses), net
|
(3,827
|
)
|
4,764
|
(6,981
|
)
|
15,959
|
||||||||||
Loss before income taxes benefit (expenses)
|
(28,827
|
)
|
(4,787
|
)
|
(60,779
|
)
|
(1,291
|
)
|
||||||||
Income tax benefit (expenses)
|
(2,487
|
)
|
(234
|
)
|
(1,848
|
)
|
158
|
|||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Net loss per share attributable to Ordinary and Non-voting Ordinary shareholders, basic and diluted (1)
|
$
|
(0.09
|
)
|
$
|
(0.02
|
)
|
$
|
(0.18
|
)
|
$
|
(0.00
|
)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Unaudited
|
||||||||||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Other comprehensive income (loss):
|
||||||||||||||||
Unrealized gains (losses) on available-for-sale marketable securities
|
130
|
(259
|
)
|
457
|
(259
|
)
|
||||||||||
Unrealized gains (losses) on derivative instruments, net
|
199
|
(3,294
|
)
|
(457
|
)
|
(3,524
|
)
|
|||||||||
Other comprehensive income (loss)
|
329
|
(3,553
|
)
|
—
|
(3,783
|
)
|
||||||||||
Comprehensive loss
|
$
|
(30,985
|
)
|
$
|
(8,574
|
)
|
$
|
(62,627
|
)
|
$
|
(4,916
|
)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Unaudited
|
||||||||||||||||
Cost of revenues
|
$
|
1,039
|
$
|
851
|
$
|
2,083
|
$
|
1,554
|
||||||||
Research and development
|
6,181
|
7,443
|
12,025
|
13,545
|
||||||||||||
Sales and marketing
|
4,401
|
7,397
|
8,686
|
12,697
|
||||||||||||
General and administrative
|
4,914
|
4,741
|
9,823
|
12,465
|
||||||||||||
Total share-based compensation expenses
|
$
|
16,535
|
$
|
20,432
|
$
|
32,617
|
$
|
40,261
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Unaudited
|
||||||||||||||||
Cost of revenues
|
$
|
8,460
|
$
|
8,419
|
$
|
16,758
|
$
|
16,520
|
||||||||
Research and development
|
589
|
695
|
1,194
|
1,340
|
||||||||||||
Sales and marketing
|
13,509
|
13,722
|
27,035
|
27,225
|
||||||||||||
General and administrative
|
234
|
(23
|
)
|
406
|
404
|
|||||||||||
Total depreciation and amortization expense
|
$
|
22,792
|
$
|
22,813
|
$
|
45,393
|
$
|
45,489
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Unaudited
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Adjustments to reconcile net loss to net cash flows provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
22,792
|
22,813
|
45,393
|
45,489
|
||||||||||||
Share-based compensation expenses
|
16,535
|
20,432
|
32,617
|
40,261
|
||||||||||||
Net loss from financing expenses
|
564
|
3,645
|
236
|
4,316
|
||||||||||||
Revaluation of the Warrants liability
|
702
|
(11,958
|
)
|
(974
|
)
|
(26,000
|
)
|
|||||||||
Amortization of loan and credit facility issuance costs
|
391
|
357
|
891
|
715
|
||||||||||||
Amortization of premium and accretion of discount on short-term investments, net
|
(249
|
)
|
(137
|
)
|
(530
|
)
|
(137
|
)
|
||||||||
Change in operating assets and liabilities:
|
||||||||||||||||
Decrease (increase) in trade receivables, net
|
(5,091
|
)
|
(319
|
)
|
39,271
|
45,616
|
||||||||||
Decrease (increase) in prepaid expenses and other current assets and long-term prepaid expenses
|
7,921
|
(3,033
|
)
|
8,642
|
(6,350
|
)
|
||||||||||
Decrease in trade payables
|
(6,923
|
)
|
(6,661
|
)
|
(29,730
|
)
|
(52,525
|
)
|
||||||||
Increase (decrease) in accrued expenses and other current liabilities and other long-term liabilities
|
10,251
|
(6,402
|
)
|
1,812
|
(22,946
|
)
|
||||||||||
Increase (decrease) in deferred taxes, net
|
(4,284
|
)
|
(8,390
|
)
|
(6,494
|
)
|
(12,476
|
)
|
||||||||
Change in operating lease right of use assets
|
3,924
|
4,744
|
8,075
|
7,639
|
||||||||||||
Change in operating lease liabilities
|
(3,621
|
)
|
(7,986
|
)
|
(7,460
|
)
|
(12,262
|
)
|
||||||||
Net cash provided by operating activities
|
11,598
|
2,084
|
29,122
|
10,207
|
||||||||||||
Cash flows from investing activities
|
||||||||||||||||
Purchase of property and equipment, including capitalized internal-use software
|
(3,828
|
)
|
(9,350
|
)
|
(10,178
|
)
|
(16,252
|
)
|
||||||||
Cash paid in connection with acquisitions, net of cash acquired
|
—
|
—
|
—
|
(620
|
)
|
|||||||||||
Proceeds from (investments in) restricted deposits
|
(61
|
)
|
10
|
(341
|
)
|
10
|
||||||||||
Proceeds from (Investment in) short-term deposits
|
—
|
40,026
|
—
|
—
|
||||||||||||
Proceeds from sales and maturities of short-term investments
|
35,696
|
—
|
77,636
|
—
|
||||||||||||
Purchase of short-term investments
|
(21,991
|
)
|
(74,855
|
)
|
(21,991
|
)
|
(74,855
|
)
|
||||||||
Payments of cash in escrow for acquisition of a subsidiary
|
—
|
—
|
—
|
(2,100
|
)
|
|||||||||||
Net cash provided by (used in) investing activities
|
9,816
|
(44,169
|
)
|
45,126
|
(93,817
|
)
|
||||||||||
Cash flows from financing activities
|
||||||||||||||||
Exercise of options and vested RSUs
|
1,121
|
2,633
|
2,456
|
6,032
|
||||||||||||
Payment of tax withholding for share-based compensation expenses
|
(1,117
|
)
|
(340
|
)
|
(1,908
|
)
|
(2,185
|
)
|
||||||||
Repurchase of Ordinary shares
|
(4,358
|
)
|
—
|
(4,358
|
)
|
—
|
||||||||||
Repayment of long-term loan
|
(30,750
|
)
|
(750
|
)
|
(31,500
|
)
|
(1,500
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
(35,104
|
)
|
1,543
|
(35,310
|
)
|
2,347
|
||||||||||
Exchange rate differences on balances of cash and cash equivalents
|
(564
|
)
|
(3,645
|
)
|
(236
|
)
|
(4,316
|
)
|
||||||||
Increase (decrease) in cash and cash equivalents
|
(14,254
|
)
|
(44,187
|
)
|
38,702
|
(85,579
|
)
|
|||||||||
Cash and cash equivalents - at the beginning of the period
|
218,849
|
277,927
|
165,893
|
319,319
|
||||||||||||
Cash and cash equivalents - at end of the period
|
$
|
204,595
|
$
|
233,740
|
$
|
204,595
|
$
|
233,740
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Unaudited
|
||||||||||||||||
Supplemental disclosures of cash flow information:
|
||||||||||||||||
Cash paid during the year for:
|
||||||||||||||||
Income taxes
|
$
|
2,575
|
$
|
13,744
|
$
|
6,833
|
$
|
16,162
|
||||||||
Interest
|
$
|
4,700
|
$
|
6,803
|
$
|
9,767
|
$
|
10,373
|
||||||||
Non-cash investing and financing activities:
|
||||||||||||||||
Purchase of property and equipment, including capitalized internal-use software
|
$
|
1,705
|
$
|
7,353
|
$
|
1,705
|
$
|
7,353
|
||||||||
Share-based compensation included in capitalized internal-use software
|
$
|
680
|
$
|
503
|
$
|
1,332
|
$
|
1,020
|
||||||||
Creation of operating lease right-of-use assets
|
$
|
5,593
|
$
|
3,107
|
$
|
5,593
|
$
|
3,107
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||
Revenues
|
$
|
332,004
|
|
$
|
342,695
|
|
$
|
659,690
|
|
$
|
697,421
|
||||||||
Traffic acquisition cost
|
208,870
|
199,486
|
420,816
|
415,984
|
|||||||||||||||
Other cost of revenues
|
26,077
|
26,848
|
52,225
|
53,046
|
|||||||||||||||
Gross profit
|
$
|
97,057
|
$
|
116,361
|
$
|
186,649
|
$
|
228,391
|
|||||||||||
Add back: Other cost of revenues
|
26,077
|
|
26,848
|
|
52,225
|
|
53,046
|
||||||||||||
ex-TAC Gross Profit
|
$
|
123,134
|
|
$
|
143,209
|
|
$
|
238,874
|
|
$
|
281,437
|
Three months ended
June 30,
|
Six months ended
June 30,
|
||||||||||||||||||
2023
|
2022
|
2023
|
2022
|
||||||||||||||||
(dollars in thousands)
|
|||||||||||||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
|||||||
Adjusted to exclude the following:
|
|
|
|
|
|
|
|
||||||||||||
Finance (income) expenses, net
|
3,827
|
(4,764
|
)
|
6,981
|
(15,959
|
)
|
|||||||||||||
Income tax (benefit) expenses
|
2,487
|
234
|
1,848
|
(158
|
)
|
||||||||||||||
Depreciation and amortization
|
22,792
|
|
22,813
|
|
45,393
|
|
45,489
|
||||||||||||
Share-based compensation expenses
|
13,890
|
|
17,640
|
|
27,417
|
|
34,679
|
||||||||||||
Holdback compensation expenses (1)
|
2,645
|
2,792
|
5,200
|
5,582
|
|||||||||||||||
M&A and other costs (2)
|
1,334
|
|
474
|
|
1,571
|
|
524
|
||||||||||||
Adjusted EBITDA
|
$
|
15,661
|
|
$
|
34,168
|
|
$
|
25,783
|
|
$
|
69,024
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Gross profit
|
$
|
97,057
|
$
|
116,361
|
$
|
186,649
|
$
|
228,391
|
||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Ratio of net loss to gross profit
|
(32.3
|
%)
|
(4.3
|
%)
|
(33.6
|
%)
|
(0.5
|
%)
|
||||||||
ex-TAC Gross Profit
|
$
|
123,134
|
$
|
143,209
|
$
|
238,874
|
$
|
281,437
|
||||||||
Adjusted EBITDA
|
$
|
15,661
|
$
|
34,168
|
$
|
25,783
|
$
|
69,024
|
||||||||
Ratio of Adjusted EBITDA margin to ex-TAC Gross Profit
|
12.7
|
%
|
23.9
|
%
|
10.8
|
%
|
24.5
|
%
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Amortization of acquired intangibles
|
15,962
|
15,828
|
31,931
|
31,608
|
||||||||||||
Share-based compensation expenses
|
13,890
|
17,640
|
27,417
|
34,679
|
||||||||||||
Holdback compensation expenses (1)
|
2,645
|
2,792
|
5,200
|
5,582
|
||||||||||||
M&A and other costs (2)
|
1,334
|
474
|
1,571
|
524
|
||||||||||||
Revaluation of Warrants
|
702
|
(11,958
|
)
|
(974
|
)
|
(26,000
|
)
|
|||||||||
Foreign currency exchange rate losses (gains) (3)
|
(663
|
)
|
2,490
|
(234
|
)
|
2,706
|
||||||||||
Income tax effects
|
(3,962
|
)
|
(6,451
|
)
|
(7,791
|
)
|
(10,077
|
)
|
||||||||
Non-GAAP Net Income (Loss)
|
$
|
(1,406
|
)
|
$
|
15,794
|
$
|
(5,507
|
)
|
$
|
37,889
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
11,598
|
$
|
2,084
|
$
|
29,122
|
$
|
10,207
|
||||||||
Purchases of property and equipment, including capitalized internal-use software
|
(3,828
|
)
|
(9,350
|
)
|
(10,178
|
)
|
(16,252
|
)
|
||||||||
Free Cash Flow
|
$
|
7,770
|
$
|
(7,266
|
)
|
$
|
18,944
|
$
|
(6,045
|
)
|
Q3 2023
Guidance
|
|
FY 2023
Guidance
|
||||
Unaudited
|
||||||
(dollars in millions)
|
||||||
Revenues
|
$331 - $357
|
$1,438 - $1,469
|
||||
Traffic acquisition cost
|
($220) - ($234)
|
|
($907) - ($923)
|
|
||
Other cost of revenues
|
($29) - ($29)
|
|
($110) - ($111)
|
|
||
Gross profit
|
$83 - $95
|
$420 - $436
|
||||
Add back: Other cost of revenues
|
($29) - ($29)
|
|
|
($110) - ($111)
|
|
|
ex-TAC Gross Profit
|
$112 - $124
|
|
$531 - $546
|
(dollars in millions)
|
Q2 2023
Actuals
|
Q2 2023 Guidance
|
|||||
Revenues
|
$
|
332.0
|
$296 - $322
|
||||
Gross profit
|
$
|
97.1
|
$78 - $88
|
||||
ex-TAC Gross Profit*
|
$
|
123.1
|
$105 - $115
|
||||
Adjusted EBITDA*
|
$
|
15.7
|
($4) - $6
|
|
|||
Non-GAAP Net Income (Loss)*
|
$
|
(1.4
|
)
|
($26) - ($16)
|
|
Q3 2023
Guidance
|
FY 2023
Guidance
|
|||||
Unaudited
|
||||||
(dollars in millions)
|
||||||
Revenues
|
$331 - $357
|
$1,438 - $1,469
|
||||
Gross profit
|
$83 - $95
|
$420 - $436
|
||||
ex-TAC Gross Profit*
|
$112 - $124
|
$531 - $546
|
||||
Adjusted EBITDA*
|
($2) - $10
|
$73 - $80
|
||||
Non-GAAP Net Income (Loss)*
|
($20) - ($8)
|
|
$5 - $10
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Revenues
|
$
|
332,004
|
$
|
342,695
|
$
|
659,690
|
$
|
697,421
|
||||||||
Traffic acquisition cost
|
208,870
|
199,486
|
420,816
|
415,984
|
||||||||||||
Other cost of revenues
|
26,077
|
26,848
|
52,225
|
53,046
|
||||||||||||
Gross profit
|
$
|
97,057
|
$
|
116,361
|
$
|
186,649
|
$
|
228,391
|
||||||||
Add back: Other cost of revenues
|
26,077
|
26,848
|
52,225
|
53,046
|
||||||||||||
ex-TAC Gross Profit
|
$
|
123,134
|
$
|
143,209
|
$
|
238,874
|
$
|
281,437
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Adjusted to exclude the following:
|
|
|
|
|
||||||||||||
Finance (income) expenses, net
|
3,827
|
(4,764
|
)
|
6,981
|
(15,959
|
)
|
||||||||||
Income tax (benefit) expenses
|
2,487
|
234
|
1,848
|
(158
|
)
|
|||||||||||
Depreciation and amortization
|
22,792
|
22,813
|
45,393
|
45,489
|
||||||||||||
Share-based compensation expenses
|
13,890
|
17,640
|
27,417
|
34,679
|
||||||||||||
Holdback compensation expenses (1)
|
2,645
|
2,792
|
5,200
|
5,582
|
||||||||||||
M&A and other costs (2)
|
1,334
|
474
|
1,571
|
524
|
||||||||||||
Adjusted EBITDA
|
$
|
15,661
|
$
|
34,168
|
$
|
25,783
|
$
|
69,024
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$
|
(31,314
|
)
|
$
|
(5,021
|
)
|
$
|
(62,627
|
)
|
$
|
(1,133
|
)
|
||||
Amortization of acquired intangibles
|
15,962
|
15,828
|
31,931
|
31,608
|
||||||||||||
Share-based compensation expenses
|
13,890
|
17,640
|
27,417
|
34,679
|
||||||||||||
Holdback compensation expenses (1)
|
2,645
|
2,792
|
5,200
|
5,582
|
||||||||||||
M&A and other costs (2)
|
1,334
|
474
|
1,571
|
524
|
||||||||||||
Revaluation of Warrants
|
702
|
(11,958
|
)
|
(974
|
)
|
(26,000
|
)
|
|||||||||
Foreign currency exchange rate losses (gains) (3)
|
(663
|
)
|
2,490
|
(234
|
)
|
2,706
|
||||||||||
Income tax effects
|
(3,962
|
)
|
(6,451
|
)
|
(7,791
|
)
|
(10,077
|
)
|
||||||||
Non-GAAP Net Income (Loss)
|
$
|
(1,406
|
)
|
$
|
15,794
|
$
|
(5,507
|
)
|
$
|
37,889
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
11,598
|
$
|
2,084
|
$
|
29,122
|
$
|
10,207
|
||||||||
Purchases of property and equipment, including capitalized internal-use software
|
(3,828
|
)
|
(9,350
|
)
|
(10,178
|
)
|
(16,252
|
)
|
||||||||
Free Cash Flow
|
$
|
7,770
|
$
|
(7,266
|
)
|
$
|
18,944
|
$
|
(6,045
|
)
|
Q3 2023
Guidance
|
|
FY 2023
Guidance
|
||||
Unaudited
|
||||||
(dollars in millions)
|
||||||
Revenues
|
$331 - $357
|
$1,438 - $1,469
|
||||
Traffic acquisition cost
|
($220) - ($234)
|
|
($907) - ($923)
|
|
||
Other cost of revenues
|
($29) - ($29)
|
|
($110) - ($111)
|
|
||
Gross profit
|
$83 - $95
|
$420 - $436
|
||||
Add back: Other cost of revenues
|
($29) - ($29)
|
|
|
($110) - ($111)
|
|
|
ex-TAC Gross Profit
|
$112 - $124
|
|
$531 - $546
|
● |
Revenue baseline is equal to the expected FY 2022 financials for TBLA at guidance midpoint (66% of combined Revenues) + FY 2022 expected financials for Yahoo Native supply* that will be serviced by
TBLA (34% of combined Revenues)
|
● |
Revenue uplift on Yahoo supply from improved yield due to the application of Taboola technology and data
|
● |
Revenue uplift on stand-alone Taboola supply from improved yield due to advertiser demand from Yahoo and additional data
|
● |
Operating expenses based on bottom up model of resources needed to support deal
|
● |
Assumes no ramp up time - numbers assume Yahoo is part of Taboola network from the beginning of 2022 and assumes uplifts and operating expenses start from the beginning of the year
|