(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 7, 2024
|
|||
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 7, 2024
|
Q2 2024 and FY 2024 Key Highlights
|
Q2 Financials - Beat on Revenues, ex-TAC
and Adj. EBITDA; Growth rates accelerate
- Q2 2024 Results: Revenues $428M, Gross profit $115M, ex-TAC Gross Profit $150M, Net loss $4M, Non-GAAP Net Income $23M, Adj. EBITDA $37M, Free Cash Flow $26M
- Strong YoY growth: Revenues +29%, ex-TAC +21%, Adj. EBITDA +138%, FCF +237%
- Strong
Free Cash Flow conversion: 70%+ from Adj. EBITDA
Reiterating 2024 ex-TAC, Adj EBITDA, FCF Guidance; Growth rates accelerate across all metrics
- Initiating Q3 guidance: $431M in Revenues (+20% YoY), $134M Gross profit (+33% YoY), $164M ex-TAC Gross Profit (+28% YoY), $47M Adj. EBITDA (+106% YoY)*
- Reiterating 2024 guidance: $667M ex-TAC Gross Profit (+25% YoY), $200M+ Adj. EBITDA (2x+ YoY; ~30% margin), $100M+ FCF (~2x YoY)*
- Updating 2024 Revenue guidance: $1.735-$1.765B range primarily reflects some Yahoo revenue that will now only be reflected in ex-TAC - no change to ex-TAC/key metrics.
Share Buyback - Bought back $27M in shares in Q2; $66M
remaining under current authorization
Engaging/reaching users - Yahoo advertiser
migration complete, ramping spend. Taboola News wins significant exclusive global OEM partnership
- Launched “Audience Solution” to help publishers grow
traffic
- Apple News & Stocks - onboarding complete, focus on sales
enablement
- Taboola News - exclusive
global OEM win in Q2
Improving yield - continued focus on our
number one goal in 2024
- Max Conversion adoption rate approaching 70% of revenue; # of ad
campaigns 2x Q1 2024
- Launch of Taboola Select
for brands/agencies looking to drive performance at scale
- eCommerce continues to exceed expectations with strong
performance in Q2
* References midpoints of guidance ranges.
|
(dollars in millions, except per share data)
|
Three months ended
June 30,
|
|||||||
2024
|
2023
|
|||||||
Unaudited
|
||||||||
Revenues
|
$
|
428.2
|
$
|
332.0
|
||||
Gross profit
|
$
|
114.8
|
$
|
97.1
|
||||
Net loss
|
$
|
(4.3
|
)
|
$
|
(31.3
|
)
|
||
EPS diluted (1)
|
$
|
(0.01
|
)
|
$
|
(0.09
|
)
|
||
Ratio of net loss to gross profit
|
(3.7
|
%)
|
(32.3
|
%)
|
||||
Cash flow provided by operating activities
|
$
|
38.8
|
$
|
11.6
|
||||
Cash, cash equivalents, short-term deposits and investments
|
$
|
182.2
|
$
|
246.9
|
||||
Non-GAAP Financial Data *
|
||||||||
ex-TAC Gross Profit
|
$
|
149.5
|
$
|
123.1
|
||||
Adjusted EBITDA
|
$
|
37.2
|
$
|
15.7
|
||||
Non-GAAP Net Income (Loss)
|
$
|
23.0
|
$
|
(1.4
|
)
|
|||
Ratio of Adjusted EBITDA to ex-TAC Gross Profit
|
24.9
|
%
|
12.7
|
%
|
||||
Free Cash Flow
|
$
|
26.2
|
$
|
7.8
|
●
|
Revenue Highlights
|
○
|
Revenue growth driven by the addition of new publisher partners and Tier 1 advertisers to the Taboola network.
|
○
|
Publisher wins that were new and from competitors included Adevinta Global MSA, a360media, Foundry, Mediahuis Ireland, and NESN.
|
○
|
Renewed relationships with many well-known publishers including Sky News Australia and Globes IL.
|
●
|
Notable product launches and advancements
|
○
|
Taboola for Audience, an AI powered technology for publishers to protect against threats of generative AI search and social traffic volatility; publishers see
over 10% traffic growth.
|
○
|
Taboola earned Great Place to Work Certification™ and was named a “Best Workplaces in New York in 2024.”
|
Q3 2024
Guidance
|
FY 2024
Guidance
|
||||||
Unaudited
|
|||||||
(dollars in millions)
|
|||||||
Revenues
|
$416 - $446
|
$1,735 - $1,765
|
|||||
Gross profit
|
$129 - $139
|
$535 - $555
|
|||||
ex-TAC Gross Profit*
|
$159 - $169
|
$656 - $679
|
|||||
Adjusted EBITDA*
|
$42 - $52
|
$200+
|
|
||||
Non-GAAP Net Income (Loss)*
|
$20 - $30
|
$84 - $104
|
Investor Contact:
|
Press Contact:
|
|
Jessica Kourakos
|
Dave Struzzi
|
|
investors@taboola.com
|
press@taboola.com
|
June 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
182,198
|
$
|
176,108
|
||||
Short-term investments
|
—
|
5,725
|
||||||
Restricted deposits
|
1,334
|
1,407
|
||||||
Trade receivables (net of allowance for credit losses of $7,416 and $10,207 as of June 30, 2024 and December 31, 2023, respectively)
|
281,674
|
306,307
|
||||||
Prepaid expenses and other current assets
|
69,598
|
69,865
|
||||||
Total current assets
|
534,804
|
559,412
|
||||||
NON-CURRENT ASSETS
|
||||||||
Long-term prepaid expenses
|
25,584
|
39,602
|
||||||
Commercial agreement asset
|
289,451
|
289,451
|
||||||
Restricted deposits
|
4,203
|
4,247
|
||||||
Operating lease right of use assets
|
56,138
|
61,746
|
||||||
Property and equipment, net
|
71,846
|
72,155
|
||||||
Intangible assets, net
|
93,565
|
125,258
|
||||||
Goodwill
|
555,931
|
555,931
|
||||||
Total non-current assets
|
1,096,718
|
1,148,390
|
||||||
Total assets
|
$
|
1,631,522
|
$
|
1,707,802
|
June 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade payables
|
$
|
270,406
|
$
|
282,012
|
||||
Short-term operating lease liabilities
|
19,463
|
20,264
|
||||||
Accrued expenses and other current liabilities
|
118,664
|
118,689
|
||||||
Current maturities of long-term loan
|
—
|
3,000
|
||||||
Total current liabilities
|
408,533
|
423,965
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Long-term loan, net of current maturities
|
145,778
|
142,164
|
||||||
Long-term operating lease liabilities
|
42,721
|
49,450
|
||||||
Warrants liability
|
2,242
|
6,129
|
||||||
Deferred tax liabilities, net
|
6,914
|
14,815
|
||||||
Other long-term liabilities
|
15,101
|
14,217
|
||||||
Total long-term liabilities
|
212,756
|
226,775
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Ordinary shares with no par value - Authorized: 700,000,000 as of June 30, 2024 and December 31, 2023; 291,715,209 and 295,670,620 shares
issued and outstanding as of June 30, 2024 and December 31, 2023, respectively
|
—
|
—
|
||||||
Non-voting Ordinary shares with no par value - Authorized: 46,000,000 as of June 30, 2024 and December 31, 2023; 44,210,406 and
45,198,702 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively
|
—
|
—
|
||||||
Treasury Ordinary shares, at cost - 27,775,351 (26,787,055 Ordinary shares and 988,296 Non-voting Ordinary shares) and 15,240,471
Ordinary shares as of June 30, 2024 and December 31, 2023, respectively
|
(109,978
|
)
|
(55,513
|
)
|
||||
Additional paid-in capital
|
1,301,159
|
1,262,093
|
||||||
Accumulated other comprehensive income (loss)
|
(39
|
)
|
942
|
|||||
Accumulated deficit
|
(180,909
|
)
|
(150,460
|
)
|
||||
Total shareholders' equity
|
1,010,233
|
1,057,062
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,631,522
|
$
|
1,707,802
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
||||||||||||||||
Revenues (1)
|
$
|
428,160
|
$
|
332,004
|
$
|
842,168
|
$
|
659,690
|
||||||||
Cost of revenues:
|
||||||||||||||||
Traffic acquisition cost (2)
|
278,620
|
208,870
|
553,740
|
420,816
|
||||||||||||
Other cost of revenues
|
34,762
|
26,077
|
64,697
|
52,225
|
||||||||||||
Total cost of revenues
|
313,382
|
234,947
|
618,437
|
473,041
|
||||||||||||
Gross profit
|
114,778
|
97,057
|
223,731
|
186,649
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
33,288
|
34,001
|
69,537
|
65,986
|
||||||||||||
Sales and marketing
|
64,837
|
61,198
|
132,445
|
121,767
|
||||||||||||
General and administrative
|
24,284
|
26,858
|
47,613
|
52,694
|
||||||||||||
Total operating expenses
|
122,409
|
122,057
|
249,595
|
240,447
|
||||||||||||
Operating loss
|
(7,631
|
)
|
(25,000
|
)
|
(25,864
|
)
|
(53,798
|
)
|
||||||||
Finance income (expenses), net
|
1,004
|
(3,827
|
)
|
(2,634
|
)
|
(6,981
|
)
|
|||||||||
Loss before income taxes
|
(6,627
|
)
|
(28,827
|
)
|
(28,498
|
)
|
(60,779
|
)
|
||||||||
Income tax benefit (expenses)
|
2,336
|
(2,487
|
)
|
(1,951
|
)
|
(1,848
|
)
|
|||||||||
Net loss
|
$
|
(4,291
|
)
|
$
|
(31,314
|
)
|
$
|
(30,449
|
)
|
$
|
(62,627
|
)
|
||||
Net loss per share attributable to Ordinary and Non-voting Ordinary shareholders, basic and diluted
|
$
|
(0.01
|
)
|
$
|
(0.09
|
)
|
$
|
(0.09
|
)
|
$
|
(0.18
|
)
|
||||
Weighted-average shares used in computing net loss per share attributable to Ordinary and Non-voting Ordinary shareholders, basic and
diluted
|
342,566,112
|
351,585,059
|
344,003,462
|
342,491,457
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
||||||||||||||||
Net loss
|
$
|
(4,291
|
)
|
$
|
(31,314
|
)
|
$
|
(30,449
|
)
|
$
|
(62,627
|
)
|
||||
Other comprehensive loss:
|
||||||||||||||||
Unrealized and realized gains on available-for-sale marketable securities, net
|
7
|
130
|
6
|
457
|
||||||||||||
Unrealized gains (losses) on derivative instruments, net
|
(211
|
)
|
199
|
(987
|
)
|
(457
|
)
|
|||||||||
Other comprehensive income (loss)
|
(204
|
)
|
329
|
(981
|
)
|
—
|
||||||||||
Comprehensive loss
|
$
|
(4,495
|
)
|
$
|
(30,985
|
)
|
$
|
(31,430
|
)
|
$
|
(62,627
|
)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
||||||||||||||||
Cost of revenues
|
$
|
1,096
|
$
|
1,039
|
$
|
2,107
|
$
|
2,083
|
||||||||
Research and development
|
6,852
|
6,181
|
13,230
|
12,025
|
||||||||||||
Sales and marketing
|
4,532
|
4,401
|
8,855
|
8,686
|
||||||||||||
General and administrative
|
5,825
|
4,914
|
10,514
|
9,823
|
||||||||||||
Total share-based compensation expenses
|
$
|
18,305
|
$
|
16,535
|
$
|
34,706
|
$
|
32,617
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
||||||||||||||||
Cost of revenues
|
$
|
9,909
|
$
|
8,460
|
$
|
20,626
|
$
|
16,758
|
||||||||
Research and development
|
1,222
|
589
|
2,109
|
1,194
|
||||||||||||
Sales and marketing
|
13,410
|
13,509
|
26,928
|
27,035
|
||||||||||||
General and administrative
|
1,321
|
234
|
1,520
|
406
|
||||||||||||
Total depreciation and amortization expense
|
$
|
25,862
|
$
|
22,792
|
$
|
51,183
|
$
|
45,393
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Net loss
|
$
|
(4,291
|
)
|
$
|
(31,314
|
)
|
$
|
(30,449
|
)
|
$
|
(62,627
|
)
|
||||
Adjustments to reconcile net loss to net cash flows provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
25,862
|
22,792
|
51,183
|
45,393
|
||||||||||||
Share-based compensation expenses
|
18,305
|
16,535
|
34,706
|
32,617
|
||||||||||||
Net loss from financing expenses
|
1,186
|
564
|
778
|
236
|
||||||||||||
Revaluation of the Warrants liability
|
(3,926
|
)
|
702
|
(3,887
|
)
|
(974
|
)
|
|||||||||
Amortization of loan and credit facility issuance costs
|
375
|
391
|
729
|
891
|
||||||||||||
Amortization of premium and accretion of discount on short-term investments, net
|
(59
|
)
|
(249
|
)
|
83
|
(530
|
)
|
|||||||||
Change in operating assets and liabilities:
|
||||||||||||||||
Decrease (increase) in trade receivables, net
|
2,565
|
(5,091
|
)
|
24,633
|
39,271
|
|||||||||||
Decrease in prepaid expenses and other current assets and long-term prepaid expenses
|
5,791
|
7,921
|
14,990
|
8,642
|
||||||||||||
Decrease in trade payables
|
(3,635
|
)
|
(6,923
|
)
|
(11,897
|
)
|
(29,730
|
)
|
||||||||
Increase in accrued expenses and other current liabilities and other long-term liabilities
|
1,616
|
10,251
|
1,578
|
1,812
|
||||||||||||
Decrease in deferred taxes, net
|
(4,216
|
)
|
(4,284
|
)
|
(7,901
|
)
|
(6,494
|
)
|
||||||||
Change in operating lease right of use assets
|
4,831
|
3,924
|
9,284
|
8,075
|
||||||||||||
Change in operating lease liabilities
|
(5,613
|
)
|
(3,621
|
)
|
(11,206
|
)
|
(7,460
|
)
|
||||||||
Net cash provided by operating activities
|
38,791
|
11,598
|
72,624
|
29,122
|
Cash flows from investing activities
|
||||||||||||||||
Purchase of property and equipment, including capitalized internal-use software
|
(12,633
|
)
|
(3,828
|
)
|
(18,222
|
)
|
(10,178
|
)
|
||||||||
Business acquisition deferred payment
|
—
|
—
|
(719
|
)
|
—
|
|||||||||||
Investments in restricted deposits
|
—
|
(61
|
)
|
—
|
(341
|
)
|
||||||||||
Proceeds from maturities of short-term investments
|
2,500
|
35,696
|
5,765
|
77,636
|
||||||||||||
Purchase of short-term investments
|
—
|
(21,991
|
)
|
—
|
(21,991
|
)
|
||||||||||
Net cash provided by (used in) investing activities
|
(10,133
|
)
|
9,816
|
(13,176
|
)
|
45,126
|
||||||||||
Cash flows from financing activities
|
||||||||||||||||
Issuance costs
|
(239
|
)
|
—
|
(695
|
)
|
—
|
||||||||||
Exercise of options and vested RSUs
|
2,932
|
1,121
|
4,741
|
2,456
|
||||||||||||
Payment of tax withholding for share-based compensation expenses
|
(978
|
)
|
(1,117
|
)
|
(1,687
|
)
|
(1,908
|
)
|
||||||||
Repurchase of Ordinary shares
|
(25,049
|
)
|
(4,358
|
)
|
(54,465
|
)
|
(4,358
|
)
|
||||||||
Payments on account of repurchase of Ordinary shares
|
(474
|
)
|
—
|
(474
|
)
|
—
|
||||||||||
Repayment of long-term loan
|
—
|
(30,750
|
)
|
—
|
(31,500
|
)
|
||||||||||
Net cash used in financing activities
|
(23,808
|
)
|
(35,104
|
)
|
(52,580
|
)
|
(35,310
|
)
|
||||||||
Exchange rate differences on balances of cash and cash equivalents
|
(1,186
|
)
|
(564
|
)
|
(778
|
)
|
(236
|
)
|
||||||||
Increase in cash and cash equivalents
|
3,664
|
(14,254
|
)
|
6,090
|
38,702
|
|||||||||||
Cash and cash equivalents - at the beginning of the period
|
178,534
|
218,849
|
176,108
|
165,893
|
||||||||||||
Cash and cash equivalents - at end of the period
|
$
|
182,198
|
$
|
204,595
|
$
|
182,198
|
$
|
204,595
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Unaudited
|
||||||||||||||||
Supplemental disclosures of cash flow information:
|
||||||||||||||||
Cash paid during the year for:
|
||||||||||||||||
Income taxes
|
$
|
6,357
|
$
|
2,575
|
$
|
9,600
|
$
|
6,833
|
||||||||
Interest
|
$
|
3,684
|
$
|
4,700
|
$
|
7,294
|
$
|
9,767
|
||||||||
Non-cash investing and financing activities:
|
||||||||||||||||
Purchase of property and equipment, including capitalized internal-use software
|
$
|
292
|
$
|
1,705
|
$
|
292
|
$
|
1,705
|
||||||||
Share-based compensation included in capitalized internal-use software
|
$
|
700
|
$
|
680
|
$
|
1,306
|
$
|
1,332
|
||||||||
Creation of operating lease right-of-use assets
|
$
|
3,664
|
$
|
5,593
|
$
|
3,676
|
$
|
5,593
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Revenues
|
$
|
428,160
|
$
|
332,004
|
$
|
842,168
|
$
|
659,690
|
||||||||
Traffic acquisition cost
|
278,620
|
208,870
|
553,740
|
420,816
|
||||||||||||
Other cost of revenues
|
34,762
|
26,077
|
64,697
|
52,225
|
||||||||||||
Gross profit
|
$
|
114,778
|
$
|
97,057
|
$
|
223,731
|
$
|
186,649
|
||||||||
Add back: Other cost of revenues
|
34,762
|
26,077
|
64,697
|
52,225
|
||||||||||||
ex-TAC Gross Profit
|
$
|
149,540
|
$
|
123,134
|
$
|
288,428
|
$
|
238,874
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$
|
(4,291
|
)
|
$
|
(31,314
|
)
|
$
|
(30,449
|
)
|
$
|
(62,627
|
)
|
||||
Adjusted to exclude the following:
|
|
|
|
|
||||||||||||
Finance expenses (income), net
|
(1,004
|
)
|
3,827
|
2,634
|
6,981
|
|||||||||||
Income tax expenses (benefit)
|
(2,336
|
)
|
2,487
|
1,951
|
1,848
|
|||||||||||
Depreciation and amortization
|
25,862
|
22,792
|
51,183
|
45,393
|
||||||||||||
Share-based compensation expenses
|
15,659
|
13,890
|
29,415
|
27,417
|
||||||||||||
Holdback compensation expenses (1)
|
2,646
|
2,645
|
5,291
|
5,200
|
||||||||||||
Other costs (2)
|
695
|
1,334
|
695
|
1,571
|
||||||||||||
Adjusted EBITDA
|
$
|
37,231
|
$
|
15,661
|
$
|
60,720
|
$
|
25,783
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$ |
(4,291
|
)
|
$
|
(31,314
|
)
|
$ |
(30,449
|
)
|
$
|
(62,627
|
)
|
||||
Amortization of acquired intangibles
|
15,754
|
15,962
|
31,689
|
31,931
|
||||||||||||
Share-based compensation expenses
|
15,659
|
13,890
|
29,415
|
27,417
|
||||||||||||
Holdback compensation expenses (1)
|
2,646
|
2,645
|
5,291
|
5,200
|
||||||||||||
Other costs (2)
|
695
|
1,334
|
695
|
1,571
|
||||||||||||
Revaluation of Warrants
|
(3,926
|
)
|
702
|
(3,887
|
)
|
(974
|
)
|
|||||||||
Foreign currency exchange rate losses (gains) (3)
|
347
|
(663
|
)
|
1,388
|
(234
|
)
|
||||||||||
Income tax effects
|
(3,874
|
)
|
(3,962
|
)
|
(7,300
|
)
|
(7,791
|
)
|
||||||||
Non-GAAP Net Income (Loss)
|
$
|
23,010
|
$
|
(1,406
|
)
|
$
|
26,842
|
$
|
(5,507
|
)
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
38,791
|
$
|
11,598
|
$
|
72,624
|
$
|
29,122
|
||||||||
Purchases of property and equipment, including capitalized internal-use software
|
(12,633
|
)
|
(3,828
|
)
|
(18,222
|
)
|
(10,178
|
)
|
||||||||
Free Cash Flow
|
$
|
26,158
|
$
|
7,770
|
$
|
54,402
|
$
|
18,944
|
Q3 2024
Guidance
|
FY 2024
Guidance
|
|||||
Unaudited
|
||||||
(dollars in millions)
|
||||||
Revenues
|
$416 - $446
|
$1,735 - $1,765
|
||||
Traffic acquisition cost
|
($257) - ($277)
|
|
($1,079) - ($1,086)
|
|
||
Other cost of revenues
|
($30) - ($30)
|
|
($121) - ($124)
|
|
||
Gross profit
|
$129 - $139
|
$535 - $555
|
||||
Add back: Other cost of revenues
|
($30) - ($30)
|
|
($121) - ($124)
|
|
||
ex-TAC Gross Profit
|
$159 - $169
|
$656 - $679
|