6-K
Nexxen International Ltd. (NEXN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Month of August 2025
Commission File Number 001-40504
Nexxen International Ltd.
(Translation of registrant’s name into English)
82 Yigal Alon Street, Tel Aviv 6789124, Israel
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
Explanatory Note
On August 13, 2025, the Company issued an announcement titled “Nexxen Reports Second Quarter 2025 Financial Results”, a copy of which is attached as Exhibit 99.1 to this Form 6-K.
Other than as indicated below, the information in this Form 6-K (including in Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.
The IFRS financial information contained in the (i) condensed consolidated interim statements of financial position as of June 30, 2025 and December 31, 2024 (unaudited), (ii) condensed consolidated interim statements of operation and other comprehensive income (loss) for the three and six months ended June 30, 2025 and June 30, 2024 (unaudited), (iii) condensed consolidated interim statements of changes in equity (unaudited), and (iv) condensed consolidated interim statements of cash flows for the six months ended June 30, 2025 and June 30, 2024 (unaudited) included in the press release attached as Exhibit 99.1 to this Report on Form 6-K are hereby incorporated by reference into the Company’s Registration Statements on Form S-8 (File No. 333-258731, File No. 333-277709 and File No. 333-285552) and shall be deemed to be a part thereof from the date on which this report is filed, to the extent not superseded by documents or reports subsequently filed or furnished.
The following exhibit is furnished as part of this Form 6-K:
| Exhibit 99.1 | Company announcement dated August 13, 2025, “Nexxen Reports Second Quarter 2025 Financial Results”. |
|---|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Nexxen International Ltd.
| By: | /S/ Sagi Niri |
|---|---|
| Name: | Sagi Niri |
| --- | --- |
| Title: | Chief Financial Officer |
| --- | --- |
Date: August 13, 2025
| Exhibit List | |
|---|---|
| Exhibit 99.1 | Company announcement dated August 13, 2025, “Nexxen Reports Second Quarter 2025 Financial Results”. |
Exhibit 99.1
Nexxen Reports Second Quarter 2025 Financial Results
Generated record Q2 Contribution ex-TAC, programmatic revenue and CTV revenue
Increased Adjusted EBITDA Margin to 34% of Contribution ex-TAC from 32% in Q2 2024
Renewed and expanded strategic partnership with VIDAA in Q3 2025 through at least the end of 2029,
and increasing investment in VIDAA by $35 million to accelerate their North American CTV and data footprint
NEW YORK, August 13, 2025 -- Nexxen International Ltd. (NASDAQ: NEXN) (“Nexxen” or the “Company”), a global, flexible advertising technology platform with deep expertise in data and advanced TV, announced today its financial results for the three and six months ended June 30, 2025.
Q2 2025 Financial Highlights
| • | Record Q2 Contribution ex-TAC of $87.8 million, up 6% year-over-year |
|---|---|
| • | Record Q2 programmatic revenue of $85.0 million, up 8% year-over-year |
| --- | --- |
| • | Record Q2 CTV revenue of $28.4 million, up 1% year-over-year |
| --- | --- |
| • | CTV revenue reflected 33% of programmatic revenue compared to 36% in Q2 2024 |
| --- | --- |
| • | Programmatic revenue increased to 93% of revenue from 89% in Q2 2024 |
| --- | --- |
| • | Adjusted EBITDA of $29.9 million, up 12% year-over-year, representing a 34% Adjusted EBITDA Margin on a Contribution ex-TAC basis (33% on a revenue basis), compared to 32% (30% on a revenue basis) in Q2 2024 |
| --- | --- |
| • | Video revenue reflected 68% of programmatic revenue compared to 74% in Q2 2024 |
| --- | --- |
| • | $131.5 million cash and cash equivalents as of June 30, 2025, alongside no long-term debt and $50 million undrawn on the Company’s updated and extended revolving credit facility |
| --- | --- |
“We achieved strong Q2 results driven by increased data and tech licensing revenue, highlighting the resilience and diversity of our end-to-end platform’s offerings,” said Ofer Druker, Chief Executive Officer of Nexxen. “Our execution has enabled us to effectively manage market volatility while advancing initiatives that position us for long-term success. The launch of nexAI has enhanced our differentiation while increasing performance across our platform and streamlining operations. Our sustained investments in future growth and integrating advanced advertising technology, AI and data are paying off, reinforcing our position as a strategic platform of choice and redefining what customers demand from their technology partners.”
Mr. Druker added, “Additionally, our ability to renew and expand our partnership with VIDAA in Q3 marks an important milestone that significantly strengthens our long-term CTV strategy. Through our increased investment, we’re moving from foundation-building to full-scale monetization, supporting VIDAA’s North American expansion to deliver greater ACR data scale and unique premium ad inventory to customers in the world’s largest advertising markets. This deepened partnership sharpens Nexxen’s competitive edge in data and CTV, extends our runway for sustainable revenue growth and unlocks considerable opportunity.”
Financial Guidance
| o | Nexxen reaffirms its prior full year 2025 financial guidance: |
|---|---|
| • | Full year 2025 Contribution ex-TAC of approximately $380 million |
| --- | --- |
| • | Full year 2025 programmatic revenue to reflect approximately 90% of full year 2025 revenue |
| --- | --- |
| • | Full year 2025 Adjusted EBITDA of approximately $125 million |
| --- | --- |
| o | Despite macroeconomic uncertainty from Q2 extending into Q3 — primarily driven by tariffs, evolving U.S. trade policies and geopolitical tensions — the Company remains confident in its full year 2025 guidance. This confidence is based on<br> the assumption that advertising conditions do not significantly deteriorate and that there are no material adverse changes in industry dynamics or customer spending behavior. The Company’s confidence is further reinforced by increasing<br> enterprise relationships, self-service adoption and data and technology licensing revenue. |
| --- | --- |
| o | While the Company remains confident in its full year 2025 guidance — based on spending trends observed thus far in Q3 — it also acknowledges that heightened macroeconomic challenges could impact consumer spending, advertising demand and<br> financial results. |
| --- | --- |
| o | Management will continue investing in technology, data and generative AI to build on the Company’s product momentum post nexAI launch. These investments are expected to enhance performance and customer adoption while driving greater<br> internal efficiencies that further support increased profitability and Adjusted EBITDA Margin expansion in 2026 and beyond. |
| --- | --- |
| o | Management expects to continue investing in top-tier talent, particularly across its commercial and media teams, to enhance Nexxen’s ability to capitalize on its long-term growth opportunity. |
| --- | --- |
Q2 2025 Operational Highlights and Recent Developments
| • | Released nexAI, a comprehensive suite of AI-powered assistants and features vertically integrated across Nexxen’s unified platform designed to enhance performance across planning, activation, optimization and monetization — powered by<br> proprietary data, machine learning and generative AI. |
|---|---|
| • | Launched first nexAI solutions in Q2 2025, including an AI-powered assistant within the Nexxen DSP and generative AI tools within the Nexxen Data Platform, such as the nexAI Discovery Assistant, which enables users to quickly generate<br> detailed audience insights reports featuring sentiment analysis, interest mapping and strategic recommendations. |
| --- | --- |
| • | Renewed and expanded strategic partnership with VIDAA in Q3 2025, extending Nexxen’s exclusive global access to VIDAA’s<br> automatic content recognition (“ACR”) data and securing exclusive video and display ad monetization rights on VIDAA media in North America through at least the end of 2029. Benefits relating to the updated partnership are expected to take<br> effect starting in 2026. |
| --- | --- |
| • | Increasing investment in VIDAA by $35 million (to $60 million, or roughly 6% of VIDAA’s outstanding shares), as announced in<br> Q3 2025, to accelerate their North American CTV expansion, which is expected to enhance the value of Nexxen’s exclusive ACR data, ad monetization rights and overall investment over time. |
| --- | --- |
| • | Added to the Russell 3000 Index as a direct result of streamlining to a single U.S. Ordinary Share listing in February 2025. |
| --- | --- |
| • | Increased Wall Street visibility by hosting the Company’s first U.S. Investor Day, attracting strong attendance from analysts, investors and banking partners, alongside significant streaming viewership. |
| --- | --- |
| • | Added 108 new actively spending first-time advertiser customers in Q2 2025 across health, technology, financial services and other verticals, including 43 new enterprise self-service advertiser customers and 5 new independent agencies<br> leveraging Nexxen’s self-service solutions. |
| --- | --- |
| • | Onboarded 86 new supply partners across several verticals and formats in Q2 2025. |
| --- | --- |
Share Repurchase Program and Capital Allocation Updates (Share Totals and Cost Basis Shown on a Post-Reverse-Split Basis)
| o | Nexxen repurchased 3,937,280 Ordinary Shares during Q2 2025 at an average price of $9.91, investing approximately $39.1 million. |
|---|---|
| o | From March 1, 2022, when the Company launched a series of share repurchase programs, through June 30, 2025, Nexxen repurchased 26,558,752 Ordinary Shares, or 34.3% of shares outstanding, investing approximately $229.3 million. |
| --- | --- |
| o | As of July 31, 2025, the Company had approximately $7.2 million remaining on its Ordinary Share repurchase program authorization. |
| --- | --- |
| o | Nexxen’s Board of Directors intends to continue to evaluate implementing a new share repurchase program following completion of the ongoing program, subject to then current market conditions, necessary approvals and the Company’s<br> valuation. |
| --- | --- |
| o | The Company will also invest an additional $35 million in VIDAA and explore strategic opportunities — expected to be smaller in size than Amobee — focused on expanding Nexxen’s monetizable data footprint, enhancing AI capabilities,<br> accelerating revenue across its core business lines in the U.S. and internationally or entering new high growth markets. |
| --- | --- |
Financial Highlights for the Three and Six Months Ended June 30, 2025 ($ in millions, except per share amounts)
| Three months ended June 30 | Six months ended June 30 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | % | 2025 | 2024 | % | |||||||||||||
| IFRS Highlights | ||||||||||||||||||
| Revenue | 90.9 | 88.6 | 3 | % | 169.3 | 163.0 | 4 | % | ||||||||||
| Programmatic revenue | 85.0 | 78.6 | 8 | % | 156.8 | 144.2 | 9 | % | ||||||||||
| Operating profit (loss) | 8.7 | 6.4 | 37 | % | 12.2 | (0.2 | ) | 6,269 | % | |||||||||
| Net income (loss) margin on a gross profit basis | 13 | % | 5 | % | 8 | % | (4 | %) | ||||||||||
| Total comprehensive income (loss) | 11.3 | 2.9 | 285 | % | 13.6 | (4.4 | ) | 413 | % | |||||||||
| Diluted earnings (loss) per share (*) | 0.14 | 0.04 | 241 | % | 0.16 | (0.06 | ) | 387 | % | |||||||||
| Non-IFRS Highlights | ||||||||||||||||||
| Contribution ex-TAC | 87.8 | 83.1 | 6 | % | 162.8 | 152.8 | 7 | % | ||||||||||
| Adjusted EBITDA | 29.9 | 26.8 | 12 | % | 53.1 | 38.7 | 37 | % | ||||||||||
| Adjusted EBITDA Margin on a Contribution ex-TAC basis | 34 | % | 32 | % | 33 | % | 25 | % | ||||||||||
| Non-IFRS net income | 18.2 | 12.6 | 45 | % | 28.8 | 13.8 | 110 | % | ||||||||||
| Non-IFRS diluted earnings per share (*) | 0.29 | 0.18 | 66 | % | 0.45 | 0.20 | 135 | % |
(*) Prior period results have been retroactively adjusted to reflect the Company’s two-for-one reverse share split and the changes in par value from NIS 0.01 to NIS 0.02 effected on February 14, 2025. See also Note 1a of the Company’s annual financial statements on Form 20-F, filed on March 5, 2025, for details.
Second Quarter 2025 Financial Results Webcast and Conference Call Details
| • | When: August 13, 2025, at 9:00 AM ET |
|---|---|
| • | Webcast: A live and archived webcast can be accessed from the Events and Presentations section of Nexxen’s Investor Relations website at https://investors.nexxen.com/ |
| --- | --- |
| • | Participant Dial-In Numbers: |
| --- | --- |
| o | U.S. / Canada Toll-Free Dial-In Number: (888) 596-4144 |
| --- | --- |
| o | U.K. Toll-Free Dial-In Number: +44 800 260 6470 |
| --- | --- |
| o | International Dial-In Number: +1 (646) 968-2525 |
| --- | --- |
| o | Conference ID: 2738966 |
| --- | --- |
About Nexxen
Nexxen empowers advertisers, agencies, publishers and broadcasters around the world to utilize data and advanced TV in the ways that are most meaningful to them. Our flexible and unified technology stack comprises a demand-side platform (“DSP”) and supply-side platform (“SSP”), with the Nexxen Data Platform at its core. With streaming in our DNA, Nexxen’s robust capabilities span discovery, planning, activation, monetization, measurement and optimization – available individually or in combination – all designed to enable our partners to achieve their goals, no matter how far-reaching or hyper niche they may be.
Nexxen is headquartered in Israel and maintains offices throughout the United States, Canada, Europe and Asia-Pacific, and is traded on Nasdaq (NEXN). For more information, visit www.nexxen.com.
For further information please contact:
Billy Eckert, Vice President of Investor Relations
[email protected]
Caroline Smith, Vice President of Communications
Forward Looking Statements
This press release contains forward-looking statements, including forward-looking statements within the meaning of Section 27A of the United States Securities Act of 1933, as amended, and Section 21E of the United States Securities and Exchange Act of 1934, as amended. Forward-looking statements are identified by words such as “anticipates,” “believes,” “expects,” “intends,” “may,” “can,” “will,” “estimates,” and other similar expressions. However, these words are not the only way Nexxen identifies forward-looking statements. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including without limitation statements regarding anticipated financial results for full year 2025 and beyond; anticipated benefits of Nexxen’s strategic transactions and commercial partnerships; anticipated features and benefits of Nexxen’s products and service offerings, including anticipated benefits relating to the launch of nexAI; Nexxen’s positioning for accelerated growth and continued future growth; Nexxen’s medium- to long-term prospects; management’s belief that Nexxen is well-positioned to benefit from future industry growth trends and Company-specific catalysts; the Company’s plans with respect to its cash reserves as well as ongoing and future share repurchase programs and further investment in VIDAA; the anticipated benefits from the renewed and expanded strategic partnership with VIDAA; the anticipated impact of the Company’s generative AI initiative and its ability to contribute to the Company’s growth; management’s expectations to continue investments in technology, data and generative AI throughout 2025, and the anticipated impact of these investments; as well as any other statements related to Nexxen’s future financial results and operating performance. These statements are neither promises nor guarantees but involve known and unknown risks, uncertainties and other important factors that may cause Nexxen’s actual results, performance or achievements to be materially different from its expectations expressed or implied by the forward-looking statements, including, but not limited to, the following: negative global economic conditions, including risks related to tariff impacts or policy shifts (including trade negotiations or enforcement actions) that could materially affect market sentiment, consumer behavior and advertising demand; global conflicts and war, including the war and hostilities between Israel and Hamas, Hezbollah, the Houthis in Yemen and Iran, and how those conditions may adversely impact Nexxen’s business, customers and the markets in which Nexxen competes; changes in industry trends; and other negative developments in Nexxen’s business or unfavorable legislative or regulatory developments. Nexxen cautions you not to place undue reliance on these forward-looking statements. For a more detailed discussion of these factors, and other factors that could cause actual results to vary materially, interested parties should review the risk factors listed in the Company’s most recent Annual Report on Form 20-F, filed with the U.S. Securities and Exchange Commission (www.sec.gov) on March 5, 2025. Any forward-looking statements made by Nexxen in this press release speak only as of the date of this press release, and Nexxen does not intend to update these forward-looking statements after the date of this press release, except as required by law.
Nexxen, and the Nexxen logo are trademarks of Nexxen International Ltd. in the United States and other countries. All other trademarks are the property of their respective owners. The use of the word “partner” or “partnership” in this press release does not mean a legal partner or legal partnership.
Use of Non-IFRS Financial Information
In addition to our IFRS results, we review certain non-IFRS financial measures to help us evaluate our business, measure our performance, identify trends affecting our business, establish budgets, measure the effectiveness of investments in technology and development and sales and marketing, and assess our operational efficiencies. These non-IFRS measures include Contribution ex-TAC, Adjusted EBITDA, Adjusted EBITDA Margin, Non-IFRS Net Income and Non-IFRS Earnings per Share, each of which is discussed below.
These non-IFRS financial measures are not intended to be considered in isolation from, as substitutes for, or as superior to the corresponding financial measures prepared in accordance with IFRS. You are encouraged to evaluate these adjustments and review the reconciliation of these non-IFRS financial measures to their most comparable IFRS measures and the reasons we consider them appropriate. It is important to note that the particular items we exclude from, or include in, our non-IFRS financial measures may differ from the items excluded from, or included in, similar non-IFRS financial measures used by other companies. See "Reconciliation of Revenue to Contribution ex-TAC," "Reconciliation of Total Comprehensive Income (Loss) to Adjusted EBITDA," and "Reconciliation of Net Income (Loss) to Non-IFRS Net Income," included as part of this press release.
| o | Contribution ex-TAC: Contribution ex-TAC for Nexxen is defined as gross profit plus depreciation and amortization attributable to cost of revenue and cost of revenue (exclusive of depreciation and<br> amortization) minus the Performance media cost (“traffic acquisition costs” or “TAC”). Performance media cost represents the costs of purchases of impressions from publishers on a cost-per-thousand impression basis in our non-core Performance<br> activities. Contribution ex-TAC is a supplemental measure of our financial performance that is not required by or presented in accordance with IFRS. Contribution ex-TAC should not be considered as an alternative to gross profit as a measure<br> of financial performance. Contribution ex-TAC is a non-IFRS financial measure and should not be viewed in isolation. We believe Contribution ex-TAC is a useful measure in assessing the performance of Nexxen because it facilitates a consistent<br> comparison against our core business without considering the impact of traffic acquisition costs related to revenue reported on a gross basis. |
|---|---|
| o | Adjusted EBITDA: We define Adjusted EBITDA for Nexxen as total comprehensive income (loss) for the period adjusted for foreign currency translation differences for foreign operations, tax expenses,<br> financial expenses (income), net, depreciation and amortization, stock-based compensation expenses, other expenses, net, and delisting related one-time costs. Adjusted EBITDA is included in the press release because it is a key metric used by<br> management and our Board of Directors to assess our financial performance. Adjusted EBITDA is frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Management believes that Adjusted EBITDA<br> is an appropriate measure of operating performance because it eliminates the impact of expenses that do not relate directly to the performance of the underlying business. |
| --- | --- |
| o | Adjusted EBITDA Margin: We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of Contribution ex-TAC. |
| --- | --- |
| o | Non-IFRS Net Income and Non-IFRS Earnings per Share: We define non-IFRS earnings per share as non-IFRS net income divided by non-IFRS weighted-average shares outstanding. Non-IFRS net income is<br> equal to net income (loss) excluding amortization of acquired intangibles, delisting related one-time costs, stock-based compensation expenses, and other expenses, net, and also considers the tax effects of non-IFRS adjustments. In periods<br> in which we have non-IFRS net income, non-IFRS weighted-average shares outstanding used to calculate non-IFRS earnings per share includes the impact of potentially dilutive shares. Potentially dilutive shares consist of stock options,<br> restricted stock awards, restricted stock units and performance stock units, each computed using the treasury stock method. We believe non-IFRS earnings per share is useful to investors in evaluating our ongoing operational performance and<br> our trends on a per share basis and also facilitates comparison of our financial results on a per share basis with other companies, many of which present a similar non-IFRS measure. However, a potential limitation of our use of non-IFRS<br> earnings per share is that other companies may define non-IFRS earnings per share differently, which may make comparison difficult. This measure may also exclude expenses that may have a material impact on our reported financial results.<br> Non-IFRS earnings per share is a performance measure and should not be used as a measure of liquidity. Because of these limitations, we also consider the comparable IFRS measure of net income (loss). |
| --- | --- |
We do not provide a reconciliation of forward-looking non-IFRS financial metrics because reconciling information is not available without an unreasonable effort, such as attempting to make assumptions that cannot reasonably be made on a forward-looking basis to determine the corresponding IFRS metric.
Reconciliation of Total Comprehensive Income (Loss) to Adjusted EBITDA
| Six months ended June 30 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | % | 2025 | 2024 | % | |||||||||||||
| ( in thousands) | |||||||||||||||||
| Total comprehensive income (loss) | 11,256 | 2,924 | 285 | % | 13,647 | (4,362 | ) | 413 | % | ||||||||
| Foreign currency translation differences for foreign operation | (2,590 | ) | (8 | ) | (3,348 | ) | 404 | ||||||||||
| Tax expenses | 1,437 | 2,350 | 4,313 | 2,125 | |||||||||||||
| Financial expenses (income), net | (1,399 | ) | 1,091 | (2,459 | ) | 1,636 | |||||||||||
| Depreciation and amortization | 15,521 | 15,504 | 30,788 | 31,297 | |||||||||||||
| Stock-based compensation expenses | 5,709 | 3,444 | 8,609 | 6,078 | |||||||||||||
| Other expenses, net | - | 1,488 | - | 1,488 | |||||||||||||
| Delisting related one-time costs | - | - | 1,520 | - | |||||||||||||
| Adjusted EBITDA | 29,934 | 26,793 | 12 | % | 53,070 | 38,666 | 37 | % |
All values are in US Dollars.
Reconciliation of Revenue to Contribution ex-TAC
| Six months ended June 30 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | % | 2025 | 2024 | % | |||||||||||||
| ( in thousands) | |||||||||||||||||
| Revenue | 90,948 | 88,577 | 3 | % | 169,278 | 163,009 | 4 | % | |||||||||
| Cost of revenue (exclusive of depreciation and amortization) | (12,057 | ) | (15,557 | ) | (23,256 | ) | (30,095 | ) | |||||||||
| Depreciation and amortization attributable to cost of revenue | (12,531 | ) | (11,449 | ) | (24,825 | ) | (23,215 | ) | |||||||||
| Gross profit (IFRS) | 66,360 | 61,571 | 8 | % | 121,197 | 109,699 | 10 | % | |||||||||
| Depreciation and amortization attributable to cost of revenue | 12,531 | 11,449 | 24,825 | 23,215 | |||||||||||||
| Cost of revenue (exclusive of depreciation and amortization) | 12,057 | 15,557 | 23,256 | 30,095 | |||||||||||||
| Performance media cost | (3,141 | ) | (5,449 | ) | (6,483 | ) | (10,199 | ) | |||||||||
| Contribution ex-TAC (Non-IFRS) | 87,807 | 83,128 | 6 | % | 162,795 | 152,810 | 7 | % |
All values are in US Dollars.
Reconciliation of Net Income (Loss) to Non-IFRS Net Income
| Six months ended June 30 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | % | 2025 | 2024 | % | |||||||||||||
| ( in thousands) | |||||||||||||||||
| Net income (loss) | 8,666 | 2,916 | 197 | % | 10,299 | (3,958 | ) | 360 | % | ||||||||
| Amortization of acquired intangibles | 5,912 | 7,042 | 11,782 | 14,099 | |||||||||||||
| Delisting related one-time costs | - | - | 1,520 | - | |||||||||||||
| Stock-based compensation expenses | 5,709 | 3,444 | 8,609 | 6,078 | |||||||||||||
| Other expenses, net | - | 1,488 | - | 1,488 | |||||||||||||
| Tax effect of Non-IFRS adjustments (1) | (2,083 | ) | (2,306 | ) | (3,367 | ) | (3,951 | ) | |||||||||
| Non-IFRS net income | 18,204 | 12,584 | 45 | % | 28,843 | 13,756 | 110 | % | |||||||||
| Weighted average shares outstanding—diluted (in millions) (2) (*) | 62.0 | 71.1 | 63.8 | 71.7 | |||||||||||||
| Non-IFRS diluted earnings per share (in ) (*) | 0.29 | 0.18 | 66 | % | 0.45 | 0.20 | 135 | % |
All values are in US Dollars.
| (1) | Non-IFRS net income includes the estimated tax impact from the expense items reconciling between net income (loss) and non-IFRS net income |
|---|---|
| (2) | Non-IFRS earnings per share is computed using the same weighted-average number of shares that are used to compute IFRS earnings (loss) per share |
| --- | --- |
(*) Prior period results have been retroactively adjusted to reflect the Company’s two-for-one reverse share split and the changes in par value from NIS 0.01 to NIS 0.02 effected on February 14, 2025. See also Note 1a of the Company’s annual financial statements on Form 20-F, filed on March 5, 2025, for details.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION
(Unaudited)
| June 30 | December 31 | |||
|---|---|---|---|---|
| 2025 | 2024 | |||
| thousands | ||||
| Assets | ||||
| ASSETS: | ||||
| Cash and cash equivalents | 187,068 | |||
| Trade receivables, net | 217,960 | |||
| Other receivables | 4,579 | |||
| Current tax assets | 3,373 | |||
| TOTAL CURRENT ASSETS | 412,980 | |||
| Fixed assets, net | 15,727 | |||
| Right-of-use assets | 31,500 | |||
| Intangible assets, net | 336,768 | |||
| Deferred tax assets | 17,800 | |||
| Investment in shares | 25,000 | |||
| Other long-term assets | 738 | |||
| TOTAL NON-CURRENT ASSETS | 427,533 | |||
| TOTAL ASSETS | 840,513 | |||
| Liabilities and shareholders’ equity | ||||
| LIABILITIES: | ||||
| Current maturities of lease liabilities | 14,340 | |||
| Trade payables | 228,514 | |||
| Other payables | 38,526 | |||
| Current tax liabilities | 4,677 | |||
| TOTAL CURRENT LIABILITIES | 286,057 | |||
| Employee benefits | 300 | |||
| Long-term lease liabilities | 22,857 | |||
| Deferred tax liabilities | 445 | |||
| TOTAL NON-CURRENT LIABILITIES | 23,602 | |||
| TOTAL LIABILITIES | 309,659 | |||
| SHAREHOLDERS’ EQUITY: | ||||
| Share capital | 377 | |||
| Share premium | 362,507 | |||
| Other comprehensive income (loss) | (2,476 | ) | ||
| Retained earnings | 170,446 | |||
| TOTAL SHAREHOLDERS’ EQUITY | 530,854 | |||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 840,513 |
All values are in US Dollars.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF OPERATION AND OTHER COMPREHENSIVE INCOME (LOSS)
(Unaudited)
| For the three months<br> ended June 30 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2025 | 2024 | |||||||
| thousands | |||||||||
| Revenue | 163,009 | 88,577 | |||||||
| Cost of revenue (Exclusive of depreciation and amortization shown separately below) | 30,095 | 15,557 | |||||||
| Research and development expenses | 24,912 | 12,531 | |||||||
| Selling and marketing expenses | 56,714 | 29,580 | |||||||
| General and administrative expenses | 18,700 | 7,560 | |||||||
| Depreciation and amortization | 31,297 | 15,504 | |||||||
| Other expenses, net | 1,488 | 1,488 | |||||||
| Total operating costs | 133,111 | 66,663 | |||||||
| Operating profit (loss) | (197 | ) | 6,357 | ||||||
| Financing income | ) | (4,268 | ) | ) | (1,843 | ) | |||
| Financing expenses | 5,904 | 2,934 | |||||||
| Financing expenses (income), net | ) | 1,636 | ) | 1,091 | |||||
| Profit (loss) before taxes on income | (1,833 | ) | 5,266 | ||||||
| Tax expenses | 2,125 | 2,350 | |||||||
| Profit (loss) for the period | (3,958 | ) | 2,916 | ||||||
| Other comprehensive income (loss) items: | |||||||||
| Foreign currency translation differences for foreign operation | (404 | ) | 8 | ||||||
| Total other comprehensive income (loss) for the period | (404 | ) | 8 | ||||||
| Total comprehensive income (loss) for the period | (4,362 | ) | 2,924 | ||||||
| Earnings per share | |||||||||
| Basic earnings (loss) per share (in ) (*) | (0.06 | ) | 0.04 | ||||||
| Diluted earnings (loss) per share (in ) (*) | (0.06 | ) | 0.04 |
All values are in US Dollars.
(*) Prior period results have been retroactively adjusted to reflect the Company’s two-for-one reverse share split and the changes in par value from NIS 0.01 to NIS 0.02 effected on February 14, 2025. See also Note 1a of the Company’s annual financial statements on Form 20-F, filed on March 5, 2025, for details.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN EQUITY
(Unaudited)
| Share capital | Share premium | Other comprehensive income (loss) | Retained earnings | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| thousands | ||||||||||||||
| Balance as of January 1, 2025 | 362,507 | (2,476 | ) | 170,446 | 530,854 | |||||||||
| Total comprehensive income for the period | ||||||||||||||
| Profit for the period | - | - | 10,299 | 10,299 | ||||||||||
| Other comprehensive income: | ||||||||||||||
| Foreign currency translation | - | 3,348 | - | 3,348 | ||||||||||
| Total comprehensive income for the period | - | 3,348 | 10,299 | 13,647 | ||||||||||
| Transactions with owners, recognized directly in equity | ||||||||||||||
| Own shares acquired | ) | (71,932 | ) | - | - | (71,974 | ) | |||||||
| Share based compensation | 7,380 | - | - | 7,380 | ||||||||||
| Exercise of share options | 377 | - | - | 382 | ||||||||||
| Balance as of June 30, 2025 | 298,332 | 872 | 180,745 | 480,289 | ||||||||||
| Balance as of January 1, 2024 | 410,563 | (2,441 | ) | 135,009 | 543,548 | |||||||||
| Total comprehensive loss for the period | ||||||||||||||
| Loss for the period | - | - | (3,958 | ) | (3,958 | ) | ||||||||
| Other comprehensive loss: | ||||||||||||||
| Foreign currency translation | - | (404 | ) | - | (404 | ) | ||||||||
| Total comprehensive loss for the period | - | (404 | ) | (3,958 | ) | (4,362 | ) | |||||||
| Transactions with owners, recognized directly in equity | ||||||||||||||
| Own shares acquired | ) | (23,352 | ) | - | - | (23,376 | ) | |||||||
| Share based compensation | 6,196 | - | - | 6,196 | ||||||||||
| Exercise of share options | 619 | - | - | 623 | ||||||||||
| Balance as of June 30, 2024 | 394,026 | (2,845 | ) | 131,051 | 522,629 |
All values are in US Dollars.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(Unaudited)
| Six months ended<br> June 30 | |||||
|---|---|---|---|---|---|
| 2025 | 2024 | ||||
| thousands | |||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Profit (loss) for the period | (3,958 | ) | |||
| Adjustments for: | |||||
| Depreciation and amortization | 31,297 | ||||
| Net financing expense (income) | ) | 1,442 | |||
| Loss (gain) on leases modification | (4 | ) | |||
| Remeasurement of net investment in a finance lease | 1,488 | ||||
| Share-based compensation and restricted shares | 6,078 | ||||
| Tax expenses | 2,125 | ||||
| Change in trade and other receivables | 13,740 | ||||
| Change in trade and other payables | ) | 9,136 | |||
| Change in employee benefits | ) | (26 | ) | ||
| Income taxes received | 462 | ||||
| Income taxes paid | ) | (1,858 | ) | ||
| Interest received | 3,540 | ||||
| Interest paid | ) | (4,793 | ) | ||
| Net cash provided by operating activities | 58,669 | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Change in pledged deposits, net | ) | 226 | |||
| Payments on finance lease receivable | 885 | ||||
| Acquisition of fixed assets | ) | (3,323 | ) | ||
| Repayment of debt investment | 51 | ||||
| Acquisition and capitalization of intangible assets | ) | (7,456 | ) | ||
| Net cash used in investing activities | ) | (9,617 | ) | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Acquisition of own shares | ) | (23,023 | ) | ||
| Proceeds from exercise of share options | 623 | ||||
| Leases repayment | ) | (7,453 | ) | ||
| Repayment of long-term debt | (100,000 | ) | |||
| Net cash used in financing activities | ) | (129,853 | ) | ||
| Net decrease in cash and cash equivalents | ) | (80,801 | ) | ||
| CASH AND CASH EQUIVALENTS AS OF THE BEGINNING OF PERIOD | 234,308 | ||||
| EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS | (1,647 | ) | |||
| CASH AND CASH EQUIVALENTS AS OF THE END OF PERIOD | 151,860 |
All values are in US Dollars.