Perion Network Ltd 6-K, filed Aug 3, 2022
Perion Network Ltd. (PERI)
6-K
2022-08-03
For: 2022-08-03
View Original
Added on
April 05, 2026
About this 6-K
Perion Network Ltd filed this 6-K on August 3, 2022.
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
under the Securities Exchange Act of 1934
For the month of August 2022 (Report No. 1)
Commission File Number: 000-51694
Perion Network Ltd.
(Translation of registrant's name into English)
1 Azrieli Center, Building A, 4th Floor
26 HaRokmim Street, Holon, Israel 5885849
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of 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): N/A
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): N/A
Explanatory Note
On August 3, 2022, Perion Network Ltd. (the “Registrant” or “Perion”) issued a press release titled “Perion’s
Momentum Continues, Achieves Record Second Quarter With Revenue Up 34% Year-over-Year, Net Income Up 175%.” A copy of this press release is furnished as Exhibit 99.1 herewith.
The GAAP financial statements tables contained in the press release attached to this Report on Form 6-K are incorporated by
reference into the Registrant’s registration statements on Form F-3 (Files No. 333-254706 and 333-261541) and Form S-8 (File Nos. 333-133968, 333-152010, 333-171781, 333-188714, 333-192376, 333-193145, 333-203641, 333-208278, 333-216494,
333-237196, 333-249846 and 333-262260).
- 2 -
Signature
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.
|
|
PERION NETWORK LTD.
By: /s/ Maoz Sigron
Name: Maoz Sigron
Title: Chief Financial Officer
|
Date: August 3, 2022
- 3 -
Exhibit 99.1
Perion’s Momentum Continues, Achieves Record Second Quarter
With Revenue Up 34% Year-over-Year, Net Income Up 175%
With Revenue Up 34% Year-over-Year, Net Income Up 175%
Company Reiterates Annual Guidance, Reflecting Ongoing Confidence in Sustainable Growth Despite Challenging Macro Environment
Tel Aviv & New York – August 3, 2022 – Perion Network Ltd. (NASDAQ & TASE: PERI), a global advertising technology company whose synergistic solutions are delivered across the three primary
channels of digital advertising – ad search, social media and display / video / CTV advertising – today reported record financial results for the second quarter ended June 30, 2022.
“Second quarter 2022 results mark Perion’s eighth consecutive quarter of year-over-year revenue and Adjusted EBITDA growth, demonstrating the predictability and sustainability of our business model,
underpinned by our diversification strategy,” said Doron Gerstel, Perion’s CEO. “Our structural diversification by channel provides us with a unique level of agility to shift our business to where media budgets are trending. In response to the
current macro-economic pressure, advertisers are demanding greater performance, and shifting media budgets to direct response. This has driven the RPM (Revenue Per Thousand searches) of our search advertising to an all-time record high.”
“Perion’s continued margin expansion demonstrates the effectiveness of our Intelligent HUB (iHUB). By connecting all our data assets and analyzing signals from all channels on both sides of the open
web, iHub optimizes campaign yields, increases operational efficiencies and powers new, innovative products like SORTTM. These capabilities leverage our data advantage and deep understanding of market trends to support the growing number
of advertisers who struggle to tackle the cookieless future ahead, and even more importantly, reflect that consumers increasingly favor brands that protect their privacy,” added Mr. Gerstel.
“Our growing marketplace traction is measurable by a significant increase in SORT™ campaigns, which, when combined with ongoing positive trends, have increased customer spend on video and CTV, giving us confidence that
our momentum is sustainable even in the face of global economic concerns,” concluded Mr. Gerstel.
Second Quarter 2022 Highlights
- Video revenue grew by 273% year-over-year, representing 44% of Display Advertising revenue
- CTV revenue grew by 90% year-over-year, representing 6% of Display Advertising revenue
- SORTTM customers nearly doubled quarter-over-quarter from 65 to 126, and SORTTM customers’ spend increased by 62%, accounting for 14% of Display
Advertising revenue
- Increase in the adoption of our Video Platform holistic solution:
| o |
145% year-over-year increase in Video Platform to 54 publishers
|
| o |
52% year-over-year increase in revenue from retained Video Platform publishers
|
- The number of search advertising publishers increased by 33% year-over-year, RPM increased by 42% over the same period
Second Quarter 2022 Financial Highlights(1)
|
In millions,
except per share data
|
Three months ended
|
Six months ended
|
||||||||||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||||||||||
|
|
2022
|
2021
|
%
|
2022
|
2021
|
%
|
||||||||||||||||||
|
Display Advertising Revenue
|
$
|
81.6
|
$
|
58.0
|
+41
|
%
|
$
|
150.2
|
$
|
96.2
|
+56
|
%
|
||||||||||||
|
Search Advertising Revenue
|
$
|
65.1
|
$
|
51.6
|
+26
|
%
|
$
|
121.8
|
$
|
103.3
|
+18
|
%
|
||||||||||||
|
Total Revenue
|
$
|
146.7
|
$
|
109.7
|
+34
|
%
|
$
|
272.0
|
$
|
199.5
|
+36
|
%
|
||||||||||||
|
GAAP Net Income
|
$
|
19.5
|
$
|
7.1
|
+175
|
%
|
$
|
35.0
|
$
|
10.4
|
+237
|
%
|
||||||||||||
|
Non-GAAP Net Income
|
$
|
24.5
|
$
|
12.3
|
+99
|
%
|
$
|
45.2
|
$
|
19.3
|
+134
|
%
|
||||||||||||
|
Adjusted EBITDA
|
$
|
28.5
|
$
|
14.3
|
+99
|
%
|
$
|
51.1
|
$
|
23.1
|
+122
|
%
|
||||||||||||
|
Adjusted EBITDA to Revenue Ex-TAC
|
47%
|
|
33%
|
|
+43
|
%
|
44%
|
|
29%
|
|
+51
|
%
|
||||||||||||
|
Net Cash from Operations
|
$
|
25.7
|
$
|
14.6
|
+76
|
%
|
$
|
49.3
|
$
|
28.1
|
+75
|
%
|
||||||||||||
|
GAAP Diluted EPS
|
$
|
0.41
|
$
|
0.19
|
+116
|
%
|
$
|
0.74
|
$
|
0.29
|
+155
|
%
|
||||||||||||
|
Non-GAAP Diluted EPS
|
$
|
0.51
|
$
|
0.33
|
+55
|
%
|
$
|
0.95
|
$
|
0.53
|
+79
|
%
|
||||||||||||
(1)See below reconciliation of GAAP to Non-GAAP measures
Outlook
“Our strong performance, our team's excellent execution, continuing market share gains and improving efficiencies give us confidence that we will, at least, achieve the high-end of our full-year Adjusted EBITDA
guidance, even when taking further global recessionary conditions into account,” Mr. Gerstel concluded.
|
($M)
|
2021
|
Prior 2022 Guidance
|
Current 2022 Guidance
|
YoY Growth %
|
|
Revenue
|
$478.5
|
$620-$640
|
$620-$640
|
32%(1)
|
|
Adjusted EBITDA
|
$69.6
|
$98-$102
|
$102 +
|
47%
|
|
Adjusted EBITDA to Revenue Ex-TAC
|
37%
|
40%(1)
|
41%(1)+
|
(1)At guidance midpoint
Financial Comparison for the Second Quarter of 2022
Revenue: Revenue increased by 34% to $146.7 million in the second quarter of 2022 from $109.7 million in the second quarter of 2021. Display Advertising revenue increased by
41% year-over-year, primarily due to a 273% growth in video, now representing 44% of Display Advertising revenue (17% in 2021) and 90% increase in CTV revenue, which represents 6% of Display Advertising revenue. Number of SORTTM
customers nearly doubled quarter-over-quarter, from 65 to 126, SORTTM customers spending increased by 62%, representing 14% of Display Advertising revenue. Search revenue increased by 26%, accounting for 44% of revenue, primarily due
to a 42% increase in average RPM and a 33% increase in number of publishers.
2
Traffic Acquisition Costs (“TAC”): TAC amounted to $86.0 million, or 58.6% of revenue, in the second quarter of 2022, compared to $66.2 million, or 60.4% of
revenue, in the second quarter of 2021. The media margin improvement was primarily due to improved commercial terms, a favorable product mix of ad formats, and the IHub Control Systems.
Net Income: On a GAAP basis, net income increased by 175% to $19.5 million in the second quarter of 2022 from $7.1 million in the second quarter of 2021.
Non-GAAP Net Income: Non-GAAP net income was $24.5 million, or 16.7% of revenue, in the second quarter of 2022, compared to $12.3 million, or 11.2% of revenue,
in the second quarter of 2021. A reconciliation of GAAP to non-GAAP net income is included in this press release.
Adjusted EBITDA: Adjusted EBITDA was $28.5 million, or 19.4% of revenue (and 47% of revenue Ex TAC), in the second quarter of 2022, compared to $14.3 million,
or 13.0% of revenue (and 33% of revenue Ex TAC), in the second quarter of 2021. A reconciliation of GAAP Net Income to Adjusted EBITDA is included in this press release.
Cash and Cash Flow from Operations: As of June 30, 2022, cash and cash equivalents and short-term bank deposits were $353.0 million. Net cash provided by
operating activities in the second quarter of 2022 was $25.7 million, compared to $14.6 million in the second quarter of 2021 and $23.6 million in the first quarter of 2022.
Conference Call
Perion management will host a conference call to discuss the results at 8:30 a.m. ET today. Call details:
● Registration link:
https://incommconferencing.zoom.us/webinar/register/WN_oEkHYSvyQ--7h7MrEhjNkg
● Toll Free: 1-877-407-0779
● Toll/International: 1-201-389-0914
A replay of the call and a transcript will be available within approximately 24 hours of the live event on Perion’s Website.
About Perion Network Ltd.
Perion is a global advertising technology company whose synergistic solutions are delivered across the three primary channels of digital advertising – ad search, social media and display / video /
CTV advertising. These channels are brought together by Perion’s intelligent Hub, which integrates the company’s business assets from both sides of the open Web, providing significant benefit to its brands and publisher customers.
For more information, visit Perion’s website at www.perion.com.
3
Non-GAAP Measures
Non-GAAP financial measures consist of GAAP financial measures adjusted to exclude stock-based compensation expenses, retention and acquisition related expenses, revaluation of acquisition related
contingent consideration, amortization of acquired intangible assets and the related taxes thereon, non-recurring expenses, foreign exchange gains (losses) associated with ASC-842, as well as certain accounting entries under the business combination
accounting rules that require us to recognize a legal performance obligation related to revenue arrangements of an acquired entity based on its fair value at the date of acquisition. Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization ("Adjusted EBITDA") is defined as operating income excluding stock-based compensation expenses, depreciation, acquisition related items consisting of amortization of intangible assets, acquisition related expenses, gains and losses
recognized on changes in the fair value of contingent consideration arrangements and certain accounting entries under the business combination accounting rules that require us to recognize a legal performance obligation related to revenue
arrangements of an acquired entity based on its fair value at the date of acquisition. Revenue after Traffic Acquisition Costs (“Revenue ex-TAC”) presents revenue reduced by traffic acquisition costs, reflecting that a portion of our revenue must be
directly passed to publishers or advertisers and presents our revenue excluding such items.
The purpose of such adjustments is to give an indication of our performance exclusive of non-cash charges and other items that are considered by management to be outside of our core operating
results. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Furthermore, the non-GAAP measures are regularly used internally to understand, manage and evaluate our business and make
operating decisions, and we believe that they are useful to investors as a consistent and comparable measure of the ongoing performance of our business. However, our non-GAAP financial measures are not meant to be considered in isolation or as a
substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ materially from the non-GAAP
financial measures used by other companies. Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these projected measures, together with some of the excluded information not
being ascertainable or accessible, we are unable to quantify certain amounts that would be required for such presentation without unreasonable effort. Consequently, no reconciliation of the forward-looking non-GAAP financial measures is included. A
reconciliation between results on a GAAP and non-GAAP basis is provided in the last table of this press release.
Forward Looking Statements
This press release contains historical information and forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995 with respect to the business, financial condition and results
of operations of Perion. The words “will,” “believe,” “expect,” “intend,” “plan,” “should” and similar expressions are intended to identify forward-looking statements. Such statements reflect the current views, assumptions and expectations of
Perion with respect to future events and are subject to risks and uncertainties. Many factors could cause the actual results, performance or achievements of Perion to be materially different from any future results, performance or achievements that
may be expressed or implied by such forward-looking statements, or financial information, including, among others, the failure to realize the anticipated benefits of companies and businesses we acquired and may acquire in the future, risks entailed
in integrating the companies and businesses we acquire, including employee retention and customer acceptance; the risk that such transactions will divert management and other resources from the ongoing operations of the business or otherwise
disrupt the conduct of those businesses, potential litigation associated with such transactions, and general risks associated with the business of Perion including intense and frequent changes in the markets in which the businesses operate and in
general economic and business conditions, loss of key customers, unpredictable sales cycles, competitive pressures, market acceptance of new products, inability to meet efficiency and cost reduction objectives, changes in business strategy and
various other factors, whether referenced or not referenced in this press release. Various other risks and uncertainties may affect Perion and its results of operations, as described in reports filed by Perion with the Securities and Exchange
Commission from time to time, including its annual report on Form 20-F for the year ended December 31, 2021 filed with the SEC on March 16, 2022. Perion does not assume any obligation to update these forward-looking statements.
Contact Information:
Perion Network Ltd.
Dudi Musler, VP of Investor Relations
+972 (54) 7876785
dudim@perion.com
Source: Perion Network Ltd.
4
PERION NETWORK LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
In thousands (except share and per share data)
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Display Advertising
|
$
|
81,551
|
$
|
58,029
|
$
|
150,154
|
$
|
96,166
|
||||||||
|
Search Advertising
|
65,105
|
51,648
|
121,817
|
103,328
|
||||||||||||
|
Total Revenue
|
146,656
|
109,677
|
271,971
|
199,494
|
||||||||||||
|
Costs and Expenses:
|
||||||||||||||||
|
Cost of revenue
|
6,861
|
6,159
|
13,474
|
11,595
|
||||||||||||
|
Traffic acquisition costs and media buy
|
85,956
|
66,226
|
156,930
|
121,086
|
||||||||||||
|
Research and development
|
8,336
|
8,928
|
17,369
|
17,473
|
||||||||||||
|
Selling and marketing
|
13,955
|
12,879
|
27,293
|
23,484
|
||||||||||||
|
General and administrative
|
6,468
|
4,629
|
12,134
|
8,760
|
||||||||||||
|
Depreciation and amortization
|
3,208
|
2,000
|
6,393
|
4,377
|
||||||||||||
|
Total Costs and Expenses
|
124,784
|
100,821
|
233,593
|
186,775
|
||||||||||||
|
Income from Operations
|
21,872
|
8,856
|
38,378
|
12,719
|
||||||||||||
|
Financial expense (income), net
|
(903
|
)
|
298
|
(1,507
|
)
|
105
|
||||||||||
|
Income before Taxes on income
|
22,775
|
8,558
|
39,885
|
12,614
|
||||||||||||
|
Taxes on income
|
3,275
|
1,475
|
4,919
|
2,225
|
||||||||||||
|
Net Income
|
$
|
19,500
|
$
|
7,083
|
$
|
34,966
|
$
|
10,389
|
||||||||
|
Net Earnings per Share
|
||||||||||||||||
|
Basic
|
$
|
0.44
|
$
|
0.21
|
$
|
0.79
|
$
|
0.31
|
||||||||
|
Diluted
|
$
|
0.41
|
$
|
0.19
|
$
|
0.74
|
$
|
0.29
|
||||||||
|
Weighted average number of shares
|
||||||||||||||||
|
Basic
|
44,439,023
|
34,074,321
|
44,238,414
|
33,116,072
|
||||||||||||
|
Diluted
|
47,292,249
|
37,085,265
|
47,210,769
|
36,289,802
|
||||||||||||
5
PERION NETWORK LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
In thousands
|
|
June 30,
|
December 31,
|
||||||
|
|
2022
|
2021
|
||||||
|
|
(Unaudited)
|
(Audited)
|
||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
102,398
|
$
|
104,446
|
||||
|
Restricted cash
|
1,039
|
1,089
|
||||||
|
Short-term bank deposits
|
250,600
|
217,200
|
||||||
|
Accounts receivable, net
|
86,251
|
115,361
|
||||||
|
Prepaid expenses and other current assets
|
11,809
|
8,075
|
||||||
|
Total Current Assets
|
452,097
|
446,171
|
||||||
|
|
||||||||
|
Long-Term Assets:
|
||||||||
|
Property and equipment, net
|
3,935
|
4,211
|
||||||
|
Operating lease right-of-use assets
|
9,961
|
11,578
|
||||||
|
Goodwill and intangible assets, net
|
240,364
|
245,965
|
||||||
|
Deferred taxes
|
5,398
|
5,228
|
||||||
|
Other assets
|
70
|
79
|
||||||
|
Total Long-Term Assets
|
259,728
|
267,061
|
||||||
|
Total Assets
|
$
|
711,825
|
$
|
713,232
|
||||
|
|
||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$
|
96,687
|
$
|
107,730
|
||||
|
Accrued expenses and other liabilities
|
25,314
|
40,331
|
||||||
|
Short-term operating lease liability
|
3,251
|
3,615
|
||||||
|
Deferred revenue
|
2,560
|
3,852
|
||||||
|
Short-term payment obligation related to acquisitions
|
37,724
|
38,179
|
||||||
|
Total Current Liabilities
|
165,536
|
193,707
|
||||||
|
|
||||||||
|
Long-Term Liabilities:
|
||||||||
|
Payment obligation related to acquisition
|
21,491
|
33,250
|
||||||
|
Long-term operating lease liability
|
7,663
|
9,774
|
||||||
|
Other long-term liabilities
|
9,935
|
9,541
|
||||||
|
Total Long-Term Liabilities
|
39,089
|
52,565
|
||||||
|
Total Liabilities
|
204,625
|
246,272
|
||||||
|
|
||||||||
|
Shareholders' equity:
|
||||||||
|
Ordinary shares
|
379
|
375
|
||||||
|
Additional paid-in capital
|
502,573
|
496,154
|
||||||
|
Treasury shares at cost
|
(1,002
|
)
|
(1,002
|
)
|
||||
|
Accumulated other comprehensive loss
|
(1,277
|
)
|
(128
|
)
|
||||
|
Retained earnings (accumulated deficit)
|
6,527
|
(28,439
|
)
|
|||||
|
Total Shareholders' Equity
|
507,200
|
466,960
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
711,825
|
$
|
713,232
|
||||
6
PERION NETWORK LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
In thousands
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
|
||||||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net Income
|
$
|
19,500
|
$
|
7,083
|
$
|
34,966
|
$
|
10,389
|
||||||||
|
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
3,208
|
2,000
|
6,393
|
4,377
|
||||||||||||
|
Stock-based compensation expense
|
2,701
|
1,234
|
5,129
|
1,989
|
||||||||||||
|
Foreign currency translation
|
(128
|
)
|
31
|
(174
|
)
|
(89
|
)
|
|||||||||
|
Accrued interest, net
|
(639
|
)
|
(92
|
)
|
(1,181
|
)
|
(167
|
)
|
||||||||
|
Deferred taxes, net
|
(44
|
)
|
59
|
(248
|
)
|
295
|
||||||||||
|
Accrued severance pay, net
|
409
|
89
|
503
|
198
|
||||||||||||
|
Gain from sale of property and equipment
|
(6
|
)
|
(10
|
)
|
(6
|
)
|
(11
|
)
|
||||||||
|
Net changes in operating assets and liabilities
|
720
|
4,231
|
3,893
|
11,115
|
||||||||||||
|
Net cash provided by operating activities
|
$
|
25,721
|
$
|
14,625
|
$
|
49,275
|
$
|
28,096
|
||||||||
|
|
||||||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Purchases of property and equipment, net of sales
|
(177
|
)
|
(211
|
)
|
(429
|
)
|
(355
|
)
|
||||||||
|
Short-term deposits, net
|
(1,000
|
)
|
(27,000
|
)
|
(33,400
|
)
|
(70,300
|
)
|
||||||||
|
Cash paid in connection with acquisitions, net of cash acquired
|
(6,170
|
)
|
(3,438
|
)
|
(9,570
|
)
|
(3,438
|
)
|
||||||||
|
Net cash used in investing activities
|
$
|
(7,347
|
)
|
$
|
(30,649
|
)
|
$
|
(43,399
|
)
|
$
|
(74,093
|
)
|
||||
|
|
||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Issuance of shares in private placement, net
|
-
|
-
|
-
|
60,960
|
||||||||||||
|
Proceeds from exercise of stock-based compensation
|
346
|
2,170
|
1,294
|
3,871
|
||||||||||||
|
Payment made in connection with acquisition
|
(9,091
|
)
|
-
|
(9,091
|
)
|
-
|
||||||||||
|
Repayment of long-term loans
|
-
|
-
|
-
|
(8,333
|
)
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
$
|
(8,745
|
)
|
$
|
2,170
|
$
|
(7,797
|
)
|
$
|
56,498
|
||||||
|
|
||||||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
(147
|
)
|
9
|
(177
|
)
|
(3
|
)
|
|||||||||
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
9,482
|
(13,845
|
)
|
(2,098
|
)
|
10,498
|
||||||||||
|
Cash and cash equivalents and restricted cash at beginning of period
|
93,955
|
73,221
|
105,535
|
48,878
|
||||||||||||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
103,437
|
$
|
59,376
|
$
|
103,437
|
$
|
59,376
|
||||||||
7
PERION NETWORK LTD. AND ITS SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
In thousands (except share and per share data)
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
GAAP Net Income
|
$
|
19,500
|
$
|
7,083
|
$
|
34,966
|
$
|
10,389
|
||||||||
|
Stock-based compensation
|
2,701
|
1,234
|
5,129
|
1,989
|
||||||||||||
|
Amortization of acquired intangible assets
|
2,812
|
1,356
|
5,601
|
2,698
|
||||||||||||
|
Retention and other related to M&A related expenses
|
679
|
2,178
|
1,230
|
3,966
|
||||||||||||
|
Foreign exchange losses (gains) associated with ASC-842
|
(548
|
)
|
105
|
(745
|
)
|
(213
|
)
|
|||||||||
|
Revaluation of acquisition related contingent consideration
|
129
|
170
|
261
|
339
|
||||||||||||
|
Taxes on the above items
|
(771
|
)
|
197
|
(1,212
|
)
|
146
|
||||||||||
|
Non-GAAP Net Income
|
$
|
24,502
|
$
|
12,323
|
$
|
45,230
|
$
|
19,314
|
||||||||
|
Non-GAAP Net Income
|
$
|
24,502
|
$
|
12,323
|
$
|
45,230
|
$
|
19,314
|
||||||||
|
Taxes on income
|
4,046
|
1,278
|
6,131
|
2,079
|
||||||||||||
|
Financial expense (income), net
|
(484
|
)
|
23
|
(1,023
|
)
|
(21
|
)
|
|||||||||
|
Depreciation
|
396
|
644
|
792
|
1,679
|
||||||||||||
|
Adjusted EBITDA
|
$
|
28,460
|
$
|
14,268
|
$
|
51,130
|
$
|
23,051
|
||||||||
|
Non-GAAP diluted earnings per share
|
$
|
0.51
|
$
|
0.33
|
$
|
0.95
|
$
|
0.53
|
||||||||
|
Shares used in computing non-GAAP diluted earnings per share
|
47,906,671
|
37,429,049
|
47,744,781
|
36,576,534
|
||||||||||||
8