Perion Network Ltd 6-K, filed Nov 9, 2022
Perion Network Ltd. (PERI)
6-K
2022-11-09
For: 2022-11-09
View Original
Added on
April 05, 2026
About this 6-K
Perion Network Ltd filed this 6-K on November 9, 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 November 2022
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 November 9, 2022, Perion Network Ltd. (the “Registrant” or “Perion”) issued a press release titled “Perion
Delivers Another Strong Quarter, with 31% Revenue Growth and 141% Growth in Net Income.” 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, 333-262260 and 333-266928).
- 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: November 9, 2022
- 3 -
Exhibit 99.1
Perion Delivers Another Strong Quarter, with 31% Revenue
Growth and 141% Growth in Net Income
Company increases 2022 adjusted EBITDA guidance from $102M to at least $120M as a result of
a sustainable improvement in profitability
Tel Aviv & New York – November 9, 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 third quarter ended September 30, 2022.
Doron Gerstel, Perion’s CEO, stated, “Once again, Perion outperformed the adtech industry – and we believe will continue to do so for the
following reasons:
| • |
We are leveraging our diversification strategy as advertisers are shifting their direct response budgets from social advertising (mainly Facebook) to search advertising
|
| • |
We are continuously expanding our profit margins, which demonstrates the strategic and economic value of our Intelligent HUB (iHUB)
|
| • |
We are bringing innovation – through SORT™ – in response to advertiser recognition that privacy matters more than ever
|
| • |
We are meeting our clients’ objective to enhance their brand equity by increasing user engagement through Perion’s High-Impact ad suite.”
|
“This was the eighth consecutive quarter we delivered top and bottom-line double-digit growth on a year-over-year basis,” Mr. Gerstel continued. “The 145% year-over-year
increase in operating cash flow to nearly $35 million, reflects the significant earnings power of our business model. With a cash position of $390 million at quarter end, we have significant dry powder to execute on our growth strategy,
delivering value to shareholders for years to come.”
Third Quarter 2022 Business Highlights
| • |
Media margin increased to 41%, compared with 39% in Q3 2021
|
| • |
Adjusted EBITDA to revenue ex-TAC of 51% vs. 37% last year. This is among the highest in the industry
|
| • |
Video revenue increased by 209% year-over-year, representing 44% of Display Advertising revenue
|
| • |
CTV revenue increased by 134% year-over-year, representing 9% of Display Advertising revenue compared with 5% last year
|
| • |
SORTTM spending increased by 25% over the previous quarter, driven by an 11% increase in the number of customers from 126 to 140
|
| • |
The increase in market adoption of our holistic Video Platform solution continues to deliver strong results:
|
| o |
88% year-over-year increase in the number of Video Platform publishers
|
| o |
67% year-over-year increase in revenue from existing Video Platform publishers
|
| • |
The number of search advertising publishers increased by 60% year-over-year, RPM increased by 42% over the same period
|
Third Quarter 2022 Financial Highlights(1)
|
In millions,
except per share data |
Three months ended
|
|
Nine months ended
|
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||
|
|
2022
|
|
2021
|
|
%
|
|
2022
|
|
2021
|
|
%
|
|
||||
|
Display Advertising Revenue
|
$
|
86.8
|
|
$
|
69.0
|
|
+26%
|
|
$
|
236.9
|
|
$
|
165.1
|
|
+43%
|
|
|
Search Advertising Revenue
|
$
|
71.8
|
|
$
|
52.0
|
|
+38%
|
|
$
|
193.7
|
|
$
|
155.4
|
|
+25%
|
|
|
Total Revenue
|
$
|
158.6
|
|
$
|
121.0
|
|
+31%
|
|
$
|
430.6
|
|
$
|
320.5
|
|
+34%
|
|
|
GAAP Net Income
|
$
|
25.6
|
|
$
|
10.6
|
|
+141%
|
|
$
|
60.5
|
|
$
|
21.0
|
|
+188%
|
|
|
Non-GAAP Net Income
|
$
|
29.9
|
|
$
|
15.4
|
|
+94%
|
|
$
|
75.1
|
|
$
|
34.7
|
|
+117%
|
|
|
Adjusted EBITDA
|
$
|
33.0
|
|
$
|
17.6
|
|
+87%
|
|
$
|
84.1
|
|
$
|
40.7
|
|
+107%
|
|
|
Adjusted EBITDA to Revenue ex-TAC
|
|
51%
|
|
|
37%
|
|
|
|
47%
|
|
|
32%
|
|
|
||
|
Net Cash from Operations
|
$
|
34.7
|
|
$
|
14.2
|
|
+145%
|
|
$
|
83.9
|
|
$
|
42.3
|
|
+99%
|
|
|
GAAP Diluted EPS
|
$
|
0.53
|
|
$
|
0.28
|
|
+89%
|
|
$
|
1.27
|
|
$
|
0.57
|
|
+123%
|
|
|
Non-GAAP Diluted EPS
|
$
|
0.61
|
|
$
|
0.40
|
|
+53%
|
|
$
|
1.56
|
|
$
|
0.93
|
|
+68%
|
|
(1) See below reconciliation of GAAP to Non-GAAP measures.
Outlook for 2022
Mr. Gerstel concluded, “Given our strong performance and our sustainable and predictable business model, we are increasing our guidance for
2022 substantially.”
|
In millions
|
|||||||||
|
2021
|
Prior 2022
Guidance
|
Current 2022
Guidance
|
YoY
Growth %1
|
|
|||||
|
Revenue
|
$478.5
|
$620-$640
|
$630-$635
|
32%1
|
|
||||
|
Adjusted EBITDA
|
$69.6
|
$102+
|
$120+
|
72%1
|
|
||||
|
Adjusted EBITDA to Revenue ex-TAC
|
37%
|
41%
|
46%1
|
|
|||||
(1) Calculated at revenue guidance midpoint and Adjusted EBITDA of $120 million
Financial Comparison for the Third Quarter of 2022
Revenue: Revenue increased by 31% to $158.6 million in the third quarter of 2022 from $121.0 million in the third quarter of 2021. Display Advertising revenue increased by 26% year-over-year,
accounting for 55% of total revenue. This is primarily due to 209% growth in video, now representing 44% of Display Advertising revenue compared with 18% in the third quarter of 2021, 134% growth in CTV revenue, which
represents 9% of Display Advertising revenue, as well as a 10% increase in average deal size and a 9% increase in the number of clients for high impact solutions. The number of SORTTM customers increased by 11%
quarter-over-quarter to 140, and SORTTM customers’ spending during the period increased by 25%, representing 17% of Display Advertising revenue compared with 14% in the previous quarter. Search Advertising revenue increased by 38% year-over-year, accounting for 45% of revenue, primarily due to a 42% increase in RPM and a 60% increase in the number of publishers.
Traffic Acquisition Costs (“TAC”): TAC amounted to $93.6 million, or 59% of revenue, in the third quarter of 2022, compared with
$73.6 million, or 61% of revenue, in the third quarter of 2021. The improvement in media margin was primarily due to a favorable product mix of ad formats and the iHUB contribution.
Net Income: On a GAAP basis, net income increased by 141% to $25.6 million in the third quarter of 2022 from $10.6 million in the third quarter of 2021.
Non-GAAP Net Income: Non-GAAP net income was $29.9 million, or 19% of revenue, in the third quarter of 2022, compared with $15.4 million, or 13% of revenue,
in the third quarter of 2021. A reconciliation of GAAP to non-GAAP net income is included in this press release.
Adjusted EBITDA: Adjusted EBITDA was $33.0 million, or 21% of revenue (and 51% of revenue ex-TAC), in the third quarter of 2022, compared with $17.6 million,
or 15% of revenue (and 37% of revenue ex-TAC), in the third 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 September 30, 2022, cash and cash equivalents and short-term bank deposits amounted to $390.4 million. Net cash
provided by operating activities in the third quarter of 2022 was $34.7 million, compared with $14.2 million in the third quarter of 2021.
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__Xf964JLR62r9JhUOeJvHg
| ● |
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.
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 changes in fair value of earnout contingent
consideration. 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. Revenue excluding 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”, “estimate” 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, changes in applicable laws and regulations as well as
industry self-regulation, data breaches, cyber-attacks and other similar incidents, 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.
PERION NETWORK LTD. AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
In thousands (except share and per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Display Advertising
|
$
|
86,779
|
$
|
68,980
|
$
|
236,933
|
$
|
165,146
|
||||||||
|
Search Advertising
|
71,836
|
52,049
|
193,653
|
155,377
|
||||||||||||
|
Total Revenue
|
158,615
|
121,029
|
430,586
|
320,523
|
||||||||||||
|
Costs and Expenses:
|
||||||||||||||||
|
Cost of revenue
|
7,540
|
6,284
|
21,014
|
17,879
|
||||||||||||
|
Traffic acquisition costs and media buy
|
93,625
|
73,590
|
250,555
|
194,676
|
||||||||||||
|
Research and development
|
7,766
|
8,630
|
25,135
|
26,103
|
||||||||||||
|
Selling and marketing
|
12,591
|
12,926
|
39,884
|
36,410
|
||||||||||||
|
General and administrative
|
3,793
|
5,295
|
15,927
|
14,055
|
||||||||||||
|
Depreciation and amortization
|
3,704
|
1,922
|
10,097
|
6,299
|
||||||||||||
|
Total Costs and Expenses
|
129,019
|
108,647
|
362,612
|
295,422
|
||||||||||||
|
Income from Operations
|
29,596
|
12,382
|
67,974
|
25,101
|
||||||||||||
|
Financial expense (income), net
|
(1,019
|
)
|
11
|
(2,526
|
)
|
116
|
||||||||||
|
Income before Taxes on income
|
30,615
|
12,371
|
70,500
|
24,985
|
||||||||||||
|
Taxes on income
|
5,033
|
1,749
|
9,952
|
3,974
|
||||||||||||
|
Net Income
|
$
|
25,582
|
$
|
10,622
|
$
|
60,548
|
$
|
21,011
|
||||||||
|
Net Earnings per Share
|
||||||||||||||||
|
Basic
|
$
|
0.57
|
$
|
0.31
|
$
|
1.36
|
$
|
0.63
|
||||||||
|
Diluted
|
$
|
0.53
|
$
|
0.28
|
$
|
1.27
|
$
|
0.57
|
||||||||
|
Weighted average number of shares
|
||||||||||||||||
|
Basic
|
45,146,639
|
34,567,551
|
44,544,483
|
33,605,215
|
||||||||||||
|
Diluted
|
47,997,745
|
37,865,732
|
47,560,112
|
36,866,637
|
||||||||||||
PERION NETWORK LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
In thousands
|
|
September 30,
|
December 31,
|
||||||
|
|
2022
|
2021
|
||||||
|
|
(Unaudited)
|
(Audited)
|
||||||
|
ASSETS
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
171,355
|
$
|
104,446
|
||||
|
Restricted cash
|
1,042
|
1,089
|
||||||
|
Short-term bank deposits
|
219,000
|
217,200
|
||||||
|
Accounts receivable, net
|
99,862
|
115,361
|
||||||
|
Prepaid expenses and other current assets
|
10,587
|
8,075
|
||||||
|
Total Current Assets
|
501,846
|
446,171
|
||||||
|
|
||||||||
|
Long-Term Assets:
|
||||||||
|
Property and equipment, net
|
3,766
|
4,211
|
||||||
|
Operating lease right-of-use assets
|
9,175
|
11,578
|
||||||
|
Goodwill and intangible assets, net
|
250,179
|
245,965
|
||||||
|
Deferred taxes
|
2,955
|
5,228
|
||||||
|
Other assets
|
68
|
79
|
||||||
|
Total Long-Term Assets
|
266,143
|
267,061
|
||||||
|
Total Assets
|
$
|
767,989
|
$
|
713,232
|
||||
|
|
||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$
|
110,672
|
$
|
107,730
|
||||
|
Accrued expenses and other liabilities
|
29,376
|
40,331
|
||||||
|
Short-term operating lease liability
|
3,200
|
3,615
|
||||||
|
Deferred revenue
|
2,098
|
3,852
|
||||||
|
Short-term payment obligation related to acquisitions
|
34,571
|
38,179
|
||||||
|
Total Current Liabilities
|
179,917
|
193,707
|
||||||
|
|
||||||||
|
Long-Term Liabilities:
|
||||||||
|
Payment obligation related to acquisition
|
32,966
|
33,250
|
||||||
|
Long-term operating lease liability
|
6,805
|
9,774
|
||||||
|
Other long-term liabilities
|
9,265
|
9,541
|
||||||
|
Total Long-Term Liabilities
|
49,036
|
52,565
|
||||||
|
Total Liabilities
|
228,953
|
246,272
|
||||||
|
|
||||||||
|
Shareholders' equity:
|
||||||||
|
Ordinary shares
|
389
|
375
|
||||||
|
Additional paid-in capital
|
508,946
|
496,154
|
||||||
|
Treasury shares at cost
|
(1,002
|
)
|
(1,002
|
)
|
||||
|
Accumulated other comprehensive loss
|
(1,406
|
)
|
(128
|
)
|
||||
|
Retained earnings (accumulated deficit)
|
32,109
|
(28,439
|
)
|
|||||
|
Total Shareholders' Equity
|
539,036
|
466,960
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
767,989
|
$
|
713,232
|
||||
PERION NETWORK LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
In thousands
|
|
Three months ended
|
Nine months ended
|
||||||||||||||
|
|
September 30,
|
September 30,
|
||||||||||||||
|
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
|
||||||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net Income
|
$
|
25,582
|
$
|
10,622
|
$
|
60,548
|
$
|
21,011
|
||||||||
|
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
3,704
|
1,922
|
10,097
|
6,299
|
||||||||||||
|
Stock-based compensation expense
|
3,236
|
1,744
|
8,365
|
3,733
|
||||||||||||
|
Foreign currency translation
|
(64
|
)
|
(18
|
)
|
(238
|
)
|
(107
|
)
|
||||||||
|
Accrued interest, net
|
(825
|
)
|
(53
|
)
|
(2,006
|
)
|
(220
|
)
|
||||||||
|
Deferred taxes, net
|
1,575
|
(478
|
)
|
1,327
|
(183
|
)
|
||||||||||
|
Accrued severance pay, net
|
(831
|
)
|
135
|
(328
|
)
|
333
|
||||||||||
|
Gain from sale of property and equipment
|
(5
|
)
|
-
|
(10
|
)
|
(11
|
)
|
|||||||||
|
Net changes in operating assets and liabilities
|
2,300
|
301
|
6,194
|
11,415
|
||||||||||||
|
Net cash provided by operating activities
|
$
|
34,672
|
$
|
14,175
|
$
|
83,949
|
$
|
42,270
|
||||||||
|
|
||||||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Purchases of property and equipment, net of sales
|
(349
|
)
|
(141
|
)
|
(779
|
)
|
(495
|
)
|
||||||||
|
Short-term deposits, net
|
31,600
|
23,000
|
(1,800
|
)
|
(47,300
|
)
|
||||||||||
|
Cash paid in connection with acquisitions, net of cash acquired
|
-
|
-
|
(9,570
|
)
|
(3,438
|
)
|
||||||||||
|
Net cash provided by (used in) investing activities
|
$
|
31,251
|
$
|
22,859
|
$
|
(12,149
|
)
|
$
|
(51,233
|
)
|
||||||
|
|
||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Issuance of shares in private placement, net
|
-
|
-
|
-
|
60,960
|
||||||||||||
|
Proceeds from exercise of stock-based compensation
|
3,147
|
1,069
|
4,441
|
4,940
|
||||||||||||
|
Payments of contingent consideration
|
-
|
-
|
(9,091
|
)
|
-
|
|||||||||||
|
Repayment of long-term loans
|
-
|
-
|
-
|
(8,333
|
)
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
$
|
3,147
|
$
|
1,069
|
$
|
(4,650
|
)
|
$
|
57,567
|
|||||||
|
|
||||||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
(110
|
)
|
(46
|
)
|
(288
|
)
|
(49
|
)
|
||||||||
|
Net increase in cash and cash equivalents and restricted cash
|
68,960
|
38,057
|
66,862
|
48,555
|
||||||||||||
|
Cash and cash equivalents and restricted cash at beginning of period
|
103,437
|
59,376
|
105,535
|
48,878
|
||||||||||||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
172,397
|
$
|
97,433
|
$
|
172,397
|
$
|
97,433
|
||||||||
PERION NETWORK LTD. AND ITS SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
In thousands (except share and per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
GAAP Net Income
|
$
|
25,582
|
$
|
10,622
|
$
|
60,548
|
$
|
21,011
|
||||||||
|
Stock-based compensation
|
3,236
|
1,744
|
8,365
|
3,733
|
||||||||||||
|
Amortization of acquired intangible assets
|
3,295
|
1,370
|
8,896
|
4,068
|
||||||||||||
|
Retention and other related to M&A related expenses
|
288
|
1,561
|
1,518
|
5,527
|
||||||||||||
|
Changes in FV of Earnout contingent consideration
|
(3,816
|
)
|
-
|
(3,816
|
)
|
-
|
||||||||||
|
Foreign exchange losses (gains) associated with ASC-842
|
(80
|
)
|
6
|
(824
|
)
|
(207
|
)
|
|||||||||
|
Revaluation of acquisition related contingent consideration
|
342
|
136
|
602
|
476
|
||||||||||||
|
Taxes on the above items
|
1,067
|
(54
|
)
|
(145
|
)
|
92
|
||||||||||
|
Non-GAAP Net Income
|
$
|
29,914
|
$
|
15,385
|
$
|
75,144
|
$
|
34,700
|
||||||||
|
Non-GAAP Net Income
|
$
|
29,914
|
$
|
15,385
|
$
|
75,144
|
$
|
34,700
|
||||||||
|
Taxes on income
|
3,966
|
1,803
|
10,097
|
3,882
|
||||||||||||
|
Financial income, net
|
(1,281
|
)
|
(131
|
)
|
(2,304
|
)
|
(153
|
)
|
||||||||
|
Depreciation
|
409
|
552
|
1,201
|
2,231
|
||||||||||||
|
Adjusted EBITDA
|
$
|
33,008
|
$
|
17,609
|
$
|
84,138
|
$
|
40,660
|
||||||||
|
Non-GAAP diluted earnings per share
|
$
|
0.61
|
$
|
0.40
|
$
|
1.56
|
$
|
0.93
|
||||||||
|
Shares used in computing non-GAAP diluted earnings per share
|
48,873,796
|
38,428,524
|
48,112,823
|
37,206,600
|
||||||||||||