Three Months Ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
(dollars in thousands, expect per share data)
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
Unaudited
|
||||||||||||||||
Revenues
|
$
|
342,695
|
$
|
329,072
|
$
|
697,421
|
$
|
632,022
|
||||||||
Gross profit
|
$
|
116,361
|
$
|
100,245
|
$
|
228,391
|
$
|
189,744
|
||||||||
Net loss
|
$
|
(5,021
|
)
|
$
|
(61,416
|
)
|
$
|
(1,133
|
)
|
$
|
(42,829
|
)
|
||||
EPS diluted (1)
|
$
|
(0.02
|
)
|
$
|
(1.39
|
)
|
$
|
(0.00
|
)
|
$
|
(1.18
|
)
|
||||
Ratio of net loss to gross profit
|
(4.3
|
%)
|
(61.3
|
%)
|
(0.5
|
%)
|
(22.6
|
%)
|
||||||||
Cash flow provided by operating activities
|
$
|
2,084
|
$
|
23,083
|
$
|
10,207
|
$
|
13,980
|
||||||||
Cash, cash equivalents and short-term investments
|
$
|
308,473
|
$
|
585,243
|
$
|
308,473
|
$
|
585,243
|
||||||||
Non-GAAP Financial Data (2)
|
||||||||||||||||
ex-TAC Gross Profit
|
$
|
143,209
|
$
|
116,870
|
$
|
281,437
|
$
|
222,784
|
||||||||
Adjusted EBITDA
|
$
|
34,168
|
$
|
40,802
|
$
|
69,024
|
$
|
74,345
|
||||||||
Non-GAAP Net Income
|
$
|
15,794
|
$
|
22,951
|
$
|
37,889
|
$
|
47,691
|
||||||||
IPO Pro forma Non-GAAP EPS diluted (3)
|
$
|
0.062
|
$
|
0.090
|
$
|
0.152
|
$
|
0.187
|
||||||||
Ratio of Adjusted EBITDA to ex-TAC Gross Profit
|
23.9
|
%
|
34.9
|
%
|
24.5
|
%
|
33.4
|
%
|
||||||||
Free Cash Flow
|
$
|
(7,266
|
)
|
$
|
6,945
|
$
|
(6,045
|
)
|
$
|
(7,695
|
)
|
(1) |
The weighted-average shares used in this computation for the three months ended June 30, 2022 and 2021 are 250,777,915 and 48,518,124, respectively, and for the six months ended June 30, 2022 and 2021 are 249,095,931 and 46,351,830,
respectively. Outstanding shares increased significantly year-over-year as a result of the Company going public.
|
(2) |
Refer to “Non-GAAP Financial Measures” below for an explanation and reconciliation to GAAP metrics.
|
(3) |
Refer to “IPO Pro forma Non-GAAP EPS basic and diluted” below for a description and calculation of IPO Pro forma Non-GAAP EPS basic and diluted.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Unaudited
|
||||||||||||||||
GAAP weighted-average shares used to compute net loss per share, basic
|
250,777,915
|
48,518,124
|
249,095,931
|
46,351,830
|
||||||||||||
Add: Non-GAAP adjustment for Ordinary Shares issued in connection with going public
|
—
|
172,271,362
|
—
|
172,992,588
|
||||||||||||
IPO Pro forma Non-GAAP weighted-average shares used to compute net income per share, basic
|
250,777,915
|
220,789,486
|
249,095,931
|
219,344,418
|
||||||||||||
GAAP weighted-average shares used to compute net loss per share, diluted
|
250,777,915
|
48,518,124
|
249,095,931
|
46,351,830
|
||||||||||||
Add: Non-GAAP adjustment for Ordinary Shares issued in connection with going public
|
—
|
172,271,362
|
—
|
172,992,588
|
||||||||||||
Add: Dilutive Ordinary share equivalents
|
443,063
|
35,592,019
|
1,562,609
|
35,562,170
|
||||||||||||
IPO Pro forma Non-GAAP weighted-average shares used to compute net income per share, diluted
|
251,220,978
|
256,381,505
|
250,658,540
|
254,906,588
|
||||||||||||
IPO Pro forma Non-GAAP EPS, basic (1)(2)
|
$
|
0.063
|
$
|
0.104
|
$
|
0.152
|
$
|
0.217
|
||||||||
IPO Pro forma Non-GAAP EPS, diluted (1)(2)
|
$
|
0.063
|
$
|
0.090
|
$
|
0.151
|
$
|
0.187
|
(1) |
IPO Pro forma net income for the three and six months ended June 30, 2021, includes an adjustment to add $6,029 and $11,944, respectively, of undistributed earnings previously allocated to participating securities, assuming these
securities converted to Ordinary Shares, in each case, as of January 1, 2021.
|
(2) |
IPO Pro Forma Non-GAAP EPS basic and diluted is presented only for the three and six months ended June 30, 2021 assuming Taboola went public and consummated the related transactions, in each case, as of January 1, 2021.
|
● |
Traffic acquisition cost is a significant component of our cost of revenues but is not the only component; and
|
● |
ex-TAC Gross Profit is not comparable to our gross profit and by definition ex-TAC Gross Profit presented for any period will be higher than our gross profit for that period.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Unaudited
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Revenues
|
$
|
342,695
|
$
|
329,072
|
$
|
697,421
|
$
|
632,022
|
||||||||
Traffic acquisition cost
|
199,486
|
212,202
|
415,984
|
409,238
|
||||||||||||
Other cost of revenues
|
26,848
|
16,625
|
53,046
|
33,040
|
||||||||||||
Gross profit
|
$
|
116,361
|
$
|
100,245
|
$
|
228,391
|
$
|
189,744
|
||||||||
Add back: Other cost of revenues
|
26,848
|
16,625
|
53,046
|
33,040
|
||||||||||||
ex-TAC Gross Profit
|
$
|
143,209
|
$
|
116,870
|
$
|
281,437
|
$
|
222,784
|
● |
it should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures. For example, cash is still required to satisfy other working capital needs, including short-term investment policy, restricted
cash, and intangible assets;
|
● |
Free Cash Flow has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of other GAAP financial measures, such as net cash provided by operating activities; and
|
● |
this metric does not reflect our future contractual commitments.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Unaudited
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
2,084
|
$
|
23,083
|
$
|
10,207
|
$
|
13,980
|
||||||||
Purchases of property and equipment, including capitalized internal-use software
|
(9,350
|
)
|
(16,138
|
)
|
(16,252
|
)
|
(21,675
|
)
|
||||||||
Free Cash Flow
|
$
|
(7,266
|
)
|
$
|
6,945
|
$
|
(6,045
|
)
|
$
|
(7,695
|
)
|
● |
although depreciation expense is a non-cash charge, the assets being depreciated may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital
expenditure requirements;
|
● |
Adjusted EBITDA excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy;
|
● |
Adjusted EBITDA does not reflect, to the extent applicable for a period presented: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or if
applicable principal payments on debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; and
|
● |
the expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results.We
calculate Adjusted EBITDA as net loss before finance income (expenses), net, provision for income taxes and depreciation and amortization, further adjusted to exclude share-based compensation and other noteworthy income and expense items such
as certain merger or acquisition related costs, which may vary from period-to-period.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Unaudited
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$
|
(5,021
|
)
|
$
|
(61,416
|
)
|
$
|
(1,133
|
)
|
$
|
(42,829
|
)
|
||||
Adjusted to exclude the following:
|
|
|
|
|
||||||||||||
Finance income (expenses), net
|
(4,764
|
)
|
85
|
(15,959
|
)
|
883
|
||||||||||
Tax expenses (income)
|
234
|
7,922
|
(158
|
)
|
10,159
|
|||||||||||
Depreciation and amortization
|
22,813
|
8,646
|
45,489
|
16,890
|
||||||||||||
Share-based compensation expenses (1)
|
17,640
|
78,523
|
34,679
|
83,654
|
||||||||||||
M&A costs
|
474
|
7,042
|
524
|
5,588
|
||||||||||||
Holdback compensation expenses (2)
|
2,792
|
—
|
5,582
|
—
|
||||||||||||
Adjusted EBITDA
|
$
|
34,168
|
$
|
40,802
|
$
|
69,024
|
$
|
74,345
|
(1) |
For the Q2 2021 period, a substantial majority relates to equity awards issued in connection with going public.
|
(2) |
Represents share-based compensation due to holdback of Taboola Ordinary Shares issuable under compensatory arrangements relating to Connexity acquisition.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Unaudited
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Gross profit
|
$
|
116,361
|
$
|
100,245
|
$
|
228,391
|
$
|
189,744
|
||||||||
Net loss
|
$
|
(5,021
|
)
|
$
|
(61,416
|
)
|
$
|
(1,133
|
)
|
$
|
(42,829
|
)
|
||||
Ratio of net loss to gross profit
|
(4.3
|
%)
|
(61.3
|
%)
|
(0.5
|
%)
|
(22.6
|
%)
|
||||||||
ex-TAC Gross Profit
|
$
|
143,209
|
$
|
116,870
|
$
|
281,437
|
$
|
222,784
|
||||||||
Adjusted EBITDA
|
$
|
34,168
|
$
|
40,802
|
$
|
69,024
|
$
|
74,345
|
||||||||
Ratio of Adjusted EBITDA margin to ex-TAC Gross Profit
|
23.9
|
%
|
34.9
|
%
|
24.5
|
%
|
33.4
|
%
|
● |
Non-GAAP Net Income excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy;
|
● |
Non-GAAP Net Income will generally be more favorable than our net income (loss) for the same period due to the nature of the items being excluded from its calculation; and
|
● |
Non-GAAP Net Income is a performance measure and should not be used as a measure of liquidity.
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Unaudited
|
||||||||||||||||
(dollars in thousands)
|
||||||||||||||||
Net loss
|
$
|
(5,021
|
)
|
$
|
(61,416
|
)
|
$
|
(1,133
|
)
|
$
|
(42,829
|
)
|
||||
Amortization of acquired intangibles
|
15,828
|
639
|
31,608
|
1,278
|
||||||||||||
Share-based compensation expenses (1)
|
17,640
|
78,523
|
34,679
|
83,654
|
||||||||||||
M&A costs
|
474
|
7,042
|
524
|
5,588
|
||||||||||||
Holdback compensation expenses (2)
|
2,792
|
—
|
5,582
|
—
|
||||||||||||
Revaluation of Warrants
|
(11,958
|
)
|
—
|
(26,000
|
)
|
—
|
||||||||||
Exchange rate loss (income), net (3)
|
2,490
|
(393
|
)
|
2,706
|
1,545
|
|||||||||||
Income tax effects
|
(6,451
|
)
|
(1,444
|
)
|
(10,077
|
)
|
(1,545
|
)
|
||||||||
Non-GAAP Net Income
|
$
|
15,794
|
$
|
22,951
|
$
|
37,889
|
$
|
47,691
|
||||||||
Non-GAAP EPS basic
|
$
|
0.063
|
$
|
0.473
|
$
|
0.152
|
$
|
1.029
|
||||||||
Non-GAAP EPS diluted
|
$
|
0.063
|
$
|
0.090
|
$
|
0.151
|
$
|
0.187
|
(1) |
For the Q2 2021 period, a substantial majority is share-based compensation expenses related to going public.
|
(2) |
Represents share-based compensation due to holdback of Taboola Ordinary Shares issuable under compensatory arrangements relating to Connexity acquisition.
|
(3) |
Represents income or loss related to the remeasurement of monetary assets and liabilities to the Company’s functional currency using exchange rates in effect at the end of the reporting period.
|
Three months ended
June 30,
|
||||||||
2022
|
2021
|
|||||||
Unaudited
|
||||||||
Revenues
|
$
|
342,695
|
$
|
329,072
|
||||
Cost of revenues:
|
||||||||
Traffic acquisition cost
|
199,486
|
212,202
|
||||||
Other cost of revenues
|
26,848
|
16,625
|
||||||
Total cost of revenues
|
226,334
|
228,827
|
||||||
Gross profit
|
116,361
|
100,245
|
||||||
Operating expenses:
|
||||||||
Research and development
|
34,079
|
30,050
|
||||||
Sales and marketing
|
66,405
|
69,136
|
||||||
General and administrative
|
25,428
|
54,468
|
||||||
Total operating expenses
|
125,912
|
153,654
|
||||||
Operating loss
|
(9,551
|
)
|
(53,409
|
)
|
||||
Finance income (expenses), net
|
4,764
|
(85
|
)
|
|||||
Loss before income taxes
|
(4,787
|
)
|
(53,494
|
)
|
||||
Income tax expenses
|
(234
|
)
|
(7,922
|
)
|
||||
Net loss
|
$
|
(5,021
|
)
|
$
|
(61,416
|
)
|
||
Less: Undistributed earnings allocated to participating securities
|
—
|
(6,029
|
)
|
|||||
Net loss attributable to Ordinary Shares – basic and diluted
|
(5,021
|
)
|
(67,445
|
)
|
||||
Net loss per share attributable to Ordinary shareholders, basic and diluted
|
$
|
(0.02
|
)
|
$
|
(1.39
|
)
|
||
Weighted-average shares used in computing net loss per share attributable to Ordinary shareholders, basic and diluted
|
250,777,915
|
48,518,124
|
Six months ended
June 30,
|
||||||||
2022
|
2021
|
|||||||
Unaudited
|
||||||||
Revenues
|
$
|
697,421
|
$
|
632,022
|
||||
Cost of revenues:
|
||||||||
Traffic acquisition cost
|
415,984
|
409,238
|
||||||
Other cost of revenues
|
53,046
|
33,040
|
||||||
Total cost of revenues
|
469,030
|
442,278
|
||||||
Gross profit
|
228,391
|
189,744
|
||||||
Operating expenses:
|
||||||||
Research and development
|
64,491
|
53,943
|
||||||
Sales and marketing
|
127,773
|
103,444
|
||||||
General and administrative
|
53,377
|
64,144
|
||||||
Total operating expenses
|
245,641
|
221,531
|
||||||
Operating loss
|
(17,250
|
)
|
(31,787
|
)
|
||||
Finance income (expenses), net
|
15,959
|
(883
|
)
|
|||||
Loss before income taxes
|
(1,291
|
)
|
(32,670
|
)
|
||||
Income tax benefit (expenses)
|
158
|
(10,159
|
)
|
|||||
Net loss
|
$
|
(1,133
|
)
|
$
|
(42,829
|
)
|
||
Less: Undistributed earnings allocated to participating securities
|
—
|
(11,944
|
)
|
|||||
Net loss attributable to Ordinary Shares – basic and diluted
|
(1,133
|
)
|
(54,773
|
)
|
||||
Net loss per share attributable to Ordinary shareholders, basic and diluted
|
$
|
(0.00
|
)
|
$
|
(1.18
|
)
|
||
Weighted-average shares used in computing net loss per share attributable to Ordinary shareholders, basic and diluted
|
249,095,931
|
46,351,830
|
Six months ended
June 30,
|
||||||||
2022
|
2021
|
|||||||
Unaudited
|
||||||||
Cash Flow Data:
|
||||||||
Net cash provided by operating activities
|
$
|
10,207
|
$
|
13,980
|
||||
Net cash used in investing activities
|
(93,817
|
)
|
(19,139
|
)
|
||||
Net cash provided by financing activities
|
2,347
|
346,234
|
||||||
Exchange differences on balances of cash and cash equivalents
|
(4,316
|
)
|
1,357
|
|||||
Increase (decrease) in cash and cash equivalents
|
$
|
(85,579
|
)
|
$
|
342,432
|
Contractual Obligations by Period
|
||||||||||||||||||||||||
2022
|
2023
|
2024
|
2025
|
2026
|
Thereafter
|
|||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||||||
Debt Obligations
|
$
|
1,500
|
$
|
3,000
|
$
|
3,000
|
$
|
3,000
|
$
|
3,000
|
$
|
284,250
|
||||||||||||
Operating Leases (1)
|
8,525
|
14,944
|
14,340
|
12,343
|
12,762
|
23,141
|
||||||||||||||||||
Non-cancellable purchase obligations (2)
|
8,564
|
5,890
|
2,753
|
17
|
—
|
—
|
||||||||||||||||||
Total Contractual Obligations
|
$
|
18,589
|
$
|
23,834
|
$
|
20,093
|
$
|
15,360
|
$
|
15,762
|
$
|
307,391
|
(1) |
Represents future minimum lease commitments under non-cancellable operating lease agreements.
|
(2) |
Primarily represents non-cancelable amounts for contractual commitments in respect of software and information technology.
|
Operating loss impact
Six months ended
June 30,
|
||||||||||||||||
2022
|
2021
|
|||||||||||||||
(dollars in thousands)
|
||||||||||||||||
+10%
|
|
-10%
|
|
+10%
|
|
-10%
|
|
|||||||||
NIS/USD
|
$
|
(2,978
|
)
|
$
|
2,978
|
$
|
(3,991
|
)
|
$
|
3,991
|
||||||
EUR/USD
|
$
|
2,226
|
$
|
(2,226
|
)
|
$
|
3,045
|
$
|
(3,045
|
)
|
||||||
GBP/USD
|
$
|
(2,135
|
)
|
2,135
|
$
|
(2,096
|
)
|
$
|
2,096
|
|||||||
JPY/USD
|
$
|
945
|
$
|
(945
|
)
|
$
|
912
|
$
|
(912
|
)
|