PERION NETWORK LTD.
|
|||
By:
|
/s/ Maoz Sigron
|
||
Name:
|
Maoz Sigron
|
||
Title:
|
Chief Financial Officer
|
• |
Display advertising revenues growth of 82% (or 73% on pro forma basis), driven by accelerating adoption of Perion’s video and CTV solutions, leading to an increase of average client spend by 30% and a 12% increase in number of clients;
|
• |
Search advertising revenues growth of 14%, primarily driven by an increased number of monetized searches;
|
• |
EBITDA margin of 37% excluding traffic acquisitions costs compared to 26% during the third quarter of 2020, partially resulted from the implementation of Perion’s iHub that provides higher costs efficiencies;
|
• |
Net cash provided by operating activities of $14.2 million; Perion had $156.2 million in cash and zero debt as of September 30, 2021;
|
• |
Video and CTV grew by 245% year-over-year, representing 20% of the Display advertising revenues.
|
|
Three months ended
|
Nine months ended
|
||||||||||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||||||||||
|
2021
|
2020
|
%
|
2021
|
2020
|
%
|
||||||||||||||||||
Display Advertising revenues
|
$
|
69.0
|
$
|
37.9
|
+82
|
%
|
$
|
165.1
|
$
|
80.3
|
+106
|
%
|
||||||||||||
Search Advertising revenues
|
$
|
52.0
|
$
|
45.5
|
+14
|
%
|
$
|
155.4
|
$
|
129.5
|
+20
|
%
|
||||||||||||
Total Revenues
|
$
|
121.0
|
$
|
83.4
|
+45
|
%
|
$
|
320.5
|
$
|
209.8
|
+53
|
%
|
||||||||||||
GAAP Net Income
|
$
|
10.6
|
$
|
2.1
|
+399
|
%
|
$
|
21.0
|
$
|
1.2
|
+1,618
|
%
|
||||||||||||
Non-GAAP Net Income
|
$
|
15.4
|
$
|
5.9
|
+159
|
%
|
$
|
34.7
|
$
|
12.8
|
+170
|
%
|
||||||||||||
Adjusted EBITDA
|
$
|
17.6
|
$
|
8.7
|
+101
|
%
|
$
|
40.7
|
$
|
17.4
|
+133
|
%
|
||||||||||||
Adjusted EBITDA/Revenue Ex TAC
|
37
|
%
|
26
|
%
|
42
|
%
|
32
|
%
|
20
|
%
|
60
|
%
|
||||||||||||
Net cash provided by operating activities
|
$
|
14.2
|
$
|
6.6
|
+115
|
%
|
$
|
42.3
|
$
|
9.2
|
+358
|
%
|
||||||||||||
GAAP Diluted Earnings Per Share
|
$
|
0.28
|
$
|
0.08
|
+250
|
%
|
$
|
0.57
|
$
|
0.04
|
+1,325
|
%
|
||||||||||||
Non-GAAP Diluted Earnings Per Share
|
$
|
0.40
|
$
|
0.21
|
+90
|
%
|
$
|
0.93
|
$
|
0.45
|
+107
|
%
|
($M)
|
Guidance 2021
|
YoY
Growth % *
|
Guidance 2022 *
|
YoY
Growth % *
|
Revenue
|
$455-$465
|
40%
|
$580-$600
|
28%
|
Adjusted EBITDA
|
$59-$61
|
83%
|
$75-$78
|
28%
|
EBITDA to REV Ex-TAC
|
33%
|
34%
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues:
|
||||||||||||||||
Display Advertising
|
$
|
68,980
|
$
|
37,891
|
$
|
165,146
|
$
|
80,298
|
||||||||
Search Advertising
|
52,049
|
45,522
|
155,377
|
129,509
|
||||||||||||
Total Revenues
|
121,029
|
83,413
|
320,523
|
209,807
|
||||||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of revenues
|
6,284
|
5,292
|
17,879
|
15,938
|
||||||||||||
Traffic acquisition costs and media buy
|
73,590
|
49,878
|
194,676
|
122,817
|
||||||||||||
Research and development
|
8,630
|
8,071
|
26,103
|
22,400
|
||||||||||||
Selling and marketing
|
12,926
|
9,448
|
36,410
|
27,368
|
||||||||||||
General and administrative
|
5,295
|
4,239
|
14,055
|
11,759
|
||||||||||||
Depreciation and amortization
|
1,922
|
2,695
|
6,299
|
7,248
|
||||||||||||
Total Costs and Expenses
|
108,647
|
79,623
|
295,422
|
207,530
|
||||||||||||
Income from Operations
|
12,382
|
3,790
|
25,101
|
2,277
|
||||||||||||
Financial expense, net
|
11
|
459
|
116
|
1,192
|
||||||||||||
Income before Taxes on income
|
12,371
|
3,331
|
24,985
|
1,085
|
||||||||||||
Taxes on income (benefit)
|
1,749
|
1,203
|
3,974
|
(138
|
)
|
|||||||||||
Net Income
|
$
|
10,622
|
$
|
2,128
|
$
|
21,011
|
$
|
1,223
|
||||||||
Net Earnings per Share
|
||||||||||||||||
Basic
|
$
|
0.31
|
$
|
0.08
|
$
|
0.63
|
$
|
0.05
|
||||||||
Diluted
|
$
|
0.28
|
$
|
0.08
|
$
|
0.57
|
$
|
0.04
|
||||||||
Weighted average number of shares
|
||||||||||||||||
Basic
|
34,567,551
|
26,707,649
|
33,605,215
|
26,600,837
|
||||||||||||
Diluted
|
37,865,732
|
28,336,902
|
36,866,637
|
28,318,091
|
|
September 30,
|
December 31,
|
||||||
|
2021
|
2020
|
||||||
|
(Unaudited)
|
(Audited)
|
||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$
|
96,210
|
$
|
47,656
|
||||
Restricted cash
|
1,223
|
1,222
|
||||||
Short-term bank deposits
|
60,000
|
12,700
|
||||||
Accounts receivable, net
|
74,439
|
81,221
|
||||||
Prepaid expenses and other current assets
|
6,948
|
4,560
|
||||||
Total Current Assets
|
238,820
|
147,359
|
||||||
|
||||||||
Long-Term Assets:
|
||||||||
Property and equipment, net
|
5,065
|
6,770
|
||||||
Operating lease right-of-use assets
|
12,808
|
20,266
|
||||||
Goodwill and intangible assets, net
|
172,610
|
176,679
|
||||||
Deferred taxes
|
7,245
|
7,111
|
||||||
Other assets
|
322
|
496
|
||||||
Total Long-Term Assets
|
198,050
|
211,322
|
||||||
Total Assets
|
$
|
436,870
|
$
|
358,681
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable
|
$
|
78,365
|
$
|
72,498
|
||||
Accrued expenses and other liabilities
|
23,576
|
21,188
|
||||||
Short-term operating lease liability
|
4,070
|
4,514
|
||||||
Short-term loans and current maturities of long-term loans
|
-
|
8,333
|
||||||
Deferred revenues
|
3,187
|
5,711
|
||||||
Short-term payment obligation related to acquisitions
|
29,924
|
7,869
|
||||||
Total Current Liabilities
|
139,122
|
120,113
|
||||||
|
||||||||
Long-Term Liabilities:
|
||||||||
Payment obligation related to acquisition
|
5,086
|
30,035
|
||||||
Long-term operating lease liability
|
10,429
|
17,698
|
||||||
Other long-term liabilities
|
7,681
|
6,713
|
||||||
Total Long-Term Liabilities
|
23,196
|
54,446
|
||||||
Total Liabilities
|
162,318
|
174,559
|
||||||
|
||||||||
Shareholders' equity:
|
||||||||
Ordinary shares
|
290
|
224
|
||||||
Additional paid-in capital
|
321,500
|
251,933
|
||||||
Treasury shares at cost
|
(1,002
|
)
|
(1,002
|
)
|
||||
Accumulated other comprehensive gain
|
(102
|
)
|
112
|
|||||
Accumulated deficit
|
(46,134
|
)
|
(67,145
|
)
|
||||
Total Shareholders' Equity
|
274,552
|
184,122
|
||||||
Total Liabilities and Shareholders' Equity
|
$
|
436,870
|
$
|
358,681
|
|
Three months ended
|
Nine months ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income
|
$
|
10,622
|
$
|
2,128
|
$
|
21,011
|
$
|
1,223
|
||||||||
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
1,922
|
2,695
|
6,299
|
7,248
|
||||||||||||
Stock-based compensation expense
|
1,744
|
972
|
3,733
|
2,913
|
||||||||||||
Foreign currency translation
|
(18
|
)
|
(42
|
)
|
(107
|
)
|
(89
|
)
|
||||||||
Accrued interest, net
|
(53
|
)
|
13
|
(220
|
)
|
13
|
||||||||||
Deferred taxes, net
|
(478
|
)
|
(387
|
)
|
(183
|
)
|
(2,339
|
)
|
||||||||
Accrued severance pay, net
|
135
|
172
|
333
|
205
|
||||||||||||
Loss (gain) from sale of property and equipment
|
-
|
4
|
(11
|
)
|
88
|
|||||||||||
Net changes in operating assets and liabilities
|
301
|
1,037
|
11,415
|
(23
|
)
|
|||||||||||
Net cash provided by operating activities
|
$
|
14,175
|
$
|
6,592
|
$
|
42,270
|
$
|
9,239
|
||||||||
|
||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchases of property and equipment, net of sales
|
(141
|
)
|
(274
|
)
|
(495
|
)
|
(386
|
)
|
||||||||
Short-term deposits, net
|
23,000
|
8,572
|
(47,300
|
)
|
14,934
|
|||||||||||
Cash paid in connection with acquisitions, net of cash acquired
|
-
|
(4,041
|
)
|
(3,438
|
)
|
(20,186
|
)
|
|||||||||
Obligation in connection with acquisitions
|
-
|
(1,002
|
)
|
-
|
1,347
|
|||||||||||
Net cash provided by (used in) investing activities
|
$
|
22,859
|
$
|
3,255
|
$
|
(51,233
|
)
|
$
|
(4,291
|
)
|
||||||
|
||||||||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Issuance of shares in private placement, net
|
-
|
-
|
60,960
|
-
|
||||||||||||
Proceeds from exercise of stock-based compensation
|
1,069
|
345
|
4,940
|
2,086
|
||||||||||||
Proceeds from short-term loans
|
-
|
12,500
|
-
|
12,500
|
||||||||||||
Repayment of long-term loans
|
-
|
(2,083
|
)
|
(8,333
|
)
|
(6,249
|
)
|
|||||||||
Net cash provided by financing activities
|
$
|
1,069
|
$
|
10,762
|
$
|
57,567
|
$
|
8,337
|
||||||||
|
||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
(46
|
)
|
65
|
(49
|
)
|
(9
|
)
|
|||||||||
Net increase in cash and cash equivalents and restricted cash
|
38,057
|
20,674
|
48,555
|
13,276
|
||||||||||||
Cash and cash equivalents and restricted cash at beginning of period
|
59,376
|
32,207
|
48,878
|
39,605
|
||||||||||||
Cash and cash equivalents and restricted cash at end of period
|
$
|
97,433
|
$
|
52,881
|
$
|
97,433
|
$
|
52,881
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Net Income
|
$
|
10,622
|
$
|
2,128
|
$
|
21,011
|
$
|
1,223
|
||||||||
Stock-based compensation
|
1,744
|
972
|
3,733
|
2,913
|
||||||||||||
Amortization of acquired intangible assets
|
1,370
|
1,491
|
4,068
|
3,650
|
||||||||||||
Retention and other related to M&A related expenses
|
1,561
|
1,292
|
5,527
|
5,011
|
||||||||||||
Foreign exchange losses (gains) associated with ASC-842
|
6
|
27
|
(207
|
)
|
(52
|
)
|
||||||||||
Revaluation of acquisition related contingent consideration
|
136
|
162
|
476
|
445
|
||||||||||||
Taxes on the above items
|
(54
|
)
|
(127
|
)
|
92
|
(344
|
)
|
|||||||||
Non-GAAP Net Income
|
$
|
15,385
|
$
|
5,945
|
$
|
34,700
|
$
|
12,846
|
||||||||
Non-GAAP Net Income
|
$
|
15,385
|
$
|
5,945
|
$
|
34,700
|
$
|
12,846
|
||||||||
Taxes on income
|
1,803
|
1,330
|
3,882
|
206
|
||||||||||||
Financial expense (income), net
|
(131
|
)
|
270
|
(153
|
)
|
799
|
||||||||||
Depreciation
|
552
|
1,204
|
2,231
|
3,598
|
||||||||||||
Adjusted EBITDA
|
$
|
17,609
|
$
|
8,749
|
$
|
40,660
|
$
|
17,449
|
||||||||
Non-GAAP diluted earnings per share
|
$
|
0.40
|
$
|
0.21
|
$
|
0.93
|
$
|
0.45
|
||||||||
Shares used in computing non-GAAP diluted earnings per share
|
38,428,524
|
28,977,861
|
37,206,600
|
28,864,722
|