PERI Perion Network Ltd

Growth engines continue to excel: Digital Out of Home (DOOH), Retail media and CTV grew 63%1, 62% and 19% year-over-year, respectively

Perion Network Ltd. (NASDAQ and TASE: PERI), a technology leader in connecting advertisers to consumers across all major digital channels, today reported its financial results for the third quarter ended September 30, 2024.

“Third-quarter results were in line with our expectations as we continue to capitalize on the strength of DOOH, Retail Media, and CTV,” commented Tal Jacobson, Perion’s CEO. “All three growth engines delivered strong results in the quarter, signaling that our multi-channel strategy is gaining traction with advertisers who trust us to activate their messages across all screens and formats. DOOH, Retail Media and CTV are leading today’s industry trends, and we are committed to developing and introducing new innovative omni-channel solutions that position Perion at the forefront of these high-growth areas.”

“Perion strives to serve its customers at the highest level while profitably growing the business and delivering value to shareholders. We will continue to accomplish this by combining internally developed and integrated technology solutions and adding more successful and synergetic growth engines organically and inorganically. We expect to generate positive operating cash flow in 2024, as we have consistently done since 2014.” concluded Mr. Jacobson.

1 On a proforma basis

Third Quarter 2024 Business Highlights

• On a proforma basis, DOOH revenue increased 63% year-over-year to $19.1 million, representing 23% of Advertising Solutions revenue compared to 11% last year.
• Retail Media1 revenue increased 62% year-over-year to $21.0 million, representing 26% of Advertising Solutions revenue compared to 13% last year.
• CTV revenue increased 19% year-over-year to $9.5 million, representing 12% of Advertising Solutions revenue compared to 8% last year.
• Open Web2 Video revenue decreased 63% year-over-year, representing 14% of Advertising Solutions revenue, compared to 32% last year.
• Search Advertising revenue decreased 76% year-over-year to $20.9 million, representing 20% of total company revenue. Our contract with Microsoft Bing, which, as we previously reported, represents less than 5% of our overall revenue run rate both currently and going forward, will not be renewed at its conclusion at the end of 2024. As per the terms of the contract, there is a tail period that is expected to generate revenue in 2025.

1 Retail Media revenue include all media channels, such as CTV, DOOH, video and others 2 Open Web video refers to standard digital video ad units running on the open web (Websites), and does not include CTV, digital video on social platforms and short-form video

Third Quarter 2024 Financial Highlights2

In millions, except per share data

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2024

 

2023

 

%

 

2024

 

2023

 

%

 

Advertising Solutions Revenue

$

81.3

 

$

99.2

 

-18%

 

$

231.4

 

$

278.5

 

-17%

 

Search Advertising Revenue

$

20.9

 

$

86.1

 

-76%

 

$

137.3

 

$

230.5

 

-40%

 

Total Revenue

$

102.2

 

$

185.3

 

-45%

 

$

368.7

 

$

508.9

 

-28%

 

Contribution ex-TAC (Revenue ex-TAC)

$

47.6

 

$

77.3

 

-38%

 

$

157.6

 

$

219.6

 

-28%

 

GAAP Net Income

$

2.1

 

$

32.8

 

-94%

 

$

7.7

 

$

78.0

 

-90%

 

Non-GAAP Net Income

$

11.9

 

$

42.4

 

-72%

 

$

47.8

 

$

114.4

 

-58%

 

Adjusted EBITDA

$

7.4

 

$

42.7

 

-83%

 

$

35.4

 

$

115.2

 

-69%

 

Adjusted EBITDA to Contribution ex-TAC

 

16%

 

 

55%

 

 

 

 

22%

 

 

52%

 

 

 

Net Cash from Operations

$

16.2

 

$

40.1

 

-60%

 

$

2.6

 

$

105.2

 

-98%

 

Adjusted Free cash flow

$

17.2

 

$

39.9

 

-57%

 

$

12.3

 

$

104.7

 

-88%

 

GAAP Diluted EPS

$

0.04

 

$

0.65

 

-94%

 

$

0.15

 

$

1.57

 

-90%

 

Non-GAAP Diluted EPS

$

0.23

 

$

0.84

 

-73%

 

$

0.94

 

$

2.28

 

-59%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Outlook 1

The company is reiterating its previously issued full-year 2024 guidance based on current expectations.

FY 2024 Guidance

• Revenue of $490 to $510 million
• Adjusted EBITDA2 of $48 to $52 million
• Adjusted EBITDA2 to contribution ex-TAC2 of 23% at the midpoint

Share Repurchase program

As part of the company’s $75 million share repurchase program announced earlier this year, in the third quarter of 2024, Perion repurchased 1.6 million shares in the amount of approximately $13.5 million. As of the end of the third quarter, the company repurchased a total of 3.6 million shares, bringing the total spend under the share repurchase program to $33.5 million.

1 We have not provided an outlook for GAAP Income from operations or reconciliation of Adjusted EBITDA guidance to GAAP Income from operations, the closest corresponding GAAP measure, because we do not provide guidance for certain of the reconciling items on a consistent basis due to the variability and complexity of these items, including but not limited to the measures and effects of our stock-based compensation expenses directly impacted by unpredictable fluctuation in our share price and amortization in connection with future acquisitions. Hence, we are unable to quantify these amounts without unreasonable efforts. 2 Contribution ex-TAC, non-GAAP Net Income, Adjusted EBITDA and non-GAAP Diluted EPS are non-GAAP measures. See below reconciliation of GAAP to non-GAAP measures.

Financial Comparison for the Third Quarter of 2024

Revenue: Revenue decreased by 45% to $102.2 million in the third quarter of 2024 from $185.3 million in the third quarter of 2023. Advertising Solutions revenue decreased 18% year-over-year, accounting for 80% of total revenue, primarily due to a 63% decrease in Video revenue, partially offset by a $18.6 million increase in Digital Out of Home revenue and a 19% year-over-year increase in CTV revenue to $9.5 million. Search Advertising revenue decreased by 76% year-over-year, accounting for 20% of revenue, primarily due to 78% decrease in Average Daily Searches and 71% decrease in the number of publishers, following the changes implemented by Microsoft Bing earlier this year.

Traffic Acquisition Costs and Media Buy (“TAC”): TAC amounted to $54.6 million, or 53% of revenue, in the third quarter of 2024, compared with $108.0 million, or 58% of revenue, in the third quarter of 2023. The margin expansion was primarily due to changes in the product mix following the reduction in the Search business

GAAP Net Income: GAAP net income decreased by 94% to $2.1 million in the third quarter of 2024, compared with $32.8 million in the third quarter of 2023.

Non-GAAP Net Income: Non-GAAP net income was $11.9 million, or 12% of revenue, in the third quarter of 2024, compared with $42.4 million, or 23% of revenue, in the third quarter of 2023. A reconciliation of GAAP to non-GAAP net income is included in this press release.

Adjusted EBITDA: Adjusted EBITDA was $7.4 million, or 7% of revenue (and 16% of Contribution ex-TAC) in the third quarter of 2024, compared with $42.7 million, or 23% of revenue (and 55% of Contribution ex-TAC) in the third quarter of 2023. A reconciliation of GAAP income from operations to Adjusted EBITDA is included in this press release.

Cash Flow from Operations: Net cash provided by operating activities in the third quarter of 2024 was $16.2 million, compared with $40.1 million in the third quarter of 2023.

Net cash: As of September 30, 2024, cash and cash equivalents, short-term bank deposits and marketable securities amounted to $383.9 million, compared with $472.7 million as of December 31, 2023.

Conference Call

Perion’s management will host a conference call to discuss the results at 8:30 a.m. ET today:

Registration link: https://perion-q3-earnings-call-2024.open-exchange.net/

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 connects advertisers with consumers through technology across all major digital channels. Our cross-channel creative and technological strategies enable brands to maintain a powerful presence across the entire consumer journey, online and offline. Perion is dedicated to building an advertiser-centric universe, providing significant benefits to brands and publishers.

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 certain items. This press release includes certain non-GAAP measures, including Contribution ex-TAC, Adjusted EBITDA, non-GAAP net income and non-GAAP diluted earning per share.

Contribution ex-TAC presents revenue reduced by traffic acquisition costs and media buy, reflecting a portion of our revenue that must be directly passed to publishers or advertisers and presents our revenue excluding such items. We believe Contribution ex-TAC is a useful measure in assessing the performance of the Company because it facilitates a consistent comparison against our core business without considering the impact of traffic acquisition costs and media buy related to revenue reported on a gross basis.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA") is defined as income from operations excluding stock-based compensation expenses, restructuring costs, depreciation, amortization of acquired intangible assets, retention and other acquisition-related expenses and gains and losses recognized with respect to changes in the fair value of contingent consideration.

Non-GAAP net income and non-GAAP diluted earnings per share are defined as net income and net earnings per share excluding stock-based compensation expenses, restructuring costs, retention and other 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 and losses associated with ASC-842, as well as gains and losses recognized with respect to changes in fair value of contingent consideration.

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 in this press release. 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, but not limited to, 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, data breaches, cyber-attacks and other similar incidents, unpredictable sales cycles, competitive pressures, market acceptance of new products, changes in applicable laws and regulations as well as industry self-regulation, 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, 2023 filed with the SEC on April 8, 2024. Perion does not assume any obligation to update these forward-looking statements.

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,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Revenue

Advertising Solutions

$

81,289

$

99,193

$

231,449

$

278,450

Search Advertising

 

20,909

 

86,112

 

137,260

 

230,475

Total Revenue

 

102,198

 

185,305

 

368,709

 

508,925

 

Costs and Expenses

Cost of revenue

 

11,525

 

9,805

 

34,309

 

26,953

Traffic acquisition costs and media buy

 

54,572

 

107,981

 

211,124

 

289,338

Research and development

 

8,271

 

7,763

 

28,194

 

24,352

Selling and marketing

 

17,861

 

14,171

 

51,995

 

42,983

General and administrative

 

9,200

 

7,712

 

28,955

 

21,668

Change in fair value of contingent consideration

 

-

 

1,982

 

1,541

 

16,584

Depreciation and amortization

 

3,579

 

3,425

 

12,910

 

10,191

Restructuring costs and other charges

 

-

 

-

 

6,895

 

-

Total Costs and Expenses

 

105,008

 

152,839

 

375,923

 

432,069

 

Income (loss) from Operations

 

(2,810)

 

32,466

 

(7,214)

 

76,856

Financial income, net

 

5,399

 

6,103

 

16,588

 

14,689

Income before Taxes on income

 

2,589

 

38,569

 

9,374

 

91,545

Taxes on income

 

475

 

5,748

 

1,701

 

13,533

Net Income

$

2,114

$

32,821

$

7,673

$

78,012

 

Net Earnings per Share

Basic

$

0.05

$

0.69

$

0.16

$

1.66

Diluted

$

0.04

$

0.65

$

0.15

$

1.57

 

Weighted average number of shares

Basic

 

46,935,927

 

47,392,072

 

47,971,595

 

46,915,616

Diluted

 

48,360,345

 

50,270,296

 

49,794,459

 

49,831,190

  PERION NETWORK LTD. AND ITS SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS In thousands  

 

September 30,

 

December 31,

 

2024

 

2023

 

(Unaudited)

 

(Audited)

ASSETS

 

 

 

Current Assets

 

 

 

Cash and cash equivalents

$

154,730

 

$

187,609

 

Restricted cash

 

1,124

 

 

1,339

 

Short-term bank deposits

 

149,339

 

 

207,450

 

Marketable securities

 

79,788

 

 

77,616

 

Accounts receivable, net

 

132,294

 

 

231,539

 

Prepaid expenses and other current assets

 

20,181

 

 

21,033

Total Current Assets

 

537,456

 

 

726,586

 

 

 

 

Long-Term Assets

 

 

 

 

Property and equipment, net

 

7,142

 

 

3,179

 

Operating lease right-of-use assets

 

21,667

 

 

6,609

 

Goodwill and intangible assets, net

 

319,902

 

 

336,627

 

Deferred taxes

 

5,892

 

 

4,180

 

Other assets

 

407

 

 

85

 

Total Long-Term Assets

 

355,010

 

 

350,680

Total Assets

$

892,466

 

$

1,077,266

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

Current Liabilities

 

 

 

Accounts payable

$

101,454

 

$

217,181

 

Accrued expenses and other liabilities

 

27,122

 

 

42,636

 

Short-term operating lease liability

 

4,230

 

 

4,198

 

Deferred revenue

 

1,999

 

 

2,297

 

Short-term payment obligation related to acquisitions

 

3,803

 

 

73,716

Total Current Liabilities

 

138,608

 

 

340,028

 

 

 

 

Long-Term Liabilities

 

 

 

 

Long-term operating lease liability

 

18,697

 

 

3,448

 

Other long-term liabilities

 

13,345

 

 

15,643

Total Long-Term Liabilities

 

32,042

 

 

19,091

Total Liabilities

 

170,650

 

 

359,119

 

 

 

 

Shareholders' equity

 

 

 

 

Ordinary shares

 

427

 

 

413

 

Additional paid-in capital

 

559,869

 

 

530,620

 

Treasury shares at cost

 

(34,533)

 

 

(1,002)

 

Accumulated other comprehensive gain (loss)

 

181

 

 

(83)

 

Retained earnings

 

195,872

 

 

188,199

Total Shareholders' Equity

 

721,816

 

 

718,147

Total Liabilities and Shareholders' Equity

$

892,466

 

$

1,077,266

  PERION NETWORK LTD. AND ITS SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS In thousands  

 

 

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Cash flows from operating activities

Net Income

$

2,114

$

32,821

$

7,673

$

78,012

Adjustments required to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

 

3,579

 

3,425

 

12,910

 

10,191

Stock-based compensation expense

 

6,220

 

4,425

 

17,325

 

10,927

Foreign currency translation

 

(36)

 

22

 

(7)

 

9

Accrued interest, net

 

1,089

 

(2,208)

 

3,869

 

(4,239)

Deferred taxes, net

 

134

 

(1,257)

 

(1,701)

 

(1,733)

Accrued severance pay, net

 

108

 

(187)

 

(296)

 

(462)

Restructuring costs

 

-

 

-

 

6,895

 

-

Gain from sale of property and equipment

 

(29)

 

(5)

 

(37)

 

(22)

Net changes in operating assets and liabilities

 

3,059

 

3,059

 

(44,031)

 

12,563

Net cash provided by operating activities

$

16,238

$

40,095

$

2,600

$

105,246

 

Cash flows from investing activities

Purchases of property and equipment, net of sales

 

(4,336)

 

(152)

 

(5,467)

 

(503)

Investment in marketable securities, net of sales

 

(2,530)

 

597

 

(821)

 

(71,598)

Short-term deposits, net

 

35,399

 

(28,650)

 

58,111

 

(550)

Net cash provided by (used in) investing activities

$

28,533

$

(28,205)

$

51,823

$

(72,651)

 

Cash flows from financing activities

Proceeds from exercise of stock-based compensation

 

99

 

150

 

465

 

2,338

Payments of contingent consideration

 

(22,838)

 

-

 

(54,540)

 

(13,256)

Purchase of treasury stock

 

(13,479)

 

-

 

(33,531)

 

-

Net cash provided by (used in) financing activities

$

(36,218)

$

150

$

(87,606)

$

(10,918)

 

Effect of exchange rate changes on cash and cash equivalents and restricted cash

 

202

 

(103)

 

89

 

(18)

Net increase (decrease) in cash and cash equivalents and restricted cash

 

8,755

 

11,937

 

(33,094)

 

21,659

Cash and cash equivalents and restricted cash at beginning of period

 

147,099

 

187,243

 

188,948

 

177,521

Cash and cash equivalents and restricted cash at end of period

$

155,854

$

199,180

$

155,854

$

199,180

  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,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

Revenue

$

102,198

$

185,305

$

368,709

$

508,925

Traffic acquisition costs and media buy

 

54,572

 

107,981

 

211,124

 

289,338

Contribution ex-TAC

$

47,626

$

77,324

$

157,585

$

219,587

Three months ended

 

Nine months ended

 

 

September 30,

 

September 30,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

GAAP Income (loss) from Operations

$

(2,810)

$

32,466

$

(7,214)

$

76,856

Stock-based compensation expenses

 

6,220

 

4,425

 

17,325

 

10,927

Retention and other acquisition related expenses

 

427

 

401

 

3,936

 

658

Change in fair value of contingent consideration

 

-

 

1,982

 

1,541

 

16,584

Amortization of acquired intangible assets

 

3,009

 

3,017

 

11,354

 

8,972

Restructuring costs

 

-

 

-

 

6,895

 

-

Depreciation

 

570

 

408

 

1,556

 

1,219

Adjusted EBITDA

$

7,416

$

42,699

$

35,393

$

115,216

  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,

 

 

2024

 

2023

 

2024

 

2023

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

GAAP Net Income

$

2,114

$

32,821

$

7,673

$

78,012

Stock-based compensation expenses

 

6,220

 

4,425

 

17,325

 

10,927

Amortization of acquired intangible assets

 

3,009

 

3,017

 

11,354

 

8,972

Retention and other acquisition related expenses

 

427

 

401

 

3,936

 

658

Change in fair value of contingent consideration

 

-

 

1,982

 

1,541

 

16,584

Restructuring costs

 

-

 

-

 

6,895

 

-

Foreign exchange losses (gains) associated with ASC-842

 

255

 

(83)

 

90

 

(280)

Revaluation of acquisition related contingent consideration

 

-

 

149

 

-

 

441

Taxes on the above items

 

(168)

 

(291)

 

(969)

 

(865)

Non-GAAP Net Income

$

11,857

$

42,421

$

47,845

$

114,449

 

Non-GAAP diluted earnings per share

$

0.23

$

0.84

$

0.94

$

2.28

 

Shares used in computing non-GAAP diluted earnings per share

 

50,504,041

 

50,543,534

 

50,859,984

 

50,106,425

  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,

 

 

2024

 

2023

 

2024

 

2023

 

 

(Unaudited)

 

(Unaudited)

 

Net cash provided by operating activities

$

16,238

$

40,095

$

2,600

$

105,246

Purchases of property and equipment, net of sales

 

(4,336)

 

(152)

 

(5,467)

 

(503)

Free cash flow

$

11,902

$

39,943

$

(2,867)

$

104,743

Purchase of property and equipment related to our new corporate headquarter office

 

4,142

 

-

 

4,323

 

-

Portion of the cash payment of contingent consideration in excess of the acquisition date fair value

 

1,182

 

-

 

10,824

 

-

Adjusted free cash flow

$

17,226

$

39,943

$

12,280

$

104,743

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20241106975891/en/

Perion Network Ltd. Dudi Musler, VP of Investor Relations +972 (54) 7876785 dudim@perion.com