NEW YORK, May 17, 2021 /PRNewswire/ -- Taboola, a
global leader in powering recommendations for the open web, helping
people discover things they may like, today announced its results
for the quarter ended March 31,
2021.
Adam Singolda, Taboola's Founder and CEO, commented, "Our Q1
results demonstrated momentum across the business and the positive
network effect of our scale, proprietary AI technology and
expanding base of digital property and advertiser partners. The
world's biggest publishers continue to place their trust in Taboola
as their key recommendation partner. This, coupled with our recent
product innovations that push the boundaries of what's possible for
advertisers, have driven our success. As we prepare to go public in
the second quarter through our pending merger with ION Acquisition
Corp 1 Ltd. (NYSE:IACA)("ION"), we look forward to entering the
next phase of our journey."
For more commentary on the quarter, please refer to Taboola's Q1
2021 Shareholder Letter, which was filed separately with the SEC
and posted on Taboola's website today at
https://www.taboola.com/documents/taboola-Q1-21-shareholder-letter.pdf.
First Quarter 2021 Results Summary
|
|
|
Three Months
Ended
March
31,
|
|
(dollars
in thousands)
|
|
|
2021
|
|
|
2020
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
Revenues
|
|
|
$ 302,950
|
|
|
$
279,346
|
|
Gross
Profit
|
|
|
$
89,499
|
|
|
$
52,776
|
|
Net Income
(loss)
|
|
|
18,587
$
|
|
|
$
(23,853)
|
|
Net Income (loss)
Margin
|
|
|
6.14%
|
|
|
(8.54)%
|
|
Cash Flow from
Operations
|
|
|
$
(9,103)
|
|
|
$
11,008
|
|
Cash, cash
equivalents and short-term deposits
|
|
$
229,287
|
|
|
$
118,644
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial
Data*
|
|
|
|
|
|
|
|
ex-TAC Gross
Profit
|
|
|
$
105,914
|
|
|
$
68,968
|
|
Adjusted
EBITDA
|
|
|
33,543
$
|
|
|
$
(1,720)
|
|
Ratio of Adjusted
EBITDA to ex-TAC Gross Profit
|
|
31.67%
|
|
|
(2.49)%
|
|
Free Cash
Flow
|
|
|
$
(14,640)
|
|
|
$
4,031
|
|
Financial Highlights
- Exceeded our original projections on key metrics:
-
- Revenues of $303 million versus
original projections of $286
million
- Gross Profit of $89 million
versus original projections of $78
million
- Ex-TAC Gross Profit of $106
million versus original projections of $95 million
- Revenue grew $24 million or 8.4%
year-over-year. New digital property partners1 drove
$22 million of growth and existing
digital property partners2 grew $2 million.
- Gross Profit grew $37 million or
69.6% year-over-year and Ex-TAC Gross Profit grew $37 million or 53.6% year-over-year.
- In each case, the improvement in gross profit was driven
primarily by strong yield, the revenue we make per advertising
placement. The year-over-year growth was unusually high due to
lower advertising demand in Q1 2020 at the beginning of the
COVID-19 pandemic.
- Net income of $18.6 million
increased $42.4 million year over
year and Adjusted EBITDA of $33.5
million increased $35.3
million year over year.
- Net income Margin was 6.1% and the Ratio of Adjusted EBITDA to
ex-TAC Gross Profit was 31.7%, above our projection of 26.2%.
- Cash Flow from Operations and Free Cash Flow declined
year-over-year driven primarily by timing of digital property
partner payments, including some COVID-19 related guarantee
repayments in Q1 2021.
1New digital property partners within the first 12
months that were live on our network
2Net growth of existing digital property partners,
including the growth of new digital property partners (beyond the
revenue contribution determined based on the run-rate revenue
generated by them when they are first on-boarded)
Second Quarter 2021 and Full Year 2021 Guidance
The Company's First Quarter results provide us confidence to
raise our Second Quarter and Full Year 2021 guidance above the
projections released in January 2021
when Taboola announced it intended to go public via a merger with
ION.
For the Second Quarter 2021, the Company currently expects:
- Revenues of $315 to $320 million versus original projections of
$311 million.
- Gross Profit of $88 to
$95 million versus original
projections of $88 million.
- ex-TAC Gross Profit of $108 to
$113 million versus original
projections of $107 million.
- Adjusted EBITDA of $34 to
$36 million versus original
projections of $30 million.
For the Full Year 2021, the Company currently expects:
- Revenues of $1,298 to
$1,308 million versus original
projections of $1,277 million. This
would represent year over year growth of 9% to 10%.
- Gross Profit of $374 to
$386 million versus original
projections of $365 million. This
would represent year over year growth of 17% to 21%.
- ex-TAC Gross Profit of $456 to
$466 million versus original
projections of $445 million. This
would represent year over year growth of 19% to 22%.
- Adjusted EBITDA of $140 to
$150 million versus original
projections of $127 million. This
would represent year over year growth of 32% to 42% and a Ratio of
Adjusted EBITDA to ex-TAC Gross Profit of 30% to 33%.
Although we provide guidance for Adjusted EBITDA and Ratio of
Adjusted EBITDA to ex-TAC Gross Profit, we are not able to provide
guidance for projected Net income (loss) or Net income Margin, the
most directly comparable GAAP measures. Certain elements of Net
income (loss), including share-based compensation expenses, are not
predictable due to the high variability and difficulty of making
accurate forecasts. As a result, it is impractical for us to
provide guidance on Net Income (loss) or to reconcile our Adjusted
EBITDA or Ratio of Adjusted EBITDA to ex-TAC Gross
Profit guidance without unreasonable efforts. Consequently, no
disclosure of projected Net income (loss) is included and no
reconciliation of Adjusted EBITDA or Ratio of Adjusted EBITDA to
ex-TAC Gross Profit is included. For the same reasons, we are
unable to address the probable significance of the unavailable
information.
Our guidance assumes that the global economy continues to
recover, with no major COVID-19 related setbacks that may cause
economic conditions to deteriorate or significantly reduce
advertiser demand.
*About Non-GAAP Financial Information
This press release includes ex-TAC Gross Profit, Adjusted
EBITDA, Ratio of Adjusted EBITDA to ex-TAC Gross Profit and Free
Cash Flow, which are non-GAAP financial measures. These non-GAAP
financial measures are not measures of financial performance in
accordance with GAAP and may exclude items that are significant in
understanding and assessing the Company's financial results.
Therefore, these measures should not be considered in isolation or
as an alternative to revenues, gross profit, net income, cash flows
from operations or other measures of profitability, liquidity or
performance under GAAP. You should be aware that the Company's
presentation of these measures may not be comparable to
similarly-titled measures used by other companies.
The Company believes non-GAAP financial measures provide useful
information to management and investors regarding future financial
and business trends relating to the Company. The Company believes
that the use of these measures provides an additional tool for
investors to use in evaluating operating results and trends and in
comparing the Company's financial measures with other similar
companies, many of which present similar non-GAAP financial
measures to investors. Non-GAAP financial measures are subject to
inherent limitations because they reflect the exercise of judgments
by management about which items are excluded or included in
calculating them. Please refer to the appendix at the end of this
press release for reconciliations to the most directly comparable
measures in accordance with GAAP.
Note Regarding Forward-Looking Statements
Certain statements in this press release are forward-looking
statements. Forward-looking statements generally relate to future
events including future financial or operating performance of
Taboola.com Ltd. (the "Company"). For example, the expected timing
and completion of the pending merger with ION and guidance for the
second quarter of and Full Year 2021, are forward-looking
statements. In some cases, you can identify forward-looking
statements by terminology such as "may", "should", "expect",
"intend", "will", "estimate", "anticipate", "believe", "predict",
"potential" or "continue", or the negatives of these terms or
variations of them or similar terminology. Such forward-looking
statements are subject to risks, uncertainties, and other factors
which could cause actual results to differ materially from those
expressed or implied by such forward looking statements.
These forward-looking statements are based upon estimates and
assumptions that, while considered reasonable by the Company and
its management, are inherently uncertain. Uncertainties and risk
factors that could affect the Company's future performance and
cause results to differ from the forward-looking statements in this
presentation include, but are not limited to: the occurrence of any
event, change or other circumstances that could give rise to the
termination of the proposed transaction involving the Company and
ION (such transaction, the "Business Combination"); the outcome of
any legal proceedings that may be instituted against ION or the
Company, the combined company or others following the announcement
of the Business Combination; the inability to complete the Business
Combination due to the failure to obtain approval of the
shareholders of ION or to satisfy other conditions to closing;
changes to the proposed structure of the Business Combination that
may be required or appropriate as a result of applicable laws or
regulations or as a condition to obtaining regulatory approval of
the Business Combination; the ability to meet stock exchange
listing standards following the consummation of the Business
Combination; the risk that the Business Combination disrupts
current plans and operations of ION or the Company as a result of
the announcement and consummation of the Business Combination; the
ability to recognize the anticipated benefits of the Business
Combination, which may be affected by, among other things,
competition, the ability of the combined company to grow and manage
growth profitably, maintain relationships with customers and retain
its management and key employees; costs related to the Business
Combination; changes in applicable laws or regulations; the
Company's estimates of expenses and profitability and underlying
assumptions with respect to shareholder redemptions and purchase
price and other adjustments; ability to attract new digital
properties and advertisers; ability to meet minimum guarantee
requirements in contracts with digital properties; intense
competition in the digital advertising space, including with
competitors who have significantly more resources; ability to grow
and scale the Company's ad and content platform through new
relationships with advertisers and digital properties; ability to
secure high quality content from digital properties; ability to
maintain relationships with current advertiser and digital property
partners; ability to make continued investments in the Company's
AI-powered technology platform; the need to attract, train and
retain highly-skilled technical workforce; changes in the
regulation of, or market practice with respect to, "third party
cookies" and its impact on digital advertising; continued
engagement by users who interact with the Company's platform on
various digital properties; the impact of the ongoing COVID-19
pandemic; reliance on a limited number of partners for a
significant portion of the Company's revenue; changes in laws and
regulations related to privacy, data protection, advertising
regulation, competition and other areas related to digital
advertising; ability to enforce, protect and maintain intellectual
property rights; and risks related to the fact that we are
incorporated in Israel and
governed by Israeli law; and other risks and uncertainties set
forth in the section entitled "Risk Factors" and "Cautionary Note
Regarding Forward-Looking Statements" in ION's final prospectus
relating to its initial public offering dated October 1, 2020, in the Company's registration
statement on Form F-4 relating to the Business Combination filed on
April 30, 2021, and in subsequent
filings with the Securities and Exchange Commission ("SEC"),
including the final prospectus/proxy statement relating to the
Business Combination.
Nothing in this press release should be regarded as a
representation by any person that the forward-looking statements
set forth herein will be achieved or that any of the contemplated
results of such forward-looking statements will be achieved. You
should not place undue reliance on these forward-looking
statements, which speak only as of the date they were made. Neither
ION nor the Company undertakes any duty to update these
forward-looking statements except as may be required by law.
Additional Information
This communication is being made in respect of the proposed
transaction involving Taboola.com Ltd. ("Taboola") and ION
Acquisition Corp. 1 Ltd. ("ION"). This communication does not
constitute an offer to sell or the solicitation of an offer to buy
any securities or a solicitation of any vote or approval, nor shall
there be any sale of securities in any jurisdiction in which such
offer, solicitation or sale would be unlawful prior to registration
or qualification under the securities laws of such jurisdiction. In
connection with the proposed transaction, Taboola has filed with
the Securities and Exchange Commission ("SEC") a registration
statement on Form F-4 that includes a proxy statement of ION in
connection with ION's solicitation of proxies for the vote by ION's
shareholders with respect to the proposed transaction and other
matters as may be described in the registration statement. Taboola
and ION also plan to file other documents with the SEC regarding
the proposed transaction and a proxy statement/prospectus will be
mailed to holders of shares of ION's Class A ordinary shares.
BEFORE MAKING ANY VOTING OR INVESTMENT DECISION, INVESTORS ARE
URGED TO READ THE FORM F-4 AND THE PROXY STATEMENT/PROSPECTUS
REGARDING THE PROPOSED TRANSACTION AND ANY OTHER RELEVANT DOCUMENTS
CAREFULLY IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY
WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.
The proxy statement/prospectus, as well as other filings containing
information about Taboola and ION will be available without charge
at the SEC's Internet site (http://www.sec.gov). Copies of the
proxy statement/prospectus can also be obtained, when available,
without charge, from Taboola's website at http://www.taboola.com.
Copies of the proxy statement/prospectus can be obtained, when
available, without charge, from ION's website at
http://www.ion-am.com/spac.
Participants in the Solicitations
Taboola, ION and certain of their respective directors,
executive officers and other members of management and employees
may, under SEC rules, be deemed to be participants in the
solicitation of proxies from ION's shareholders in connection with
the proposed transaction. You can find more information about ION's
directors and executive officers in ION's final prospectus dated
October 1, 2020 and filed with the
SEC on October 5, 2020. Additional
information regarding the participants in the proxy solicitation
and a description of their direct and indirect interests will be
included in the proxy statement/prospectus when it becomes
available. Shareholders, potential investors and other interested
persons should read the proxy statement/prospectus carefully when
it becomes available before making any voting or investment
decisions. You may obtain free copies of these documents from the
sources indicated above.
No Offer or Solicitation
This communication does not constitute an offer to sell or the
solicitation of an offer to buy any securities, or a solicitation
of any vote or approval, nor shall there be any sale of securities
in any jurisdiction in which such offer, solicitation or sale would
be unlawful prior to registration or qualification under the
securities laws of any such jurisdiction. No offering of securities
shall be made except by means of a prospectus meeting the
requirements of section 10 of the Securities Act, or an exemption
therefrom.
About Taboola
Taboola powers recommendations for the open web, helping people
discover things they may like. The company's platform, powered by
artificial intelligence, is used by digital properties, including
websites, devices and mobile apps, to drive monetization and user
engagement. Taboola has long-term partnerships with some of the top
digital properties in the world, including CNBC, NBC News, Business
Insider, The Independent and El Mundo. More than 13,000 advertisers
use Taboola to reach over 500 million daily active users in a
brand-safe environment. The company has offices in 15 cities
worldwide, including New York and
Tel Aviv.
Taboola is going public via a merger with ION Acquisition Corp.
1 Ltd. (NYSE: IACA), a publicly traded special purpose acquisition
company, or SPAC. For more information visit:
https://www.taboola.com/press-release/taboola-goes-public.
Learn more at www.taboola.com and follow @taboola on
Twitter.
CONSOLIDATED
BALANCE SHEETS
|
U.S. dollars in
thousands, except share and per share data
|
|
|
March
31,
|
|
December
31,
|
|
|
2021
|
|
2020
|
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
ASSETS
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
Cash and cash equivalents
|
|
$
229,287
|
|
$
242,811
|
Restricted
deposits
|
|
60
|
|
3,664
|
Trade
receivables
|
|
125,609
|
|
158,050
|
Prepaid expenses and
other current assets
|
|
32,317
|
|
21,609
|
Total current
assets
|
|
387,273
|
|
426,134
|
NON-CURRENT
ASSETS
|
|
|
|
|
Long-term prepaid
expenses
|
|
18,490
|
|
5,289
|
Restricted
deposits
|
|
4,250
|
|
3,300
|
Deferred tax
assets
|
|
1,556
|
|
1,382
|
Right of use
assets
|
|
65,008
|
|
68,058
|
Property and
equipment, net
|
|
59,207
|
|
52,894
|
Intangible assets,
net
|
|
3,266
|
|
3,905
|
Goodwill
|
|
19,206
|
|
19,206
|
|
|
170,983
|
|
154,034
|
Total assets
|
|
558,256
|
|
$
580,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED
BALANCE SHEETS (continued)
|
U.S. dollars in
thousands, except share and per share data
|
|
|
|
March
31,
|
|
December
31,
|
|
|
2021
|
|
2020
|
|
|
Unaudited
|
|
Audited
|
|
|
|
|
|
LIABILITIES,
CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS'
EQUITY
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
Trade
payable
|
|
$
152,924
|
|
$
189,352
|
Lease
liability
|
|
15,622
|
|
15,746
|
Accrued expenses and
other current liabilities
|
|
85,587
|
|
95,135
|
Total current
liabilities
|
|
254,133
|
|
300,233
|
|
|
|
|
|
LONG TERM
LIABILITIES
|
|
|
|
|
Deferred
tax liabilities
|
|
995
|
|
45
|
Lease
liability
|
|
58,891
|
|
63,044
|
Total long-term
liabilities
|
|
59,886
|
|
63,089
|
|
|
|
|
|
CONVERTIBLE
PREFERRED SHARES
|
|
|
|
|
Preferred A, B, B-1,
B-2, C, D and E shares with no par value - Authorized: 45,688,037
shares at March 31, 2021 and December 31, 2020; Issued and
outstanding: 44,978,000 shares at March 31, 2021 and December 31,
2020: Aggregate liquidation preference of 314,680 and 308,765 as of
March 31, 2021 and December 31, 2020,
respectively.
|
|
170,206
|
|
170,206
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
Ordinary shares with
no par value- Authorized: 330,000,000 and 65,366,595 shares as of
March 31, 2021 and December 31, 2020 respectively; 16,364,539
and 15,313,447 shares issued and outstanding as of March 31, 2021
and December 31, 2020, respectively
|
|
-
|
|
-
|
Additional paid-in
capital
|
|
86,941
|
|
78,137
|
Accumulated
deficit
|
|
(12,910)
|
|
(31,497)
|
Total shareholders' equity
|
|
74,031
|
|
46,640
|
Total liabilities, convertible preferred shares,
and shareholders' equity
|
|
$
558,256
|
|
$
580,168
|
CONSOLIDATED
STATEMENTS OF INCOME (LOSS)
|
U.S. dollars in
thousands, except share and per share data
|
|
|
|
Three months
ended March
31,
|
|
|
|
2021
|
|
2020
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
Revenues
|
|
$
302,950
|
|
$
279,346
|
|
Cost of
revenues:
|
|
|
|
|
|
Traffic acquisition
cost
|
|
197,036
|
|
210,378
|
|
Other cost of
revenues
|
|
16,415
|
|
16,192
|
|
Total cost of
revenues
|
|
213,451
|
|
226,570
|
|
Gross
profit
|
|
89,499
|
|
52,776
|
|
Operating
expenses:
|
|
|
|
|
|
Research and
development expenses
|
|
23,893
|
|
21,999
|
|
Sales and marketing
expenses
|
|
34,308
|
|
35,436
|
|
General and
administrative expenses
|
|
9,676
|
|
15,179
|
|
Total operating
expenses
|
|
67,877
|
|
72,614
|
|
Operating income
(loss) before finance expenses
|
|
21,622
|
|
(19,838)
|
|
Finance income
(expenses), net
|
|
(798)
|
|
448
|
|
Income (loss) before
income taxes
|
|
20,824
|
|
19,390
|
|
Provision for income
taxes
|
|
2,237
|
|
4,463
|
|
Net income
(loss)
|
|
$
18,587
|
|
$
(23,853)
|
|
Less: Undistributed
earnings allocated to participating securities
|
|
(5,915)
|
|
(5,582)
|
|
Net Income (loss)
attributable to ordinary shares – basic and diluted
|
|
12,672
|
|
(29,435)
|
|
Net income (loss) per
share attributable to ordinary shareholders, basic
|
|
$
0.78
|
|
$
(1.78)
|
|
Weighted-average
shares used in computing net income (loss) per share attributable
to ordinary shareholders, basic
|
|
16,344,356
|
|
16,491,783
|
|
Net income (loss) per
share attributable to ordinary shareholders, diluted
|
|
$
0.46
|
|
$
(1.78)
|
|
Weighted-average
shares used in computing net income (loss) per share attributable
to ordinary shareholders, diluted
|
|
27,819,375
|
|
16,491,783
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
U.S. dollars in
thousands, except share and per share data
|
|
|
|
|
Three months
ended March
31,
|
|
|
|
2021
|
|
2020
|
|
|
|
Unaudited
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
18,587
|
|
$
(23,853)
|
|
Adjustments to
reconcile net income (loss) to net cash flows provided by operating
activities:
|
|
|
|
|
|
Depreciation and
amortization
|
|
8,244
|
|
9,751
|
|
Share based
compensation expenses
|
|
5,131
|
|
2,270
|
|
Net loss (gain) from
financing expenses
|
|
1,613
|
|
1,341
|
|
Increase (decrease) in
deferred taxes, net
|
|
776
|
|
(566)
|
|
Accrued interest,
net
|
|
-
|
|
177
|
|
|
|
|
|
|
|
Change in operating
assets and liabilities:
|
|
|
|
|
|
Decrease in trade
receivables
|
|
32,441
|
|
25,048
|
|
Decrease (increase) in
prepaid expenses and other current assets and long-term prepaid
expenses
|
|
(16,759)
|
|
5,916
|
|
Decrease in trade
payable
|
|
(47,522)
|
|
(4,813)
|
|
Change in operating
lease Right of use assets
|
|
3,632
|
|
3,296
|
|
Change in operating
Lease liabilities
|
|
(4,859)
|
|
(5,314)
|
|
Decrease in accrued
expenses and other current liabilities
|
|
(10,387)
|
|
(2,245)
|
|
Net cash provided by
(used in) operating activities
|
|
(9,103)
|
|
11,008
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
Purchase of property
and equipment, including capitalized platform costs
|
|
(5,537)
|
|
(6,977)
|
|
Cash paid in
connection with acquisitions
|
|
-
|
|
(202)
|
|
Decrease (increase)
in restricted deposits
|
|
2,654
|
|
(4)
|
|
Decrease (increase)
in short-term deposits
|
|
-
|
|
12,963
|
|
Net cash provided by
(used in) investing activities
|
|
(2,883)
|
|
5,780
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
Exercise of
options
|
|
3,551
|
|
277
|
|
Payment of deferred
offering cost
|
|
(3,476)
|
|
-
|
|
Net cash provided by
financing activities
|
|
75
|
|
277
|
|
Exchange differences
on balances of cash, cash equivalents
|
|
(1,613)
|
|
(1,341)
|
|
|
|
|
|
|
|
Increase (decrease)
in cash, cash equivalents
|
|
(13,524)
|
|
15,724
|
|
Cash, cash
equivalents - at the beginning of the period
|
|
242,811
|
|
86,920
|
|
Cash, cash
equivalents - at end of the period
|
|
$
229,287
|
|
$
102,644
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS (continued)
|
|
|
|
U.S. dollars in
thousands, except share and per share data
|
|
|
|
|
|
Three months
ended March
31,
|
|
|
|
2021
|
|
2020
|
|
|
|
(unaudited)
|
|
Supplemental
disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income
taxes
|
|
$
1,329
|
|
$
588
|
|
Supplemental
disclosures of noncash investing and financing
activities:
|
|
|
|
|
|
Deferred offering
costs incurred during the period included in the Long-term prepaid
expenses
|
|
$
3,674
|
|
$
-
|
|
|
|
|
|
|
|
Purchase of property,
plant and equipment
|
|
$
10,138
|
|
$
1,446
|
|
|
|
|
|
|
|
APPENDIX: Non-GAAP
Reconciliation
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q1 2021
|
(Unaudited)
|
The following table
provides a reconciliation of Revenues to ex-TAC Gross
Profit.
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2021
|
|
2020
|
|
|
(unaudited)
|
|
|
(dollars in
thousands)
|
Revenues
|
|
$302,950
|
|
$279,346
|
Traffic acquisition cost
|
|
(197,036)
|
|
(210,378)
|
Other cost of revenues
|
|
(16,415)
|
|
(16,192)
|
Gross
Profit
|
|
$89,499
|
|
$52,776
|
Add back: Other cost of revenues
|
|
16,415
|
|
16,192
|
ex-TAC Gross
Profit
|
|
$105,914
|
|
$68,968
|
The following table provides a reconciliation of Net income
(loss) to Adjusted EBITDA.
|
|
|
Three Months
Ended
March
31,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
(unaudited)
|
|
|
|
(dollars in
thousands)
|
Net income
(loss)
|
|
|
$18,587
|
|
|
$ (23,853)
|
Adjusted to exclude
the following:
|
|
|
|
|
|
|
Financial expenses
(income)
|
|
|
798
|
|
|
(448)
|
Tax
expenses
|
|
|
2,237
|
|
|
4,463
|
Depreciation and
amortization
|
|
|
8,244
|
|
|
9,751
|
Share-based
compensation expenses
|
|
|
5,131
|
|
|
2,270
|
M&A
costs(1)
|
|
|
(1,454)
|
|
|
6,097
|
Adjusted
EBITDA
|
|
|
$33,543
|
|
|
$ (1,720)
|
|
1Costs
primarily related to the proposed strategic transaction with
Outbrain Inc., which we elected not to consummate.
|
Net income (loss) Margin is Net income (loss) divided by
Revenues. We calculate Ratio of Adjusted EBITDA to ex-TAC Gross
Profit as Adjusted EBITDA divided by ex-TAC Gross Profit. We
believe that the Ratio of Adjusted EBITDA to ex-TAC Gross Profit is
useful because TAC is what we must pay digital properties to obtain
the right to place advertising on their websites, and we believe
excluding these costs from the calculation of our Adjusted EBITDA
compared to our ex-TAC Gross Profit better reflects the revenue
that ultimately flows to us. The following table reconciles Net
income (loss) Margin and Ratio of Adjusted EBITDA to ex-TAC Gross
Profit for the period
shown.
|
|
|
Three Months
Ended
March
31,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
(unaudited)
|
|
|
|
(dollars in
thousands)
|
Revenues
|
|
|
$ 302,950
|
|
|
$ 279,346
|
Net income
(loss)
|
|
|
$18,587
|
|
|
$ (23,853)
|
Net income (loss)
Margin
|
|
|
6.14%
|
|
|
(8.54)%
|
|
|
|
|
|
|
|
ex-TAC Gross
Profit
|
|
|
$105,914
|
|
|
$
68,968
|
Adjusted
EBITDA
|
|
|
$33,543
|
|
|
$ (1,720)
|
Ratio of Adjusted
EBITDA Margin to ex-TAC Gross Profit
|
|
|
31.67%
|
|
|
(2.49)%
|
The following table provides a reconciliation of Net cash
provided by operating activities to Free Cash Flow.
|
|
|
Three Months
Ended
March
31,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
(unaudited)
|
|
|
|
(dollars in
thousands)
|
Net cash provided by
operating activities
|
|
|
$ (9,103)
|
|
|
$ 11,008
|
Purchases of property
and equipment, including capitalized platform costs
|
|
|
(5,537)
|
|
|
(6,977)
|
Free Cash
Flow
|
|
|
$ (14,640)
|
|
|
$
4,031
|
APPENDIX: Non-GAAP
Reconciliation
|
RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q2 2021 and
FULL YEAR 2021 GUIDANCE
|
(Unaudited)
|
The following table
provides a reconciliation of Gross Profit to ex-TAC Gross
Profit.
|
|
|
|
Q2
2021
|
|
FY
2021
|
|
|
(unaudited)
|
|
|
(dollars in
millions)
|
Revenues
|
|
$315 -
$320
|
|
$1,298 -
$1,308
|
Traffic acquisition cost
|
|
($202 -
$212)
|
|
($832 -
$852)
|
Other cost of revenues
|
|
($18 -
$20)
|
|
($80 -
$82)
|
Gross
Profit
|
|
$88 - $95
|
|
$374 -
$386
|
Add back: Other cost of revenues
|
|
$18 - $20
|
|
$80 - $82
|
ex-TAC Gross
Profit
|
|
$108 -
$113
|
|
$456 -
$466
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/taboola-announces-first-quarter-2021-financial-results-301292243.html
SOURCE Taboola