|
|
PERION NETWORK LTD.
By: /s/ Maoz Sigron
Name: Maoz Sigron
Title: Chief Financial Officer
|
| ● |
Retail Media1 revenue increased 75% year-over-year to $17.6 million, representing 24% of Advertising Solutions2 revenue compared to
10% last year.
|
| ● |
CTV revenue increased 42% year-over-year to $10.2 million, representing 14% of Advertising Solutions2 revenue compared to 7% last year.
|
| ● |
On a proforma basis, DOOH revenue increased 41% year-over-year to $13.0 million, representing 18% of Advertising Solutions2 revenue compared to 9% last year.
|
| ● |
Open Web3 Video revenue decreased 66% year-over-year, representing 18% of Advertising Solutions2
revenue, compared to 41% last year.
|
| ● |
Search Advertising revenue decreased 57% year-over-year to $34.3 million. Average Daily Searches decreased by 43% year-over-year to 16.3 million and the average number of Search Advertising publishers decreased by 40% year-over-year to 95.
|
|
In millions,
except per share data |
Three months ended
|
Six months ended
|
||||||||||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||||||||||
|
|
2024
|
2023
|
%
|
2024
|
2023
|
%
|
||||||||||||||||||
|
Advertising Solutions Revenue
|
$
|
74.4
|
$
|
99.4
|
-25
|
%
|
$
|
150.2
|
$
|
179.3
|
-16
|
%
|
||||||||||||
|
Search Advertising Revenue
|
$
|
34.3
|
$
|
79.1
|
-57
|
%
|
$
|
116.4
|
$
|
144.4
|
-19
|
%
|
||||||||||||
|
Total Revenue
|
$
|
108.7
|
$
|
178.5
|
-39
|
%
|
$
|
266.5
|
$
|
323.6
|
-18
|
%
|
||||||||||||
|
Contribution ex-TAC (Revenue ex-TAC)
|
$
|
49.8
|
$
|
77.0
|
-35
|
%
|
$
|
110.0
|
$
|
142.3
|
-23
|
%
|
||||||||||||
|
GAAP Net Income (Loss)
|
$
|
(6.2
|
)
|
$
|
21.4
|
-129
|
%
|
$
|
5.6
|
$
|
45.2
|
-88
|
%
|
|||||||||||
|
Non-GAAP Net Income
|
$
|
13.4
|
$
|
42.1
|
-68
|
%
|
$
|
36.0
|
$
|
72.0
|
-50
|
%
|
||||||||||||
|
Adjusted EBITDA
|
$
|
7.7
|
$
|
41.2
|
-81
|
%
|
$
|
28.0
|
$
|
72.5
|
-61
|
%
|
||||||||||||
|
Adjusted EBITDA to Contribution ex-TAC
|
15
|
%
|
54
|
%
|
25
|
%
|
51
|
%
|
||||||||||||||||
|
Net Cash from Operations
|
$
|
(20.5
|
)
|
$
|
47.4
|
-143
|
%
|
$
|
(13.6
|
)
|
$
|
65.2
|
-121
|
%
|
||||||||||
|
Adjusted Free Cash Flow
|
$
|
(11.4
|
)
|
$
|
47.2
|
-124
|
%
|
$
|
(4.9
|
)
|
$
|
64.8
|
-108
|
%
|
||||||||||
|
GAAP Diluted EPS
|
$
|
(0.13
|
)
|
$
|
0.43
|
-130
|
%
|
$
|
0.11
|
$
|
0.91
|
-88
|
%
|
|||||||||||
|
Non-GAAP Diluted EPS
|
$
|
0.26
|
$
|
0.84
|
-69
|
%
|
$
|
0.71
|
$
|
1.45
|
-51
|
%
|
||||||||||||
| ● |
Revenue of $490 to $510 million
|
| ● |
Adjusted EBITDA3 of $48 to $52 million
|
| ● |
Adjusted EBITDA3 to contribution ex-TAC3 of 23% at the midpoint
|
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Revenuew
|
||||||||||||||||
|
Advertising Solutions
|
$
|
74,374
|
$
|
99,379
|
$
|
150,160
|
$
|
179,257
|
||||||||
|
Search Advertising
|
34,317
|
79,091
|
116,351
|
144,363
|
||||||||||||
|
Total Revenue
|
108,691
|
178,470
|
266,511
|
323,620
|
||||||||||||
|
Costs and Expenses
|
||||||||||||||||
|
Cost of revenue
|
11,299
|
9,589
|
22,784
|
17,148
|
||||||||||||
|
Traffic acquisition costs and media buy
|
58,933
|
101,482
|
156,552
|
181,357
|
||||||||||||
|
Research and development
|
10,112
|
8,236
|
19,923
|
16,589
|
||||||||||||
|
Selling and marketing
|
18,044
|
13,857
|
34,134
|
28,812
|
||||||||||||
|
General and administrative
|
10,003
|
7,413
|
19,755
|
13,956
|
||||||||||||
|
Change in fair value of contingent consideration
|
1,541
|
14,602
|
1,541
|
14,602
|
||||||||||||
|
Depreciation and amortization
|
4,773
|
3,405
|
9,331
|
6,766
|
||||||||||||
|
Restructuring costs
|
6,895
|
-
|
6,895
|
-
|
||||||||||||
|
Total Costs and Expenses
|
121,600
|
158,584
|
270,915
|
279,230
|
||||||||||||
|
Income (loss) from Operations
|
(12,909
|
)
|
19,886
|
(4,404
|
)
|
44,390
|
||||||||||
|
Financial income, net
|
5,703
|
5,158
|
11,189
|
8,586
|
||||||||||||
|
Income (loss) before Taxes on income
|
(7,206
|
)
|
25,044
|
6,785
|
52,976
|
|||||||||||
|
Taxes on income (tax benefit)
|
(997
|
)
|
3,638
|
1,226
|
7,785
|
|||||||||||
|
Net Income (loss)
|
$
|
(6,209
|
)
|
$
|
21,406
|
$
|
5,559
|
$
|
45,191
|
|||||||
|
Net Earnings (loss) per Share
|
||||||||||||||||
|
Basic
|
$
|
(0.13
|
)
|
$
|
0.46
|
$
|
0.12
|
$
|
0.97
|
|||||||
|
Diluted
|
$
|
(0.13
|
)
|
$
|
0.43
|
$
|
0.11
|
$
|
0.91
|
|||||||
|
Weighted average number of shares
|
||||||||||||||||
|
Basic
|
48,733,540
|
46,961,028
|
48,268,786
|
46,673,439
|
||||||||||||
|
Diluted
|
48,733,540
|
49,637,258
|
49,364,755
|
49,551,061
|
||||||||||||
|
|
June 30,
|
December 31,
|
||||||
|
|
2024
|
2023
|
||||||
|
|
(Unaudited)
|
(Audited)
|
||||||
|
ASSETS
|
||||||||
|
Current Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
145,985
|
$
|
187,609
|
||||
|
Restricted cash
|
1,114
|
1,339
|
||||||
|
Short-term bank deposits
|
184,738
|
207,450
|
||||||
|
Marketable securities
|
76,331
|
77,616
|
||||||
|
Accounts receivable, net
|
147,864
|
231,539
|
||||||
|
Prepaid expenses and other current assets
|
24,418
|
21,033
|
||||||
|
Total Current Assets
|
580,450
|
726,586
|
||||||
|
|
||||||||
|
Long-Term Assets
|
||||||||
|
Property and equipment, net
|
4,406
|
3,179
|
||||||
|
Operating lease right-of-use assets
|
22,968
|
6,609
|
||||||
|
Goodwill and intangible assets, net
|
322,911
|
336,627
|
||||||
|
Deferred taxes
|
5,984
|
4,180
|
||||||
|
Other assets
|
390
|
85
|
||||||
|
Total Long-Term Assets
|
356,659
|
350,680
|
||||||
|
Total Assets
|
$
|
937,109
|
$
|
1,077,266
|
||||
|
|
||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current Liabilities
|
||||||||
|
Accounts payable
|
$
|
115,565
|
$
|
217,181
|
||||
|
Accrued expenses and other liabilities
|
27,043
|
42,636
|
||||||
|
Short-term operating lease liability
|
4,617
|
4,198
|
||||||
|
Deferred revenue
|
2,543
|
2,297
|
||||||
|
Short-term payment obligation related to acquisitions
|
27,403
|
73,716
|
||||||
|
Total Current Liabilities
|
177,171
|
340,028
|
||||||
|
|
||||||||
|
Long-Term Liabilities
|
||||||||
|
Long-term operating lease liability
|
19,504
|
3,448
|
||||||
|
Other long-term liabilities
|
14,427
|
15,643
|
||||||
|
Total Long-Term Liabilities
|
33,931
|
19,091
|
||||||
|
Total Liabilities
|
211,102
|
359,119
|
||||||
|
|
||||||||
|
Shareholders' equity
|
||||||||
|
Ordinary shares
|
423
|
413
|
||||||
|
Additional paid-in capital
|
553,553
|
530,620
|
||||||
|
Treasury shares at cost
|
(21,054
|
)
|
(1,002
|
)
|
||||
|
Accumulated other comprehensive loss
|
(673
|
)
|
(83
|
)
|
||||
|
Retained earnings
|
193,758
|
188,199
|
||||||
|
Total Shareholders' Equity
|
726,007
|
718,147
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
937,109
|
$
|
1,077,266
|
||||
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||||
|
|
||||||||||||||||
|
Cash flows from operating activities
|
||||||||||||||||
|
Net Income (loss)
|
$
|
(6,209
|
)
|
$
|
21,406
|
$
|
5,559
|
$
|
45,191
|
|||||||
|
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
4,773
|
3,405
|
9,331
|
6,766
|
||||||||||||
|
Stock-based compensation expense
|
5,686
|
3,100
|
11,105
|
6,502
|
||||||||||||
|
Foreign currency translation
|
7
|
(11
|
)
|
29
|
(13
|
)
|
||||||||||
|
Accrued interest, net
|
1,043
|
2,150
|
2,781
|
(2,031
|
)
|
|||||||||||
|
Deferred taxes, net
|
(1,403
|
)
|
(554
|
)
|
(1,835
|
)
|
(476
|
)
|
||||||||
|
Accrued severance pay, net
|
(246
|
)
|
(1,873
|
)
|
(404
|
)
|
(275
|
)
|
||||||||
|
Restructuring costs
|
6,895
|
-
|
6,895
|
-
|
||||||||||||
|
Gain from sale of property and equipment
|
-
|
(5
|
)
|
(8
|
)
|
(17
|
)
|
|||||||||
|
Net changes in operating assets and liabilities
|
(31,080
|
)
|
19,754
|
(47,091
|
)
|
9,504
|
||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(20,534
|
)
|
$
|
47,372
|
$
|
(13,638
|
)
|
$
|
65,151
|
||||||
|
|
||||||||||||||||
|
Cash flows from investing activities
|
||||||||||||||||
|
Purchases of property and equipment, net of sales
|
(692
|
)
|
(217
|
)
|
(1,131
|
)
|
(351
|
)
|
||||||||
|
Investment in marketable securities, net of sales
|
3,644
|
(20,789
|
)
|
1,709
|
(72,195
|
)
|
||||||||||
|
Short-term deposits, net
|
40,401
|
26,000
|
22,712
|
28,100
|
||||||||||||
|
Net cash provided by (used in) investing activities
|
$
|
43,353
|
$
|
4,994
|
$
|
23,290
|
$
|
(44,446
|
)
|
|||||||
|
|
||||||||||||||||
|
Cash flows from financing activities
|
||||||||||||||||
|
Proceeds from exercise of stock-based compensation
|
107
|
125
|
366
|
2,188
|
||||||||||||
|
Payments of contingent consideration
|
(31,702
|
)
|
-
|
(31,702
|
)
|
(13,256
|
)
|
|||||||||
|
Purchase of treasury stock
|
(20,052
|
)
|
-
|
(20,052
|
)
|
-
|
||||||||||
|
Net cash provided by (used in) financing activities
|
$
|
(51,647
|
)
|
$
|
125
|
$
|
(51,388
|
)
|
$
|
(11,068
|
)
|
|||||
|
|
||||||||||||||||
|
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
(35
|
)
|
8
|
(113
|
)
|
85
|
||||||||||
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
(28,863
|
)
|
52,499
|
(41,849
|
)
|
9,722
|
||||||||||
|
Cash and cash equivalents and restricted cash at beginning of period
|
175,962
|
134,744
|
188,948
|
177,521
|
||||||||||||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
147,099
|
$
|
187,243
|
$
|
147,099
|
$
|
187,243
|
||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Revenue
|
$
|
108,691
|
$
|
178,470
|
$
|
266,511
|
$
|
323,620
|
||||||||
|
Traffic acquisition costs and media buy
|
58,933
|
101,482
|
156,552
|
181,357
|
||||||||||||
|
Contribution ex-TAC
|
$
|
49,758
|
$
|
76,988
|
$
|
109,959
|
$
|
142,263
|
||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
GAAP Income (loss) from Operations
|
$
|
(12,909
|
)
|
$
|
19,886
|
$
|
(4,404
|
)
|
$
|
44,390
|
||||||
|
Stock-based compensation expenses
|
5,686
|
3,100
|
11,105
|
6,502
|
||||||||||||
|
Retention and other acquisition related expenses
|
1,713
|
250
|
3,509
|
257
|
||||||||||||
|
Change in fair value of contingent consideration
|
1,541
|
14,602
|
1,541
|
14,602
|
||||||||||||
|
Amortization of acquired intangible assets
|
4,259
|
2,992
|
8,345
|
5,955
|
||||||||||||
|
Restructuring costs
|
6,895
|
-
|
6,895
|
-
|
||||||||||||
|
Depreciation
|
514
|
413
|
986
|
811
|
||||||||||||
|
Adjusted EBITDA
|
$
|
7,699
|
$
|
41,243
|
$
|
27,977
|
$
|
72,517
|
||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
GAAP Net Income (loss)
|
$
|
(6,209
|
)
|
$
|
21,406
|
$
|
5,559
|
$
|
45,191
|
|||||||
|
Stock-based compensation expenses
|
5,686
|
3,100
|
11,105
|
6,502
|
||||||||||||
|
Amortization of acquired intangible assets
|
4,259
|
2,992
|
8,345
|
5,955
|
||||||||||||
|
Retention and other acquisition related expenses
|
1,713
|
250
|
3,509
|
257
|
||||||||||||
|
Change in fair value of contingent consideration
|
1,541
|
14,602
|
1,541
|
14,602
|
||||||||||||
|
Restructuring costs
|
6,895
|
-
|
6,895
|
-
|
||||||||||||
|
Foreign exchange losses (gains) associated with ASC-842
|
(155
|
)
|
(81
|
)
|
(165
|
)
|
(198
|
)
|
||||||||
|
Revaluation of acquisition related contingent consideration
|
-
|
147
|
-
|
292
|
||||||||||||
|
Taxes on the above items
|
(303
|
)
|
(289
|
)
|
(801
|
)
|
(574
|
)
|
||||||||
|
Non-GAAP Net Income
|
$
|
13,427
|
$
|
42,127
|
$
|
35,988
|
$
|
72,027
|
||||||||
|
Non-GAAP diluted earnings per share
|
$
|
0.26
|
$
|
0.84
|
$
|
0.71
|
$
|
1.45
|
||||||||
|
Shares used in computing non-GAAP diluted earnings per share
|
51,215,652
|
49,922,156
|
50,876,487
|
49,832,074
|
||||||||||||
|
|
Three months ended
|
Six months ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(20,534
|
)
|
$
|
47,372
|
$
|
(13,638
|
)
|
$
|
65,151
|
||||||
|
Purchases of property and equipment, net of sales
|
(692
|
)
|
(217
|
)
|
(1,131
|
)
|
(351
|
)
|
||||||||
|
Purchase of property and equipment related to our new corporate headquarter office
|
181
|
-
|
181
|
-
|
||||||||||||
|
Portion of the cash payment of contingent consideration in excess of the acquisition date fair value
|
9,642
|
-
|
9,642
|
-
|
||||||||||||
|
Adjusted Free Cash Flow
|
$
|
(11,403
|
)
|
$
|
47,155
|
$
|
(4,946
|
)
|
$
|
64,800
|
||||||