|
MONDAY.COM LTD.
|
|
|
|
|
|
|
|
By:
|
/s/ Shiran Nawi
|
|
|
|
Name: Shiran Nawi
|
|
|
|
Title: Chief People and Legal Officer
|
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
Revenue
|
$
|
267,976
|
$
|
202,570
|
$
|
971,995
|
$
|
729,695
|
||||||||
Cost of revenue
|
30,502
|
22,408
|
103,691
|
80,645
|
||||||||||||
Gross profit
|
237,474
|
180,162
|
868,304
|
649,050
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
62,332
|
41,898
|
213,709
|
156,500
|
||||||||||||
Sales and marketing
|
133,643
|
114,919
|
533,539
|
438,402
|
||||||||||||
General and administrative
|
31,903
|
24,490
|
142,090
|
92,733
|
||||||||||||
Total operating expenses
|
227,878
|
181,307
|
889,338
|
687,635
|
||||||||||||
Operating income (loss)
|
9,596
|
(1,145
|
)
|
(21,034
|
)
|
(38,585
|
)
|
|||||||||
Financial income, net
|
12,869
|
12,861
|
55,500
|
41,911
|
||||||||||||
Income before income taxes
|
22,465
|
11,716
|
34,466
|
3,326
|
||||||||||||
Income tax (expense) benefit
|
540
|
621
|
(2,094
|
)
|
(5,203
|
)
|
||||||||||
Net income (loss)
|
$
|
23,005
|
$
|
12,337
|
$
|
32,372
|
$
|
(1,877
|
)
|
|||||||
Net income (loss) per share, basic
|
$
|
0.45
|
$
|
0.25
|
$
|
0.65
|
$
|
(0.04
|
)
|
|||||||
Net income (loss) per share, diluted
|
$
|
0.43
|
$
|
0.24
|
$
|
0.62
|
$
|
(0.04
|
)
|
|||||||
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share, basic
|
50,604,151
|
48,796,294
|
49,908,423
|
48,366,378
|
||||||||||||
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share, diluted
|
52,942,616
|
51,607,542
|
52,420,826
|
48,366,378
|
December 31,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
(unaudited)
|
(audited)
|
|||||||
ASSETS
|
|
|
||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
1,411,602
|
$
|
1,116,128
|
||||
Marketable securities
|
50,004
|
—
|
||||||
Accounts receivable, net
|
25,804
|
17,911
|
||||||
Prepaid expenses and other current assets
|
44,836
|
39,103
|
||||||
Total current assets
|
1,532,246
|
1,173,142
|
||||||
LONG-TERM ASSETS:
|
||||||||
Property and equipment, net
|
41,576
|
37,418
|
||||||
Operating lease right-of-use assets
|
94,703
|
62,280
|
||||||
Other long-term assets
|
16,983
|
2,816
|
||||||
Total long-term assets
|
153,262
|
102,514
|
||||||
Total assets
|
$
|
1,685,508
|
$
|
1,275,656
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
$
|
35,611
|
$
|
24,837
|
||||
Accrued expenses and other current liabilities
|
171,040
|
106,691
|
||||||
Deferred revenue, current
|
339,951
|
266,284
|
||||||
Operating lease liabilities, current
|
29,013
|
18,201
|
||||||
Total current liabilities
|
575,615
|
416,013
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Operating lease liabilities, non-current
|
77,023
|
42,946
|
||||||
Deferred revenue, non-current
|
2,639
|
3,189
|
||||||
Total long-term liabilities
|
79,662
|
46,135
|
||||||
Total liabilities
|
655,277
|
462,148
|
||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Other comprehensive income
|
3,189
|
9,804
|
||||||
Share capital and additional paid-in capital
|
1,579,074
|
1,388,108
|
||||||
Accumulated deficit
|
(552,032
|
)
|
(584,404
|
)
|
||||
Total shareholders’ equity
|
1,030,231
|
813,508
|
||||||
Total liabilities and shareholders’ equity
|
$
|
1,685,508
|
$
|
1,275,656
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net income (loss)
|
$
|
23,005
|
$
|
12,337
|
$
|
32,372
|
$
|
(1,877
|
)
|
|||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
3,216
|
2,556
|
11,858
|
9,023
|
||||||||||||
Loss from sale of property and equipment
|
560
|
—
|
576
|
—
|
||||||||||||
Share-based compensation
|
30,669
|
22,345
|
129,209
|
100,186
|
||||||||||||
Charitable share contribution to foundation
|
—
|
—
|
17,908
|
—
|
||||||||||||
Amortization of discount and accretion of interest on marketable securities
|
420
|
—
|
(227
|
)
|
—
|
|||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Accounts receivable, net
|
(5,174
|
)
|
(4,105
|
)
|
(7,893
|
)
|
(4,685
|
)
|
||||||||
Prepaid expenses and other assets
|
8,427
|
1,515
|
16,280
|
11,840
|
||||||||||||
Accounts payable
|
793
|
8,647
|
10,406
|
17,397
|
||||||||||||
Accrued expenses and other liabilities, net
|
4,745
|
7,223
|
27,459
|
14,588
|
||||||||||||
Deferred revenue
|
10,050
|
7,990
|
73,117
|
68,932
|
||||||||||||
Net cash provided by operating activities
|
76,711
|
58,508
|
311,065
|
215,404
|
||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Purchase of property and equipment
|
(3,447
|
)
|
(2,438
|
)
|
(13,211
|
)
|
(7,901
|
)
|
||||||||
Purchase of marketable securities
|
—
|
—
|
(49,570
|
)
|
—
|
|||||||||||
Investment in affiliated company
|
(6,000
|
)
|
—
|
(6,000
|
)
|
—
|
||||||||||
Capitalized software development costs
|
(561
|
)
|
(629
|
)
|
(2,024
|
)
|
(2,558
|
)
|
||||||||
Net cash used in investing activities
|
(10,008
|
)
|
(3,067
|
)
|
(70,805
|
)
|
(10,459
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Proceeds from exercise of share options and employee share purchase plan
|
8,668
|
6,539
|
43,341
|
21,243
|
||||||||||||
Receipt (repayment) of tax advance relating to exercises of share options and RSUs, net
|
(924
|
)
|
(122
|
)
|
11,873
|
4,046
|
||||||||||
Net cash provided by financing activities
|
7,744
|
6,417
|
55,214
|
25,289
|
||||||||||||
INCREASE IN CASH, AND CASH EQUIVALENTS
|
74,447
|
61,858
|
295,474
|
230,234
|
||||||||||||
CASH AND CASH EQUIVALENTS - Beginning of period
|
1,337,155
|
1,054,270
|
1,116,128
|
885,894
|
||||||||||||
CASH AND CASH EQUIVALENTS - End of period
|
$
|
1,411,602
|
$
|
1,116,128
|
$
|
1,411,602
|
$
|
1,116,128
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Reconciliation of gross profit and gross margin
|
||||||||||||||||
GAAP gross profit
|
$
|
237,474
|
$
|
180,162
|
$
|
868,304
|
$
|
649,050
|
||||||||
Share-based compensation
|
1,606
|
1,602
|
6,603
|
6,307
|
||||||||||||
Non-GAAP gross profit
|
$
|
239,080
|
$
|
181,764
|
$
|
874,907
|
$
|
655,357
|
||||||||
GAAP gross margin
|
89
|
%
|
89
|
%
|
89
|
%
|
89
|
%
|
||||||||
Non-GAAP gross margin
|
89
|
%
|
90
|
%
|
90
|
%
|
90
|
%
|
||||||||
Reconciliation of operating expenses
|
||||||||||||||||
GAAP research and development
|
$
|
62,332
|
$
|
41,898
|
$
|
213,709
|
$
|
156,500
|
||||||||
Share-based compensation
|
(14,266
|
)
|
(8,613
|
)
|
(50,995
|
)
|
(38,737
|
)
|
||||||||
Non-GAAP research and development
|
$
|
48,066
|
$
|
33,285
|
$
|
162,714
|
$
|
117,763
|
||||||||
GAAP sales and marketing
|
$
|
133,643
|
$
|
114,919
|
$
|
533,539
|
$
|
438,402
|
||||||||
Share-based compensation
|
(5,852
|
)
|
(4,899
|
)
|
(33,865
|
)
|
(25,395
|
)
|
||||||||
Non-GAAP sales and marketing
|
$
|
127,791
|
$
|
110,020
|
$
|
499,674
|
$
|
413,007
|
||||||||
GAAP general and administrative
|
$
|
31,903
|
$
|
24,490
|
$
|
142,090
|
$
|
92,733
|
||||||||
Share-based compensation
|
(8,945
|
)
|
(7,231
|
)
|
(37,746
|
)
|
(29,747
|
)
|
||||||||
Charitable contribution to foundation (1)
|
—
|
—
|
(24,208
|
)
|
—
|
|||||||||||
Non-GAAP general and administrative
|
$
|
22,958
|
$
|
17,259
|
$
|
80,136
|
$
|
62,986
|
||||||||
Reconciliation of operating income (loss)
|
||||||||||||||||
GAAP operating income (loss)
|
$
|
9,596
|
$
|
(1,145
|
)
|
$
|
(21,034
|
)
|
$
|
(38,585
|
)
|
|||||
Share-based compensation
|
30,669
|
22,345
|
129,209
|
100,186
|
||||||||||||
Charitable contribution to foundation (1)
|
—
|
—
|
24,208
|
—
|
||||||||||||
Non-GAAP operating income
|
$
|
40,265
|
$
|
21,200
|
$
|
132,383
|
$
|
61,601
|
||||||||
GAAP operating margin
|
4
|
%
|
(1
|
)%
|
(2
|
)%
|
(5
|
)%
|
||||||||
Non-GAAP operating margin
|
15
|
%
|
10
|
%
|
14
|
%
|
8
|
%
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Reconciliation of net income (loss)
|
||||||||||||||||
GAAP net income (loss)
|
$
|
23,005
|
$
|
12,337
|
$
|
32,372
|
$
|
(1,877
|
)
|
|||||||
Share-based compensation
|
30,669
|
22,345
|
129,209
|
100,186
|
||||||||||||
Charitable contribution to foundation (1)
|
—
|
—
|
24,208
|
—
|
||||||||||||
Tax expense (benefit) related to share-based compensation(2)
|
3,626
|
(972
|
)
|
(2,486
|
)
|
(3,392
|
)
|
|||||||||
Non-GAAP net income
|
$
|
57,300
|
$
|
33,710
|
$
|
183,303
|
$
|
94,917
|
||||||||
Reconciliation of weighted average number of shares outstanding
|
||||||||||||||||
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income (loss) per ordinary share, basic
|
50,604,151
|
48,796,294
|
49,908,423
|
48,366,378
|
||||||||||||
Effect of dilutive shares (3)
|
2,338,465
|
2,811,248
|
2,512,403
|
2,869,112
|
||||||||||||
Weighted-average ordinary shares used in calculating GAAP and Non-GAAP net income (loss) per ordinary share, diluted
|
52,942,616
|
51,607,542
|
52,420,826
|
51,235,490
|
||||||||||||
GAAP net income (loss) per share, basic
|
$
|
0.45
|
$
|
0.25
|
$
|
0.65
|
$
|
(0.04
|
)
|
|||||||
GAAP net income (loss) per share, diluted
|
$
|
0.43
|
$
|
0.24
|
$
|
0.62
|
$
|
(0.04
|
)
|
|||||||
Non-GAAP net income per share, basic
|
$
|
1.13
|
$
|
0.69
|
$
|
3.67
|
$
|
1.96
|
||||||||
Non-GAAP net income per share, diluted
|
$
|
1.08
|
$
|
0.65
|
$
|
3.50
|
$
|
1.85
|
|
(1) |
Includes (i) an equity grant of $17.9 million, which represents the fair market value of 68,000 of our shares that we contributed to the monday.com foundation, and (ii) a one-time cash contribution of $6.3 million from us to the monday.com
foundation, calculated based on 1% of the gross proceeds from our initial public offering.
|
|
(2) |
The tax expense (benefit) related to share-based compensation was excluded in calculating non-GAAP net income and non-GAAP net income per basic and diluted share. The Company believes that excluding the tax expense (benefit) enables
investors to see the full effect that excluding share-based compensation expenses had on the operating results.
|
(3) |
The effect of these dilutive shares was not included in the GAAP calculation of diluted net loss per share for the year ended December 31, 2023 because the effect would have been anti-dilutive.
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
76,711
|
$
|
58,508
|
$
|
311,065
|
$
|
215,404
|
||||||||
Purchase of property and equipment
|
(3,447
|
)
|
(2,438
|
)
|
(13,211
|
)
|
(7,901
|
)
|
||||||||
Capitalized software development costs
|
(561
|
)
|
(629
|
)
|
(2,024
|
)
|
(2,558
|
)
|
||||||||
Free cash flow
|
$
|
72,703
|
$
|
55,441
|
$
|
295,830
|
$
|
204,945
|
||||||||
Free cash flow margin
|
27
|
%
|
27
|
%
|
30
|
%
|
28
|
%
|