|
PERION NETWORK LTD.
By: /s/ Elad Tzubery
Name: Elad Tzubery
Title: Chief Financial Officer
|
Channels
|
Q4 2024
|
FY 2024
|
||||
Revenue
($M)
|
% of
Revenue |
YoY
Growth |
Revenue
($M)
|
% of
Revenue |
YoY
Growth |
|
DOOH
|
27.9
|
22%
|
57%1
|
69.7
|
14%
|
50%1
|
CTV
|
15.8
|
12%
|
10%
|
43.6
|
9%
|
30%
|
Web
|
59.9
|
46%
|
-40%
|
220.6
|
44%
|
-38%
|
Search
|
25.5
|
20%
|
-78%
|
162.7
|
33%
|
-53%
|
Other
|
0.4
|
0%
|
-31%
|
1.6
|
0%
|
-61%
|
● |
Q4: Revenue increased 34% year-over-year to $27.0 million, representing 26% of Advertising Solutions revenue compared to 17% last year.
|
● |
FY 2024: Revenue increased 62% year-over-year to $80.6 million, representing 24% of Advertising Solutions revenue compared to 12% last year.
|
● |
Q4: Revenue decreased 61% year-over-year, representing 13% of Advertising Solutions revenue, compared to 29% last year.
|
● |
FY 2024: Revenue decreased 61% year-over-year, representing 17% of Advertising Solutions revenue, compared to 36% last year.
|
In millions,
except per share data |
Three months ended
|
Year ended
|
||||||||||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||||||||||
|
2024
|
2023
|
%
|
2024
|
2023
|
%
|
||||||||||||||||||
Advertising Solutions Revenue
|
$
|
104.1
|
$
|
119.8
|
-13
|
%
|
$
|
335.6
|
$
|
398.2
|
-16
|
%
|
||||||||||||
Search Advertising Revenue
|
$
|
25.5
|
$
|
114.4
|
-78
|
%
|
$
|
162.7
|
$
|
344.9
|
-53
|
%
|
||||||||||||
Total Revenue
|
$
|
129.6
|
$
|
234.2
|
-45
|
%
|
$
|
498.3
|
$
|
743.2
|
-33
|
%
|
||||||||||||
Contribution ex-TAC (Revenue ex-TAC)1
|
$
|
54.7
|
$
|
90.6
|
-40
|
%
|
$
|
212.3
|
$
|
310.2
|
-32
|
%
|
||||||||||||
GAAP Net Income
|
$
|
4.9
|
$
|
39.4
|
-87
|
%
|
$
|
12.6
|
$
|
117.4
|
-89
|
%
|
||||||||||||
Non-GAAP Net Income1
|
$
|
16.1
|
$
|
52.9
|
-70
|
%
|
$
|
64.0
|
$
|
167.4
|
-62
|
%
|
||||||||||||
Adjusted EBITDA1
|
$
|
15.5
|
$
|
53.9
|
-71
|
%
|
$
|
50.9
|
$
|
169.1
|
-70
|
%
|
||||||||||||
Adjusted EBITDA to Contribution ex-TAC1
|
28
|
%
|
59
|
%
|
24
|
%
|
55
|
%
|
||||||||||||||||
Net Cash from Operations
|
$
|
4.3
|
$
|
50.2
|
-91
|
%
|
$
|
6.9
|
$
|
155.5
|
-96
|
%
|
||||||||||||
Adjusted Free Cash Flow1
|
$
|
4.3
|
$
|
49.9
|
-91
|
%
|
$
|
16.6
|
$
|
154.7
|
-89
|
%
|
||||||||||||
GAAP Diluted EPS
|
$
|
0.11
|
$
|
0.78
|
-86
|
%
|
$
|
0.25
|
$
|
2.34
|
-89
|
%
|
||||||||||||
Non-GAAP Diluted EPS1
|
$
|
0.33
|
$
|
1.04
|
-68
|
%
|
$
|
1.27
|
$
|
3.33
|
-62
|
%
|
●
|
Revenue of $400 to $420 million
|
●
|
Adjusted EBITDA1 of $40 to $42 million
|
●
|
Adjusted EBITDA1 to contribution ex-TAC1 of 22% at the midpoint
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Revenue
|
||||||||||||||||
Advertising Solutions
|
$
|
104,101
|
$
|
119,795
|
$
|
335,550
|
$
|
398,244
|
||||||||
Search Advertising
|
25,476
|
114,435
|
162,736
|
344,911
|
||||||||||||
Total Revenue
|
129,577
|
234,230
|
498,286
|
743,155
|
||||||||||||
Costs and Expenses
|
||||||||||||||||
Cost of revenue
|
12,564
|
10,877
|
46,873
|
37,830
|
||||||||||||
Traffic acquisition costs and media buy
|
74,838
|
143,605
|
285,962
|
432,943
|
||||||||||||
Research and development
|
8,638
|
8,714
|
36,832
|
33,066
|
||||||||||||
Selling and marketing
|
16,255
|
15,008
|
68,250
|
57,991
|
||||||||||||
General and administrative
|
9,582
|
10,131
|
38,537
|
31,799
|
||||||||||||
Change in fair value of contingent consideration
|
-
|
2,110
|
1,541
|
18,694
|
||||||||||||
Depreciation and amortization
|
3,524
|
3,901
|
16,434
|
14,092
|
||||||||||||
Restructuring costs and other charges
|
-
|
-
|
6,895
|
-
|
||||||||||||
Total Costs and Expenses
|
125,401
|
194,346
|
501,324
|
626,415
|
||||||||||||
Income (loss) from Operations
|
4,176
|
39,884
|
(3,038
|
)
|
116,740
|
|||||||||||
Financial income, net
|
1,932
|
6,262
|
18,520
|
20,951
|
||||||||||||
Income before Taxes on income
|
6,108
|
46,146
|
15,482
|
137,691
|
||||||||||||
Taxes on income
|
1,167
|
6,745
|
2,868
|
20,278
|
||||||||||||
Net Income
|
$
|
4,941
|
$
|
39,401
|
$
|
12,614
|
$
|
117,413
|
||||||||
Net Earnings per Share
|
||||||||||||||||
Basic
|
$
|
0.11
|
$
|
0.83
|
$
|
0.27
|
$
|
2.49
|
||||||||
Diluted
|
$
|
0.11
|
$
|
0.78
|
$
|
0.25
|
$
|
2.34
|
||||||||
Weighted average number of shares
|
||||||||||||||||
Basic
|
45,215,999
|
47,756,953
|
47,281,588
|
47,128,232
|
||||||||||||
Diluted
|
46,325,857
|
50,600,750
|
49,555,777
|
50,073,985
|
|
December 31,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
|
(Unaudited)
|
(Audited)
|
||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
156,228
|
$
|
187,609
|
||||
Restricted cash
|
1,134
|
1,339
|
||||||
Short-term bank deposits
|
139,333
|
207,450
|
||||||
Marketable securities
|
77,774
|
77,616
|
||||||
Accounts receivable, net
|
164,119
|
231,539
|
||||||
Prepaid expenses and other current assets
|
22,638
|
21,033
|
||||||
Total Current Assets
|
561,226
|
726,586
|
||||||
|
||||||||
Long-Term Assets
|
||||||||
Property and equipment, net
|
8,916
|
3,179
|
||||||
Operating lease right-of-use assets
|
20,209
|
6,609
|
||||||
Goodwill and intangible assets, net
|
316,003
|
336,627
|
||||||
Deferred taxes
|
9,681
|
4,180
|
||||||
Other assets
|
416
|
85
|
||||||
Total Long-Term Assets
|
355,225
|
350,680
|
||||||
Total Assets
|
$
|
916,451
|
$
|
1,077,266
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
122,005
|
$
|
217,181
|
||||
Accrued expenses and other liabilities
|
32,983
|
42,636
|
||||||
Short-term operating lease liability
|
3,648
|
4,198
|
||||||
Deferred revenue
|
2,049
|
2,297
|
||||||
Short-term payment obligation related to acquisitions
|
4,110
|
73,716
|
||||||
Total Current Liabilities
|
164,795
|
340,028
|
||||||
|
||||||||
Long-Term Liabilities
|
||||||||
Long-term operating lease liability
|
18,654
|
3,448
|
||||||
Other long-term liabilities
|
13,246
|
15,643
|
||||||
Total Long-Term Liabilities
|
31,900
|
19,091
|
||||||
Total Liabilities
|
196,695
|
359,119
|
||||||
|
||||||||
Shareholders' equity
|
||||||||
Ordinary shares
|
429
|
413
|
||||||
Additional paid-in capital
|
566,652
|
530,620
|
||||||
Treasury shares at cost
|
(47,923
|
)
|
(1,002
|
)
|
||||
Accumulated other comprehensive loss
|
(215
|
)
|
(83
|
)
|
||||
Retained earnings
|
200,813
|
188,199
|
||||||
Total Shareholders' Equity
|
719,756
|
718,147
|
||||||
Total Liabilities and Shareholders' Equity
|
$
|
916,451
|
$
|
1,077,266
|
|
Three months ended
|
Year ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||
|
||||||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Net Income
|
$
|
4,941
|
$
|
39,401
|
$
|
12,614
|
$
|
117,413
|
||||||||
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
3,524
|
3,901
|
16,434
|
14,092
|
||||||||||||
Stock-based compensation expense
|
6,704
|
4,663
|
24,029
|
15,590
|
||||||||||||
Foreign currency translation
|
59
|
(36
|
)
|
52
|
(27
|
)
|
||||||||||
Accrued interest, net
|
(514
|
)
|
(1,308
|
)
|
3,355
|
(5,547
|
)
|
|||||||||
Deferred taxes, net
|
(1,572
|
)
|
1,079
|
(3,273
|
)
|
(654
|
)
|
|||||||||
Accrued severance pay, net
|
591
|
188
|
295
|
(274
|
)
|
|||||||||||
Restructuring costs
|
-
|
-
|
6,895
|
-
|
||||||||||||
Gain from sale of property and equipment
|
(9
|
)
|
(6
|
)
|
(46
|
)
|
(27
|
)
|
||||||||
Net changes in operating assets and liabilities
|
(9,384
|
)
|
2,334
|
(53,416
|
)
|
14,897
|
||||||||||
Net cash provided by operating activities
|
$
|
4,340
|
$
|
50,216
|
$
|
6,939
|
$
|
155,463
|
||||||||
|
||||||||||||||||
Cash flows from investing activities
|
||||||||||||||||
Purchases of property and equipment, net of sales
|
(1,359
|
)
|
(280
|
)
|
(6,826
|
)
|
(784
|
)
|
||||||||
Investment in marketable securities, net of sales
|
2,132
|
(5,001
|
)
|
1,311
|
(76,599
|
)
|
||||||||||
Short-term deposits, net
|
10,006
|
46,500
|
68,117
|
45,950
|
||||||||||||
Cash paid in connection with acquisitions, net of cash acquired
|
-
|
(101,921
|
)
|
-
|
(101,921
|
)
|
||||||||||
Net cash provided by (used in) investing activities
|
$
|
10,779
|
$
|
(60,702
|
)
|
$
|
62,602
|
$
|
(133,354
|
)
|
||||||
|
||||||||||||||||
Cash flows from financing activities
|
||||||||||||||||
Proceeds from exercise of stock-based compensation
|
82
|
95
|
547
|
2,433
|
||||||||||||
Payments of contingent consideration
|
-
|
-
|
(54,540
|
)
|
(13,256
|
)
|
||||||||||
Purchase of treasury stock
|
(13,390
|
)
|
-
|
(46,921
|
)
|
-
|
||||||||||
Net cash provided by (used in) financing activities
|
$
|
(13,308
|
)
|
$
|
95
|
$
|
(100,914
|
)
|
$
|
(10,823
|
)
|
|||||
|
||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
(303
|
)
|
159
|
(213
|
)
|
141
|
||||||||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
1,508
|
(10,232
|
)
|
(31,586
|
)
|
11,427
|
||||||||||
Cash and cash equivalents and restricted cash at beginning of period
|
155,854
|
199,180
|
188,948
|
177,521
|
||||||||||||
Cash and cash equivalents and restricted cash at end of period
|
$
|
157,362
|
$
|
188,948
|
$
|
157,362
|
$
|
188,948
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenue
|
$
|
129,577
|
$
|
234,230
|
$
|
498,286
|
$
|
743,155
|
||||||||
Traffic acquisition costs and media buy
|
74,838
|
143,605
|
285,962
|
432,943
|
||||||||||||
Contribution ex-TAC
|
$
|
54,739
|
$
|
90,625
|
$
|
212,324
|
$
|
310,212
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Income (loss) from Operations
|
$
|
4,176
|
$
|
39,884
|
$
|
(3,038
|
)
|
$
|
116,740
|
|||||||
Stock-based compensation expenses
|
6,704
|
4,663
|
24,029
|
15,590
|
||||||||||||
Retention and other acquisition related expenses
|
914
|
3,342
|
4,850
|
4,000
|
||||||||||||
Unusual legal costs
|
140
|
-
|
140
|
-
|
||||||||||||
Change in fair value of contingent consideration
|
-
|
2,110
|
1,541
|
18,694
|
||||||||||||
Amortization of acquired intangible assets
|
3,010
|
3,476
|
14,364
|
12,448
|
||||||||||||
Restructuring costs
|
-
|
-
|
6,895
|
-
|
||||||||||||
Depreciation
|
514
|
425
|
2,070
|
1,644
|
||||||||||||
Adjusted EBITDA
|
$
|
15,458
|
$
|
53,900
|
$
|
50,851
|
$
|
169,116
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Net Income
|
$
|
4,941
|
$
|
39,401
|
$
|
12,614
|
$
|
117,413
|
||||||||
Stock-based compensation expenses
|
6,704
|
4,663
|
24,029
|
15,590
|
||||||||||||
Amortization of acquired intangible assets
|
3,010
|
3,476
|
14,364
|
12,448
|
||||||||||||
Retention and other acquisition related expenses
|
914
|
3,342
|
4,850
|
4,000
|
||||||||||||
Unusual legal costs
|
140
|
-
|
140
|
-
|
||||||||||||
Change in fair value of contingent consideration
|
-
|
2,110
|
1,541
|
18,694
|
||||||||||||
Restructuring costs
|
-
|
-
|
6,895
|
-
|
||||||||||||
Foreign exchange losses (gains) associated with ASC-842
|
316
|
114
|
405
|
(166
|
)
|
|||||||||||
Revaluation of acquisition related contingent consideration
|
-
|
142
|
-
|
583
|
||||||||||||
Taxes on the above items
|
112
|
(301
|
)
|
(857
|
)
|
(1,166
|
)
|
|||||||||
Non-GAAP Net Income
|
$
|
16,137
|
$
|
52,947
|
$
|
63,981
|
$
|
167,396
|
||||||||
Non-GAAP diluted earnings per share
|
$
|
0.33
|
$
|
1.04
|
$
|
1.27
|
$
|
3.33
|
||||||||
Shares used in computing non-GAAP diluted earnings per share
|
49,458,861
|
50,862,007
|
50,576,619
|
50,311,682
|
Three months ended
|
Year ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
4,340
|
$
|
50,216
|
$
|
6,939
|
$
|
155,463
|
||||||||
Purchases of property and equipment, net of sales
|
(1,359
|
)
|
(280
|
)
|
(6,826
|
)
|
(784
|
)
|
||||||||
Free cash flow
|
$
|
2,981
|
$
|
49,936
|
$
|
113
|
$
|
154,679
|
||||||||
Purchase of property and equipment related to our new corporate headquarter office
|
1,342
|
-
|
5,665
|
-
|
||||||||||||
Portion of the cash payment of contingent consideration in excess of the acquisition date fair value
|
-
|
-
|
10,824
|
-
|
||||||||||||
Adjusted free cash flow
|
$
|
4,323
|
$
|
49,936
|
$
|
16,602
|
$
|
154,679
|