|
Exhibit
|
Description
|
|
|
Global-E Online Ltd.
|
||
|
(Registrant)
|
||
|
By:
|
/s/ Ofer Koren
|
|
|
Name:
|
Ofer Koren
|
|
|
Title:
|
Chief Financial Officer
|
|
| • |
GMV1 in the fourth quarter of 2024 was $1,713 million, an increase of 44% year over year
|
| • |
Revenue in the fourth quarter of 2024 was $262.9 million, an increase of 42% year over year, of which service fees revenue was $117.3 million and fulfillment services revenue was $145.6 million
|
| • |
Non-GAAP gross profit2 in the fourth quarter of 2024 was $120.9 million, an increase of 53% year over year. GAAP gross profit in the fourth quarter of 2024 was $118.7 million
|
| • |
Non-GAAP gross margin2 in the fourth quarter of 2024 was 46%, an increase of 330 basis points from 42.7% in the fourth quarter of 2023. GAAP gross margin in the fourth quarter of 2024 was 45.1%
|
| • |
Adjusted EBITDA3 in the fourth quarter of 2024 was $57.1 million compared to $35.2 million in the fourth quarter of 2023, an increase of 62% year over year
|
| • |
Net profit in the fourth quarter of 2024 was $1.5 million
|
| • |
Net cash provided by operating activities in the fourth quarter of 2024 was $129.3 million, while capital expenditures totaled $0.5 million, leading to free cash flow of $128.8 million
|
| • |
GMV1 for the full year was $4,858 million, an increase of 37% year over year
|
| • |
Revenue for the full year was $752.8 million, an increase of 32% year over year, of which service fees revenue was $350.3 million and fulfillment services revenue was $402.5 million
|
| • |
Non-GAAP gross profit2 for the full year was $349.4 million, an increase of 43% year over year. GAAP gross profit for the full year was $339.4 million
|
| • |
Non-GAAP gross margin2 for the full year was 46.4%, an increase of 350 basis points from 42.9% in 2023. GAAP gross margin for the full year was 45.1%
|
| • |
Adjusted EBITDA3 for the full year was $140.8 million compared to $92.7 million in 2023, an increase of 51.8% year over year
|
| • |
Net loss for the full year was $75.5 million
|
| • |
Net cash provided by operating activities in the full year was $169.4 million, while capital expenditures totaled $2.3 million, leading to free cash flow of $167.1 million
|
| • |
Throughout 2024, our existing merchant base continued to stay and grow with us, as reflected in our annual enterprise NDR rate of 119% and GDR rate of 93.5%. GDR and NDR were negatively impacted by the out of the ordinary bankruptcy of Ted
Baker and by several Borderfree merchants that chose not to re-platform to the Global-e platform. NDR and GDR excluding the out of the ordinary churn for 2024 is close to 123% and 97%, respectively
|
| • |
Recently launched with Logitech, one of the world’s largest and most innovative providers of computer peripherals and input devices, gaming accessories, audio and video gear and smart home device
|
| • |
On-boarded many additional new merchants located around the globe and trading in various verticals, including:
|
|
|
o |
North America - shapewear brand Spanx, Thursday Boots, and the web store of famous fashion designer Tom Ford
|
|
|
o |
UK and Europe - Spanish brand Tous, Italian fashion brand Slowear, UK footwear brand Phoebe Philo, German brand IvyOak, Swiss running gear brand Compressport, famous Austrian lingerie brand Triumph, French brands ZAPA and MOLLI, and the
Finish brand HURTTA
|
|
|
o |
APAC - Japanese brands Komehyo, one of Japan’s largest retailers of second-hand goods, Kyoto-based wristwatch brand Kuoe, novelty brands Mofusand and Taito, and the tailored shirt brand Kamakura Shirts, as well as the renowned Korean
cosmetics brand Depology, and Australian fashion brands Zoe Kratzmann and SECONDLEFT
|
| • |
Expanded to new lanes with existing merchants - added Romania and Croatia to the markets we operate for Adidas, went live with a new outlet site for John Smedley, and added Strellson, the third brand to go live with us out of the Swiss
Holy Fashion Group
|
| • |
Shopify Managed Markets – continued joint work with Shopify to add new features and functionalities to the Managed Markets offering, aimed at making it applicable to a wider range of merchants on the Shopify platform
|
|
Q1 2025
|
FY 2025
|
|||||||
|
(in millions)
|
||||||||
|
GMV(1)
|
$
|
1,210 - $1,250
|
$
|
6,190 - $6,490
|
||||
|
Revenue
|
$
|
184.5 - $191.5
|
$
|
917 - $967
|
||||
|
Adjusted EBITDA (3)
|
$
|
29.5 - $33.5
|
$
|
179 - $199
|
||||
|
United States/Canada Toll Free:
|
1-800-717-1738
|
|
International Toll:
|
1-646-307-1865
|
| • |
Non-GAAP gross profit, which Global-e defines as gross profit adjusted for amortization of acquired intangibles. Non-GAAP gross margin is calculated as Non-GAAP gross profit divided by revenues
|
| • |
Adjusted EBITDA, which Global-e defines as operating profit (loss) adjusted for stock-based compensation expenses, depreciation and amortization, commercial agreements amortization, amortization of acquired intangibles and merger related
contingent consideration.
|
| • |
Free cash flow, which Global-e defines as net cash provided by operating activities less purchase of property and equipment.
|
|
|
Period Ended
|
|||||||
|
December 31,
|
December 31,
|
|||||||
|
2023
|
2024
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
200,081
|
$
|
250,773
|
||||
|
Short-term deposits
|
96,939
|
187,322
|
||||||
|
Accounts receivable, net
|
27,841
|
41,171
|
||||||
|
Prepaid expenses and other current assets
|
63,967
|
84,613
|
||||||
|
Marketable securities
|
20,403
|
36,345
|
||||||
|
Funds receivable, including cash in banks
|
111,232
|
122,984
|
||||||
|
Total current assets
|
520,463
|
723,208
|
||||||
|
Property and equipment, net
|
10,236
|
10,440
|
||||||
|
Operating lease right-of-use assets
|
23,052
|
24,429
|
||||||
|
Long term deposits
|
3,552
|
3,786
|
||||||
|
Deferred contract acquisition costs, noncurrent
|
2,668
|
3,787
|
||||||
|
Other assets, noncurrent
|
4,078
|
4,527
|
||||||
|
Commercial agreement asset
|
192,721
|
66,527
|
||||||
|
Goodwill
|
367,566
|
367,566
|
||||||
|
Intangible assets
|
78,024
|
59,212
|
||||||
|
Total long-term assets
|
681,897
|
540,274
|
||||||
|
Total assets
|
$
|
1,202,360
|
$
|
1,263,482
|
||||
|
Liabilities and Shareholders’ Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
50,943
|
$
|
79,559
|
||||
|
Accrued expenses and other current liabilities
|
107,306
|
141,551
|
||||||
|
Funds payable to Customers
|
111,232
|
122,984
|
||||||
|
Short term operating lease liabilities
|
4,031
|
4,347
|
||||||
|
Total current liabilities
|
273,512
|
348,441
|
||||||
|
Long-term liabilities:
|
||||||||
|
Deferred tax liabilities
|
6,507
|
-
|
||||||
|
Long term operating lease liabilities
|
19,291
|
20,510
|
||||||
|
Other long-term liabilities
|
1,071
|
1,098
|
||||||
|
Total liabilities
|
$
|
300,381
|
$
|
370,049
|
||||
|
Shareholders’ deficit:
|
||||||||
|
Share capital and additional paid-in capital
|
1,360,250
|
1,425,317
|
||||||
|
Accumulated comprehensive income
|
(1,420
|
)
|
515
|
|||||
|
Accumulated deficit
|
(456,851
|
)
|
(532,399
|
)
|
||||
|
Total shareholders’ (deficit) equity
|
901,979
|
893,433
|
||||||
|
Total liabilities and shareholders’ equity
|
$
|
1,202,360
|
$
|
1,263,482
|
||||
|
|
Three Months Ended
|
Year Ended
|
||||||||||||||
|
|
December 31,
|
December 31,
|
||||||||||||||
|
|
2023
|
2024
|
2023
|
2024
|
||||||||||||
|
|
(Unaudited)
|
(Unaudited)
|
||||||||||||||
|
Revenue
|
$
|
185,401
|
$
|
262,912
|
$
|
569,946
|
$
|
752,764
|
||||||||
|
Cost of revenue
|
109,080
|
144,253
|
336,343
|
413,331
|
||||||||||||
|
Gross profit
|
76,321
|
118,659
|
233,603
|
339,433
|
||||||||||||
|
|
||||||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
25,169
|
28,284
|
97,568
|
105,487
|
||||||||||||
|
Sales and marketing
|
58,756
|
70,936
|
217,035
|
250,661
|
||||||||||||
|
General and administrative
|
15,451
|
14,257
|
56,059
|
51,213
|
||||||||||||
|
Total operating expenses, net
|
99,376
|
113,477
|
370,662
|
407,361
|
||||||||||||
|
Operating profit (loss)
|
(23,055
|
)
|
5,182
|
(137,059
|
)
|
(67,928
|
)
|
|||||||||
|
Financial expenses (income), net
|
(5,010
|
)
|
6,073
|
(5,262
|
)
|
11,465
|
||||||||||
|
Loss before income taxes
|
(18,045
|
)
|
(891
|
)
|
(131,797
|
)
|
(79,393
|
)
|
||||||||
|
Income tax (benefit) expenses
|
4,055
|
(2,400
|
)
|
2,008
|
(3,845
|
)
|
||||||||||
|
Net profit (loss) attributable to ordinary shareholders
|
$
|
(22,100
|
)
|
$
|
1,509
|
$
|
(133,805
|
)
|
$
|
(75,548
|
)
|
|||||
|
Net profit (loss) per share attributable to ordinary shareholders, basic
|
|
$
|
(0.13
|
)
|
$
|
0.01
|
$
|
(0.81
|
)
|
$
|
(0.45
|
)
|
||||
|
Net profit (loss) per share attributable to ordinary shareholders, diluted
|
$
|
(0.13
|
)
|
$
|
0.01
|
$
|
(0.81
|
)
|
$
|
(0.45
|
)
|
|||||
|
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic
|
165,626,904
|
168,419,800
|
164,353,909
|
167,323,350
|
||||||||||||
|
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, diluted
|
165,626,904
|
175,674,929
|
164,353,909
|
167,323,350
|
||||||||||||
|
|
Three Months Ended
|
Year Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2023
|
2024
|
2023
|
2024
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
Operating activities
|
||||||||||||||||
|
Net profit (loss)
|
$
|
(22,100
|
)
|
$
|
1,509
|
$
|
(133,805
|
)
|
$
|
(75,548
|
)
|
|||||
|
Adjustments to reconcile net profit (loss) to net cash provided by operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
489
|
547
|
1,788
|
2,131
|
||||||||||||
|
Share-based compensation expenses
|
12,180
|
9,538
|
44,960
|
39,158
|
||||||||||||
|
Commercial agreement asset
|
37,433
|
37,433
|
150,451
|
148,594
|
||||||||||||
|
Amortization of intangible assets
|
5,091
|
4,402
|
20,434
|
18,812
|
||||||||||||
|
Unrealized loss (gain) on foreign currency
|
(3,011
|
)
|
3,554
|
(1,901
|
)
|
4,468
|
||||||||||
|
Changes in accrued interest and exchange rate on short-term deposits
|
72
|
(1,373
|
) |
(416
|
)
|
(1,329
|
)
|
|||||||||
|
Changes in accrued interest and exchange rate on long-term deposits
|
(144
|
)
|
364
|
(255
|
)
|
200
|
||||||||||
|
Accounts receivable
|
(14,390
|
)
|
15,925
|
(11,417
|
)
|
(13,330
|
)
|
|||||||||
|
Prepaid expenses and other assets
|
61
|
(24,164
|
)
|
(11,736
|
)
|
(18,019
|
)
|
|||||||||
|
Funds receivable
|
(9,038
|
)
|
8,726
|
(11,074
|
)
|
(3,205
|
)
|
|||||||||
|
Long-term receivables
|
(1,497
|
)
|
51
|
(339
|
)
|
551
|
||||||||||
|
Funds payable to customers
|
40,817
|
2,564
|
33,107
|
11,752
|
||||||||||||
|
Operating lease ROU assets
|
786
|
991
|
3,230
|
3,691
|
||||||||||||
|
Deferred contract acquisition costs
|
(772
|
)
|
(322
|
)
|
(1,207
|
)
|
(1,382
|
)
|
||||||||
|
Accounts payable
|
18,438
|
37,176
|
(1,277
|
)
|
28,617
|
|||||||||||
|
Accrued expenses and other liabilities
|
25,345
|
35,945
|
30,625
|
34,272
|
||||||||||||
|
Deferred taxes
|
3,635
|
(2,592
|
)
|
120
|
(6,507
|
)
|
||||||||||
|
Operating lease liabilities
|
99
|
(987
|
)
|
(3,067
|
)
|
(3,533
|
)
|
|||||||||
|
Net cash provided by operating activities
|
93,494
|
129,287
|
108,222
|
169,393
|
||||||||||||
|
Investing activities
|
||||||||||||||||
|
Investment in marketable securities
|
(851
|
)
|
(18,331
|
)
|
(3,728
|
)
|
(21,128
|
)
|
||||||||
|
Proceeds from marketable securities
|
-
|
2,028
|
671
|
4,988
|
||||||||||||
|
Investment in short-term deposits
|
(43,250
|
)
|
(77,848
|
)
|
(175,237
|
)
|
(269,601
|
)
|
||||||||
|
Proceeds from short-term deposits
|
34,318
|
22,298
|
125,068
|
180,548
|
||||||||||||
|
Purchases of long-term investments
|
(4
|
)
|
(307
|
)
|
(82
|
)
|
(1,459
|
)
|
||||||||
|
Proceeds from long-term deposits
|
10
|
24
|
10
|
24
|
||||||||||||
|
Purchases of property and equipment
|
(926
|
)
|
(482
|
)
|
(1,741
|
)
|
(2,335
|
)
|
||||||||
|
Net cash used in investing activities
|
(10,703
|
)
|
(72,618
|
)
|
(55,039
|
)
|
(108,963
|
)
|
||||||||
|
Financing activities
|
||||||||||||||||
|
Proceeds from exercise of Warrants to ordinary shares
|
-
|
3
|
22
|
5
|
||||||||||||
|
Proceeds from exercise of share options
|
244
|
1,632
|
1,969
|
3,271
|
||||||||||||
|
Net cash provided by financing activities
|
244
|
1,635
|
1,991
|
3,276
|
||||||||||||
|
Exchange rate differences on balances of cash, cash equivalents and restricted cash
|
3,011
|
(3,554
|
)
|
1,901
|
(4,468
|
)
|
||||||||||
|
Net Increase in cash, cash equivalents, and restricted cash
|
86,046
|
54,750
|
57,075
|
59,238
|
||||||||||||
|
Cash and cash equivalents and restricted cash—beginning of period
|
182,551
|
273,086
|
211,522
|
268,597
|
||||||||||||
|
Cash and cash equivalents and restricted cash—end of period
|
$
|
268,597
|
$
|
327,835
|
$
|
268,597
|
$
|
327,835
|
||||||||
|
|
Three Months Ended
|
Year Ended
|
||||||||||||||||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||||||||||||||||
|
2023
|
2024
|
2023
|
2024
|
|||||||||||||||||||||||||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||||||||||||
|
Key performance metrics
|
||||||||||||||||||||||||||||||||
|
Gross Merchandise Value
|
1,189,467
|
1,712,903
|
3,557,444
|
4,857,970
|
||||||||||||||||||||||||||||
|
Adjusted EBITDA (a)
|
35,178
|
57,102
|
92,735
|
140,767
|
||||||||||||||||||||||||||||
|
Revenue by Category
|
||||||||||||||||||||||||||||||||
|
Service fees
|
89,936
|
49
|
%
|
117,268
|
45
|
%
|
262,255
|
46
|
%
|
350,311
|
47
|
%
|
||||||||||||||||||||
|
Fulfillment services
|
95,465
|
51
|
%
|
145,644
|
55
|
%
|
307,692
|
54
|
%
|
402,453
|
53
|
%
|
||||||||||||||||||||
|
Total revenue
|
$
|
185,401
|
100
|
%
|
$
|
262,912
|
100
|
%
|
$
|
569,946
|
100
|
%
|
$
|
752,764
|
100
|
%
|
||||||||||||||||
|
Revenue by merchant outbound region
|
||||||||||||||||||||||||||||||||
|
United States
|
94,887
|
51
|
%
|
146,250
|
56
|
%
|
285,619
|
50
|
%
|
399,596
|
53
|
%
|
||||||||||||||||||||
|
United Kingdom
|
54,962
|
30
|
%
|
55,807
|
21
|
%
|
173,584
|
30
|
%
|
182,904
|
24
|
%
|
||||||||||||||||||||
|
European Union
|
29,421
|
16
|
%
|
44,469
|
17
|
%
|
92,566
|
16
|
%
|
125,547
|
17
|
%
|
||||||||||||||||||||
|
Israel
|
479
|
0
|
%
|
1,671
|
1
|
%
|
1,806
|
0
|
%
|
2,746
|
0
|
%
|
||||||||||||||||||||
|
Other
|
5,652
|
3
|
%
|
14,715
|
5
|
%
|
16,371
|
3
|
%
|
41,971
|
6
|
%
|
||||||||||||||||||||
|
Total revenue
|
$
|
185,401
|
100
|
%
|
$
|
262,912
|
100
|
%
|
$
|
569,946
|
100
|
%
|
$
|
752,764
|
100
|
%
|
||||||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2023
|
2024
|
2023
|
2024
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Gross Profit
|
76,321
|
118,659
|
233,603
|
339,433
|
||||||||||||
|
Amortization of acquired intangibles included in cost of revenue
|
2,796
|
2,198
|
11,183
|
9,994
|
||||||||||||
|
Non-GAAP gross profit
|
79,117
|
120,857
|
244,786
|
349,427
|
||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2023
|
2024
|
2023
|
2024
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Operating profit (loss)
|
(23,055
|
)
|
5,182
|
(137,059
|
)
|
(67,928
|
)
|
|||||||||
|
(1) Stock-based compensation:
|
||||||||||||||||
|
Cost of revenue
|
186
|
275
|
639
|
929
|
||||||||||||
|
Research and development
|
6,962
|
4,153
|
26,266
|
17,291
|
||||||||||||
|
Selling and marketing
|
1,238
|
1,528
|
4,259
|
5,836
|
||||||||||||
|
General and administrative
|
3,794
|
3,582
|
13,796
|
15,102
|
||||||||||||
|
Total stock-based compensation
|
12,180
|
9,538
|
44,960
|
39,158
|
||||||||||||
|
(2) Depreciation and amortization
|
489
|
547
|
1,788
|
2,131
|
||||||||||||
|
(3) Commercial agreement asset amortization
|
37,433
|
37,433
|
150,451
|
148,594
|
||||||||||||
|
(4) Amortization of acquired intangibles
|
5,091
|
4,402
|
20,434
|
18,812
|
||||||||||||
|
(5) Merger related contingent consideration
|
3,040
|
-
|
12,161
|
-
|
||||||||||||
|
Adjusted EBITDA
|
35,178
|
57,102
|
92,735
|
140,767
|
||||||||||||
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
2023
|
2024
|
2023
|
2024
|
|||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Net cash provided by operating activities
|
93,434
|
129,287
|
108,222
|
169,393
|
||||||||||||
|
Less:
|
||||||||||||||||
|
Purchase of property and equipment
|
(926
|
)
|
(482
|
)
|
(1,741
|
)
|
(2,335
|
)
|
||||||||
|
Free cash flow
|
92,508
|
128,805
|
106,481
|
167,058
|
||||||||||||