|
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
7370
(Primary Standard Industrial Classification Code Number) |
| |
20-5391629
(I.R.S. Employer Identification No.) |
|
|
Phyllis Korff, Esq.
Anna Pinedo, Esq. Mayer Brown LLP 1221 Avenue of the Americas New York, NY 10020 Tel: (212) 506-2500 Fax: (212) 262-1910 |
| |
Veronica Gonzalez, Esq.
Outbrain Inc. 222 Broadway, 19th Floor New York, NY 10038 Tel: (646) 859-8594 Fax (917) 210-2918 |
| |
David Goldschmidt, Esq.
Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001-8602 Tel: (212) 735-3000 Fax (212) 735-2000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of Each Class of Securities
to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| ||||||
Common stock, par value $0.001 per share
|
| | | | $ | 100,000,000 | | | | | | $ | 10,910.00 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 48 | | | |
| | | | 52 | | | |
| | | | 73 | | | |
| | | | 91 | | | |
| | | | 98 | | | |
| | | | 110 | | | |
| | | | 112 | | | |
| | | | 115 | | | |
| | | | 120 | | | |
| | | | 122 | | | |
| | | | 126 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 135 | | | |
| | | | F-1 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 136,806 | | | | | | 572,802 | | | | | | 517,000 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Operating expenses:
|
| | | | 38,689 | | | | | | 42,170 | | | | | | 154,885 | | | | | | 156,370 | | |
Income (loss) from operations
|
| | | | 14,780 | | | | | | (9,517) | | | | | | 10,177 | | | | | | (14,585) | | |
Interest expense
|
| | | | (170) | | | | | | (165) | | | | | | (832) | | | | | | (601) | | |
Interest income and other income (expense), net
|
| | | | (2,253) | | | | | | 1,241 | | | | | | (1,695) | | | | | | 152 | | |
Income (loss) before provision for income taxes
|
| | | | 12,357 | | | | | | (8,441) | | | | | | 7,650 | | | | | | (15,034) | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Net income (loss) per share–basic
|
| | | $ | 0.14 | | | | | $ | (0.34) | | | | | $ | 0.06 | | | | | $ | (0.79) | | |
Net income (loss) per share–diluted
|
| | | $ | 0.12 | | | | | $ | (0.34) | | | | | $ | 0.05 | | | | | $ | (0.79) | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 93,641 | | |
Total assets
|
| | | | 341,965 | | | | | | 356,486 | | |
Total liabilities
|
| | | | 245,533 | | | | | | 273,855 | | |
Convertible preferred stock
|
| | | | 162,444 | | | | | | 162,444 | | |
Total stockholders’ deficit
|
| | | | (66,012) | | | | | | (79,813) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Cash Flows Data: | | | | | | | | | | | |||||||||||||||
Net cash provided by operating activities
|
| | | $ | 5,406 | | | | | $ | 14,336 | | | | | $ | 52,986 | | | | | $ | 16,740 | | |
Net cash used in investing activities
|
| | | | (2,787) | | | | | | (2,121) | | | | | | (9,423) | | | | | | (7,589) | | |
Net cash (used in) provided by financing activities
|
| | | | (807) | | | | | | 9,044 | | | | | | (4,228) | | | | | | (3,659) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Non-GAAP Performance Metrics(1): | | | | | | ||||||||||||||||||||
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 2,169 | | | | | | 41,145 | | | | | | 19,275 | | |
Adjusted EBITDA as % of Ex-TAC Gross Profit
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 93,641 | | | | | $ | | | | | $ | | | ||
Convertible preferred stock, par value of $0.001 per share, issuable in Series A, B, C, D, E, F, G and H; 47,203,157 shares authorized; 47,009,166 shares issued and outstanding; aggregate liquidation preference of $200.4 million actual; no shares issued and outstanding, pro forma or pro forma as adjusted
|
| | | | 162,444 | | | | | | | | | | | | | | |
Common stock, par value of $0.001 per share; 110,812,435 shares authorized; 29,523,983 shares issued and outstanding, actual; 110,812,435 shares authorized, shares issued and outstanding, pro forma; shares issued and outstanding, pro forma as adjusted
|
| | | | 30 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 94,527 | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (3,070) | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (157,499) | | | | | | | | | | | | | | |
Total stockholders’ deficit
|
| | | | (66,012) | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 96,432 | | | | | | | | | | | | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value per share as of March 31, 2021
|
| | | $ | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new
investors |
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100% | | | | | | | | | | | | 100% | | | | | | | | |
| | |
Decrease in Number of
Shares Issuable Upon $1.00 Increase in Assumed Public Offering Price |
| |
Increase in Number of
Shares Issuable Upon $1.00 Decrease in Assumed Public Offering Price |
|
Series D convertible preferred stock
|
| | | | | | |
Series F convertible preferred stock
|
| | | | | | |
Series G convertible preferred stock
|
| | | | | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | |||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 136,806 | | | | | | 572,802 | | | | | | 517,000 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Operating expenses:
|
| | | | 38,689 | | | | | | 42,170 | | | | | | 154,885 | | | | | | 156,370 | | |
Income (loss) from operations
|
| | | | 14,780 | | | | | | (9,517) | | | | | | 10,177 | | | | | | (14,585) | | |
Interest expense
|
| | | | (170) | | | | | | (165) | | | | | | (832) | | | | | | (601) | | |
Interest income and other income (expense), net
|
| | | | (2,253) | | | | | | 1,241 | | | | | | (1,695) | | | | | | 152 | | |
Income (loss) before provision for income taxes
|
| | | | 12,357 | | | | | | (8,441) | | | | | | 7,650 | | | | | | (15,034) | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Net income (loss) per share–basic
|
| | | $ | 0.14 | | | | | $ | (0.34) | | | | | $ | 0.06 | | | | | $ | (0.79) | | |
Net income (loss) per share–diluted
|
| | | $ | 0.12 | | | | | $ | (0.34) | | | | | $ | 0.05 | | | | | $ | (0.79) | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 93,641 | | |
Total assets
|
| | | | 341,965 | | | | | | 356,486 | | |
Total liabilities
|
| | | | 245,533 | | | | | | 273,855 | | |
Convertible preferred stock
|
| | | | 162,444 | | | | | | 162,444 | | |
Total stockholders’ deficit
|
| | | | (66,012) | | | | | | (79,813) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Cash Flows Data: | | | | | | ||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 5,406 | | | | | $ | 14,336 | | | | | $ | 52,986 | | | | | $ | 16,740 | | |
Net cash used in investing activities
|
| | | | (2,787) | | | | | | (2,121) | | | | | | (9,423) | | | | | | (7,589) | | |
Net cash (used in) provided by financing activities
|
| | | | (807) | | | | | | 9,044 | | | | | | (4,228) | | | | | | (3,659) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
Adjusted EBITDA as % of Ex-TAC Gross Profit
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Traffic acquisition costs
|
| | | | (167,613) | | | | | | (136,806) | | | | | | (572,802) | | | | | | (517,000) | | |
Other cost of revenue
|
| | | | (6,942) | | | | | | (7,873) | | | | | | (29,278) | | | | | | (28,548) | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Interest income and other (income) expense, net
|
| | | | 2,423 | | | | | | (1,076) | | | | | | 2,527 | | | | | | 449 | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Depreciation and amortization
|
| | | | 4,527 | | | | | | 4,649 | | | | | | 18,509 | | | | | | 16,744 | | |
Stock-based compensation
|
| | | | 1,487 | | | | | | 916 | | | | | | 3,588 | | | | | | 3,876 | | |
Merger and acquisition costs(1)
|
| | | | (211) | | | | | | 6,121 | | | | | | 11,168 | | | | | | 10,527 | | |
Tax contingency(2)
|
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | 2,713 | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Consolidated Statements of Operations: | | | | | | | | | | | |||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Cost of revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 136,806 | | | | | | 572,802 | | | | | | 517,000 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Total cost of revenue
|
| | | | 174,555 | | | | | | 144,679 | | | | | | 602,080 | | | | | | 545,548 | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 8,428 | | | | | | 6,982 | | | | | | 28,961 | | | | | | 26,391 | | |
Sales and marketing
|
| | | | 19,868 | | | | | | 20,295 | | | | | | 77,570 | | | | | | 78,941 | | |
General and administrative
|
| | | | 10,393 | | | | | | 14,893 | | | | | | 48,354 | | | | | | 51,038 | | |
Total operating expenses
|
| | | | 38,689 | | | | | | 42,170 | | | | | | 154,885 | | | | | | 156,370 | | |
Income (loss) from operations
|
| | | | 14,780 | | | | | | (9,517) | | | | | | 10,177 | | | | | | (14,585) | | |
Other income (expense), net:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (170) | | | | | | (165) | | | | | | (832) | | | | | | (601) | | |
Interest income and other income (expense), net
|
| | | | (2,253) | | | | | | 1,241 | | | | | | (1,695) | | | | | | 152 | | |
Total other expense, net
|
| | | | (2,423) | | | | | | 1,076 | | | | | | (2,527) | | | | | | (449) | | |
Income (loss) before provision for income taxes
|
| | | | 12,357 | | | | | | (8,441) | | | | | | 7,650 | | | | | | (15,034) | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development as % of revenue
|
| | | | 3.7% | | | | | | 3.9% | | | | | | 3.8% | | | | | | 3.8% | | |
Sales and marketing as % of revenue
|
| | | | 8.7% | | | | | | 11.4% | | | | | | 10.1% | | | | | | 11.5% | | |
General and administrative as % of revenue
|
| | | | 4.6% | | | | | | 8.4% | | | | | | 6.3% | | | | | | 7.4% | | |
Non-GAAP Financial Data: (1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Traffic acquisition costs
|
| | | | (167,613) | | | | | | (136,806) | | | | | | (572,802) | | | | | | (517,000) | | |
Other cost of revenue
|
| | | | (6,942) | | | | | | (7,873) | | | | | | (29,278) | | | | | | (28,548) | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Interest expense and other income (expense), net
|
| | | | 2,423 | | | | | | (1,076) | | | | | | 2,527 | | | | | | 449 | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Depreciation and amortization
|
| | | | 4,527 | | | | | | 4,649 | | | | | | 18,509 | | | | | | 16,744 | | |
Stock-based compensation
|
| | | | 1,487 | | | | | | 916 | | | | | | 3,588 | | | | | | 3,876 | | |
Merger and acquisition costs(1)
|
| | | | (211) | | | | | | 6,121 | | | | | | 11,168 | | | | | | 10,527 | | |
Tax contingency(2)
|
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | 2,713 | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
Adjusted EBITDA as % of Ex-TAC Gross Profit
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
| | |
Three Months Ended
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2021 |
| |
December 31,
2020 |
| |
September 30,
2020 |
| |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| | |||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 245,438 | | | | | $ | 186,510 | | | | | $ | 157,862 | | | | | $ | 177,332 | | | | | $ | 189,609 | | | | | $ | 168,122 | | | | | $ | 173,522 | | | | | $ | 156,080 | | | | ||
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 179,990 | | | | | | 137,866 | | | | | | 118,140 | | | | | | 136,806 | | | | | | 142,978 | | | | | | 126,143 | | | | | | 130,118 | | | | | | 117,761 | | | | ||
Other cost of revenue
|
| | | | 6,942 | | | | | | 6,986 | | | | | | 6,771 | | | | | | 7,648 | | | | | | 7,873 | | | | | | 7,330 | | | | | | 7,487 | | | | | | 7,677 | | | | | | 6,054 | | | | ||
Total cost of revenue
|
| | | | 174,555 | | | | | | 186,976 | | | | |