|
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
|
| | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 47 | | | |
| | | | 51 | | | |
| | | | 72 | | | |
| | | | 89 | | | |
| | | | 96 | | | |
| | | | 108 | | | |
| | | | 110 | | | |
| | | | 113 | | | |
| | | | 118 | | | |
| | | | 120 | | | |
| | | | 124 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 133 | | | |
| | | | 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): | | | | | | ||||||||||||||||||||
Revenue Ex-TAC
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 2,169 | | | | | | 41,145 | | | | | | 19,275 | | |
Adjusted EBITDA as % of Revenue Ex-TAC
|
| | | | 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; 29,169,963 shares issued and outstanding, actual; 110,812,435 shares authorized, shares issued and outstanding, pro forma; shares issued and outstanding, pro forma as adjusted
|
| | | | 29 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 92,693 | | | | | | | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (4,290) | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (168,245) | | | | | | | | | | | | | | |
Total stockholders’ deficit
|
| | | | (79,813) | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 82,631 | | | | | | | | | | | | | | |
|
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)
|
| |||||||||||||||||||||
Revenue Ex-TAC
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
Adjusted EBITDA as % of Revenue Ex-TAC
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
Research and development as % of Revenue Ex-TAC
|
| | | | 14.0% | | | | | | 17.2% | | | | | | 14.9% | | | | | | 15.5% | | |
Sales and marketing as % of Revenue Ex-TAC
|
| | | | 32.9% | | | | | | 50.1% | | | | | | 39.9% | | | | | | 46.3% | | |
General and administrative as % of Revenue Ex-TAC
|
| | | | 17.2% | | | | | | 36.7% | | | | | | 24.9% | | | | | | 30.0% | | |
| | |
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 | | |
Revenue Ex-TAC
|
| | | $ | 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) | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue Ex-TAC
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Research and development as % of Revenue Ex-TAC
|
| | | | 14.0% | | | | | | 17.2% | | | | | | 14.9% | | | | | | 15.5% | | |
Sales and marketing as % of Revenue Ex-TAC
|
| | | | 32.9% | | | | | | 50.1% | | | | | | 39.9% | | | | | | 46.3% | | |
General and administrative as % of Revenue Ex-TAC
|
| | | | 17.2% | | | | | | 36.7% | | | | | | 24.9% | | | | | | 30.0% | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
Adjusted EBITDA as % of Revenue Ex-TAC
|
| | | | 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 | | |
Revenue Ex-TAC
|
| | | $ | 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 | | |
| | |
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 | | | | | | 144,637 | | | | | | 125,788 | | | | | | 144,679 | | | | | | 150,308 | | | | | | 133,630 | | | | | | 137,795 | | | | | | 123,815 | | | | ||
Gross profit
|
| | | | 53,469 | | | | | | 58,462 | | | | | | 41,873 | | | | | | 32,074 | | | | | | 32,653 | | | | | | 39,301 | | | | | | 34,492 | | | | | | 35,727 | | | | | | 32,265 | | | | ||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Research and development
|
| | | | 8,428 | | | | | | 8,209 | | | | | | 6,867 | | | | | | 6,903 | | | | | | 6,982 | | | | | | 6,743 | | | | | | 6,432 | | | | | | 6,757 | | | | | | 6,459 | | | | ||
Sales and marketing
|
| | | | 19,868 | | | | | | 21,983 | | | | | | 17,476 | | | | | | 17,816 | | | | | | 20,295 | | | | | | 20,649 | | | | | | 19,708 | | | | | | 21,025 | | | | | | 17,559 | | | | ||
General and administrative
|
| | | | 10,393 | | | | | | 12,496 | | | | | | 13,909 | | | | | | 7,056 | | | | | | 14,893 | | | | | | 14,806 | | | | | | 15,581 | | | | | | 12,020 | | | | | | 8,631 | | | | ||
Total operating expenses
|
| | | | 38,689 | | | | | | 42,688 | | | | | | 38,252 | | | | | | 31,775 | | | | | | 42,170 | | | | | | 42,198 | | | | | | 41,721 | | | | | | 39,802 | | | | | | 32,649 | | | | ||
Income (loss) from operations
|
| | | | 14,780 | | | | | | 15,774 | | | | | | 3,621 | | | | | | 299 | | | | | | (9,517) | | | | | | (2,897) | | | | | | (7,229) | | | | | | (4,075) | | | | | | (384) | | | | ||
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Interest expense
|
| | | | (170) | | | | | | (205) | | | | | | (196) | | | | | | (266) | | | | | | (165) | | | | | | (166) | | | | | | (167) | | | | | | (145) | | | | | | (123) | | | | ||
Interest income and other income (expense)
|
| | | | (2,253) | | | | | | (1,373) | | | | | | (878) | | | | | | (685) | | | | | | 1,241 | | | | | | (337) | | | | | | (106) | | | | | | 658 | | | | | | (63) | | | | ||
Total other income (expense), net
|
| | | | (2,423) | | | | | | (1,578) | | | | | | (1,074) | | | | | | (951) | | | | | | 1,076 | | | | | | (503) | | | | | | (273) | | | | | | 513 | | | | | | (186) | | | | ||
Income (loss) before provision for income taxes
|
| | | | 12,357 | | | | | | 14,196 | | | | | | 2,547 | | | | | | (652) | | | | | | (8,441) | | | | | | (3,400) | | | | | | (7,502) | | | | | | (3,562) | | | | | | (570) | | | | ||
Provision (benefit) for income taxes
|
| | | | 1,611 | | | | | | 187 | | | | | | 6 | | | | | | 1,971 | | | | | | 1,129 | | | | | | 2,335 | | | | | | 2,791 | | | | | | (397) | | | | | | 751 | | | | ||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | 14,009 | | | | | $ | 2,541 | | | | | $ | (2,623) | | | | | $ | (9,570) | | | | | $ | (5,735) | | | | | $ | (10,293) | | | | | $ | (3,165) | | | | | $ | (1,321) | | | | ||
Non-GAAP Financial Data:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Revenue Ex-TAC
|
| | | $ | 60,411 | | | | | $ | 65,448 | | | | | $ | 48,644 | | | | | $ | 39,722 | | | | | $ | 40,526 | | | | | $ | 46,632 | | | | | $ | 41,979 | | | | | $ | 43,403 | | | | | $ | 38,319 | | | | ||
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 21,062 | | | | | | 12,761 | | | | | | 5,153 | | | | | | 2,169 | | | | | | 7,855 | | | | | | 4,296 | | | | | | 2,146 | | | | | | 4,978 | | | | ||
Adjusted EBITDA as % of Revenue Ex-TAC
|
| | | | 34.1% | | | | | | 32.2% | | | | | | 26.2% | | | | | | 13.0% | | | | | | 5.4% | | | | | | 16.8% | | | | | | 10.2% | | | | | | 4.9% | | | | | | 13.0% | | | | ||
Adjusted EBITDA Reconciliation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | 14,009 | | | | | $ | 2,541 | | | | | $ | (2,623) | | | | | $ | (9,570) | | | | | $ | (5,735) | | | | | $ | (10,293) | | | | | $ | (3,165) | | | | | $ | (1,321) | | | | ||
Interest expense and other income (expense), net
|
| | | | 2,423 | | | | | | 1,578 | | | | | | 1,074 | | | | | | 951 | | | | | | (1,076) | | | | | | 503 | | | | | | 273 | | | | | | (513) | | | | | | 186 | | | | ||
Provision (benefit) for income taxes
|
| | | | 1,611 | | | | | | 187 | | | | | | 6 | | | | | | 1,971 | | | | | | 1,129 | | | | | | 2,335 | | | | | | 2,791 | | | | | | (397) | | | | | | 751 | | | | ||
Depreciation and amortization
|
| | | | 4,527 | | | | | | 4,456 | | | | | | 4,623 | | | | | | 4,781 | | | | | | 4,649 | | | | | | 4,316 | | | | | | 4,725 | | | | | | 4,420 | | | | | | 3,283 | | | | ||
Stock-based compensation
|
| | | | 1,487 | | | | | | 856 | | | | | | 874 | | | | | | 942 | | | | | | 916 | | | | | | 824 | | | | | | 1,155 | | | | | | 796 | | | | | | 1,101 | | | | ||
Merger and acquisition costs
|
| | | | (211) | | | | | | (24) | | | | | | 3,643 | | | | | | 1,428 | | | | | | 6,121 | | | | | | 3,342 | | | | | | 5,202 | | | | | | 1,005 | | | | | | 978 | | | | ||
Tax contingency
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,297) | | | | | | — | | | | | | 2,270 | | | | | | 443 | | | | | | — | | | | | | — | | | | ||
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 21,062 | | | | | $ | 12,761 | | | | | $ | 5,153 | | | | | $ | 2,169 | | | | | $ | 7,855 | | | | | $ | 4,296 | | | | | $ | 2,146 | | | | | $ | 4,978 | | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
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) | | |
Effect of exchange rate changes
|
| | | | (430) | | | | | | (1,437) | | | | | | 4,750 | | | | | | 64 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | $ | 1,382 | | | | | $ | 19,822 | | | | | $ | 44,085 | | | | | $ | 5,556 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
2021
|
| |
2022-2023
|
| |
2024-2025
|
| |
2026
|
| |||||||||||||||
Operating lease obligations(1)
|
| | | $ | 16,531 | | | | | $ | 6,437 | | | | | $ | 6,235 | | | | | $ | 3,458 | | | | | $ | 401 | | |
Capital lease obligations(2)
|
| | | | 8,146 | | | | | | 4,316 | | | | | | 3,702 | | | | | | 128 | | | | | | — | | |
Total(3) | | | | $ | 24,677 | | | | | $ | 10,753 | | | | | $ | 9,937 | | | | | $ | 3,586 | | | | | $ | 401 | | |
| | |
Year Ended
December 31, 2020 |
| |||
Expected term (in years)
|
| | | | 6.02 | | |
Risk-free interest rate
|
| | | | 0.52% | | |
Expected volatility
|
| | | | 44% | | |
Dividend rate
|
| | | | 0% | | |
Fair value of common stock
|
| | | $ | 6.44 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Executive officers | | | | | | | | | | |
Yaron Galai
|
| | | | 50 | | | |
Co-Founder, Co-Chief Executive Officer and Chairman of the Board
|
|
David Kostman
|
| | | | 56 | | | | Co-Chief Executive Officer and Director | |
Ori Lahav
|
| | | | 50 | | | |
Co-Founder, Chief Technology Officer and General Manager, Israel
|
|
Elise Garofalo
|
| | | | 47 | | | | Chief Financial Officer | |
Directors | | | | | | | | | | |
Shlomo Dovrat(1)(2)(4)
|
| | | | 61 | | | | Director | |
Jonathan (Yoni)
Cheifetz(1)(2)(4) |
| | | | 61 | | | | Director | |
Dominique Vidal(2)(4)
|
| | | | 56 | | | | Director | |
Arne Wolter(4)
|
| | | | 46 | | | | Director | |
Jonathan Klahr(5)
|
| | | | 48 | | | | Director | |
Ziv Kop
|
| | | | 50 | | | | Director | |
Yoseph (Yossi) Sela(1)(4)
|
| | | | 69 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus(1)
|
| |
Stock
Awards(2) |
| |
Option
Awards(3) |
| |
Non-Equity
Incentive Plan Compensation(4) |
| |
All Other
Compensation(5) |
| |
Total
|
| ||||||||||||||||||||||||
Yaron Galai
|
| | | | 2020 | | | | | $ | 400,000 | | | | | $ | 515,775 | | | | | $ | 644,000 | | | | | $ | 678,000 | | | | | $ | 0 | | | | | $ | 4,275 | | | | | $ | 2,242,050 | | |
Co-Chief Executive Officer
|
| | | | 2019 | | | | | $ | 400,000 | | | | | $ | 255,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 4,200 | | | | | $ | 659,200 | | |
David Kostman
|
| | | | 2020 | | | | | $ | 400,000 | | | | | $ | 515,775 | | | | | $ | 966,000 | | | | | $ | 1,017,000 | | | | | $ | 2,058,500 | | | | | $ | 0 | | | | | $ | 4,957,275 | | |
Co-Chief Executive Officer
|
| | | | 2019 | | | | | $ | 400,000 | | | | | $ | 255,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 1,069,850 | | | | | $ | 0 | | | | | $ | 1,724,850 | | |
Elise Garofalo
|
| | | | 2020 | | | | | $ | 400,000 | | | | | $ | 951,350 | | | | | $ | 483,000 | | | | | $ | 576,300 | | | | | $ | 0 | | | | | $ | 4,275 | | | | | $ | 2,414,925 | | |
Chief Financial Officer
|
| | | | 2019 | | | | | $ | 400,000 | | | | | $ | 500,000 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 4,200 | | | | | $ | 904,200 | | |
Name
|
| |
Grant Date
|
| |
Number of
securities underlying unexercised options exercisable |
| |
Number of
securities underlying unexercised options un-exercisable |
| |
Equity
incentive plan awards: number of securities underlying unexercised unearned options |
| |
Option
exercise price |
| |
Option
expiration date |
| |
Number of
shares or units of stock that have not vested |
| |
Market
value of shares or units of stock that have not vested |
| |
Equity
incentive plan awards: number of unearned shares, units or other rights that have not vested(1) |
| |
Equity
incentive plan awards: market or payout value of unearned shares, units or other rights that have not vested(2) |
| ||||||||||||||||||||||||||||||
Yaron Galai | | | | | 07/25/2011 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | $ | 0.58 | | | | | | 7/25/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 09/30/2014 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,125(3) | | | | | $ | 503,125 | | |
| | | | | 06/07/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,375(4) | | | | | $ | 60,375 | | |
| | | | | 12/24/2020 | | | | | | | | | | | | 250,000(5) | | | | | | — | | | | | $ | 6.44 | | | | | | 12/24/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 12/24/2020 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000(6) | | | | | $ | 644,000 | | |
David Kostman | | | | | 11/13/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000,000(7) | | | | | $ | 6,440,000 | | |
| | | | | 12/24/2020 | | | | | | | | | | | | 375,000(5) | | | | | | — | | | | | $ | 6.44 | | | | | | 12/24/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 12/24/2020 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000(6) | | | | | $ | 966,000 | | |
Elise Garofalo | | | | | 09/30/2014 | | | | | | 300,000(8) | | | | | | 50,000 | | | | | | — | | | | | $ | 4.50 | | | | | | 9/30/2024 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 09/30/2014 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,709(9) | | | | | $ | 436,046 | | |
| | | | | 06/07/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,000(10) | | | | | $ | 1,932,000 | | |
| | | | | 06/07/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,334(11) | | | | | $ | 53,671 | | |
| | | | | 06/05/2018 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 165,000 (12) | | | | | $ | 1,062,600 | | |
| | | | | 12/24/2020 | | | | | | | | | | | | 212,500(13) | | | | | | — | | | | | $ | 6.44 | | | | | | 12/24/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 12/24/2020 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 75,000(14) | | | | | $ | 483,000 | | |
| | |
Shares Beneficially Owned
Prior to Offering |
| |
Shares Beneficially
Owned After Offering |
| ||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||
5% Stockholders:
|
| | | | | | | | | | | | | |
|
| |
|
|
LSVP VII Trust(1)
|
| | | | 10,657,992 | | | | | | 13.9% | | | | | | | | |
Viola Ventures, III L.P.(2)
|
| | | | 10,746,015 | | | | | | 14.0% | | | | | | | | |
Entities affiliated with Gemini Israel Ventures(3)
|
| | | | 8,314,716 | | | | | | 10.8% | | | | | | | | |
Entities affiliated with Index Ventures(4)
|
| | | | 4,158,824 | | | | | | 5.4% | | | | | | | | |
Gruner + Jahr GmbH(5)
|
| | | | 6,125,404 | | | | | | 8.0% | | | | | | | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Yaron Galai(6)
|
| | | | 6,004,401 | | | | | | 7.8% | | | | | | | | |
David Kostman(7)
|
| | | | 105,860 | | | | | | * | | | | | | | | |
Elise Garofalo(8)
|
| | | | 435,824 | | | | | | * | | | | | | | | |
Ori Lahav(9)
|
| | | | 1,487,809 | | | | | | 1.9% | | | | | | | | |
Ziv Kop(10)
|
| | | | 350,000 | | | | | | * | | | | | | | | |
Jonathan (Yoni) Cheifetz(1)
|
| | | | 10,657,992 | | | | | | 13.9% | | | | | | | | |
Shlomo Dovrat(2)
|
| | | | 10,746,015 | | | | | | 14.0% | | | | | | | | |
Yossi Sela(3)
|
| | | | 8,314,716 | | | | | | 10.8% | | | | | | | | |
Dominique Vidal(4)
|
| | | | 4,158,824 | | | | | | 5.4% | | | | | | | | |
Jonathan Klahr(11)
|
| | | | 1,903,821 | | | | | | 2.5% | | | | | | | | |
Arne Wolter(5)
|
| | | | 6,125,404 | | | | | | 8.0% | | | | | | | | |
All executive officers and directors as a group (11 persons)
|
| | | | 50,290,666 | | | | | | 65.6% | | | | | | | | |
Date of Availability of Sale
|
| |
Approximate Number of
Shares Eligible for Sale |
|
On the date of this prospectus
|
| | | |
Between 90 and 180 days from the date of this prospectus
|
| | | |
At various times after 180 days from the date of this prospectus (subject, in some cases, to volume limitations)
|
| | | |
Underwriters
|
| |
Number of Shares
|
| |||
Citigroup Global Markets Inc.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Evercore Group L.L.C.
|
| | | | | | |
Total
|
| | | | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 93,641 | | |
Accounts receivable, net of allowances
|
| | | | 150,739 | | | | | | 165,449 | | |
Prepaid expenses and other current assets
|
| | | | 19,093 | | | | | | 18,326 | | |
Total current assets
|
| | | | 264,874 | | | | | | 277,416 | | |
Property, equipment and capitalized software, net
|
| | | | 24,071 | | | | | | 24,756 | | |
Intangible assets, net
|
| | | | 9,064 | | | | | | 9,812 | | |
Goodwill
|
| | | | 32,881 | | | | | | 32,881 | | |
Other assets
|
| | | | 11,075 | | | | | | 11,621 | | |
TOTAL ASSETS
|
| | | $ | 341,965 | | | | | $ | 356,486 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 116,733 | | | | | $ | 118,491 | | |
Accrued compensation and benefits
|
| | | | 16,841 | | | | | | 23,000 | | |
Accrued and other current liabilities
|
| | | | 90,065 | | | | | | 109,747 | | |
Deferred revenue
|
| | | | 5,945 | | | | | | 5,512 | | |
Total current liabilities
|
| | | | 229,584 | | | | | | 256,750 | | |
Other liabilities
|
| | | | 15,949 | | | | | | 17,105 | | |
TOTAL LIABILITIES
|
| | | $ | 245,533 | | | | | $ | 273,855 | | |
Commitments and Contingencies (Note 8) | | | | | | | | | | | | | |
Convertible preferred stock, par value of $0.001 per share, Series A, B, C, D, E, F, G and H — aggregate of 47,203,157 shares authorized as of March 31, 2021 and December 31, 2020; and aggregate of 47,009,166 shares issued and outstanding as of March 31, 2021 and December 31, 2020
|
| | | | 162,444 | | | | | | 162,444 | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common stock, par value of $0.001 per share — 110,812,435 shares
authorized as of March 31, 2021 and December 31, 2020; 29,523,983 and 29,169,963 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively |
| | | | 30 | | | | | | 29 | | |
Additional paid-in capital
|
| | | | 94,527 | | | | | | 92,693 | | |
Accumulated other comprehensive loss
|
| | | | (3,070) | | | | | | (4,290) | | |
Accumulated deficit
|
| | | | (157,499) | | | | | | (168,245) | | |
TOTAL STOCKHOLDERS’ DEFICIT
|
| | | | (66,012) | | | | | | (79,813) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 341,965 | | | | | $ | 356,486 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
|
(Unaudited)
|
| |||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | |
Cost of revenue: | | | | | | | | | | | | | |
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 136,806 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | |
Total cost of revenue
|
| | | | 174,555 | | | | | | 144,679 | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 8,428 | | | | | | 6,982 | | |
Sales and marketing
|
| | | | 19,868 | | | | | | 20,295 | | |
General and administrative
|
| | | | 10,393 | | | | | | 14,893 | | |
Total operating expenses
|
| | | | 38,689 | | | | | | 42,170 | | |
Income (loss) from operations
|
| | | | 14,780 | | | | | | (9,517) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest expense
|
| | | | (170) | | | | | | (165) | | |
Interest income and other income (expense), net
|
| | | | (2,253) | | | | | | 1,241 | | |
Total other income (expense), net
|
| | | | (2,423) | | | | | | 1,076 | | |
Income (loss) before provision for income taxes
|
| | | | 12,357 | | | | | | (8,441) | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | |
Net income (loss) per common share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.14 | | | | | $ | (0.34) | | |
Diluted
|
| | | $ | 0.12 | | | | | $ | (0.34) | | |
Pro forma net income (loss) per common share: | | | | | | | | | | | | | |
Basic
|
| | | $ | — | | | | | | | | |
Diluted
|
| | | $ | — | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
|
(Unaudited)
|
| |||||||||||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | 1,220 | | | | | | (1,837) | | |
Comprehensive income (loss)
|
| | | $ | 11,966 | | | | | $ | (11,407) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance—December 31, 2020
|
| | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | 29,169,963 | | | | | $ | 29 | | | | | $ | 92,693 | | | | | $ | (4,290) | | | | | $ | (168,245) | | | | | $ | (79,813) | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 175,349 | | | | | | — | | | | | | 296 | | | | | | — | | | | | | — | | | | | | 296 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 178,671 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,539 | | | | | | — | | | | | | — | | | | | | 1,539 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,220 | | | | | | — | | | | | | 1,220 | | |
Net profit
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,746 | | | | | | 10,746 | | |
Balance—March 31, 2021
|
| | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | 29,523,983 | | | | | $ | 30 | | | | | $ | 94,527 | | | | | $ | (3,070) | | | | | $ | (157,499) | | | | | $ | (66,012) | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Loss |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance—December 31, 2019
|
| | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | 28,193,335 | | | | | $ | 28 | | | | | $ | 88,435 | | | | | $ | (5,523) | | | | | $ | (172,602) | | | | | $ | (89,662) | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 99,002 | | | | | | — | | | | | | 323 | | | | | | — | | | | | | — | | | | | | 323 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 126,039 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,837) | | | | | | — | | | | | | (1,837) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 830 | | | | | | — | | | | | | — | | | | | | 830 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,570) | | | | | | (9,570) | | |
Other
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8) | | | | | | (8) | | |
Balance—March 31, 2020
|
| | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | 28,418,376 | | | | | $ | 28 | | | | | $ | 89,588 | | | | | $ | (7,360) | | | | | $ | (182,180) | | | | | $ | (99,924) | | |
| | |
Three Months Ended
|
| |||||||||
|
March 31, 2021
|
| |
March 31, 2020
|
| ||||||||
|
(Unaudited)
|
| |||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | | | 1,604 | | | | | | 1,652 | | |
Amortization of capitalized software development costs
|
| | | | 1,997 | | | | | | 1,790 | | |
Amortization of intangible assets
|
| | | | 926 | | | | | | 1,207 | | |
Loss (gain) on sale of assets
|
| | | | 9 | | | | | | (1,114) | | |
Stock-based compensation
|
| | | | 1,487 | | | | | | 916 | | |
Provision for doubtful accounts
|
| | | | 653 | | | | | | 336 | | |
Deferred income taxes
|
| | | | (385) | | | | | | (307) | | |
Other
|
| | | | 2,392 | | | | | | (638) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 13,916 | | | | | | 13,845 | | |
Prepaid expenses and other current assets
|
| | | | (1,495) | | | | | | (2,432) | | |
Other assets
|
| | | | 197 | | | | | | (1,470) | | |
Accounts payable
|
| | | | (1,791) | | | | | | 626 | | |
Accrued and other current liabilities
|
| | | | (25,400) | | | | | | 9,587 | | |
Deferred revenue
|
| | | | 440 | | | | | | (271) | | |
Other
|
| | | | 110 | | | | | | 179 | | |
Net cash provided by operating activities
|
| | | | 5,406 | | | | | | 14,336 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (239) | | | | | | (1,010) | | |
Capitalized software development costs
|
| | | | (2,529) | | | | | | (2,201) | | |
Proceeds from sale of assets
|
| | | | — | | | | | | 1,117 | | |
Other
|
| | | | (19) | | | | | | (27) | | |
Net cash used in investing activities
|
| | | | (2,787) | | | | | | (2,121) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from exercise of common stock options and warrants
|
| | | | 299 | | | | | | 209 | | |
Principal payments on capital obligation arrangements
|
| | | | (1,106) | | | | | | (1,165) | | |
Borrowings on revolving credit facility
|
| | | | — | | | | | | 10,000 | | |
Net cash (used in) provided by financing activities
|
| | | | (807) | | | | | | 9,044 | | |
Effect of exchange rate changes
|
| | | | (430) | | | | | | (1,437) | | |
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
| | | | 1,382 | | | | | | 19,822 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — Beginning of period
|
| | | | 94,067 | | | | | | 49,982 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH — End of period
|
| | | $ | 95,499 | | | | | $ | 69,804 | | |
RECONCILIATION OF CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
TO THE CONDENSED CONSOLIDATED BALANCE SHEETS |
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 69,424 | | |
Restricted cash, included in other assets
|
| | | | 407 | | | | | | 380 | | |
Total cash, cash equivalents, and restricted cash
|
| | | | 95,499 | | | | | $ | 69,804 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
Cash paid for income taxes, net of refunds
|
| | | $ | 53 | | | | | $ | 846 | | |
Cash paid for interest
|
| | | $ | 162 | | | | | $ | 152 | | |
Stock-based compensation capitalized for software development costs
|
| | | $ | 52 | | | | | $ | 50 | | |
Purchases of property and equipment included in accounts payable
|
| | | $ | 2 | | | | | $ | 59 | | |
Property and equipment financed under capital obligation arrangements
|
| | | $ | 842 | | | | | $ | 634 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(In thousands)
|
| |||||||||
USA
|
| | | $ | 78,087 | | | | | $ | 65,550 | | |
Europe, the Middle East and Africa (EMEA)
|
| | | | 126,545 | | | | | | 90,477 | | |
Other
|
| | | | 23,392 | | | | | | 21,305 | | |
Total revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||
| | |
Level I
|
| |
Level II
|
| |
Level III
|
| |
Total
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted time deposit(1)
|
| | | $ | — | | | | | $ | 406 | | | | | $ | — | | | | | $ | 406 | | |
Severance pay fund deposits(1)
|
| | | | — | | | | | | 5,035 | | | | | | — | | | | | | 5,035 | | |
Total financial assets
|
| | | $ | — | | | | | $ | 5,441 | | | | | $ | — | | | | | $ | 5,441 | | |
Financial Liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forward contract(2)
|
| | | $ | — | | | | | $ | 780 | | | | | $ | — | | | | | $ | 780 | | |
Total financial liabilities
|
| | | $ | — | | | | | $ | 780 | | | | | $ | — | | | | | $ | 780 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Level I
|
| |
Level II
|
| |
Level III
|
| |
Total
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted time deposit(1)
|
| | | $ | — | | | | | $ | 426 | | | | | $ | — | | | | | $ | 426 | | |
Severance pay fund deposits(1)
|
| | | | — | | | | | | 5,379 | | | | | | — | | | | | | 5,379 | | |
Foreign currency forward contract(3)
|
| | | | — | | | | | | 553 | | | | | | — | | | | | | 553 | | |
Total financial assets
|
| | | $ | — | | | | | $ | 6,358 | | | | | $ | — | | | | | $ | 6,358 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Accounts receivable
|
| | | $ | 154,958 | | | | | $ | 169,623 | | |
Allowance for doubtful accounts
|
| | | | (4,219) | | | | | | (4,174) | | |
Accounts receivable, net
|
| | | $ | 150,739 | | | | | $ | 165,449 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Allowance for doubtful accounts, beginning balance
|
| | | $ | 4,174 | | | | | $ | 3,281 | | |
Provision for doubtful accounts, net of recoveries
|
| | | | 675 | | | | | | 2,668 | | |
Write-offs
|
| | | | (630) | | | | | | (1,775) | | |
Allowance for doubtful accounts, ending balance
|
| | | $ | 4,219 | | | | | $ | 4,174 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Computer equipment
|
| | | $ | 34,280 | | | | | $ | 41,735 | | |
Capitalized software development costs
|
| | | | 46,309 | | | | | | 43,728 | | |
Software
|
| | | | 3,205 | | | | | | 3,444 | | |
Leasehold improvements
|
| | | | 1,697 | | | | | | 2,805 | | |
Furniture and fixtures
|
| | | | 528 | | | | | | 908 | | |
Property, equipment and capitalized software, gross
|
| | | | 86,019 | | | | | | 92,620 | | |
Less: accumulated depreciation and amortization
|
| | | | (61,948) | | | | | | (67,864) | | |
Total property, equipment and capitalized software, net
|
| | | $ | 24,071 | | | | | $ | 24,756 | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Accrued traffic acquisition costs
|
| | | $ | 60,407 | | | | | $ | 77,195 | | |
Accrued tax liabilities
|
| | | | 8,101 | | | | | | 9,622 | | |
Accrued agency commissions
|
| | | | 9,395 | | | | | | 8,755 | | |
Capital lease obligations, current
|
| | | | 3,903 | | | | | | 3,853 | | |
Other
|
| | | | 8,259 | | | | | | 10,322 | | |
Total accrued and other current liabilities
|
| | | $ | 90,065 | | | | | $ | 109,747 | | |
| | |
As of March 31, 2021
|
| ||||||||||||||||||
| | |
Amortization
Period |
| |
Gross Value
|
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
| | |
(In thousands)
|
| ||||||||||||||||||
Developed technology
|
| |
36-48 months
|
| | | $ | 8,425 | | | | | $ | (8,425) | | | | | $ | — | | |
Customer relationships
|
| |
48 months
|
| | | | 5,493 | | | | | | (3,174) | | | | | | 2,319 | | |
Publisher relationships
|
| |
48 months
|
| | | | 8,703 | | | | | | (4,002) | | | | | | 4,701 | | |
Trade names
|
| |
8 years
|
| | | | 1,724 | | | | | | (396) | | | | | | 1,328 | | |
Other
|
| |
14 years
|
| | | | 848 | | | | | | (132) | | | | | | 716 | | |
Total intangible assets, net
|
| | | | | | $ | 25,193 | | | | | $ | (16,129) | | | | | $ | 9,064 | | |
| | |
As of December 31, 2020
|
| ||||||||||||||||||
| | |
Amortization
Period |
| |
Gross Value
|
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
| | |
(In thousands)
|
| ||||||||||||||||||
Developed technology
|
| |
36-48 months
|
| | | $ | 8,425 | | | | | $ | (8,388) | | | | | $ | 37 | | |
Customer relationships
|
| |
48 months
|
| | | | 5,694 | | | | | | (3,166) | | | | | | 2,528 | | |
Publisher relationships
|
| |
48 months
|
| | | | 9,111 | | | | | | (3,986) | | | | | | 5,125 | | |
Trade names
|
| |
8 years
|
| | | | 1,805 | | | | | | (395) | | | | | | 1,410 | | |
Other
|
| |
14 years
|
| | | | 830 | | | | | | (118) | | | | | | 712 | | |
Total intangible assets, net
|
| | | | | | $ | 25,865 | | | | | $ | (16,053) | | | | | $ | 9,812 | | |
As of March 31, 2021
|
| |
Amount
|
| |||
| | |
(In thousands)
|
| |||
2021
|
| | | $ | 2,637 | | |
2022
|
| | | | 3,516 | | |
2023
|
| | | | 1,601 | | |
2024
|
| | | | 267 | | |
2025
|
| | | | 267 | | |
Thereafter
|
| | | | 776 | | |
Total
|
| | | $ | 9,064 | | |
| | |
Three months ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
|
(in thousands)
|
| |||||||||||
Research and development
|
| | | $ | 247 | | | | | $ | 178 | | |
Sales and marketing
|
| | | | 555 | | | | | | 475 | | |
General and administrative
|
| | | | 685 | | | | | | 263 | | |
Total stock-based compensation
|
| | | $ | 1,487 | | | | | $ | 916 | | |
| | | | | | | | |
Options
Outstanding |
| |
RSAs and RSUs
Unvested and Outstanding |
| ||||||||||||
|
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Number
of Shares |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||||||||||
Outstanding – December 31, 2020
|
| | | | 9,308,317 | | | | | $ | 3.74 | | | | | | 6,861,895 | | | | | $ | 5.50 | | |
Options exercised
|
| | | | (221,134) | | | | | | 2.55 | | | | | | — | | | | | | — | | |
RSUs vested
|
| | | | — | | | | | | — | | | | | | (178,671) | | | | | | 5.73 | | |
Cancellations
|
| | | | (446,587) | | | | | | 2.39 | | | | | | (278,801) | | | | | | 5.58 | | |
Outstanding – March 31, 2021
|
| | | | 8,640,596 | | | | | $ | 3.84 | | | | | | 6,404,423 | | | | | $ | 5.49 | | |
Exercisable – March 31, 2021
|
| | | | 6,412,714 | | | | | $ | 3.16 | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
|
(In thousands, except share and
per share data) |
| |||||||||||
Numerator: | | | | | | | | | | | | | |
Basic and diluted: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | |
Less: undistributed earnings allocated to participating securities
|
| | | | (6,631) | | | | | | — | | |
Net income (loss) attributable to common stockholders
|
| | | $ | 4,115 | | | | | $ | (9,570) | | |
Denominator: | | | | | | | | | | | | | |
Basic weighted-average shares used in computing income (loss) attributable
to common stockholders |
| | | | 29,276,271 | | | | | | 28,288,107 | | |
Weighted average dilutive share equivalents: Stock options, Warrants, RSAs
and RSUs |
| | | | 4,821,013 | | | | | | — | | |
Diluted weighted-average shares used in computing income (loss) attributable to common stockholders
|
| | | | 34,097,284 | | | | | | 28,288,107 | | |
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.14 | | | | | $ | (0.34) | | |
Diluted
|
| | | $ | 0.12 | | | | | $ | (0.34) | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Convertible preferred stock
|
| | | | 47,009,166 | | | | | | 47,009,166 | | |
Options to purchase common stock
|
| | | | 1,785,781 | | | | | | 3,605,688 | | |
Warrants
|
| | | | — | | | | | | 577,610 | | |
Restricted stock units
|
| | | | 58,846 | | | | | | 460,713 | | |
Total shares excluded from diluted income (loss) per share
|
| | | | 48,853,793 | | | | | | 51,653,177 | | |
| | |
Three Months Ended
March 31, 2021 |
| |||
| | |
(In thousands, except
share and per share data) |
| |||
Numerator: | | | | | | | |
Net income
|
| | | $ | 10,746 | | |
Stock-based compensation expense, net of tax, recorded upon a qualifying event
|
| | | | (1,381) | | |
Net income attributable to common stockholders used in computing pro forma net income per share, basic and diluted
|
| | | $ | 9,365 | | |
Denominator—basic: | | | | | | | |
Weighted-average shares used in computing income (loss), basic
|
| | | | 29,276,271 | | |
Weighted-average pro-forma adjustment to reflect conversion of convertible preferred into common stock in accordance with the terms of the outstanding convertible preferred stock
|
| | | | | | |
Weighted-average pro-forma adjustment to reflect assumed vesting of RSUs upon consummation of our expected initial public offering
|
| | | | | | |
Weighted average pro-forma adjustment to reflect assumed exercise of Warrants due
to acceleration of expiration of the warrants |
| | | | | | |
Weighted-average shares used in computing pro forma net income per share, basic
|
| | | | | | |
Denominator—diluted:
Pro forma weighted average shares, basic |
| | | | | | |
Weighted average dilutive share equivalents:
|
| | | | | | |
Stock options, RSAs and RSUs
|
| | | | | | |
Weighted-average shares used in computing pro forma net income (loss) per share,
diluted |
| | | | | | |
Pro forma net income (loss) per share, basic
|
| | | | | | |
Pro forma net income (loss) per share, diluted
|
| | | | | | |
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 93,641 | | | | | $ | 49,593 | | |
Accounts receivable, net of allowances
|
| | | | 165,449 | | | | | | 141,746 | | |
Prepaid expenses and other current assets
|
| | | | 18,326 | | | | | | 13,306 | | |
Total current assets
|
| | | | 277,416 | | | | | | 204,645 | | |
Property, equipment and capitalized software, net
|
| | | | 24,756 | | | | | | 24,532 | | |
Intangible assets, net
|
| | | | 9,812 | | | | | | 13,302 | | |
Goodwill
|
| | | | 32,881 | | | | | | 32,881 | | |
Other assets
|
| | | | 11,621 | | | | | | 7,164 | | |
TOTAL ASSETS
|
| | | $ | 356,486 | | | | | $ | 282,524 | | |
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS’ DEFICIT |
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 118,491 | | | | | $ | 85,619 | | |
Accrued compensation and benefits
|
| | | | 23,000 | | | | | | 14,909 | | |
Accrued and other current liabilities
|
| | | | 109,747 | | | | | | 87,090 | | |
Deferred revenue
|
| | | | 5,512 | | | | | | 3,213 | | |
Total current liabilities
|
| | | | 256,750 | | | | | | 190,831 | | |
Other liabilities
|
| | | | 17,105 | | | | | | 18,911 | | |
TOTAL LIABILITIES
|
| | | $ | 273,855 | | | | | $ | 209,742 | | |
Commitments and Contingencies (Note 7) | | | | | | | | | | | | | |
Convertible preferred stock, par value of $0.001 per share, Series A, B, C, D, E, F,
G and H−aggregate of 47,203,157 shares authorized as of December 31, 2020 and 2019; aggregate of 47,009,166 shares issued and outstanding as of December 31, 2020 and 2019, respectively; and aggregate liquidation preference of $200.4 million as of December 31, 2020 and 2019 |
| | | | 162,444 | | | | | | 162,444 | | |
STOCKHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common stock, par value of $0.001 per share−110,812,435 shares authorized as of December 31, 2020 and 2019; 29,169,963 and 28,193,335 shares issued and outstanding as of December 31, 2020 and 2019
|
| | | | 29 | | | | | | 28 | | |
Additional paid-in capital
|
| | | | 92,693 | | | | | | 88,435 | | |
Accumulated other comprehensive loss
|
| | | | (4,290) | | | | | | (5,523) | | |
Accumulated deficit
|
| | | | (168,245) | | | | | | (172,602) | | |
TOTAL STOCKHOLDERS’ DEFICIT
|
| | | | (79,813) | | | | | | (89,662) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS’ DEFICIT |
| | | $ | 356,486 | | | | | $ | 282,524 | | |
| | |
2020
|
| |
2019
|
| ||||||
Revenue
|
| | | $ | 767,142 | | | | | $ | 687,333 | | |
Cost of revenue: | | | | | | | | | | | | | |
Traffic acquisition costs
|
| | | | 572,802 | | | | | | 517,000 | | |
Other cost of revenue
|
| | | | 29,278 | | | | | | 28,548 | | |
Total cost of revenue
|
| | | | 602,080 | | | | | | 545,548 | | |
Gross profit
|
| | | | 165,062 | | | | | | 141,785 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 28,961 | | | | | | 26,391 | | |
Sales and marketing
|
| | | | 77,570 | | | | | | 78,941 | | |
General and administrative
|
| | | | 48,354 | | | | | | 51,038 | | |
Total operating expenses
|
| | | | 154,885 | | | | | | 156,370 | | |
Income (loss) from operations
|
| | | | 10,177 | | | | | | (14,585) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest expense
|
| | | | (832) | | | | | | (601) | | |
Interest income and other income (expense), net
|
| | | | (1,695) | | | | | | 152 | | |
Total other income (expense), net
|
| | | | (2,527) | | | | | | (449) | | |
Income (loss) before provision for income taxes
|
| | | | 7,650 | | | | | | (15,034) | | |
Provision for income taxes
|
| | | | 3,293 | | | | | | 5,480 | | |
Net income (loss)
|
| | | $ | 4,357 | | | | | $ | (20,514) | | |
Net income (loss) per common share: | | | | ||||||||||
Basic
|
| | | $ | 0.06 | | | | | $ | (0.79) | | |
Diluted
|
| | | $ | 0.05 | | | | | $ | (0.79) | | |
Pro forma net income (loss) per common share: | | | | | | | | | | | | | |
Basic
|
| | | $ | — | | | | | | | | |
Diluted
|
| | | $ | — | | | | | | | | |
| | |
2020
|
| |
2019
|
| ||||||
Net income (loss)
|
| | | $ | 4,357 | | | | | $ | (20,514) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | 1,233 | | | | | | (16) | | |
Comprehensive income (loss)
|
| | | $ | 5,590 | | | | | $ | (20,530) | | |
| | |
Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid In Capital |
| |
Accumulated
Other Comprehensive (Loss) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance–January 1, 2019
|
| | | | 46,966,186 | | | | | $ | 162,164 | | | | | | | 21,174,300 | | | | | $ | 20 | | | | | $ | 45,048 | | | | | $ | (5,507) | | | | | $ | (152,088) | | | | | $ | (112,527) | | |
Issuance of Series H convertible preferred stock for a business combination
|
| | | | 35,048 | | | | | | 228 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series H convertible preferred stock for an asset acquisition
|
| | | | 7,932 | | | | | | 52 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 430,009 | | | | | | 1 | | | | | | 942 | | | | | | — | | | | | | — | | | | | | 943 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 463,622 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Issuance of common stock upon
acquisition |
| | | | — | | | | | | — | | | | | | | 6,125,404 | | | | | | 6 | | | | | | 38,327 | | | | | | — | | | | | | — | | | | | | 38,333 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4,118 | | | | | | — | | | | | | — | | | | | | 4,118 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (16) | | | | | | — | | | | | | (16) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,514) | | | | | | (20,514) | | |
Balance–December 31, 2019
|
| | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | 28,193,335 | | | | | $ | 28 | | | | | $ | 88,435 | | | | | $ | (5,523) | | | | | $ | (172,602) | | | | | $ | (89,662) | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 472,880 | | | | | | 0 | | | | | | 393 | | | | | | — | | | | | | — | | | | | | 393 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 503,748 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,865 | | | | | | — | | | | | | — | | | | | | 3,865 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,233 | | | | | | — | | | | | | 1,233 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,357 | | | | | | 4,357 | | |
Balance–December 31, 2020
|
| | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | 29,169,963 | | | | | $ | 29 | | | | | $ | 92,693 | | | | | $ | (4,290) | | | | | $ | (168,245) | | | | | $ | (79,813) | | |
| | |
For year-ended
December 31, 2020 |
| |
For year-ended
December 31, 2019 |
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,357 | | | | | $ | (20,514) | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | | | 6,638 | | | | | | 6,248 | | |
Amortization of capitalized software development costs
|
| | | | 7,545 | | | | | | 6,461 | | |
Amortization of intangible assets
|
| | | | 4,326 | | | | | | 4,035 | | |
Amortization of deferred traffic acquisition costs
|
| | | | — | | | | | | 38 | | |
Non-cash interest
|
| | | | 43 | | | | | | 51 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | (25) | | |
Gain on sale of asset
|
| | | | (1,095) | | | | | | — | | |
Stock-based compensation
|
| | | | 3,588 | | | | | | 3,876 | | |
Provision for doubtful accounts
|
| | | | 2,621 | | | | | | 3,189 | | |
Deferred income taxes
|
| | | | (2,256) | | | | | | (141) | | |
Other
|
| | | | (1,414) | | | | | | (22) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (24,124) | | | | | | 4,797 | | |
Prepaid expenses and other current assets
|
| | | | (3,729) | | | | | | 1,038 | | |
Other assets
|
| | | | (1,821) | | | | | | (146) | | |
Accounts payable
|
| | | | 31,429 | | | | | | (25,366) | | |
Accrued and other current liabilities
|
| | | | 24,109 | | | | | | 32,291 | | |
Deferred revenue
|
| | | | 2,159 | | | | | | 1,045 | | |
Other
|
| | | | 610 | | | | | | (115) | | |
Net cash provided by operating activities
|
| | | | 52,986 | | | | | | 16,740 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (1,511) | | | | | | (2,452) | | |
Capitalized software development costs
|
| | | | (8,990) | | | | | | (7,935) | | |
Proceeds from sale of assets
|
| | | | 1,117 | | | | | | — | | |
Acquisition of business
|
| | | | — | | | | | | 2,920 | | |
Other
|
| | | | (39) | | | | | | (122) | | |
Net cash used in investing activities
|
| | | | (9,423) | | | | | | (7,589) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from exercise of common stock options and warrants
|
| | | | 545 | | | | | | 882 | | |
Principal payments on capital lease obligations
|
| | | | (4,773) | | | | | | (4,541) | | |
Net cash used in financing activities
|
| | | | (4,228) | | | | | | (3,659) | | |
Effect of exchange rate changes
|
| | | | 4,750 | | | | | | 64 | | |
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
| | | | 44,085 | | | | | | 5,556 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH−Beginning of period
|
| | | | 49,982 | | | | | | 44,426 | | |
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH−End of period
|
| | | $ | 94,067 | | | | | $ | 49,982 | | |
RECONCILIATION OF CASH, CASH EQUIVALENTS, AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 93,641 | | | | | $ | 49,593 | | |
Restricted cash, included in other assets
|
| | | | 426 | | | | | | 389 | | |
Total cash, cash equivalents, and restricted cash
|
| | | $ | 94,067 | | | | | $ | 49,982 | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
Cash paid for income taxes, net of refunds
|
| | | $ | 2,639 | | | | | $ | 5,489 | | |
Cash paid for interest
|
| | | $ | 760 | | | | | $ | 548 | | |
Stock-based compensation capitalized for software development costs
|
| | | $ | 212 | | | | | $ | 242 | | |
Purchases of property and equipment included in accounts payable
|
| | | $ | 135 | | | | | $ | 142 | | |
Property and equipment financed under capital obligation arrangements
|
| | | $ | 4,834 | | | | | $ | 6,769 | | |
Series H convertible preferred stock issued for acquisition of a business
|
| | | $ | — | | | | | $ | 228 | | |
Series H convertible preferred stock issued for asset acquisition
|
| | | $ | — | | | | | $ | 52 | | |
Common stock issued for acquisition of a business
|
| | | $ | — | | | | | $ | 40,060 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Level I
|
| |
Level II
|
| |
Level III
|
| |
Total
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted time deposit
|
| | | $ | — | | | | | $ | 426 | | | | | $ | — | | | | | $ | 426 | | |
Severance pay fund deposits
|
| | | | — | | | | | | 5,379 | | | | | | — | | | | | | 5,379 | | |
Foreign currency forward contract
|
| | | | — | | | | | | 553 | | | | | | — | | | | | | 553 | | |
Total financial assets
|
| | | $ | — | | | | | $ | 6,358 | | | | | $ | — | | | | | $ | 6,358 | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||
| | |
Level I
|
| |
Level II
|
| |
Level III
|
| |
Total
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted time deposit
|
| | | $ | — | | | | | $ | 389 | | | | | $ | — | | | | | $ | 389 | | |
Severance pay fund deposits
|
| | | | — | | | | | | 4,542 | | | | | | — | | | | | | 4,542 | | |
Foreign currency forward contract
|
| | | | — | | | | | | 117 | | | | | | — | | | | | | 117 | | |
Total financial assets
|
| | | $ | — | | | | | $ | 5,048 | | | | | $ | — | | | | | $ | 5,048 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Accounts receivable
|
| | | $ | 169,623 | | | | | $ | 145,027 | | |
Allowance for doubtful accounts
|
| | | | (4,174) | | | | | | (3,281) | | |
Accounts receivable, net
|
| | | $ | 165,449 | | | | | $ | 141,746 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Allowance for doubtful accounts, beginning balance
|
| | | $ | 3,281 | | | | | $ | 2,049 | | |
Provision for doubtful accounts
|
| | | | 2,668 | | | | | | 3,373 | | |
Recoveries
|
| | | | — | | | | | | 3 | | |
Write-offs
|
| | | | (1,775) | | | | | | (2,144) | | |
Allowance for doubtful accounts, ending balance
|
| | | $ | 4,174 | | | | | $ | 3,281 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Computer and equipment
|
| | | $ | 41,735 | | | | | $ | 37,122 | | |
Capitalized software development costs
|
| | | | 43,728 | | | | | | 34,525 | | |
Software
|
| | | | 3,444 | | | | | | 4,259 | | |
Leasehold improvements
|
| | | | 2,805 | | | | | | 3,122 | | |
Furniture and fixtures
|
| | | | 908 | | | | | | 1,028 | | |
Property, equipment and capitalized software, gross
|
| | | | 92,620 | | | | | | 80,056 | | |
Less: accumulated depreciation and amortization
|
| | | | (67,864) | | | | | | (55,524) | | |
Total property, equipment and capitalized software, net
|
| | | $ | 24,756 | | | | | $ | 24,532 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Accrued traffic acquisition costs
|
| | | $ | 77,195 | | | | | $ | 61,003 | | |
Accrued tax liabilities
|
| | | | 9,622 | | | | | | 5,451 | | |
Accrued agency commissions
|
| | | | 8,755 | | | | | | 7,277 | | |
Capital obligations, current
|
| | | | 3,853 | | | | | | 3,804 | | |
Other accrued expenses
|
| | | | 10,322 | | | | | | 9,555 | | |
Total accrued and other current liabilities
|
| | | $ | 109,747 | | | | | $ | 87,090 | | |
|
Cash and cash equivalents
|
| | | $ | 2,920 | | |
|
Accounts receivable
|
| | | | 17,394 | | |
|
Prepaid expenses and other current assets
|
| | | | 3,916 | | |
|
Publisher relationships—intangible asset
|
| | | | 8,345 | | |
|
Customer relationships—intangible asset
|
| | | | 4,115 | | |
|
Tradenames
|
| | | | 1,653 | | |
|
Property and equipment and other assets
|
| | | | 563 | | |
|
Accounts payable
|
| | | | (6,223) | | |
|
Accrued and other liabilities
|
| | | | (4,052) | | |
|
Deferred revenue
|
| | | | (189) | | |
|
Deferred tax liability
|
| | | | (4,581) | | |
|
Net assets acquired
|
| | | | 23,861 | | |
|
Goodwill
|
| | | | 16,199 | | |
|
Total
|
| | | $ | 40,060 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Goodwill, opening balance
|
| | | $ | 32,881 | | | | | $ | 16,682 | | |
Acquisition
|
| | | | — | | | | | | 16,199 | | |
Goodwill, closing balance
|
| | | $ | 32,881 | | | | | $ | 32,881 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
| | |
Amortization
Period |
| |
Gross Value
|
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
| | |
(In thousands)
|
| ||||||||||||||||||
Developed technology
|
| |
36-48 months
|
| | | $ | 8,425 | | | | | $ | (8,388) | | | | | $ | 37 | | |
Customer relationships
|
| |
48 months
|
| | | | 5,694 | | | | | | (3,166) | | | | | | 2,528 | | |
Publisher relationships
|
| |
48 months
|
| | | | 9,111 | | | | | | (3,986) | | | | | | 5,125 | | |
Trade names
|
| |
8 years
|
| | | | 1,805 | | | | | | (395) | | | | | | 1,410 | | |
Other
|
| |
14 years
|
| | | | 830 | | | | | | (118) | | | | | | 712 | | |
Total intangible assets, net
|
| | | | | | $ | 25,865 | | | | | $ | (16,053) | | | | | $ | 9,812 | | |
| | |
December 31, 2019
|
| ||||||||||||||||||
| | |
Amortization
Period |
| |
Gross Value
|
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |||||||||
| | |
(In thousands)
|
| ||||||||||||||||||
Developed technology
|
| |
36−48 months
|
| | | $ | 8,425 | | | | | $ | (7,434) | | | | | $ | 991 | | |
Customer relationships
|
| |
48 months
|
| | | | 5,304 | | | | | | (1,970) | | | | | | 3,334 | | |
Publisher relationships
|
| |
48 months
|
| | | | 8,321 | | | | | | (1,560) | | | | | | 6,761 | | |
Trade names
|
| |
8 years
|
| | | | 1,648 | | | | | | (155) | | | | | | 1,493 | | |
Other
|
| |
14 years
|
| | | | 790 | | | | | | (67) | | | | | | 723 | | |
Total intangible assets, net
|
| | | | | | $ | 24,488 | | | | | $ | (11,186) | | | | | $ | 13,302 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
| | |
(In thousands)
|
| |||
2021
|
| | | $ | 3,390 | | |
2022
|
| | | | 3,353 | | |
2023
|
| | | | 1,687 | | |
2024
|
| | | | 247 | | |
2025
|
| | | | 247 | | |
Thereafter
|
| | | | 888 | | |
Total
|
| | | $ | 9,812 | | |
Year Ending December 31:
|
| |
Operating
Leases |
| |
Capital
Leases |
| ||||||
| | |
(In thousands)
|
| |||||||||
2021
|
| | | $ | 6,437 | | | | | $ | 4,316 | | |
2022
|
| | | | 3,807 | | | | | | 2,645 | | |
2023
|
| | | | 2,428 | | | | | | 1,057 | | |
2024
|
| | | | 1,811 | | | | | | 129 | | |
2025
|
| | | | 1,646 | | | | | | — | | |
Thereafter
|
| | | | 401 | | | | | | — | | |
Total minimum payments required
|
| | | $ | 16,530 | | | | | $ | 8,147 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Conversion of outstanding Series A convertible preferred stock
|
| | | | 7,065,907 | | | | | | 7,065,907 | | |
Conversion of outstanding Series B convertible preferred stock
|
| | | | 14,565,760 | | | | | | 14,565,760 | | |
Conversion of outstanding Series C convertible preferred stock
|
| | | | 6,477,447 | | | | | | 6,477,447 | | |
Conversion of outstanding Series D convertible preferred stock
|
| | | | 5,735,026 | | | | | | 5,735,026 | | |
Conversion of outstanding Series E convertible preferred stock
|
| | | | 1,080,197 | | | | | | 1,080,197 | | |
Conversion of outstanding Series F convertible preferred stock
|
| | | | 5,318,040 | | | | | | 5,318,040 | | |
Conversion of outstanding Series G convertible preferred stock
|
| | | | 5,532,213 | | | | | | 5,532,213 | | |
Conversion of outstanding Series H convertible preferred stock
|
| | | | 1,234,576 | | | | | | 1,234,576 | | |
Outstanding stock options
|
| | | | 9,308,317 | | | | | | 8,376,092 | | |
Outstanding common stock warrants
|
| | | | 1,055,852 | | | | | | 1,070,852 | | |
Outstanding RSAs
|
| | | | 190,245 | | | | | | 190,245 | | |
Outstanding RSUs
|
| | | | 6,663,669 | | | | | | 4,379,033 | | |
SAR awards
|
| | | | 5,764 | | | | | | 7,371 | | |
Shares reserved for future option grants
|
| | | | 664,124 | | | | | | 4,911,016 | | |
Total common stock reserved for issuance
|
| | | | 64,897,137 | | | | | | 65,943,775 | | |
| | |
December 31, 2020 and 2019
|
| |||||||||||||||||||||||||||
Convertible Preferred Stock:
|
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Net
Carrying Value |
| |
Liquidation
Price Per Share |
| |
Aggregate
Liquidation Preference |
| |||||||||||||||
| | |
(In thousands, except share data)
|
| |||||||||||||||||||||||||||
Series A
|
| | | | 7,065,907 | | | | | | 7,065,907 | | | | | $ | 5,053 | | | | | $ | 0.72260 | | | | | $ | 5,106 | | |
Series B
|
| | | | 14,565,760 | | | | | | 14,565,760 | | | | | | 11,717 | | | | | | 0.82385 | | | | | | 12,000 | | |
Series C
|
| | | | 6,477,447 | | | | | | 6,477,447 | | | | | | 12,330 | | | | | | 1.69820 | | | | | | 11,000 | | |
Series D
|
| | | | 5,735,026 | | | | | | 5,735,026 | | | | | | 35,035 | | | | | | 6.14070 | | | | | | 35,217 | | |
Series E
|
| | | | 1,080,197 | | | | | | 1,080,197 | | | | | | 6,054 | | | | | | 5.55450 | | | | | | 6,000 | | |
Series F
|
| | | | 5,343,425 | | | | | | 5,318,040 | | | | | | 35,606 | | | | | | 13.4150 | | | | | | 71,342 | | |
Series G
|
| | | | 5,666,172 | | | | | | 5,532,213 | | | | | | 48,612 | | | | | | 8.8243 | | | | | | 48,818 | | |
Series H
|
| | | | 1,269,223 | | | | | | 1,234,576 | | | | | | 8,037 | | | | | | 8.8243 | | | | | | 10,894 | | |
Total convertible preferred stock
|
| | | | 47,203,157 | | | | | | 47,009,166 | | | | | $ | 162,444 | | | | | | | | | | | $ | 200,377 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Research and development
|
| | | $ | 810 | | | | | $ | 672 | | |
Sales and marketing
|
| | | | 2,071 | | | | | | 2,067 | | |
General and administrative
|
| | | | 707 | | | | | | 1,137 | | |
Total stock-based compensation
|
| | | $ | 3,588 | | | | | $ | 3,876 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Expected term (in years)
|
| | | | 6.02 | | | | | | | | |
Risk-free interest rate
|
| | | | 0.52% | | | | | | | | |
Expected volatility
|
| | | | 44% | | | | | | N/A | | |
Dividend rate
|
| | | | 0% | | | | | | | | |
| | |
Options Outstanding
|
| |
RSAs and RSUs
Unvested and Outstanding |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
Available for Grant |
| |
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value of Outstanding Options (In thousands) |
| |
Number
of Shares |
| |
Weighted-
Average Grant Date Fair Value |
| |||||||||||||||||||||
Outstanding—January 1, 2019
|
| | | | 4,107,289 | | | | | | 10,462,399 | | | | | $ | 3.23 | | | | | | 4.92 | | | | | $ | 25,338 | | | | | | 4,175,954 | | | | | $ | 4.44 | | |
Awards authorized
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options granted
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RSUs granted
|
| | | | (1,081,075) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,081,075 | | | | | $ | 6.53 | | |
RSUs vested
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (463,622) | | | | | $ | 5.05 | | |
RSUs cancelled
|
| | | | 224,129 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (224,129) | | | | | | | | |
SARs cancelled
|
| | | | 4,375 | | | | | | | | | | | $ | 4.57 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | (430,009) | | | | | $ | 2.27 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options cancelled
|
| | | | 1,656,298 | | | | | | (1,656,298) | | | | | $ | 4.39 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding—December 31, 2019
|
| | | | 4,911,016 | | | | | | 8,376,092 | | | | | $ | 2.99 | | | | | | 4.22 | | | | | $ | 29,034 | | | | | | 4,569,278 | | | | | $ | 4.87 | | |
Awards authorized
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options granted
|
| | | | (1,803,750) | | | | | | 1,803,750 | | | | | $ | 2.71 | | | | | | | | | | | | | | | | | | | | | | | | | | |
RSUs granted
|
| | | | (2,961,670) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,961,670 | | | | | $ | 6.44 | | |
RSUs vested
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (503,748) | | | | | $ | 5.36 | | |
RSUs cancelled
|
| | | | 165,305 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (165,305) | | | | | | | | |
SARs cancelled
|
| | | | 1,607 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | (520,089) | | | | | $ | 1.15 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options cancelled
|
| | | | 351,616 | | | | | | (351,616) | | | | | $ | 3.97 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding December 31, 2020
|
| | | | 664,124 | | | | | | 9,308,317 | | | | | $ | 3.74 | | | | | | | | | | | $ | 25,495 | | | | | | 6,861,895 | | | | | $ | 5.50 | | |
Exercisable—December 31, 2020
|
| | | | | | | | | | 6,700,057 | | | | | $ | 2.99 | | | | | | 3.10 | | | | | $ | 23,802 | | | | | | | | | | | | | | |
| | |
Warrants Outstanding
|
| |||||||||||||||||||||
| | |
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value of Outstanding Warrants |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Outstanding—January 1, 2019
|
| | | | 1,370,852 | | | | | $ | 3.92 | | | | | | 4.11 | | | | | $ | 3,035 | | |
Warrants granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Warrants expired
|
| | | | (300,000) | | | | | $ | 6.63 | | | | | | | | | | | | | | |
Warrants exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding—December 31, 2019
|
| | | | 1,070,852 | | | | | $ | 3.16 | | | | | | 3.66 | | | | | $ | 3,916 | | |
Warrants granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Warrants expired
|
| | | | (15,000) | | | | | $ | 0.33 | | | | | | | | | | | | | | |
Warrants exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding—December 31, 2020
|
| | | | 1,055,852 | | | | | $ | 2.92 | | | | | | | | | | | | | | |
Exercisable—December 31, 2020
|
| | | | 1,055,852 | | | | | $ | 2.92 | | | | | | 3.89 | | | | | $ | 1,858 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands, except share and per share data)
|
| |||||||||
Numerator: | | | | | | | | | | | | | |
Basic and diluted: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,357 | | | | | $ | (20,514) | | |
Less: undistributed earnings allocated to participating securities
|
| | | | (2,688) | | | | | | — | | |
Net income (loss) attributable to common stockholders
|
| | | $ | 1,669 | | | | | $ | (20,514) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing income (loss) attributable to common stockholders, basic
|
| | | | 28,587,502 | | | | | | 25,967,720 | | |
Weighted-average shares used in computing income (loss) attributable to common stockholders, diluted
|
| | | | 34,317,563 | | | | | | 25,967,720 | | |
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.06 | | | | | $ | (0.79) | | |
Diluted
|
| | | $ | 0.05 | | | | | $ | (0.79) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Convertible preferred stock
|
| | | | 47,009,166 | | | | | | 47,009,166 | | |
Options to purchase common stock
|
| | | | 3,174,828 | | | | | | 4,372,927 | | |
Warrants
|
| | | | 505,409 | | | | | | 722,656 | | |
Restricted stock units
|
| | | | 397,430 | | | | | | 689,206 | | |
Total shares excluded from diluted income (loss) per share
|
| | | | 51,086,833 | | | | | | 52,793,955 | | |
| | |
Year Ended
December 31, 2020 |
| |||
| | |
(In thousands, except
share and per share data) |
| |||
Numerator: | | | | | | | |
Net income
|
| | | $ | 4,357 | | |
Stock-based compensation expense, net of tax, recorded upon a qualifying event
|
| | | | (9,346) | | |
Net loss attributable to common stockholders used in computing pro forma net loss per share, basic and diluted
|
| | | $ | (4,989) | | |
Denominator—basic: | | | | | | | |
Weighted-average shares used in computing income (loss), basic
|
| | | | 28,587,502 | | |
Weighted-average pro-forma adjustment to reflect conversion of convertible preferred into common stock in accordance with the terms of the outstanding convertible preferred stock
|
| | | | | | |
Weighted-average pro-forma adjustment to reflect assumed vesting of RSUs upon consummation of our expected initial public offering
|
| | | | | | |
Weighted average pro-forma adjustment to reflect assumed exercise of Warrants due
to acceleration of expiration of the warrants |
| | | | | | |
Weighted-average shares used in computing pro forma net income per share, basic and diluted
|
| | | | | | |
Pro forma net income (loss) per share, basic and diluted
|
| | | | | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
United States
|
| | | $ | (8,213) | | | | | $ | (13,028) | | |
Foreign
|
| | | | 15,863 | | | | | | (2,006) | | |
Income (Loss) before provision for income taxes
|
| | | $ | 7,650 | | | | | $ | (15,034) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Current provisions for income taxes: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | (43) | | |
State
|
| | | | 81 | | | | | | 12 | | |
Foreign
|
| | | | 5,468 | | | | | | 5,652 | | |
Total current
|
| | | | 5,549 | | | | | | 5,621 | | |
Deferred tax benefit: | | | | | | | | | | | | | |
Federal
|
| | | | 226 | | | | | | 170 | | |
State
|
| | | | 46 | | | | | | 40 | | |
Foreign
|
| | | | (2,528) | | | | | | (351) | | |
Total deferred tax benefit
|
| | | | (2,256) | | | | | | (141) | | |
Provision for income taxes
|
| | | $ | 3,293 | | | | | $ | 5,480 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Tax at statutory federal rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State tax—net of federal benefit
|
| | | | (3.9)% | | | | | | 1.8% | | |
Foreign withholding taxes
|
| | | | 25.4% | | | | | | — | | |
Foreign rate differential
|
| | | | (9.6)% | | | | | | (0.9)% | | |
Stock compensation and other permanent items
|
| | | | 10.0% | | | | | | (16.5)% | | |
Tax rate change
|
| | | | (3.4)% | | | | | | — | | |
Uncertain tax positions
|
| | | | (11.2)% | | | | | | (13.7)% | | |
Change in valuation allowance
|
| | | | (32.0)% | | | | | | (34.7)% | | |
GILTI Inclusion—US
|
| | | | 59.4% | | | | | | — | | |
Foreign tax credit carryforwards
|
| | | | (5.9)% | | | | | | — | | |
Capital loss carryforwards
|
| | | | (19.9)% | | | | | | — | | |
Return to provision adjustments
|
| | | | 11.8% | | | | | | 8.0% | | |
Other
|
| | | | 1.3% | | | | | | (1.5)% | | |
Effective tax rate
|
| | | | 43.0% | | | | | | (36.5)% | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 31,930 | | | | | $ | 39,762 | | |
Foreign tax credit carryforwards
|
| | | | 479 | | | | | | — | | |
Capital loss carryforwards
|
| | | | 4,036 | | | | | | — | | |
Stock-based compensation
|
| | | | 861 | | | | | | 771 | | |
Accruals, reserves, and other
|
| | | | 6,409 | | | | | | 4,455 | | |
Allowance for doubtful accounts
|
| | | | 1,003 | | | | | | 787 | | |
Gross deferred tax assets
|
| | | | 44,718 | | | | | | 45,775 | | |
Valuation allowance
|
| | | | (41,201) | | | | | | (43,608) | | |
Total deferred tax assets
|
| | | | 3,517 | | | | | | 2,167 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangible assets and capitalized software
|
| | | | (4,139) | | | | | | (4,863) | | |
Total deferred tax liabilities
|
| | | | (4,139) | | | | | | (4,863) | | |
Net deferred tax liability
|
| | | $ | (622) | | | | | $ | (2,696) | | |
| | |
Year Ended
December 31 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 2,087 | | | | | $ | 33 | | |
Decreases based on tax positions related to prior year
|
| | | | (1,243) | | | | | | (33) | | |
Additions based on tax positions related to prior year
|
| | | | 67 | | | | | | 1,793 | | |
Additions based on tax positions related to current year
|
| | | | 321 | | | | | | 294 | | |
Ending balance
|
| | | $ | 1,232 | | | | | $ | 2,087 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
USA
|
| | | $ | 288,789 | | | | | $ | 258,377 | | |
Europe, the Middle East and Africa (EMEA)
|
| | | | 398,923 | | | | | | 347,696 | | |
Other
|
| | | | 79,430 | | | | | | 81,260 | | |
Total revenue
|
| | | $ | 767,142 | | | | | $ | 687,333 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
USA
|
| | | $ | 22,069 | | | | | $ | 20,475 | | |
EMEA
|
| | | | 2,264 | | | | | | 2,918 | | |
Other
|
| | | | 423 | | | | | | 1,139 | | |
Total property, equipment and capitalized software, net
|
| | | $ | 24,756 | | | | | $ | 24,532 | | |
| | |
Amount
to be Paid |
| |||
Registration fee
|
| | | $ | | | |
FINRA filing fee
|
| | | | * | | |
Listing fees
|
| | | | * | | |
Transfer agent’s fees
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total
|
| | | $ | | |
|
Signatures
|
| |
Title
|
|
|
Yaron Galai
|
| |
Co-Founder and Co-Chief Executive Officer and Chairman of the Board (Principal Executive Officer)
|
|
|
David Kostman
|
| |
Co-Chief Executive Officer and Director
|
|
|
Elise Garofalo
|
| |
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
|
|
|
Jonathan (Yoni) Cheifetz
|
| |
Director
|
|
|
Shlomo Dovrat
|
| |
Director
|
|
|
Arne Wolter
|
| |
Director
|
|
|
Yoseph (Yossi) Sela
|
| |
Director
|
|
|
Dominique Vidal
|
| |
Director
|
|
|
Jonathan Klahr
|
| |
Director
|
|
|
Ziv Kop
|
| |
Director
|
|
Exhibit No.
|
| |
Description
|
|
1.1*
|
| | Form of Underwriting Agreement. | |
3.1**
|
| | Amended and Restated Certificate of Incorporation of the Registrant, as currently in effect. | |
3.2**
|
| | Bylaws of the Registrant, as currently in effect. | |
3.3*
|
| | Form of Amended and Restated Certificate of Incorporation of the Registrant, to be in effect upon the completion of this offering. | |
3.4*
|
| | Form of Amended and Restated Bylaws to be in effect upon completion of this offering. | |
4.1*
|
| | Specimen stock certificate | |
4.2**
|
| | Amended and Restated Investors’ Rights Agreement by and among the Registrant and the other parties thereto dated April 1, 2019. | |
4.3**
|
| | Amended and Restated Stockholders’ Agreement by and among the Registrant and the other parties thereto dated December 24, 2020. | |
4.4**
|
| | Warrant to purchase shares of common stock issued to Silicon Valley Bank dated November 20, 2014. | |
4.5**
|
| | Warrant to purchase shares of common stock issued to WestRiver Mezzanine Loans, LLC dated November 20, 2014. | |
4.6**
|
| | Warrant to purchase shares of common stock issued to WestRiver Mezzanine Loans, LLC dated September 29, 2016. | |
4.7**
|
| | Warrant to purchase shares of common stock issued to American Friends of Tmura dated July 25, 2011. | |
4.8**
|
| | Warrant to purchase shares of common stock issued to Ouriel Ohyaon dated January 8, 2007. | |
5.1*
|
| | Opinion of Mayer Brown LLP. | |
10.1*
|
| | Form of Indemnification Agreement between the Registrant and its directors and officers. | |
10.2**
|
| | Amended and Restated Loan and Security Agreement dated September 15, 2014 by and between Silicon Valley Bank and the Registrant. | |
10.3†**
|
| | 2007 Omnibus Securities and Incentive Plan, as amended and restated, foreign addenda, and forms of award agreements | |
10.4†*
|
| | 2021 Long-Term Incentive Plan, and forms of award agreements | |
10.5**
|
| | Sixth Amendment to Amended and Restated Loan and Security Agreement dated March 27, 2020 by and between Silicon Valley Bank and the Registrant. | |
10.6**
|
| | Fifth Amendment to Amended and Restated Loan and Security Agreement dated November 2, 2018 by and between Silicon Valley Bank and the Registrant. | |
10.7**
|
| | Fourth Amendment to Amended and Restated Loan and Security Agreement dated October 6, 2016 by and between Silicon Valley Bank and the Registrant. | |
10.8**
|
| | Third Amendment to Amended and Restated Loan and Security Agreement dated August 25, 2016 by and between Silicon Valley Bank and the Registrant. | |
10.9**
|
| | Second Amendment to Amended and Restated Loan and Security Agreement dated January 27, 2016 by and between Silicon Valley Bank and the Registrant. | |
10.10**
|
| | First Amendment to Amended and Restated Loan and Security Agreement dated November 20, 2014 by and between Silicon Valley Bank and the Registrant. | |
10.11†*
|
| | Amended and Restated Employment Agreement, dated , by and between Elise Garfalo and the Registrant. | |
10.12†*
|
| | Employment Agreement, dated , by and between Yaron Galai and the Registrant. | |
10.13†*
|
| | Employment Agreement, dated , by and between David Kostman and the Registrant. | |
10.14†*
|
| | Form of 2021 Employee Stock Purchase Plan | |
Exhibit No.
|
| |
Description
|
|
10.15**
|
| | English Translation of Unprotected Lease Agreement dated January 17, 2017 by and between Cash and Carry Food Services Ltd. and Outbrain Israel Ltd. | |
21.1**
|
| | List of subsidiaries of the Registrant. | |
23.1*
|
| | Consent of KPMG LLP, independent registered public accountants. | |
23.2*
|
| | Consent of Mayer Brown LLP (included in Exhibit 5.1). | |
24.1*
|
| | Power of attorney (included in signature page to Registration Statement). | |