| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 20.00 | | | | | $ | 160,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.40 | | | | | $ | 11,200,000 | | |
Proceeds to us (before expenses)
|
| | | $ | 18.60 | | | | | $ | 148,800,000 | | |
| Citigroup | | |
Jefferies
|
| |
Barclays
|
| |
Evercore ISI
|
|
| JMP Securities | | |
Needham & Company
|
| |
LUMA Securities
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 13 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 50 | | | |
| | | | 54 | | | |
| | | | 76 | | | |
| | | | 94 | | | |
| | | | 100 | | | |
| | | | 112 | | | |
| | | | 114 | | | |
| | | | 117 | | | |
| | | | 122 | | | |
| | | | 125 | | | |
| | | | 129 | | | |
| | | | 137 | | | |
| | | | 137 | | | |
| | | | 138 | | | |
| | | | F-1 | | |
| | |
Estimated
|
| |
Actual
|
| ||||||||||||
| | |
Three Months Ended
June 30, 2021 |
| |
Three months ended
June 30, 2020 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
Low
|
| |
High
|
| | | | | | | ||||||
Revenue
|
| | | $ | 243,800 | | | | | $ | 247,500 | | | | | $ | 157,862 | | |
Traffic acquisition costs
|
| | | | 178,000 | | | | | | 180,700 | | | | | | 118,140 | | |
Other cost of revenue
|
| | | | 7,900 | | | | | | 7,800 | | | | | | 7,648 | | |
Gross profit
|
| | | | 57,900 | | | | | | 59,000 | | | | | | 32,074 | | |
Other cost of revenue
|
| | | | 7,900 | | | | | | 7,800 | | | | | | 7,648 | | |
Ex TAC Gross Profit
|
| | | $ | 65,800 | | | | | $ | 66,800 | | | | | $ | 39,722 | | |
| | |
Estimated
|
| |
Actual
|
| ||||||||||||
| | |
Three Months Ended
June 30, 2021 |
| |
Three months ended
June 30, 2020 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
Low
|
| |
High
|
| | | | | | | ||||||
Net Income (Loss)
|
| | | $ | 13,600 | | | | | $ | 15,200 | | | | | $ | (2,623) | | |
Interest income and other (income) expense, net
|
| | | | 1,100 | | | | | | 1,000 | | | | | | 951 | | |
Provision for income taxes
|
| | | | 700 | | | | | | 900 | | | | | | 1,971 | | |
Depreciation and amortization
|
| | | | 4,600 | | | | | | 4,700 | | | | | | 4,781 | | |
Stock-based compensation
|
| | | | 1,500 | | | | | | 1,400 | | | | | | 942 | | |
Merger and acquisition, IPO costs
|
| | | | 100 | | | | | | 200 | | | | | | 1,428 | | |
Tax contingency
|
| | | | — | | | | | | — | | | | | | (2,297) | | |
Adjusted EBITDA
|
| | | $ | 21,600 | | | | | $ | 23,400 | | | | | $ | 5,153 | | |
| | |
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
|
| | | $ | 0.24 | | | | | $ | (0.58) | | | | | $ | 0.10 | | | | | $ | (1.34) | | |
Net income (loss) per share–diluted
|
| | | $ | 0.21 | | | | | $ | (0.58) | | | | | $ | 0.08 | | | | | $ | (1.34) | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 93,641 | | |
Total assets
|
| | | | 341,965 | | | | | | 356,486 | | |
Total liabilities
|
| | | | 245,533 | | | | | | 273,855 | | |
Convertible preferred stock
|
| | | | 162,444 | | | | | | 162,444 | | |
Total stockholders’ deficit
|
| | | | (66,012) | | | | | | (79,813) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Cash Flows Data: | | | | | | | | | | | |||||||||||||||
Net cash provided by operating activities
|
| | | $ | 5,406 | | | | | $ | 14,336 | | | | | $ | 52,986 | | | | | $ | 16,740 | | |
Net cash used in investing activities
|
| | | | (2,787) | | | | | | (2,121) | | | | | | (9,423) | | | | | | (7,589) | | |
Net cash (used in) provided by financing activities
|
| | | | (807) | | | | | | 9,044 | | | | | | (4,228) | | | | | | (3,659) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Non-GAAP Performance Metrics(1): | | | | | | ||||||||||||||||||||
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 2,169 | | | | | | 41,145 | | | | | | 19,275 | | |
Adjusted EBITDA as % of Ex-TAC Gross Profit
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands, except share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 295,042 | | | | | $ | 441,241 | | |
Long-term debt
|
| | | | — | | | | | | 200,000 | | | | | | 236,000 | | |
Convertible preferred stock, par value of $0.001 per share, issuable in
Series A, B, C, D, E, F, G and H; 27,766,563 shares authorized; 27,652,449 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; 65,183,785 shares authorized; 17,367,049 shares issued and outstanding, actual; 65,183,785 shares authorized, 47,094,202 shares issued and outstanding, pro forma; 55,776,703 shares issued and outstanding, pro forma as adjusted
|
| | | | 17 | | | | | | 47 | | | | | | 55 | | |
Additional paid-in capital
|
| | | | 94,540 | | | | | | 267,681 | | | | | | 413,872 | | |
Accumulated other comprehensive loss
|
| | | | (3,070) | | | | | | (3,070) | | | | | | (3,070) | | |
Accumulated deficit
|
| | | | (157,499) | | | | | | (168,226) | | | | | | (204,226) | | |
Total stockholders’ (deficit) equity
|
| | | | (66,012) | | | | | | 96,432 | | | | | | 206,631 | | |
Total capitalization
|
| | | $ | 96,432 | | | | | $ | 296,432 | | | | | $ | 442,631 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 20.00 | | |
|
Pro forma net tangible book value per share as of March 31, 2021
|
| | | $ | 1.16 | | | | | | | | |
|
Increase pro forma net tangible book value per share attributable to new
investors |
| | | $ | 2.45 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 3.61 | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 16.39 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| | | | 47,094,202 | | | | | | 85% | | | | | $ | 160,000,000 | | | | | | 50% | | | | | $ | 3.40 | | |
New investors
|
| | | | 8,000,000 | | | | | | 15 | | | | | | 160,000,000 | | | | | | 50 | | | | | | 20.00 | | |
Total
|
| | | | 55,094,202 | | | | | | 100% | | | | | $ | 320,000,000 | | | | | | 100% | | | | | $ | 5.81 | | |
| | |
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
|
| | | $ | 0.24 | | | | | $ | (0.58) | | | | | $ | 0.10 | | | | | $ | (1.34) | | |
Net income (loss) per share–diluted
|
| | | $ | 0.21 | | | | | $ | (0.58) | | | | | $ | 0.08 | | | | | $ | (1.34) | | |
| | |
March 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance Sheet Data: | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 95,042 | | | | | $ | 93,641 | | |
Total assets
|
| | | | 341,965 | | | | | | 356,486 | | |
Total liabilities
|
| | | | 245,533 | | | | | | 273,855 | | |
Convertible preferred stock
|
| | | | 162,444 | | | | | | 162,444 | | |
Total stockholders’ deficit
|
| | | | (66,012) | | | | | | (79,813) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Statement of Cash Flows Data: | | | | | | ||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 5,406 | | | | | $ | 14,336 | | | | | $ | 52,986 | | | | | $ | 16,740 | | |
Net cash used in investing activities
|
| | | | (2,787) | | | | | | (2,121) | | | | | | (9,423) | | | | | | (7,589) | | |
Net cash (used in) provided by financing activities
|
| | | | (807) | | | | | | 9,044 | | | | | | (4,228) | | | | | | (3,659) | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | | 20,583 | | | | | | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
Adjusted EBITDA as % of Ex-TAC Gross Profit
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Traffic acquisition costs
|
| | | | (167,613) | | | | | | (136,806) | | | | | | (572,802) | | | | | | (517,000) | | |
Other cost of revenue
|
| | | | (6,942) | | | | | | (7,873) | | | | | | (29,278) | | | | | | (28,548) | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Interest income and other (income) expense, net
|
| | | | 2,423 | | | | | | (1,076) | | | | | | 2,527 | | | | | | 449 | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Depreciation and amortization
|
| | | | 4,527 | | | | | | 4,649 | | | | | | 18,509 | | | | | | 16,744 | | |
Stock-based compensation
|
| | | | 1,487 | | | | | | 916 | | | | | | 3,588 | | | | | | 3,876 | | |
Merger and acquisition costs(1)
|
| | | | (211) | | | | | | 6,121 | | | | | | 11,168 | | | | | | 10,527 | | |
Tax contingency(2)
|
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | 2,713 | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Consolidated Statements of Operations: | | | | | | | | | | | |||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Cost of revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 136,806 | | | | | | 572,802 | | | | | | 517,000 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Total cost of revenue
|
| | | | 174,555 | | | | | | 144,679 | | | | | | 602,080 | | | | | | 545,548 | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 8,428 | | | | | | 6,982 | | | | | | 28,961 | | | | | | 26,391 | | |
Sales and marketing
|
| | | | 19,868 | | | | | | 20,295 | | | | | | 77,570 | | | | | | 78,941 | | |
General and administrative
|
| | | | 10,393 | | | | | | 14,893 | | | | | | 48,354 | | | | | | 51,038 | | |
Total operating expenses
|
| | | | 38,689 | | | | | | 42,170 | | | | | | 154,885 | | | | | | 156,370 | | |
Income (loss) from operations
|
| | | | 14,780 | | | | | | (9,517) | | | | | | 10,177 | | | | | | (14,585) | | |
Other income (expense), net:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (170) | | | | | | (165) | | | | | | (832) | | | | | | (601) | | |
Interest income and other income (expense), net
|
| | | | (2,253) | | | | | | 1,241 | | | | | | (1,695) | | | | | | 152 | | |
Total other expense, net
|
| | | | (2,423) | | | | | | 1,076 | | | | | | (2,527) | | | | | | (449) | | |
Income (loss) before provision for income taxes
|
| | | | 12,357 | | | | | | (8,441) | | | | | | 7,650 | | | | | | (15,034) | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development as % of revenue
|
| | | | 3.7% | | | | | | 3.9% | | | | | | 3.8% | | | | | | 3.8% | | |
Sales and marketing as % of revenue
|
| | | | 8.7% | | | | | | 11.4% | | | | | | 10.1% | | | | | | 11.5% | | |
General and administrative as % of revenue
|
| | | | 4.6% | | | | | | 8.4% | | | | | | 6.3% | | | | | | 7.4% | | |
Non-GAAP Financial Data: (1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 177,332 | | | | | $ | 767,142 | | | | | $ | 687,333 | | |
Traffic acquisition costs
|
| | | | (167,613) | | | | | | (136,806) | | | | | | (572,802) | | | | | | (517,000) | | |
Other cost of revenue
|
| | | | (6,942) | | | | | | (7,873) | | | | | | (29,278) | | | | | | (28,548) | | |
Gross profit
|
| | | | 53,469 | | | | | | 32,653 | | | | | | 165,062 | | | | | | 141,785 | | |
Other cost of revenue
|
| | | | 6,942 | | | | | | 7,873 | | | | | | 29,278 | | | | | | 28,548 | | |
Ex-TAC Gross Profit
|
| | | $ | 60,411 | | | | | $ | 40,526 | | | | | $ | 194,340 | | | | | $ | 170,333 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income (loss)
|
| | | $ | 10,746 | | | | | $ | (9,570) | | | | | $ | 4,357 | | | | | $ | (20,514) | | |
Interest expense and other income (expense), net
|
| | | | 2,423 | | | | | | (1,076) | | | | | | 2,527 | | | | | | 449 | | |
Provision for income taxes
|
| | | | 1,611 | | | | | | 1,129 | | | | | | 3,293 | | | | | | 5,480 | | |
Depreciation and amortization
|
| | | | 4,527 | | | | | | 4,649 | | | | | | 18,509 | | | | | | 16,744 | | |
Stock-based compensation
|
| | | | 1,487 | | | | | | 916 | | | | | | 3,588 | | | | | | 3,876 | | |
Merger and acquisition costs(1)
|
| | | | (211) | | | | | | 6,121 | | | | | | 11,168 | | | | | | 10,527 | | |
Tax contingency(2)
|
| | | | — | | | | | | — | | | | | | (2,297) | | | | | | 2,713 | | |
Adjusted EBITDA
|
| | | $ | 20,583 | | | | | $ | 2,169 | | | | | $ | 41,145 | | | | | $ | 19,275 | | |
Adjusted EBITDA as % of Ex-TAC Gross Profit
|
| | | | 34.1% | | | | | | 5.4% | | | | | | 21.2% | | | | | | 11.3% | | |
| | |
Three Months Ended
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2021 |
| |
December 31,
2020 |
| |
September 30,
2020 |
| |
June 30,
2020 |
| |
March 31,
2020 |
| |
December 31,
2019 |
| |
September 30,
2019 |
| |
June 30,
2019 |
| |
March 31,
2019 |
| | |||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 228,024 | | | | | $ | 245,438 | | | | | $ | 186,510 | | | | | $ | 157,862 | | | | | $ | 177,332 | | | | | $ | 189,609 | | | | | $ | 168,122 | | | | | $ | 173,522 | | | | | $ | 156,080 | | | | ||
Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Traffic acquisition costs
|
| | | | 167,613 | | | | | | 179,990 | | | | | | 137,866 | | | | | | 118,140 | | | | | | 136,806 | | | | | | 142,978 | | | | | | 126,143 | | | | | | 130,118 | | | | | | 117,761 | | | | ||
Other cost of revenue
|
| | | | 6,942 | | | | | | 6,986 | | | | | | 6,771 | | | | | | 7,648 | | | | | | 7,873 | | | | | | 7,330 | | | | | | 7,487 | | | | | | 7,677 | | | | | | 6,054 | | | | ||
Total cost of revenue
|
| | | | 174,555 | | | | | | 186,976 | | | | | | 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) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Ex-TAC Gross Profit
|
| | | $ | 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 Ex-TAC Gross Profit
|
| | | | 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
|
| | | $ | 10.95 | | |
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
|
| | | | 48 | | | | Chief Financial Officer | |
Directors | | | | | | | | | | |
Shlomo Dovrat(1)(3)(4)
|
| | | | 62 | | | | Director | |
Jonathan (Yoni)
Cheifetz(1)(3)(4) |
| | | | 61 | | | | Director | |
Dominique Vidal(2)(4)
|
| | | | 56 | | | | Director | |
Arne Wolter(3)(4)
|
| | | | 46 | | | | Director | |
Yoseph (Yossi) Sela(1)(2)(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 | | | | | | 294,118 | | | | | | — | | | | | | — | | | | | $ | 0.99 | | | | | | 7/25/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 09/30/2014 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,956(3) | | | | | $ | 503,125 | | |
| | | | | 06/07/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,515(4) | | | | | $ | 60,375 | | |
| | | | | 12/24/2020 | | | | | | | | | | | | 147,059(5) | | | | | | — | | | | | $ | 10.95 | | | | | | 12/24/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 12/24/2020 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,824(6) | | | | | $ | 644,000 | | |
David Kostman | | | | | 11/13/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 588,235(7) | | | | | $ | 6,440,000 | | |
| | | | | 12/24/2020 | | | | | | | | | | | | 220,588(5) | | | | | | — | | | | | $ | 10.95 | | | | | | 12/24/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 12/24/2020 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 88,235(6) | | | | | $ | 966,000 | | |
Elise Garofalo | | | | | 09/30/2014 | | | | | | 176,471(8) | | | | | | 29,412 | | | | | | — | | | | | $ | 7.65 | | | | | | 9/30/2024 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 09/30/2014 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,829(9) | | | | | $ | 436,046 | | |
| | | | | 06/07/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,471(10) | | | | | $ | 1,932,000 | | |
| | | | | 06/07/2017 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,902(11) | | | | | $ | 53,671 | | |
| | | | | 06/05/2018 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,059 (12) | | | | | $ | 1,062,600 | | |
| | | | | 12/24/2020 | | | | | | | | | | | | 125,000(13) | | | | | | — | | | | | $ | 10.95 | | | | | | 12/24/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
| | | | | 12/24/2020 | | | | | | | | | | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,118(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)
|
| | | | 6,269,407 | | | | | | 13.8% | | | | | | 6,343,220 | | | | | | 11.8% | | |
Viola Ventures, III L.P.(2)
|
| | | | 6,321,185 | | | | | | 13.9% | | | | | | 6,370,393 | | | | | | 11.8% | | |
Entities affiliated with Gemini Israel Ventures(3)
|
| | | | 4,891,009 | | | | | | 10.8% | | | | | | 4,952,518 | | | | | | 9.2% | | |
Entities affiliated with Index Ventures(4)
|
| | | | 2,446,367 | | | | | | 5.4% | | | | | | 2,495,576 | | | | | | 4.6% | | |
Gruner + Jahr GmbH(5)
|
| | | | 3,603,179 | | | | | | 7.9% | | | | | | 3,603,179 | | | | | | 6.7% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
Yaron Galai(6)
|
| | | | 3,538,129 | | | | | | 7.8% | | | | | | 3,538,129 | | | | | | 6.6% | | |
David Kostman(7)
|
| | | | 71,462 | | | | | | * | | | | | | 71,462 | | | | | | * | | |
Elise Garofalo(8)
|
| | | | 290,988 | | | | | | * | | | | | | 290,988 | | | | | | * | | |
Ori Lahav(9)
|
| | | | 876,714 | | | | | | 1.9% | | | | | | 876,714 | | | | | | 1.6% | | |
Ziv Kop(10)**
|
| | | | 205,882 | | | | | | * | | | | | | 205,882 | | | | | | * | | |
Jonathan (Yoni) Cheifetz(1)
|
| | | | 6,269,407 | | | | | | 13.8% | | | | | | 6,269,407 | | | | | | 11.6% | | |
Shlomo Dovrat(2)
|
| | | | 6,321,185 | | | | | | 13.9% | | | | | | 6,321,185 | | | | | | 11.7% | | |
Yossi Sela(3)
|
| | | | 4,891,009 | | | | | | 10.8% | | | | | | 4,891,009 | | | | | | 9.1% | | |
Dominique Vidal(4)
|
| | | | 2,446,367 | | | | | | 5.4% | | | | | | 2,446,367 | | | | | | 4.5% | | |
Jonathan Klahr(11)**
|
| | | | 1,119,895 | | | | | | 2.5% | | | | | | 1,119,895 | | | | | | 2.1% | | |
Arne Wolter(5)
|
| | | | 3,603,179 | | | | | | 7.9% | | | | | | 3,603,179 | | | | | | 6.7% | | |
All executive officers, directors and director nominees as a group (11 persons)**
|
| | | | 29,634,217 | | | | | | 65.2% | | | | | | 29,634,217 | | | | | | 55.0% | | |
Date of Availability of Sale
|
| |
Approximate Number of
Shares Eligible for Sale |
| |||
On the date of this prospectus
|
| | | | 10,000,000 | | |
At various times after 180 days from the date of this prospectus (subject, in some cases, to volume limitations)
|
| |
All remaining shares
held by our stockholders not previously eligible for sale and not purchased as part of this offering |
|
Underwriters
|
| |
Number of Shares
|
| |||
Citigroup Global Markets Inc.
|
| | | | 2,775,485 | | |
Jefferies LLC
|
| | | | 2,775,485 | | |
Barclays Capital Inc.
|
| | | | 805,161 | | |
Evercore Group L.L.C.
|
| | | | 805,161 | | |
JMP Securities LLC
|
| | | | 369,032 | | |
Needham & Company, LLC
|
| | | | 369,032 | | |
LUMA Securities LLC
|
| | | | 100,644 | | |
Total
|
| | | | 8,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.40 | | | | | $ | 1.40 | | |
Total
|
| | | $ | 11,200,000 | | | | | $ | 12,880,000 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | | | | F-20 | | | |
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | |
| | |
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 27,766,563 shares authorized as of March 31, 2021 and December 31, 2020; and aggregate of 27,652,451 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 — 65,183,785 shares
authorized as of March 31, 2021 and December 31, 2020; 17,367,049 and 17,158,802 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively |
| | | | 17 | | | | | | 17 | | |
Additional paid-in capital
|
| | | | 94,540 | | | | | | 92,705 | | |
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
|
| | | $ | 0.24 | | | | | $ | (0.58) | | |
Diluted
|
| | | $ | 0.21 | | | | | $ | (0.58) | | |
Pro forma net income per common share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.20 | | | | | | | | |
Diluted
|
| | | $ | 0.19 | | | | | | | | |
| | |
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
|
| | | | 27,652,451 | | | | | $ | 162,444 | | | | | | | 17,158,802 | | | | | $ | 17 | | | | | | 92,705 | | | | | $ | (4,290) | | | | | $ | (168,245) | | | | | $ | (79,813) | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 103,146 | | | | | | — | | | | | | 296 | | | | | | — | | | | | | — | | | | | | 296 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 105,101 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,539 | | | | | | — | | | | | | — | | | | | | 1,539 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,220 | | | | | | — | | | | | | 1,220 | | |
Net profit
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,746 | | | | | | 10,746 | | |
Balance—March 31, 2021
|
| | | | 27,652,451 | | | | | $ | 162,444 | | | | | | | 17,367,049 | | | | | $ | 17 | | | | | | 94,540 | | | | | $ | (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
|
| | | | 27,652,451 | | | | | $ | 162,444 | | | | | | | 16,584,315 | | | | | $ | 17 | | | | | | 88,446 | | | | | $ | (5,523) | | | | | $ | (172,602) | | | | | $ | (89,662) | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 58,236 | | | | | | — | | | | | | 323 | | | | | | — | | | | | | — | | | | | | 323 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 74,141 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
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
|
| | | | 27,652,451 | | | | | $ | 162,444 | | | | | | | 16,716,692 | | | | | $ | 17 | | | | | | 89,599 | | | | | $ | (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
|
| | | | 5,475,481 | | | | | $ | 6.36 | | | | | | 4,036,409 | | | | | $ | 9.35 | | |
Options exercised
|
| | | | (130,079) | | | | | | 4.34 | | | | | | — | | | | | | — | | |
RSUs vested
|
| | | | — | | | | | | — | | | | | | (105,100) | | | | | | 9.74 | | |
Cancellations
|
| | | | (262,698) | | | | | | 4.06 | | | | | | (164,001) | | | | | | 9.49 | | |
Outstanding – March 31, 2021
|
| | | | 5,082,704 | | | | | $ | 6.53 | | | | | | 3,767,308 | | | | | $ | 9.33 | | |
Exercisable – March 31, 2021
|
| | | | 3,772,185 | | | | | $ | 5.37 | | | | | | | | | | | | | | |
| | |
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 |
| | | | 17,221,336 | | | | | | 16,640,063 | | |
Weighted average dilutive share equivalents: Stock options, Warrants, RSAs
and RSUs |
| | | | 2,835,890 | | | | | | — | | |
Diluted weighted-average shares used in computing income (loss) attributable to common stockholders
|
| | | | 20,057,226 | | | | | | 16,640,063 | | |
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.24 | | | | | $ | (0.58) | | |
Diluted
|
| | | $ | 0.21 | | | | | $ | (0.58) | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Convertible preferred stock
|
| | | | 27,652,451 | | | | | | 27,652,451 | | |
Options to purchase common stock
|
| | | | 1,050,459 | | | | | | 2,120,993 | | |
Warrants
|
| | | | — | | | | | | 339,770 | | |
Restricted stock units
|
| | | | 34,615 | | | | | | 271,008 | | |
Total shares excluded from diluted income (loss) per share
|
| | | | 28,737,525 | | | | | | 30,384,222 | | |
| | |
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 pro forma net income per share, basic
|
| | | | 17,221,336 | | |
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
|
| | | | 27,652,451 | | |
Weighted-average pro-forma adjustment to reflect assumed vesting of RSUs and RSAs upon consummation of our expected initial public offering
|
| | | | 1,612,167 | | |
Weighted average pro-forma adjustment to reflect assumed exercise of warrants due to acceleration of expiration of the warrants
|
| | | | 244,619 | | |
Weighted-average shares used in computing pro forma net income per share, basic
|
| | | | 46,730,573 | | |
Denominator—diluted:
Pro forma weighted average shares, basic |
| | |
|
46,730,573
|
| |
Weighted average pro forma dilutive share equivalents:
|
| | | | | | |
Stock options warrants and RSUs
|
| | | | 2,768,324 | | |
Weighted-average shares used in computing pro forma net income per share, diluted
|
| | | | 49,498,897 | | |
Pro forma net income per share, basic
|
| | | $ | 0.20 | | |
Pro forma net income per share, diluted
|
| | | $ | 0.19 | | |
| | |
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 27,766,563 shares authorized as of December 31, 2020 and 2019; aggregate of 27,652,451 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−65,183,785 shares authorized as of
December 31, 2020 and 2019; 17,158,802 and 16,584,315 shares issued and outstanding as of December 31, 2020 and 2019 |
| | | | 17 | | | | | | 17 | | |
Additional paid-in capital
|
| | | | 92,705 | | | | | | 88,446 | | |
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
|
| | | $ | 0.10 | | | | | $ | (1.34) | | |
Diluted
|
| | | $ | 0.08 | | | | | $ | (1.34) | | |
Pro forma net loss per common share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.11) | | | | | | | | |
Diluted
|
| | | $ | (0.11) | | | | | | | | |
| | |
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
|
| | | | 27,627,168 | | | | | $ | 162,164 | | | | | | | 12,455,471 | | | | | $ | 12 | | | | | $ | 45,056 | | | | | $ | (5,507) | | | | | $ | (152,088) | | | | | $ | (112,527) | | |
Issuance of Series H convertible preferred stock for a business combination
|
| | | | 20,617 | | | | | | 228 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series H convertible preferred stock for an asset acquisition
|
| | | | 4,666 | | | | | | 52 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 252,946 | | | | | | — | | | | | | 943 | | | | | | — | | | | | | — | | | | | | 943 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 272,719 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Issuance of common stock upon
acquisition |
| | | | — | | | | | | — | | | | | | | 3,603,179 | | | | | | 4 | | | | | | 38,329 | | | | | | — | | | | | | — | | | | | | 38,333 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4,118 | | | | | | — | | | | | | — | | | | | | 4,118 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (16) | | | | | | — | | | | | | (16) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,514) | | | | | | (20,514) | | |
Balance–December 31, 2019
|
| | | | 27,652,451 | | | | | $ | 162,444 | | | | | | | 16,584,315 | | | | | $ | 17 | | | | | $ | 88,446 | | | | | $ | (5,523) | | | | | $ | (172,602) | | | | | $ | (89,662) | | |
Issuance of common stock upon exercise of employee stock option
|
| | | | — | | | | | | — | | | | | | | 278,165 | | | | | | — | | | | | | 394 | | | | | | — | | | | | | — | | | | | | 394 | | |
Issuance of common stock upon vesting of restricted stock units
|
| | | | — | | | | | | — | | | | | | | 296,322 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,865 | | | | | | — | | | | | | — | | | | | | 3,865 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,233 | | | | | | — | | | | | | 1,233 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,357 | | | | | | 4,357 | | |
Balance–December 31, 2020
|
| | | | 27,652,451 | | | | | $ | 162,444 | | | | | | | 17,158,802 | | | | | $ | 17 | | | | | $ | 92,705 | | | | | $ | (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
|
| | | | 4,156,416 | | | | | | 4,156,416 | | |
Conversion of outstanding Series B convertible preferred stock
|
| | | | 8,568,094 | | | | | | 8,568,094 | | |
Conversion of outstanding Series C convertible preferred stock
|
| | | | 3,810,263 | | | | | | 3,810,263 | | |
Conversion of outstanding Series D convertible preferred stock
|
| | | | 3,373,545 | | | | | | 3,373,545 | | |
Conversion of outstanding Series E convertible preferred stock
|
| | | | 635,410 | | | | | | 635,410 | | |
Conversion of outstanding Series F convertible preferred stock
|
| | | | 3,128,259 | | | | | | 3,128,259 | | |
Conversion of outstanding Series G convertible preferred stock
|
| | | | 3,254,243 | | | | | | 3,254,243 | | |
Conversion of outstanding Series H convertible preferred stock
|
| | | | 726,221 | | | | | | 726,221 | | |
Outstanding stock options
|
| | | | 5,475,481 | | | | | | 4,927,113 | | |
Outstanding common stock warrants
|
| | | | 621,089 | | | | | | 629,913 | | |
Outstanding RSAs
|
| | | | 111,909 | | | | | | 111,909 | | |
Outstanding RSUs
|
| | | | 3,919,805 | | | | | | 2,575,902 | | |
SAR awards
|
| | | | 3,391 | | | | | | 4,336 | | |
Shares reserved for future option grants
|
| | | | 390,661 | | | | | | 2,888,833 | | |
Total common stock reserved for issuance
|
| | | | 38,174,787 | | | | | | 38,790,457 | | |
| | |
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
|
| | | | 4,156,416 | | | | | | 4,156,416 | | | | | $ | 5,053 | | | | | $ | 1.22842 | | | | | $ | 5,106 | | |
Series B
|
| | | | 8,568,094 | | | | | | 8,568,094 | | | | | | 11,717 | | | | | | 1.40055 | | | | | | 12,000 | | |
Series C
|
| | | | 3,810,263 | | | | | | 3,810,263 | | | | | | 12,330 | | | | | | 2.88694 | | | | | | 11,000 | | |
Series D
|
| | | | 3,373,545 | | | | | | 3,373,545 | | | | | | 35,035 | | | | | | 10.43919 | | | | | | 35,217 | | |
Series E
|
| | | | 635,410 | | | | | | 635,410 | | | | | | 6,054 | | | | | | 9.44265 | | | | | | 6,000 | | |
Series F
|
| | | | 3,143,191 | | | | | | 3,128,259 | | | | | | 35,606 | | | | | | 22.8055 | | | | | | 71,342 | | |
Series G
|
| | | | 3,333,042 | | | | | | 3,254,243 | | | | | | 48,612 | | | | | | 15.00131 | | | | | | 48,818 | | |
Series H
|
| | | | 746,602 | | | | | | 726,221 | | | | | | 8,037 | | | | | | 15.00131 | | | | | | 10,894 | | |
Total convertible preferred stock
|
| | | | 27,766,563 | | | | | | 27,652,451 | | | | | $ | 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
|
| | | | 2,416,052 | | | | | | 6,154,352 | | | | | $ | 5.49 | | | | | | 4.92 | | | | | $ | 25,338 | | | | | | 2,456,444 | | | | | $ | 7.55 | | |
Awards authorized
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options granted
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RSUs granted
|
| | | | (635,926) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 635,926 | | | | | $ | 11.10 | | |
RSUs vested
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (272,719) | | | | | $ | 8.59 | | |
RSUs cancelled
|
| | | | 131,841 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (131,841) | | | | | | | | |
SARs cancelled
|
| | | | 2,574 | | | | | | | | | | | $ | 7.77 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | (252,946) | | | | | $ | 3.86 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options cancelled
|
| | | | 974,293 | | | | | | (974,293) | | | | | $ | 7.46 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding—December 31, 2019
|
| | | | 2,888,834 | | | | | | 4,927,113 | | | | | $ | 5.08 | | | | | | 4.22 | | | | | $ | 29,034 | | | | | | 2,687,810 | | | | | $ | 8.28 | | |
Awards authorized
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options granted
|
| | | | (1,061,029) | | | | | | 1,061,029 | | | | | $ | 4.61 | | | | | | | | | | | | | | | | | | | | | | | | | | |
RSUs granted
|
| | | | (1,742,159) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,742,159 | | | | | $ | 10.95 | | |
RSUs vested
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (296,322) | | | | | $ | 9.11 | | |
RSUs cancelled
|
| | | | 97,238 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (97,238) | | | | | | | | |
SARs cancelled
|
| | | | 945 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | (305,828) | | | | | $ | 1.96 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options cancelled
|
| | | | 206,833 | | | | | | (206,833) | | | | | $ | 6.75 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding December 31, 2020
|
| | | | 390,662 | | | | | | 5,475,481 | | | | | $ | 6.36 | | | | | | | | | | | $ | 25,495 | | | | | | 4,036,409 | | | | | $ | 9.35 | | |
Exercisable—December 31, 2020
|
| | | | | | | | | | 3,941,210 | | | | | $ | 5.08 | | | | | | 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
|
| | | | 806,384 | | | | | $ | 6.66 | | | | | | 4.11 | | | | | $ | 3,035 | | |
Warrants granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Warrants expired
|
| | | | (176,471) | | | | | $ | 11.27 | | | | | | | | | | | | | | |
Warrants exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding—December 31, 2019
|
| | | | 629,913 | | | | | $ | 5.37 | | | | | | 3.66 | | | | | $ | 3,916 | | |
Warrants granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Warrants expired
|
| | | | (8,824) | | | | | $ | 0.56 | | | | | | | | | | | | | | |
Warrants exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding—December 31, 2020
|
| | | | 621,089 | | | | | $ | 4.96 | | | | | | | | | | | | | | |
Exercisable—December 31, 2020
|
| | | | 621,089 | | | | | $ | 4.96 | | | | | | 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
|
| | | | 16,816,178 | | | | | | 15,275,129 | | |
Weighted-average shares used in computing income (loss) attributable to common stockholders, diluted
|
| | | | 20,186,802 | | | | | | 15,275,129 | | |
Net income (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 0.10 | | | | | $ | (1.34) | | |
Diluted
|
| | | $ | 0.08 | | | | | $ | (1.34) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Convertible preferred stock
|
| | | | 27,652,451 | | | | | | 27,652,451 | | |
Options to purchase common stock
|
| | | | 1,867,546 | | | | | | 2,572,310 | | |
Warrants
|
| | | | 297,299 | | | | | | 425,092 | | |
Restricted stock units
|
| | | | 233,782 | | | | | | 405,415 | | |
Total shares excluded from diluted income (loss) per share
|
| | | | 30,051,078 | | | | | | 31,055,268 | | |
| | |
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 and diluted: | | | | | | | |
Weighted-average shares used in computing pro forma net loss per share, basic and diluted
|
| | | | 16,816,178 | | |
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
|
| | | | 27,652,451 | | |
Weighted-average pro-forma adjustment to reflect assumed vesting of RSUs and RSAs upon consummation of our expected initial public offering
|
| | | | 1,372,277 | | |
Weighted average pro-forma adjustment to reflect assumed exercise of warrants due to acceleration of expiration of the warrants
|
| | | | 244,619 | | |
Weighted-average shares used in computing pro forma net loss per share, basic and diluted
|
| | | | 46,085,525 | | |
Pro forma net loss per share, basic and diluted
|
| | | $ | (0.11) | | |
| | |
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 | | |
| Citigroup | | |
Jefferies
|
| |
Barclays
|
| |
Evercore ISI
|
|
| JMP Securities | | |
Needham & Company
|
| |
LUMA Securities
|
|