| | |
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% | | |