These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
☐
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR 12(g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Title of Each Class
Ordinary shares, par value ILS 0.01 per share
|
Name of Each Exchange on which Registered
NASDAQ Global Select Market
|
|
U.S. GAAP ☒
|
International Financial Reporting Standards as issued by
the International Accounting Standards Board ☐
|
Other ☐
|
|
Item 16A.
Audit Committee Financial Expert
|
79
|
|
(in thousands, except share and per share data)
|
Year ended December 31
,
|
|||||||||||||||||||
|
2012
|
2013
|
2014
|
2015
|
2016
|
||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Search and other
|
$
|
517,060
|
$
|
277,275
|
$
|
343,655
|
$
|
188,897
|
$
|
172,683
|
||||||||||
|
Advertising
|
19,948
|
48,233
|
45,076
|
32,053
|
140,111
|
|||||||||||||||
|
Total Revenues
|
537,008
|
325,508
|
388,731
|
220,950
|
312,794
|
|||||||||||||||
|
Costs and Expenses:
|
||||||||||||||||||||
|
Cost of revenues
|
4,159
|
4,724
|
10,950
|
7,877
|
16,515
|
|||||||||||||||
|
Customer acquisition costs and media buy
|
119,555
|
185,355
|
174,575
|
91,194
|
140,210
|
|||||||||||||||
|
Research and development
|
16,858
|
22,057
|
37,427
|
21,692
|
26,528
|
|||||||||||||||
|
Selling and marketing
|
7,920
|
10,172
|
20,792
|
22,886
|
58,572
|
|||||||||||||||
|
General and administrative
|
4,188
|
18,848
|
36,730
|
31,064
|
32,916
|
|||||||||||||||
|
Restructuring charges
|
-
|
-
|
3,981
|
1,052
|
728
|
|||||||||||||||
|
Impairment, net of gain on reversal of contingent consideration
|
-
|
-
|
19,941
|
72,785
|
-
|
|||||||||||||||
|
Depreciation and amortization
|
1,871.00
|
2,110.00
|
21,321
|
11,422
|
25,977
|
|||||||||||||||
|
Total Costs and Expenses
|
154,551
|
243,266
|
325,717
|
259,972
|
301,446
|
|||||||||||||||
|
Income (Loss) from Operations
|
382,457
|
82,242
|
63,014
|
(39,022
|
)
|
11,348
|
||||||||||||||
|
Financial income (expense), net
|
7,696
|
2,782
|
(2,888
|
)
|
(1,939
|
)
|
(8,288
|
)
|
||||||||||||
|
Income (Loss) before Taxes on Income
|
390,153
|
85,024
|
60,126
|
(40,961
|
)
|
3,060
|
||||||||||||||
|
Taxes on income
|
75,435
|
22,616
|
10,816
|
697
|
212
|
|||||||||||||||
|
Net Income (Loss) from Continuing Operations
|
314,718
|
62,408
|
49,310
|
(41,658
|
)
|
2,848
|
||||||||||||||
|
Net loss from discontinued operations
|
23,798
|
33,795
|
6,484
|
26,999
|
2,647
|
|||||||||||||||
|
Net Income (Loss)
|
$
|
290,920
|
$
|
28,613
|
$
|
42,826
|
$
|
(68,657
|
)
|
$
|
201
|
|||||||||
|
Net Earnings (Loss) per Share - Basic:
|
||||||||||||||||||||
|
Continuing operations
|
$
|
6.02
|
$
|
1.16
|
$
|
0.72
|
$
|
(0.58
|
)
|
$
|
0.04
|
|||||||||
|
Discontinued operations
|
$
|
(0.45
|
)
|
$
|
(0.63
|
)
|
$
|
(0.10
|
)
|
$
|
(0.38
|
)
|
(0.04
|
)
|
||||||
|
Net Income (Loss)
|
$
|
5.57
|
$
|
0.53
|
$
|
0.62
|
$
|
(0.96
|
)
|
$
|
0.
00
|
*)
|
||||||||
|
Net Earnings (Loss) per Share – Diluted:
|
||||||||||||||||||||
|
Continuing operations
|
$
|
5.91
|
$
|
1.14
|
$
|
0.67
|
$
|
(0.58
|
)
|
$
|
0.04
|
|||||||||
|
Discontinued operations
|
$
|
(0.45
|
)
|
$
|
(0.62
|
)
|
$
|
(0.09
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
|||||
|
Net Income (Loss)
|
$
|
5.46
|
$
|
0.52
|
$
|
0.58
|
$
|
(0.96
|
)
|
$
|
0.
00
|
*)
|
||||||||
|
Number of shares continuing
|
||||||||||||||||||||
|
and discontinued:
|
||||||||||||||||||||
|
Basic
|
52,320,133
|
53,910,741
|
68,213,209
|
71,300,432
|
76,560,454
|
|||||||||||||||
|
Diluted
|
53,264,743
|
54,837,307
|
70,327,411
|
71,300,432
|
76,673,803
|
|||||||||||||||
|
Balance Sheet Data (in thousands):
|
As of December 31,
|
|||||||||||||||||||
|
2012
|
2013
|
2014
|
2015
|
2016
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
78,395
|
$
|
949
|
$
|
101,183
|
$
|
17,519
|
$
|
23,962
|
||||||||||
|
Working capital (**)
|
$
|
208,793
|
$
|
(19,682
|
)
|
$
|
91,255
|
$
|
37,394
|
$
|
27,048
|
|||||||||
|
Total assets (**)
|
$
|
308,920
|
$
|
31,058
|
$
|
356,139
|
$
|
442,298
|
$
|
368,452
|
||||||||||
|
Total liabilities (**)
|
$
|
64,899
|
$
|
21,031
|
$
|
110,142
|
$
|
242,461
|
$
|
160,308
|
||||||||||
|
Shareholders' equity
|
$
|
244,021
|
$
|
10,027
|
$
|
245,997
|
$
|
199,837
|
$
|
208,144
|
||||||||||
| · |
our customers or vendors could acquire, or be acquired by, our competitors and terminate their relationship with us; and
|
| · |
competitors could improve their competitive position or broaden their offerings through strategic acquisitions or mergers.
|
| · |
Supply sources may impose significant restrictions on the advertising inventory they sell, or may impose other unfavorable terms and conditions on the advertisers using their sites or platforms. For example, these restrictions may include frequency caps, prohibitions on advertisements from specific advertisers or specific industries, or restrictions on the use of specified creative content or advertising formats, which would restrain our supply of available inventory.
|
| · |
Supply sources that offer online content and mobile applications may shift from an advertising-based monetization method to a pay for content/services model, thereby reducing available inventory.
|
| · |
Social media platforms may be successful in keeping users within their sites via products such as Facebook's Instant Articles. If, as a result, users are not on the open web, advertising inventory on the open web (including our publisher’s sites) may be reduced or may become less attractive to our advertising customers.
|
| · |
Supply sources may be reluctant to adopt certain of our proprietary ad formats for a variety of reasons (such as user preference changes making such ad formats less desirable) resulting in limited advertising inventory supply for such formats and inhibiting our ability to scale such formats.
|
| · |
Historically, our Undertone business experienced the lowest sales in the first quarter and the highest sales in the fourth quarter, with the second and third quarters being slightly stronger than the first quarter. Fourth quarter sales tend to be the highest due to a need to utilize remaining budgets, and increased customer advertising volumes during the holiday selling season.
|
| · |
Product and service revenues are influenced by political advertising, which generally occurs every two years.
|
| · |
In any single period, product and service revenues and delivery costs are subject to significant variation based on changes in the volume and mix of deliveries performed during such period.
|
| · |
Revenues are subject to the changes of brand marketing efforts, i.e., when and where brands choose to spend their money in a given year.
|
| · |
Advertising customers generally retain the right to supplement, extend, or cancel existing advertising orders at any time prior to their completion, and we have no control over the timing or magnitude of these revenue changes.
|
| · |
Relative complexity of individual advertising formats, and the length of the creative design process.
|
| · |
recruiting and retaining highly qualified personnel for our current business and the new business we are developing;
|
| · |
attracting and acquiring customers and partners to support and expand our business; and
|
| · |
raising funds or utilizing our equity to facilitate acquisitions.
|
| · |
fluctuations in our quarterly revenues and earnings or those of our competitors;
|
| · |
pending sales into the market due to the sale of large blocks of shares, due to, among other reasons, the expiration of any tax-related or contractual lock–ups with respect to significant amounts of our ordinary shares;
|
| · |
shortfalls in our operating results compared to levels forecast by us or securities analysts;
|
| · |
changes in our senior management;
|
| · |
changes in regulations or in policies of search engine companies or other industry conditions;
|
| · |
mergers and acquisitions by us or our competitors;
|
| · |
technological innovations;
|
| · |
the introduction of new products;
|
| · |
the conditions of the securities markets, particularly in the Internet and Israeli sectors; and
|
| · |
political, economic and other developments in Israel and worldwide.
|
| · |
potential loss of proprietary information due to piracy, misappropriation or laws that may be less protective of our intellectual property rights than those of the United States;
|
| · |
costs and delays associated with translating and supporting our products in multiple languages;
|
| · |
foreign exchange rate fluctuations and economic instability, such as higher interest rates and inflation, which could make our products more expensive in those countries;
|
| · |
costs of compliance with a variety of laws and regulations;
|
| · |
restrictive governmental actions such as trade restrictions;
|
| · |
limitations on the transfer and repatriation of funds and foreign currency exchange restrictions;
|
| · |
compliance with different consumer and data protection laws and restrictions on pricing or discounts;
|
| · |
lower levels of adoption or use of the Internet and other technologies vital to our business and the lack of appropriate infrastructure to support widespread Internet usage;
|
| · |
lower levels of consumer spending on a per capita basis and fewer opportunities for growth in certain foreign market segments compared to the United States;
|
| · |
lower levels of credit card usage and increased payment risk;
|
| · |
changes in domestic and international tax regulations; and
|
| · |
geopolitical events, including war and terrorism.
|
| · |
subject to limited exceptions, the judgment is final and non-appealable;
|
| · |
the judgment was given by a court competent under the laws of the state of the court and is otherwise enforceable in such state;
|
| · |
the judgment was rendered by a court competent under the rules of private international law applicable in Israel;
|
| · |
the laws of the state in which the judgment was given provide for the enforcement of judgments of Israeli courts;
|
| · |
adequate service of process has been effected and the defendant has had a reasonable opportunity to present his arguments and evidence;
|
| · |
the judgment and its enforcement are not contrary to the law, public policy, security or sovereignty of the State of Israel;
|
| · |
the judgment was not obtained by fraud and does not conflict with any other valid judgment in the same matter between the same parties; and
|
| · |
an action between the same parties in the same matter was not pending in any Israeli court at the time the lawsuit was instituted in the U.S. court.
|
| · |
we may be unable to meet the requirements for continuing to qualify for some programs;
|
| · |
these programs and tax benefits may be unavailable at their current levels; or
|
| · |
we may be required to refund previously recognized tax benefits if we are found to be in violation of the stipulated conditions.
|
| · |
HTML5-based ad creation platform and production tools that allow for the rapid creation of high impact creative ads and the development of new ad formats.
|
| · |
Programmatically enabled buying and selling, allowing our clients to increase efficiency and campaign flexibility.
|
| · |
Brand safety and quality filters to help ensure our clients’ messages are placed in the safe, appropriate and on-brand environments.
|
| · |
The Undertone Data Management System (UDMS), which enables us to capture, process and analyze data associated with ad campaigns in order to deliver better results to our clients.
|
| · |
An ad delivery and decision-making engine that enables us to deliver sophisticated pacing and performance monitoring as we execute campaigns.
|
| · |
Near-term innovations, which may be brought to market in less than a year and typically represent advances to existing capabilities;
|
| · |
Mid-term innovations, which may be brought to market in one to two years and typically represent new concepts; and
|
| · |
Long-term innovations, which have a 2+ year time horizon, that we believe may have a material impact on our digital advertising capabilities and/or the digital advertising industry generally.
|
| · |
provide a user-friendly monetization solution, which enables them to engage users, by providing quality software, while creating monetization through, user friendly, non-intrusive and transparent means;
|
| · |
deliver superior analytics and optimization tools enabling the software developer to extend its reach and increase monetization with a positive return on investment; and
|
| · |
offer creative and flexible monetization models with scalable risk and reward, suited to their business.
|
|
2014
|
2015
|
2016
|
||||||||||||||||||||||
|
Search
and other
Revenues
|
Advertising
Revenues
|
Search
and other
Revenues
|
Advertising
Revenues
|
Search
and other
Revenues
|
Advertising
Revenues
|
|||||||||||||||||||
|
Tier 1 – North America
|
78
|
%
|
69
|
%
|
79
|
%
|
75
|
%
|
75
|
%
|
89
|
%
|
||||||||||||
|
Tier 2 – Europe
|
17
|
%
|
23
|
%
|
18
|
%
|
22
|
%
|
20
|
%
|
9
|
%
|
||||||||||||
|
Tier 3 - Other
|
5
|
%
|
8
|
%
|
3
|
%
|
3
|
%
|
5
|
%
|
2
|
%
|
||||||||||||
|
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||||||||
|
Square feet
|
Annual Rent
for 2017
in US$ in
thousands
|
Lease
expires on
(not including
options)
|
||||||||||
|
New York, New York
|
51,182
|
$
|
2,511
|
2021
|
||||||||
|
San Francisco, California
|
13,452
|
$ |
836
|
2022
|
||||||||
|
Redmond, Washington
|
8,300
|
$
|
197
|
2021
|
||||||||
|
Chicago, Illinois
|
7,943
|
$
|
152
|
2018
|
||||||||
|
Square feet
|
Annual Rent
for 2017
in US$
in thousands
|
Lease
expires on
(not including
options)
|
||||||||||
|
London, England
|
4,361
|
$
|
134
|
2022
|
||||||||
|
Paris, France
|
5,000
|
$
|
183
|
2017
|
||||||||
|
Year Ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Search and other
|
$
|
343,655
|
$
|
188,897
|
$
|
172,683
|
||||||
|
Advertising
|
45,076
|
32,053
|
140,111
|
|||||||||
|
Total Revenues
|
$
|
388,731
|
$
|
220,950
|
$
|
312,794
|
||||||
| · |
In March 2016, by ASU 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies the implementation guidance on principal versus agent considerations. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers.
|
| · |
In April 2016, by 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing, that clarified two aspects of ASC 606, identifying performance obligations and the licensing implementation guidance, while retaining the related principles of those areas.
|
| · |
In May 2016, by ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. ASU 2016-12 addresses certain issues in the guidance on assessing collectability, presentation of sales taxes, noncash consideration, and completed contracts and contract modifications at transition.
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Cost of revenues
|
$
|
10,950
|
$
|
7,877
|
$
|
16,515
|
||||||
|
Customer acquisition costs and media buy
|
174,575
|
91,194
|
140,210
|
|||||||||
|
Research and development
|
37,427
|
21,692
|
26,528
|
|||||||||
|
Selling and marketing
|
20,792
|
22,886
|
58,572
|
|||||||||
|
General and administrative
|
36,730
|
31,064
|
32,916
|
|||||||||
|
Depreciation and amortization
|
21,321
|
11,422
|
25,977
|
|||||||||
|
Restructuring costs
|
3,981
|
1,052
|
728
|
|||||||||
|
Impairment, net of change in fair value of contingent consideration
|
19,941
|
72,785
|
-
|
|||||||||
|
Total Costs and Expenses
|
$
|
325,717
|
$
|
259,972
|
$
|
301,446
|
||||||
|
Year Ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Revenues:
|
||||||||||||
|
Search and other
|
88
|
%
|
85
|
%
|
55
|
%
|
||||||
|
Advertising
|
12
|
15
|
45
|
|||||||||
|
Total revenues
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||
|
Costs and expenses:
|
||||||||||||
|
Cost of revenues
|
3
|
%
|
4
|
%
|
5
|
%
|
||||||
|
Customer acquisition costs and media buy
|
45
|
41
|
45
|
|||||||||
|
Research and development
|
10
|
10
|
8
|
|||||||||
|
Selling and marketing
|
5
|
10
|
19
|
|||||||||
|
General and administrative
|
9
|
14
|
11
|
|||||||||
|
Depreciation and amortization
|
5
|
5
|
8
|
|||||||||
|
Restructuring charges
|
1
|
-(*
|
)
|
-(*
|
)
|
|||||||
|
Impairment, net of change in fair value of
contingent consideration
|
5
|
33
|
-
|
|||||||||
|
Total costs and expenses
|
84
|
118
|
96
|
|||||||||
|
Operating income (loss)
|
16
|
(18
|
)
|
4
|
||||||||
|
Financial expenses, net
|
1
|
1
|
3
|
|||||||||
|
Income (loss) before taxes on income
|
15
|
(19
|
)
|
1
|
||||||||
|
Income tax expense
|
3
|
-(*
|
)
|
-(*
|
)
|
|||||||
|
Income (loss) from continuing operations
|
13
|
(19
|
)
|
(1
|
)
|
|||||||
|
Loss from discontinuing operations, net
|
2
|
12
|
1
|
|||||||||
|
Net income
|
11
|
%
|
(31
|
)%
|
-
(*
|
)%
|
||||||
|
Year ended December 31
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Net cash provided by continuing operating activities
|
$
|
77,058
|
$
|
23,772
|
$
|
33,784
|
||||||
|
Net cash used in discontinued operating activities
|
|
(5,016
|
)
|
|
(6,203
|
)
|
|
(3,329
|
)
|
|||
|
Net cash provided (used in) investing activities
|
(6,984
|
)
|
(120,446
|
)
|
28,731
|
|||||||
|
Net cash provided by (used in) financing activities
|
35,176
|
19,199
|
(52,607
|
)
|
||||||||
|
$
|
100,234
|
$
|
(83,678
|
)
|
$
|
6,579
|
||||||
| · |
minimum total leverage ratio ranging from 2.95 to 1.75 during the course of the credit facility; and
|
| · |
fixed coverage ratio of ranging between 1.5 to 2.0 during the course of the credit facility.
|
| · |
shareholders' equity of at least $120 million at the end of each quarter;
|
| · |
ratio of net financial indebtedness to twelve-month EBITDA of not more than 2.5 at the end of each quarter;
|
| · |
twelve-month EBITDA at the end of each quarter of not less than 40% of original aggregate principal amount of the bonds; and
|
| · |
cash and cash equivalents of at least $10 million (and, six months prior to each principal payment date, a sufficient amount to repay the principal and interest then due).
|
| 1. |
The digital advertising environment is very crowded and consumers suffer from over exposure to advertising promotions. This in turn has brought on a certain level of blindness to advertising, decreasing their effectiveness and value to advertisers. We are therefore concentrating on unique stand-out ad formats with great creative execution that grabs the attention of consumers, increasing the effectiveness of the ad and ultimately the value to advertisers.
|
| 2. |
The digital advertising environment is also complex and fragmented. As a result, it is increasingly difficult for advertisers, including brands and agencies, as well as investors, to discern the difference between the offerings, and this situation requires that advertisers maintain an excessive number of “small” relationships in order to understand and receive a comprehensive solution. We are attempting to address this need in our various revenue streams by providing robust and differentiated products. Our solution offers a full suite of services for the advertising brand and agency, including the entire advertising process from creative through analytic data collection and processing. Our solution also includes a technology platform for buying media on social and mobile platforms which helps optimize the money spent by agencies and advertisers. In turn, we also provide the publisher a solution for creating new advertising inventory and increasing their revenue.
|
| 3. |
Our search monetization revenue stream is predominantly within the PC desktop environment, encouraging the development of downloadable software and advertising on the desktop. The transition of consumer consumption of utility and content towards mobile platforms has accelerated and, as a result, an increasing share of advertising campaigns is channeled towards mobile platforms and fewer consumer software downloadable products are being developed. To address this trend, we have shifted the growth focus of all parts of our business away from downloadable PC software. We are focusing on monetization tools for content publishers that could also be cross-platform, accommodating mobile platforms as well.
|
| 4. |
In past years the browser companies, particularly Google and Microsoft, as well as others, have been instituting policy changes and regulations making it increasingly difficult to change a browser’s settings even with user consent, including the ability to change a browser’s default search settings. Changing such settings has been a major part of the Company’s monetization model and until now we have been successful in dealing with these measures, within the framework allowed by these companies; however, it is becoming increasingly difficult to do so. In connection with these efforts by the browser companies, they are also making an effort to reset the applicable browser’s settings back to its default setting, causing us to have to recapture our users on a more frequent basis. These activities have shortened the average lifetime we see from users utilizing our search settings. This has reduced the return on investment from our marketing and distribution efforts. Moreover, the increased frequency of changes has limited our visibility and therefore our ability to invest in customer acquisition. However, we continue to believe, as supported by the level of revenues over the last couple of years, that as the market consolidates around accepted marketing practices, there remains sufficient business. While the profit margins continued to compress, we believe they are settling at a level sufficient to generate significant revenues and profits.
|
|
Payments Due by Period
(****
)
|
||||||||||||||||||||
|
Contractual Commitments as of December 31, 2016
|
Total
|
Less than
1 year
|
1-3 Years
|
3-5 Years
|
More than
5 Years
|
|||||||||||||||
|
Long-term debt, including current portion
(*)
|
$
|
49,900
|
$
|
11,150
|
$
|
38,750
|
$
|
-
|
$
|
-
|
||||||||||
|
Accrued severance pay
(**)
|
1,555
|
-
|
-
|
-
|
1,555
|
|||||||||||||||
|
Convertible debt
(*)
|
29,854
|
7,463
|
14,927
|
7,464
|
-
|
|||||||||||||||
|
Payment obligation related to acquisitions(***)
|
7,714
|
7,714
|
-
|
-
|
-
|
|||||||||||||||
|
Operating leases
|
30,107
|
6,275
|
10,615
|
6,955
|
6,262
|
|||||||||||||||
|
Total
|
$
|
119,130
|
$
|
32,602
|
$
|
64,292
|
$
|
14,419
|
$
|
7,817
|
||||||||||
| (*) |
Long-term debt and convertible debt obligations represent maximum repayment of principal and do not include interest payments due thereunder.
|
| (**) |
Severance pay obligations to our Israeli employees, as required under Israeli labor law and as set forth in employment agreements, are payable only upon termination, retirement or death of the respective employee and are for the most part covered by ongoing payments to funds to cover such obligations. Of this amount, $ 1,378 is unfunded.
|
| (***) |
Payment obligation related to acquisitions, represents the maximum cash payments we will be obligated to make under consideration arrangements with former owners of certain entities we acquired. As of December 31, 2016 we have cash payment obligations related to acquisitions in the amount of $7,653 included on our balance sheet.
|
| (****) |
The total amount of unrecognized tax benefits for uncertain tax positions was $3,429 as of December 31, 2016. Payment of these obligations would result from settlements with taxing authorities. Due to the difficulty in determining the timing of resolution of audits, these obligations are not included in the table.
|
|
Name
|
Age
|
Position
|
||
|
Alan Gelman*
(1)(2)
|
61
|
Chairman of the Board
|
||
|
Yacov Kaufman
|
59
|
Chief Financial Officer and Interim Chief Executive Officer
|
||
|
Dror Erez
|
48
|
Director
|
||
|
Sarit Firon*
(1)(3)(4)
|
50
|
External Director
|
||
|
Roy Gen
(1)
|
45
|
Director
|
||
|
Avichay Nissenbaum*
(2)(3)(4)
|
50
|
External Director
|
||
|
Osnat Ronen*
(4)
|
54
|
Director
|
||
|
Michael Vorhaus*
(2)(3)
|
59
|
Director
|
||
|
Limor Gershoni Levy
|
46
|
Senior Vice President, General Counsel
|
||
|
Rini Karlin
|
45
|
Senior Vice President, Human Resources
|
||
|
Miki Kolko
|
54
|
Chief Technology Officer
|
||
|
Amir Nahmias
|
48
|
General Manager, CodeFuel Business Unit
|
||
|
Robert Schwartz
|
39
|
President, Undertone Business Unit and Chief Strategy Officer
|
| * |
"Independent director" under the NASDAQ Listing Rules.
|
| (1) |
Member of the investment committee.
|
| (2) |
Member of the nominating and governance committee.
|
| (3) |
Member of the compensation committee.
|
| (4) |
Member of the audit committee.
|
|
Name and Principal Position
(1)
|
Salary Cost
(2)
|
Bonus
(3)
|
Equity-Based
Compensation (4) |
Total
|
||||||||||||
|
Josef Mandelbaum, former CEO
|
892
|
150
|
1,944
|
2,986
|
||||||||||||
|
Amir Nahmias, General Manager, CodeFuel Business Unit
|
548
|
451
|
735
|
1,734
|
||||||||||||
|
Yacov Kaufman, CFO
|
532
|
87
|
628
|
1,247
|
||||||||||||
|
Limor Gershoni Levy, Senior vice President, General Counsel
|
343
|
59
|
408
|
810
|
||||||||||||
|
Robert Schwartz, President, Undertone Business Unit and Chief Strategy Officer
|
441
|
105
|
88
|
634
|
||||||||||||
| (1) |
Unless otherwise indicated herein, all Covered Executives are employed on a full-time (100%) basis.
|
| (2) |
Salary cost includes the Covered Executive's gross salary plus payment of social benefits made by the Company on behalf of such Covered Executive. Such benefits may include, to the extent applicable to the Covered Executive, payments, contributions and/or allocations for savings funds (
e.g.,
Managers' Life Insurance Policy), education funds (referred to in Hebrew as "
keren hishtalmut
"), pension, severance, dismissal notice accrued during the year, risk insurances (
e.g.,
life, or work disability insurance), payments for social security and tax gross-up payments, vacation, car, medical insurances and benefits, phone, convalescence or recreation pay and other benefits and perquisites consistent with the Company’s policies.
|
| (3) |
Annual bonuses granted to the Covered Executives based on formulas set forth in the annual compensation plan approved by the Board of Directors.
|
| (4) |
Represents the equity-based compensation expenses recorded in our consolidated financial statements for the year ended December 31, 2016. Such numbers are based on the option or RSU grant date fair value in accordance with accounting guidance for equity-based compensation and does not necessarily reflect the cash proceeds to be received by the applicable officer upon the vesting and sale of the underlying shares. For a discussion of the assumptions used in reaching this valuation, see Note 2 to our Financial Statements.
|
| · |
establishing our policies and overseeing the performance and activities of our chief executive officer;
|
| · |
convening shareholders’ meetings;
|
| · |
approving our financial statements;
|
| · |
determining our plans of action, principles for funding them and the priorities among them, our organizational structure and examining our financial status; and
|
| · |
issuing securities and distributing dividends.
|
| · |
the majority of shares voted on the matter, including at least a majority of the shares of non-controlling shareholders voted on the matter, vote in favor of election; or
|
| · |
the total number of shares of non-controlling shareholders voted against the election of the external director does not exceed two percent of the aggregate voting rights in the company.
|
|
December 31,
|
||||||||||||
|
2014*
|
2015*
|
|
2016
|
|||||||||
|
Cost of sales
|
19
|
20
|
17
|
|||||||||
|
Research and development
|
187
|
168
|
136
|
|||||||||
|
Selling and marketing
|
104
|
262
|
272
|
|||||||||
|
General and administration
|
97
|
128
|
110
|
|||||||||
|
Total
|
439
|
646
|
535
|
|||||||||
|
Name
|
Number of Ordinary
Shares Beneficially
Owned
|
Percentage of
Ordinary Shares
Outstanding
|
||||||
|
Dror Erez (1)
|
9,190,642
|
11.8
|
%
|
|||||
|
All directors and officers as a group (12 persons) (2)
|
10,684,418
|
13.6
|
%
|
|||||
|
Name
|
Number of Ordinary
Shares Beneficially
Owned
|
Percentage of
Ordinary Shares
Outstanding
(1)
|
||||||
|
Benchmark Israel II, L.P. and affiliates
(2)
|
9,576,772
|
12.3
|
%
|
|||||
|
J.P. Morgan Investment Management Inc.
(3)
|
9,422,946
|
12.2
|
%
|
|||||
|
Dror Erez
(4)
|
9,190,642
|
11.8
|
%
|
|||||
|
Ronen Shilo
(5)
|
8,858,847
|
11.4
|
%
|
|||||
|
Zack and Orli Rinat
(6)
|
6,484,347
|
8.4
|
%
|
|||||
| (1) |
Based upon 77,550,069 ordinary shares outstanding as of March 1, 2017.
|
| (2) |
Based solely upon, and qualified in its entirety with reference to, a Schedule 13G/A filed with the SEC on February 14, 2017, by Benchmark Israel II, L.P. (“BI II”) and affiliates. BCPI Partners II, L.P. (“BCPI-P”), the general partner of BI II may be deemed to have sole power to vote and dispose of the 9,293,742 shares directly held by BI II. BCPI Corporation II (“BCPI-C”), the general partner of BCPI-P, may be deemed to have sole power to vote and dispose of the shares directly held by BI II. Michael A. Eisenberg and Arad Naveh, the directors of BCPI-C, may be deemed to have shared power to vote and dispose of the shares directly held by BI II. 283,030 shares are held in nominee form for the benefit of persons associated with BCPI-C. BCPI-P may be deemed to have sole power to vote and dispose of these shares, BCPI-C may be deemed to have sole power to vote and dispose of these shares and Messrs. Eisenberg and Naveh may be deemed to have shared power to vote and dispose of these shares.
|
| (3) |
Consists of: (i) 4,203,067 ordinary shares directly held by Project Condor LLC (“Condor”); (ii) 5,155,436 ordinary shares directly held by the National Council for Social Security Fund (“SSF”); and (iii) 64,443 ordinary shares held by 522 Fifth Avenue Fund, L.P. (“522 Fund”). PEG Digital Growth Fund L.P. (“DGF”) owns 98.75% of the membership interests of Condor and 522 Fund owns 1.25% of the membership interests of Condor. As the holder of the majority of the membership interests of Condor, DGF manages Condor and has shared voting or dispositive power over the 4,203,067 ordinary shares held by Condor. J.P. Morgan Investment Management Inc. (“JPMIM”) serves as investment advisor to each of DGF, 522 Fund, and SSF. Based upon, and qualified in its entirety with reference to, a Schedule 13G filed with the SEC on January 11, 2017, by JPMIM, DGF, Condor and SSF.
|
| (4) |
Based solely upon, and qualified in its entirety with reference to, a Schedule 13D/A filed with the SEC on November 25, 2015, by Mr. Erez. Includes options to purchase 24,999 ordinary shares that are vested or will vest within 60 days of March 1, 2017.
|
| (5) |
Based solely upon, and qualified in its entirety with reference to, a Schedule 13D/A filed with the SEC on November 25, 2015, by Mr. Shilo.
|
| (6) |
Based solely upon, and qualified in its entirety with reference to, a Schedule 13G filed with the SEC on January 16, 2014, by Zack and Orli Rinat. The Ordinary Shares are held by Zack Rinat and Orli Rinat as community property.
|
|
NASDAQ
|
TASE
|
|||||||||||||||
|
High
($)
|
Low
($)
|
High
($)
|
Low
($)
|
|||||||||||||
|
Five most recent full financial years
|
||||||||||||||||
|
2016
|
3.25
|
0.94
|
3.71
|
0.95
|
||||||||||||
|
2015
|
4.52
|
2.05
|
4.56
|
2.06
|
||||||||||||
|
2014
|
14.33
|
4.26
|
14.33
|
4.31
|
||||||||||||
|
2013
|
14.94
|
8.19
|
14.90
|
8.21
|
||||||||||||
|
2012
|
10.50
|
3.68
|
10.45
|
3.85
|
||||||||||||
|
Financial quarters during the past two recent full financial
years and any subsequent period
|
||||||||||||||||
|
Fourth Quarter 2016
|
1.47
|
0.94
|
1.43
|
0.95
|
||||||||||||
|
Third Quarter 2016
|
1.49
|
1.07
|
1.51
|
1.09
|
||||||||||||
|
Second Quarter 2016
|
2.05
|
1.01
|
2.01
|
1.05
|
||||||||||||
|
First Quarter 2016
|
3.25
|
1.98
|
3.71
|
1.99
|
||||||||||||
|
Fourth Quarter 2015
|
3.94
|
2.08
|
3.69
|
2.07
|
||||||||||||
|
Third Quarter 2015
|
2.92
|
2.05
|
2.98
|
2.06
|
||||||||||||
|
Second Quarter 2015
|
3.91
|
2.75
|
3.94
|
2.75
|
||||||||||||
|
First Quarter 2015
|
4.52
|
3.11
|
4.56
|
3.07
|
||||||||||||
|
Most recent six months
|
||||||||||||||||
|
February 2017
|
2.38
|
1.84
|
2.30
|
1.86
|
||||||||||||
|
January 2017
|
1.87
|
1.44
|
1.93
|
1.42
|
||||||||||||
|
December 2016
|
1.47
|
1.10
|
1.43
|
1.17
|
||||||||||||
|
November 2016
|
1.22
|
0.94
|
1.21
|
0.95
|
||||||||||||
|
October 2016
|
1.24
|
1.01
|
1.21
|
1.05
|
||||||||||||
|
September 2016
|
1.39
|
1.16
|
1.38
|
1.21
|
||||||||||||
| · |
amend our articles of association (except as set forth below) or our memorandum of association;
|
| · |
make changes in our capital structure such as a reduction of capital, increase of capital or share split, merger or consolidation;
|
| · |
authorize a new class of shares;
|
| · |
elect directors, other than external directors; or
|
| · |
appoint auditors
|
| (1) |
appointment and removal of directors;
|
| (2) |
approval of certain matters relating to the fiduciary duties of office holders and of certain transactions with interested parties;
|
| (3) |
approval of certain mergers; and
|
| (4) |
any other matter in respect of which the articles of association provide that resolutions of the general meeting may be approved by means of a voting document.
|
| · |
the majority of shares voted for the election includes at least a majority of the shares held by non-controlling shareholders voted at the meeting and excluding shares held by a person with a personal interest in the approval of the election, excluding a personal interest which is not as a result of his connection with the controlling shareholder (excluding abstaining votes); or
|
| · |
the total number of shares of non-controlling shareholders voted against the election of the external director does not exceed two percent of the aggregate voting rights in the company.
|
| · |
the majority must include at least a majority of the shares of the voting shareholders who have no personal interest in the transaction voted at the meeting; or
|
| · |
the total shareholdings of those who have no personal interest in the transaction and who vote against the transaction must not represent more than 2% of the aggregate voting rights in the company.
|
| · |
any amendment to the articles of association;
|
| · |
an increase in the company’s authorized share capital;
|
| · |
a merger; or
|
| · |
approval of related party transactions that require shareholder approval.
|
| · |
any monetary liability whether imposed on him or her in favor of another person pursuant to a judgment, a settlement or an arbitrator’s award approved by a court;
|
| · |
reasonable litigation expenses, including attorneys’ fees, incurred by him or her as a result of an investigation or proceedings instituted against him or her by an authority empowered to conduct an investigation or proceedings, which are concluded either (i) without the filing of an indictment against the office holder and without the levying of a monetary obligation in lieu of criminal proceedings upon the office holder, or (ii) without the filing of an indictment against the office holder but with levying a monetary obligation in substitute of such criminal proceedings upon the office holder for a crime that does not require proof of criminal intent;
|
| · |
reasonable litigation expenses, including attorneys’ fees, in proceedings instituted against him or her by the company, on the company’s behalf or by a third-party, or in connection with criminal proceedings in which the office holder was acquitted, or as a result of a conviction for a crime that does not require proof of criminal intent, or in connection with an administrative enforcement proceeding or financial sanction instituted against him; and
|
| · |
reasonable litigation expenses, including attorneys’ fees, incurred by him or her as a result of an administrative enforcement proceeding instituted against him or her.
|
| · |
Form F-3 Shelf Registration Rights
. We were required to file a "shelf" registration statement on Form F-3, as soon as practicable following the filing of our 2013 annual report, to register the resale from time to time by the holders thereof whose resale of shares would otherwise be subject to volume limitations set forth in SEC Rule 144. The holders of an aggregate of approximately 46.2 million ordinary shares have requested to include such shares in such registration statement, including Ronen Shilo, Dror Erez, Benchmark Israel, Zack and Orli Rinat, Project Condor and Roy Gen. We undertook to use our commercially reasonable efforts to maintain the effectiveness of the registration statement until the earliest of (i) five years following effectiveness, (ii) the resale of all the shares covered thereby and (iii) with respect to any shareholder, the ability of such shareholder to sell all of its shares under SEC Rule 144 without any volume limitations. Accordingly, we filed a shelf registration statement on May 8, 2014, and it was declared effective on August 7, 2014. For a period of three years following the expiration of such registration statement, at the request of holders whose resale of shares would otherwise be subject to volume limitations under SEC Rule 144, we would be required to file additional shelf registration statements and maintain the effectiveness thereof until the disposition of all the shares covered thereby. Such shelf registration rights are limited to four requests during such three-year period.
|
| · |
Piggyback Registration Rights
. If we effect a registered offering of securities, the holders of registrable securities consisting of at least 3% of our outstanding share capital at the relevant time (or 2% in the case of W Capital Engage, L.P.) or a holder whose resale of registrable securities would otherwise be subject to volume limitations set forth in SEC Rule 144 will have the right to include its shares in the registration effected pursuant to such offering. The number of piggyback registrations is unlimited.
|
| · |
All reasonable expenses incurred in connection with any such registrations, other than underwriting discounts and commissions, will be borne by us. We are subject to customary indemnification undertakings with respect to any registration effected pursuant to the Registration Rights Undertaking.
|
| · |
Technological preferred enterprise - an enterprise which the total consolidated annual revenues of its parent company and all subsidiaries are less than NIS 10 billion. A technological preferred enterprise, as defined in the Law, which is located in the center of Israel will be subject to tax at a rate of 12% on profits deriving from intellectual property.
|
| · |
Special technological preferred enterprise - an enterprise which the total consolidated annual revenues of its parent company and all subsidiaries exceed NIS 10 billion. Such enterprise will be subject to tax at a rate of 6% on profits deriving from intellectual property, regardless of the enterprise's geographical location within Israel.
|
| · |
amortization of the cost of purchased know-how and patents, which are used for the development or advancement of the company, over an eight-year period;
|
| · |
accelerated depreciation rates on equipment and buildings;
|
| · |
under specified conditions, an election to file consolidated tax returns with additional related Israeli Industrial Companies; and
|
| · |
expenses related to a public offering are deductible in equal amounts over three years.
|
| · |
an individual citizen or resident of the United States;
|
| · |
a corporation (or entity classified as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any state of the United States or the District of Columbia;
|
| · |
an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or
|
| · |
a trust if (i) a court within the United States is able to exercise primary supervision over its administration and one or more U.S. persons have the authority to control all of its substantial decisions or (ii) the trust has in effect a valid election under applicable U.S. Treasury Regulations to be treated as a U.S. person.
|
| · |
insurance companies;
|
| · |
dealers in stocks, securities or currencies;
|
| · |
financial institutions and financial services entities;
|
| · |
regulated investment companies or real estate investment trusts;
|
| · |
grantor trusts;
|
| · |
S corporations;
|
| · |
persons that acquire ordinary shares upon the exercise of employee stock options or otherwise as compensation;
|
| · |
tax-exempt organizations;
|
| · |
persons that hold ordinary shares as a position in a straddle or as part of a hedging, conversion or other integrated instrument;
|
| · |
individual retirement and other tax-deferred accounts;
|
| · |
certain former citizens or long-term residents of the United States;
|
| · |
persons (other than Non-U.S. Holders) having a functional currency other than the U.S. dollar; and
|
| · |
persons that own directly, indirectly or constructively 10% or more of our voting shares.
|
| (a) |
the stock of that corporation with respect to which the dividends are paid is readily tradable on an established securities market in the United States, or
|
| (b) |
that corporation is eligible for the benefits of a comprehensive income tax treaty with the United States which includes an information exchange program and is determined to be satisfactory by the United States Secretary of the Treasury. The Internal Revenue Service has determined that the United States-Israel Tax Treaty is satisfactory for this purpose.
|
| · |
the item is effectively connected with the conduct by the Non-U.S. Holder of a trade or business in the United States and (i) in the case of a resident of a country which has a treaty with the United States, the item is attributable to a permanent establishment, or (ii) in the case of an individual, the item is attributable to a fixed place of business in the United States; or
|
| · |
the Non-U.S. Holder is an individual who holds the ordinary shares as a capital asset and is present in the United States for 183 days or more in the taxable year of the disposition, and certain other conditions are met.
|
|
U.S. dollars
|
ILS
|
Other
Currencies
|
Total
|
|||||||||||||
|
In thousands of U.S. dollars
|
||||||||||||||||
|
Current assets
|
103,589
|
1,426
|
5,586
|
110,602
|
||||||||||||
|
Long-term assets
|
4,580
|
225
|
517
|
5,322
|
||||||||||||
|
Current liabilities
|
(73,207
|
)
|
(9,879
|
)
|
(5,613
|
)
|
(88,699
|
)
|
||||||||
|
Long-term liabilities
|
(50,180
|
)
|
(23,387
|
)
|
(31
|
)
|
(73,598
|
)
|
||||||||
|
Total
|
(15,218
|
)
|
(31,614
|
)
|
459
|
(46,373
|
)
|
|||||||||
|
Notional
Amount
|
Fair Value
|
|||||||
|
In thousands of U.S. dollars
|
||||||||
|
Cross currency SWAP
|
29,854
|
973
|
||||||
|
Zero-cost collar contracts to hedge payroll expenses
|
17,715
|
17
|
||||||
|
Year Ended December 31,
|
||||||||||||
|
|
2014
|
2015
|
2016
|
|||||||||
|
Average rate for period
|
3.577
|
3.884
|
3.840
|
|||||||||
|
Rate at year-end
|
3.889
|
3.902
|
3.845
|
|||||||||
| ITEM 14. |
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
| ITEM 16A. |
AUDIT COMMITTEE FINANCIAL EXPERT
|
| ITEM 16B. |
CODE OF ETHICS
|
|
2015
|
2016
|
|||||||
|
Audit Fees
|
$
|
657
|
$
|
663
|
||||
|
Tax Fees
|
239
|
183
|
||||||
|
Audit Related fees
|
145
|
120
|
||||||
|
Total
|
$
|
1,041
|
$
|
966
|
||||
| ITEM 16D. |
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
| ITEM 16E. |
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS
|
|
|
·
|
the securities issued amount to 20% or more of our outstanding voting rights before the issuance;
|
|
|
·
|
some or all of the consideration is other than cash or listed securities or the transaction is not on market terms; and
|
|
|
·
|
the transaction will increase the relative holdings of a shareholder that holds 5% or more of our outstanding share capital or voting rights or will cause any person to become, as a result of the issuance, a holder of more than 5% of our outstanding share capital or voting rights.
|
|
Page
|
|
|
F-1
|
|
|
F-2
|
|
|
F-3
|
|
|
F-4
|
|
|
F-5
|
|
|
F-6
|
|
|
F-8
|
|
/
s
/ KOST FORER GABBAY & KASIERER
|
|
|
Tel-Aviv, Israel
|
KOST FORER GABBAY & KASIERER
|
|
March 7, 2017
|
A Member of Ernst & Young Global
|
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
17,519
|
$
|
23,962
|
||||
|
Short-term bank deposits
|
42,442
|
8,414
|
||||||
|
Accounts receivable (net of allowance of $1,063 and $789 at December 31, 2015 and 2016, respectively)
|
66,662
|
71,346
|
||||||
|
Prepaid expenses and other current assets
|
17,396
|
10,036
|
||||||
|
Total Current Assets
|
144,019
|
113,758
|
||||||
|
Property and equipment, net
|
12,714
|
14,205
|
||||||
|
Intangible assets, net
|
66,072
|
44,018
|
||||||
|
Goodwill
|
203,693
|
190,737
|
||||||
|
Deferred taxes
|
12,344
|
4,117
|
||||||
|
Other assets
|
3,456
|
1,617
|
||||||
|
Total Assets
|
$
|
442,298
|
$
|
368,452
|
||||
|
Liabilities and Shareholders' Equity
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$
|
40,388
|
$
|
38,293
|
||||
|
Accrued expenses and other liabilities
|
22,857
|
17,466
|
||||||
|
Short-term loans and current maturities of long-term and convertible debt
|
23,756
|
17,944
|
||||||
|
Deferred revenues
|
7,731
|
5,354
|
||||||
|
Payment obligation related to acquisitions
|
11,893
|
7,653
|
||||||
|
Total Current Liabilities
|
106,625
|
86,710
|
||||||
|
Long-Term Liabilities:
|
||||||||
|
Long-term debt, net of current maturities
|
46,920
|
37,928
|
||||||
|
Convertible debt, net of current maturities
|
28,371
|
21,862
|
||||||
|
Payment obligation related to acquisitions
|
37,231
|
-
|
||||||
|
Deferred taxes
|
19,456
|
8,087
|
||||||
|
Other long-term liabilities
|
3,858
|
5,721
|
||||||
|
Total Liabilities
|
242,461
|
160,308
|
||||||
|
Commitments and Contingencies
|
||||||||
|
Shareholders' Equity:
|
||||||||
|
Ordinary shares of ILS 0.01 par value - Authorized: 120,000,000 shares; Issued: 76,157,506 and 77,569,088 shares at December 31, 2015 and 2016, respectively; Outstanding: 75,811,487 and 77,223,069 shares at December 31, 2015 and 2016, respectively
|
206
|
210
|
||||||
|
Additional paid-in capital
|
227,258
|
234,831
|
||||||
|
Treasury shares at cost (346,019 shares at December 31, 2015 and 2016)
|
(1,002
|
)
|
(1,002
|
)
|
||||
|
Accumulated other comprehensive loss
|
(794
|
)
|
(265
|
)
|
||||
|
Accumulated deficit
|
(25,831
|
)
|
(25,630
|
)
|
||||
|
Total Shareholders' Equity
|
199,837
|
208,144
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
442,298
|
$
|
368,452
|
||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Revenues:
|
||||||||||||
|
Search and other
|
$
|
343,655
|
$
|
188,897
|
$
|
172,683
|
||||||
|
Advertising
|
45,076
|
32,053
|
140,111
|
|||||||||
|
Total Revenues
|
388,731
|
220,950
|
312,794
|
|||||||||
|
Costs and Expenses:
|
||||||||||||
|
Cost of revenues
|
10,950
|
7,877
|
16,515
|
|||||||||
|
Customer acquisition costs and media buy
|
174,575
|
91,194
|
140,210
|
|||||||||
|
Research and development
|
37,427
|
21,692
|
26,528
|
|||||||||
|
Selling and marketing
|
20,792
|
22,886
|
58,572
|
|||||||||
|
General and administrative
|
36,730
|
31,064
|
32,916
|
|||||||||
|
Depreciation and amortization
|
21,321
|
11,422
|
25,977
|
|||||||||
|
Impairment, net of change in fair value of contingent consideration
|
19,941
|
72,785
|
-
|
|||||||||
|
Restructuring charges
|
3,981
|
1,052
|
728
|
|||||||||
|
Total Costs and Expenses
|
325,717
|
259,972
|
301,446
|
|||||||||
|
Income (Loss) from Operations
|
63,014
|
(39,022
|
)
|
11,348
|
||||||||
|
Financial expenses, net
|
2,888
|
1,939
|
8,288
|
|||||||||
|
Income (Loss) before Taxes on Income
|
60,126
|
(40,961
|
)
|
3,060
|
||||||||
|
Taxes on income
|
10,816
|
697
|
212
|
|||||||||
|
Net Income (Loss) from Continuing Operations
|
49,310
|
(41,658
|
)
|
2,848
|
||||||||
|
Net loss from discontinued operations
|
6,484
|
26,999
|
2,647
|
|||||||||
|
Net Income (Loss)
|
$
|
42,826
|
$
|
(68,657
|
)
|
$
|
201
|
|||||
|
Net Earnings (Loss) per Share - Basic:
|
||||||||||||
|
Continuing operations
|
$
|
0.72
|
$
|
(0.58
|
)
|
$
|
0.04
|
|||||
|
Discontinued operations
|
$
|
(0.09
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
|||
|
Net income (Loss)
|
$
|
0.63
|
$
|
(0.96
|
)
|
$
|
0.00
|
*)
|
||||
|
Net Earnings (Loss) per Share – Diluted:
|
||||||||||||
|
Continuing operations
|
$
|
0.67
|
$
|
(0.58
|
)
|
$
|
0.04
|
|||||
|
Discontinued operations
|
$
|
(0.09
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
|||
|
Net income (Loss)
|
$
|
0.58
|
$
|
(0.96
|
)
|
$
|
0.00
|
*)
|
||||
|
Weighted average number of shares – Basic:
|
||||||||||||
|
Continuing and Discontinued operations
|
68,213,209
|
71,300,432
|
76,560,454
|
|||||||||
|
Weighted average number of shares – Diluted:
|
||||||||||||
|
Continuing and Discontinued operations
|
70,327,411
|
71,300,432
|
76,673,803
|
|||||||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Net income (Loss)
|
$
|
42,826
|
$
|
(68,657
|
)
|
$
|
201
|
|||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Change in foreign currency translation adjustment
|
-
|
(822
|
)
|
521
|
||||||||
|
Cash Flow Hedge:
|
||||||||||||
|
Unrealized gain (loss) from cash flow hedges
|
(62
|
)
|
206
|
175
|
||||||||
|
Less: reclassification adjustment for net gain (loss) included in net income (loss)
|
62
|
(178
|
)
|
(167
|
)
|
|||||||
|
Net change
|
-
|
28
|
8
|
|||||||||
|
Other comprehensive income (loss)
|
-
|
(794
|
)
|
529
|
||||||||
|
Comprehensive Income (Loss)
|
$
|
42,826
|
$
|
(69,451
|
)
|
$
|
730
|
|||||
|
Common stock
|
Additional
paid-in
capital
|
Accumulated
Other
Comprehensive
income (loss)
|
Retained
earnings
(Accumulated
deficit)
|
Treasury
shares
|
Total
shareholders’
equity
|
|||||||||||||||||||||||
|
Number of Shares
|
$
|
$
|
$
|
$
|
$
|
$
|
||||||||||||||||||||||
|
Balance as of December 31, 2013
|
54,753,582
|
147
|
10,882
|
-
|
-
|
(1,002
|
)
|
10,027
|
||||||||||||||||||||
|
Issuance of shares related to acquisitions
|
13,124,100
|
38
|
171,514
|
-
|
-
|
-
|
171,552
|
|||||||||||||||||||||
|
Acquisition related expenses paid by the shareholders
|
-
|
-
|
3,060
|
-
|
-
|
-
|
3,060
|
|||||||||||||||||||||
|
Contribution by shareholders
|
-
|
-
|
1,803
|
-
|
-
|
-
|
1,803
|
|||||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
15,145
|
-
|
-
|
-
|
15,145
|
|||||||||||||||||||||
|
Exercise of stock options
|
1,324,749
|
4
|
1,580
|
-
|
-
|
-
|
1,584
|
|||||||||||||||||||||
|
Net income
|
-
|
-
|
-
|
-
|
42,826
|
-
|
42,826
|
|||||||||||||||||||||
|
Balance as of December 31, 2014
|
69,202,431
|
189
|
203,984
|
-
|
42,826
|
(1,002
|
)
|
245,997
|
||||||||||||||||||||
|
Issuance of shares related to acquisitions
|
1,798,837
|
5
|
5,574
|
-
|
-
|
-
|
5,579
|
|||||||||||||||||||||
|
Issuance of shares in private placement, net of issuance cost of $105
|
4,436,898
|
11
|
10,009
|
-
|
-
|
-
|
10,020
|
|||||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
7,679
|
-
|
-
|
-
|
7,679
|
|||||||||||||||||||||
|
Exercise of stock option and vesting of restricted stock units
|
373,321
|
1
|
12
|
-
|
-
|
-
|
13
|
|||||||||||||||||||||
|
Other comprehensive loss
|
-
|
-
|
-
|
(794
|
)
|
-
|
-
|
(794
|
)
|
|||||||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
(68,657
|
)
|
-
|
(68,657
|
)
|
|||||||||||||||||||
|
Balance as of December 31, 2015
|
75,811,487
|
206
|
227,258
|
(794
|
)
|
(25,831
|
)
|
(1,002
|
)
|
199,837
|
||||||||||||||||||
|
Issuance of shares related to acquisitions
|
290,981
|
1
|
674
|
-
|
-
|
-
|
675
|
|||||||||||||||||||||
|
Issuance of shares related to price adjustment of private placement
|
782,981
|
2
|
(2
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
6,900
|
-
|
-
|
-
|
6,900
|
|||||||||||||||||||||
|
Exercise of stock option and vesting of restricted stock units
|
337,620
|
1
|
1
|
-
|
-
|
-
|
2
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
-
|
529
|
-
|
-
|
529
|
|||||||||||||||||||||
|
Net income
|
-
|
-
|
-
|
-
|
201
|
-
|
201
|
|||||||||||||||||||||
|
Balance as of December 31, 2016
|
77,223,069
|
210
|
234,831
|
(265
|
)
|
(25,630
|
)
|
(1,002
|
)
|
208,144
|
||||||||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Operating activities:
|
||||||||||||
|
Net income (loss)
|
$
|
42,826
|
$
|
(68,657
|
)
|
$
|
201
|
|||||
|
Loss from discontinued operations, net
|
(6,484
|
)
|
(26,999
|
)
|
(2,647
|
)
|
||||||
|
Net income (loss) from continuing operations
|
49,310
|
(41,658
|
)
|
2,848
|
||||||||
|
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
Depreciation and amortization
|
21,321
|
11,422
|
25,977
|
|||||||||
|
Impairment of intangible assets and goodwill
|
19,941
|
79,349
|
-
|
|||||||||
|
Restructuring costs related to impairment of property and equipment
|
632
|
124
|
254
|
|||||||||
|
Stock-based compensation expense
|
13,769
|
6,738
|
6,844
|
|||||||||
|
Issuance of ordinary shares related to employees' retention
|
-
|
63
|
-
|
|||||||||
|
Foreign currency translation
|
-
|
(347
|
)
|
980
|
||||||||
|
Acquisition related expenses paid by shareholders
|
3,060
|
-
|
-
|
|||||||||
|
Accretion of payment obligation related to acquisition
|
1,067
|
311
|
320
|
|||||||||
|
Accrued interest, net
|
655
|
37
|
406
|
|||||||||
|
Deferred taxes, net
|
(13,851
|
)
|
(8,973
|
)
|
(3,268
|
)
|
||||||
|
Accrued severance pay, net
|
392
|
238
|
214
|
|||||||||
|
Change in payment obligation related to acquisitions
|
713
|
(5,937
|
)
|
983
|
||||||||
|
Fair value revaluation - convertible debt
|
(2,566
|
)
|
175
|
1,350
|
||||||||
|
Loss from sale of property and equipment
|
121
|
17
|
149
|
|||||||||
|
Net changes in operating assets and liabilities:
|
||||||||||||
|
Accounts receivable, net
|
(23,568
|
)
|
3,362
|
(5,333
|
)
|
|||||||
|
Prepaid expenses and other
|
(5,020
|
)
|
(3,402
|
)
|
8,613
|
|||||||
|
Accounts payable
|
2,228
|
(3,725
|
)
|
(1,702
|
)
|
|||||||
|
Accrued expenses and other liabilities
|
9,261
|
(13,250
|
)
|
(2,486
|
)
|
|||||||
|
Deferred revenues
|
(407
|
)
|
(772
|
)
|
(2,365
|
)
|
||||||
|
Net cash provided by continuing operating activities
|
77,058
|
23,772
|
33,784
|
|||||||||
|
Net cash used in discontinued operating activities
|
(5,016
|
)
|
(6,203
|
)
|
(3,329
|
)
|
||||||
|
Net cash provided by operating activities
|
$
|
72,042
|
$
|
17,569
|
$
|
30,455
|
||||||
|
Investing activities:
|
||||||||||||
|
Purchases of property and equipment
|
$
|
(10,882
|
)
|
$
|
(2,029
|
)
|
$
|
(1,504
|
)
|
|||
|
Proceeds from sale of property and equipment
|
58
|
24
|
151
|
|||||||||
|
Capitalization of development costs
|
-
|
(4,005
|
)
|
(4,591
|
)
|
|||||||
|
Change in restricted cash, net
|
(202
|
)
|
50
|
647
|
||||||||
|
Short-term deposits, net
|
(15,000
|
)
|
(27,442
|
)
|
34,028
|
|||||||
|
Cash paid for acquisition, net of cash acquired
|
19,042
|
(87,044
|
)
|
-
|
||||||||
|
Net cash provided by (used in) continuing investing activities
|
(6,984
|
)
|
(120,446
|
)
|
28,731
|
|||||||
|
Net cash provided by discontinued investing activities
|
-
|
-
|
-
|
|||||||||
|
Net cash provided by (used in) investing activities
|
$
|
(6,984
|
)
|
$
|
(120,446
|
)
|
$
|
28,731
|
||||
|
Financing activities:
|
||||||||||||
|
Issuance of shares in private placement, net
|
$
|
-
|
$
|
10,020
|
$
|
-
|
||||||
|
Exercise of stock options and restricted share units
|
1,584
|
13
|
2
|
|||||||||
|
Contribution by shareholders
|
585
|
-
|
-
|
|||||||||
|
Payments made in connection with acquisition
|
(2,545
|
)
|
(1,534
|
)
|
(29,537
|
)
|
||||||
|
Proceeds from the issuance of convertible debt
|
37,852
|
-
|
-
|
|||||||||
|
Proceeds from short-term loans
|
-
|
13,000
|
40,000
|
|||||||||
|
Repayment of short-term loans
|
-
|
-
|
(46,000
|
)
|
||||||||
|
Repayment of convertible debt
|
-
|
-
|
(7,620
|
)
|
||||||||
|
Repayment of long-term loans
|
(2,300
|
)
|
(2,300
|
)
|
(9,452
|
)
|
||||||
|
Net cash provided by (used in) continuing financing activities
|
$
|
35,176
|
$
|
19,199
|
$
|
(52,607
|
)
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
-
|
14
|
(136
|
)
|
||||||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
105,250
|
$
|
(77,461
|
)
|
$
|
9,772
|
|||||
|
Decrease in cash and cash equivalents - discontinued activities
|
(5,016
|
)
|
(6,203
|
)
|
(3,329
|
)
|
||||||
|
Cash and cash equivalents at beginning of year
|
949
|
101,183
|
17,519
|
|||||||||
|
Cash and cash equivalents at end of year
|
$
|
101,183
|
$
|
17,519
|
$
|
23,962
|
||||||
|
Year ended December 31
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Supplemental Disclosure of Cash Flow Activities:
|
||||||||||||
|
Cash paid during the year for:
|
||||||||||||
|
Income taxes
|
$
|
20,855
|
$
|
21,340
|
$
|
3,976
|
||||||
|
Interest
|
$
|
260
|
$
|
2,260
|
$
|
5,678
|
||||||
|
Non-cash investing and financing activities:
|
||||||||||||
|
Issuance of shares in connection with acquisitions
|
$
|
171,552
|
$
|
5,579
|
$
|
673
|
||||||
|
Issuance of shares in private placement
|
$
|
-
|
$
|
-
|
$
|
2
|
||||||
|
Contribution by shareholders
|
$
|
1,218
|
$
|
-
|
$
|
-
|
||||||
|
Acquisition related expenses paid by shareholders
|
$
|
3,060
|
$
|
-
|
$
|
-
|
||||||
|
Stock-based compensation capitalized as part of capitalization of software development costs
|
$
|
-
|
$
|
187
|
$
|
14
|
||||||
|
Purchase of property and equipment on credit
|
$
|
1,205
|
$
|
312
|
$
|
322
|
||||||
| NOTE 1: |
GENERAL
|
| a. |
Perion Network Ltd. ("Perion") and its wholly-owned subsidiaries (collectively referred to as the "Company"), is a global technology company, providing high-quality advertising solutions to brands and publishers, high-impact ad formats that capture consumer attention and drives engagement, branded search providing publishers with engagement and monetization solutions and a social programmatic platform.
|
| b. |
On January 2, 2014, the Company purchased all the outstanding shares of ClientConnect Ltd. ("ClientConnect"), in a stock-for-stock transaction. The ClientConnect acquisition has been reflected in the financial statements as a reverse acquisition of all of the outstanding shares and options by ClientConnect using the acquisition method of accounting whereby ClientConnect is the deemed accounting acquirer and Perion is the deemed accounting acquiree.
|
| c. |
In March 2016, the Company decided to discontinue the operations of the mobile self-serve side of the business and put out for sale the mobile engagement business, both under the Growmobile business
.
Certain parts of the mobile marketing platform were redeployed so that it no longer functions as an independent business. In August 2016, the Company completed the sale of mobile engagement business. Accordingly, the statements of income and statements of cash flows, related to the mobile self-serve and mobile engage operations are classified as discontinued operations for all periods presented. As of December 31, 2015 and 2016, the carrying amounts of the assets and liabilities discontinued were immaterial (see Note 2)
.
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
%
|
|
|
Computers and peripheral equipment
|
33
|
|
Office furniture and equipment
|
6 - 15
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
Year ended December 31
|
|||||
|
2014
|
2015
|
2016
|
|||
|
Risk-free interest rate
|
0.10% - 1.72%
|
0.17% - 1.76%
|
0.46% - 1.73%
|
||
|
Expected volatility
|
44.44% - 51.62%
|
43.49% - 50.31%
|
49.49% - 53.54%
|
||
|
Early exercise factor
|
100% - 256%
|
160% - 210%
|
150% - 200%
|
||
|
Forfeiture rate post vesting
|
0% - 15%
|
0% - 18%
|
5% - 20%
|
||
|
Dividend yield
|
0%
|
0%
|
0%
|
||
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| · |
Level 1
- Observable inputs obtained from independent sources, such as quoted prices for identical assets and liabilities in active markets.
|
| · |
Level 2
- Other inputs that are directly or indirectly observable in the market place.
|
| · |
Level 3
- Unobservable inputs which are supported by little or no market activity.
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016*
|
||||||||||
|
Costs and expenses
|
7,719
|
7,444
|
5,192
|
|||||||||
|
Impairment of intangible assets and goodwill
|
-
|
19,555
|
-
|
|||||||||
|
Gain on disposal of the discontinued operations
|
-
|
-
|
(1,750
|
)
|
||||||||
|
Loss before taxes on income
|
(7,719
|
)
|
(26,999
|
)
|
(3,442
|
)
|
||||||
|
Taxes on income
|
1,235
|
-
|
795
|
|||||||||
|
Total net loss on discontinued operations
|
$
|
(6,484
|
)
|
$
|
(26,999
|
)
|
$
|
(2,647
|
)
|
|||
|
* Represent the results of the discontinued operations until their disposal.
|
| · |
In March 2016, by ASU 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies the implementation guidance on principal versus agent considerations. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers.
|
| NOTE 2: |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| · |
In April 2016, by 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing, that clarified two aspects of ASC 606, identifying performance obligations and the licensing implementation guidance, while retaining the related principles of those areas.
|
| · |
In May 2016, by ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. ASU 2016-12 address certain issues in the guidance on assessing collectability, presentation of sales taxes, noncash consideration, and completed contracts and contract modifications at transition.
|
| NOTE 3: |
FAIR VALUE OF FINANCIAL INSTRUMENTS
|
|
Fair value measurements using input type
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Derivative assets
|
$
|
-
|
$
|
1,117
|
$
|
-
|
$
|
1,117
|
||||||||
|
Total financial assets
|
$
|
-
|
$
|
1,117
|
$
|
-
|
$
|
1,117
|
||||||||
|
Liabilities:
|
||||||||||||||||
|
Payment obligation in connection with acquisitions
|
$
|
-
|
$
|
-
|
$
|
7,653
|
$
|
7,653
|
||||||||
|
Derivative liabilities
|
-
|
84
|
-
|
84
|
||||||||||||
|
Convertible debt
|
29,526
|
-
|
-
|
29,526
|
||||||||||||
|
Total financial liabilities
|
$
|
29,526
|
$
|
84
|
$
|
7,653
|
$
|
37,263
|
||||||||
| NOTE 3: |
FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont.)
|
|
Fair value measurements using input type
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Derivative assets
|
$
|
-
|
$
|
608
|
$
|
-
|
$
|
608
|
||||||||
|
Total financial assets
|
$
|
-
|
$
|
608
|
$
|
-
|
$
|
608
|
||||||||
|
Liabilities:
|
||||||||||||||||
|
Payment obligation in connection with acquisitions
|
$
|
-
|
$
|
-
|
$
|
49,124
|
$
|
49,124
|
||||||||
|
Derivative liabilities
|
-
|
214
|
-
|
214
|
||||||||||||
|
Convertible debt
|
35,463
|
-
|
-
|
35,463
|
||||||||||||
|
Total financial liabilities
|
$
|
35,463
|
$
|
214
|
$
|
49,124
|
$
|
84,801
|
||||||||
|
Total fair value as of January 1, 2015
|
$
|
13,645
|
||
|
Accretion of contingent liability related to acquisition
|
311
|
|||
|
Change in fair value of contingent consideration related to acquisition
|
(6,564
|
)
|
||
|
Settlements
|
(2,500
|
)
|
||
|
Fair value of payment obligation in connection with Undertone acquisition
|
44,023
|
|||
|
Reclassification to accrued expenses
|
(189
|
)
|
||
|
Change in fair value recognized in earnings with respect to the employees of Grow Mobile
|
398
|
|||
|
Total fair value as of December 31, 2015
|
$
|
49,124
|
||
|
Accretion and interest of payment obligation related to acquisition
|
$
|
1,303
|
||
|
Settlements
|
(7,537
|
)
|
||
|
Change to payment obligation as a result of working capital adjustment
|
309
|
|||
|
Amendment to the merger agreement
|
(35,546
|
)
|
||
|
Total fair value as of December 31, 2016
|
$
|
7,653
|
| NOTE 4: |
ACQUISITIONS
|
| a. |
Interactive Holding Corp.
|
| 1. |
$89,078 paid in cash on November 30, 2015;
|
| 2. |
$1,182 paid in cash on January 29, 2016;
|
| 3. |
An amount of $2,143 excess in tax advances paid in 2016 upon refund from tax authorities;
|
| 4. |
An amount of $3,000 to be paid in installments over the period ending September 2017
,
for which a liability of $2
,
804 was recorded at fair value ($2,820 at December 31, 2015). In 2016 an amount of $1,000 was paid after which, the fair value of the remaining liability is $1,939 as of December 31, 2016;
|
| 5. |
$16,000 were retained as a holdback to cover potential claims until May 31, 2017, for which a liability of $14,391 was recorded at fair value ($14,476 and $14,129 at December 31, 2015 and August 2, 2016, respectively), and an amount of $20,000, deferred consideration payment, bearing 10% annual
interest, to be paid on November 2020, for which a liability of $22,005 was recorded at fair value ($21,859 and $ 21,417 at December 31, 2015 and August 2, 2016, respectively).
|
| 6. |
Working capital adjustment in the amount of $1,498.
|
| NOTE 4: |
ACQUISITIONS (Cont.)
|
|
Cash and cash equivalents
|
$
|
7,378
|
||
|
Accounts receivable
|
38,493
|
|||
|
Prepaid expenses and other assets
|
4,427
|
|||
|
Long term restricted cash
|
1,182
|
|||
|
Property and equipment
|
1,905
|
|||
|
Deferred taxes
|
815
|
|||
|
Accounts payable
|
(23,152
|
)
|
||
|
Accrued expenses and other liabilities
|
(11,083
|
)
|
||
|
Deferred revenues
|
(1,047
|
)
|
||
|
Long term loan, including current maturities
|
(48,601
|
)
|
||
|
Deferred tax liability
|
(20,241
|
)
|
||
|
Intangible assets
|
63,200
|
|||
|
Goodwill
|
106,492
|
|||
|
Total purchase price
|
$
|
119,768
|
| NOTE 4: |
ACQUISITIONS (Cont.)
|
|
Estimated
useful life
|
|||||
|
Acquired technology (1)
|
$
|
19,500
|
5 years
|
||
|
Customer relationships (2)
|
30,000
|
6 years
|
|||
|
Backlog (3)
|
4,200
|
less than 1 year
|
|||
|
Tradename (4)
|
9,500
|
4 years
|
|||
|
Total amount allocated to intangible assets
|
$
|
63,200
|
|||
| (1) |
Acquired technology represents the combined technology for delivering and administering Undertone’s attention-grabbing, full-page video advertisements and other advertising formats.
|
| (2) |
Customer relationships represent the existing relationships and agreements with Undertone’s brand advertisers.
|
| (3) |
Backlog represents customer insertion orders that are highly probable to be turned into revenues in the near future.
|
| (4) |
Tradename represents trade names and logos under which Undertone markets and sells its services.
|
| b. |
Make Me Reach SAS
|
| NOTE 4: |
ACQUISITIONS (Cont.)
|
|
Cash
|
$
|
1,050
|
||
|
Accounts receivable
|
666
|
|||
|
Prepaid expenses and other assets
|
86
|
|||
|
Property and equipment
|
87
|
|||
|
Accounts payable
|
(305
|
)
|
||
|
Accrued expenses and other liabilities
|
(433
|
)
|
||
|
Deferred revenues
|
(126
|
)
|
||
|
Deferred tax liability
|
(1,159
|
)
|
||
|
Intangible assets
|
3,454
|
|||
|
Goodwill
|
7,452
|
|||
|
Total purchase price
|
$
|
10,772
|
|
Estimated
useful life
|
|||||
|
Acquired technology
|
$
|
1,261
|
5 years
|
||
|
Customer relationship
|
395
|
5 years
|
|||
|
Distribution channel
|
1,798
|
5 years
|
|||
|
Total amount allocated to intangible assets
|
$
|
3,454
|
|||
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Cost:
|
||||||||
|
Computers and peripheral equipment
|
$
|
11,775
|
$
|
9,607
|
||||
|
Office furniture and equipment
|
2,837
|
2,679
|
||||||
|
Leasehold improvements
|
6,981
|
7,142
|
||||||
|
Capitalized software
|
557
|
5,005
|
||||||
|
Total cost
|
22,150
|
24,433
|
||||||
|
Less: accumulated depreciation and amortization
|
9,436
|
10,228
|
||||||
|
Property and equipment, net
|
$
|
12,714
|
$
|
14,205
|
||||
| a. |
Goodwill
|
|
Balance as of January 1, 2015
|
$
|
164,092
|
||
|
Acquisition of MMR
|
7,452
|
|||
|
Acquisition of Undertone
|
119,448
|
|||
|
Impairment
|
(87,043
|
)
|
||
|
Revaluation (foreign currency exchange)
|
(256
|
)
|
||
|
Balance as of December 31, 2015
|
$
|
203,693
|
||
|
Final adjustments to Undertone's purchase price (see Note 4)
|
(12,956
|
)
|
||
|
Balance as of December 31, 2016
|
$
|
190,737
|
| b. |
Intangible assets, net
|
|
December 31,
2015
|
Amortization
|
OCI
|
Disposals
|
December 31,
2016
|
||||||||||||||||
|
Acquired technology
|
$
|
30,715
|
$
|
-
|
$
|
(41
|
)
|
$
|
-
|
$
|
30,674
|
|||||||||
|
Accumulated amortization
|
(8,963
|
)
|
(5,543
|
)
|
16
|
-
|
(14,490
|
)
|
||||||||||||
|
Impairment
|
(956
|
)
|
-
|
-
|
-
|
(956
|
)
|
|||||||||||||
|
Acquired technology, net
|
20,796
|
(5,543
|
)
|
(25
|
)
|
-
|
15,228
|
|||||||||||||
|
Customer relationships
|
31,911
|
-
|
(13
|
)
|
-
|
31,898
|
||||||||||||||
|
Accumulated amortization
|
(1,161
|
)
|
(12,750
|
)
|
6
|
-
|
(13,905
|
)
|
||||||||||||
|
Impairment
|
(91
|
)
|
-
|
-
|
-
|
(91
|
)
|
|||||||||||||
|
Customer relationships, net
|
30,659
|
(12,750
|
)
|
(7
|
)
|
-
|
17,902
|
|||||||||||||
|
Tradename and other
|
22,483
|
-
|
(59
|
)
|
(4,200
|
)
|
18,224
|
|||||||||||||
|
Accumulated amortization
|
(4,609
|
)
|
(3,681
|
)
|
11
|
4,200
|
(4,079
|
)
|
||||||||||||
|
Impairment
|
(3,257
|
)
|
-
|
-
|
-
|
(3,257
|
)
|
|||||||||||||
|
Tradename and other, net
|
14,617
|
(3,681
|
)
|
(48
|
)
|
-
|
10,888
|
|||||||||||||
|
Intangible assets, net
|
$
|
66,072
|
$
|
(21,974
|
)
|
$
|
(80
|
)
|
$
|
-
|
$
|
44,018
|
||||||||
|
December 31,
2014
|
Additions
|
Amortization
|
Impairment
|
OCI
|
Disposals
|
December 31,
2015
|
||||||||||||||||||||||
|
Acquired technology
|
$
|
38,515
|
$
|
20,761
|
$
|
-
|
$
|
-
|
$
|
(46
|
)
|
$
|
(28,515
|
)
|
$
|
30,715
|
||||||||||||
|
Accumulated amortization
|
(15,698
|
)
|
-
|
(4,374
|
)
|
-
|
2
|
11,107
|
(8,963
|
)
|
||||||||||||||||||
|
Impairment
|
(14,347
|
)
|
-
|
-
|
(4,017
|
)
|
-
|
17,408
|
(956
|
)
|
||||||||||||||||||
|
Acquired technology, net
|
8,470
|
20,761
|
(4,374
|
)
|
(4,017
|
)
|
(44
|
)
|
-
|
20,796
|
||||||||||||||||||
|
In-process R&D
|
2,000
|
-
|
-
|
-
|
-
|
(2,000
|
)
|
-
|
||||||||||||||||||||
|
Impairment
|
(2,000
|
)
|
-
|
-
|
-
|
-
|
2,000
|
-
|
||||||||||||||||||||
|
In-process R&D, net
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
Customer relationships
|
3,144
|
30,395
|
-
|
-
|
(14
|
)
|
(1,614
|
)
|
31,911
|
|||||||||||||||||||
|
Accumulated amortization
|
(903
|
)
|
-
|
(766
|
)
|
-
|
-
|
508
|
(1,161
|
)
|
||||||||||||||||||
|
Impairment
|
-
|
-
|
-
|
(1,197
|
)
|
-
|
1,106
|
(91
|
)
|
|||||||||||||||||||
|
Customer relationships, net
|
2,241
|
30,395
|
(766
|
)
|
(1,197
|
)
|
(14
|
)
|
-
|
30,659
|
||||||||||||||||||
|
Tradename and other
|
11,911
|
15,498
|
-
|
-
|
(66
|
)
|
(4,860
|
)
|
22,483
|
|||||||||||||||||||
|
Accumulated amortization
|
(2,138
|
)
|
-
|
(3,739
|
)
|
-
|
2
|
1,266
|
(4,609
|
)
|
||||||||||||||||||
|
Impairment
|
(3,594
|
)
|
-
|
-
|
(3,257
|
)
|
-
|
3,594
|
(3,257
|
)
|
||||||||||||||||||
|
Tradename and other, net
|
6,179
|
15,498
|
(3,739
|
)
|
(3,257
|
)
|
(64
|
)
|
-
|
14,617
|
||||||||||||||||||
|
Intangible assets, net
|
$
|
16,890
|
$
|
66,654
|
$
|
(8,879
|
)
|
$
|
(8,471
|
)
|
$
|
(122
|
)
|
$
|
-
|
$
|
66,072
|
|||||||||||
|
Estimated
useful life
|
|||||
|
Acquired technology
|
3-5 years
|
||||
|
Customer relationships
|
4-5 years
|
||||
|
Tradename and other
|
4-11 years
|
||||
|
2017
|
$
|
16,197
|
||
|
2018
|
12,028
|
|||
|
2019
|
9,944
|
|||
|
2020
|
4,861
|
|||
|
2021
|
229
|
|||
|
Thereafter
|
759
|
|||
|
$
|
44,018
|
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Employees and payroll accruals
|
$
|
10,190
|
$
|
7,668
|
||||
|
Government authorities
|
1,850
|
2,929
|
||||||
|
Professional services accruals
|
3,171
|
1,812
|
||||||
|
Other accruals
|
3,587
|
3,549
|
||||||
|
Other overhead related expenses
|
1,592
|
991
|
||||||
|
Accrued restructuring charges (see note 16)
|
1,756
|
-
|
||||||
|
Hosting, software and web services accruals
|
497
|
433
|
||||||
|
Derivative liabilities
|
214
|
84
|
||||||
|
$
|
22,857
|
$
|
17,466
|
|||||
|
December 31,
|
|||||||||
|
Balance sheet
|
2015
|
2016
|
|||||||
|
Derivatives designated as hedging instruments:
|
|||||||||
|
Foreign exchange forward contracts and other derivatives
|
''Prepaid expenses and
other current assets''
|
$
|
242
|
$
|
125
|
||||
|
''Accrued expenses and
other liabilities''
|
214
|
84
|
|||||||
|
''Accumulated other
comprehensive income''
|
-
|
36
|
|||||||
|
Derivatives not designated as hedging instruments:
|
|||||||||
|
Foreign exchange forward contracts and other derivatives
|
''Prepaid expenses and
other current assets''
|
-
|
$
|
20
|
|||||
|
Cross currency SWAP
|
''Prepaid expenses and
other current assets''
|
$
|
366
|
$
|
973
|
||||
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Option contracts
|
$
|
206
|
$
|
175
|
||||
|
Gain recognized
in Statements of
Comprehensive
Income
|
Gain (loss) recognized
in consolidated statements of
Income
|
||||||||||||||||
|
Year ended
December 31,
|
Statement of
Income item
|
Year ended
December 31,
|
|||||||||||||||
|
2016
|
2014
|
2015
|
2016
|
||||||||||||||
|
Derivatives designated as hedging instruments:
|
|||||||||||||||||
|
Foreign exchange options and forward contracts
|
$
|
36
|
"Operating expenses"
|
$
|
(62
|
)
|
$
|
178
|
$
|
167
|
|||||||
|
Derivatives not designated as hedging instruments:
|
|||||||||||||||||
|
Foreign exchange options and forward contracts
|
"Financial expenses"
|
125
|
(175
|
)
|
(16
|
)
|
|||||||||||
|
SWAP
|
"Financial expenses"
|
-
|
225
|
608
|
|||||||||||||
|
Total
|
$
|
36
|
$
|
63
|
$
|
228
|
$
|
759
|
|||||||||
| NOTE 9: |
SHORT TERM AND LONG TERM DEBT
|
| 1. |
On May 17, 2012, the Company entered into loan agreements, with two Israeli Banks, pursuant to which the Company borrowed a total of $10,000.
|
| NOTE 9: |
SHORT TERM AND LONG TERM DEBT (Cont.)
|
| 2. |
On November 30, 2015, concurrently with the closing of the Undertone acquisition, Interactive Holding Corp. entered into a new secured credit agreement for $50,000, due in quarterly installments from March 2016 to November 2019. The installments started at $625 per quarter, increase to $1,250 per quarter in March 2018 and require a final payment upon maturity of $35,000. The outstanding principal bears interest at LIBOR plus 5.5% per annum and is secured by substantially all the assets of the companies in the Undertone group and by guarantees of such companies. The credit is required to be prepaid by Undertone in certain circumstances, such as from proceeds of asset sales or casualty insurance policies, debt or equity offerings, or from excess cash flow in the event that Undertone's total leverage ratio exceeds specified targets, and a pro rata portion of indemnification payments (or offset of the holdback amount) under the Merger Agreement. The debt issuance cost amounted to $1,399, which was deducted from the carrying amount of that debt in the consolidated balance sheets and amortized during the term of the loan as interest expense according to the effective interest method. According to the credit agreement, Undertone has the option for prepayment
,
which shall be applied to principal installments as specified by Undertone. In 2016
,
Undertone repaid additional $5,000
,
which was applied to the final principal upon maturity.
|
| 3. |
On November 22, 2015, the Company borrowed $19,900 under a credit facility from an Israeli Bank. The credit facility was secured by a lien on the accounts receivable of ClientConnect Ltd., an Israeli subsidiary of Perion, from its current and future business clients and was guaranteed by Perion. As of December 31, 2015, the unpaid balance of the credit facility was $13,000
,
bearing annual interest of LIBOR + 1.2%. In November 2016, the Company repaid the credit facility.
|
| 4. |
On November 28, 2016, the Company borrowed $7,000 under a credit facility from the same Israeli bank. The credit facility is guaranteed by a lien on the accounts receivable of ClientConnect Ltd., from its current and future business clients and is guaranteed by Perion. As of December 31, 2016, the utilized balance of the credit facility was $7,000 bearing annual interest of LIBOR + 3.3%. On January 26, 2017, the Company repaid the credit facility.
|
| NOTE 9: |
SHORT TERM AND LONG TERM DEBT (Cont.)
|
|
Repayment
amount
|
||||
|
2017
|
$
|
11,150
|
||
|
2018
|
5,000
|
|||
|
2019
|
33,750
|
|||
|
Total principal payments
|
49,900
|
|||
|
Less: unamortized original issue discount
|
(1,316
|
)
|
||
|
Present value of principal payments
|
48,584
|
|||
|
Less: current portion
|
10,656
|
|||
|
Long-term debt
|
$
|
37,928
|
||
|
Balance as of January 1, 2015
|
$
|
35,752
|
||
|
Change in accrued interest
|
1,823
|
|||
|
Change in fair value
|
175
|
|||
|
Payment of interest
|
(1,824
|
)
|
||
|
Balance as of December 31, 2015*
|
$
|
35,926
|
||
|
Change in accrued interest
|
1,586
|
|||
|
Change in fair value
|
1,350
|
|||
|
Payment of interest
|
(1,716
|
)
|
||
|
Payment of principal
|
(7,620
|
)
|
||
|
Balance as of December 31, 2016*
|
$
|
29,526
|
|
* include accrued interest of $463 and $376 as of December 31, 2015 and 2016, respectively
|
|
Repayment
amount
|
||||
|
2017
|
$
|
7,463
|
||
|
2018
|
7,464
|
|||
|
2019
|
7,463
|
|||
|
2020
|
7,464
|
|||
|
$
|
29,854
|
|||
| NOTE 11: |
COMMITMENTS AND CONTINGENT LIABILITIES
|
| a. |
Office lease commitments
|
|
Minimum
lease
payments
|
Minimum
sublease
rentals
|
Net future
minimum
lease
commitment
|
||||||||||
|
2017
|
$
|
6
,
275
|
$
|
693
|
$
|
5
,
582
|
||||||
|
2018
|
6
,
318
|
694
|
5
,
624
|
|||||||||
|
2019
|
4
,
297
|
697
|
3
,
600
|
|||||||||
|
2020
|
3,613
|
627
|
2,986
|
|||||||||
|
2021
|
3,342
|
695
|
2,647
|
|||||||||
|
Thereafter
|
6
,
262
|
970
|
5
,
292
|
|||||||||
|
$
|
30
,
107
|
$
|
4
,
376
|
$
|
25
,
731
|
|||||||
| NOTE 11: |
COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)
|
| b. |
Contingent purchase obligation
|
| 1. |
In November 2013, MyMail, Ltd. (“MyMail”), a non-practicing entity, filed a lawsuit in the Eastern District of Texas alleging that ClientConnect's toolbar technology infringes one of its U.S. patents issued in September 2012, and demanding an injunction and monetary payments. In November 2014, the Company filed a Petition for Inter Partes Review ("IPR") in the United States Patent & Trademark Office, challenging the validity of the asserted claims of the patent in question. On December 31, 2014, MyMail filed an unopposed motion to stay the district court case pending resolution of the Petition for IPR. On January 9, 2015, the court granted a stay pending resolution of the Petition for IPR. On January 5, 2016, the parties have entered into a settlement agreement regarding, inter alia, the patent claim between the parties. The case was dismissed on January 8, 2016 and as a result the Company accrued for $550 as of December 31, 2015 which was paid in 2016. Conduit signed an agreement with Perion, pursuant to which, Conduit will reimburse Perion for 50% of any amounts incurred by Perion with respect to the claim above and the Company received such amount during 2016.
|
| 2. |
On December 22, 2015, Adtile filed a lawsuit against Perion and Intercept Interactive Inc. (“Intercept”), a subsidiary of Interactive Holding Corp., in the United States District Court for the District of Delaware. The lawsuit alleges various causes of action against Perion and Intercept, related to Intercept’s alleged unauthorized use and misappropriation of Adtile’s proprietary information and trade secrets. On February 3, 2016, Adtile Technologies Inc. filed a motion for preliminary injunction to, inter alia, prevent Undertone from creating or selling motion-activated advertisements. On June 23, 2016, the court denied Adtile’s motion for a preliminary injunction. On June 24, 2016, the court (i) granted Perion’s motion to dismiss and (ii) granted Undertone’s motion to stay the action and compel arbitration. The Company is unable to predict the outcome or range of possible loss at this stage, believes it has strong defenses against this lawsuit and intends to defend against it vigorously.
|
| NOTE 12: |
SHAREHOLDERS' EQUITY
|
| a. |
Ordinary shares
|
| b. |
Private placement
|
| c. |
Stock Options, Restricted Stock Units and Warrants
|
| NOTE 12: |
SHAREHOLDERS' EQUITY (Cont.)
|
|
Weighted average
|
||||||||||||||||
|
Number of
options
|
Exercise
price
|
Remaining
contractual
term (in years)
|
Aggregate
intrinsic
value
|
|||||||||||||
|
Outstanding at January 1, 2016
|
5
,
467
,
337
|
$
|
5
.
30
|
3
.
17
|
$
|
1,709
|
||||||||||
|
Granted
|
2
,
248
,000
|
$
|
1
.
94
|
|||||||||||||
|
Exercised
|
(200
|
)
|
$
|
2.00
|
||||||||||||
|
Cancelled
|
(2
,
360
,
917
|
)
|
$
|
4
.
97
|
||||||||||||
|
Outstanding at December 31, 2016
|
5,354
,
220
|
$
|
4
.
04
|
2
.
82
|
$
|
549
|
||||||||||
|
Exercisable at December 31, 2016
|
1,552
,
014
|
$
|
7.88
|
1.43
|
$
|
6
|
||||||||||
|
Vested and expected to vest at December 31, 2016
|
4,299
,
107
|
$
|
4
.
57
|
2
.
57
|
$
|
316
|
||||||||||
| NOTE 12: |
SHAREHOLDERS' EQUITY (Cont.)
|
|
Weighted average
|
||||||||||||||||
|
Number of
Performance
based options
|
Exercise
price
|
Remaining
contractual
term (in years)
|
Aggregate
intrinsic value
|
|||||||||||||
|
Outstanding at January 1, 2016
|
3,550,000
|
$
|
2.38
|
4.93
|
$
|
4,793
|
||||||||||
|
Cancelled
|
(2,033,334
|
)
|
$
|
2.28
|
||||||||||||
|
Outstanding at December 31, 2016
|
1,516,666
|
$
|
2.53
|
3.77
|
-
|
|||||||||||
|
Exercisable at December 31, 2016
|
549,995
|
$
|
2.51
|
3.48
|
-
|
|||||||||||
|
Vested and expected to vest at December 31, 2016
|
1,174,535
|
$
|
2.52
|
3.72
|
-
|
|||||||||||
|
Outstanding
|
Exercisable
|
|||||||||||||||||||||||
|
Range of
exercise price
|
Number of
options
|
Weighted
average
remaining
contractual
life (years)
|
Weighted
average
exercise price
|
Number of
options
|
Weighted
average
remaining
contractual
life (years)
|
Weighted
average
exercise price
|
||||||||||||||||||
|
$0.34-$2.00
|
1,504,493
|
4.28
|
$
|
1.09
|
86,249
|
2.01
|
$
|
1.88
|
||||||||||||||||
|
$2.11-$2.52
|
2,200,166
|
3.47
|
$
|
2.28
|
539,994
|
3.45
|
$
|
2.26
|
||||||||||||||||
|
$3.27-$3.77
|
1,917,666
|
2.70
|
$
|
3.57
|
312,496
|
2.40
|
$
|
3.61
|
||||||||||||||||
|
$4.04-$6.93
|
312,521
|
1.21
|
$
|
5.20
|
295,851
|
1.11
|
$
|
5.22
|
||||||||||||||||
|
$7.80-$9.14
|
141,875
|
1.03
|
$
|
8.71
|
141,875
|
1.03
|
$
|
8.71
|
||||||||||||||||
|
$10.06-$11.94
|
668,540
|
1.46
|
$
|
11.21
|
606,587
|
1.38
|
$
|
11.24
|
||||||||||||||||
|
$12.56-$13.54
|
125,625
|
0.46
|
$
|
12.59
|
118,957
|
0.37
|
$
|
12.58
|
||||||||||||||||
|
6,870,886
|
3.03
|
$
|
3.70
|
2,102,009
|
1.97
|
$
|
6.47
|
|||||||||||||||||
| NOTE 12: |
SHAREHOLDERS' EQUITY (Cont.)
|
|
Number of
RSUs
|
Weighted
average
grant date
fair value
|
|||||||
|
Unvested at January 1, 2016
|
692,320
|
$
|
12.64
|
|||||
|
Vested
|
(337,420
|
)
|
$
|
12
.64
|
||||
|
Cancelled
|
(27,900
|
)
|
$
|
12.64
|
||||
|
Unvested at December 31, 2016
|
327,000
|
$
|
12.64
|
|||||
|
Expected to vest after December 31, 2016
|
327,000
|
$
|
12.64
|
|||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Cost of revenues
|
$
|
249
|
$
|
247
|
$
|
219
|
||||||
|
Research and development
|
2,058
|
804
|
708
|
|||||||||
|
Selling and marketing
|
1,940
|
1,397
|
1,907
|
|||||||||
|
General and administrative
|
9,302
|
4,290
|
4,010
|
|||||||||
|
Restructuring costs
|
220
|
-
|
-
|
|||||||||
|
Total
|
$
|
13,769
|
$
|
6,738
|
$
|
6,844
|
||||||
|
Share-based compensation in discontinued operations
|
$
|
(1,376
|
)
|
$
|
878
|
$
|
42
|
|||||
| a. |
In connection with the termination of one of the Company officers’ employment in 2014, the Company reached a settlement under which it accelerates 479,980 stock options upon termination. In accordance with ASC 718, "Compensation - Stock Compensation", the Company reversed expenses previously recorded in connection with the unvested stock options and remeasured the award as of the termination date. Total incremental expense incurred in connection with the acceleration amounted to approximately $4,800 and was included in general and administrative expenses in 2014
.
|
| b. |
In connection with the restructuring in November 2014 (see Note 16), the Company accelerated 33,333 RSUs of one of its officers. Total incremental expense incurred in connection with the acceleration amounted to $220 and was included in restructuring charges
.
|
| c. |
In connection with the Undertone acquisition, the Company granted warrants to purchase 200,000 ordinary shares, at a weighted average exercise price of $3.03 per share, to a third-party vendor that provides development services to Undertone. The weighted-average grant-date fair value of the warrants granted was $1.23. The total expense incurred in 2015 and 2016 was $2.0 and $62.0, respectively.
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Financial income:
|
||||||||||||
|
Interest income
|
$
|
93
|
$
|
551
|
$
|
204
|
||||||
|
Foreign currency translation gains, net
|
-
|
572
|
-
|
|||||||||
|
Change in fair value of convertible debt
|
2,566
|
-
|
-
|
|||||||||
|
Change in fair value of SWAP
|
-
|
225
|
608
|
|||||||||
|
$
|
2,659
|
$
|
1,348
|
$
|
812
|
|||||||
|
Financial expense:
|
||||||||||||
|
Foreign currency translation losses, net
|
$
|
(2,669
|
)
|
$
|
-
|
$
|
(779
|
)
|
||||
|
Interest and change in fair value of payment obligation related to acquisitions
|
(1,067
|
)
|
(489
|
)
|
(1,303
|
)
|
||||||
|
Issuance costs of convertible debt
|
(741
|
)
|
-
|
-
|
||||||||
|
Interest expense on debts
|
(733
|
)
|
(2,313
|
)
|
(5,306
|
)
|
||||||
|
Change in fair value of convertible debt
|
-
|
(175
|
)
|
(1,350
|
)
|
|||||||
|
Bank charges and other
|
(337
|
)
|
(310
|
)
|
(362
|
)
|
||||||
|
$
|
(5,547
|
)
|
$
|
(3,287
|
)
|
$
|
(9,100
|
)
|
||||
|
Financial expense, net
|
$
|
(2,888
|
)
|
$
|
(1,939
|
)
|
$
|
(8,288
|
)
|
|||
| a. |
Income (Loss) before taxes on income
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Domestic
|
$
|
62,991
|
$
|
(16,712
|
)
|
$
|
(3,393
|
)
|
||||
|
Foreign
|
(2,865
|
)
|
(24,249
|
)
|
6,453
|
|||||||
|
Total
|
$
|
60,126
|
$
|
(40,961
|
)
|
$
|
3,060
|
|||||
| b. |
Taxes on income
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Current taxes
|
$
|
24,667
|
$
|
9,670
|
$
|
3,480
|
||||||
|
Deferred tax benefit
|
(13,851
|
)
|
(8,973
|
)
|
(3,268
|
)
|
||||||
|
Total
|
$
|
10,816
|
$
|
697
|
$
|
212
|
||||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Domestic
|
$
|
12,951
|
$
|
8,830
|
$
|
3,396
|
||||||
|
Foreign
|
(2,135
|
)
|
(8,133
|
)
|
(3,184
|
)
|
||||||
|
Total
|
$
|
10,816
|
$
|
697
|
$
|
212
|
||||||
|
Domestic:
|
||||||||||||
|
Current taxes
|
$
|
24,507
|
$
|
8,943
|
$
|
2,459
|
||||||
|
Deferred tax (benefit) expense
|
(11,556
|
)
|
(113
|
)
|
937
|
|||||||
|
Total - Domestic
|
$
|
12,951
|
$
|
8,830
|
$
|
3,396
|
||||||
|
Foreign:
|
||||||||||||
|
Current taxes
|
$
|
160
|
$
|
727
|
$
|
1,021
|
||||||
|
Deferred tax benefit
|
(2,295
|
)
|
(8,860
|
)
|
(4,205
|
)
|
||||||
|
Total - Foreign
|
$
|
(2,135
|
)
|
$
|
(8,133
|
)
|
$
|
(3,184
|
)
|
|||
|
Total income tax expense
|
$
|
10,816
|
$
|
697
|
$
|
212
|
||||||
| c. |
Deferred Taxes
|
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carry forwards
|
$
|
10,280
|
$
|
8,267
|
||||
|
Research and development
|
4,008
|
3,190
|
||||||
|
Other temporary differences mainly relating to reserve and allowances
|
4,058
|
2,703
|
||||||
|
Deferred tax assets, before valuation allowance
|
18,346
|
14,160
|
||||||
|
Valuation allowance
|
4,212
|
4,739
|
||||||
|
Total deferred tax assets, net
|
$
|
14,134
|
$
|
9,421
|
||||
|
Deferred tax liabilities:
|
||||||||
|
Intangible assets
|
$
|
(17,971
|
)
|
$
|
(10,998
|
)
|
||
|
Property and equipment, net
|
(3,275
|
)
|
(2,393
|
)
|
||||
|
Total deferred tax liabilities
|
$
|
(21,246
|
)
|
$
|
(13,391
|
)
|
||
|
Total deferred tax liability, net
|
$
|
(7,112
|
)
|
$
|
(3,970
|
)
|
||
|
Domestic:
|
||||||||
|
Long term deferred tax asset, net
|
$
|
5,006
|
$
|
4,069
|
||||
|
Long term deferred tax liability
|
(261
|
)
|
-
|
|||||
|
$
|
4,745
|
$
|
4,069
|
|||||
|
Foreign:
|
||||||||
|
Long term deferred tax asset, net
|
$
|
7,338
|
$
|
48
|
||||
|
Long term deferred tax liability
|
(19,195
|
)
|
(8,087
|
)
|
||||
|
$
|
(11,857
|
)
|
$
|
(8,039
|
)
|
|||
|
Total deferred tax liability, net
|
$
|
(7,112
|
)
|
$
|
(3,970
|
)
|
||
| d. |
Reconciliation of the Company’s effective tax rate to the statutory tax rate in Israel
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Income (Loss) before taxes on income
|
$
|
60,126
|
$
|
(40,961
|
)
|
$
|
3,060
|
|||||
|
Statutory tax rate in Israel
|
26.5
|
%
|
26.5
|
%
|
25.0
|
%
|
||||||
|
Theoretical tax expense (income)
|
$
|
15,933
|
$
|
(10,855
|
)
|
$
|
765
|
|||||
|
Increase (decrease) in tax expenses resulting from:
|
||||||||||||
|
"Preferred Enterprise" benefits *
|
(13,325
|
)
|
(5,654
|
)
|
(1,356
|
)
|
||||||
|
Non-deductible expenses including impairment charges
|
8,015
|
20,738
|
1,777
|
|||||||||
|
Deferred taxes on losses and other temporary charges for which a valuation allowance was provided, net
|
1,962
|
(4,617
|
)
|
527
|
||||||||
|
Tax adjustment in respect of different tax rate of foreign subsidiaries
|
(793
|
)
|
1,185
|
(2,032
|
)
|
|||||||
|
Change in future tax rate
|
-
|
-
|
448
|
|||||||||
|
Other
|
(976
|
)
|
(100
|
)
|
83
|
|||||||
|
Taxes on income
|
$
|
10,816
|
$
|
697
|
$
|
212
|
||||||
|
* Benefit per ordinary share from "Preferred Enterprise" status:
|
||||||||||||
|
Basic
|
$
|
0.17
|
$
|
0.12
|
$
|
0.02
|
||||||
|
Diluted
|
$
|
0.16
|
$
|
0.12
|
$
|
0.02
|
||||||
| e. |
Income tax rates
|
| f. |
Law for the Encouragement of Capital Investments, 1959
|
| g. |
Uncertain tax positions
|
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Balance at the beginning of the year
|
$
|
724
|
$
|
2,367
|
||||
|
Decrease related to prior year tax positions, net
|
(22
|
)
|
(195
|
)
|
||||
|
Increase related to current year tax positions
|
1,665
|
1,257
|
||||||
|
Balance at the end of the year
|
$
|
2,367
|
$
|
3,429
|
||||
| h. |
Tax loss carry-forwards
|
| NOTE 15: |
EARNINGS PER SHARE
|
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Numerator:
|
||||||||||||
|
Net income (Loss) attributable to ordinary shares - basic
|
$
|
49,310
|
$
|
(41,658
|
)
|
$
|
2,848
|
|||||
|
Gains related to convertible debt, net
|
(2,100
|
)
|
-
|
-
|
||||||||
|
Net income (Loss) from continuing operations - diluted
|
$
|
47,210
|
$
|
(41,658
|
)
|
$
|
2,848
|
|||||
|
Net loss from discontinued operations – basic and diluted
|
$
|
(6,484
|
)
|
$
|
(26,999
|
)
|
$
|
(2,647
|
)
|
|||
|
Denominator:
|
||||||||||||
|
Number of ordinary shares outstanding during the year
|
68,213,209
|
71,300,432
|
76,560,454
|
|||||||||
|
Weighted average effect of dilutive securities:
|
||||||||||||
|
Assumed conversion of convertible debt
|
1,090,906
|
-
|
-
|
|||||||||
|
Shares to be issued in connection with acquisition
|
52,664
|
-
|
-
|
|||||||||
|
Employee stock options and restricted stock units
|
970,632
|
-
|
113,349
|
|||||||||
|
Diluted number of ordinary shares outstanding - Continuing and discontinued operations
|
70,327,411
|
71,300,432
|
76,673,803
|
|||||||||
|
Basic net earnings (loss) per ordinary share
|
||||||||||||
|
Continuing operations
|
$
|
0.72
|
$
|
(0.58
|
)
|
$
|
0.04
|
|||||
|
Discontinued operations
|
$
|
(0.09
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
|||
|
Net income (loss)
|
$
|
0.63
|
$
|
(0.96
|
)
|
$
|
0.00
|
*)
|
||||
|
Diluted net earnings (loss) per ordinary share
|
||||||||||||
|
Continuing operations
|
$
|
0.67
|
$
|
(0.58
|
)
|
$
|
0.04
|
|||||
|
Discontinued operations
|
$
|
(0.09
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
|||
|
Net income (loss)
|
$
|
0.58
|
$
|
(0.96
|
)
|
$
|
0.00
|
*)
|
||||
|
Ordinary shares equivalents excluded because their effect would have been anti-dilutive
|
3,766,080
|
14,179,439
|
10,700,363
|
|||||||||
|
*) Less than $0.01
|
|
Payroll and s
hare-based compensation expenses
|
$
|
1,993
|
||
|
Lease facilities and related expenses
|
1,248
|
|||
|
Property and equipment impairment
|
632
|
|||
|
Other
|
108
|
|||
|
Total restructuring costs
|
$
|
3,981
|
|
Severance and payroll related
|
$
|
1,022
|
||
|
Property and equipment impairment
|
159
|
|||
|
Write-off of prepaid royalties
|
219
|
|||
|
Other
|
(348
|
)
|
||
|
Total restructuring costs
|
$
|
1,052
|
|
December 31,
2015
|
Additional
costs
|
Cash
payments
|
Adjustments
|
December 31,
2016
|
||||||||||||||||
|
2015 Restructuring Plan:
|
||||||||||||||||||||
|
Severance and Payroll related
|
$
|
752
|
$
|
272
|
$
|
(1,065
|
)
|
$
|
41
|
$
|
-
|
|||||||||
|
Rent and related expenses
|
-
|
456
|
-
|
(456
|
)
|
-
|
||||||||||||||
|
Restructuring accrual assumed
|
||||||||||||||||||||
|
upon acquisition
|
1,004
|
-
|
(566
|
)
|
(438
|
)
|
-
|
|||||||||||||
|
$
|
1,756
|
$
|
728
|
$
|
(1,631
|
)
|
$
|
(853
|
)
|
$
|
-
|
|||||||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
Customer A
|
74
|
%
|
81
|
%
|
49
|
%
|
||||||
|
Year ended December 31,
|
||||||||||||
|
2014
|
2015
|
2016
|
||||||||||
|
North America (mainly U.S.)
|
$
|
292,409
|
$
|
173,424
|
$
|
253,960
|
||||||
|
Europe
|
69,281
|
40,612
|
47,012
|
|||||||||
|
Other
|
27,041
|
6,914
|
11,822
|
|||||||||
|
$
|
388,731
|
$
|
220,950
|
$
|
312,794
|
|||||||
|
December 31,
|
||||||||
|
2015
|
2016
|
|||||||
|
Israel
|
$
|
9,161
|
$
|
9,108
|
||||
|
U.S.
|
3,071
|
4,402
|
||||||
|
Europe
|
482
|
695
|
||||||
|
$
|
12,714
|
$
|
14,205
|
|||||
| NOTE 20: |
SUBSEQUENT EVENTS
|
|
No.
1.1
|
Description
Memorandum of Association of Perion, as amended and restated (translated from Hebrew). (1)
|
| 1.2 |
Articles of Association of Perion, as amended and restated. (2)
|
| 4.1 |
Share Purchase Agreement by and among Perion Network Ltd., SweetIM Ltd., SweetIM Technologies Ltd., the Shareholders of SweetIM Ltd. and Nadav Goshen as Shareholders’ Agent, dated as of November 7, 2012, and Amendment No. 1, dated as of November 30, 2012. (3)
|
| 4.2 |
Registration Rights Agreement among the Company and the investors listed therein, dated as of November 7, 2012. (3)
|
| 4.3 |
Share Purchase Agreement by and among Perion Network Ltd., Conduit Ltd. and ClientConnect Ltd., dated as of September 16, 2013. (4)
|
| 4.4 |
Form of Standstill Agreement between Perion Network Ltd. and certain shareholders thereof, dated as of September 16, 2013. (4)
|
| 4.5 |
Form of Registration Rights Undertaking of the Company dated January 2, 2014. (4)
|
| 4.6 |
Perion 2003 Israeli Share Option Plan and U.S. Addendum. (3)
|
| 4.7 |
Perion Equity Incentive Plan. (4)
|
| 4.12 |
Summary Terms and Conditions of Series L Convertible Bonds. (2)
|
| 4.13 |
Search Distribution Agreement by and between Microsoft Online, Inc. and Perion Network Ltd., dated July 29, 2014, as amended on September 15, 2014.* (2)
|
| 4.14 |
Merger Agreement by and between Perion Network Ltd., IncrediTone Inc., Or Merger, Inc., Interactive
Holding
Corp. and Fortis Advisors LLC as the Stockholders’ Representative, dated November 30, 2015. (6)
|
| 4.15 |
Credit Agreement by and between Or Merger, Inc., Interactive
Holding
Corp., IncrediTone Inc., SunTrust Bank, Silicon Valley Bank and SunTrust Robinson Humphery, Inc., dated November 30, 2015. (6)
|
| 4.16 |
Securities Purchase Agreement by and between Perion Network Ltd. and the purchasers listed therein, dated November 30, 2015. (6)
|
| 4.17 |
Registration Rights Agreement by and between Perion Network Ltd. and the purchasers listed therein, dated December 3, 2015. (6)
|
| 4.18 |
Amendments No. 1, No. 2 and No. 3 to the Credit Agreement by and between Or Merger, Inc., Interactive HoldingCorp., IncrediTone Inc., SunTrust Bank, Silicon Valley Bank and SunTrust Robinson Humphery, Inc., dated March 4, 2016, May 8, 2016 and October 7, 2016, respectively.
|
| 12.1 |
Certification required by Rule 13a-14(a) or Rule 15d-14(a) executed by the Chief Executive Officer of the Company.
|
| 12.2 |
Certification required by Rule 13a-14(a) or Rule 15d-14(a) executed by the Chief Financial Officer of the Company.
|
| 13.1 |
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code.
|
| 13.2 |
Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code.
|
| 15.1 |
Consent of Kost Forer Gabbay & Kasierer, a member of Ernst & Young Global, Independent Auditors.
|
| 101 |
The following
Interactive Data Files, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at December 31, 2015 and 2016; (ii) Consolidated Statements of Income for the years ended December 31, 2014, 2015 and 2016; (iii) Consolidated Statements of Comprehensive Income for the years ended December 31, 2014, 2015 and 2016; (iv) Statements of Changes in Shareholders’ Equity for the years ended December 31, 2014, 2015 and 2016; (v) Consolidated Statements of Cash Flows for the years ended December 31, 2014, 2015 and 2016; and (vi) Notes to the Consolidated Financial Statements
.**
|
| (1) |
Previously filed with the SEC on April 10, 2014 as an exhibit to our annual report on Form 20-F, and incorporated herein by reference.
|
| (2) |
Previously filed with the SEC on April 16, 2015 as an exhibit to our annual report on Form 20-F, and incorporated herein by reference.
|
| (3) |
Previously filed with the SEC on April 29, 2013 as an exhibit to our annual report on Form 20-F, and incorporated herein by reference.
|
| (4) |
Previously filed with the SEC on October 15, 2013 as an exhibit to our Report on Form 6-K, and incorporated herein by reference.
|
| (5) |
Previously filed with the SEC on July 29, 2014 as an exhibit to our annual report on Form 20-F/A, and incorporated herein by reference.
|
| (6) |
Previously filed with the SEC on March 24, 2016 as an exhibit to our annual report on Form 20-F, and incorporated herein by reference.
|
| * |
Confidential treatment was granted with respect to certain portions of this exhibit pursuant to 17.C.F.R. §240.24b-2. Omitted portions were filed separately with the SEC.
|
| ** |
In accordance with Rule 406T of Regulation S-T, the information in Exhibit 101 is furnished and deemed not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Exchange Act of 1934, and otherwise is not subject to liability under these sections and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|