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
|
Name of Each Exchange on which Registered
|
|
Ordinary shares, par value NIS 0.01 per share
|
NASDAQ Global Select Market
|
|
Large accelerated filer ☐
|
Accelerated filer ☒
|
Non-accelerated filer ☐
|
|
|
|
|
Emerging growth company ☐
|
|
U.S. GAAP ☒
|
International Financial Reporting Standards as issued by
the International Accounting Standards Board ☐
|
Other ☐
|
| Page | ||
| 5 | ||
| 5 | ||
| 5 | ||
| 5 | ||
| 29 | ||
| 35 | ||
| 35 | ||
| 51 | ||
| 61 | ||
| 63 | ||
| 64 | ||
| 65 | ||
| 80 | ||
| 81 | ||
| 82 | ||
| 82 | ||
| 82 | ||
| 82 | ||
| 82 | ||
| 82 | ||
| 83 | ||
| 83 | ||
| 83 | ||
| 83 | ||
| 83 | ||
| 84 | ||
| 85 | ||
| 85 | ||
| 85 | ||
|
86
|
|
Year ended December 31,
(U.S. dollars in thousands, except share and per share data)
|
||||||||||||||||||||
|
2013
|
2014
|
2015
|
2016
|
2017
|
||||||||||||||||
|
Revenues:
|
||||||||||||||||||||
|
Search and other
|
$
|
277,275
|
$
|
343,655
|
$
|
188,897
|
$
|
172,683
|
$
|
139,505
|
||||||||||
|
Advertising
|
48,233
|
45,076
|
32,053
|
140,111
|
134,481
|
|||||||||||||||
|
Total Revenues
|
325,508
|
388,731
|
220,950
|
312,794
|
273,986
|
|||||||||||||||
|
Costs and Expenses:
|
||||||||||||||||||||
|
Cost of revenues
|
4,724
|
10,950
|
7,877
|
25,924
|
24,659
|
|||||||||||||||
|
Customer acquisition costs and media buy
|
185,355
|
174,575
|
91,194
|
140,210
|
130,885
|
|||||||||||||||
|
Research and development
|
22,057
|
37,427
|
21,692
|
25,221
|
17,189
|
|||||||||||||||
|
Selling and marketing
|
10,172
|
20,792
|
22,886
|
54,559
|
52,742
|
|||||||||||||||
|
General and administrative
|
18,848
|
36,730
|
31,064
|
28,827
|
21,911
|
|||||||||||||||
|
Restructuring charges
|
-
|
3,981
|
1,052
|
728
|
-
|
|||||||||||||||
|
Impairment, net of gain on reversal of contingent consideration
|
-
|
19,941
|
72,785
|
-
|
85,667
|
|||||||||||||||
|
Depreciation and amortization
|
2,110.00
|
21,321
|
11,422
|
25,977
|
16,591
|
|||||||||||||||
|
Total Costs and Expenses
|
243,266
|
325,717
|
259,972
|
301,446
|
349,644
|
|||||||||||||||
|
Income (Loss) from Operations
|
82,242
|
63,014
|
(39,022
|
)
|
11,348
|
(75,658
|
)
|
|||||||||||||
|
Financial income (expense), net
|
2,782
|
(2,888
|
)
|
(1,939
|
)
|
(8,288
|
)
|
(5,922
|
)
|
|||||||||||
|
Income (Loss) before Taxes on Income
|
85,024
|
60,126
|
(40,961
|
)
|
3,060
|
(81,850
|
)
|
|||||||||||||
|
Taxes on income
|
22,616
|
10,816
|
697
|
212
|
(8,826
|
)
|
||||||||||||||
|
Net Income (Loss) from Continuing Operations
|
62,408
|
49,310
|
(41,658
|
)
|
2,848
|
(72,754
|
)
|
|||||||||||||
|
Net loss from discontinued operations
|
33,795
|
6,484
|
26,999
|
2,647
|
-
|
|||||||||||||||
|
Net Income (Loss)
|
$
|
28,613
|
$
|
42,826
|
$
|
(68,657
|
)
|
$
|
201
|
$
|
(72,754
|
)
|
||||||||
|
Net Earnings (Loss) per Share - Basic:
|
||||||||||||||||||||
|
Continuing operations
|
$
|
1.16
|
$
|
0.72
|
$
|
(0.58
|
)
|
$
|
0.04
|
$
|
(0.94
|
)
|
||||||||
|
Discontinued operations
|
$
|
(0.63
|
)
|
$
|
(0.10
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
-
|
|||||||
|
Net Income (Loss)
|
$
|
0.53
|
$
|
0.62
|
$
|
(0.96
|
)
|
$
|
0.00
|
*
|
$
|
(0.94
|
)
|
|||||||
|
Net Earnings (Loss) per Share – Diluted:
|
||||||||||||||||||||
|
Continuing operations
|
$
|
1.14
|
$
|
0.67
|
$
|
(0.58
|
)
|
$
|
0.04
|
$
|
(0.94
|
)
|
||||||||
|
Discontinued operations
|
$
|
(0.62
|
)
|
$
|
(0.09
|
)
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
$
|
-
|
||||||
|
Net Income (Loss)
|
$
|
0.52
|
$
|
0.58
|
$
|
(0.96
|
)
|
$
|
0.00
|
*
|
$
|
(0.94
|
)
|
|||||||
|
Number of shares continuing
|
||||||||||||||||||||
|
and discontinued:
|
||||||||||||||||||||
|
Basic
|
53,910,741
|
68,213,209
|
71,300,432
|
76,560,454
|
77,549,171
|
|||||||||||||||
|
Diluted
|
54,837,307
|
70,327,411
|
71,300,432
|
76,673,803
|
77,549,171
|
|||||||||||||||
|
*
|
Less than $0.01
|
|
Balance Sheet Data
|
As of December 31,
|
|||||||||||||||||||
|
(U.S. dollars in thousands):
|
2013
|
2014
|
2015
|
2016
|
2017
|
|||||||||||||||
|
Cash and cash equivalents
|
$
|
949
|
$
|
101,183
|
$
|
17,519
|
$
|
23,962
|
$
|
31,567
|
||||||||||
|
Working capital
|
$
|
(19,682
|
)
|
$
|
91,255
|
$
|
37,394
|
$
|
27,048
|
$
|
32,895
|
|||||||||
|
Total assets
|
$
|
31,058
|
$
|
356,139
|
$
|
442,298
|
$
|
368,452
|
$
|
274,027
|
||||||||||
|
Total liabilities
|
$
|
21,031
|
$
|
110,142
|
$
|
242,461
|
$
|
160,308
|
$
|
135,695
|
||||||||||
|
Shareholders' equity
|
$
|
10,027
|
$
|
245,997
|
$
|
199,837
|
$
|
208,144
|
$
|
138,332
|
||||||||||
| · |
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
advertising solution
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 and potential trade wars;
|
| · |
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.
|
|
2015
|
2016
|
2017
|
||||||||||||||||||||||
|
Search and other Revenues
|
Advertising Revenues
|
Search and other Revenues
|
Advertising Revenues
|
Search and other Revenues
|
Advertising Revenues
|
|||||||||||||||||||
|
North America
|
79
|
%
|
75
|
%
|
75
|
%
|
89
|
%
|
70
|
%
|
86
|
%
|
||||||||||||
|
Europe
|
18
|
%
|
22
|
%
|
20
|
%
|
9
|
%
|
24
|
%
|
11
|
%
|
||||||||||||
|
Other
|
3
|
%
|
3
|
%
|
5
|
%
|
2
|
%
|
6
|
%
|
3
|
%
|
||||||||||||
|
Total
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||||||||
|
Square feet (net)
|
Annual Rent for 2018 in US$ in thousands (net)
|
Lease expires on (not including options)
|
||||||||||
|
New York, New York
|
40,310
|
$
|
2,280
|
2021
|
||||||||
|
Chicago, Illinois
|
7,943
|
$
|
129
|
2018
|
||||||||
|
Square feet
|
Annual Rent for 2018 in US$ in thousands
|
Lease expires on (not including options)
|
||||||||||
|
London, England
|
4,200
|
$
|
340
|
2021
|
||||||||
|
Paris, France
|
6,200
|
$
|
72
|
2021
|
||||||||
|
Year Ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Search and other
|
$
|
188,897
|
$
|
172,683
|
$
|
139,505
|
||||||
|
Advertising
|
32,053
|
140,111
|
134,481
|
|||||||||
|
Total Revenues
|
$
|
220,950
|
$
|
312,794
|
$
|
273,986
|
||||||
| · |
A corporate tax rate decrease from 35% to 21% effective for tax years beginning after December 31, 2017;
|
| · |
The transition of U.S international taxation from a worldwide tax system to a territorial system;
|
| · |
A one-time transition tax on the mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017 (“Deemed Repatriation Transition Tax”);
|
| · |
Taxation of global intangible low-taxed income (“GILTI”) earned by foreign subsidiaries beginning after December 31, 2017. The GILTI tax imposes a tax on foreign income in excess of a deemed return on tangible assets of foreign corporations; and
|
| · |
Taxation of base erosion and anti-abuse (“BEAT”) payments made by U.S. corporations to foreign related parties. The BEAT tax applies only to corporation with average gross domestic sales of $500 million over three successive years.
|
| · |
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 address 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,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Cost of revenues*
|
$
|
7,877
|
$
|
25,924
|
$
|
24,659
|
||||||
|
Customer acquisition costs and media buy
|
91,194
|
140,210
|
130,885
|
|||||||||
|
Research and development*
|
21,692
|
25,221
|
17,189
|
|||||||||
|
Selling and marketing*
|
22,886
|
54,559
|
52,742
|
|||||||||
|
General and administrative
|
31,064
|
28,827
|
21,911
|
|||||||||
|
Depreciation and amortization
|
11,422
|
25,977
|
16,591
|
|||||||||
|
Restructuring costs
|
1,052
|
728
|
-
|
|||||||||
|
Impairment, net of change in fair value of contingent consideration
|
72,785
|
-
|
85,667
|
|||||||||
|
Total Costs and Expenses
|
$
|
259,972
|
$
|
301,446
|
$
|
349,644
|
||||||
|
Year Ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Revenues:
|
||||||||||||
|
Search and other
|
85
|
%
|
55
|
%
|
51
|
%
|
||||||
|
Advertising
|
15
|
45
|
49
|
|||||||||
|
Total revenues
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||
|
Costs and expenses:
|
||||||||||||
|
Cost of revenues
|
4
|
%
|
8
|
%
|
9
|
%
|
||||||
|
Customer acquisition costs and media buy
|
41
|
45
|
48
|
|||||||||
|
Research and development
|
10
|
8
|
6
|
|||||||||
|
Selling and marketing
|
10
|
17
|
19
|
|||||||||
|
General and administrative
|
14
|
9
|
8
|
|||||||||
|
Depreciation and amortization
|
5
|
8
|
6
|
|||||||||
|
Restructuring charges
|
(*
|
)
|
(*
|
)
|
(*
|
)
|
||||||
|
Impairment, net of change in fair value of contingent consideration
|
33
|
-
|
31
|
|||||||||
|
Total costs and expenses
|
118
|
96
|
127
|
|||||||||
|
Operating income (loss)
|
(18
|
)
|
4
|
(27
|
)
|
|||||||
|
Financial expenses, net
|
1
|
3
|
2
|
|||||||||
|
Income (loss) before taxes on income
|
(19
|
)
|
1
|
(29
|
)
|
|||||||
|
Income tax expense (benefit)
|
(*
|
)
|
(*
|
)
|
(3
|
)
|
||||||
|
Loss from continuing operations
|
(19
|
)
|
(1
|
)
|
(
26
|
)
|
||||||
|
Loss from discontinuing operations, net
|
12
|
1
|
-
|
|||||||||
|
Net loss
|
(31
|
)%
|
(*
|
)%
|
(26
|
)%
|
||||||
|
Year ended December 31
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Net cash provided by continuing operating activities
|
$
|
23,772
|
$
|
33,784
|
$
|
36,013
|
||||||
|
Net cash used in discontinued operating activities
|
(6,203
|
)
|
(3,329
|
)
|
-
|
|||||||
|
Net cash provided (used in) investing activities
|
(120,446
|
)
|
28,731
|
(4,851
|
)
|
|||||||
|
Net cash provided by (used in) financing activities
|
19,199
|
(52,607
|
)
|
(23,840
|
)
|
|||||||
|
$
|
(83,678
|
)
|
$
|
6,579
|
$
|
7,322
|
||||||
| · |
minimum total leverage ratio ranging from 2.65 to 1.75 during the course of the credit facility; and
|
| · |
fixed coverage ratio ranging between 1.2 to 2.0 during the course of the credit facility.
|
| · |
minimum total leverage ratio ranging from 2.75 to 1.75 during the course of the credit facility; and
|
| · |
fixed coverage ratio of ranging between 1.10 and 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 quality 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 to maintain only small number of relationships which provide a comprehensive and holistic solution and service. In addition, advertisers are looking for clean, safe and transparent solutions. We are attempting to address these needs in our various revenue streams by providing robust, scalable and differentiated products across multiple platforms. 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 which is also utilized through programmatic capabilities which has an increasing demand. 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 is predominantly within the desktop computers 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 are 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 this business away from downloadable desktop software.
|
| 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 continues to consolidate around accepted marketing practices, there remains sufficient business at a level sufficient to generate significant revenues and profits.
|
|
Payments Due by Period
(****
)
|
||||||||||||||||||||
|
Contractual Commitments as of December 31, 2017
|
Total
|
Less than
1 year
|
1-3 Years
|
3-5 Years
|
More than
5 Years
|
|||||||||||||||
|
Long-term debt, including current portion
(*)
|
$
|
36,510
|
$
|
6,104
|
$
|
30,406
|
$
|
-
|
$
|
-
|
||||||||||
|
Accrued severance pay
(**)
|
2,417
|
-
|
-
|
-
|
2,417
|
|||||||||||||||
|
Convertible debt
(*)
|
24,832
|
8,278
|
16,554
|
-
|
-
|
|||||||||||||||
|
Payment obligation related to acquisitions(***)
|
5,146
|
5,146
|
-
|
-
|
-
|
|||||||||||||||
|
Operating leases
|
24,520
|
6,350
|
7,745
|
6,042
|
4,383
|
|||||||||||||||
|
Total
|
$
|
93,427
|
$
|
25,877
|
$
|
54,708
|
$
|
6,042
|
$
|
6,800
|
||||||||||
| (*) |
Long-term debt and convertible debt obligations represent maximum repayment of principal and do not include interest payments due thereunder.
|
| (**) |
Prior notice to our executive employees as well as 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.
|
| (***) |
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.
|
|
Name
|
Age
|
Position
|
||
|
Alan Gelman*
(1)(2)
+
|
62
|
Chairman of the Board
|
||
|
Doron Gerstel
|
57
|
Chief Executive Officer
|
||
|
Maoz Sigron
|
40
|
Chief Financial Officer
|
||
|
Dror Erez
|
48
|
Director
|
||
|
Sarit Firon*
(1)(3)(4)
|
51
|
External Director
|
||
|
Roy Gen
(1)
|
46
|
Director
|
||
|
Avichay Nissenbaum*
(2)(3)(4)
|
51
|
External Director
|
||
|
Michael Vorhaus*
(2)(3)(4)
|
60
|
Director
|
||
|
Rini Karlin
|
45
|
Senior Vice President, Human Resources
|
||
|
Miki Kolko
|
55
|
Chief Technology Officer
|
||
|
Mike Glover
|
55
|
General Manager, Search
|
||
|
Michael Pallad
|
45
|
President, Undertone
|
||
|
Ran Cohen
|
47
|
Senior Vice President, Product
|
| * |
“Independent director” under the NASDAQ Listing Rules.
|
| + |
On March 4, 2018, Mr. Alan Gelman, the Company’s chairman of the board of directors, notified us that due to his desire to pursue other opportunities, he will step down from his position as the Company’s chairman of the board as well as a director no later than May 4, 2018.
|
| (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)(3)
|
Bonus
(4)
|
Equity-Based
Compensation (5) |
Total
|
||||||||||||
|
Doron Gerstel, Chief Executive Officer
|
619
|
39
|
227
|
885
|
||||||||||||
|
Michael Pallad, President, Undertone
|
642
|
71
|
19
|
732
|
||||||||||||
|
Mike Glover, General Manager, Search
|
473
|
48
|
45
|
566
|
||||||||||||
|
Miki Kolko, Chief Technology Officer
|
372
|
55
|
121
|
548
|
||||||||||||
|
Yacov Kaufman, Former Chief Financial Officer
|
270
|
-
|
168
|
438
|
||||||||||||
| (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, 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) |
Includes a total of $918 of dismissal notice accrued during 2017 with respect to the Covered Executive as a group.
|
| (4) |
Annual bonuses granted to the Covered Executives based on formulas set forth in the annual compensation plan approved by the Board of Directors.
|
| (5) |
Represents the equity-based compensation expenses recorded in our consolidated financial statements for the year ended December 31, 2017. 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.
|
|
• No bonus will be payable if less than 75% of the EBITDA target is achieved;
• To the extent that 90% of a given target is achieved (but less than 100%), a reduced bonus in respect of such target will be payable based on a 1:2 ratio, i.e., a reduction of 2% per each shortfall of 1%. For example, if 95% of the EBITDA target is achieved and 100% of the revenue target is achieved, then 95% of the maximum bonus would be payable (90% in respect of the EBITDA target and 100% in respect of the revenue target); and
• To the extent that the achievement of one target is more than 100% and the other is less than 100% (but at least 90%), the bonus shall be increased for the over-achievement based on a 1:1 ratio, subject to the aforesaid maximum bonus. For example, if 95% of the EBITDA target is achieved and 105% (or more) of the revenue target is achieved, then 100% of the maximum bonus would be payable.
|
| · |
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.
|
|
December 31,
|
||||||||||||
|
2015
|
2016**
|
|
2017
|
|||||||||
|
Cost of sales
|
20
|
65
|
72
|
|||||||||
|
Research and development
|
221
|
132
|
106
|
|||||||||
|
Selling and marketing
|
277
|
228
|
203
|
|||||||||
|
General and administration
|
128
|
110
|
83
|
|||||||||
|
Total
|
646
|
535
|
464
|
|||||||||
|
Name
|
Number of Ordinary Shares Beneficially Owned
|
Percentage of Ordinary Shares Outstanding
|
||||||
|
Dror Erez
(1)
|
7,360,642
|
9.5
|
%
|
|||||
|
All directors and officers as a group (13 persons)
(2)
|
8,044,655
|
10.3
|
%
|
|||||
|
Name
|
Number of Ordinary Shares Beneficially Owned
|
Percentage of Ordinary Shares Outstanding
(1)
|
||||||
|
Benchmark Israel II, L.P. and affiliates
(2)
|
9,571,772
|
12.34
|
%
|
|||||
|
Ronen Shilo
(3)
|
7,508,847
|
9.68
|
%
|
|||||
|
Dror Erez
(4)
|
7,360,642
|
9.5
|
%
|
|||||
|
Zack and Orli Rinat
(5)
|
6,484,347
|
8.36
|
%
|
|||||
|
J.P. Morgan Investment Management Inc.
(6)
|
4,203,067
|
5.41
|
%
|
|||||
| (1) |
Based upon 77,550,069 ordinary shares outstanding as of March 12, 2018.
|
| (2) |
Based solely upon, and qualified in its entirety with reference to, a Schedule 13G/A filed with the SEC on February 5, 2018, 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. 282,882 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. The Address of Benchmark is 2965 Woodside Road Woodside, California 94062s
.
|
| (3) |
Based on a Schedule 13D/A filed with the SEC on May 31, 2017
. The Address of Mr. Shilo is Ronen Shilo c/o Conduit Ltd., 2 Ilan Ramon St. Ness-Ziona 7403635, Israel.
|
| (4) |
Based upon information provided to us by Mr. Erez. Includes options to purchase 44,999 ordinary shares that are vested or will vest, within 60 days of March 12, 2018. Mr. Erez serves as a director of the Company. The Address of Mr. Erez is Dror Erez c/o Conduit Ltd., 2 Ilan Ramon St. Ness-Ziona 7403635, Israel.
|
| (5) |
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. The address of Zack and Orli Rinat is 26319 Esperanza Drive Los Altos Hills, CA.
|
| (6) |
Consists of 4,203,067 ordinary shares directly held by Project Condor LLC (“Condor”). PEG Digital Growth Fund L.P. (“DGF”) owns 98.75% 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 DGF. Based upon, and qualified in its entirety with reference to, a Schedule 13G/A filed with the SEC on December 11, 2017, by JPMIM, DGF, and Condor. The address for JPMIM, DGF and Condor is 320 Park Avenue, New York, New York 1002
.
|
|
NASDAQ
|
TASE
|
|||||||||||||||
|
High
($)
|
Low
($)
|
High
($)
|
Low
($)
|
|||||||||||||
|
Five most recent full financial years
|
||||||||||||||||
|
2017
|
2.38
|
0.88
|
2.30
|
0.91
|
||||||||||||
|
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
|
||||||||||||
|
Financial quarters during the past two recent full financial years and any subsequent period
|
||||||||||||||||
|
Fourth Quarter 2017
|
1.34
|
0.88
|
1.32
|
0.91
|
||||||||||||
|
Third Quarter 2017
|
1.96
|
1.01
|
1.95
|
1.03
|
||||||||||||
|
Second Quarter 2017
|
2.06
|
1.30
|
2.00
|
1.36
|
||||||||||||
|
First Quarter 2017
|
2.38
|
1.43
|
2.30
|
1.41
|
||||||||||||
|
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
|
||||||||||||
|
Most recent six months
|
||||||||||||||||
|
February 2018
|
1.07
|
0.94
|
0.95
|
1.03
|
||||||||||||
|
January 2018
|
1.15
|
1.00
|
1.04
|
1.12
|
||||||||||||
|
December 2017
|
1.10
|
0.91
|
1.06
|
0.91
|
||||||||||||
|
November 2017
|
1.11
|
0.88
|
1.11
|
0.97
|
||||||||||||
|
October 2017
|
1.34
|
0.96
|
1.32
|
1.03
|
||||||||||||
|
September 2017
|
1.24
|
1.01
|
1.19
|
1.03
|
||||||||||||
| · |
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
|
| · |
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.
|
| · |
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
|
NIS
|
Other
Currencies
|
Total
|
|||||||||||||
|
In thousands of U.S. dollars
|
||||||||||||||||
|
Current assets
|
99,702
|
6,770
|
7,782
|
114,254
|
||||||||||||
|
Long-term assets
|
6,511
|
252
|
495
|
5,672
|
||||||||||||
|
Current liabilities
|
(67,490
|
)
|
(6,546
|
)
|
(7,258
|
)
|
(81,294
|
)
|
||||||||
|
Long-term liabilities
|
(39,701
|
)
|
(16,302
|
)
|
(70
|
)
|
(54,487
|
)
|
||||||||
|
Total
|
(978
|
)
|
(15,826
|
)
|
949
|
(15,854
|
)
|
|||||||||
|
Notional
Amount
|
Fair Value
|
|||||||
|
In thousands of U.S. dollars
|
||||||||
|
Cross currency SWAP
|
24,832
|
3,346
|
||||||
|
Zero-cost collar contracts to hedge payroll expenses
|
577
|
65
|
||||||
|
Year Ended December 31,
|
||||||||||||
|
|
2015
|
2016
|
2017
|
|||||||||
|
Average rate for period
|
3.884
|
3.840
|
3.599
|
|||||||||
|
Rate at year-end
|
3.902
|
3.845
|
3.467
|
|||||||||
| ITEM 13. |
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES
|
| ITEM 15. |
CONTROLS AND PROCEDURES
|
| (a) |
Disclosure controls and procedures
|
| (b) |
Management annual report on internal control over financial reporting
|
| (c) |
Attestation Report of the Registered Public Accounting Firm
|
| (d) |
Changes in internal control over financial reporting
|
| ITEM 16B. |
CODE OF ETHICS
|
|
2016
|
2017
|
|||||||
|
Audit Fees
|
$
|
663
|
$
|
707
|
||||
|
Tax Fees
|
183
|
111
|
||||||
|
Audit Related fees
|
120
|
53
|
||||||
|
Total
|
$
|
966
|
$
|
871
|
||||
|
|
·
|
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-2
|
|
|
F-5
|
|
|
F-6
|
|
|
F-7
|
|
|
F-8
|
|
|
F-9
|
|
|
F-11
|
|
Kost Forer Gabbay & Kasierer
144 Menachem Begin Road, Building A,
Tel-Aviv 6492102, Israel
|
Tel: +972-3-6232525
Fax: +972-3-5622555
ey.com
|
|
Kost Forer Gabbay & Kasierer
144 Menachem Begin Road, Building A,
Tel-Aviv 6492102, Israel
|
Tel: +972-3-6232525
Fax: +972-3-5622555
ey.com
|
|
Kost Forer Gabbay & Kasierer
144 Menachem Begin Road, Building A,
Tel-Aviv 6492102, Israel
|
Tel: +972-3-6232525
Fax: +972-3-5622555
ey.com
|
|
December 31,
|
||||||||
|
2016
|
2017
|
|||||||
|
Assets
|
||||||||
|
Current Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
23,962
|
$
|
31,567
|
||||
|
Short-term bank deposits
|
8,414
|
5,913
|
||||||
|
Accounts receivable (net of allowance of $789 and $609 at December 31, 201
6
and 201
7
, respectively)
|
71,346
|
62,830
|
||||||
|
Prepaid expenses and other current assets
|
10,036
|
13,955
|
||||||
|
Total Current Assets
|
113,758
|
114,265
|
||||||
|
Property and equipment, net
|
14,205
|
17,476
|
||||||
|
Intangible assets, net
|
44,018
|
11,309
|
||||||
|
Goodwill
|
190,737
|
125,051
|
||||||
|
Deferred taxes
|
4,117
|
4,798
|
||||||
|
Other assets
|
1,617
|
1,128
|
||||||
|
Total Assets
|
$
|
368,452
|
$
|
274,027
|
||||
|
Liabilities and Shareholders' Equity
|
||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable
|
$
|
38,293
|
$
|
39,180
|
||||
|
Accrued expenses and other liabilities
|
17,466
|
17,784
|
||||||
|
Short-term loans and current maturities of long-term and convertible debt
|
17,944
|
13,989
|
||||||
|
Deferred revenues
|
5,354
|
5,271
|
||||||
|
Payment obligation related to acquisitions
|
7,653
|
5,146
|
||||||
|
Total Current Liabilities
|
86,710
|
81,370
|
||||||
|
Long-Term Liabilities:
|
||||||||
|
Long-term debt, net of current maturities
|
37,928
|
30,026
|
||||||
|
Convertible debt, net of current maturities
|
21,862
|
16,693
|
||||||
|
Deferred taxes
|
8,087
|
-
|
||||||
|
Other long-term liabilities
|
5,721
|
7,606
|
||||||
|
Total Liabilities
|
160,308
|
135,695
|
||||||
|
Commitments and Contingencies
|
||||||||
|
Shareholders' Equity:
|
||||||||
|
Ordinary shares of ILS 0.01 par value - Authorized: 120,000,000 shares; Issued: 77,569,088 and 77,896,088 shares at December 31, 2016 and 2017, respectively; Outstanding: 77,223,069 and 77,550,069 shares at December 31, 2016 and 2017, respectively
|
210
|
211
|
||||||
|
Additional paid-in capital
|
234,831
|
236,975
|
||||||
|
Treasury shares at cost (346,019 shares at December 31, 2016 and 2017)
|
(1,002
|
)
|
(1,002
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
(265
|
)
|
532
|
|||||
|
Accumulated deficit
|
(25,630
|
)
|
(98,384
|
)
|
||||
|
Total Shareholders' Equity
|
208,144
|
138,332
|
||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
368,452
|
$
|
274,027
|
||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Revenues:
|
||||||||||||
|
Search and other
|
$
|
188,897
|
$
|
172,683
|
$
|
139,505
|
||||||
|
Advertising
|
32,053
|
140,111
|
134,481
|
|||||||||
|
Total Revenues
|
220,950
|
312,794
|
273,986
|
|||||||||
|
Costs and Expenses:
|
||||||||||||
|
Cost of revenues
|
7,877
|
25,924
|
24,659
|
|||||||||
|
Customer acquisition costs and media buy
|
91,194
|
140,210
|
130,885
|
|||||||||
|
Research and development
|
21,692
|
25,221
|
17,189
|
|||||||||
|
Selling and marketing
|
22,886
|
54,559
|
52,742
|
|||||||||
|
General and administrative
|
31,064
|
28,827
|
21,911
|
|||||||||
|
Depreciation and amortization
|
11,422
|
25,977
|
16,591
|
|||||||||
|
Impairment, net of change in fair value of contingent consideration
|
72,785
|
-
|
85,667
|
|||||||||
|
Restructuring charges
|
1,052
|
728
|
-
|
|||||||||
|
Total Costs and Expenses
|
259,972
|
301,446
|
349,644
|
|||||||||
|
Income (Loss) from Operations
|
(39,022
|
)
|
11,348
|
(75,658
|
)
|
|||||||
|
Financial expenses, net
|
1,939
|
8,288
|
5,922
|
|||||||||
|
Income (Loss) before Taxes on Income
|
(40,961
|
)
|
3,060
|
(81,
580
|
)
|
|||||||
|
Taxes on income
(benefit)
|
697
|
212
|
(8,826
|
)
|
||||||||
|
Net Income (Loss) from Continuing Operations
|
(41,658
|
)
|
2,848
|
(72,754
|
)
|
|||||||
|
Net loss from discontinued operations
|
26,999
|
2,647
|
-
|
|||||||||
|
Net Income (Loss)
|
$
|
(68,657
|
)
|
$
|
201
|
$
|
(72,754
|
)
|
||||
|
Net Earnings (Loss) per Share - Basic:
|
||||||||||||
|
Continuing operations
|
$
|
(0.58
|
)
|
$
|
0.04
|
$
|
(0.94
|
)
|
||||
|
Discontinued operations
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
$
|
-
|
||||
|
Net income (Loss)
|
$
|
(0.96
|
)
|
$
|
0.00
|
*)
|
$
|
(0.94
|
)
|
|||
|
Net Earnings (Loss) per Share – Diluted:
|
||||||||||||
|
Continuing operations
|
$
|
(0.58
|
)
|
$
|
0.04
|
$
|
(0.94
|
)
|
||||
|
Discontinued operations
|
$
|
(0.38
|
)
|
$
|
(0.04
|
)
|
$
|
-
|
||||
|
Net income (Loss)
|
$
|
(0.96
|
)
|
$
|
0.00
|
*)
|
$
|
(0.94
|
)
|
|||
|
Weighted average number of shares – Basic:
|
||||||||||||
|
Continuing and Discontinued operations
|
71,300,432
|
76,560,454
|
77,549,171
|
|||||||||
|
Weighted average number of shares – Diluted:
|
||||||||||||
|
Continuing and Discontinued operations
|
71,300,432
|
76,673,803
|
77,549,171
|
|||||||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Net income (loss)
|
$
|
(68,657
|
)
|
$
|
201
|
$
|
(72,754
|
)
|
||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Change in foreign currency translation adjustment
|
(822
|
)
|
521
|
717
|
||||||||
|
Cash Flow Hedge:
|
||||||||||||
|
Unrealized gain (loss) from cash flow hedges
|
206
|
175
|
605
|
|||||||||
|
Less: reclassification adjustment for net gain (loss) included in net income (loss)
|
(178
|
)
|
(167
|
)
|
(525
|
)
|
||||||
|
Net change
|
28
|
8
|
80
|
|||||||||
|
Other comprehensive income (loss)
|
(794
|
)
|
529
|
797
|
||||||||
|
Comprehensive Income (loss)
|
$
|
(69,451
|
)
|
$
|
730
|
$
|
(71,957
|
)
|
||||
|
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, 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
|
||||||||||||||||||
|
Stock-based compensation
|
-
|
-
|
2,144
|
-
|
-
|
-
|
2,144
|
|||||||||||||||||||||
|
Exercise of stock option and vesting of restricted stock units
|
327,000
|
1
|
-
|
-
|
-
|
-
|
1
|
|||||||||||||||||||||
|
Other comprehensive income
|
-
|
-
|
797
|
-
|
-
|
797
|
||||||||||||||||||||||
|
Net income
|
-
|
-
|
-
|
-
|
(7
2
,
754
|
)
|
-
|
(7
2
,
754
|
)
|
|||||||||||||||||||
|
Balance as of December 31, 2017
|
77,550,069
|
211
|
236,975
|
532
|
(
98
,
384
|
)
|
(1,002
|
)
|
13
8
,
332
|
|||||||||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Operating activities:
|
||||||||||||
|
Net income (loss)
|
$
|
(68,657
|
)
|
$
|
201
|
$
|
(72,754
|
)
|
||||
|
Loss from discontinued operations, net
|
(26,999
|
)
|
(2,647
|
)
|
-
|
|||||||
|
Net income (loss) from continuing operations
|
(41,658
|
)
|
2,848
|
(7
2
,
754
|
)
|
|||||||
|
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||||||
|
Depreciation and amortization
|
11,422
|
25,977
|
16,591
|
|||||||||
|
Impairment of intangible assets and goodwill
|
79,349
|
-
|
85,667
|
|||||||||
|
Restructuring costs related to impairment of property and equipment
|
124
|
254
|
||||||||||
|
Stock-based compensation expense
|
6,738
|
6,844
|
2,112
|
|||||||||
|
Issuance of ordinary shares related to employees' retention
|
63
|
-
|
||||||||||
|
Foreign currency translation
|
(347
|
)
|
980
|
83
|
||||||||
|
Accretion of payment obligation related to acquisition
|
311
|
320
|
43
|
|||||||||
|
Accrued interest, net
|
37
|
406
|
475
|
|||||||||
|
Deferred taxes, net
|
(8,973
|
)
|
(3,268
|
)
|
(8,877
|
)
|
||||||
|
Accrued severance pay, net
|
238
|
214
|
801
|
|||||||||
|
Change in payment obligation related to acquisitions
|
(5,937
|
)
|
983
|
|||||||||
|
Fair value revaluation - convertible debt
|
175
|
1,350
|
3,785
|
|||||||||
|
Loss from sale of property and equipment
|
17
|
149
|
||||||||||
|
Net changes in operating assets and liabilities:
|
||||||||||||
|
Accounts receivable, net
|
3,362
|
(5,333
|
)
|
8,888
|
||||||||
|
Prepaid expenses and other current assets
|
(3,402
|
)
|
8,613
|
(3,241
|
)
|
|||||||
|
Accounts payable
|
(3,725
|
)
|
(1,702
|
)
|
1,106
|
|||||||
|
Accrued expenses and other liabilities
|
(13,250
|
)
|
(2,486
|
)
|
1,429
|
|||||||
|
Deferred revenues
|
(772
|
)
|
(2,365
|
)
|
(95
|
)
|
||||||
|
Net cash provided by continuing operating activities
|
23,772
|
33,784
|
36,013
|
|||||||||
|
Net cash used in discontinued operating activities
|
(6,203
|
)
|
(3,329
|
)
|
-
|
|||||||
|
Net cash provided by operating activities
|
$
|
17,569
|
$
|
30,455
|
$
|
36,01
3
|
||||||
|
Investing activities:
|
||||||||||||
|
Purchases of property and equipment
|
$
|
(2,029
|
)
|
$
|
(1,504
|
)
|
$
|
(1,606
|
)
|
|||
|
Proceeds from sale of property and equipment
|
24
|
151
|
10
|
|||||||||
|
Capitalization of development costs
|
(4,005
|
)
|
(4,591
|
)
|
(5,756
|
)
|
||||||
|
Change in restricted cash, net
|
50
|
647
|
-
|
|||||||||
|
Short-term deposits, net
|
(27,442
|
)
|
34,028
|
2,501
|
||||||||
|
Cash paid for acquisition, net of cash acquired
|
(87,044
|
)
|
-
|
-
|
||||||||
|
Net cash provided by (used in) continuing investing activities
|
(120,446
|
)
|
28,731
|
(4,851
|
)
|
|||||||
|
Net cash provided by discontinued investing activities
|
-
|
-
|
-
|
|||||||||
|
Net cash provided by (used in) investing activities
|
$
|
(120,446
|
)
|
$
|
28,731
|
$
|
(4,851
|
)
|
||||
|
Financing activities:
|
||||||||||||
|
Issuance of shares in private placement, net
|
$
|
10,020
|
$
|
-
|
$
|
-
|
||||||
|
Exercise of stock options and restricted share units
|
13
|
2
|
1
|
|||||||||
|
Payments made in connection with acquisition
|
(1,534
|
)
|
(29,537
|
)
|
(2,551
|
)
|
||||||
|
Proceeds from short-term loans
|
13,000
|
40,000
|
-
|
|||||||||
|
Proceeds from long-term loans
|
5,000
|
|||||||||||
|
Repayment of short-term loans
|
-
|
(46,000
|
)
|
(7,000
|
)
|
|||||||
|
Repayment of convertible debt
|
-
|
(7,620
|
)
|
(7,901
|
)
|
|||||||
|
Repayment of long-term loans
|
(2,300
|
)
|
(9,452
|
)
|
(11,389
|
)
|
||||||
|
Net cash provided by (used in) continuing financing activities
|
$
|
19,199
|
$
|
(52,607
|
)
|
$
|
(23,840
|
)
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
14
|
(136
|
)
|
283
|
||||||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(77,461
|
)
|
$
|
9,772
|
$
|
7,605
|
|||||
|
Decrease in cash and cash equivalents - discontinued activities
|
(6,203
|
)
|
(3,329
|
)
|
-
|
|||||||
|
Cash and cash equivalents at beginning of year
|
101,183
|
17,519
|
23,962
|
|||||||||
|
Cash and cash equivalents at end of year
|
$
|
17,519
|
$
|
23,962
|
$
|
31,567
|
||||||
|
Year ended December 31
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Supplemental Disclosure of Cash Flow Activities:
|
||||||||||||
|
Cash paid during the year for:
|
||||||||||||
|
Income taxes
|
$
|
21,340
|
$
|
3,976
|
$
|
8,391
|
||||||
|
Interest
|
$
|
2,260
|
$
|
5,678
|
$
|
4,619
|
||||||
|
Non-cash investing and financing activities:
|
||||||||||||
|
Issuance of shares in connection with acquisitions
|
$
|
5,579
|
$
|
673
|
$
|
-
|
||||||
|
Issuance of shares in private placement
|
$
|
-
|
$
|
2
|
$
|
-
|
||||||
|
Stock-based compensation capitalized as part of
capitalization of software development costs
|
$
|
187
|
$
|
14
|
$
|
31
|
||||||
|
Purchase of property and equipment on credit
|
$
|
312
|
$
|
322
|
$
|
-
|
||||||
| a. |
Perion Network Ltd. ("Perion") and its wholly-owned subsidiaries (collectively referred to as the "Company"), is a global technology company that delivers advertising solutions to brands and publishers. Perion is committed to providing data-driven execution, from high-impact ad formats to branded search and a unified social and mobile programmatic platform.
|
| b. |
On February 10, 2015, the Company completed the acquisition of Make Me Reach SAS ("MMR") and on November 30, 2015, completed the acquisition of Interactive Holding Corp and its subsidiaries (collectively referred to as "Undertone").
|
| c. |
In March 2016, the Company decided to discontinue the operations of the mobile self-serve side of the business and sale the mobile engagement 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.
|
|
%
|
||||
|
Computers and peripheral equipment
|
33
|
|||
|
Office furniture and equipment
|
6 - 15
|
|||
|
Year ended December 31
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Risk-free interest rate
|
0.17% - 1.76%
|
0.46% - 1.73%
|
0.81% - 2.08%
|
|||||||||
|
Expected volatility
|
43.49% - 50.31%
|
49.49% - 53.54%
|
52% - 56%
|
|||||||||
|
Early exercise factor
|
160% - 210%
|
150% - 200%
|
150% - 200%
|
|
||||||||
|
Forfeiture rate post vesting
|
0% - 18%
|
5% - 20%
|
0% - 23%
|
|||||||||
|
Dividend yield
|
0%
|
0%
|
0%
|
|||||||||
| · |
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.
|
|
Year ended December 31,
|
||||||||
|
2015
|
2016*
|
|
||||||
|
Costs and expenses
|
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
|
(26,999
|
)
|
(3,442
|
)
|
||||
|
Taxes on income
|
-
|
795
|
||||||
|
Total net loss on discontinued operations
|
$
|
(26,999
|
)
|
$
|
(2,647
|
)
|
||
| · |
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 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
|
$
|
-
|
$
|
3,486
|
$
|
-
|
$
|
3,486
|
||||||||
|
Total financial assets
|
$
|
-
|
$
|
3,486
|
$
|
-
|
$
|
3,486
|
||||||||
|
Liabilities:
|
||||||||||||||||
|
Payment obligation in connection with acquisitions
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Convertible bonds
|
25,353
|
-
|
-
|
25,353
|
||||||||||||
|
Total financial liabilities
|
$
|
25,353
|
$
|
-
|
$
|
-
|
$
|
25,353
|
||||||||
|
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
|
$
|
-
|
$
|
-
|
$
|
2,507
|
$
|
2,507
|
||||||||
|
Derivative liabilities
|
-
|
84
|
-
|
84
|
||||||||||||
|
Convertible bonds
|
29,526
|
-
|
-
|
29,526
|
||||||||||||
|
Total financial liabilities
|
$
|
29,526
|
$
|
84
|
$
|
2,507
|
$
|
32,117
|
||||||||
|
Total fair value as of January 1, 2016
|
$
|
43,978
|
||
|
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
|
$
|
2,507
|
||
|
Accretion and interest of payment obligation related to acquisition
|
$
|
44
|
||
|
Settlements
|
(2,551
|
)
|
||
|
Total fair value as of December 31, 2017
|
$
|
-
|
| 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. |
$2,143 excess tax advances paid in 2016 upon refund from tax authorities (and additional amount of $551 was paid in 2017);
|
| 4. |
$3,000 to be paid in installments until September 2017, for which a liability of $2,804 was recorded at fair value. In 2016
,
an amount of $1,000 was paid after which, the fair value of the remaining liability was $1,939 as of December 31, 2016, and the remaining amount
, including accrued interest thereon of $83
was paid during 2017;
|
| 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 ($14,129 at August 2, 2016), 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 $21,417 at August 2, 2016).
|
| 6. |
Working capital adjustment in the amount of $1,498.
|
|
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
|
|
Fair value
|
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
|
|
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
|
|
Fair value
|
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
|
||||
| NOTE 5: |
PROPERTY AND EQUIPMENT, NET
|
|
December 31,
|
||||||||
|
2016
|
2017
|
|||||||
|
Cost:
|
||||||||
|
Computers and peripheral equipment
|
$
|
9,607
|
$
|
10,295
|
||||
|
Office furniture and equipment
|
2,679
|
2,811
|
||||||
|
Leasehold improvements
|
7,142
|
7,779
|
||||||
|
Capitalized software
|
5,005
|
10,650
|
||||||
|
Total cost
|
24,433
|
31,535
|
||||||
|
Less: accumulated depreciation and amortization
|
(10,228
|
)
|
(14,059
|
)
|
||||
|
Property and equipment, net
|
$
|
14,205
|
$
|
17,476
|
||||
| NOTE 6: |
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
| a. |
Goodwill
|
|
Balance as of January 1, 2016
|
$
|
203,693
|
||
|
Acquisition of Undertone
|
(12,956
|
)
|
||
|
Balance as of December 31, 2016
|
$
|
190,737
|
||
|
Impairment on Undertone's goodwill
|
(65,686
|
)
|
||
|
Balance as of December 31, 2017
|
$
|
125,051
|
| b. |
Intangible assets, net
|
|
December 31, 201
6
|
Amortization
|
OCI
|
Impairment
|
December 31, 2017
|
||||||||||||||||
|
Acquired technology
|
$
|
30,674
|
$
|
-
|
$
|
163
|
-
|
$
|
30,837
|
|||||||||||
|
Accumulated amortization
|
(14,490
|
)
|
(5,390
|
)
|
(79
|
)
|
-
|
(19,959
|
)
|
|||||||||||
|
Impairment
|
(956
|
)
|
-
|
-
|
(7,793
|
) *
|
)
|
(8,749
|
)
|
|||||||||||
|
Acquired technology, net
|
15,228
|
(5,390
|
)
|
84
|
(7,793
|
)
|
2,129
|
|||||||||||||
|
Customer relationships
|
31,898
|
-
|
51
|
-
|
31,949
|
|||||||||||||||
|
Accumulated amortization
|
(13,905
|
)
|
(4,900
|
)
|
(27
|
)
|
-
|
(18,832
|
)
|
|||||||||||
|
Impairment
|
(91
|
)
|
-
|
-
|
(10,335
|
) *
|
)
|
(10,426
|
)
|
|||||||||||
|
Customer relationships, net
|
17,902
|
(4,900
|
)
|
24
|
(10,335
|
)
|
2,691
|
|||||||||||||
|
Tradename and other
|
18,224
|
-
|
233
|
-
|
18,457
|
|||||||||||||||
|
Accumulated amortization
|
(4,079
|
)
|
(2,734
|
)
|
(45
|
)
|
-
|
(6,858
|
)
|
|||||||||||
|
Impairment
|
(3,257
|
)
|
-
|
-
|
(1,853
|
) *
|
)
|
(5,110
|
)
|
|||||||||||
|
Tradename and other, net
|
10,888
|
(2,734
|
)
|
188
|
(1,853
|
)
|
6,489
|
|||||||||||||
|
Intangible assets, net
|
$
|
44,018
|
$
|
(13,024
|
)
|
$
|
296
|
$
|
(19,981
|
)
|
$
|
11,309
|
||||||||
|
December 31, 201
5
|
Amortization
|
OCI
|
Impairment
|
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
|
||||||||
|
Estimated useful life
|
|
|
Acquired technology
|
3-5 years
|
|
Customer relationships
|
4-5 years
|
|
Tradename and other
|
4-11 years
|
|
2018
|
$
|
4,823
|
||
|
2019
|
4,238
|
|||
|
2020
|
1,262
|
|||
|
2021
|
229
|
|||
|
2022
|
240
|
|||
|
Thereafter
|
517
|
|||
|
$
|
11,309
|
| NOTE 7: |
ACCRUED EXPENSES AND OTHER LIABILITIES
|
|
December 31,
|
||||||||
|
2016
|
2017
|
|||||||
|
Employees and payroll accruals
|
$
|
7,668
|
$
|
8,020
|
||||
|
Government authorities
|
2,929
|
2,427
|
||||||
|
Professional services accruals
|
1,812
|
1,886
|
||||||
|
Other accruals
|
3,549
|
4,155
|
||||||
|
Other overhead related expenses
|
991
|
885
|
||||||
|
Hosting, software and web services accruals
|
433
|
411
|
||||||
|
Derivative liabilities
|
84
|
-
|
||||||
|
$
|
17,466
|
$
|
17,784
|
|||||
|
December 31,
|
||||||||||
|
Balance sheet
|
2016
|
2017
|
||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||
|
Foreign exchange forward contracts and other derivatives
|
''Prepaid expenses and other current assets''
|
$
|
125
|
$
|
140
|
|||||
|
''Accrued expenses and other liabilities''
|
84
|
-
|
||||||||
|
''Accumulated other comprehensive income''
|
36
|
116
|
||||||||
|
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''
|
$
|
973
|
$
|
3,346
|
|||||
|
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,
|
||||||||||||||||
|
2017
|
2015
|
2016
|
2017
|
|||||||||||||||
|
Derivatives designated as hedging instruments:
|
||||||||||||||||||
|
Foreign exchange options and forward contracts
|
$
|
80
|
"Operating expenses"
|
$
|
178
|
$
|
167
|
$
|
525
|
|||||||||
|
Derivatives not designated as hedging instruments:
|
||||||||||||||||||
|
Foreign exchange options and forward contracts
|
"Financial expenses"
|
(175
|
)
|
(16
|
)
|
132
|
||||||||||||
|
SWAP
|
"Financial expenses"
|
225
|
608
|
2,373
|
||||||||||||||
|
Total
|
$
|
80
|
$
|
228
|
$
|
759
|
$
|
3,030
|
||||||||||
| 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. As of December 31, 2016, the Company fully repaid one of the loans, and the outstanding balance of $400 was fully repaid on April 2017.
|
| 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.
|
| 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. In November 2016, the Company repaid the credit facility in full.
|
| 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.
|
| 5. |
On May 9, 2017, the Company secured $17.5 million under a new credit facility from an Israeli bank. $17.5 million includes $12.5M revolving credit line and $5M term loan. The $12.5M credit facility is secured, among other, by a lien on the accounts receivable of ClientConnect Ltd., an Israeli subsidiary, from its current and future business clients. Both facilities are guaranteed by Perion. Out of the total credit facility, $5.0 million is a long-term loan bearing interest at LIBOR plus 5% per annum, to be repaid in 36 equal installments starting from June 30, 2017, and a $12.5 million revolving credit line bearing interest at LIBOR plus 3.5% per annum. As of December 31, 2017, the remaining balance of the loan was $4.1 million. The $12.5 million credit line is available until May 15, 2020 and is not utilized as of December 31, 2017
.
|
|
Repayment amount
|
||||
|
2018
|
$
|
6,102
|
||
|
2019
|
29,714
|
|||
|
2020
|
694
|
|||
|
Total principal payments
|
36,510
|
|||
|
Less: unamortized original issue discount
|
(842
|
)
|
||
|
Present value of principal payments
|
35,668
|
|||
|
Less: current portion
|
(5,642
|
)
|
||
|
Long-term debt
|
$
|
30,026
|
||
| NOTE 10: |
CONVERTIBLE DEBT
|
|
Balance as of January 1, 2016
|
$
|
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
|
||
|
Change in accrued interest
|
1,344
|
|||
|
Change in fair value
|
3,785
|
|||
|
Payment of interest
|
(1,401
|
)
|
||
|
Payment of principal
|
(7,901
|
)
|
||
|
Balance as of December 31, 2017*
|
$
|
25,353
|
|
Repayment amount
|
||||
|
2018
|
$
|
8,277
|
||
|
2019
|
8,278
|
|||
|
2020
|
8,277
|
|||
|
$
|
24,832
|
|||
| NOTE 11: |
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
Minimum lease payments
|
Minimum sublease rentals
|
Net future minimum lease commitment
|
||||||||||
|
2018
|
$
|
6,348
|
$
|
694
|
$
|
5,654
|
||||||
|
2019
|
4,266
|
697
|
3,569
|
|||||||||
|
2020
|
3,434
|
627
|
2,807
|
|||||||||
|
2021
|
3,506
|
695
|
2,811
|
|||||||||
|
2022
|
2,522
|
540
|
1,982
|
|||||||||
|
Thereafter
|
4,383
|
430
|
3,953
|
|||||||||
|
$
|
24
,
459
|
$
|
3,683
|
$
|
20,776
|
|||||||
| NOTE 12: |
SHAREHOLDERS' EQUITY
|
| a. |
Ordinary shares
|
| b. |
Private placement
|
| c. |
Stock Options, Restricted Stock Units and Warrants
|
|
Weighted average
|
||||||||||||||||
|
Number of options
|
Exercise price
|
Remaining contractual term (in years)
|
Aggregate intrinsic value
|
|||||||||||||
|
Outstanding at January 1, 2017
|
5,354,220
|
$
|
4.04
|
2.82
|
$
|
549
|
||||||||||
|
Granted
|
10,991,668
|
1.41
|
-
|
-
|
||||||||||||
|
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
|
Cancelled
|
(3,733,139
|
)
|
3.48
|
-
|
-
|
|||||||||||
|
Outstanding at December 31, 2017
|
12,612,749
|
$
|
2.14
|
4.05
|
$
|
56
|
||||||||||
|
Exercisable at December 31, 2017
|
2,233,865
|
$
|
4.23
|
2.14
|
$
|
17
|
||||||||||
|
Vested and expected to vest at December 31, 2017
|
10,535,436
|
$
|
2.77
|
3.73
|
$
|
53
|
||||||||||
|
Weighted average
|
||||||||||||||||
|
Number of Performance based options
|
Exercise price
|
Remaining contractual term (in years)
|
Aggregate intrinsic value
|
|||||||||||||
|
Outstanding at January 1, 2017
|
1,516,666
|
$
|
2.53
|
3.77
|
$
|
-
|
||||||||||
|
Cancelled
|
(666,666
|
)
|
2.28
|
-
|
-
|
|||||||||||
|
Outstanding at December 31, 2017
|
850,000
|
2.72
|
2.94
|
-
|
||||||||||||
|
Exercisable at December 31, 2017
|
566,665
|
2.72
|
2.94
|
-
|
||||||||||||
|
Vested and expected to vest at December 31, 2017
|
1,315
,
714
|
$
|
2.72
|
3.08
|
$
|
-
|
||||||||||
|
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
|
9,270,118
|
2.74
|
$
|
1.50
|
343,845
|
4.31
|
$
|
1.26
|
|||||||||||||||||
|
2.11 - 2.63
|
2,517,834
|
3.04
|
2.44
|
1,181,893
|
1.59
|
2.31
|
||||||||||||||||||||
|
3.27 - 3.77
|
1,148,166
|
1.19
|
3.61
|
748,161
|
1.21
|
3.59
|
||||||||||||||||||||
|
4.04 - 6.93
|
101,953
|
0.56
|
5.23
|
101,953
|
0.56
|
5.23
|
||||||||||||||||||||
|
7.80 - 9.14
|
78,500
|
0.05
|
8.53
|
78,500
|
0.05
|
8.53
|
||||||||||||||||||||
|
10.06 - 11.94
|
322,428
|
0.29
|
11.29
|
322,428
|
0.29
|
11.29
|
||||||||||||||||||||
|
$
|
12.56 - 13.54
|
23,750
|
0.43
|
12.63
|
23,750
|
0.43
|
12.63
|
|||||||||||||||||||
|
13,462,749
|
2.57
|
$
|
2.18
|
2,800,530
|
1.58
|
$
|
3.93
|
|||||||||||||||||||
|
Number of RSUs
|
Weighted average grant date fair value ($)
|
|||||||
|
Unvested at January 1, 2017
|
327,000
|
$
|
12.64
|
|||||
|
Vested
|
||||||||
|
Cancelled
|
(
327,000
|
) |
12.64
|
|||||
|
Unvested at December 31, 2017
|
-
|
-
|
||||||
|
Expected to vest after December 31, 2017
|
-
|
-
|
||||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Cost of revenues
|
$
|
247
|
$
|
219
|
$
|
36
|
||||||
|
Research and development
|
804
|
708
|
229
|
|||||||||
|
Selling and marketing
|
1,397
|
1,907
|
744
|
|||||||||
|
General and administrative
|
4,290
|
4,010
|
1,104
|
|||||||||
|
Total
|
$
|
6,738
|
$
|
6,844
|
$
|
2,113
|
||||||
|
Share-based compensation in discontinued operations
|
$
|
878
|
$
|
42
|
$
|
-
|
||||||
| d. |
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 warrants are exercisable until December 27, 2020, and its weighted-average grant-date fair value was $1.23. The total expense incurred in 2015, 2016 and 2017 was $2, $62 and $61, respectively.
|
| NOTE 13: |
FINANCIAL INCOME (EXPENSE), NET
|
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Financial income:
|
||||||||||||
|
Interest income
|
$
|
551
|
$
|
204
|
$
|
132
|
||||||
|
Foreign currency translation gains, net
|
572
|
-
|
204
|
|||||||||
|
Change in fair value of SWAP
|
225
|
608
|
2,373
|
|||||||||
|
Other
|
197
|
|||||||||||
|
$
|
1,348
|
$
|
812
|
$
|
2,906
|
|||||||
|
Financial expense:
|
||||||||||||
|
Foreign currency translation losses, net
|
$ |
$
|
(779
|
)
|
$ | |||||||
|
Interest and change in fair value of payment obligation related to acquisitions
|
(489
|
)
|
(1,303
|
)
|
(43
|
)
|
||||||
|
Issuance costs of convertible debt
|
-
|
-
|
||||||||||
|
Interest expense on debts
|
(2,313
|
)
|
(5,306
|
)
|
(4,794
|
)
|
||||||
|
Change in fair value of convertible debt
|
(175
|
)
|
(1,350
|
)
|
(3,785
|
)
|
||||||
|
Bank charges and other
|
(310
|
)
|
(362
|
)
|
(206
|
)
|
||||||
|
$
|
(3,287
|
)
|
$
|
(9,100
|
)
|
$
|
(8,828
|
|||||
|
Financial expense, net
|
$
|
(1,939
|
)
|
$
|
(8,288
|
)
|
$
|
(5,922
|
)
|
|||
| NOTE 14: |
INCOME TAXES
|
| a. |
Income (Loss) before taxes on income
|
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Domestic
|
$
|
(16,712
|
)
|
$
|
(3,393
|
)
|
$
|
10,485
|
||||
|
Foreign
|
(24,249
|
)
|
6,453
|
(92,065
|
)
|
|||||||
|
Total
|
$
|
(40,961
|
)
|
$
|
3,060
|
$
|
(81,580
|
)
|
||||
| b. |
Taxes on income
|
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Current taxes
|
$
|
9,656
|
$
|
3,753
|
$
|
1,212
|
||||||
|
Taxes in respect of previous years
|
14
|
(273
|
)
|
(1,179
|
)
|
|||||||
|
Deferred tax benefit
|
(8,973
|
)
|
(3,268
|
)
|
(8,859
|
)
|
||||||
|
Total
|
$
|
697
|
$
|
212
|
$
|
(8,826
|
)
|
|||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Domestic
|
$
|
8,830
|
$
|
3,396
|
$
|
1,548
|
||||||
|
Foreign
|
(8,133
|
)
|
(3,184
|
)
|
(10,374
|
)
|
||||||
|
Total
|
$
|
697
|
$
|
212
|
$
|
(8,826
|
)
|
|||||
|
Domestic:
|
||||||||||||
|
Current taxes
|
$
|
8,929
|
$
|
2,800
|
$
|
387
|
||||||
|
Deferred tax (benefit) expense
|
(113
|
)
|
937
|
2,532
|
||||||||
|
Taxes in respect of previous years
|
14
|
(341
|
)
|
(1,371
|
)
|
|||||||
|
Total - Domestic
|
$
|
8,830
|
$
|
3,396
|
$
|
1,548
|
||||||
|
Foreign:
|
||||||||||||
|
Current taxes
|
$
|
727
|
$
|
953
|
$
|
825
|
||||||
|
Deferred tax benefit
|
(8,860
|
)
|
(4,205
|
)
|
(11,391
|
)
|
||||||
|
Taxes in respect of previous years
|
-
|
68
|
192
|
|||||||||
|
Total - Foreign
|
$
|
(8,133
|
)
|
$
|
(3,184
|
)
|
$
|
(10,374
|
)
|
|||
|
Total income tax expense
|
$
|
697
|
$
|
212
|
$
|
(8,826
|
)
|
|||||
| c. |
Deferred Taxes
|
|
December 31,
|
||||||||
|
2016
|
2017
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carry forwards
|
$
|
8,267
|
$
|
5,809
|
||||
|
Research and development
|
3,190
|
753
|
||||||
|
Intangible assets
|
-
|
829
|
||||||
|
Other temporary differences mainly relating to reserve and allowances
|
2,703
|
1,937
|
||||||
|
Deferred tax assets, before valuation allowance
|
14,160
|
9,328
|
||||||
|
Valuation allowance
|
4,739
|
4,530
|
||||||
|
Total deferred tax assets, net
|
$
|
9,421
|
$
|
4,798
|
||||
|
Deferred tax liabilities:
|
||||||||
|
Intangible assets
|
$
|
(10,998
|
)
|
$
|
-
|
|||
|
Property and equipment, net
|
(2,393
|
)
|
$
|
-
|
||||
|
Total deferred tax liabilities
|
$
|
(13,391
|
)
|
$
|
-
|
|||
|
Total deferred tax liability, net
|
$
|
(3,970
|
)
|
$
|
4,798
|
|||
|
Domestic:
|
||||||||
|
Long term deferred tax asset, net
|
$
|
4,069
|
$
|
1,536
|
||||
|
Long term deferred tax liability
|
-
|
|||||||
|
$
|
4,069
|
$
|
1,536
|
|||||
|
Foreign:
|
||||||||
|
Long term deferred tax asset, net
|
$
|
48
|
$
|
3,262
|
||||
|
Long term deferred tax liability
|
(8,087
|
)
|
||||||
|
$
|
(8,039
|
)
|
$
|
3,262
|
||||
|
Total deferred tax asset (liability), net
|
$
|
(3,970
|
)
|
$
|
4,798
|
|||
| d. |
Reconciliation of the Company’s effective tax rate to the statutory tax rate in Israel
|
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Income (Loss) before taxes on income
|
$
|
(40,961
|
)
|
$
|
3,060
|
$
|
(81,580
|
)
|
||||
|
Statutory tax rate in Israel
|
26.5
|
%
|
25.0
|
%
|
24.0
|
%
|
||||||
|
Theoretical tax expense (income)
|
$
|
(10,855
|
)
|
$
|
765
|
$
|
(19,579
|
)
|
||||
|
Increase (decrease) in tax expenses resulting from:
|
||||||||||||
|
"Preferred Enterprise" benefits *
|
(5,654
|
)
|
(1,356
|
)
|
(584
|
)
|
||||||
|
Non-deductible expenses
|
18,493
|
1,777
|
1,150
|
|||||||||
|
Non- deductible Impairment charges
|
2,245
|
-
|
12,652
|
|||||||||
|
Deferred taxes on losses and other temporary charges for which a valuation allowance was provided, net
|
(4,617
|
)
|
527
|
(209
|
)
|
|||||||
|
Tax adjustment in respect of different tax rate of foreign subsidiaries
|
1,185
|
(2,032
|
)
|
(3,392
|
)
|
|||||||
|
Change in future tax rate
|
-
|
448
|
836
|
|||||||||
|
Other
|
(100
|
)
|
83
|
300
|
||||||||
|
Taxes on income
|
$
|
697
|
$
|
212
|
$
|
(8,826
|
)
|
|||||
|
* Benefit per ordinary share from "Preferred Enterprise" status:
|
||||||||||||
|
Basic
|
$
|
0.12
|
$
|
0.02
|
$
|
0.01
|
||||||
|
Diluted
|
$
|
0.12
|
$
|
0.02
|
$
|
0.01
|
||||||
| e. |
Income tax rates
|
| f. |
Law for the Encouragement of Capital Investments, 1959
|
| g. |
Uncertain tax positions
|
|
December 31,
|
||||||||
|
2016
|
2017
|
|||||||
|
Balance at the beginning of the year
|
$
|
2,401
|
$
|
3,236
|
||||
|
Increase (decrease) related to prior year tax positions, net
|
(812
|
)
|
153
|
|||||
|
Increase related to current year tax positions
|
1,647
|
674
|
||||||
|
Balance at the end of the year
|
$
|
3,236
|
$
|
4,063
|
||||
| h. |
Tax loss carry-forwards
|
| i. |
US Tax Reform:
|
| · |
A corporate income tax rate decrease from 35% to 21% effective for tax years beginning after December 31, 2017 (“Rate Reduction”);
|
| · |
The transition of U.S international taxation from a worldwide tax system to a territorial system by providing a 100 percent deduction to an eligible U.S. shareholder on foreign sourced dividends received from a foreign subsidiary (“100% Dividend Received Deduction”);
|
| · |
A one-time transition tax on the mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017; and
|
| NOTE 15: |
EARNINGS PER SHARE
|
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Numerator:
|
||||||||||||
|
Net income (Loss) attributable to ordinary shares - basic
|
$
|
(41,658
|
)
|
$
|
2,848
|
$
|
(72,754
|
)
|
||||
|
Net income (Loss) from continuing operations - diluted
|
$
|
(41,658
|
)
|
$
|
2,848
|
$
|
(72,754
|
)
|
||||
|
Net loss from discontinued operations – basic and diluted
|
$
|
(26,999
|
)
|
$
|
(2,647
|
)
|
$
|
-
|
||||
|
Denominator:
|
||||||||||||
|
Number of ordinary shares outstanding during the year
|
71,300,432
|
76,560,454
|
77,549,171
|
|||||||||
|
Weighted average effect of dilutive securities:
|
||||||||||||
|
Employee stock options and restricted stock units
|
-
|
113,349
|
-
|
|||||||||
|
Diluted number of ordinary shares outstanding - Continuing and discontinued operations
|
71,300,432
|
76,673,803
|
77,549,171
|
|||||||||
|
Basic net earnings (loss) per ordinary share
|
||||||||||||
|
Continuing operations
|
(0.58
|
)
|
$
|
0.04
|
$
|
(0.94
|
)
|
|||||
|
Discontinued operations
|
(0.38
|
)
|
$
|
(0.04
|
)
|
$
|
-
|
|||||
|
Net income (loss)
|
(0.96
|
)
|
$
|
0.00
|
*)
|
$
|
(0.94
|
)
|
||||
|
Diluted net earnings (loss) per ordinary share
|
||||||||||||
|
Continuing operations
|
(0.58
|
)
|
$
|
0.04
|
$
|
(0.94
|
)
|
|||||
|
Discontinued operations
|
(0.38
|
)
|
$
|
(0.04
|
)
|
$
|
-
|
|||||
|
Net income (loss)
|
(0.96
|
)
|
$
|
0.00
|
*)
|
$
|
(0.94
|
)
|
||||
|
Ordinary shares equivalents excluded because their effect would have been anti-dilutive
|
14,179,439
|
10,700,363
|
16,224,618
|
|||||||||
|
*) Less than $0.01
|
||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
Customer A
|
8
1
|
%
|
49
|
%
|
46
|
%
|
||||||
|
Year ended December 31,
|
||||||||||||
|
2015
|
2016
|
2017
|
||||||||||
|
North America (mainly U.S.)
|
$
|
173,424
|
$
|
253,960
|
$
|
213,471
|
||||||
|
Europe
|
40,612
|
47,012
|
48,146
|
|||||||||
|
Other
|
6,914
|
11,822
|
12,369
|
|||||||||
|
$
|
220,950
|
$
|
312,794
|
$
|
273,986
|
|||||||
|
December 31,
|
||||||||
|
2016
|
2017
|
|||||||
|
Israel
|
$
|
9,108
|
$
|
12,229
|
||||
|
U.S.
|
4,402
|
4,064
|
||||||
|
Europe
|
695
|
1,183
|
||||||
|
14,205
|
$
|
17,476
|
||||||
| NOTE 20: |
SUBSEQUENT EVENTS
|
| a. |
In January 2018, the Company executed a repricing of 8,050,176
stock options of the Company's employees, directors, and executive officers, previously granted. As part of the repricing, the options' exercise price was adjusted to $1.08 (determined based on the weighted average price of the Company's ordinary shares on Nasdaq in the last 90 days prior to the repricing). In addition, the vesting period was adjusted as follows – (i) grants issued prior to January 1, 2015, shall vest over a twelve months period in quarterly installments whether or not currently vested or would have been vested by that time; (ii) grants issued after January 1, 2015 will be subject to the following vesting schedule: one third shall vest over twelve months in equal quarterly installments, and the remaining two-thirds shall vest over twenty four months in equal quarterly installments whether or not currently vested or would have been vested by that time. The expiration date of the adjusted options shall be seven years from the date hereof.
The total incremental fair value of these options amounted to $1,
471
, and was determined based on the binomial pricing options model using the following assumptions: early exercise multiple: 250
%
-
300%
,
risk free interest rate of 1.7
%
-
2.
3
%, expected volatility of
51%
-
57
%, forfeiture rate post vesting of
17%
-
23%, and dividend yield of:
0
%.
|
| b. |
In January 2018, the Company initiated a restructuring plan
mainly to reduce workforce, close certain facilities, as well as other cost saving measures. Pursuant to this restructuring plan, in 2018, the Company incurred cumulative charges of $2,270 as follows:
|
|
Payroll and s
hare-based compensation expenses
|
$
|
1,418
|
||
|
Lease facilities and related expenses
|
852
|
|||
|
Total restructuring costs
|
$
|
2,270
|
||
| 101 |
Financial information from Perion Network Ltd.’s Annual Report on Form 20-F for the year ended December 31, 2017 formatted in XBRL (eXtensible Business Reporting Language)
|
| (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
|
|
PERION NETWORK LTD.
|
|||
|
By:
|
/s/ Doron Gerstel
|
||
|
Name: Doron Gerstel
|
|||
|
Title: Chief Executive Officer
|
|||
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 |
|---|