Taboola Reports Strong Q2 2024, Beating Revenues, ex-TAC and Adj. EBITDA; Reiterating ex-TAC, Adj. EBITDA and Free Cash Flow Guidance in 2024

In this article:
Taboola, Inc.Taboola, Inc.
Taboola, Inc.

Growth Rates Accelerate in Q2 and FY 2024

Q2 2024 and FY 2024 Key Highlights

Q2 Financials - Beat on Revenues, ex-TAC and Adj. EBITDA; Growth rates accelerate

  • Q2 2024 Results: Revenues $428M, Gross profit $115M, ex-TAC Gross Profit $150M, Net loss $4M, Non-GAAP Net Income $23M, Adj. EBITDA $37M, Free Cash Flow $26M

  • Strong YoY growth: Revenues +29%, ex-TAC +21%, Adj. EBITDA +138%, FCF +237%

  • Strong Free Cash Flow conversion: 70%+ from Adj. EBITDA

Reiterating 2024 ex-TAC, Adj EBITDA, FCF Guidance; Growth rates accelerate across all metrics

  • Initiating Q3 guidance: $431M in Revenues (+20% YoY), $134M Gross profit (+33% YoY), $164M ex-TAC Gross Profit (+28% YoY), $47M Adj. EBITDA (+106% YoY)*

  • Reiterating 2024 guidance: $667M ex-TAC Gross Profit (+25% YoY), $200M+ Adj. EBITDA (2x+ YoY; ~30% margin), $100M+ FCF (~2x YoY)*

  • Updating 2024 Revenue guidance: $1.735-$1.765B range primarily reflects some Yahoo revenue that will now only be reflected in ex-TAC - no change to ex-TAC/key metrics.

Share Buyback - Bought back $27M in shares in Q2; $66M remaining under current authorization

Engaging/reaching users - Yahoo advertiser migration complete, ramping spend. Taboola News wins significant exclusive global OEM partnership

  • Launched “Audience Solution” to help publishers grow traffic

  • Apple News & Stocks - onboarding complete, focus on sales enablement

  • Taboola News - exclusive global OEM win in Q2

Improving yield - continued focus on our number one goal in 2024

  • Max Conversion adoption rate approaching 70% of revenue; # of ad campaigns 2x Q1 2024

  • Launch of Taboola Select for brands/agencies looking to drive performance at scale

  • eCommerce continues to exceed expectations with strong performance in Q2

* References midpoints of guidance ranges.


NEW YORK, Aug. 07, 2024 (GLOBE NEWSWIRE) -- Taboola (Nasdaq: TBLA), a global leader in powering recommendations for the open web, today announced its results for the quarter ended June 30, 2024.

"2024 is a transformational year for Taboola. We've achieved impressive results in the first half of the year and are poised to build on this success," said Adam Singolda, CEO of Taboola. "Our success is driven by our investment in AI, access to unique data, and focus on driving value to our partners and advertisers. I’m proud to be exactly where we are, validated by partnerships such as Yahoo and Apple as well as having 25% of our revenue coming from top brands and agencies. I believe this market will get to a trillion dollars in size, and we’ll have a chance to be a great partner and friend to many of them as they look to tap into the advertising market.”

Second Quarter 2024 Financial Highlights
The following table summarizes our consolidated financial results for the three months ended June 30, 2024 and 2023:

(dollars in millions, except per share data)

Three months ended

June 30,

 

 

2024

 

 

2023

 

 

Unaudited

Revenues

$

428.2

 

 

$

332.0

 

Gross profit

$

114.8

 

 

$

97.1

 

Net loss

$

(4.3

)

 

$

(31.3

)

EPS diluted (1)

$

(0.01

)

 

$

(0.09

)

Ratio of net loss to gross profit

 

(3.7

%)

 

 

(32.3

%)

Cash flow provided by operating activities

$

38.8

 

 

$

11.6

 

Cash, cash equivalents, short-term deposits and investments

$

182.2

 

 

$

246.9

 

 

 

 

 

Non-GAAP Financial Data *

 

 

 

ex-TAC Gross Profit

$

149.5

 

 

$

123.1

 

Adjusted EBITDA

$

37.2

 

 

$

15.7

 

Non-GAAP Net Income (Loss)

$

23.0

 

 

$

(1.4

)

Ratio of Adjusted EBITDA to ex-TAC Gross Profit

 

24.9

%

 

 

12.7

%

Free Cash Flow

$

26.2

 

 

$

7.8

 

1 The weighted-average shares for the three months ended June 30, 2024 and 2023 were 342,566,112 and 351,585,059 shares, respectively. The weighted-average share count for the three months ended June 30, 2024 and 2023 includes 297,660,641 and 306,386,357 Ordinary shares and 44,905,471 and 45,198,702 Non-voting Ordinary shares, respectively.

Second Quarter 2024 Business Highlights

  • Revenue Highlights

    • Revenue growth driven by the addition of new publisher partners and Tier 1 advertisers to the Taboola network.

    • Publisher wins that were new and from competitors included Adevinta Global MSA, a360media, Foundry, Mediahuis Ireland, and NESN.

    • Renewed relationships with many well-known publishers including Sky News Australia and Globes IL.

  • Notable product launches and advancements

    • Taboola for Audience, an AI powered technology for publishers to protect against threats of generative AI search and social traffic volatility; publishers see over 10% traffic growth.

    • Taboola earned Great Place to Work Certification™ and was named a “Best Workplaces in New York in 2024.”

Third Quarter & Full Year 2024 Financial Guidance
For the Third Quarter and Full Year 2024, the Company currently expects (dollars in millions):

 

Q3 2024

FY 2024

Guidance

Guidance

 

Unaudited

 

(dollars in millions)

Revenues

$416 - $446

 

$1,735 - $1,765

Gross profit

$129 - $139

 

$535 - $555

ex-TAC Gross Profit*

$159 - $169

 

$656 - $679

Adjusted EBITDA*

$42 - $52

 

$200+

Non-GAAP Net Income (Loss)*

$20 - $30

 

$84 - $104

 

 

 

 

Although we provide guidance for Adjusted EBITDA and Non-GAAP Net Income (Loss), we are not able to provide guidance for projected net income (loss), the most directly comparable GAAP measure. Certain elements of net income (loss), including share-based compensation expenses and warrant valuations, are not predictable due to the high variability and difficulty of making accurate forecasts. As a result, it is impractical for us to provide guidance on net income (loss) or to reconcile our Adjusted EBITDA and Non-GAAP Net Income (Loss) guidance without unreasonable efforts. Consequently, no disclosure of projected net income (loss) is included. For the same reasons, we are unable to address the probable significance of the unavailable information.

For more commentary on the quarter, please refer to Taboola’s Q2 2024 Shareholder Letter and Investor Presentation, both of which are posted on Taboola’s website today at investors.taboola.com

Webcast Details

Taboola's senior management team will discuss the Company's earnings on a call that will take place on August 7, 2024, at 8:30 AM ET. The call can be accessed via webcast at https://investors.taboola.com. To access the call by phone, please go to this link to register https://register.vevent.com/register/BI5ce813978f2245a9b765a2c038ed2289 and you will be provided with dial in details. The webcast will be available for replay for one year, through the close of business on August 7, 2025.

*About Non-GAAP Financial Information

This press release includes ex-TAC Gross Profit, Adjusted EBITDA, Ratio of Adjusted EBITDA to ex-TAC Gross Profit, Free Cash Flow, Non-GAAP Net Income (Loss), which are non-GAAP financial measures. These non-GAAP financial measures are not measures of financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing the Company’s financial results. Therefore, these measures should not be considered in isolation or as an alternative to revenues, gross profit, net income (loss), cash flows from operations or other measures of profitability, liquidity or performance under GAAP. You should be aware that the Company’s presentation of these measures may not be comparable to similarly-titled measures used by other companies.

The Company believes non-GAAP financial measures provide useful supplemental information to management and investors regarding future financial and business trends relating to the Company. The Company believes that the use of these measures provides an additional tool for investors to use in evaluating operating results and trends and in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. Non-GAAP financial measures are subject to inherent limitations because they reflect the exercise of judgments by management about which items are excluded or included in calculating them, which may vary from period to period. Please refer to the appendix at the end of this press release for reconciliations to the most directly comparable measures in accordance with GAAP.

Note Regarding Forward-Looking Statements

Certain statements in this press release are forward-looking statements. Forward-looking statements generally relate to future events including future financial or operating performance of Taboola.com Ltd. (the “Company”). In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expect”, “guidance”, “intend”, “will”, “estimate”, “anticipate”, “believe”, “predict”, “target”, “potential” or “continue”, or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from those expressed or implied by such forward looking statements.

These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by the Company and its management, are inherently uncertain. Uncertainties and risk factors that could affect the Company’s future performance and cause results to differ from the forward-looking statements in this press release include, but are not limited to: the Company’s ability to grow and manage growth profitably, maintain relationships with customers and retain its management and key employees; changes in applicable laws or regulations; the Company’s estimates of expenses and profitability and underlying assumptions with respect to accounting presentations and purchase price and other adjustments; the extent to which we will buyback any of our Ordinary shares pursuant to authority granted by the Company’s Board of Directors, which may depend upon market and economic conditions, other business opportunities and priorities, satisfying required conditions under the Israeli Companies Law and the Companies Regulations or other factors; the Company’s ability to transition to and fully launch the native advertising service for Yahoo on the currently anticipated schedule; the ability to generate or achieve the increase in Adjusted EBITDA and Free Cash Flow in 2024 or our expected revenue run-rate once Yahoo integration is live, in each case to the levels assumed in this press release or at all; ability to attract new digital properties and advertisers; ability to meet minimum guarantee requirements in contracts with digital properties; intense competition in the digital advertising space, including with competitors who have significantly more resources; ability to grow and scale the Company’s ad and content platform through new relationships with advertisers and digital properties; ability to secure high quality content from digital properties; ability to maintain relationships with current advertiser and digital property partners; ability to prioritize investments to improve profitability and free cash flow; ability to make continued investments in the Company’s AI-powered technology platform; the need to attract, train and retain highly-skilled technical workforce; changes in the regulation of, or market practice with respect to, “third party cookies” and its impact on digital advertising; continued engagement by users who interact with the Company’s platform on various digital properties; reliance on a limited number of partners for a significant portion of the Company’s revenue; changes in laws and regulations related to privacy, data protection, advertising regulation, competition and other areas related to digital advertising; ability to enforce, protect and maintain intellectual property rights; risks related to the fact that we are incorporated in Israel and governed by Israeli law; the potential impacts of the war in Israel to the Company’s operations; and other risks and uncertainties set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 under Part 1, Item 1A “Risk Factors” and in the Company’s subsequent filings with the Securities and Exchange Commission.

Nothing in this press release should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. You should not place undue reliance on these forward-looking statements, which speak only as of the date they were made. The Company undertakes no duty to update these forward-looking statements except as may be required by law.

About Taboola

Taboola is a market leading technology powering recommendations for the open web.

The Company’s platform, powered by artificial intelligence, is used by digital properties, including websites, devices and mobile apps, to drive monetization and user engagement. Taboola has long-term partnerships with some of the top digital properties in the world, including CNBC, BBC, NBC News, Business Insider, The Independent and El Mundo.

Approximately 17,000 advertisers use Taboola to reach nearly 600 million daily active users in a brand-safe environment. Following the acquisition of Connexity in 2021, Taboola is a leader in powering e-commerce recommendations, driving more than 1 million monthly transactions. Leading brands, including Walmart, Macy’s, Wayfair, Skechers and eBay are among key customers.

Learn more at www.taboola.com and follow @taboola on X.

Investor Contact:

Press Contact:

Jessica Kourakos

Dave Struzzi

investors@taboola.com

press@taboola.com

 

 


CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands, except share and per share data

 

 

 

 

 

June 30,

 

December 31,

 

 

2024

 

 

 

2023

 

 

Unaudited

 

 

ASSETS

 

 

 

CURRENT ASSETS

 

 

 

Cash and cash equivalents

$

182,198

 

 

$

176,108

 

Short-term investments

 

 

 

 

5,725

 

Restricted deposits

 

1,334

 

 

 

1,407

 

Trade receivables (net of allowance for credit losses of $7,416 and $10,207 as of June 30, 2024 and December 31, 2023, respectively)

 

281,674

 

 

 

306,307

 

Prepaid expenses and other current assets

 

69,598

 

 

 

69,865

 

Total current assets

 

534,804

 

 

 

559,412

 

NON-CURRENT ASSETS

 

 

 

Long-term prepaid expenses

 

25,584

 

 

 

39,602

 

Commercial agreement asset

 

289,451

 

 

 

289,451

 

Restricted deposits

 

4,203

 

 

 

4,247

 

Operating lease right of use assets

 

56,138

 

 

 

61,746

 

Property and equipment, net

 

71,846

 

 

 

72,155

 

Intangible assets, net

 

93,565

 

 

 

125,258

 

Goodwill

 

555,931

 

 

 

555,931

 

Total non-current assets

 

1,096,718

 

 

 

1,148,390

 

Total assets

$

1,631,522

 

 

$

1,707,802

 



CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands, except share and per share data

 

 

June 30,

 

December 31,

 

 

2024

 

 

 

2023

 

 

Unaudited

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

CURRENT LIABILITIES

 

 

 

Trade payables

$

270,406

 

 

$

282,012

 

Short-term operating lease liabilities

 

19,463

 

 

 

20,264

 

Accrued expenses and other current liabilities

 

118,664

 

 

 

118,689

 

Current maturities of long-term loan

 

 

 

 

3,000

 

Total current liabilities

 

408,533

 

 

 

423,965

 

LONG-TERM LIABILITIES

 

 

 

Long-term loan, net of current maturities

 

145,778

 

 

 

142,164

 

Long-term operating lease liabilities

 

42,721

 

 

 

49,450

 

Warrants liability

 

2,242

 

 

 

6,129

 

Deferred tax liabilities, net

 

6,914

 

 

 

14,815

 

Other long-term liabilities

 

15,101

 

 

 

14,217

 

Total long-term liabilities

 

212,756

 

 

 

226,775

 

SHAREHOLDERS' EQUITY

 

 

 

Ordinary shares with no par value - Authorized: 700,000,000 as of June 30, 2024 and December 31, 2023; 291,715,209 and 295,670,620 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

 

 

 

 

 

Non-voting Ordinary shares with no par value - Authorized: 46,000,000 as of June 30, 2024 and December 31, 2023; 44,210,406 and 45,198,702 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

 

 

 

 

 

Treasury Ordinary shares, at cost - 27,775,351 (26,787,055 Ordinary shares and 988,296 Non-voting Ordinary shares) and 15,240,471 Ordinary shares as of June 30, 2024 and December 31, 2023, respectively

 

(109,978

)

 

 

(55,513

)

Additional paid-in capital

 

1,301,159

 

 

 

1,262,093

 

Accumulated other comprehensive income (loss)

 

(39

)

 

 

942

 

Accumulated deficit

 

(180,909

)

 

 

(150,460

)

Total shareholders' equity

 

1,010,233

 

 

 

1,057,062

 

Total liabilities and shareholders' equity

$

1,631,522

 

 

$

1,707,802

 



CONSOLIDATED STATEMENTS OF LOSS

U.S. dollars in thousands, except share and per share data

 

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Unaudited

Revenues (1)

$

428,160

 

 

$

332,004

 

 

$

842,168

 

 

$

659,690

 

Cost of revenues:

 

 

 

 

 

 

 

Traffic acquisition cost (2)

 

278,620

 

 

 

208,870

 

 

 

553,740

 

 

 

420,816

 

Other cost of revenues

 

34,762

 

 

 

26,077

 

 

 

64,697

 

 

 

52,225

 

Total cost of revenues

 

313,382

 

 

 

234,947

 

 

 

618,437

 

 

 

473,041

 

Gross profit

 

114,778

 

 

 

97,057

 

 

 

223,731

 

 

 

186,649

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

 

33,288

 

 

 

34,001

 

 

 

69,537

 

 

 

65,986

 

Sales and marketing

 

64,837

 

 

 

61,198

 

 

 

132,445

 

 

 

121,767

 

General and administrative

 

24,284

 

 

 

26,858

 

 

 

47,613

 

 

 

52,694

 

Total operating expenses

 

122,409

 

 

 

122,057

 

 

 

249,595

 

 

 

240,447

 

Operating loss

 

(7,631

)

 

 

(25,000

)

 

 

(25,864

)

 

 

(53,798

)

Finance income (expenses), net

 

1,004

 

 

 

(3,827

)

 

 

(2,634

)

 

 

(6,981

)

Loss before income taxes

 

(6,627

)

 

 

(28,827

)

 

 

(28,498

)

 

 

(60,779

)

Income tax benefit (expenses)

 

2,336

 

 

 

(2,487

)

 

 

(1,951

)

 

 

(1,848

)

Net loss

$

(4,291

)

 

$

(31,314

)

 

$

(30,449

)

 

$

(62,627

)

 

 

 

 

 

 

 

 

Net loss per share attributable to Ordinary and Non-voting Ordinary shareholders, basic and diluted

$

(0.01

)

 

$

(0.09

)

 

$

(0.09

)

 

$

(0.18

)

Weighted-average shares used in computing net loss per share attributable to Ordinary and Non-voting Ordinary shareholders, basic and diluted

 

342,566,112

 

 

 

351,585,059

 

 

 

344,003,462

 

 

 

342,491,457

 



CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

U.S. dollars in thousands

 

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Unaudited

Net loss

$

(4,291

)

 

$

(31,314

)

 

$

(30,449

)

 

$

(62,627

)

Other comprehensive loss:

 

 

 

 

 

 

 

Unrealized and realized gains on available-for-sale marketable securities, net

 

7

 

 

 

130

 

 

 

6

 

 

 

457

 

Unrealized gains (losses) on derivative instruments, net

 

(211

)

 

 

199

 

 

 

(987

)

 

 

(457

)

Other comprehensive income (loss)

 

(204

)

 

 

329

 

 

 

(981

)

 

 

 

Comprehensive loss

$

(4,495

)

 

$

(30,985

)

 

$

(31,430

)

 

$

(62,627

)



SHARE-BASED COMPENSATION BREAK-DOWN BY EXPENSE LINE

U.S. dollars in thousands

 

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Unaudited

Cost of revenues

$

1,096

 

 

$

1,039

 

 

$

2,107

 

 

$

2,083

 

Research and development

 

6,852

 

 

 

6,181

 

 

 

13,230

 

 

 

12,025

 

Sales and marketing

 

4,532

 

 

 

4,401

 

 

 

8,855

 

 

 

8,686

 

General and administrative

 

5,825

 

 

 

4,914

 

 

 

10,514

 

 

 

9,823

 

Total share-based compensation expenses

$

18,305

 

 

$

16,535

 

 

$

34,706

 

 

$

32,617

 



DEPRECIATION AND AMORTIZATION BREAK-DOWN BY EXPENSE LINE

U.S. dollars in thousands

 

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Unaudited

Cost of revenues

$

9,909

 

 

$

8,460

 

 

$

20,626

 

 

$

16,758

 

Research and development

 

1,222

 

 

 

589

 

 

 

2,109

 

 

 

1,194

 

Sales and marketing

 

13,410

 

 

 

13,509

 

 

 

26,928

 

 

 

27,035

 

General and administrative

 

1,321

 

 

 

234

 

 

 

1,520

 

 

 

406

 

Total depreciation and amortization expense

$

25,862

 

 

$

22,792

 

 

$

51,183

 

 

$

45,393

 



CONSOLIDATED STATEMENTS OF CASH FLOWS

U.S. dollars in thousands

 

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Unaudited

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

$

(4,291

)

 

$

(31,314

)

 

$

(30,449

)

 

$

(62,627

)

Adjustments to reconcile net loss to net cash flows provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

25,862

 

 

 

22,792

 

 

 

51,183

 

 

 

45,393

 

Share-based compensation expenses

 

18,305

 

 

 

16,535

 

 

 

34,706

 

 

 

32,617

 

Net loss from financing expenses

 

1,186

 

 

 

564

 

 

 

778

 

 

 

236

 

Revaluation of the Warrants liability

 

(3,926

)

 

 

702

 

 

 

(3,887

)

 

 

(974

)

Amortization of loan and credit facility issuance costs

 

375

 

 

 

391

 

 

 

729

 

 

 

891

 

Amortization of premium and accretion of discount on short-term investments, net

 

(59

)

 

 

(249

)

 

 

83

 

 

 

(530

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

Decrease (increase) in trade receivables, net

 

2,565

 

 

 

(5,091

)

 

 

24,633

 

 

 

39,271

 

Decrease in prepaid expenses and other current assets and long-term prepaid expenses

 

5,791

 

 

 

7,921

 

 

 

14,990

 

 

 

8,642

 

Decrease in trade payables

 

(3,635

)

 

 

(6,923

)

 

 

(11,897

)

 

 

(29,730

)

Increase in accrued expenses and other current liabilities and other long-term liabilities

 

1,616

 

 

 

10,251

 

 

 

1,578

 

 

 

1,812

 

Decrease in deferred taxes, net

 

(4,216

)

 

 

(4,284

)

 

 

(7,901

)

 

 

(6,494

)

Change in operating lease right of use assets

 

4,831

 

 

 

3,924

 

 

 

9,284

 

 

 

8,075

 

Change in operating lease liabilities

 

(5,613

)

 

 

(3,621

)

 

 

(11,206

)

 

 

(7,460

)

Net cash provided by operating activities

 

38,791

 

 

 

11,598

 

 

 

72,624

 

 

 

29,122

 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of property and equipment, including capitalized internal-use software

 

(12,633

)

 

 

(3,828

)

 

 

(18,222

)

 

 

(10,178

)

Business acquisition deferred payment

 

 

 

 

 

 

 

(719

)

 

 

 

Investments in restricted deposits

 

 

 

 

(61

)

 

 

 

 

 

(341

)

Proceeds from maturities of short-term investments

 

2,500

 

 

 

35,696

 

 

 

5,765

 

 

 

77,636

 

Purchase of short-term investments

 

 

 

 

(21,991

)

 

 

 

 

 

(21,991

)

Net cash provided by (used in) investing activities

 

(10,133

)

 

 

9,816

 

 

 

(13,176

)

 

 

45,126

 

Cash flows from financing activities

 

 

 

 

 

 

 

Issuance costs

 

(239

)

 

 

 

 

 

(695

)

 

 

 

Exercise of options and vested RSUs

 

2,932

 

 

 

1,121

 

 

 

4,741

 

 

 

2,456

 

Payment of tax withholding for share-based compensation expenses

 

(978

)

 

 

(1,117

)

 

 

(1,687

)

 

 

(1,908

)

Repurchase of Ordinary shares

 

(25,049

)

 

 

(4,358

)

 

 

(54,465

)

 

 

(4,358

)

Payments on account of repurchase of Ordinary shares

 

(474

)

 

 

 

 

 

(474

)

 

 

 

Repayment of long-term loan

 

 

 

 

(30,750

)

 

 

 

 

 

(31,500

)

Net cash used in financing activities

 

(23,808

)

 

 

(35,104

)

 

 

(52,580

)

 

 

(35,310

)

Exchange rate differences on balances of cash and cash equivalents

 

(1,186

)

 

 

(564

)

 

 

(778

)

 

 

(236

)

Increase in cash and cash equivalents

 

3,664

 

 

 

(14,254

)

 

 

6,090

 

 

 

38,702

 

Cash and cash equivalents - at the beginning of the period

 

178,534

 

 

 

218,849

 

 

 

176,108

 

 

 

165,893

 

Cash and cash equivalents - at end of the period

$

182,198

 

 

$

204,595

 

 

$

182,198

 

 

$

204,595

 



CONSOLIDATED STATEMENTS OF CASH FLOWS

U.S. dollars in thousands

 

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

Unaudited

Supplemental disclosures of cash flow information:

Cash paid during the year for:

 

 

 

 

 

 

 

Income taxes

$

6,357

 

 

$

2,575

 

 

$

9,600

 

 

$

6,833

 

Interest

$

3,684

 

 

$

4,700

 

 

$

7,294

 

 

$

9,767

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

Purchase of property and equipment, including capitalized internal-use software

$

292

 

 

$

1,705

 

 

$

292

 

 

$

1,705

 

Share-based compensation included in capitalized internal-use software

$

700

 

 

$

680

 

 

$

1,306

 

 

$

1,332

 

Creation of operating lease right-of-use assets

$

3,664

 

 

$

5,593

 

 

$

3,676

 

 

$

5,593

 



APPENDIX: Non-GAAP Reconciliation

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023 (UNAUDITED)

The following table provides a reconciliation of revenues to ex-TAC Gross Profit.

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(dollars in thousands)

Revenues

$

428,160

 

$

332,004

 

$

842,168

 

$

659,690

 

Traffic acquisition cost

 

278,620

 

 

 

208,870

 

 

 

553,740

 

 

 

420,816

 

Other cost of revenues

 

34,762

 

 

 

26,077

 

 

 

64,697

 

 

 

52,225

 

Gross profit

$

114,778

 

 

$

97,057

 

 

$

223,731

 

 

$

186,649

 

Add back: Other cost of revenues

 

34,762

 

 

26,077

 

 

64,697

 

 

52,225

 

ex-TAC Gross Profit

$

149,540

 

$

123,134

 

$

288,428

 

$

238,874

 


The following table provides a reconciliation of net income (loss) to Adjusted EBITDA.

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(dollars in thousands)

Net loss

$

(4,291

)

 

$

(31,314

)

 

$

(30,449

)

 

$

(62,627

)

Adjusted to exclude the following:

Finance expenses (income), net

 

(1,004

)

 

 

3,827

 

 

 

2,634

 

 

 

6,981

 

Income tax expenses (benefit)

 

(2,336

)

 

 

2,487

 

 

 

1,951

 

 

 

1,848

 

Depreciation and amortization

 

25,862

 

 

22,792

 

 

51,183

 

 

45,393

 

Share-based compensation expenses

 

15,659

 

 

13,890

 

 

29,415

 

 

27,417

 

Holdback compensation expenses (1)

 

2,646

 

 

 

2,645

 

 

 

5,291

 

 

 

5,200

 

Other costs (2)

 

695

 

 

1,334

 

 

695

 

 

1,571

 

Adjusted EBITDA

$

37,231

 

$

15,661

 

$

60,720

 

$

25,783

 

1 Represents share-based compensation due to holdback of Taboola Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
2 The three and six months ended June 30, 2024 and June 30, 2023 included one-time professional service costs and one-time costs related to the Commercial agreement, respectively.

The following table provides a reconciliation of net income (loss) to Non-GAAP Net Income (loss).

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(dollars in thousands)

Net loss

$

(4,291

)

 

$

(31,314

)

 

$

(30,449

)

 

$

(62,627

)

Amortization of acquired intangibles

 

15,754

 

 

 

15,962

 

 

 

31,689

 

 

 

31,931

 

Share-based compensation expenses

 

15,659

 

 

 

13,890

 

 

 

29,415

 

 

 

27,417

 

Holdback compensation expenses (1)

 

2,646

 

 

 

2,645

 

 

 

5,291

 

 

 

5,200

 

Other costs (2)

 

695

 

 

 

1,334

 

 

 

695

 

 

 

1,571

 

Revaluation of Warrants

 

(3,926

)

 

 

702

 

 

 

(3,887

)

 

 

(974

)

Foreign currency exchange rate losses (gains) (3)

 

347

 

 

 

(663

)

 

 

1,388

 

 

 

(234

)

Income tax effects

 

(3,874

)

 

 

(3,962

)

 

 

(7,300

)

 

 

(7,791

)

Non-GAAP Net Income (Loss)

$

23,010

 

 

$

(1,406

)

 

$

26,842

 

 

$

(5,507

)

1 Represents share-based compensation due to holdback of Taboola Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
2 The three and six months ended June 30, 2024 and June 30, 2023 included one-time professional service costs and one-time costs related to the Commercial agreement, respectively.
3 Represents income or loss related to the remeasurement of monetary assets and liabilities to the Company's functional currency using exchange rates in effect at the end of the reporting period.

The following table provides a reconciliation of net cash provided by operating activities to Free Cash Flow.

 

Three months ended

 

Six months ended

June 30,

June 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(dollars in thousands)

Net cash provided by operating activities

$

38,791

 

 

$

11,598

 

 

$

72,624

 

 

$

29,122

 

Purchases of property and equipment, including capitalized internal-use software

 

(12,633

)

 

 

(3,828

)

 

 

(18,222

)

 

 

(10,178

)

Free Cash Flow

$

26,158

 

 

$

7,770

 

 

$

54,402

 

 

$

18,944

 



APPENDIX: Non-GAAP Guidance Reconciliation

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q3 2024 AND FULL YEAR 2024 GUIDANCE

(Unaudited)

The following table provides a reconciliation of projected Gross profit to ex-TAC Gross Profit.

 

Q3 2024

FY 2024

Guidance

Guidance

 

Unaudited

 

(dollars in millions)

 

 

Revenues

$416 - $446

 

$1,735 - $1,765

Traffic acquisition cost

($257) - ($277)

 

($1,079) - ($1,086)

Other cost of revenues

($30) - ($30)

 

($121) - ($124)

Gross profit

$129 - $139

 

$535 - $555

Add back: Other cost of revenues

($30) - ($30)

($121) - ($124)

ex-TAC Gross Profit

$159 - $169

$656 - $679

 

 

 

 

Although we provide a projection for Free Cash Flow, we are not able to provide a projection for net cash provided by operating activities, the most directly comparable GAAP measure. Certain elements of net cash provided by operating activities, including taxes and timing of collections and payments, are not predictable therefore projecting an accurate forecast is difficult. As a result, it is impractical for us to provide projections on net cash provided by operating activities or to reconcile our Free Cash Flow projections without unreasonable efforts. Consequently, no disclosure of projected net cash provided by operating activities is included. For the same reasons, we are unable to address the probable significance of the unavailable information.


Advertisement