|
State of Israel
(State or Other Jurisdiction of Incorporation or Organization) |
| |
2844
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(I.R.S. Employer Identification No.) |
|
|
Marc D. Jaffe
Ian Schuman Alison Haggerty Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 Fax: (212) 751-4864 |
| |
Ran Hai
Joshua Ravitz Nir Dash Itay Lavi Herzog Fox & Neeman 6 Yitzhak Sadeh St Tel Aviv 6777506, Israel Telephone: (972) (3) 692 2020 Fax: (972) (3) 696 6464 |
| |
Jonathan Truppman
IM Pro Makeup NY LP 110 Greene Street New York, New York 10012 Telephone: (551) 751-7495 |
| |
Michael Kaplan
Roshni Banker Cariello Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Telephone: (212) 450-4000 Fax: (212) 701-5800 |
| |
Aaron M. Lampert
Ephraim P. Friedman Goldfarb Gross Seligman & Co. Ampa Tower 98 Yigal Alon Street Tel Aviv 6789141, Israel Telephone: (972) (3) 608 9999 Fax: (972) (3) 608 9909 |
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 105 | | | |
| | | | 108 | | | |
| | | | 133 | | | |
| | | | 162 | | | |
| | | | 164 | | | |
| | | | 167 | | | |
| | | | 176 | | | |
| | | | 178 | | | |
| | | | 186 | | | |
| | | | 192 | | | |
| | | | 193 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | 197 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands, except
share and per share data) |
| |||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | |||||
Net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 110,638 | | |
Cost of revenue
|
| | | | 106,470 | | | | | | 69,374 | | | | | | 32,811 | | |
Gross profit
|
| | | | 218,050 | | | | | | 153,181 | | | | | | 77,827 | | |
Selling, general and administrative expenses
|
| | | | 190,385 | | | | | | 133,669 | | | | | | 61,168 | | |
Operating income
|
| | | | 27,665 | | | | | | 19,512 | | | | | | 16,659 | | |
Financial expenses (income), net
|
| | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
Income before taxes on income
|
| | | | 28,912 | | | | | | 18,635 | | | | | | 15,409 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
Net income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
Net income per share, basic(1)
|
| | | $ | 6.27 | | | | | $ | 4.07 | | | | | $ | 3.45 | | |
Net income per share, diluted(1)
|
| | | $ | 5.94 | | | | | $ | 4.01 | | | | | $ | 3.45 | | |
Pro forma net income per share attributable to ordinary shareholders, basic and diluted(2)
|
| | | | | | | | | | | | | | | | | | |
Pro forma weighted-average shares used in computing net income per share attributable to ordinary shareholder, basic and diluted(2)
|
| | | | | | | | | | | | | | | | | | |
| | |
As of December 31, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2)(3) |
| |||
| | |
(in thousands)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents, restricted cash and short term deposits
|
| | | $ | 61,114 | | | | | | | | |
Working capital(4)
|
| | | | 55,527 | | | | | | | | |
Total assets
|
| | | | 216,408 | | | | | | | | |
Retained earnings
|
| | | | 43,244 | | | | | | | | |
Total shareholders’ equity
|
| | | | 98,705 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Key Operating Measure | | | | | | | | | | | | | | | | | | | |
Order billings(1)
|
| | | $ | 395,489 | | | | | $ | 267,814 | | | | | $ | 137,775 | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | $ | 61,191 | | | | | $ | 41,535 | | | | | $ | 21,808 | | |
Adjusted EBITDA margin(3)
|
| | | | 18.9% | | | | | | 18.7% | | | | | | 19.7% | | |
Adjusted operating income(4)
|
| | | $ | 56,783 | | | | | $ | 37,529 | | | | | $ | 17,550 | | |
Adjusted net income(5)
|
| | | $ | 43,611 | | | | | $ | 27,378 | | | | | $ | 12,390 | | |
| | |
As of December 31, 2022
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | |
(in thousands, except share and per share
amounts; unaudited) |
| |||||||||||||||
Cash and cash equivalents, restricted cash and short term deposits
|
| | | $ | 61,114 | | | | | $ | | | | | $ | | | ||
Redeemable A shares, par value NIS 0.001 per share: 2,000,000 shares authorized, actual; zero shares authorized, pro forma and pro forma as adjusted; 63,904 shares issued and outstanding, actual; zero shares issued and outstanding pro forma and pro forma as adjusted
|
| | | | | | | | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, par value NIS 0.001 per share:
10,000,000 shares authorized, actual; shares authorized, pro forma and pro forma as adjusted; 2,493,153 shares issued and outstanding, actual; shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
Class B ordinary shares, par value NIS 0.001 per share: 2,000,000 shares authorized, actual; shares authorized, pro forma and pro forma as adjusted; 910,792 shares issued and outstanding, actual; shares issued and outstanding, pro forma and pro forma as adjusted;
|
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
Cumulative translation adjustments
|
| | | | | | | | | | | | | | | | | | |
Retained earnings
|
| | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Total capitalization
|
| | | | | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per Class A ordinary share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value per ordinary share as of December 31, 2022
|
| | | $ | | | | | | | | | |
|
Decrease per ordinary share attributable to the pro forma adjustments described above
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per ordinary share as of December 31, 2022
|
| | | | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this
offering |
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Ordinary Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | $ | | | |||||
Total
|
| | | | | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 324,520 | | | | | | 100% | | | | | $ | 222,555 | | | | | | 100% | | |
Cost of revenue
|
| | | | 106,470 | | | | | | 32.8 | | | | | | 69,374 | | | | | | 31.2 | | |
Gross profit
|
| | | | 218,050 | | | | | | 67.2 | | | | | | 153,181 | | | | | | 68.8 | | |
Selling, general and administrative expenses
|
| | | | 190,385 | | | | | | 58.7 | | | | | | 133,669 | | | | | | 60.1 | | |
Operating income
|
| | | | 27,665 | | | | | | 8.5 | | | | | | 19,512 | | | | | | 8.8 | | |
Financial expenses (income), net
|
| | | | (1,247) | | | | | | 0.4 | | | | | | 877 | | | | | | 0.4 | | |
Income before taxes on income
|
| | | | 28,912 | | | | | | 8.9 | | | | | | 18,635 | | | | | | 8.4 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 2.2 | | | | | | 4,715 | | | | | | 2.1 | | |
Net income
|
| | | $ | 21,728 | | | | | | 6.7% | | | | | $ | 13,920 | | | | | | 6.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 101,965 | | | | | | 45.8% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 106,470 | | | | | $ | 69,374 | | | | | $ | 37,096 | | | | | | 53.5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 218,050 | | | | | $ | 153,181 | | | | | $ | 64,869 | | | | | | 42.3% | | |
Gross margin
|
| | | | 67.2% | | | | | | 68.8% | | | |
|
| | | | (1.6)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling, general, and administrative expenses
|
| | | $ | 190,385 | | | | | $ | 133,669 | | | | | $ | 56,716 | | | | | | 42.4% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Taxes on income
|
| | | $ | 7,184 | | | | | $ | 4,715 | | | | | $ | 2,469 | | | | | | 52.4% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Key Operating Measure | | | | | | | | | | | | | |
Order billings
|
| | | $ | 395,489 | | | | | $ | 267,814 | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 61,191 | | | | | $ | 41,535 | | |
Adjusted EBITDA margin
|
| | | | 18.9% | | | | | | 18.7% | | |
Adjusted operating income
|
| | | $ | 56,783 | | | | | $ | 37,529 | | |
Adjusted net income
|
| | | $ | 43,611 | | | | | $ | 27,378 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net Income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
Financial expenses (income), net
|
| | | | (1,247) | | | | | | 877 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 4,715 | | |
Depreciation and amortization
|
| | | | 4,408 | | | | | | 4,006 | | |
Share-based compensation and one-time bonuses
|
| | | | 8,476 | | | | | | 17,014 | | |
Founders’ incentive plan
|
| | | | 12,643 | | | | | | — | | |
New brand launch
|
| | | | 7,297 | | | | | | — | | |
Non-recurring adjustments
|
| | | | 702 | | | | | | 1,003 | | |
Adjusted EBITDA
|
| | | $ | 61,191 | | | | | $ | 41,535 | | |
Net income margin
|
| | | | 6.7% | | | | | | 6.3% | | |
Adjusted EBITDA margin
|
| | | | 18.9% | | | | | | 18.7% | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2022
|
| |
2021
|
| | ||||||||
| | |
(in thousands)
|
| | |||||||||||
Operating income
|
| | | $ | 27,665 | | | | | $ | 19,512 | | | | ||
Share-based compensation and one-time bonuses
|
| | | | 8,476 | | | | | | 17,014 | | | | ||
Founders’ incentive plan
|
| | | | 12,643 | | | | | | — | | | | ||
New brand launch
|
| | | | 7,297 | | | | | | — | | | | ||
Non-recurring adjustments
|
| | | | 702 | | | | | | 1,003 | | | | ||
Adjusted operating income
|
| | | $ | 56,783 | | | | | $ | 37,529 | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
Share-based compensation and one-time bonuses
|
| | | | 8,476 | | | | | | 17,014 | | |
Founders’ incentive plan
|
| | | | 12,643 | | | | | | — | | |
New brand launch
|
| | | | 7,297 | | | | | | — | | |
Non-recurring adjustments
|
| | | | 702 | | | | | | 1,003 | | |
Tax impact
|
| | | | (7,235) | | | | | | (4,559) | | |
Adjusted net income
|
| | | $ | 43,611 | | | | | $ | 27,378 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2022 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |
December 31,
2021 |
| |
September 30,
2021 |
| |
June 30,
2021 |
| |
March 31,
2021 |
| ||||||||||||||||||||||||
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 67,499 | | | | | $ | 68,948 | | | | | $ | 97,659 | | | | | $ | 90,414 | | | | | $ | 53,636 | | | | | $ | 51,184 | | | | | $ | 65,509 | | | | | $ | 52,226 | | |
Cost of revenue
|
| | | | 23,369 | | | | | | 21,976 | | | | | | 31,078 | | | | | | 30,047 | | | | | | 17,588 | | | | | | 15,642 | | | | | | 20,408 | | | | | | 15,736 | | |
Gross profit
|
| | | | 44,130 | | | | | | 46,972 | | | | | | 66,581 | | | | | | 60,367 | | | | | | 36,048 | | | | | | 35,542 | | | | | | 45,101 | | | | | | 36,490 | | |
Selling, general and administrative
|
| | | | 44,272 | | | | | | 43,251 | | | | | | 46,130 | | | | | | 56,732 | | | | | | 46,152 | | | | | | 28,760 | | | | | | 31,273 | | | | | | 27,484 | | |
Operating income
|
| | | | (142) | | | | | | 3,721 | | | | | | 20,451 | | | | | | 3,635 | | | | | | (10,104) | | | | | | 6,782 | | | | | | 13,828 | | | | | | 9,006 | | |
Financial expenses (income), net
|
| | | | 301 | | | | | | 138 | | | | | | (1,243) | | | | | | (443) | | | | | | 625 | | | | | | 160 | | | | | | 407 | | | | | | (315) | | |
Income before taxes on income
|
| | | | (443) | | | | | | 3,583 | | | | | | 21,694 | | | | | | 4,078 | | | | | | (10,729) | | | | | | 6,622 | | | | | | 13,421 | | | | | | 9,321 | | |
Taxes on income
|
| | | | 217 | | | | | | 830 | | | | | | 5,070 | | | | | | 1,067 | | | | | | (2,715) | | | | | | 1,676 | | | | | | 3,396 | | | | | | 2,358 | | |
Net income
|
| | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2022 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |
December 31,
2021 |
| |
September 30,
2021 |
| |
June 30,
2021 |
| |
March 31,
2021 |
| ||||||||||||||||||||||||
Non-GAAP Financial Measures:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 7,714 | | | | | $ | 15,372 | | | | | $ | 23,954 | | | | | $ | 14,151 | | | | | $ | 6,090 | | | | | $ | 9,610 | | | | | $ | 15,410 | | | | | $ | 10,425 | | |
Adjusted EBITDA margin
|
| | | | 11.4% | | | | | | 22.3% | | | | | | 24.5% | | | | | | 15.7% | | | | | | 11.4% | | | | | | 18.8% | | | | | | 23.5% | | | | | | 20.0% | | |
Adjusted operating income
|
| | | $ | 6,616 | | | | | $ | 14,276 | | | | | $ | 22,883 | | | | | $ | 13,008 | | | | | $ | 5,325 | | | | | $ | 8,474 | | | | | $ | 14,449 | | | | | $ | 9,281 | | |
Adjusted net income
|
| | | $ | 4,327 | | | | | $ | 10,864 | | | | | $ | 18,488 | | | | | $ | 9,932 | | | | | $ | 3,511 | | | | | $ | 6,210 | | | | | $ | 10,489 | | | | | $ | 7,168 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2022 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |
December 31,
2021 |
| |
September 30,
2021 |
| |
June 30,
2021 |
| |
March 31,
2021 |
| ||||||||||||||||||||||||
Net (loss) income
|
| | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
Financial expenses (income), net
|
| | | | 301 | | | | | | 138 | | | | | | (1,243) | | | | | | (443) | | | | | | 625 | | | | | | 160 | | | | | | 407 | | | | | | (315) | | |
Taxes on income
|
| | | | 217 | | | | | | 830 | | | | | | 5,070 | | | | | | 1,067 | | | | | | (2,715) | | | | | | 1,676 | | | | | | 3,396 | | | | | | 2,358 | | |
Depreciation and amortization
|
| | | | 1,098 | | | | | | 1,096 | | | | | | 1,071 | | | | | | 1,143 | | | | | | 765 | | | | | | 1,136 | | | | | | 961 | | | | | | 1,144 | | |
Share-based
compensation and one-time bonuses |
| | | | 2,948 | | | | | | 1,700 | | | | | | 2,311 | | | | | | 1,517 | | | | | | 15,028 | | | | | | 1,313 | | | | | | 464 | | | | | | 209 | | |
Founders’ incentive plan
|
| | | | 3,810 | | | | | | 8,833 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
New brand launch
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non recurring adjustments
|
| | | | — | | | | | | 22 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
Adjusted EBITDA
|
| | | $ | 7,714 | | | | | $ | 15,372 | | | | | $ | 23,954 | | | | | $ | 14,151 | | | | | $ | 6,090 | | | | | $ | 9,610 | | | | | $ | 15,410 | | | | | $ | 10,425 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2022 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |
December 31,
2021 |
| |
September 30,
2021 |
| |
June 30,
2021 |
| |
March 31,
2021 |
| ||||||||||||||||||||||||
Operating (loss) income
|
| | | $ | (142) | | | | | $ | 3,721 | | | | | $ | 20,451 | | | | | $ | 3,635 | | | | | $ | (10,104) | | | | | $ | 6,782 | | | | | $ | 13,828 | | | | | $ | 9,006 | | |
Share-based
compensation and one-time bonuses |
| | | | 2,948 | | | | | | 1,700 | | | | | | 2,311 | | | | | | 1,517 | | | | | | 15,028 | | | | | | 1,313 | | | | | | 464 | | | | | | 209 | | |
Founders’ incentive plan
|
| | | | 3,810 | | | | | | 8,833 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
New brand launch
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-recurring adjustments
|
| | | | — | | | | | | 22 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
Adjusted operating income
|
| | | $ | 6,616 | | | | | $ | 14,276 | | | | | $ | 22,883 | | | | | $ | 13,008 | | | | | $ | 5,325 | | | | | $ | 8,474 | | | | | $ | 14,449 | | | | | $ | 9,281 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2022 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |
December 31,
2021 |
| |
September 30,
2021 |
| |
June 30,
2021 |
| |
March 31,
2021 |
| ||||||||||||||||||||||||
Net (loss) income
|
| | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
Share-based
compensation and one-time bonuses |
| | | | 2,948 | | | | | | 1,700 | | | | | | 2,311 | | | | | | 1,517 | | | | | | 15,028 | | | | | | 1,313 | | | | | | 464 | | | | | | 209 | | |
Founders’ incentive plan
|
| | | | 3,810 | | | | | | 8,833 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
New brand launch
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-recurring adjustments
|
| | | | — | | | | | | 22 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
Tax impact
|
| | | | (1,771) | | | | | | (2,444) | | | | | | (568) | | | | | | (2,452) | | | | | | (3,904) | | | | | | (428) | | | | | | (157) | | | | | | (70) | | |
Adjusted net income
|
| | | $ | 4,327 | | | | | $ | 10,864 | | | | | $ | 18,488 | | | | | $ | 9,932 | | | | | $ | 3,511 | | | | | $ | 6,210 | | | | | $ | 10,489 | | | | | $ | 7,168 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash provided by operating activities
|
| | | $ | 39,032 | | | | | $ | 10,224 | | |
Cash provided by (used in) investing activities
|
| | | | (25,780) | | | | | | (18,782) | | |
Cash provided by (used in) financing activities
|
| | | | (246) | | | | | | (318) | | |
Effect of exchange rate fluctuations on cash and cash equivalents
|
| | | | (781) | | | | | | (359) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | 12,225 | | | | | $ | (9,235) | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease commitments
|
| | | $ | 15,867 | | | | | $ | 5,228 | | | | | $ | 6,268 | | | | | $ | 3,145 | | | | | $ | 1,226 | | |
Severance pay obligations(1)
|
| | | | 2,057 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 17,924 | | | | | $ | 5,228 | | | | | $ | 6,268 | | | | | $ | 3,145 | | | | | $ | 1,226 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Oran Holtzman | | | 39 | | | Co-Founder, Chief Executive Officer and Director | |
Shiran Holtzman-Erel | | | 35 | | | Co-Founder, Chief Product Officer and Director | |
Lindsay Drucker Mann | | | 42 | | | Global Chief Financial Officer | |
Jonathan Truppman | | | 37 | | | Chief Legal Officer | |
Niv Price | | | 49 | | | Chief Technology Officer | |
Non-Employee Directors | | | | | | | |
Michael Farello | | | 58 | | | Director | |
Lilach Payorski* | | | 49 | | | Director | |
Ohad Chereshniya** | | | 44 | | | Director Nominee | |
| | |
Shares Beneficially Owned
Prior to the Offering |
| |
Number of Class A Ordinary
Shares Being Sold in the Offering |
| |
Shares Beneficially Owned
After the Offering |
| |||||||||||||||||||||||||||
| | | | | | | | |
Assuming Underwriters’
Option to Purchase Additional Ordinary Shares is Not Exercised |
| |
Assuming Underwriters’
Option to Purchase Additional Ordinary Shares is Exercised in Full |
| ||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Voting Power |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Voting Power |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Voting Power |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Voting Power |
|
Name of Beneficial Owner
|
| | | | | | | | | | | | | ||||||||||||||||||||||||
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
L Catterton(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oran Holtzman(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shiran Holtzman-Erel | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lindsay Drucker Mann(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan Truppman(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Niv Price(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Farello | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lilach Payorski | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ohad Chereshniya | | | | | | | | | | | | | | ||||||||||||||||||||||||
All executive officers and directors as a group
(8 persons) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
Allen & Company LLC
|
| | | | | | |
Total
|
| | | | | |
| | |
Paid by the Company
|
| |
Paid by the Selling Shareholders
|
| ||||||||||||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||||||||
Per Class A Ordinary Share
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Total
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
Stock exchange listing fee
|
| | | | * | | |
Transfer agent’s fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
| | |
Page
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 40,955 | | | | | $ | 28,827 | | |
Short-term deposits
|
| | | | 18,000 | | | | | | — | | |
Trade receivables
|
| | | | 7,576 | | | | | | 5,141 | | |
Inventory
|
| | | | 70,230 | | | | | | 51,457 | | |
Prepaid expenses and other current assets
|
| | | | 9,172 | | | | | | 7,273 | | |
Total current assets
|
| | | | 145,933 | | | | | | 92,698 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 9,468 | | | | | | 9,656 | | |
Deferred tax asset, net
|
| | | | 2,334 | | | | | | 1,003 | | |
Intangible assets, net
|
| | | | 26,800 | | | | | | 21,663 | | |
Goodwill
|
| | | | 16,237 | | | | | | 16,237 | | |
Operating lease right-of-use assets
|
| | | | 13,278 | | | | | | — | | |
Other assets
|
| | | | 2,358 | | | | | | 1,713 | | |
Total long-term assets
|
| | | | 70,475 | | | | | | 50,272 | | |
Total assets
|
| | | $ | 216,408 | | | | | $ | 142,970 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 44,807 | | | | | $ | 37,019 | | |
Other accounts payable and accrued expenses
|
| | | | 37,792 | | | | | | 14,119 | | |
Short-term debt and current maturities of long-term debt
|
| | | | 3,917 | | | | | | 4,430 | | |
Current maturities of operating lease liabilities
|
| | | | 3,890 | | | | | | — | | |
Total current liabilities
|
| | | | 90,406 | | | | | | 55,568 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| | | | 8,076 | | | | | | — | | |
Other long-term liabilities
|
| | | | 6,946 | | | | | | 6,478 | | |
Total liabilities
|
| | | | 105,428 | | | | | | 62,046 | | |
COMMITMENTS AND CONTINGENCIES (Note 9) | | | | | | | | | | | | | |
Redeemable A shares of NIS 0.001 par value each – Authorized: 2,000,000 shares at December 31, 2022 and 2021; Issued and outstanding: 63,904 shares at December 31, 2022 and 2021(**)
|
| | | | 12,275 | | | | | | 12,275 | | |
SHAREHOLDERS’ EQUITY:(**)
|
| | | | | | | | | | | | |
Class A ordinary shares of NIS 0.001 par value each – Authorized:
10,000,000 shares at December 31, 2022 and 2021; Issued and outstanding: 2,493,153 and 1,697,311 shares at December 31, 2022 and 2021, respectively |
| | | | —(*) | | | | | | —(*) | | |
Class B ordinary shares of NIS 0.001 par value each – Authorized: 2,000,000 shares at December 31, 2022 and 2021; Issued and outstanding: 910,792 and 1,697,311 shares at December 31, 2022 and 2021, respectively
|
| | | | —(*) | | | | | | —(*) | | |
Additional paid-in capital
|
| | | | 53,723 | | | | | | 45,395 | | |
Cumulative translation adjustments
|
| | | | 1,738 | | | | | | 1,738 | | |
Retained earnings
|
| | | | 43,244 | | | | | | 21,516 | | |
Total shareholders’ equity
|
| | | | 98,705 | | | | | | 68,649 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 216,408 | | | | | $ | 142,970 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | |
Cost of revenue
|
| | | | 106,470 | | | | | | 69,374 | | |
Gross profit
|
| | | | 218,050 | | | | | | 153,181 | | |
Selling, general and administrative
|
| | | | 190,385 | | | | | | 133,669 | | |
Operating income
|
| | | | 27,665 | | | | | | 19,512 | | |
Financial income (expenses), net
|
| | | | (1,247) | | | | | | 877 | | |
Income before taxes on income
|
| | | | 28,912 | | | | | | 18,635 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 4,715 | | |
Net income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
Basic earnings per share of Class A and Class B ordinary share and Redeemable A share
|
| | | $ | 6.27 | | | | | $ | 4.07 | | |
Diluted earnings per share of Class A and Class B ordinary share and Redeemable A share
|
| | | $ | 5.94 | | | | | $ | 4.01 | | |
| | |
Redeemable A
shares(**) |
| | |
Class A
ordinary shares(**) |
| |
Class B
ordinary shares(**) |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Cumulative
translation adjustments |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1,
2021 |
| | | | — | | | | | $ | — | | | | | | | 1,697,200 | | | | | $ | —(*) | | | | | | 1,697,200 | | | | | $ | —(*) | | | | | $ | 43,015 | | | | | $ | 7,596 | | | | | $ | 1,738 | | | | | $ | 52,349 | | |
Issuance of Redeemable
A shares |
| | | | 63,904 | | | | | | 12,275 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,380 | | | | | | — | | | | | | — | | | | | | 2,380 | | |
Vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 111 | | | | | | —(*) | | | | | | 111 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | —(*) | | | | | | — | | | | | | 13,920 | | | | | | — | | | | | | 13,920 | | |
Balance as of December 31, 2021
|
| | | | 63,904 | | | | | | 12,275 | | | | | | | 1,697,311 | | | | | | —(*) | | | | | | 1,697,311 | | | | | | —(*) | | | | | | 45,395 | | | | | | 21,516 | | | | | | 1,738 | | | | | | 68,649 | | |
Share conversion
|
| | | | — | | | |
|
| | | | | 790,239 | | | | | | —(*) | | | | | | (790,239) | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | |||
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,253 | | | | | | — | | | | | | — | | | | | | 8,253 | | |
Exercise of options and vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 5,603 | | | | | | —(*) | | | | | | 3,720 | | | | | | —(*) | | | | | | 75 | | | | | | — | | | | | | — | | | | | | 75 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,728 | | | | | | — | | | | | | 21,728 | | |
Balance as of December 31, 2022
|
| | | | 63,904 | | | | | $ | 12,275 | | | | | | | 2,493,153 | | | | | | —(*) | | | | | | 910,792 | | | | | | —(*) | | | | | $ | 53,723 | | | | | $ | 43,244 | | | | | $ | 1,738 | | | | | $ | 98,705 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 4,408 | | | | | | 4,006 | | |
Share-based compensation
|
| | | | 6,697 | | | | | | 2,107 | | |
Deferred income taxes
|
| | | | (1,515) | | | | | | (903) | | |
Increase in trade receivable
|
| | | | (2,435) | | | | | | (588) | | |
Increase in prepaid expenses and other receivables
|
| | | | (1,802) | | | | | | (1,306) | | |
Increase in inventory
|
| | | | (18,773) | | | | | | (35,732) | | |
Increase in trade payables
|
| | | | 7,788 | | | | | | 21,087 | | |
Increase in other accounts payable and accrued expenses
|
| | | | 23,651 | | | | | | 7,103 | | |
Change in operating lease right-of-use assets
|
| | | | 5,009 | | | | | | — | | |
Change in operating lease liability
|
| | | | (6,321) | | | | | | — | | |
Other
|
| | | | 597 | | | | | | 530 | | |
Net cash provided by operating activities
|
| | | | 39,032 | | | | | | 10,224 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (2,347) | | | | | | (2,371) | | |
Capitalization of software development costs
|
| | | | (5,051) | | | | | | (3,354) | | |
Purchase of other intangible assets
|
| | | | (382) | | | | | | (1,020) | | |
Loan to shareholder
|
| | | | — | | | | | | (3,000) | | |
Repayment of loan to shareholder
|
| | | | — | | | | | | 3,000 | | |
Investment in short term deposits
|
| | | | (18,000) | | | | | | — | | |
Acquisition of a business, net of cash acquired
|
| | | | — | | | | | | (11,787) | | |
Other
|
| | | | — | | | | | | (250) | | |
Net cash used in investing activities
|
| | | | (25,780) | | | | | | (18,782) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayment of loans and borrowings
|
| | | | (362) | | | | | | (318) | | |
Deferred issuance costs
|
| | | | (607) | | | | | | — | | |
Proceeds from issuance of digital securities
|
| | | | 648 | | | | | | — | | |
Proceeds from exercise of options
|
| | | | 75 | | | | | | — | | |
Net cash used in financing activities
|
| | | | (246) | | | | | | (318) | | |
Effect of exchange rate fluctuations on cash and cash equivalents
|
| | | | (781) | | | | | | (359) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 12,225 | | | | | | (9,235) | | |
Cash, cash equivalents and restricted cash at the beginning of the year
|
| | | | 30,889 | | | | | | 40,124 | | |
Cash, cash equivalents and restricted cash at the end of the year
|
| | | $ | 43,114 | | | | | $ | 30,889 | | |
Components of cash, cash equivalents, and restricted cash: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 40,955 | | | | | $ | 28,827 | | |
Restricted cash included within prepaid expenses and other current assets
|
| | | | 2,159 | | | | | | 2,062 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 43,114 | | | | | $ | 30,889 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | (210) | | | | | $ | (168) | | |
Cash paid during the year for income tax
|
| | | $ | (1,945) | | | | | $ | (696) | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | |
Issuance of Redeemable A shares in connection with an acquisition of a business (see Note 3)
|
| | | $ | — | | | | | $ | 12,275 | | |
Non-cash compensation capitalized as part of capitalization of software development costs
|
| | | $ | 1,577 | | | | | $ | 397 | | |
Lease liabilities arising from obtaining right-of-use assets
|
| | | $ | 1,079 | | | | | $ | — | | |
| | |
Years
|
|
Computers and electronic equipment | | |
3
|
|
Office furniture and equipment | | |
7 – 15
|
|
Molds and others | | |
7
|
|
Leasehold improvements | | |
Shorter of lease term or estimated useful life
|
|
| | |
Years
|
|
Internal-used software
|
| |
3 – 5
|
|
Technology
|
| |
3 – 6
|
|
Other intangibles
|
| |
5 – 10
|
|
|
Tangible assets (including receivables, property and equipment and other)
|
| | | $ | 4,822 | | |
|
Deferred tax liability, net
|
| | | | (957) | | |
| Intangible assets: | | | | | | | |
|
Technology
|
| | | | 12,712 | | |
|
Goodwill
|
| | | | 15,931 | | |
|
Total assets
|
| | | $ | 32,508 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Raw materials and work in progress
|
| | | $ | 27,307 | | | | | $ | 27,717 | | |
Finished goods
|
| | | | 42,923 | | | | | | 23,740 | | |
Total
|
| | | $ | 70,230 | | | | | $ | 51,457 | | |
Write down to reduce inventories to net realizable value as of December 31, 2022 and 2021 amounted to $2,236 and $865, respectively.
|
|
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cost: | | | | | | | | | | | | | |
Computers, software and electronic equipment
|
| | | $ | 2,827 | | | | | $ | 2,062 | | |
Office, furniture and equipment
|
| | | | 1,690 | | | | | | 1,231 | | |
Molds and others
|
| | | | 2,446 | | | | | | 1,974 | | |
Leasehold improvements
|
| | | | 16,161 | | | | | | 15,510 | | |
| | | | | 23,124 | | | | | | 20,777 | | |
Less – accumulated depreciation
|
| | | | (13,656) | | | | | | (11,121) | | |
Property, plant and equipment, net
|
| | | $ | 9,468 | | | | | $ | 9,656 | | |
| | |
2022
|
| |
2021
|
| ||||||
Balance as of January 1,
|
| | | $ | 16,237 | | | | | $ | 306 | | |
Acquisition
|
| | | | — | | | | | | 15,931 | | |
Balance as of December 31,
|
| | | $ | 16,237 | | | | | $ | 16,237 | | |
| | |
December 31, 2022
|
| |||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |||||||||
Internal-used software
|
| | | $ | 15,711 | | | | | $ | (3,089) | | | | | $ | 12,622 | | |
Technology
|
| | | | 13,033 | | | | | | (311) | | | | | | 12,722 | | |
Other intangibles
|
| | | | 2,147 | | | | | | (691) | | | | | | 1,456 | | |
Total intangible assets
|
| | | $ | 30,891 | | | | | $ | (4,091) | | | | | $ | 26,800 | | |
| | |
December 31, 2021
|
| |||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |||||||||
Internal-used software
|
| | | $ | 9,083 | | | | | $ | (1,538) | | | | | $ | 7,545 | | |
Technology
|
| | | | 13,033 | | | | | | (205) | | | | | | 12,828 | | |
Other intangibles
|
| | | | 1,765 | | | | | | (475) | | | | | | 1,290 | | |
Total intangible assets
|
| | | $ | 23,881 | | | | | $ | (2,218) | | | | | $ | 21,663 | | |
|
2023
|
| | | $ | 5,329 | | |
|
2024
|
| | | | 5,601 | | |
|
2025
|
| | | | 4,971 | | |
|
2026
|
| | | | 4,258 | | |
|
2027
|
| | | | 3,499 | | |
|
Thereafter
|
| | | | 3,142 | | |
| | | | | $ | 26,800 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Employees and related accruals
|
| | | $ | 19,370 | | | | | $ | 4,973 | | |
Government authorities
|
| | | | 12,904 | | | | | | 6,645 | | |
Other
|
| | | | 5,518 | | | | | | 2,501 | | |
Total
|
| | | $ | 37,792 | | | | | $ | 14,119 | | |
|
Operating lease cost
|
| | | $ | 5,133 | | |
|
Short term lease cost
|
| | | | 364 | | |
| | | | | $ | 5,472 | | |
| | |
December 31,
2022 |
| |||
Operating lease ROU assets
|
| | | $ | 13,278 | | |
Operating lease liabilities, current
|
| | | | 3,890 | | |
Operating lease liabilities, non-current
|
| | | | 8,076 | | |
Weighted-average remaining lease term (in years)
|
| | | | 4.23 | | |
Weighted-average discount rate
|
| | | | 1.67% | | |
| | |
December 31,
2022 |
| |||
2023
|
| | | $ | 4,053 | | |
2024
|
| | | | 3,107 | | |
2025
|
| | | | 1,908 | | |
2026
|
| | | | 1,287 | | |
2027
|
| | | | 856 | | |
Thereafter
|
| | | | 1,235 | | |
Total undiscounted lease payments
|
| | | $ | 12,446 | | |
Less: imputed interest
|
| | | | (480) | | |
Present value of lease liabilities
|
| | | $ | 11,966 | | |
| | |
Year Ended December 31,
|
| |||
| | |
2022
|
| |
2021
|
|
Risk-free interest rate
|
| |
1.35% – 4.13%
|
| |
0.46% – 1.18%
|
|
Expected term (in years)
|
| |
3.31 – 3.61
|
| |
2.5 – 6.13
|
|
Expected volatility
|
| |
40%
|
| |
40%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual terms (in years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding at beginning of year
|
| | | | 178,523 | | | | | $ | 285.91 | | | | | | 6.48 | | | | | $ | 79,611 | | |
Granted
|
| | | | 1,036 | | | | | | 433.07 | | | | | | | | | | | | | | |
Exercised
|
| | | | (775) | | | | | | 97.21 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (5,642) | | | | | | 162.78 | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 173,142 | | | | | | 291.65 | | | | | | 5.39 | | | | | | 82,580 | | |
Exercisable at end of year
|
| | | | 65,156 | | | | | $ | 271.62 | | | | | | 5.64 | | | | | $ | 32,382 | | |
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual terms (in years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding at beginning of year
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 13,144 | | | | | | 202.59 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 13,144 | | | | | | 202.59 | | | | | | 4.83 | | | | | | 2,388 | | |
Exercisable at end of year
|
| | | | 983 | | | | | $ | 296.84 | | | | | | 4.78 | | | | | $ | 86 | | |
| | |
Number of
RSUs |
| |
Weighted- average
grant date fair value |
| ||||||
Outstanding as of January 1, 2022
|
| | | | 8,266 | | | | | $ | 534.98 | | |
Granted
|
| | | | 1,162 | | | | | | 731.85 | | |
Vested
|
| | | | (2,945) | | | | | | 541.40 | | |
Forfeited
|
| | | | (308) | | | | | | 534.98 | | |
Outstanding as of December 31, 2022
|
| | | | 6,175 | | | | | $ | 568.97 | | |
| | |
Number of
RSUs |
| |
Weighted- average
grant date fair value |
| ||||||
Outstanding as of January 1, 2022
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 10,016 | | | | | | 383.58 | | |
Vested
|
| | | | (1,883) | | | | | | 396.73 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as of December 31, 2022
|
| | | | 8,133 | | | | | $ | 380.54 | | |
| | |
Year Ended
December 31, 2022 |
| |||||||||||||||
| | |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
Redeemable
A shares |
| |||||||||
Basic earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings
|
| | | $ | 14,563 | | | | | $ | 6,764 | | | | | $ | 401 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in per share computation
|
| | | | 2,320,999 | | | | | | 1,077,949 | | | | | | 63,904 | | |
Basic earnings per share
|
| | | $ | 6.27 | | | | | $ | 6.27 | | | | | $ | 6.27 | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings for basic computation
|
| | | $ | 14,563 | | | | | $ | 6,764 | | | | | $ | 401 | | |
Reallocation of undistributed earnings
|
| | | | (198) | | | | | | 220 | | | | | | (22) | | |
Allocation of undistributed earnings
|
| | | | 14,365 | | | | | | 6,984 | | | | | | 379 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in basic computation
|
| | | | 2,320,999 | | | | | | 1,077,949 | | | | | | 63,904 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 98,775 | | | | | | 98,346 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 2,419,774 | | | | | | 1,176,295 | | | | | | — | | |
Diluted earnings per share
|
| | | $ | 5.94 | | | | | $ | 5.94 | | | | | $ | 5.94 | | |
| | |
Year Ended
December 31, 2021 |
| |||||||||||||||
| | |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
Redeemable
A shares |
| |||||||||
Basic earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings
|
| | | $ | 6,905 | | | | | $ | 6,905 | | | | | $ | 110 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in per share computation
|
| | | | 1,697,206 | | | | | | 1,697,206 | | | | | | 27,137 | | |
Basic earnings per share
|
| | | $ | 4.07 | | | | | $ | 4.07 | | | | | $ | 4.07 | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings for basic computation
|
| | | $ | 6,905 | | | | | $ | 6,905 | | | | | $ | 110 | | |
Reallocation of undistributed earnings
|
| | | | 1 | | | | | | 1 | | | | | | (2) | | |
Allocation of undistributed earnings
|
| | | | 6,906 | | | | | | 6,906 | | | | | | 108 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in basic computation
|
| | | | 1,697,206 | | | | | | 1,697,206 | | | | | | 27,137 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 25,638 | | | | | | 25,638 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 1,722,844 | | | | | | 1,722,844 | | | | | | 27,137 | | |
Diluted earnings per share
|
| | | $ | 4.01 | | | | | $ | 4.01 | | | | | $ | 4.01 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
North America
|
| | | $ | 258,726 | | | | | $ | 170,543 | | |
Others
|
| | | | 65,794 | | | | | | 52,012 | | |
Total net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Israel
|
| | | $ | 18,665 | | | | | $ | 6,882 | | |
United States
|
| | | | 4,081 | | | | | | 2,774 | | |
Total long-lived assets
|
| | | $ | 22,746 | | | | | $ | 9,656 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Research and development costs
|
| | | $ | 661 | | | | | $ | 601 | | |
Depreciation and amortization
|
| | | | 519 | | | | | | 463 | | |
Employees and other accruals
|
| | | | 1,457 | | | | | | 541 | | |
Operating lease liabilities
|
| | | | 2,691 | | | | | | — | | |
Stock based compensation
|
| | | | 1,177 | | | | | | 420 | | |
Net operating losses
|
| | | | 908 | | | | | | 696 | | |
Other
|
| | | | 467 | | | | | | 397 | | |
Deferred tax assets
|
| | | | 7,880 | | | | | | 3,118 | | |
Valuation allowance
|
| | | | (1,010) | | | | | | (686) | | |
Net deferred tax assets
|
| | | | 6,870 | | | | | | 2,432 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (182) | | | | | | (235) | | |
Operating lease right-of-use assets
|
| | | | (2,980) | | | | | | — | | |
Intangible assets
|
| | | | (1,529) | | | | | | (1,533) | | |
Total deferred tax liabilities
|
| | | | (4,691) | | | | | | (1,768) | | |
Total deferred tax assets, net
|
| | | $ | 2,179 | | | | | $ | 664 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Income before taxes on income, as reported in the consolidated statements of income
|
| | | $ | 28,912 | | | | | $ | 18,635 | | |
Statutory tax rate in Israel
|
| | | | 23% | | | | | | 23% | | |
Theoretical taxes on income
|
| | | $ | 6,650 | | | | | $ | 4,286 | | |
Foreign currency measurement differences (*)
|
| | | | 662 | | | | | | (172) | | |
Preferred Enterprise tax (**)
|
| | | | (1,996) | | | | | | (388) | | |
Subsidiaries taxed at different tax rate
|
| | | | 418 | | | | | | 61 | | |
Non-deductible expenses
|
| | | | 732 | | | | | | 414 | | |
Uncertain tax positions
|
| | | | 858 | | | | | | 90 | | |
Other
|
| | | | (140) | | | | | | 424 | | |
Actual tax expenses
|
| | | | 7,184 | | | | | $ | 4,715 | | |
|
(**)
Basic earnings per share amounts of the benefit resulting from the Technological Preferred or Preferred Enterprise status
|
| | | $ | 0.58 | | | | | $ | 0.11 | | |
|
Diluted earnings per share amounts of the benefit resulting from the Technological Preferred or Preferred
Enterprise status |
| | | $ | 0.55 | | | | | $ | 0.11 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Domestic (Israel)
|
| | | $ | 22,205 | | | | | $ | 18,045 | | |
Foreign
|
| | | | 6,707 | | | | | | 590 | | |
Total
|
| | | $ | 28,912 | | | | | $ | 18,635 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Current: | | | | | | | | | | | | | |
Domestic (Israel)
|
| | | $ | 4,528 | | | | | $ | 4,463 | | |
Foreign
|
| | | | 4,171 | | | | | | 1,155 | | |
Total current income tax expense
|
| | | $ | 8,699 | | | | | $ | 5,618 | | |
Deferred: | | | | | | | | | | | | | |
Domestic
|
| | | | (181) | | | | | | (276) | | |
Foreign
|
| | | | (1,334) | | | | | | (627) | | |
Total deferred income tax expense
|
| | | | (1,515) | | | | | | (903) | | |
Total taxes on income
|
| | | $ | 7,184 | | | | | $ | 4,715 | | |
| | |
2022
|
| |
2021
|
| ||||||
Uncertain tax positions, beginning of year
|
| | | $ | 1,081 | | | | | $ | 287 | | |
Decrease related to previous years tax positions
|
| | | | (247) | | | | | | — | | |
Increase related to previous years tax positions
|
| | | | 41 | | | | | | 10 | | |
Increases in tax positions for current year
|
| | | | 907 | | | | | | 784 | | |
Uncertain tax positions, end of year
|
| | | $ | 1,782 | | | | | $ | 1,081 | | |
| Goldman Sachs & Co. LLC | | | | | |||
|
Morgan Stanley
|
| ||||||
|
Allen & Company LLC
|
|
|
Exhibit No.
|
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1** | | | Amended and Restated Articles of Association of the Registrant, as currently in effect | |
| 3.2* | | | Form of Amended and Restated Articles of Association of the Registrant to be effective upon the closing of this offering | |
| 4.1* | | | Specimen share certificate of the Registrant | |
| 4.2** | | | Amended and Restated Registration Rights Agreement | |
| 5.1* | | | Opinion of Herzog Fox & Neeman, counsel to the Registrant, as to the validity of the Class A ordinary shares (including consent) | |
| 10.1* | | | Form of Indemnification Agreement | |
| 10.2**† | | | Il Makiage Cosmetics (2013) Ltd. 2020 Equity Incentive Plan | |
| 10.3**† | | | U.S. Sub-Plan to the Il Makiage Cosmetics (2013) Ltd. 2020 Equity Incentive Plan | |
| 10.4*† | | | 2023 Incentive Award Plan | |
| 10.5*† | | | Non-Employee Director Compensation Policy | |
| 10.6*† | | | 2023 Employee Share Purchase Plan | |
| 10.7*† | | | Compensation Policy for Directors and Officers | |
| 10.8** | | | Holdback Agreement with Niv Price | |
| 10.9**^# | | | Voyage81 Stock Purchase Agreement | |
| 21.1** | | | List of subsidiaries of the Registrant | |
| 23.1* | | | Consent of Kost, Forer, Gabbay & Kasierer, an independent registered public accounting firm | |
| 23.2* | | | Consent of Herzog Fox & Neeman (included in Exhibit 5.1) | |
| 24.1* | | | Power of Attorney (included in signature page to Registration Statement) | |
| 99.2* | | | Consent of Ohad Chereshniya as director nominee | |
| 107* | | | Filing Fee Table | |
|
Name
|
| |
Title
|
|
|
Oran Holtzman
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
|
|
Lindsay Drucker Mann
|
| |
Global Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
Shiran Holtzman-Erel
|
| | Director | |
|
Michael Farello
|
| | Director | |
|
Lilach Payorski
|
| | Director | |