|
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 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 | | | |
| | | | 16 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 82 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 124 | | | |
| | | | 146 | | | |
| | | | 148 | | | |
| | | | 151 | | | |
| | | | 160 | | | |
| | | | 162 | | | |
| | | | 170 | | | |
| | | | 176 | | | |
| | | | 177 | | | |
| | | | 178 | | | |
| | | | 179 | | | |
| | | | 181 | | |
|
Class A ordinary shares offered by
us..................................................... |
| | Class A ordinary shares. | |
|
Option to purchase additional Class A ordinary shares................................
|
| | We have granted the underwriters an option for a period of 30 days after the date of this prospectus to purchase up to additional Class A ordinary shares. | |
|
Class A ordinary shares to be outstanding after this
offering............................................ |
| | Class A ordinary shares (or Class A ordinary shares if the underwriters exercise in full their option to purchase additional ordinary shares). | |
|
Class B ordinary shares to be outstanding after this
offering............................................ |
| | Class B ordinary shares. | |
|
Total Class A ordinary shares and Class B ordinary shares to be outstanding after this offering..........
|
| | ordinary shares (or ordinary shares if the underwriters exercise in full their option to purchase additional ordinary shares). | |
|
Use of proceeds..................................
|
| | We estimate that the net proceeds to us from the sale of our Class A ordinary shares in this offering, after deducting underwriting discounts and commissions and estimated offering expenses payable by us, will be approximately $ million (or approximately $ million if the underwriters exercise in full their option to purchase additional Class A ordinary shares), assuming an initial public offering price of $ per share, which is the midpoint of the price range set forth on the cover page of this prospectus. | |
| | | | The principal purposes of this offering are to obtain additional working capital, to create a public market for our Class A ordinary shares, and to facilitate our future access to the public equity markets. We intend to use the net proceeds from this offering for developing and launching new brands, working capital, and other general corporate purposes. We may also use a portion of the proceeds to acquire or invest in businesses, brands, products, services, or technologies; however, we do not have agreements or commitments for any material acquisitions or investments at this time. See the section titled “Use of Proceeds.” | |
|
Voting rights........................................
|
| | We have two classes of ordinary shares outstanding: Class A ordinary shares and Class B ordinary shares. Each Class A ordinary share is entitled to one vote per share and each Class B ordinary share is entitled to ten votes per share. | |
| | | | Holders of Class A ordinary shares and Class B ordinary shares will vote together as a single class on all matters (including the election of directors) submitted to a vote of our shareholders, unless otherwise required by law or our amended and restated articles of association. Upon the closing of this offering, based on the number of ordinary shares outstanding as of , 2022, the outstanding Class B ordinary shares will represent approximately % of the voting power of our outstanding | |
| | | | share capital, with our directors and executive officers and their affiliates holding approximately % of the voting power of our outstanding share capital, in each case assuming no exercise of the underwriters’ option to purchase additional Class A ordinary shares. | |
| | | | The holders of our outstanding Class B ordinary shares will have the ability to control the outcome of matters submitted to our shareholders for approval, including the election of our directors. See the sections titled “Principal and Selling Shareholders” and “Description of Share Capital and Articles of Association” for additional information. | |
|
Dividend policy....................................
|
| | We have never declared or paid any dividends on our ordinary shares. We do not anticipate paying any dividends in the foreseeable future. We currently intend to retain future earnings, if any, to finance operations and expand our business. Our board of directors has sole discretion whether to pay dividends. If our board of directors decides to pay dividends, the form, frequency, and amount will depend upon our future operations and earnings, capital requirements and surplus, general financial condition, contractual restrictions, and other factors that our directors may deem relevant. The Companies Law imposes restrictions on our ability to declare and pay dividends. See the section titled “Dividend Policy.” | |
|
Risk factors.........................................
|
| | See the section titled “Risk Factors” and other information included in this prospectus for a discussion of factors you should carefully consider before deciding to invest in our Class A ordinary shares. | |
|
Listing..................................................
|
| | We have applied to list our Class A ordinary shares on Nasdaq under the symbol “ODD.” | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(in thousands, except
share and per share data) |
| |||||||||
Consolidated Statement of Operations Data: | | | | | | | | | |||||
Net revenue
|
| | | $ | 222,555 | | | | | $ | 110,638 | | |
Cost of revenue
|
| | | | 69,374 | | | | | | 32,811 | | |
Gross profit
|
| | | | 153,181 | | | | | | 77,827 | | |
Selling, general and administrative expenses
|
| | | | 133,669 | | | | | | 61,168 | | |
Operating income
|
| | | | 19,512 | | | | | | 16,659 | | |
Financial expenses, net
|
| | | | 877 | | | | | | 1,250 | | |
Income before taxes on income
|
| | | | 18,635 | | | | | | 15,409 | | |
Taxes on income
|
| | | | 4,715 | | | | | | 3,696 | | |
Net income
|
| | | $ | 13,920 | | | | | $ | 11,713 | | |
Net income per share, basic(1)
|
| | | $ | 4.07 | | | | | $ | 3.45 | | |
Net income per share, diluted(1)
|
| | | $ | 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)
|
| | | | | | | |
| | |
2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2)(3) |
| |||
| | |
(in thousands)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,827 | | | | | | | | |
Working capital(4)
|
| | | | 37,130 | | | | | | | | |
Total assets
|
| | | | 142,970 | | | | | | | | |
Retained earnings
|
| | | | 21,516 | | | | | | | | |
Total shareholders’ equity
|
| | | | 68,649 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Total sales(1)
|
| | | $ | 263,998 | | | | | $ | 131,738 | | |
Adjusted EBITDA(2)
|
| | | $ | 41,535 | | | | | $ | 21,808 | | |
Adjusted EBITDA margin(3)
|
| | | | 18.7% | | | | | | 19.7% | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | |
(in thousands, except share and per share
amounts; unaudited) |
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | | | | | $ | | | |||
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Redeemable A shares, par value NIS 0.001 per share: 2,000,000 shares authorized, actual; 63,904 shares authorized, pro forma; shares issued and outstanding, actual; shares issued and outstanding, pro forma
|
| | | | | | | | | | | | | | | | | | |
Class A ordinary shares, par value NIS 0.001 per share:
10,000,000 shares authorized, actual; 10,000,000 shares authorized, pro forma and pro forma as adjusted; 1,697,311 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; 1,697,311 shares issued and outstanding, actual; shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
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, 2021
|
| | | $ | | | | | | | | | |
|
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, 2021
|
| | | | | | | | | | | | |
|
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,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net revenue
|
| | | $ | 222,555 | | | | | $ | 110,638 | | |
Returns
|
| | | | 41,443 | | | | | | 21,100 | | |
Total sales
|
| | | $ | 263,998 | | | | | $ | 131,738 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net income
|
| | | $ | 13,920 | | | | | $ | 11,713 | | |
Financial expenses, net
|
| | | | 877 | | | | | | 1,250 | | |
Taxes on income
|
| | | | 4,715 | | | | | | 3,696 | | |
Depreciation and amortization
|
| | | | 4,006 | | | | | | 4,258 | | |
Share-based compensation and one-time bonuses
|
| | | | 17,014 | | | | | | 779 | | |
Non-recurring adjustments
|
| | | | 1,002 | | | | | | 111 | | |
Adjusted EBITDA
|
| | | $ | 41,535 | | | | | $ | 21,808 | | |
Net income margin
|
| | | | 6.3% | | | | | | 10.6% | | |
Adjusted EBITDA margin
|
| | | | 18.7% | | | | | | 19.7% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data:
|
| | | | | | | | | | | | | | | ||||||||||
Net revenue
|
| | | $ | 222,555 | | | | | | 100% | | | | | $ | 110,638 | | | | | | 100% | | |
Cost of revenue
|
| | | | 69,374 | | | | | | 31.2 | | | | | | 32,811 | | | | | | 29.7 | | |
Gross profit
|
| | | | 153,181 | | | | | | 68.8 | | | | | | 77,827 | | | | | | 70.3 | | |
Selling, general and administrative expenses
|
| | | | 133,669 | | | | | | 60.1 | | | | | | 61,168 | | | | | | 55.3 | | |
Operating income
|
| | | | 19,512 | | | | | | 9.0 | | | | | | 16,659 | | | | | | 15.4 | | |
Financial expenses, net
|
| | | | 877 | | | | | | 0.4 | | | | | | 1,250 | | | | | | 1.1 | | |
Income before taxes on income
|
| | | | 18,635 | | | | | | 8.4 | | | | | | 15,409 | | | | | | 13.9 | | |
Taxes on income
|
| | | | 4,715 | | | | | | 2.1 | | | | | | 3,696 | | | | | | 3.3 | | |
Net income
|
| | | $ | 13,920 | | | | | | 6.3% | | | | | $ | 11,713 | | | | | | 10.6% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenue
|
| | | $ | 222,555 | | | | | $ | 110,638 | | | | | $ | 111,917 | | | | | | 101.2% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 69,374 | | | | | $ | 32,811 | | | | | $ | 36,563 | | | | | | 111.4% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 153,181 | | | | | $ | 77,827 | | | | | $ | 75,354 | | | | | | 96.8% | | |
Gross margin
|
| | | | 68.8% | | | | | | 70.3% | | | |
|
| | | | (1.5)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling, general, and administrative expenses
|
| | | $ | 133,669 | | | | | $ | 61,168 | | | | | $ | 72,501 | | | | | | 118.5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Taxes on income
|
| | | $ | 4,715 | | | | | $ | 3,696 | | | | | $ | 1,019 | | | | | | 27.6% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash provided by operating activities
|
| | | $ | 9,865 | | | | | $ | 23,017 | | |
Cash provided by (used in) investing activities
|
| | | | (18,782) | | | | | | 6,672 | | |
Cash provided by used in financing activities
|
| | | | (318) | | | | | | 161 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | (9,235) | | | | | $ | 29,850 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease commitments
|
| | | $ | 19,996 | | | | | $ | 5,737 | | | | | $ | 8,238 | | | | | $ | 3,951 | | | | | $ | 2,071 | | |
Severance pay obligations(1)
|
| | | | 1,878 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 21,875 | | | | | $ | 5,737 | | | | | $ | 8,238 | | | | | $ | 3,951 | | | | | $ | 2,071 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Oran Holtzman | | | 38 | | | Co-Founder, Chief Executive Officer and Director | |
Shiran Holtzman-Erel | | | 34 | | | Co-Founder, Chief Product Officer | |
Lindsay Drucker Mann | | | 41 | | | Global Chief Financial Officer | |
Jonathan Truppman | | | 37 | | | Chief Legal Officer | |
Niv Price | | | 48 | | | Chief Technology Officer | |
Non-Employee Directors | | | | | | | |
Michael Farello | | | 57 | | | Director | |
Lilach Payorski | | | 49 | | | Director | |
| | |
Shares Beneficially Owned Prior
to the Offering |
| |
Shares Beneficially Owned After 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 |
|
Name of Beneficial Owner | | | | | | | | | | | ||||||||||||||||||
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
L Catterton(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oran Holtzman(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shiran Holtzman-Erel | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lindsay Drucker Mann | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan Truppman | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Niv Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Farello | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lilach Payorski | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All executive officers and directors as a group
(7 persons) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
Allen & Company LLC
|
| | | | | | |
Total
|
| | | | | |
| | |
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,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | | | | | | | |
(As restated)
|
| |||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,827 | | | | | $ | 39,765 | | |
Trade receivables
|
| | | | 5,141 | | | | | | 4,536 | | |
Inventory
|
| | | | 51,457 | | | | | | 15,726 | | |
Prepaid expenses and other receivables
|
| | | | 7,273 | | | | | | 4,237 | | |
Total current assets
|
| | | | 92,698 | | | | | | 64,264 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 9,656 | | | | | | 9,934 | | |
Deferred tax asset
|
| | | | 1,003 | | | | | | 717 | | |
Intangible assets, net
|
| | | | 21,663 | | | | | | 5,384 | | |
Goodwill
|
| | | | 16,237 | | | | | | 306 | | |
Other assets
|
| | | | 1,713 | | | | | | 1,147 | | |
Total long-term assets
|
| | | | 50,272 | | | | | | 17,488 | | |
Total assets
|
| | | $ | 142,970 | | | | | $ | 81,752 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | | | | | | | |
(As restated)
|
| |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 37,019 | | | | | $ | 15,891 | | |
Other accounts payable and accrued expenses
|
| | | | 14,119 | | | | | | 6,369 | | |
Short-term debt and current maturities of long-term debt
|
| | | | 4,430 | | | | | | 4,222 | | |
Total current liabilities
|
| | | | 55,568 | | | | | | 26,482 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Accrued severance pay
|
| | | | 1,878 | | | | | | 1,496 | | |
Long-term debt, net of current maturities
|
| | | | 919 | | | | | | 1,269 | | |
Other liabilities
|
| | | | 3,342 | | | | | | 156 | | |
Deferred tax liability
|
| | | | 339 | | | | | | — | | |
Total long-term liabilities
|
| | | | 6,478 | | | | | | 2,921 | | |
Total liabilities
|
| | | | 62,046 | | | | | | 29,403 | | |
COMMITMENTS AND CONTINGENCIES (Note 9) | | | | | | | | | | | | | |
Redeemable A shares of NIS 0.001 par value each; Authorized: 2,000,000 and 0 shares at December 31, 2021 and 2020 respectively; Issued and outstanding: 63,904 and 0 shares at December 31, 2021 and 2020 respectively(**)
|
| | | | 12,275 | | | | | | — | | |
SHAREHOLDERS’ EQUITY:(**) | | | | | | | | | | | | | |
Class A ordinary shares of NIS 0.001 par value each; Authorized:
10,000,000 shares at December 31, 2021 and 2020; Issued and outstanding: 1,697,311 and 1,697,200 shares at December 31, 2021 and 2020 respectively |
| | | | —(*) | | | | | | —(*) | | |
Class B ordinary shares of NIS 0.001 par value each; Authorized:
2,000,000 shares at December 31, 2021 and 2020; Issued and outstanding: 1,697,311 and 1,697,200 shares at December 31, 2021 and 2020 respectively |
| | | | —(*) | | | | | | —(*) | | |
Additional paid-in capital
|
| | | | 45,395 | | | | | | 43,015 | | |
Cumulative translation adjustments
|
| | | | 1,738 | | | | | | 1,738 | | |
Retained earnings
|
| | | | 21,516 | | | | | | 7,596 | | |
Total shareholders’ equity
|
| | | | 68,649 | | | | | | 52,349 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 142,970 | | | | | $ | 81,752 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | | | | | | | |
(As restated)
|
| |||
Net revenue
|
| | | $ | 222,555 | | | | | $ | 110,638 | | |
Cost of revenue
|
| | | | 69,374 | | | | | | 32,811 | | |
Gross profit
|
| | | | 153,181 | | | | | | 77,827 | | |
Selling, general and administrative
|
| | | | 133,669 | | | | | | 61,168 | | |
Operating income
|
| | | | 19,512 | | | | | | 16,659 | | |
Financial expenses, net
|
| | | | 877 | | | | | | 1,250 | | |
Income before taxes in income
|
| | | | 18,635 | | | | | | 15,409 | | |
Taxes on income
|
| | | | 4,715 | | | | | | 3,696 | | |
Net income
|
| | | $ | 13,920 | | | | | $ | 11,713 | | |
Basic earnings per share of Class A and Class B ordinary share and Redeemable A share
|
| | | $ | 4.07 | | | | | $ | 3.45 | | |
Diluted earnings per share of Class A and Class B ordinary share and Redeemable A share
|
| | | $ | 4.01 | | | | | $ | 3.45 | | |
| | |
Redeemable A
shares(**) |
| | |
Class A
Ordinary shares(**) |
| |
Class B
Ordinary shares(**) |
| |
Additional
paid-in capital |
| |
Retained
earnings (deficit) |
| |
Cumulative
translation adjustments |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance as of
January 1, 2020 (as restated) |
| | | | — | | | | | $ | — | | | | | | | 1,697,200 | | | | | $ | —(*) | | | | | | 1,697,200 | | | | | $ | —(*) | | | | | $ | 42,916 | | | | | $ | (4,117) | | | | | $ | 1,738 | | | | | $ | 40,537 | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99 | | | | | | — | | | | | | — | | | | | | 99 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,713 | | | | | | — | | | | | | 11,713 | | |
Balance as of
December 31, 2020 (as restated) |
| | | | — | | | | | | — | | | | | | | 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
|
| | |
|
—
|
| | | | | — | | | | | | | 111 | | | | | | —(*) | | | | | | 111 | | | | | | — | | | | | | 2,380 | | | | | | — | | | | | | — | | | | | | 2,380 | | |
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 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | | | | | | | |
As restated
|
| |||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 13,920 | | | | | $ | 11,713 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 4,006 | | | | | | 4,258 | | |
Share based compensation
|
| | | | 2,107 | | | | | | 99 | | |
Decrease (increase) in trade receivable
|
| | | | (588) | | | | | | 1,399 | | |
Increase in prepaid expenses and other receivables
|
| | | | (1,306) | | | | | | (1,354) | | |
Increase in inventory
|
| | | | (35,732) | | | | | | (6,036) | | |
Increase in trade payables
|
| | | | 21,087 | | | | | | 7,096 | | |
Increase in other accounts payable
|
| | | | 7,103 | | | | | | 2,903 | | |
Decrease (increase) in deferred taxes
|
| | | | (903) | | | | | | 2,538 | | |
Other
|
| | | | 171 | | | | | | 401 | | |
Net cash provided by operating activities
|
| | | | 9,865 | | | | | | 23,017 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Proceeds from short-term bank deposit
|
| | | | — | | | | | | 10,086 | | |
Purchase of property, plant and equipment
|
| | | | (2,371) | | | | | | (1,135) | | |
Capitalization of software development costs
|
| | | | (3,354) | | | | | | (2,129) | | |
Purchase of other intangible assets
|
| | | | (1,020) | | | | | | — | | |
Loan to shareholder
|
| | | | (3,000) | | | | | | — | | |
Repayment of loan to shareholder
|
| | | | 3,000 | | | | | | — | | |
Other
|
| | | | (250) | | | | | | (150) | | |
Acquisition of a business, net of cash acquired
|
| | | | (11,787) | | | | | | — | | |
Net cash (used in) provided by investing activities
|
| | | | (18,782) | | | | | | 6,672 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from loans and borrowings
|
| | | | — | | | | | | 2,179 | | |
Repayment of loans and borrowings
|
| | | | (318) | | | | | | (2,018) | | |
Net cash (used in) provided by financing activities
|
| | | | (318) | | | | | | 161 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (9,235) | | | | | | 29,850 | | |
Cash, cash equivalents and restricted cash at the beginning of the year
|
| | | | 40,124 | | | | | | 10,274 | | |
Cash, cash equivalents and restricted cash at the end of the year
|
| | | $ | 30,889 | | | | | $ | 40,124 | | |
Components of cash, cash equivalents, and restricted cash: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,827 | | | | | $ | 39,765 | | |
Restricted cash included within prepaid expenses and other receivables
|
| | | | 2,062 | | | | | | 359 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 30,889 | | | | | $ | 40,124 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | (168) | | | | | $ | (124) | | |
Cash paid during the year for income tax
|
| | | $ | (696) | | | | | $ | (47) | | |
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 | | | | | $ | — | | |
| | |
Years
|
|
Computers and electronic equipment | | |
3
|
|
Office furniture and equipment | | |
7 – 15
|
|
Machinery, production line and molds | | |
7
|
|
Leasehold improvements | | |
Shorter of lease term or estimated useful life
|
|
| | |
Years
|
|
Internal-use software
|
| |
3 – 5
|
|
Technology
|
| |
3 – 6
|
|
Customer relationships
|
| |
5
|
|
Patents
|
| |
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,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Raw materials
|
| | | $ | 11,937 | | | | | $ | 2,362 | | |
Work in progress
|
| | | | 15,780 | | | | | | 3,326 | | |
Finished goods
|
| | | | 23,740 | | | | | | 10,038 | | |
Total
|
| | | $ | 51,457 | | | | | $ | 15,726 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Computers, software and electronic equipment
|
| | | $ | 2,062 | | | | | $ | 1,300 | | |
Office, furniture and equipment
|
| | | | 1,231 | | | | | | 1,057 | | |
Machinery, production line and others
|
| | | | 1,974 | | | | | | 1,104 | | |
Leasehold improvements
|
| | | | 15,510 | | | | | | 14,715 | | |
Total
|
| | | | 20,777 | | | | | | 18,176 | | |
Less – accumulated depreciation
|
| | | | (11,121) | | | | | | (8,242) | | |
Property, plant and equipment, net
|
| | | $ | 9,656 | | | | | $ | 9,934 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance as of January 1
|
| | | $ | 306 | | | | | $ | 306 | | |
Acquisitions
|
| | | | 15,931 | | | | | | — | | |
Balance as of December 31
|
| | | $ | 16,237 | | | | | $ | 306 | | |
| | |
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 | | |
Trademarks
|
| | | | 601 | | | | | | (359) | | | | | | 242 | | |
Other intangibles
|
| | | | 1,164 | | | | | | (116) | | | | | | 1,048 | | |
Total intangible assets
|
| | | $ | 23,881 | | | | | $ | (2,218) | | | | | $ | 21,663 | | |
| | |
December 31, 2020
|
| |||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |||||||||
Internal-used software
|
| | | $ | 5,332 | | | | | $ | (588) | | | | | $ | 4,744 | | |
Technology
|
| | | | 322 | | | | | | (100) | | | | | | 222 | | |
Trademarks
|
| | | | 601 | | | | | | (300) | | | | | | 301 | | |
Other intangibles
|
| | | | 144 | | | | | | (27) | | | | | | 117 | | |
Total intangible assets
|
| | | $ | 6,399 | | | | | $ | (1,015) | | | | | $ | 5,384 | | |
|
2022
|
| | | $ | 2,904 | | |
|
2023
|
| | | | 4,221 | | |
|
2024
|
| | | | 3,990 | | |
|
2025
|
| | | | 3,524 | | |
|
2026
|
| | | | 3,007 | | |
|
Thereafter
|
| | | | 4,017 | | |
| | | | | $ | 21,663 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Employees and related accruals
|
| | | $ | 4,973 | | | | | $ | 1,871 | | |
Government authorities
|
| | | | 6,645 | | | | | | 2,514 | | |
Deferred revenue and advances from customers
|
| | | | 1,638 | | | | | | 1,615 | | |
Other
|
| | | | 863 | | | | | | 369 | | |
Total
|
| | | $ | 14,119 | | | | | $ | 6,369 | | |
Period
|
| |
Future
minimum commitments |
| |||
2022
|
| | | $ | 5,737 | | |
2023
|
| | | | 4,766 | | |
2024
|
| | | | 3,472 | | |
2025
|
| | | | 2,313 | | |
2026 and onwards
|
| | | | 3,708 | | |
Total
|
| | | $ | 19,996 | | |
| | |
Year ended
December 31, 2021 |
| |
Year ended
December 31, 2020 |
| |||
Risk-free interest rate
|
| |
0.46% – 1.18%
|
| | | | 0.36% | | |
Expected term (in years)
|
| |
2.5 – 6.13
|
| | | | 6.11 | | |
Expected volatility
|
| |
40%
|
| | | | 40% | | |
Expected dividend yield
|
| |
0%
|
| | | | 0% | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||||||||
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual terms (in years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding at beginning of year
|
| | | | 23,752 | | | | | $ | 97.21 | | | | | | 9.55 | | | | | $ | — | | |
Granted
|
| | | | 155,632 | | | | | | 313.66 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | 861 | | | | | | 97.21 | | | | | | | | | | | | | | |
Outstanding as of December 31, 2021
|
| | | | 178,523 | | | | | $ | 285.91 | | | | | | 6.48 | | | | | $ | 79,611 | | |
Exercisable as of December 31, 2021
|
| | | | 24,749 | | | | | $ | 230.40 | | | | | | 6.65 | | | | | $ | 12,410 | | |
| | |
Number
Of RSUs |
| |
Weighted- average
Grant Date Fair Value |
| ||||||
Outstanding as of December 31, 2020
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 8,377 | | | | | | 534.98 | | |
Vested
|
| | | | 111 | | | | | | 534.98 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as of December 31, 2021
|
| | | | 8,266 | | | | | $ | 534.98 | | |
| | |
Year ended
December 31, 2021 |
| |||||||||||||||
| | |
Class A
shares |
| |
Class B
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, 2020 |
| |||||||||||||||
| | |
Class A
shares |
| |
Class B
shares |
| |
Redeemable
A shares |
| |||||||||
Basic and diluted earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator
|
| | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings
|
| | | $ | 5,856 | | | | | $ | 5,856 | | | | | $ | — | | |
Denominator
|
| | | | | | | | | | | | | | | | | | |
Number of shares used in per share computation
|
| | | | 1,697,200 | | | | | | 1,697,200 | | | | | | — | | |
Basic and diluted earnings per share
|
| | | $ | 3.45 | | | | | $ | 3.45 | | | | | $ | — | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
North America
|
| | | $ | 170,543 | | | | | $ | 88,102 | | |
Others
|
| | | | 52,012 | | | | | | 22,536 | | |
Total net revenue
|
| | | $ | 222,555 | | | | | $ | 110,638 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Israel
|
| | | $ | 6,882 | | | | | $ | 6,552 | | |
United States
|
| | | | 2,774 | | | | | | 3,382 | | |
Total long-lived assets
|
| | | $ | 9,656 | | | | | $ | 9,934 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Research and development costs
|
| | | $ | 601 | | | | | $ | 122 | | |
Property, plant and equipment
|
| | | | 463 | | | | | | 240 | | |
Employees and other accruals
|
| | | | 541 | | | | | | 333 | | |
Accrued interest
|
| | | | 397 | | | | | | 364 | | |
Stock based Compensation
|
| | | | 420 | | | | | | — | | |
Net operating losses
|
| | | | 696 | | | | | | 231 | | |
Deferred tax assets
|
| | | | 3,118 | | | | | | 1,290 | | |
Valuation allowance
|
| | | | (686) | | | | | | (334) | | |
Net deferred tax assets
|
| | | | 2,432 | | | | | | 956 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (235) | | | | | | (227) | | |
Intangible assets
|
| | | | (1,533) | | | | | | (12) | | |
Total deferred tax liabilities
|
| | | | (1,768) | | | | | | (239) | | |
Total deferred tax assets, net
|
| | | $ | 664 | | | | | $ | 717 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Income before taxes on income, as reported in the consolidated statements of operations
|
| | | $ | 18,635 | | | | | $ | 15,409 | | |
Statutory tax rate in Israel
|
| | | | 23% | | | | | | 23% | | |
Theoretical taxes on income
|
| | | $ | 4,286 | | | | | $ | 3,544 | | |
Foreign currency measurement differences (*)
|
| | | | (172) | | | | | | (212) | | |
Preferred Enterprise tax
|
| | | | (388) | | | | | | — | | |
Subsidiaries taxed at different tax rate
|
| | | | 61 | | | | | | 77 | | |
Non-deductible expenses
|
| | | | 414 | | | | | | 133 | | |
Uncertain tax positions
|
| | | | 90 | | | | | | 28 | | |
Other
|
| | | | 424 | | | | | | 126 | | |
Actual tax expenses
|
| | | $ | 4,715 | | | | | $ | 3,696 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Domestic
|
| | | $ | 18,045 | | | | | $ | 14,561 | | |
Foreign
|
| | | | 590 | | | | | | 848 | | |
Total
|
| | | $ | 18,635 | | | | | $ | 15,409 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Current: | | | | | | | | | | | | | |
Domestic
|
| | | $ | 4,463 | | | | | $ | 28 | | |
Foreign
|
| | | | 1,155 | | | | | | 710 | | |
Total current income tax expense
|
| | | | 5,618 | | | | | | 738 | | |
Deferred: | | | | | | | | | | | | | |
Domestic
|
| | | | (276) | | | | | | 3,334 | | |
Foreign
|
| | | | (627) | | | | | | (376) | | |
Total deferred income tax expense
|
| | | | (903) | | | | | | 2,958 | | |
Total taxes on income
|
| | | $ | 4,715 | | | | | $ | 3,696 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Uncertain tax positions, beginning of year
|
| | | $ | 287 | | | | | $ | 259 | | |
Increase in tax positions for prior years
|
| | | | 10 | | | | | | — | | |
Increases in tax positions for current year
|
| | | | 766 | | | | | | — | | |
Revaluation
|
| | | | 18 | | | | | | 28 | | |
Uncertain tax positions, end of year
|
| | | $ | 1,081 | | | | | $ | 287 | | |
| 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*† | | | 2022 Share Incentive Plan | |
| 10.5*† | | | Compensation Policy for Directors and Officers | |
| 10.6** | | | Holdback Agreement with Niv Price | |
| 10.7**^# | | | 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) | |
| 99.1* | | | Registrant’s Representation under Item 8.A.4 | |
| 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) |
|
|
Michael Farello
|
| | Director | |
|
Lilach Payorski
|
| | Director | |