|
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
ODDITY Tech US Inc. 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. Round Tower, 1 Azrieli Center Tel Aviv 6701101, Israel Telephone: (972) (3) 608 9999 Fax: (972) (3) 608 9909 |
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 20 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 87 | | | |
| | | | 109 | | | |
| | | | 112 | | | |
| | | | 136 | | | |
| | | | 165 | | | |
| | | | 167 | | | |
| | | | 170 | | | |
| | | | 179 | | | |
| | | | 181 | | | |
| | | | 189 | | | |
| | | | 198 | | | |
| | | | 199 | | | |
| | | | 200 | | | |
| | | | 201 | | | |
| | | | 203 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2023 Estimated
|
| | | | | | | |
2023 Estimated
|
| | | | | | | ||||||||||||||||||
| | |
Low
|
| |
High
|
| |
2022 Actual
|
| |
Low
|
| |
High
|
| |
2022 Actual
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
GAAP Financial Measures
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Net revenue
|
| | | $ | 134,546 | | | | | $ | 144,546 | | | | | $ | 97,659 | | | | | $ | 300,200 | | | | | $ | 310,200 | | | | | $ | 188,073 | | |
Net income
|
| | | $ | 20,910 | | | | | $ | 24,910 | | | | | $ | 16,624 | | | | | $ | 40,500 | | | | | $ | 44,500 | | | | | $ | 19,635 | | |
Non-GAAP Financial Measure
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 31,668 | | | | | $ | 36,668 | | | | | $ | 23,766 | | | | | $ | 60,100 | | | | | $ | 65,100 | | | | | $ | 30,480 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2023 Estimated
|
| | | | | | | |
2023 Estimated
|
| | | | | | | ||||||||||||||||||
| | |
Low
|
| |
High
|
| |
2022 Actual
|
| |
Low
|
| |
High
|
| |
2022 Actual
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 20,910 | | | | | $ | 24,910 | | | | | $ | 16,624 | | | | | $ | 40,500 | | | | | $ | 44,500 | | | | | $ | 19,635 | | |
Financial expenses (income), net
|
| | | | (357) | | | | | | (357) | | | | | | (1,243) | | | | | | (200) | | | | | | (200) | | | | | | (1,686) | | |
Taxes on Income
|
| | | | 5,826 | | | | | | 6,826 | | | | | | 5,070 | | | | | | 10,800 | | | | | | 11,800 | | | | | | 6,137 | | |
Depreciation and amortization
|
| | | | 2,600 | | | | | | 2,600 | | | | | | 1,071 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 2,214 | | |
Share-based compensation
|
| | | | 2,689 | | | | | | 2,689 | | | | | | 2,123 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 3,500 | | |
Non-recurring adjustments
|
| | | | — | | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 680 | | |
Adjusted EBITDA
|
| | | $ | 31,668 | | | | | $ | 36,668 | | | | | $ | 23,766 | | | | | $ | 60,100 | | | | | $ | 65,100 | | | | | $ | 30,480 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | |||||||||||||||
Net revenue
|
| | | $ | 165,654 | | | | | $ | 90,414 | | | | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 110,638 | | |
Cost of revenue
|
| | | | 48,169 | | | | | | 30,047 | | | | | | 106,470 | | | | | | 69,374 | | | | | | 32,811 | | |
Gross profit
|
| | | | 117,485 | | | | | | 60,367 | | | | | | 218,050 | | | | | | 153,181 | | | | | | 77,827 | | |
Selling, general and administrative
expenses |
| | | | 92,764 | | | | | | 56,732 | | | | | | 190,385 | | | | | | 133,669 | | | | | | 61,168 | | |
Operating income
|
| | | | 24,721 | | | | | | 3,635 | | | | | | 27,665 | | | | | | 19,512 | | | | | | 16,659 | | |
Financial expenses (income),
net |
| | | | 157 | | | | | | (443) | | | | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
Income before taxes on income
|
| | | | 24,564 | | | | | | 4,078 | | | | | | 28,912 | | | | | | 18,635 | | | | | | 15,409 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 1,067 | | | | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
Net income
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
Net income per share, basic(1)
|
| | | $ | 0.37 | | | | | $ | 0.06 | | | | | $ | 0.41 | | | | | $ | 0.26 | | | | | $ | 0.22 | | |
Net income per share, diluted(1)
|
| | | $ | 0.35 | | | | | $ | 0.05 | | | | | $ | 0.39 | | | | | $ | 0.26 | | | | | $ | 0.22 | | |
| | |
As of March 31, 2023
|
| |||||||||||||||
| | |
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
|
| | | $ | 110,099 | | | | | $ | 110,099 | | | | | $ | 158,520 | | |
Working capital(4)
|
| | | | 76,144 | | | | | | 76,144 | | | | | | 124,565 | | |
Total assets
|
| | | | 272,509 | | | | | | 272,509 | | | | | | 320,930 | | |
Retained earnings
|
| | | | 62,834 | | | | | | 62,704 | | | | | | 62,704 | | |
Total shareholders’ equity
|
| | | $ | 120,354 | | | | | $ | 133,309 | | | | | $ | 181,730 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Key Operating Measure | | | | | | | | | | | | | | | | | | | |
Order billings(1)
|
| | | $ | 395,489 | | | | | $ | 267,814 | | | | | $ | 137,775 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | | | | $ | 21,128 | | |
Adjusted EBITDA margin(2)
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | | | | | 19.1% | | |
Adjusted operating income(3)
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | | | | $ | 16,869 | | |
Adjusted net income(4)
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | | | | $ | 11,873 | | |
| | |
As of March 31, 2023
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| | |
(in thousands, except share and per share
amounts; unaudited) |
| |||||||||||||||
Cash and cash equivalents, restricted cash and short term deposits
|
| | | $ | 110,099 | | | | | $ | 110,099 | | | | | $ | 158,520 | | |
Total indebtedness(1)
|
| | | $ | 2,364 | | | | | $ | 1,684 | | | | | $ | 1,684 | | |
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; 983,861 shares issued and outstanding, actual; zero shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | 12,275 | | | | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, par value NIS 0.001 per share:
10,000,000 shares authorized, actual(3); 200,000,000 shares authorized, pro forma and pro forma as adjusted; 38,392,577 shares issued and outstanding, actual; 39,400,983 shares issued and outstanding, pro forma; and 41,155,368 shares issued and outstanding, pro forma as adjusted |
| | | | 12 | | | | | | 13 | | | | | | 13 | | |
Class B ordinary shares, par value NIS 0.001 per share:
2,000,000 shares authorized, actual(3); 40,000,000 shares authorized, pro forma and pro forma as adjusted; 14,023,070 shares issued and outstanding, actual, pro forma and pro forma as adjusted |
| | | | 4 | | | | | | 4 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 55,766 | | | | | | 68,850 | | | | | | 117,271 | | |
Cumulative translation adjustments
|
| | | | 1,738 | | | | | | 1,738 | | | | | | 1,738 | | |
Retained earnings
|
| | | | 62,834 | | | | | | 62,704 | | | | | | 62,704 | | |
Total shareholders’ equity
|
| | | | 120,354 | | | | | | 133,309 | | | | | | 181,730 | | |
Total capitalization
|
| | | $ | 122,718 | | | | | $ | 134,993 | | | | | $ | 183,414 | | |
|
Assumed initial public offering price per Class A ordinary share
|
| |
|
| | | $ | 33.00 | | | |||
|
Historical net tangible book value per ordinary share as of March 31, 2023
|
| | | $ | 1.32 | | | | | | | | |
|
Decrease per ordinary share attributable to the pro forma adjustments described above
|
| | | | (0.01) | | | | | | | | |
|
Pro forma net tangible book value per ordinary share as of March 31, 2023
|
| | | | 1.31 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this
offering |
| | | | 0.83 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 2.14 | | |
|
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | 30.86 | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Ordinary Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders
|
| | | | 53,424,053 | | | | | | 96.8% | | | | | $ | 44,648,000 | | | | | | 43.5% | | | | | $ | 0.84 | | |
New investors
|
| | | | 1,754,385 | | | | | | 3.2 | | | | | | 57,894,705 | | | | | | 56.5% | | | | | $ | 33.00 | | |
Total
|
| | | | 55,178,438 | | | | | | 100.0% | | | | | $ | 102,542,705 | | | | | | 100.0% | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 165,654 | | | | | | 100.0% | | | | | $ | 90,414 | | | | | | 100.0% | | |
Cost of revenue
|
| | | | 48,169 | | | | | | 29.1 | | | | | | 30,047 | | | | | | 33.2 | | |
Gross profit
|
| | | | 117,485 | | | | | | 70.9 | | | | | | 60,367 | | | | | | 66.8 | | |
Selling, general and administrative expenses
|
| | | | 92,764 | | | | | | 56.0 | | | | | | 56,732 | | | | | | 62.8 | | |
Operating income
|
| | | | 24,721 | | | | | | 14.9 | | | | | | 3,635 | | | | | | 4.0 | | |
Financial expenses (income), net
|
| | | | 157 | | | | | | 0.1 | | | | | | (443) | | | | | | (0.5) | | |
Income before taxes on income
|
| | | | 24,564 | | | | | | 14.8 | | | | | | 4,078 | | | | | | 4.5 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 3.0 | | | | | | 1,067 | | | | | | 1.2 | | |
Net income
|
| | | $ | 19,590 | | | | | | 11.8% | | | | | $ | 3,011 | | | | | | 3.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 324,520 | | | | | | 100.0% | | | | | $ | 222,555 | | | | | | 100.0% | | |
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% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Net revenue
|
| | | $ | 165,654 | | | | | $ | 90,414 | | | | | $ | 75,240 | | | | | | 83.2% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Cost of revenue
|
| | | $ | 48,169 | | | | | $ | 30,047 | | | | | $ | 18,122 | | | | | | 60.3% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Gross profit
|
| | | $ | 117,485 | | | | | $ | 60,367 | | | | | $ | 57,118 | | | | | | 94.6% | | |
Gross margin
|
| | | | 70.9% | | | | | | 66.8% | | | |
|
| | | | 4.2% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Selling, general, and administrative expenses
|
| | | $ | 92,764 | | | | | $ | 56,732 | | | | | $ | 36,032 | | | | | | 63.5% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Financial expenses (income),
net |
| | | $ | 157 | | | | | $ | (443) | | | | | $ | 600 | | | | | | (135.4)% | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||
Taxes on income
|
| | | $ | 4,974 | | | | | $ | 1,067 | | | | | $ | 3,907 | | | | | | 366.2% | | |
| | |
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)
|
| | ||||||||||||||||||||
Financial expenses (income),
net |
| | | $ | (1,247) | | | | | $ | 877 | | | | | $ | (2,124) | | | | | | 242.2% | | |
| | |
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 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | ||||||||||
Adjusted EBITDA
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | |
Adjusted EBITDA margin
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | |
Adjusted operating income
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | |
Adjusted net income
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||
Net Income
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
Financial expenses (income), net
|
| | | | 157 | | | | | | (443) | | | | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 1,067 | | | | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
Depreciation and amortization
|
| | | | 1,900 | | | | | | 1,143 | | | | | | 4,408 | | | | | | 4,006 | | | | | | 4,258 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,377 | | | | | | 6,697 | | | | | | 2,107 | | | | | | 99 | | |
Non-recurring adjustments
|
| | | | — | | | | | | 559 | | | | | | 701 | | | | | | 1,003 | | | | | | 111 | | |
Adjusted EBITDA
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | | | | $ | 21,128 | | |
Net income margin
|
| | | | 11.8% | | | | | | 3.3% | | | | | | 6.7% | | | | | | 6.3% | | | | | | 10.6% | | |
Adjusted EBITDA margin
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | | | | | 19.1% | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||
Operating income
|
| | | $ | 24,721 | | | | | $ | 3,635 | | | | | $ | 27,665 | | | | | $ | 19,512 | | | | | $ | 16,659 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,377 | | | | | | 6,697 | | | | | | 2,107 | | | | | | 99 | | |
Non-recurring adjustments
|
| | | | — | | | | | | 559 | | | | | | 701 | | | | | | 1,003 | | | | | | 111 | | |
Adjusted operating income
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | | | | $ | 16,689 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||
Net income
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,377 | | | | | | 6,697 | | | | | | 2,107 | | | | | | 99 | | |
Non-recurring adjustments
|
| | | | — | | | | | | 559 | | | | | | 701 | | | | | | 1,003 | | | | | | 111 | | |
Tax impact
|
| | | | (367) | | | | | | (507) | | | | | | (1,828) | | | | | | (787) | | | | | | (50) | | |
Adjusted net income
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | | | | $ | 11,873 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
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
|
| | | $ | 165,654 | | | | | $ | 67,499 | | | | | $ | 68,948 | | | | | $ | 97,659 | | | | | $ | 90,414 | | | | | $ | 53,636 | | | | | $ | 51,184 | | | | | $ | 65,509 | | | | | $ | 52,226 | | |
Cost of revenue
|
| | | | 48,169 | | | | | | 23,369 | | | | | | 21,976 | | | | | | 31,078 | | | | | | 30,047 | | | | | | 17,588 | | | | | | 15,642 | | | | | | 20,408 | | | | | | 15,736 | | |
Gross profit
|
| | | | 117,485 | | | | | | 44,130 | | | | | | 46,972 | | | | | | 66,581 | | | | | | 60,367 | | | | | | 36,048 | | | | | | 35,542 | | | | | | 45,101 | | | | | | 36,490 | | |
Selling, general and administrative
|
| | | | 92,764 | | | | | | 44,272 | | | | | | 43,251 | | | | | | 46,130 | | | | | | 56,732 | | | | | | 46,152 | | | | | | 28,760 | | | | | | 31,273 | | | | | | 27,484 | | |
Operating income
|
| | | | 24,721 | | | | | | (142) | | | | | | 3,721 | | | | | | 20,451 | | | | | | 3,635 | | | | | | (10,104) | | | | | | 6,782 | | | | | | 13,828 | | | | | | 9,006 | | |
Financial expenses (income),
net |
| | | | 157 | | | | | | 301 | | | | | | 138 | | | | | | (1,243) | | | | | | (443) | | | | | | 625 | | | | | | 160 | | | | | | 407 | | | | | | (315) | | |
Income before taxes on income
|
| | | | 24,564 | | | | | | (443) | | | | | | 3,583 | | | | | | 21,694 | | | | | | 4,078 | | | | | | (10,729) | | | | | | 6,622 | | | | | | 13,421 | | | | | | 9,321 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 217 | | | | | | 830 | | | | | | 5,070 | | | | | | 1,067 | | | | | | (2,715) | | | | | | 1,676 | | | | | | 3,396 | | | | | | 2,358 | | |
Net income
|
| | | $ | 19,590 | | | | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
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
|
| | | $ | 28,432 | | | | | $ | 2,634 | | | | | $ | 6,357 | | | | | $ | 23,766 | | | | | $ | 6,714 | | | | | $ | (7,774) | | | | | $ | 9,109 | | | | | $ | 15,009 | | | | | $ | 10,284 | | |
Adjusted EBITDA margin
|
| | | | 17.2% | | | | | | 3.9% | | | | | | 9.2% | | | | | | 24.3% | | | | | | 7.4% | | | | | | -14.5% | | | | | | 17.8% | | | | | | 22.9% | | | | | | 19.7% | | |
Adjusted operating income
|
| | | $ | 26,532 | | | | | $ | 1,536 | | | | | $ | 5,261 | | | | | $ | 22,695 | | | | | $ | 5,571 | | | | | $ | (8,539) | | | | | $ | 7,973 | | | | | $ | 14,048 | | | | | $ | 9,140 | | |
Adjusted net income
|
| | | $ | 21,034 | | | | | $ | 578 | | | | | $ | 3,936 | | | | | $ | 18,344 | | | | | $ | 4,440 | | | | | $ | (6,845) | | | | | $ | 5,836 | | | | | $ | 10,189 | | | | | $ | 7,063 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
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 income (loss)
|
| | | $ | 19,590 | | | | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
Financial expenses (income),
net |
| | | | 157 | | | | | | 301 | | | | | | 138 | | | | | | (1,243) | | | | | | (443) | | | | | | 625 | | | | | | 160 | | | | | | 407 | | | | | | (315) | | |
Taxes on income
|
| | | | 4,974 | | | | | | 217 | | | | | | 830 | | | | | | 5,070 | | | | | | 1,067 | | | | | | (2,715) | | | | | | 1,676 | | | | | | 3,396 | | | | | | 2,358 | | |
Depreciation and amortization
|
| | | | 1,900 | | | | | | 1,098 | | | | | | 1,096 | | | | | | 1,071 | | | | | | 1,143 | | | | | | 765 | | | | | | 1,136 | | | | | | 961 | | | | | | 1,144 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,678 | | | | | | 1,519 | | | | | | 2,123 | | | | | | 1,377 | | | | | | 1,164 | | | | | | 812 | | | | | | 63 | | | | | | 68 | | |
Non recurring adjustments
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
Adjusted EBITDA
|
| | | $ | 28,432 | | | | | $ | 2,634 | | | | | $ | 6,357 | | | | | $ | 23,766 | | | | | $ | 6,714 | | | | | $ | (7,774) | | | | | $ | 9,109 | | | | | $ | 15,009 | | | | | $ | 10,284 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
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 income (loss)
|
| | | $ | 24,721 | | | | | $ | (142) | | | | | $ | 3,721 | | | | | $ | 20,451 | | | | | $ | 3,635 | | | | | $ | (10,104) | | | | | $ | 6,782 | | | | | $ | 13,828 | | | | | $ | 9,006 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,678 | | | | | | 1,519 | | | | | | 2,123 | | | | | | 1,377 | | | | | | 1,164 | | | | | | 812 | | | | | | 63 | | | | | | 68 | | |
Non-recurring adjustments
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
Adjusted operating income
|
| | | $ | 26,532 | | | | | $ | 1,536 | | | | | $ | 5,261 | | | | | $ | 22,695 | | | | | $ | 5,571 | | | | | $ | (8,539) | | | | | $ | 7,973 | | | | | $ | 14,048 | | | | | $ | 9,140 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
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 income (loss)
|
| | | $ | 19,590 | | | | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,678 | | | | | | 1,519 | | | | | | 2,123 | | | | | | 1,377 | | | | | | 1,164 | | | | | | 812 | | | | | | 63 | | | | | | 68 | | |
Non-recurring adjustments
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
Tax impact
|
| | | | (367) | | | | | | (440) | | | | | | (357) | | | | | | (524) | | | | | | (507) | | | | | | (396) | | | | | | (301) | | | | | | (56) | | | | | | (34) | | |
Adjusted net income
|
| | | $ | 21,034 | | | | | $ | 578 | | | | | $ | 3,936 | | | | | $ | 18,344 | | | | | $ | 4,440 | | | | | $ | (6,845) | | | | | $ | 5,836 | | | | | $ | 10,189 | | | | | $ | 7,063 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash provided by operating activities
|
| | | $ | 53,199 | | | | | $ | 16,075 | | | | | $ | 39,032 | | | | | $ | 10,224 | | |
Cash provided by (used in) investing activities
|
| | | | 8,673 | | | | | | (2,422) | | | | | | (25,780) | | | | | | (18,782) | | |
Cash provided by (used in) financing activities
|
| | | | (2,813) | | | | | | (96) | | | | | | (246) | | | | | | (318) | | |
Effect of exchange rate fluctuations on cash and cash equivalents
|
| | | | (74) | | | | | | 133 | | | | | | (781) | | | | | | (359) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | 58,985 | | | | | $ | 13,690 | | | | | $ | 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 | | | 38 | | | Chief Legal Officer | |
Niv Price | | | 49 | | | Chief Technology Officer | |
Non-Employee Directors | | | | | | | |
Michael Farello | | | 58 | | | Director | |
Lilach Payorski* | | | 50 | | | 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 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Voting Power |
| |
Class A
Ordinary Shares |
| |
%
|
| |
Class B
Ordinary Shares |
| |
%
|
| |
% of
Voting Power |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Ordinary
Shares |
| |
%
|
| |
Ordinary
Shares |
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
L Catterton(1)
|
| | | | 18,209,326 | | | | | | 42.2% | | | | | | — | | | | | | — | | | | | | 11.4% | | | | | | 3,654,628 | | | | | | 14,554,698 | | | | | | 32.4% | | | | | | — | | | | | | — | | | | | | 9.0% | | |
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Oran Holtzman(2)
|
| | | | 13,950,146 | | | | | | 32.4% | | | | | | 11,547,000 | | | | | | 98.8% | | | | | | 80.9% | | | | | | 5,117,301 | | | | | | 8,832,845 | | | | | | 19.7% | | | | | | 11,547,000 | | | | | | 98.8% | | | | | | 76.9% | | |
Shiran Holtzman-Erel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lindsay Drucker Mann(3)
|
| | | | 311,388 | | | | | | * | | | | | | 311,388 | | | | | | 2.6% | | | | | | 2.1% | | | | | | — | | | | | | 311,388 | | | | | | * | | | | | | 311,388 | | | | | | 2.6% | | | | | | 2.1% | | |
Jonathan Truppman(4)
|
| | | | 82,089 | | | | | | * | | | | | | 82,089 | | | | | | * | | | | | | * | | | | | | — | | | | | | 82,089 | | | | | | * | | | | | | 82,089 | | | | | | * | | | | | | * | | |
Niv Price(5)
|
| | | | 26,640 | | | | | | * | | | | | | 26,640 | | | | | | * | | | | | | * | | | | | | — | | | | | | 26,640 | | | | | | * | | | | | | 26,640 | | | | | | * | | | | | | * | | |
Michael Farello
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lilach Payorski(6)
|
| | | | 2,956 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,956 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Ohad Chereshniya
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a group (8 persons)
|
| | | | 14,373,219 | | | | | | 33.0% | | | | | | 11,967,117 | | | | | | 98.8% | | | | | | 81.5% | | | | | | 5,117,301 | | | | | | 9,255,918 | | | | | | 20.4% | | | | | | 11,967,117 | | | | | | 98.9% | | | | | | 77.6% | | |
Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
Allen & Company LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
Truist Securities, Inc.
|
| | | | | | |
JMP Securities LLC
|
| | | | | | |
KeyBanc Capital Markets Inc.
|
| | | | | | |
Total
|
| | | | 10,526,314 | | |
| | |
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
|
| | | $ | 45,356 | | |
FINRA filing fee
|
| | | | 62,237 | | |
Stock exchange listing fee
|
| | | | 270,000 | | |
Transfer agent’s fee
|
| | | | 30,000 | | |
Printing and engraving expenses
|
| | | | 250,000 | | |
Legal fees and expenses
|
| | | | 3,000,000 | | |
Accounting fees and expenses
|
| | | | 1,500,000 | | |
Miscellaneous costs
|
| | | | 842,407 | | |
Total
|
| | | $ | 6,000,000 | | |
| | |
Page
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
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 | | | | | | — | | |
Digital securities liability
|
| | | | 648 | | | | | | | | |
Other long-term liabilities
|
| | | | 6,298 | | | | | | 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: 983,861 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: 38,384,577 and 26,131,795 shares at December 31, 2022 and 2021, respectively
|
| | | | 12 | | | | | | 8 | | |
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: 14,022,549 and 26,131,795 shares at December 31, 2022 and 2021, respectively
|
| | | | 4 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | 53,707 | | | | | | 45,379 | | |
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 expenses (income), 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(**)
|
| | | $ | 0.41 | | | | | $ | 0.26 | | |
Diluted earnings per share of Class A and Class B ordinary share and Redeemable A share(**)
|
| | | $ | 0.39 | | | | | $ | 0.26 | | |
| | |
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
|
| | | | — | | | | | $ | — | | | | | | | 26,130,090 | | | | | $ | 8 | | | | | | 26,130,090 | | | | | $ | 8 | | | | | $ | 42,999 | | | | | $ | 7,596 | | | | | $ | 1,738 | | | | | $ | 52,349 | | |
Issuance of Redeemable A shares
|
| | | | 983,861 | | | | | | 12,275 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,380 | | | | | | — | | | | | | — | | | | | | 2,380 | | |
Vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 1,705 | | | | | | —(*) | | | | | | 1,705 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,920 | | | | | | — | | | | | | 13,920 | | |
Balance as of December 31, 2021
|
| | | | 983,861 | | | | | | 12,275 | | | | | | | 26,131,795 | | | | | $ | 8 | | | | | | 26,131,795 | | | | | $ | 8 | | | | | $ | 45,379 | | | | | $ | 21,516 | | | | | $ | 1,738 | | | | | $ | 68,649 | | |
Share conversion
|
| | | | — | | | |
|
| | | | | 12,166,519 | | | | | | 4 | | | | | | (12,166,519) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,253 | | | | | | — | | | | | | — | | | | | | 8,253 | | |
Exercise of options and vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 86,263 | | | | | | —(*) | | | | | | 57,273 | | | | | | —(*) | | | | | | 75 | | | | | | — | | | | | | — | | | | | | 75 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,728 | | | | | | — | | | | | | 21,728 | | |
Balance as of December 31, 2022
|
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,384,577 | | | | | $ | 12 | | | | | | 14,022,549 | | | | | $ | 4 | | | | | $ | 53,707 | | | | | $ | 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
|
| | | | 2,748,512 | | | | | $ | 18.58 | | | | | | 6.48 | | | | | $ | 79,611 | | |
Granted
|
| | | | 15,949 | | | | | | 28.13 | | | | | | | | | | | | | | |
Exercised
|
| | | | (11,930) | | | | | | 6.32 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (86,861) | | | | | | 10.58 | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 2,665,670 | | | | | | 18.95 | | | | | | 5.39 | | | | | | 82,580 | | |
Exercisable at end of year
|
| | | | 1,003,115 | | | | | $ | 17.65 | | | | | | 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
|
| | | | 202,353 | | | | | | 13.16 | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 202,353 | | | | | | 13.16 | | | | | | 4.83 | | | | | | 2,388 | | |
Exercisable at end of year
|
| | | | 15,135 | | | | | $ | 19.29 | | | | | | 4.78 | | | | | $ | 86 | | |
| | |
Number of
RSUs |
| |
Weighted- average
grant date fair value |
| ||||||
Outstanding as of January 1, 2022
|
| | | | 127,245 | | | | | $ | 34.75 | | |
Granted
|
| | | | 17,890 | | | | | | 47.54 | | |
Vested
|
| | | | (45,332) | | | | | | 35.16 | | |
Forfeited
|
| | | | (4,741) | | | | | | 34.75 | | |
Outstanding as of December 31, 2022
|
| | | | 95,062 | | | | | $ | 36.96 | | |
| | |
Number of
RSUs |
| |
Weighted- average
grant date fair value |
| ||||||
Outstanding as of January 1, 2022
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 154,199 | | | | | | 24.91 | | |
Vested
|
| | | | (28,982) | | | | | | 25.77 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding as of December 31, 2022
|
| | | | 125,217 | | | | | $ | 24.72 | | |
| | |
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
|
| | | | 35,734,097 | | | | | | 16,596,104 | | | | | | 983,861 | | |
Basic earnings per share
|
| | | $ | 0.41 | | | | | $ | 0.41 | | | | | $ | 0.41 | | |
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
|
| | | | 35,734,097 | | | | | | 16,596,104 | | | | | | 983,861 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 1,520,745 | | | | | | 1,514,128 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 37,254,842 | | | | | | 18,110,232 | | | | | | — | | |
Diluted earnings per share
|
| | | $ | 0.39 | | | | | $ | 0.39 | | | | | $ | 0.39 | | |
| | |
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
|
| | | | 26,130,190 | | | | | | 26,130,190 | | | | | | 417,806 | | |
Basic earnings per share
|
| | | $ | 0.26 | | | | | $ | 0.26 | | | | | $ | 0.26 | | |
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
|
| | | | 26,130,190 | | | | | | 26,130,190 | | | | | | 417,806 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 394,728 | | | | | | 394,728 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 26,524,918 | | | | | | 26,524,918 | | | | | | 417,806 | | |
Diluted earnings per share
|
| | | $ | 0.26 | | | | | $ | 0.26 | | | | | $ | 0.26 | | |
| | |
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 as adjusted to give effect to the share split effected by way of issuance of bonus shares (Note 1b)
|
| | | $ | 0.04 | | | | | $ | 0.01 | | |
|
Diluted earnings per share amounts of the benefit resulting from the Technological Preferred or Preferred
Enterprise status, as adjusted to give effect to the share split effected by way of issuance of bonus shares (Note 1b): |
| | | $ | 0.04 | | | | | $ | 0.01 | | |
| | |
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 | | |
| | |
Page
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 99,916 | | | | | $ | 40,955 | | |
Short-term deposits
|
| | | | 8,000 | | | | | | 18,000 | | |
Trade receivables
|
| | | | 8,536 | | | | | | 7,576 | | |
Inventory
|
| | | | 69,851 | | | | | | 70,230 | | |
Prepaid expenses and other current assets
|
| | | | 13,435 | | | | | | 9,172 | | |
Total current assets
|
| | | | 199,738 | | | | | | 145,933 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 9,185 | | | | | | 9,468 | | |
Deferred tax assets, net
|
| | | | 2,429 | | | | | | 2,334 | | |
Intangible assets, net
|
| | | | 26,508 | | | | | | 26,800 | | |
Goodwill
|
| | | | 16,237 | | | | | | 16,237 | | |
Operating lease right-of-use assets
|
| | | | 14,835 | | | | | | 13,278 | | |
Other assets
|
| | | | 3,577 | | | | | | 2,358 | | |
Total long-term assets
|
| | | | 72,771 | | | | | | 70,475 | | |
Total assets
|
| | | $ | 272,509 | | | | | $ | 216,408 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 73,157 | | | | | $ | 44,807 | | |
Other accounts payable and accrued expenses
|
| | | | 45,294 | | | | | | 37,792 | | |
Short-term debt and current maturities of long-term debt
|
| | | | 1,316 | | | | | | 3,917 | | |
Current maturities of operating lease liabilities
|
| | | | 3,827 | | | | | | 3,890 | | |
Total current liabilities
|
| | | | 123,594 | | | | | | 90,406 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| | | | 9,484 | | | | | | 8,076 | | |
Digital securities liability
|
| | | | 680 | | | | | | 648 | | |
Other long-term liabilities
|
| | | | 6,122 | | | | | | 6,298 | | |
Total liabilities
|
| | | | 139,880 | | | | | | 105,428 | | |
COMMITMENTS AND CONTINGENCIES (Note 5) | | | | | | | | | | | | | |
Redeemable A shares of NIS 0.001 par value each – Authorized: 2,000,000 shares at March 31, 2023 (unaudited) and December 31, 2022; Issued and outstanding: 983,861 shares at March 31, 2023 (unaudited) and December 31, 2022(**)
|
| | | | 12,275 | | | | | | 12,275 | | |
SHAREHOLDERS’ EQUITY(**): | | | | | | | | | | | | | |
Class A ordinary shares of NIS 0.001 par value each – Authorized(*):
10,000,000 shares at March 31, 2023 (unaudited) and December 31, 2022; Issued and outstanding: 38,392,577 and 38,384,577 shares at March 31, 2023 (unaudited) and December 31, 2022, respectively |
| | | | 12 | | | | | | 12 | | |
Class B ordinary shares of NIS 0.001 par value each – Authorized(*):
2,000,000 shares at March 31, 2023 (unaudited) and December 31, 2022; Issued and outstanding: 14,023,070 and 14,022,549 shares at March 31, 2023 (unaudited) and December 31, 2022, respectively |
| | | | 4 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 55,766 | | | | | | 53,707 | | |
Cumulative translation adjustments
|
| | | | 1,738 | | | | | | 1,738 | | |
Retained earnings
|
| | | | 62,834 | | | | | | 43,244 | | |
Total shareholders’ equity
|
| | | | 120,354 | | | | | | 98,705 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 272,509 | | | | | $ | 216,408 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Net revenue
|
| | | $ | 165,654 | | | | | $ | 90,414 | | |
Cost of revenue
|
| | | | 48,169 | | | | | | 30,047 | | |
Gross profit
|
| | | | 117,485 | | | | | | 60,367 | | |
Selling, general and administrative
|
| | | | 92,764 | | | | | | 56,732 | | |
Operating income
|
| | | | 24,721 | | | | | | 3,635 | | |
Financial expenses (income), net
|
| | | | 157 | | | | | | (443) | | |
Income before taxes on income
|
| | | | 24,564 | | | | | | 4,078 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 1,067 | | |
Net income
|
| | | $ | 19,590 | | | | | $ | 3,011 | | |
Basic earnings per share of Class A and Class B ordinary share and Redeemable A share(**)
|
| | | $ | 0.37 | | | | | $ | 0.06 | | |
Diluted earnings per share of Class A and Class B ordinary share and Redeemable A share(**)
|
| | | $ | 0.35 | | | | | $ | 0.05 | | |
| | |
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,
2023(**) |
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,384,577 | | | | | $ | 12 | | | | | | 14,022,549 | | | | | $ | 4 | | | | | $ | 53,707 | | | | | $ | 43,244 | | | | | $ | 1,738 | | | | | $ | 98,705 | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,059 | | | | | | — | | | | | | — | | | | | | 2,059 | | |
Vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 8,000 | | | | | | —(*) | | | | | | 521 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,590 | | | | | | — | | | | | | 19,590 | | |
Balance as of March 31, 2023 (unaudited)
|
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,392,577 | | | | | $ | 12 | | | | | | 14,023,070 | | | | | $ | 4 | | | | | $ | 55,766 | | | | | $ | 62,834 | | | | | $ | 1,738 | | | | | $ | 120,354 | | |
| | |
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,
2022(**) |
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 26,131,795 | | | | | $ | 8 | | | | | | 26,131,795 | | | | | $ | 8 | | | | | $ | 45,379 | | | | | $ | 21,516 | | | | | $ | 1,738 | | | | | $ | 68,649 | | |
Share conversion
|
| | | | — | | | | | | — | | | | | | | 12,166,519 | | | | | | 4 | | | | | | (12,166,519) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,724 | | | | | | — | | | | | | — | | | | | | 1,724 | | |
Vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 1,616 | | | | | | —(*) | | | | | | 1,616 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,011 | | | | | | — | | | | | | 3,011 | | |
Balance as of March 31, 2022 (unaudited)
|
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,299,930 | | | | | $ | 12 | | | | | | 13,966,892 | | | | | $ | 4 | | | | | $ | 47,103 | | | | | $ | 24,527 | | | | | $ | 1,738 | | | | | $ | 73,384 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 19,590 | | | | | $ | 3,011 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,900 | | | | | | 1,143 | | |
Share-based compensation
|
| | | | 1,811 | | | | | | 1,327 | | |
Deferred income taxes
|
| | | | (250) | | | | | | (682) | | |
Increase in trade receivables
|
| | | | (960) | | | | | | (1,009) | | |
Increase in prepaid expenses and other receivables
|
| | | | (4,239) | | | | | | (5,685) | | |
Decrease (increase) in inventory
|
| | | | 379 | | | | | | (2,636) | | |
Increase in trade payables
|
| | | | 27,450 | | | | | | 17,805 | | |
Increase in other accounts payable and accrued expenses
|
| | | | 7,502 | | | | | | 3,271 | | |
Change in operating lease right-of-use assets
|
| | | | 1,154 | | | | | | 1,298 | | |
Change in operating lease liability
|
| | | | (1,366) | | | | | | (1,577) | | |
Other
|
| | | | 228 | | | | | | (191) | | |
Net cash provided by operating activities
|
| | | | 53,199 | | | | | | 16,075 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (328) | | | | | | (781) | | |
Capitalization of software development costs
|
| | | | (749) | | | | | | (1,297) | | |
Purchase of other intangible assets
|
| | | | — | | | | | | (344) | | |
Proceeds from short-term deposits
|
| | | | 10,000 | | | | | | — | | |
Other
|
| | | | (250) | | | | | | — | | |
Net cash provided by (used in) investing activities
|
| | | | 8,673 | | | | | | (2,422) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Repayment of loans and borrowings
|
| | | | (2,662) | | | | | | (96) | | |
Deferred issuance costs
|
| | | | (151) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (2,813) | | | | | | (96) | | |
Effect of exchange rate fluctuations on cash and cash equivalents
|
| | | | (74) | | | | | | 133 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 58,985 | | | | | | 13,690 | | |
Cash, cash equivalents and restricted cash at the beginning of the period
|
| | | | 43,114 | | | | | | 30,889 | | |
Cash, cash equivalents and restricted cash at the end of the period
|
| | | $ | 102,099 | | | | | $ | 44,579 | | |
Components of cash, cash equivalents, and restricted cash: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 99,916 | | | | | $ | 42,422 | | |
Restricted cash included within prepaid expenses and other current assets
|
| | | | 2,183 | | | | | | 2,157 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 102,099 | | | | | $ | 44,579 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | $ | 51 | | | | | $ | 49 | | |
Cash paid during the period for income tax
|
| | | $ | 2,399 | | | | | $ | — | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | |
Non-cash compensation capitalized as part of capitalization of software development costs
|
| | | $ | 248 | | | | | $ | 422 | | |
Issuance expenses on credit
|
| | | $ | 900 | | | | | $ | — | | |
Lease liabilities arising from obtaining right-of-use assets
|
| | | $ | 2,711 | | | | | $ | 351 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(Unaudited )
|
| | | | | | | |||
Raw materials and work in progress
|
| | | $ | 22,813 | | | | | $ | 27,307 | | |
Finished goods
|
| | | | 47,038 | | | | | | 42,923 | | |
Total
|
| | | $ | 69,851 | | | | | $ | 70,230 | | |
| | |
Three months
ended March 31, |
| |||
| | |
2022
|
| |||
| | |
(Unaudited)
|
| |||
Risk-free interest rate
|
| | | | 1.35% | | |
Expected term (in years)
|
| | | | 3.56 | | |
Expected volatility
|
| | | | 40% | | |
Expected dividend yield
|
| | | | 0% | | |
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual terms (in years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding as of January 1, 2023
|
| | | | 2,665,670 | | | | | $ | 18.95 | | | | | | 5.39 | | | | | $ | 82,580 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding as of March 31, 2023
|
| | | | 2,665,670 | | | | | $ | 18.95 | | | | | | 5.14 | | | | | $ | 82,580 | | |
Exercisable as of March 31, 2023
|
| | | | 1,225,480 | | | | | $ | 17.90 | | | | | | 5.30 | | | | | $ | 39,253 | | |
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual terms (in years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding as of January 1, 2023
|
| | | | 202,353 | | | | | $ | 13.16 | | | | | | 4.83 | | | | | $ | 2,388 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | (11,407) | | | | | | 16.44 | | | | | | | | | | | | | | |
Outstanding as of March 31, 2023
|
| | | | 190,946 | | | | | $ | 12.97 | | | | | | 4.58 | | | | | $ | 2,291 | | |
Exercisable as of March 31, 2023
|
| | | | 19,649 | | | | | $ | 18.05 | | | | | | 4.51 | | | | | $ | 136 | | |
| | |
Number of
RSUs |
| |||
Outstanding as of January 1, 2023
|
| | | | 95,062 | | |
Granted
|
| | | | — | | |
Vested
|
| | | | (521) | | |
Forfeited
|
| | | | — | | |
Outstanding as of March 31, 2023
|
| | | | 94,541 | | |
| | |
Number of
RSUs |
| |||
Outstanding as of January 1, 2023
|
| | | | 125,217 | | |
Granted
|
| | | | — | | |
Vested
|
| | | | (7,479) | | |
Forfeited
|
| | | | (1,751) | | |
Outstanding as of March 31, 2023
|
| | | | 115,987 | | |
| | |
Three Months Ended March 31, 2023
|
| |||||||||||||||
| | |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
Redeemable
A shares |
| |||||||||
| | |
(Unaudited)
|
| |||||||||||||||
Basic earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings
|
| | | $ | 14,084 | | | | | $ | 5,145 | | | | | $ | 361 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in per share computation
|
| | | | 38,391,742 | | | | | | 14,022,549 | | | | | | 983,861 | | |
Basic earnings per share
|
| | | $ | 0.37 | | | | | $ | 0.37 | | | | | $ | 0.37 | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings for basic
computation |
| | | $ | 14,084 | | | | | $ | 5,145 | | | | | $ | 361 | | |
Reallocation of undistributed earnings
|
| | | | (227) | | | | | | 247 | | | | | | (20) | | |
Allocation of undistributed earnings
|
| | | | 13,857 | | | | | | 5,392 | | | | | | 341 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in basic computation
|
| | | | 38,391,742 | | | | | | 14,022,549 | | | | | | 983,861 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 1,546,952 | | | | | | 1,516,086 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 39,938,694 | | | | | | 15,538,635 | | | | | | 983,861 | | |
Diluted earnings per share
|
| | | $ | 0.35 | | | | | $ | 0.35 | | | | | $ | 0.35 | | |
| | |
Three Months Ended March 31, 2022
|
| |||||||||||||||
| | |
Class A
ordinary shares |
| |
Class B
ordinary shares |
| |
Redeemable
A shares |
| |||||||||
| | |
(Unaudited)
|
| |||||||||||||||
Basic earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings
|
| | | $ | 1,563 | | | | | $ | 1,392 | | | | | $ | 56 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in per share computation
|
| | | | 27,635,522 | | | | | | 24,628,068 | | | | | | 983,861 | | |
Basic earnings per share
|
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings for basic
computation |
| | | $ | 1,563 | | | | | $ | 1,392 | | | | | $ | 56 | | |
Reallocation of undistributed earnings
|
| | | | (3) | | | | | | 6 | | | | | | (3) | | |
Allocation of undistributed earnings
|
| | | | 1,560 | | | | | | 1,398 | | | | | | 53 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in basic computation
|
| | | | 27,635,522 | | | | | | 24,628,068 | | | | | | 983,861 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 1,494,556 | | | | | | 1,494,556 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 29,130,078 | | | | | | 26,122,624 | | | | | | 983,861 | | |
Diluted earnings per share
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
| | |
Three months ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(Unaudited)
|
| |||||||||
North America
|
| | | $ | 140,447 | | | | | $ | 72,129 | | |
Others
|
| | | | 25,207 | | | | | | 18,285 | | |
Total net revenue
|
| | | $ | 165,654 | | | | | $ | 90,414 | | |
| | |
March 31,
2023 |
| |
December 31,
2022 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Israel
|
| | | $ | 18,888 | | | | | $ | 18,665 | | |
United States
|
| | | | 5,132 | | | | | | 4,081 | | |
Total long-lived assets
|
| | | $ | 24,020 | | | | | $ | 22,746 | | |
| Goldman Sachs & Co. LLC | | | | | |||
|
Morgan Stanley
|
| ||||||
|
Allen & Company LLC
|
|
|
BofA Securities
|
| | Barclays | | |
Truist Securities
|
|
|
JMP Securities, A CITIZENS COMPANY
|
| |
KeyBanc Capital Markets
|
|
|
Exhibit No.
|
| |
Description
|
|
| 1.1* | | | | |
| 3.1* | | | | |
| 3.2* | | | | |
| 4.1* | | | | |
| 4.2* | | | | |
| 5.1* | | | | |
| 10.1* | | | | |
| 10.2†* | | | | |
| 10.3†* | | | | |
| 10.4†* | | | | |
| 10.5†* | | | | |
| 10.6†* | | | | |
| 10.7†* | | | | |
| 10.8†* | | | | |
| 10.9†* | | | | |
| 10.10* | | | | |
| 10.11^#* | | | | |
| 10.12#* | | | | |
| 21.1* | | | | |
| 23.1 | | | Consent of Kost, Forer, Gabbay & Kasierer, an independent registered public accounting firm | |
| 23.2* | | | | |
| 24.1* | | | | |
| 99.1* | | | | |
| 107 | | | |
|
Name
|
| |
Title
|
|
|
/s/ Oran Holtzman
Oran Holtzman
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
|
|
/s/ Lindsay Drucker Mann
Lindsay Drucker Mann
|
| |
Global Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
*
Shiran Holtzman-Erel
|
| | Director | |
|
*
Michael Farello
|
| | Director | |
|
*
Lilach Payorski
|
| | Director | |
|
*By:
/s/ Lindsay Drucker Mann
Lindsay Drucker Mann
Attorney-in-fact |
| |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption "Experts" and to the use of our report dated May 1, 2023 (except Note 1(b), as to which the date is July 10, 2023), in Amendment No. 2 to the Registration Statement (Form F-1 Reg. No. 333-272890) and the related Prospectus of Oddity Tech Ltd. dated July 17, 2023.
/s/ Kost Forer Gabbay & Kasierer | |
Tel Aviv, | Israel KOST, FORER, GABBAY & KASIERER |
July 17, 2023 | A Member of EY Global |
Exhibit 107
Calculation of Filing Fee Tables
FORM F-1
(Form Type)
Oddity Tech Ltd.
(Exact Name of Registrant as Specified in the Articles of Association)
Table 1: Newly Registered and Carry Forward Securities
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Share |
Maximum Aggregate Offering Price(1) |
Fee Rate | Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward | |
Newly Registered Securities | ||||||||||||
Fees to be Paid | Equity | Class A Common Shares, par value NIS 0.001 per share | 457(a) | 12,105,261 | $34.00 | $411,578,874(2) | $110.20 per $1,000,000 | $45,356 | ||||
Fees Previously Paid | Equity | Class A Common Shares, par value NIS 0.001 per share | 457(a) | 12,105,261 | $30.00 | $363,157,830(2) | $110.20 per $1,000,000 | $42,020 | ||||
Total Offering Amounts | $411,578,874 | $45,356 | ||||||||||
Total Fees Previously Paid | $42,020 | |||||||||||
Total Fee Offsets | $0 | |||||||||||
Net Fee Due | $3,336 |
(1) Includes offering price of additional shares that the underwriters have the option to purchase.
(2) Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(a) under the Securities Act of 1933, as amended