| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 43.50 | | | | | $ | 208,043,491 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.9575 | | | | | $ | 9,361,957 | | |
Proceeds to the selling shareholder (before expenses)
|
| | | $ | 41.5425 | | | | | $ | 198,681,534 | | |
| | | |
Barclays
|
| | | |
| Truist Securities | | |
Citizens JMP
|
| |
KeyBanc Capital Markets
|
|
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 20 | | | |
| | | | | 75 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 101 | | | |
| | | | | 124 | | | |
| | | | | 147 | | | |
| | | | | 150 | | | |
| | | | | 155 | | | |
| | | | | 164 | | | |
| | | | | 166 | | | |
| | | | | 175 | | | |
| | | | | 184 | | | |
| | | | | 184 | | | |
| | | | | 184 | | | |
| | | | | 185 | | | |
| | | | | 187 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(U.S. dollars in thousands, except per share data)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Consolidated Statement of Operations Data: | | | | | |||||||||||||||
Net revenue
|
| | | $ | 508,685 | | | | | $ | 324,520 | | | | | $ | 222,555 | | |
Cost of revenue
|
| | | | 150,456 | | | | | | 106,470 | | | | | | 69,374 | | |
Gross profit
|
| | | | 358,229 | | | | | | 218,050 | | | | | | 153,181 | | |
Selling, general and administrative expenses
|
| | | | 283,911 | | | | | | 190,385 | | | | | | 133,669 | | |
Operating income
|
| | | | 74,318 | | | | | | 27,665 | | | | | | 19,512 | | |
Financial expenses (income), net
|
| | | | (4,283) | | | | | | (1,247) | | | | | | 877 | | |
Income before taxes on income
|
| | | | 78,601 | | | | | | 28,912 | | | | | | 18,635 | | |
Taxes on income
|
| | | | 20,067 | | | | | | 7,184 | | | | | | 4,715 | | |
Net income
|
| | | $ | 58,534 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
Net income per share, basic(1)
|
| | | $ | 1.06 | | | | | $ | 0.41 | | | | | $ | 0.26 | | |
Net income per share, diluted(1)
|
| | | $ | 1.00 | | | | | $ | 0.39 | | | | | $ | 0.26 | | |
| | |
As of December 31,
|
| |||||||||
(U.S. dollars in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Consolidated Balance Sheet Data: | | | | ||||||||||
Cash and cash equivalents, restricted cash, short-term deposits and marketable securities
|
| | | $ | 168,381 | | | | | $ | 61,114 | | |
Working capital(1)
|
| | | | 114,500 | | | | | | 55,527 | | |
Total assets
|
| | | | 404,906 | | | | | | 216,408 | | |
Retained earnings
|
| | | | 101,778 | | | | | | 43,244 | | |
Total shareholders’ equity
|
| | | $ | 283,107 | | | | | $ | 98,705 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(U.S. dollars in thousands)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Key Operating Measure | | | | | |||||||||||||||
Order billings(1)
|
| | | $ | 595,772 | | | | | $ | 395,489 | | | | | $ | 267,814 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(U.S. dollars in thousands, except per share data)
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Non-GAAP Financial Measures | | | | | |||||||||||||||
Adjusted EBITDA(1)
|
| | | $ | 107,334 | | | | | $ | 39,471 | | | | | $ | 26,628 | | |
Adjusted EBITDA margin(2)
|
| | | | 21.1% | | | | | | 12.2% | | | | | | 12.0% | | |
Adjusted operating income(3)
|
| | | $ | 98,729 | | | | | $ | 35,063 | | | | | $ | 22,622 | | |
Adjusted net income(4)
|
| | | $ | 76,713 | | | | | $ | 27,298 | | | | | $ | 16,243 | | |
| | |
As of
December 31, 2023 |
| |||
(U.S. dollars in thousands, except share and per share data)
|
| | | | | | |
Cash and cash equivalents, restricted cash, short-term deposits and marketable securities
|
| | |
$
|
168,381
|
| |
Total indebtedness
|
| | | | — | | |
Shareholders’ equity: | | | | | | | |
Class A Ordinary shares of NIS 0.001 par value each – Authorized: 200,000,000 shares; Issued and outstanding: 45,319,675 shares
|
| | | | 14 | | |
Class B Ordinary shares of NIS 0.001 par value each – Authorized: 40,000,000 shares; Issued and outstanding: 11,547,000 shares
|
| | | | 3 | | |
Additional paid-in capital
|
| | | | 178,910 | | |
Accumulated other comprehensive income
|
| | | | 2,402 | | |
Retained earnings
|
| | | | 101,778 | | |
Total shareholders’ equity
|
| | |
$
|
283,107
|
| |
Total capitalization
|
| | |
$
|
283,107
|
| |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
(in
thousands) |
| |
% of net
revenue |
| |
(in
thousands) |
| |
% of net
revenue |
| |
(in
thousands) |
| |
% of net
revenue |
| ||||||||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 508,685 | | | | | | 100.0% | | | | | $ | 324,520 | | | | | | 100.0% | | | | | $ | 222,555 | | | | | | 100.0% | | |
Cost of revenue
|
| | | | 150,456 | | | | | | 29.6 | | | | | | 106,470 | | | | | | 32.8 | | | | | | 69,374 | | | | | | 31.2 | | |
Gross profit
|
| | | | 358,229 | | | | | | 70.4 | | | | | | 218,050 | | | | | | 67.2 | | | | | | 153,181 | | | | | | 68.8 | | |
Selling, general and administrative expenses
|
| | | | 283,911 | | | | | | 55.8 | | | | | | 190,385 | | | | | | 58.7 | | | | | | 133,669 | | | | | | 60.1 | | |
Operating income
|
| | | | 74,318 | | | | | | 14.6 | | | | | | 27,665 | | | | | | 8.5 | | | | | | 19,512 | | | | | | 8.8 | | |
Financial expenses (income), net
|
| | | | (4,283) | | | | | | (0.8) | | | | | | (1,247) | | | | | | (0.4) | | | | | | 877 | | | | | | 0.4 | | |
Income before taxes on income
|
| | | | 78,601 | | | | | | 15.4 | | | | | | 28,912 | | | | | | 8.9 | | | | | | 18,635 | | | | | | 8.4 | | |
Taxes on income
|
| | | | 20,067 | | | | | | 3.9 | | | | | | 7,184 | | | | | | 2.2 | | | | | | 4,715 | | | | | | 2.1 | | |
Net income
|
| | | $ | 58,534 | | | | | | 11.5% | | | | | $ | 21,728 | | | | | | 6.7% | | | | | $ | 13,920 | | | | | | 6.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenue
|
| | | $ | 508,685 | | | | | $ | 324,520 | | | | | $ | 184,165 | | | | | | 56.7% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 150,456 | | | | | $ | 106,470 | | | | | $ | 43,986 | | | | | | 41.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 358,229 | | | | | $ | 218,050 | | | | | $ | 140,179 | | | | | | 64.3% | | |
Gross margin
|
| | | | 70.4% | | | | | | 67.2% | | | | | | | | | | | | 3.2% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling, general, and administrative expenses
|
| | | $ | 283,911 | | | | | $ | 190,385 | | | | | $ | 93,526 | | | | | | 49.1% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Financial Income, net
|
| | | $ | (4,283) | | | | | $ | (1,247) | | | | | $ | (3,036) | | | | | | 243.5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Taxes on Income
|
| | | $ | 20,067 | | | | | $ | 7,184 | | | | | $ | 12,883 | | | | | | 179.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 101,965 | | | | | | 45.8% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 106,470 | | | | | $ | 69,374 | | | | | $ | 37,096 | | | | | | 53.5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 218,050 | | | | | $ | 153,181 | | | | | $ | 64,869 | | | | | | 42.3% | | |
Gross margin
|
| | | | 67.2% | | | | | | 68.8% | | | | | | | | | | | | (1.6)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling, general and administrative expenses
|
| | | $ | 190,385 | | | | | $ | 133,669 | | | | | $ | 56,716 | | | | | | 42.4% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
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,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Key Operating Measure | | | | | | | | | | | | | | | | | | | |
Order Billings
|
| | | $ | 595,772 | | | | | $ | 395,489 | | | | | $ | 267,814 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 107,334 | | | | | $ | 39,471 | | | | | $ | 26,628 | | |
Adjusted EBITDA margin
|
| | | | 21.1% | | | | | | 12.2% | | | | | | 12.0% | | |
Adjusted operating income
|
| | | $ | 98,729 | | | | | $ | 35,063 | | | | | $ | 22,622 | | |
Adjusted net income
|
| | | $ | 76,713 | | | | | $ | 27,298 | | | | | $ | 16,243 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net Income
|
| | | $ | 58,534 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
Financial expenses (income), net
|
| | | | (4,283) | | | | | | (1,247) | | | | | | 877 | | |
Taxes on income
|
| | | | 20,067 | | | | | | 7,184 | | | | | | 4,715 | | |
Depreciation and amortization
|
| | | | 8,605 | | | | | | 4,408 | | | | | | 4,006 | | |
Share-based compensation
|
| | | | 24,111 | | | | | | 6,697 | | | | | | 2,107 | | |
Non-recurring adjustments
|
| | | | 300 | | | | | | 701 | | | | | | 1,003 | | |
Adjusted EBITDA
|
| | | $ | 107,334 | | | | | $ | 39,471 | | | | | $ | 26,628 | | |
Net income margin
|
| | | | 11.5% | | | | | | 6.7% | | | | | | 6.3% | | |
Adjusted EBITDA margin
|
| | | | 21.1% | | | | | | 12.2% | | | | | | 12.0% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating income
|
| | | $ | 74,318 | | | | | $ | 27,665 | | | | | $ | 19,512 | | |
Share-based compensation
|
| | | | 24,111 | | | | | | 6,697 | | | | | | 2,107 | | |
Non-recurring adjustments
|
| | | | 300 | | | | | | 701 | | | | | | 1,003 | | |
Adjusted operating income
|
| | | $ | 98,729 | | | | | $ | 35,063 | | | | | $ | 22,622 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net income
|
| | | $ | 58,534 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
Share-based compensation
|
| | | | 24,111 | | | | | | 6,697 | | | | | | 2,107 | | |
Non-recurring adjustments
|
| | | | 300 | | | | | | 701 | | | | | | 1,003 | | |
Tax impact
|
| | | | (6,232) | | | | | | (1,828) | | | | | | (787) | | |
Adjusted net income
|
| | | $ | 76,713 | | | | | $ | 27,298 | | | | | $ | 16,243 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash provided by operating activities
|
| | | $ | 87,455 | | | | | $ | 39,032 | | | | | $ | 10,224 | | |
Cash used in investing activities
|
| | | | (139,991) | | | | | | (25,780) | | | | | | (18,782) | | |
Cash provided by (used in) financing activities
|
| | | | 48,811 | | | | | | (246) | | | | | | (318) | | |
Effect of exchange rate fluctuations on cash and cash equivalents
|
| | | | (623) | | | | | | (781) | | | | | | (359) | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | $ | (4,348) | | | | | $ | 12,225 | | | | | $ | (9,235) | | |
| | |
Total
|
| |
Less
than 1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More
than 5 Years |
| |||||||||||||||
Operating lease commitments
|
| | | $ | 18,343 | | | | | $ | 5,832 | | | | | $ | 6,786 | | | | | $ | 3,392 | | | | | $ | 2,333 | | |
Severance pay obligations(1)
|
| | | | 2,319 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 20,662 | | | | | $ | 5,832 | | | | | $ | 6,786 | | | | | $ | 3,392 | | | | | $ | 2,333 | | |
Subsidiary Name
|
| |
U.S. State or
Other Jurisdiction of Incorporation or Organization |
|
IM PRO MAKEUP NY LP | | | New York | |
SPOILEDCHILD INC. | | | Delaware | |
ODDITY LABS LLC | | | Delaware | |
ODDITY TECH US INC. | | | New York | |
Il MAKIAGE BEAUTY IL LTD | | | Israel | |
IL MAKIAGE GB LTD | | | United Kingdom | |
VOYAGE81 LTD | | | Israel | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Oran Holtzman | | |
40
|
| | Co-Founder, Chief Executive Officer and Director | |
Shiran Holtzman-Erel | | |
36
|
| | Co-Founder, Chief Product Officer and Director | |
Lindsay Drucker Mann | | |
43
|
| | Global Chief Financial Officer | |
Jonathan Truppman | | |
38
|
| | Chief Legal Officer | |
Niv Price | | |
50
|
| | Chief Technology Officer | |
Non-Employee Directors | | | | | | | |
Michael Farello | | |
59
|
| | Director | |
Lilach Payorski | | |
50
|
| | Director | |
Ohad Chereshniya | | |
45
|
| | Director | |
|
Board Diversity Matrix (As of December 31, 2023)
|
| | | | | | | | | | | | | ||||||||||||
|
Country of Principal Executive Offices:
|
| |
Israel
|
| | | | | |||||||||||||||||
|
Foreign Private Issuer
|
| |
Yes
|
| | | | | |||||||||||||||||
|
Disclosure Prohibited Under Home Country Law
|
| |
No
|
| | | | | |||||||||||||||||
|
Total Number of Directors
|
| |
5
|
| | | | |
| | |
Female
|
| |
Male
|
| |
Non-
Binary |
| |
Did Not
Disclose Gender |
| | ||
Part I: Gender Identity | | | | | | | | | | | | | | | ||
Directors
|
| |
2
|
| |
3
|
| |
—
|
| |
—
|
| | ||
Part II: Demographic Background | | | | | | | | | | | | | | | ||
Underrepresented Individual in Home Country Jurisdiction
|
| |
—
|
| | |||||||||||
LGBTQ+
|
| |
—
|
| | |||||||||||
Did Not Disclose Demographic Background
|
| |
—
|
| | | |
| | |
Shares Beneficially Owned Prior to the Offering
|
| | | | | | | |
Shares Beneficially Owned After the Offering
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A Ordinary
Shares |
| |
Class B Ordinary
Shares |
| |
% of
Voting Power |
| |
Number of
Class A Ordinary Shares Being Sold in the Offering |
| |
Class A
Ordinary Shares |
| |
%
|
| |
Class B
Ordinary Shares |
| |
%
|
| |
% of
Voting Power |
| |||||||||||||||||||||||||||||||||||||||
| | |
Ordinary
Shares |
| |
%
|
| |
Ordinary
Shares |
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
L Catterton(1)
|
| | | | 13,140,357 | | | | | | 29.0% | | | | | | — | | | | | | — | | | | | | 8.2% | | | | | | 4,782,609 | | | | | | 8,357,748 | | | | | | 18.4% | | | | | | — | | | | | | — | | | | | | 5.2% | | |
Baillie Gifford & Co(2)
|
| | | | 5,860,645 | | | | | | 12.9% | | | | | | — | | | | | | — | | | | | | 3.6% | | | | | | — | | | | | | 5,860,645 | | | | | | 12.9% | | | | | | — | | | | | | — | | | | | | 3.6% | | |
Directors and Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oran Holtzman(3)
|
| | | | 6,852,450 | | | | | | 15.1% | | | | | | 11,547,000 | | | | | | 100% | | | | | | 76.1% | | | | | | — | | | | | | 6,852,450 | | | | | | 15.1% | | | | | | 11,547,000 | | | | | | 100% | | | | | | 76.1% | | |
Shiran Holtzman-Erel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lindsay Drucker Mann(4)
|
| | | | 715,324 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 715,324 | | | | | | 1.6% | | | | | | — | | | | | | — | | | | | | * | | |
Jonathan Truppman(5)
|
| | | | 121,352 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 121,352 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Niv Price(6)
|
| | | | 53,300 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 53,300 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Michael Farello(7)
|
| | | | 57,143 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 57,143 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Lilach Payorski(8)
|
| | | | 5,912 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 5,912 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Ohad Chereshniya
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a group
(8 persons) |
| | | | 7,805,481 | | | | | | 17.2% | | | | | | 11,547,000 | | | | | | 100% | | | | | | 76.7% | | | |
|
| | | | 7,805,481 | | | | | | 17.2% | | | | | | 11,547,000 | | | | | | 100% | | | | | | 76.7% | | |
Underwriters
|
| |
Number of Class A
Ordinary Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 1,120,924 | | |
J.P. Morgan Securities LLC
|
| | | | 747,283 | | |
Morgan Stanley & Co. LLC
|
| | | | 747,283 | | |
Allen & Company LLC
|
| | | | 697,464 | | |
Evercore Group L.L.C.
|
| | | | 672,554 | | |
Barclays Capital Inc.
|
| | | | 318,840 | | |
Truist Securities, Inc.
|
| | | | 199,275 | | |
Citizens JMP Securities, LLC
|
| | | | 139,493 | | |
KeyBanc Capital Markets Inc.
|
| | | | 139,493 | | |
Total
|
| | | | 4,782,609 | | |
| | |
Paid by the Selling Shareholder
|
| |||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Class A Ordinary Share
|
| | | $ | 1.9575 | | | | | $ | 1.9575 | | |
Total
|
| | | $ | 9,361,957 | | | | | $ | 10,766,250 | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 35,036 | | |
FINRA filing fee
|
| | | | 36,388 | | |
Transfer agent and registrar fees
|
| | | | 7,000 | | |
Printing and engraving expenses
|
| | | | 150,000 | | |
Legal fees and expenses
|
| | | | 450,000 | | |
Accounting fees and expenses
|
| | | | 200,000 | | |
Total
|
| | | $ | 878,424 | | |
| | |
Page
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,538 | | | | | $ | 40,955 | | |
Short-term deposits
|
| | | | 78,000 | | | | | | 18,000 | | |
Marketable securities
|
| | | | 1,108 | | | | | | — | | |
Trade receivables
|
| | | | 9,916 | | | | | | 7,576 | | |
Inventories
|
| | | | 84,106 | | | | | | 70,230 | | |
Prepaid expenses and other current assets
|
| | | | 14,144 | | | | | | 9,172 | | |
Total current assets
|
| | | | 223,812 | | | | | | 145,933 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Marketable securities
|
| | | | 50,507 | | | | | | — | | |
Property, plant and equipment, net
|
| | | | 9,245 | | | | | | 9,468 | | |
Deferred tax asset, net
|
| | | | 3,924 | | | | | | 2,334 | | |
Intangible assets, net
|
| | | | 36,001 | | | | | | 26,800 | | |
Goodwill
|
| | | | 64,904 | | | | | | 16,237 | | |
Operating lease right-of-use assets
|
| | | | 13,557 | | | | | | 13,278 | | |
Other assets
|
| | | | 2,956 | | | | | | 2,358 | | |
Total long-term assets
|
| | | | 181,094 | | | | | | 70,475 | | |
Total assets
|
| | | $ | 404,906 | | | | | $ | 216,408 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 56,185 | | | | | $ | 44,807 | | |
Other accounts payable and accrued expenses
|
| | | | 49,325 | | | | | | 37,792 | | |
Short-term debt and current maturities of long-term debt
|
| | | | — | | | | | | 3,917 | | |
Operating lease liabilities, current
|
| | | | 3,802 | | | | | | 3,890 | | |
Total current liabilities
|
| | | | 109,312 | | | | | | 90,406 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| | | | 8,712 | | | | | | 8,076 | | |
Digital securities liability
|
| | | | — | | | | | | 648 | | |
Other long-term liabilities
|
| | | | 3,775 | | | | | | 6,298 | | |
Total liabilities
|
| | | | 121,799 | | | | | | 105,428 | | |
COMMITMENTS AND CONTINGENCIES (Note 11) | | | | | | | | | | | | | |
Redeemable A shares of NIS 0.001 par value each – Authorized: zero and 2,000,000
shares at December 31, 2023 and 2022 respectively; Issued and outstanding: zero and 983,861 shares at December 31, 2023 and 2022, respectively(**) |
| | | | — | | | | | | 12,275 | | |
SHAREHOLDERS’ EQUITY:(**) | | | | | | | | | | | | | |
Class A Ordinary shares of NIS 0.001 par value each – Authorized(*):
200,000,000 and 10,000,000 shares at December 31, 2023 and 2022 respectively; Issued and outstanding: 45,319,675 and 38,384,577 shares at December 31, 2023 and 2022, respectively |
| | | | 14 | | | | | | 12 | | |
Class B Ordinary shares of NIS 0.001 par value each – Authorized(*): 40,000,000
and 2,000,000 shares at December 31, 2023 and 2022 respectively; Issued and outstanding: 11,547,000 and 14,022,549 shares at December 31, 2023 and 2022, respectively |
| | | | 3 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 178,910 | | | | | | 53,707 | | |
Accumulated other comprehensive income
|
| | | | 2,402 | | | | | | 1,738 | | |
Retained earnings
|
| | | | 101,778 | | | | | | 43,244 | | |
Total shareholders’ equity
|
| | | | 283,107 | | | | | | 98,705 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 404,906 | | | | | $ | 216,408 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Net revenue
|
| | | $ | 508,685 | | | | | $ | 324,520 | | | | | $ | 222,555 | | |
Cost of revenue
|
| | | | 150,456 | | | | | | 106,470 | | | | | | 69,374 | | |
Gross profit
|
| | | | 358,229 | | | | | | 218,050 | | | | | | 153,181 | | |
Selling, general and administrative
|
| | | | 283,911 | | | | | | 190,385 | | | | | | 133,669 | | |
Operating income
|
| | | | 74,318 | | | | | | 27,665 | | | | | | 19,512 | | |
Financial (income) expenses, net
|
| | | | (4,283) | | | | | | (1,247) | | | | | | 877 | | |
Income before taxes on income
|
| | | | 78,601 | | | | | | 28,912 | | | | | | 18,635 | | |
Taxes on income
|
| | | | 20,067 | | | | | | 7,184 | | | | | | 4,715 | | |
Net income
|
| | | $ | 58,534 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
Earnings per share attributable to Class A and Class B Ordinary and Redeemable A stockholders:
|
| | | | | | | | | | | | | | | | | | |
Basic(**) | | | | $ | 1.06 | | | | | $ | 0.41 | | | | | $ | 0.26 | | |
Diluted(**) | | | | $ | 1.00 | | | | | $ | 0.39 | | | | | $ | 0.26 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Net income
|
| | | $ | 58,534 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Change in unrealized gains on marketable securities: | | | | | | | | | | | | | | | | | | | |
Unrealized gains arising during the period, net of tax
|
| | | | 664 | | | | | | — | | | | | | — | | |
Other comprehensive income, net of tax
|
| | | | 664 | | | | | | — | | | | | | — | | |
Comprehensive income
|
| | | $ | 59,198 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
| | |
Redeemable A
shares(**) |
| | |
Class A Ordinary
shares(**) |
| |
Class B Ordinary
shares(**) |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Accumulated
other comprehensive income |
| |
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 | | |
Conversion of Class B Ordinary shares to Class A Ordinary shares
|
| | | | — | | | | | | — | | | | | | | 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 | | |
Issuance of Class A Ordinary shares in
connection with business combination |
| | | | — | | | | | | — | | | | | | | 1,313,847 | | | |
(*) —
|
| | | | — | | | |
—
|
| | | | 34,895 | | | | | | — | | | | | | — | | | | | | 34,895 | | |
Issuance of Class A Ordinary shares in connection with Initial Public Offering, net
|
| | | | — | | | | | | — | | | | | | | 1,754,385 | | | |
1
|
| | | | — | | | |
—
|
| | | | 50,298 | | | | | | — | | | | | | — | | | | | | 50,299 | | |
Issuance of Class A Ordinary shares in connection with digital securities
conversion |
| | | | — | | | | | | — | | | | | | | 23,142 | | | |
(*) —
|
| | | | — | | | |
—
|
| | | | 810 | | | | | | — | | | | | | — | | | | | | 810 | | |
Conversion of Redeemable A shares
|
| | | | (983,861) | | | | | | (12,275) | | | | | | | 983,861 | | | |
(*) —
|
| | | | — | | | |
—
|
| | | | 12,275 | | | | | | — | | | | | | — | | | | | | 12,275 | | |
Conversion of Class B Ordinary shares to Class A Ordinary shares
|
| | | | — | | | | | | — | | | | | | | 2,503,183 | | | |
1
|
| | | | (2,503,183) | | | |
(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of options and vesting of RSUs
|
| | | | — | | | | | | — | | | | | | | 356,680 | | | |
(*) —
|
| | | | 27,634 | | | |
(*) —
|
| | | | 1,747 | | | | | | — | | | | | | — | | | | | | 1,747 | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | 25,178 | | | | | | — | | | | | | — | | | | | | 25,178 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | 664 | | | | | | 664 | | |
Net income
|
| | | | — | | | | | | — | | | | | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | | | | 58,534 | | | | | | — | | | | | | 58,534 | | |
Balance as of December 31, 2023
|
| | | | — | | | | | $ | — | | | | | | | 45,319,675 | | | |
$14
|
| | | | 11,547,000 | | | |
$3
|
| | | $ | 178,910 | | | | | $ | 101,778 | | | | | $ | 2,402 | | | | | $ | 283,107 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 58,534 | | | | | $ | 21,728 | | | | | $ | 13,920 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 8,605 | | | | | | 4,408 | | | | | | 4,006 | | |
Share-based compensation
|
| | | | 24,111 | | | | | | 6,697 | | | | | | 2,107 | | |
Accretion of discount of marketable securities
|
| | | | (547) | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | (1,256) | | | | | | (1,515) | | | | | | (903) | | |
Increase in trade receivables
|
| | | | (2,340) | | | | | | (2,435) | | | | | | (588) | | |
Increase in prepaid expenses and other receivables
|
| | | | (4,299) | | | | | | (1,802) | | | | | | (1,306) | | |
Increase in inventories
|
| | | | (13,599) | | | | | | (18,773) | | | | | | (35,732) | | |
Increase in trade payables
|
| | | | 9,278 | | | | | | 7,788 | | | | | | 21,087 | | |
Increase in other accounts payable and accrued expenses
|
| | | | 8,654 | | | | | | 23,651 | | | | | | 7,103 | | |
Change in operating lease right-of-use assets
|
| | | | 4,618 | | | | | | 5,009 | | | | | | — | | |
Change in operating lease liability
|
| | | | (4,349) | | | | | | (6,321) | | | | | | — | | |
Other
|
| | | | 45 | | | | | | 597 | | | | | | 530 | | |
Net cash provided by operating activities
|
| | | | 87,455 | | | | | | 39,032 | | | | | | 10,224 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (2,101) | | | | | | (2,347) | | | | | | (2,371) | | |
Capitalization of software development costs
|
| | | | (3,518) | | | | | | (5,051) | | | | | | (3,354) | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | (3,000) | | |
Repayment of loan to shareholder
|
| | | | — | | | | | | — | | | | | | 3,000 | | |
Investment in marketable securities
|
| | | | (50,012) | | | | | | — | | | | | | — | | |
Investment in short term deposits, net
|
| | | | (60,000) | | | | | | (18,000) | | | | | | — | | |
Acquisition of businesses, net of cash acquired
|
| | | | (23,173) | | | | | | — | | | | | | (11,787) | | |
Other investing activities
|
| | | | (1,187) | | | | | | (382) | | | | | | (1,270) | | |
Net cash used in investing activities
|
| | | | (139,991) | | | | | | (25,780) | | | | | | (18,782) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Repayment of loans and borrowings
|
| | | | (4,313) | | | | | | (362) | | | | | | (318) | | |
Proceeds from Initial Public Offering, net of issuance costs
|
| | | | 53,006 | | | | | | (607) | | | | | | — | | |
Proceeds from issuance of digital securities
|
| | | | — | | | | | | 648 | | | | | | — | | |
Proceeds from exercise of options
|
| | | | 1,747 | | | | | | 75 | | | | | | — | | |
Other financing activities
|
| | | | (1,629) | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 48,811 | | | | | | (246) | | | | | | (318) | | |
Effect of exchange rate fluctuations on cash and cash equivalents
|
| | | | (623) | | | | | | (781) | | | | | | (359) | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (4,348) | | | | | | 12,225 | | | | | | (9,235) | | |
Cash, cash equivalents and restricted cash at the beginning of the year
|
| | | | 43,114 | | | | | | 30,889 | | | | | | 40,124 | | |
Cash, cash equivalents and restricted cash at the end of the year
|
| | | $ | 38,766 | | | | | $ | 43,114 | | | | | $ | 30,889 | | |
Components of cash, cash equivalents, and restricted cash: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 36,538 | | | | | $ | 40,955 | | | | | $ | 28,827 | | |
Restricted cash included within prepaid expenses and other current assets
|
| | | | 2,228 | | | | | | 2,159 | | | | | | 2,062 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 38,766 | | | | | $ | 43,114 | | | | | $ | 30,889 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | $ | (73) | | | | | $ | (210) | | | | | $ | (168) | | |
Cash paid during the year for income tax
|
| | | $ | (11,228) | | | | | $ | (1,945) | | | | | $ | (696) | | |
Supplemental disclosures of non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Offering costs accrued but not yet paid
|
| | | $ | 2,100 | | | | | $ | — | | | | | $ | — | | |
Issuance of shares in connection with business combination
|
| | | $ | 34,895 | | | | | $ | — | | | | | $ | 12,275 | | |
Conversion of Redeemable A shares and digital securities into Class A ordinary shares upon Initial Public Offering
|
| | | $ | 13,085 | | | | | $ | — | | | | | $ | — | | |
Non-cash compensation capitalized as part of capitalization of software development costs
|
| | | $ | 1,067 | | | | | $ | 1,577 | | | | | $ | 397 | | |
Lease liabilities arising from obtaining right-of-use assets
|
| | | $ | 4,667 | | | | | $ | 1,079 | | | | | $ | — | | |
| | |
Years
|
|
Computers and electronic equipment
|
| |
3 – 7
|
|
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 – 10
|
|
Other intangibles
|
| |
5 – 20
|
|
| | |
Year ended December 31, 2023
|
| |||||||||||||||
| | |
Unrealized
gains (losses) on marketable securities |
| |
Foreign
currency translation adjustments |
| |
Total
|
| |||||||||
Beginning balance
|
| | | $ | — | | | | | $ | 1,738 | | | | | $ | 1,738 | | |
Other comprehensive income
|
| | | | 664 | | | | | | — | | | | | | 664 | | |
Ending balance
|
| | | $ | 664 | | | | | $ | 1,738 | | | | | $ | 2,402 | | |
|
Tangible assets (including receivables, property and equipment and other)
|
| | | $ | 9,418 | | |
|
Deferred tax liability, net
|
| | | | (1,251) | | |
| Intangible assets: | | | | | | | |
|
Technology
|
| | | | 10,575 | | |
|
Goodwill
|
| | | | 48,667 | | |
|
Total purchase price
|
| | | $ | 67,409 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash, cash equivalents and restricted cash: | | | | | | | | | | | | | |
Cash
|
| | | $ | 25,594 | | | | | $ | 25,955 | | |
Short-term deposits
|
| | | | — | | | | | | 15,000 | | |
Restricted cash (included within prepaid expenses and other current assets)
|
| | | | 2,228 | | | | | | 2,159 | | |
Money market funds
|
| | | | 10,944 | | | | | | — | | |
Total cash, cash equivalents and restricted cash
|
| | | | 38,766 | | | | | | 43,114 | | |
Short-term deposits
|
| | | | 78,000 | | | | | | 18,000 | | |
Marketable securities
|
| | | | 51,615 | | | | | | — | | |
Total cash and cash equivalents, restricted cash, short-term deposits and marketable securities
|
| | | $ | 168,381 | | | | | $ | 61,114 | | |
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
Contractual maturity year: | | | | | | | | | | | | | | | | | | | | | | | | | |
Within one year
|
| | | $ | 1,143 | | | | | $ | 1,108 | | | | | $ | — | | | | | $ | — | | |
After one year through five years
|
| | | | 49,609 | | | | | | 50,507 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 50,752 | | | | | $ | 51,615 | | | | | $ | — | | | | | $ | — | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Government bonds
|
| | | $ | 8,367 | | | | | $ | 37 | | | | | $ | (49) | | | | | $ | 8,355 | | |
Corporate bonds
|
| | | | 42,385 | | | | | | 999 | | | | | | (124) | | | | | | 43,260 | | |
Total
|
| | | $ | 50,752 | | | | | $ | 1,036 | | | | | $ | (173) | | | | | $ | 51,615 | | |
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Total
|
| ||||||||||||||||||
Cash
|
| | | $ | 25,594 | | | | | $ | — | | | | | $ | 25,594 | | | | | $ | 25,955 | | | | | $ | — | | | | | $ | 25,955 | | |
Restricted cash
|
| | | | 2,228 | | | | | | — | | | | | | 2,228 | | | | | | 2,159 | | | | | | — | | | | | | 2,159 | | |
Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | | 10,944 | | | | | | — | | | | | | 10,944 | | | | | | — | | | | | | — | | | | | | — | | |
Short term deposits
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 15,000 | | |
Short-term deposits
|
| | | | 78,000 | | | | | | — | | | | | | 78,000 | | | | | | 18,000 | | | | | | — | | | | | | 18,000 | | |
Marketable securities
|
| | | | 10,585 | | | | | | 41,030 | | | | | | 51,615 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 127,351 | | | | | $ | 41,030 | | | | | $ | 168,381 | | | | | $ | 61,114 | | | | | $ | — | | | | | $ | 61,114 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Raw materials and work in progress
|
| | | $ | 26,703 | | | | | $ | 27,307 | | |
Finished goods
|
| | | | 57,403 | | | | | | 42,923 | | |
Total
|
| | | $ | 84,106 | | | | | $ | 70,230 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cost: | | | | | | | | | | | | | |
Computers, software and electronic equipment
|
| | | $ | 4,101 | | | | | $ | 2,827 | | |
Office, furniture and equipment
|
| | | | 1,854 | | | | | | 1,690 | | |
Molds and others
|
| | | | 2,778 | | | | | | 2,446 | | |
Leasehold improvements
|
| | | | 16,584 | | | | | | 16,161 | | |
| | | | | 25,317 | | | | | | 23,124 | | |
Less – accumulated depreciation
|
| | | | (16,072) | | | | | | (13,656) | | |
Property, plant and equipment, net
|
| | | $ | 9,245 | | | | | $ | 9,468 | | |
| | |
2023
|
| |
2022
|
| ||||||
Balance as of January 1,
|
| | | $ | 16,237 | | | | | $ | 16,237 | | |
Acquisition
|
| | | | 48,667 | | | | | | — | | |
Balance as of December 31,
|
| | | $ | 64,904 | | | | | $ | 16,237 | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |||||||||
Internal-used software
|
| | | $ | 20,297 | | | | | $ | (6,078) | | | | | $ | 14,219 | | |
Technology
|
| | | | 23,153 | | | | | | (3,145) | | | | | | 20,008 | | |
Other intangibles
|
| | | | 2,798 | | | | | | (1,024) | | | | | | 1,774 | | |
Total intangible assets
|
| | | $ | 46,248 | | | | | $ | (10,247) | | | | | $ | 36,001 | | |
| | |
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 | | |
|
2024
|
| | | $ | 6,869 | | |
|
2025
|
| | | | 7,181 | | |
|
2026
|
| | | | 7,542 | | |
|
2027
|
| | | | 6,924 | | |
|
2028
|
| | | | 3,652 | | |
|
Thereafter
|
| | | | 3,833 | | |
| | | | | $ | 36,001 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Employees and related accruals
|
| | | $ | 6,388 | | | | | $ | 19,370 | | |
Government authorities
|
| | | | 24,743 | | | | | | 12,904 | | |
Deferred revenue
|
| | | | 13,920 | | | | | | 4,488 | | |
Other
|
| | | | 4,274 | | | | | | 1,030 | | |
Total
|
| | | $ | 49,325 | | | | | $ | 37,792 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Fixed cost and variable cost that depend on index
|
| | | $ | 5,216 | | | | | $ | 5,133 | | |
Short-term lease cost
|
| | | | 1,063 | | | | | | 364 | | |
| | | | $ | 6,279 | | | | | $ | 5,472 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Operating lease ROU assets
|
| | | $ | 13,557 | | | | | $ | 13,278 | | |
Operating lease liabilities, current
|
| | | | 3,802 | | | | | | 3,890 | | |
Operating lease liabilities, non-current
|
| | | | 8,712 | | | | | | 8,076 | | |
Weighted-average remaining lease term (in years)
|
| | | | 4.47 | | | | | | 4.23 | | |
Weighted-average discount rate
|
| | | | 3.30% | | | | | | 1.67% | | |
|
2024
|
| | | $ | 4,146 | | |
|
2025
|
| | | | 3,497 | | |
|
2026
|
| | | | 1,815 | | |
|
2027
|
| | | | 1,263 | | |
|
2028
|
| | | | 987 | | |
|
Thereafter
|
| | | | 1,860 | | |
|
Total undiscounted lease payments
|
| | | | 13,568 | | |
|
Less: imputed interest
|
| | | | (1,054) | | |
|
Present value of lease liabilities
|
| | | $ | 12,514 | | |
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual terms (in years) |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding at beginning of year
|
| | | | 5,533,693 | | | | | $ | 9.61 | | | | | | 5.37 | | | | | $ | 84,968 | | |
Granted(*) | | | | | 6,622,625 | | | | | | 27.29 | | | | | | | | | | | | | | |
Exercised
|
| | | | (258,633) | | | | | | 6.75 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (71,138) | | | | | | 8.57 | | | | | | | | | | | | | | |
Outstanding at end of year
|
| | | | 11,826,547 | | | | | $ | 19.58 | | | | | | 4.68 | | | | | $ | 318,680 | | |
Exercisable at end of year
|
| | | | 4,502,511 | | | | | $ | 9.54 | | | | | | 4.23 | | | | | $ | 166,542 | | |
| | |
Year ended December 31,
|
| ||||||
| | |
2023
|
| |
2022
|
| |
2021
|
|
Risk-free interest rate
|
| |
3.60% – 3.89%
|
| |
1.35% – 4.13%
|
| |
0.46% – 1.18%
|
|
Expected term (in years)
|
| |
3.31 – 4.00
|
| |
3.31 – 3.61
|
| |
2.5 – 6.13
|
|
Expected volatility
|
| |
40%
|
| |
40%
|
| |
40%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
Number of
RSUs |
| |
Number of
PSUs(*) |
| |
Total
|
| |||||||||
Outstanding as of January 1, 2023
|
| | | | 315,341 | | | | | | — | | | | | | 315,341 | | |
Granted
|
| | | | 661,203 | | | | | | 364,758 | | | | | | 1,025,961 | | |
Vested
|
| | | | (125,681) | | | | | | — | | | | | | (125,681) | | |
Forfeited
|
| | | | (15,683) | | | | | | — | | | | | | (15,683) | | |
Outstanding as of December 31, 2023
|
| | | | 835,180 | | | | | | 364,758 | | | | | | 1,199,938 | | |
| | |
Year ended December 31, 2023
|
| |||||||||||||||
| | |
Class A
Ordinary shares(*) |
| |
Class B
Ordinary shares |
| |
Redeemable
A shares |
| |||||||||
Basic earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
Allocation of undistributed earnings
|
| | | $ | 44,434 | | | | | $ | 13,530 | | | | | $ | 570 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in per share computation
|
| | | | 41,922,656 | | | | | | 12,764,081 | | | | | | 537,880 | | |
Basic earnings per share
|
| | | $ | 1.06 | | | | | $ | 1.06 | | | | | $ | 1.06 | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | $ | 44,434 | | | | | $ | 13,530 | | | | | $ | 570 | | |
Allocation of undistributed earnings for basic
computation |
| | | | | | | | | | | | | | | | | | |
Reallocation of undistributed earnings
|
| | | | 60 | | | | | | (27) | | | | | | (33) | | |
Allocation of undistributed earnings
|
| | | $ | 44,494 | | | | | $ | 13,503 | | | | | $ | 537 | | |
| | |
Year ended December 31, 2023
|
| |||||||||||||||
| | |
Class A
Ordinary shares(*) |
| |
Class B
Ordinary shares |
| |
Redeemable
A shares |
| |||||||||
Denominator: | | | | | | | | | | | | | | | | | | | |
Number of shares used in basic computation
|
| | | | 41,922,656 | | | | | | 12,764,081 | | | | | | 537,880 | | |
Weighted-average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | |
Employee stock options and RSUs
|
| | | | 2,695,094 | | | | | | 775,382 | | | | | | — | | |
Number of shares used in per share computation
|
| | | | 44,617,750 | | | | | | 13,539,463 | | | | | | 537,880 | | |
Diluted earnings per share
|
| | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | |
|
| | |
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,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
United States
|
| | | $ | 414,105 | | | | | $ | 241,123 | | | | | $ | 161,925 | | |
Others
|
| | | | 94,580 | | | | | | 83,397 | | | | | | 60,630 | | |
Total net revenue
|
| | | $ | 508,685 | | | | | $ | 324,520 | | | | | $ | 222,555 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Israel
|
| | | $ | 17,601 | | | | | $ | 18,665 | | |
United States
|
| | | | 5,201 | | | | | | 4,081 | | |
Total long-lived assets
|
| | | $ | 22,802 | | | | | $ | 22,746 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Research and development costs
|
| | | $ | 333 | | | | | $ | 661 | | |
Depreciation and amortization
|
| | | | 534 | | | | | | 519 | | |
Employees and other accruals
|
| | | | 1,989 | | | | | | 1,457 | | |
Operating lease liabilities
|
| | | | 2,870 | | | | | | 2,691 | | |
Share-based compensation
|
| | | | 2,922 | | | | | | 1,177 | | |
Net operating losses
|
| | | | 1,958 | | | | | | 908 | | |
Other
|
| | | | — | | | | | | 467 | | |
Deferred tax assets
|
| | | | 10,606 | | | | | | 7,880 | | |
Valuation allowance
|
| | | | (861) | | | | | | (1,010) | | |
Net deferred tax assets
|
| | | | 9,745 | | | | | | 6,870 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (281) | | | | | | (182) | | |
Marketable securities
|
| | | | (198) | | | | | | — | | |
Operating lease right-of-use assets
|
| | | | (3,100) | | | | | | (2,980) | | |
Intangible assets
|
| | | | (3,698) | | | | | | (1,529) | | |
Total deferred tax liabilities
|
| | | | (7,277) | | | | | | (4,691) | | |
Total deferred tax assets, net
|
| | | $ | 2,468 | | | | | $ | 2,179 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Income before taxes on income, as reported in the consolidated statements of income
|
| | | $ | 78,601 | | | | | $ | 28,912 | | | | | $ | 18,635 | | |
Statutory tax rate in Israel
|
| | | | 23% | | | | | | 23% | | | | | | 23% | | |
Theoretical taxes on income
|
| | | $ | 18,078 | | | | | $ | 6,650 | | | | | $ | 4,286 | | |
Foreign currency measurement differences(*)
|
| | | | — | | | | | | 662 | | | | | | (172) | | |
Preferred Enterprise tax(**)
|
| | | | (5,695) | | | | | | (1,996) | | | | | | (388) | | |
Subsidiaries taxed at different tax rate
|
| | | | (74) | | | | | | 418 | | | | | | 61 | | |
Non-deductible expenses
|
| | | | 5,871 | | | | | | 732 | | | | | | 414 | | |
Uncertain tax positions
|
| | | | 2,015 | | | | | | 858 | | | | | | 90 | | |
Other
|
| | | | (128) | | | | | | (140) | | | | | | 424 | | |
Actual tax expenses
|
| | | $ | 20,067 | | | | | $ | 7,184 | | | | | $ | 4,715 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
(**)
Basic earnings per share amounts of the benefit resulting from the Technological Preferred or Preferred Enterprise status, adjusted for the issuance of bonus shares as described in Note 13
|
| | | $ | 0.10 | | | | | $ | 0.04 | | | | | $ | 0.01 | | |
Diluted earnings per share amounts of the benefit resulting
from the Technological Preferred or Preferred Enterprise status, adjusted for the issuance of bonus shares as described in Note 13 |
| | | $ | 0.10 | | | | | $ | 0.04 | | | | | $ | 0.01 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Domestic (Israel)
|
| | | $ | 63,895 | | | | | $ | 22,205 | | | | | $ | 18,045 | | |
Foreign
|
| | | | 14,706 | | | | | | 6,707 | | | | | | 590 | | |
Total
|
| | | $ | 78,601 | | | | | $ | 28,912 | | | | | $ | 18,635 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Domestic (Israel)
|
| | | $ | 12,672 | | | | | $ | 4,528 | | | | | $ | 4,463 | | |
Foreign
|
| | | | 8,651 | | | | | | 4,171 | | | | | | 1,155 | | |
Total current income tax expense
|
| | | $ | 21,323 | | | | | $ | 8,699 | | | | | $ | 5,618 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | | 391 | | | | | | (181) | | | | | | (276) | | |
Foreign
|
| | | | (1,647) | | | | | | (1,334) | | | | | | (627) | | |
Total deferred income tax expense
|
| | | | (1,256) | | | | | | (1,515) | | | | | | (903) | | |
Total taxes on income
|
| | | $ | 20,067 | | | | | $ | 7,184 | | | | | $ | 4,715 | | |
| | |
2023
|
| |
2022
|
| ||||||
Uncertain tax positions, beginning of year
|
| | | $ | 1,782 | | | | | $ | 1,081 | | |
Decrease related to previous years’ tax positions
|
| | | | (385) | | | | | | (247) | | |
Increase related to previous years’ tax positions
|
| | | | — | | | | | | 41 | | |
Increases in tax positions for current year
|
| | | | 2,831 | | | | | | 907 | | |
Uncertain tax positions, end of year
|
| | | $ | 4,228 | | | | | $ | 1,782 | | |
| | | |
Barclays
|
| | | |
| Truist Securities | | |
Citizens JMP
|
| |
KeyBanc Capital Markets
|
|