|
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
7370
(Primary Standard Industrial Classification Code Number) |
| |
82-2714562
(I.R.S. Employer Identification Number) |
|
|
Matthew E. Kaplan, Esq.
Morgan J. Hayes, Esq. Debevoise & Plimpton LLP 919 Third Avenue New York, New York 10022 (212) 909-6000 |
| |
Roxane F. Reardon, Esq.
Jonathan R. Ozner, Esq. Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, NY 10017 (212) 455-2000 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☐
Emerging growth company ☒ |
|
| | | |||||||||||||||||||||||||
|
Title of Each Class of Securities
to be Registered |
| | |
Amount to be
Registered(1) |
| | |
Proposed Maximum
Offering Price Per Share(2) |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| |||||||||
|
Common Stock, par value $0.001 per share
|
| | | | | | | | $ | | | | | | | $ | | | | | | | $ | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 18 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 69 | | | |
| | | | | 84 | | | |
| | | | | 90 | | | |
| | | | | 103 | | | |
| | | | | 107 | | | |
| | | | | 110 | | | |
| | | | | 116 | | | |
| | | | | 119 | | | |
| | | | | 121 | | | |
| | | | | 125 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | F-1 | | |
(In Thousands except share and
per share data) |
| |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Revenue:
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | | | | $ | 67,586 | | | | | $ | 51,219 | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 18,525 | | | | | | 10,203 | | | | | | 7,310 | | |
Product development
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 24,224 | | | | | | 14,179 | | | | | | 10,331 | | |
Sales, marketing and customer
support |
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,235 | | | | | | 15,534 | | | | | | 12,319 | | |
General and administrative
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 14,631 | | | | | | 11,835 | | | | | | 10,696 | | |
Depreciation and
amortization |
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | | | | | 7,057 | | | | | | 5,934 | | |
Income from operations
|
| | | | 21,355 | | | | | | 39,104 | | | | | | 5,063 | | | | | | 8,778 | | | | | | 4,629 | | |
Interest expense
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | | | | | 390 | | | | | | 1,164 | | |
Other expense, (income)
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | | | | | (49) | | | | | | (320) | | |
Income before taxes
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | | | | | 8,437 | | | | | | 3,785 | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | | | | | 2,793 | | | | | | 1,345 | | |
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 5,644 | | | | | $ | 2,440 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | | | | $ | 0.05 | | | | | $ | 0.02 | | |
Diluted
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | | | | $ | 0.04 | | | | | $ | 0.02 | | |
Weighted average common stock
outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 138,071,677 | | | | | | 139,650,311 | | | | | | 139,588,127 | | | | | | 125,111,531 | | | | | | 139,741,139 | | |
Diluted
|
| | | | 145,443,357 | | | | | | 143,046,312 | | | | | | 139,588,127 | | | | | | 133,577,531 | | | | | | 147,233,105 | | |
(In Thousands)
|
| |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||
|
2020
|
| |
2019
|
| |
2021
|
| |||||||||||
Cash and cash equivalents
|
| | | $ | 33,354 | | | | | $ | 10,920 | | | | | $ | 49,815 | | |
Total assets
|
| | | | 511,334 | | | | | | 466,271 | | | | | | 514,394 | | |
Total liabilities(1)
|
| | | | 94,639 | | | | | | 148,253 | | | | | | 89,778 | | |
Total stockholders’ equity
|
| | | | 416,695 | | | | | | 318,018 | | | | | | 424,616 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands except margin in %)
|
| |||||||||||||||||||||||||||||
Adjusted EBITDA(2)
|
| | | $ | 73,162 | | | | | $ | 68,985 | | | | | $ | 26,562 | | | | | $ | 21,725 | | | | | $ | 15,385 | | |
Adjusted EBITDA Margin(3)
|
| | | | 30% | | | | | | 38% | | | | | | 25% | | | | | | 32% | | | | | | 30% | | |
Capital expenditures(4)
|
| | | | 9,751 | | | | | | 5,943 | | | | | | 1,640 | | | | | | 3,433 | | | | | | 4,022 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Net Income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 5,644 | | | | | $ | 2,440 | | |
Depreciation and amortization
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | | | | | 7,057 | | | | | | 5,934 | | |
Stock-based compensation (non-cash)(a)
|
| | | | 5,984 | | | | | | 1,680 | | | | | | 1,442 | | | | | | 2,538 | | | | | | 802 | | |
Option cancellation payments(b)
|
| | | | 14,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | | | | | 390 | | | | | | 1,164 | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | | | | | 2,793 | | | | | | 1,345 | | |
M&A (recoveries) costs(c)
|
| | | | 170 | | | | | | 3,413 | | | | | | 545 | | | | | | (18) | | | | | | 215 | | |
Offering costs and IPO readiness costs(d)
|
| | | | 4,910 | | | | | | 2,764 | | | | | | — | | | | | | 3,261 | | | | | | 1,641 | | |
Other costs(e)
|
| | | | 1,605 | | | | | | 211 | | | | | | 886 | | | | | | 109 | | | | | | 2,163 | | |
Other (income) expense(f)
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | | | | | (49) | | | | | | (320) | | |
Adjusted EBITDA
|
| | | $ | 73,162 | | | | | $ | 68,985 | | | | | $ | 26,562 | | | | | $ | 21,725 | | | | | $ | 15,385 | | |
Adjusted EBITDA Margin
|
| | | | 30% | | | | | | 38% | | | | | | 25% | | | | | | 32% | | | | | | 30% | | |
(In Thousands)
|
| |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Cost of revenue
|
| | | $ | — | | | | | $ | 8 | | | | | $ | 6 | | | | | $ | — | | | | | $ | — | | |
Product development
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | | | | | 278 | | | | | | 101 | | |
Sales, marketing and customer support
|
| | | | 1,268 | | | | | | 450 | | | | | | 287 | | | | | | 624 | | | | | | 172 | | |
General and administrative
|
| | | | 4,043 | | | | | | 917 | | | | | | 930 | | | | | | 1,636 | | | | | | 529 | | |
Total
|
| | | $ | 5,984 | | | | | $ | 1,680 | | | | | $ | 1,442 | | | | | $ | 2,538 | | | | | $ | 802 | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Computers and peripheral equipment
|
| | | $ | 281 | | | | | $ | 2,138 | | | | | $ | 1,549 | | | | | $ | 1,999 | | | | | $ | 1,260 | | |
Office furniture and equipment
|
| | | | 734 | | | | | | 30 | | | | | | 86 | | | | | | — | | | | | | 168 | | |
Leasehold improvements
|
| | | | 3,513 | | | | | | 631 | | | | | | 5 | | | | | | — | | | | | | 1,282 | | |
Capitalized software development costs
|
| | | | 5,223 | | | | | | 3,144 | | | | | | — | | | | | | 1,434 | | | | | | 1,312 | | |
Total
|
| | | $ | 9,751 | | | | | $ | 5,943 | | | | | $ | 1,640 | | | | | $ | 3,443 | | | | | $ | 4,022 | | |
(dollars in thousands, except share and per share amounts)
|
| |
As of March 31, 2021
|
| |||||||||
|
Actual
|
| |
As Adjusted
|
| ||||||||
Cash and cash equivalents
|
| | | $ | 49,815 | | | | | $ | 308,478 | | |
Long term debt: | | | | | | | | | | | | | |
New Revolving Credit Facility(1)
|
| | | $ | 22,000 | | | | | $ | — | | |
Capital lease obligations
|
| | | | 4,112 | | | | | | 4,112 | | |
Total long-term debt
|
| | | | 26,112 | | | | | | 4,112 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock $0.001 par value per share: (i) Actual: 700.0 million shares authorized, 140.4 million shares issued and 125.3 million shares outstanding and (ii) As Adjusted: 1,000.0 million shares authorized, 156.7 million shares issued and outstanding(2)
|
| | | | 140 | | | | | | 157 | | |
Preferred stock $0.01 par value per share: (i) Actual: 61.0 million shares authorized, issued and outstanding and (ii) As Adjusted: 100.0 million shares authorized, no shares issued and outstanding
|
| | | | 610 | | | | | | — | | |
Additional paid-in capital
|
| | | | 623,755 | | | | | | 665,273 | | |
Treasury stock(3)
|
| | | | (260,686) | | | | | | — | | |
Retained earnings
|
| | | | 60,585 | | | | | | 45,757 | | |
Accumulated other comprehensive loss
|
| | | | 212 | | | | | | 212 | | |
Total stockholders’ equity
|
| | | | 424,616 | | | | | | 711,399 | | |
Total capitalization
|
| | | $ | 450,728 | | | | | $ | 715,511 | | |
| | |
Year Ended December 31,
|
| |
Three Months Ended March 31,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Revenue by customer type: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advertiser – direct
|
| | | $ | 106,422 | | | | | $ | 84,423 | | | | | $ | 60,122 | | | | | $ | 27,541 | | | | | $ | 22,187 | | |
Advertiser – programmatic
|
| | | | 116,115 | | | | | | 83,475 | | | | | | 36,866 | | | | | | 33,912 | | | | | | 23,851 | | |
Supply-side customer
|
| | | | 21,380 | | | | | | 14,765 | | | | | | 7,316 | | | | | | 6,133 | | | | | | 5,181 | | |
Total Revenue
|
| | |
|
243,917
|
| | | |
|
182,663
|
| | | |
|
104,304
|
| | | |
|
67,586
|
| | | |
|
51,219
|
| |
| | |
Three Months Ended March 31,
|
| |
Change
|
| |
Change
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(In Thousands)
|
| | | | | | | | | | | | | |||||||||||
Revenue
|
| | | $ | 67,586 | | | | | $ | 51,219 | | | | | $ | 16,367 | | | | | | 32% | | |
Cost of revenue (exclusive of depreciation and amortization
below) |
| | | | 10,203 | | | | | | 7,310 | | | | | | 2,893 | | | | | | 40% | | |
Product development
|
| | | | 14,179 | | | | | | 10,331 | | | | | | 3,848 | | | | | | 37% | | |
Sales, marketing and customer support
|
| | | | 15,534 | | | | | | 12,319 | | | | | | 3,215 | | | | | | 26% | | |
General and administrative
|
| | | | 11,855 | | | | | | 10,696 | | | | | | 1,139 | | | | | | 11% | | |
Depreciation and amortization
|
| | | | 7,057 | | | | | | 5,934 | | | | | | 1,123 | | | | | | 19% | | |
Income from operations
|
| | | | 8,778 | | | | | | 4,629 | | | | | | 4,149 | | | | | | 90% | | |
Interest expense
|
| | | | 390 | | | | | | 1,164 | | | | | | (774) | | | | | | (66)% | | |
Other (income) expense
|
| | | | (49) | | | | | | (320) | | | | | | 271 | | | | | | (85)% | | |
Income before taxes
|
| | | | 8,437 | | | | | | 3,785 | | | | | | 4,652 | | | | | | 123% | | |
Income tax expense (benefit)
|
| | | | 2,793 | | | | | | 1,345 | | | | | | 1,448 | | | | | | 108% | | |
Net income
|
| | | $ | 5,644 | | | | | $ | 2,440 | | | | | $ | 3,204 | | | | | | 131% | | |
| | |
Three Months
Ended March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
|
(as % of
Revenue) |
| |||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 15 | | | | | | 14 | | |
Product development
|
| | | | 21 | | | | | | 20 | | |
Sales, marketing and customer support
|
| | | | 23 | | | | | | 24 | | |
General and administrative
|
| | | | 18 | | | | | | 21 | | |
Depreciation and amortization
|
| | | | 10 | | | | | | 12 | | |
Income from operations
|
| | | | 13 | | | | | | 9 | | |
Interest expense
|
| | | | 1 | | | | | | 2 | | |
Other (income) expense
|
| | | | — | | | | | | (1) | | |
Income before taxes
|
| | | | 12 | | | | | | 7 | | |
Income tax expense (benefit)
|
| | | | 4 | | | | | | 3 | | |
Net income
|
| | | | 8% | | | | | | 5% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| |
Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(In Thousands)
|
| | | | | | | | | | | | | |||||||||||
Revenue
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 61,254 | | | | | | 34% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 10,902 | | | | | | 44% | | |
Product development
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 15,406 | | | | | | 49% | | |
Sales, marketing and customer support
|
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,756 | | | | | | 62% | | |
General and administrative
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 26,157 | | | | | | 97% | | |
Depreciation and amortization
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 2,782 | | | | | | 13% | | |
Income from operations
|
| | | | 21,355 | | | | | | 39,104 | | | | | | (17,749) | | | | | | (45)% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| |
Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(In Thousands)
|
| | | | | | | | | | | | | |||||||||||
Interest expense
|
| | | | 4,931 | | | | | | 5,202 | | | | | | (271) | | | | | | (5)% | | |
Other (income) expense
|
| | | | (885) | | | | | | (1,458) | | | | | | 573 | | | | | | (39)% | | |
Income before taxes
|
| | | | 17,309 | | | | | | 35,360 | | | | | | (18,051) | | | | | | (51)% | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (15,197) | | | | | | (126)% | | |
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | (2,854) | | | | | | (12)% | | |
|
| | |
Year Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
|
(as % of
Revenue) |
| |||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 15 | | | | | | 14 | | |
Product development
|
| | | | 19 | | | | | | 17 | | |
Sales, marketing and customer support
|
| | | | 25 | | | | | | 21 | | |
General and administrative
|
| | | | 22 | | | | | | 15 | | |
Depreciation and amortization
|
| | | | 10 | | | | | | 12 | | |
Income from operations
|
| | | | 9 | | | | | | 21 | | |
Interest expense
|
| | | | 2 | | | | | | 3 | | |
Other (income) expense
|
| | | | (0) | | | | | | (1) | | |
Income before taxes
|
| | | | 7 | | | | | | 19 | | |
Income tax expense (benefit)
|
| | | | (1) | | | | | | 7 | | |
Net income
|
| | | | 8% | | | | | | 13% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| |
Change
|
| |||||||||||||||
|
2019
|
| |
2018
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(In Thousands)
|
| | | | | | | | | | | | | |||||||||||
Revenue
|
| | | $ | 182,663 | | | | | $ | 104,304 | | | | | $ | 78,359 | | | | | | 75% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 24,848 | | | | | | 18,525 | | | | | | 6,323 | | | | | | 34% | | |
Product development
|
| | | | 31,598 | | | | | | 24,224 | | | | | | 7,374 | | | | | | 30% | | |
Sales, marketing and customer support
|
| | | | 38,401 | | | | | | 23,235 | | | | | | 15,166 | | | | | | 65% | | |
General and administrative
|
| | | | 26,899 | | | | | | 14,631 | | | | | | 12,268 | | | | | | 84% | | |
Depreciation and amortization
|
| | | | 21,813 | | | | | | 18,626 | | | | | | 3,187 | | | | | | 17% | | |
Income from operations
|
| | | | 39,104 | | | | | | 5,063 | | | | | | 34,041 | | | | | | 672% | | |
Interest expense
|
| | | | 5,202 | | | | | | 3,058 | | | | | | 2,144 | | | | | | 70% | | |
Other (income) expense
|
| | | | (1,458) | | | | | | 25 | | | | | | (1,483) | | | | | | n.m. | | |
Income before taxes
|
| | | | 35,360 | | | | | | 1,980 | | | | | | 33,380 | | | | | | 1686% | | |
Income tax expense (benefit)
|
| | | | 12,053 | | | | | | (1,197) | | | | | | 13,250 | | | | | | n.m. | | |
Net income
|
| | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 20,130 | | | | | | 634% | | |
| | |
2019
|
| |
2018
|
| ||||||
|
(as % of
Revenue) |
| |||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 14 | | | | | | 18 | | |
Product development
|
| | | | 17 | | | | | | 23 | | |
Sales, marketing and customer support
|
| | | | 21 | | | | | | 22 | | |
General and administrative
|
| | | | 15 | | | | | | 14 | | |
Depreciation and amortization
|
| | | | 12 | | | | | | 18 | | |
Income from operations
|
| | | | 21 | | | | | | 5 | | |
Interest expense
|
| | | | 3 | | | | | | 3 | | |
Other (income) expense
|
| | | | (1) | | | | | | — | | |
Income before taxes
|
| | | | 19 | | | | | | 2 | | |
Income tax expense (benefit)
|
| | | | 7 | | | | | | (1) | | |
Net income
|
| | | | 13 | | | | | | 3 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Mar 31,
2021 |
| |
Dec 31,
2020 |
| |
Sep 30,
2020 |
| |
Jun 30,
2020 |
| |
Mar 31,
2020 |
| |
Dec 31,
2019 |
| |
Sep 30,
2019 |
| |
Jun 30,
2019 |
| |
Mar 31,
2019 |
| |||||||||||||||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 67,586 | | | | | $ | 78,641 | | | | | $ | 61,037 | | | | | $ | 53,020 | | | | | $ | 51,219 | | | | | $ | 57,686 | | | | | $ | 46,366 | | | | | $ | 43,338 | | | | | $ | 35,273 | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 10,203 | | | | | | 11,787 | | | | | | 8,998 | | | | | | 7,655 | | | | | | 7,310 | | | | | | 7,451 | | | | | | 6,244 | | | | | | 5,833 | | | | | | 5,320 | | |
Product development
|
| | | | 14,179 | | | | | | 12,680 | | | | | | 13,087 | | | | | | 10,906 | | | | | | 10,331 | | | | | | 9,242 | | | | | | 8,211 | | | | | | 7,433 | | | | | | 6,712 | | |
Sales, marketing and customer support
|
| | | | 15,534 | | | | | | 20,277 | | | | | | 16,728 | | | | | | 12,833 | | | | | | 12,319 | | | | | | 11,765 | | | | | | 9,519 | | | | | | 9,269 | | | | | | 7,848 | | |
General and administrative
|
| | | | 11,835 | | | | | | 23,729 | | | | | | 10,369 | | | | | | 8,262 | | | | | | 10,696 | | | | | | 11,571 | | | | | | 5,328 | | | | | | 4,744 | | | | | | 5,256 | | |
Depreciation and amortization
|
| | | | 7,057 | | | | | | 6,428 | | | | | | 6,087 | | | | | | 6,146 | | | | | | 5,934 | | | | | | 5,600 | | | | | | 5,572 | | | | | | 5,392 | | | | | | 5,249 | | |
Income from
operations |
| | | | 8,778 | | | | | | 3,740 | | | | | | 5,768 | | | | | | 7,218 | | | | | | 4,629 | | | | | | 12,057 | | | | | | 11,492 | | | | | | 10,667 | | | | | | 4,888 | | |
Interest expense
|
| | | | 390 | | | | | | 1,973 | | | | | | 858 | | | | | | 936 | | | | | | 1,164 | | | | | | 1,334 | | | | | | 1,281 | | | | | | 1,497 | | | | | | 1,090 | | |
Other expense,
(income) |
| | | | (49) | | | | | | (1,244) | | | | | | 481 | | | | | | 198 | | | | | | (320) | | | | | | (841) | | | | | | (441) | | | | | | (224) | | | | | | 48 | | |
Income before taxes
|
| | | | 8,437 | | | | | | 3,011 | | | | | | 4,429 | | | | | | 6,084 | | | | | | 3,785 | | | | | | 11,564 | | | | | | 10,652 | | | | | | 9,394 | | | | | | 3,750 | | |
Income tax expense, (benefit)
|
| | | | 2,793 | | | | | | (5,119) | | | | | | (1,376) | | | | | | 2,006 | | | | | | 1,345 | | | | | | 3,908 | | | | | | 3,638 | | | | | | 3,221 | | | | | | 1,286 | | |
Net income
|
| | | $ | 5,644 | | | | | $ | 8,130 | | | | | $ | 5,805 | | | | | $ | 4,078 | | | | | $ | 2,440 | | | | | $ | 7,656 | | | | | $ | 7,014 | | | | | $ | 6,173 | | | | | $ | 2,464 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Mar 31,
2021 |
| |
Dec 31,
2020 |
| |
Sep 30,
2020 |
| |
Jun 30,
2020 |
| |
Mar 31,
2020 |
| |
Dec 31,
2019 |
| |
Sep 30,
2019 |
| |
Jun 30,
2019 |
| |
Mar 31,
2019 |
| |||||||||||||||||||||||||||||
|
(as % of Revenue)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 15 | | | | | | 15 | | | | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 15 | | |
Product development
|
| | | | 21 | | | | | | 16 | | | | | | 21 | | | | | | 21 | | | | | | 20 | | | | | | 16 | | | | | | 18 | | | | | | 17 | | | | | | 19 | | |
Sales, marketing and customer support
|
| | | | 23 | | | | | | 26 | | | | | | 27 | | | | | | 24 | | | | | | 24 | | | | | | 20 | | | | | | 21 | | | | | | 21 | | | | | | 22 | | |
General and administrative
|
| | | | 18 | | | | | | 30 | | | | | | 17 | | | | | | 16 | | | | | | 21 | | | | | | 20 | | | | | | 11 | | | | | | 11 | | | | | | 15 | | |
Depreciation and amortization
|
| | | | 10 | | | | | | 8 | | | | | | 10 | | | | | | 12 | | | | | | 12 | | | | | | 10 | | | | | | 12 | | | | | | 12 | | | | | | 15 | | |
Income from operations
|
| | | | 13 | | | | | | 5 | | | | | | 9 | | | | | | 14 | | | | | | 9 | | | | | | 21 | | | | | | 25 | | | | | | 25 | | | | | | 14 | | |
Interest expense
|
| | | | 1 | | | | | | 3 | | | | | | 1 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 3 | | | | | | 3 | | | | | | 3 | | |
Other expense, (income)
|
| | | | — | | | | | | (2) | | | | | | 1 | | | | | | 0 | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | 0 | | |
Income before taxes
|
| | | | 12 | | | | | | 4 | | | | | | 7 | | | | | | 11 | | | | | | 7 | | | | | | 20 | | | | | | 23 | | | | | | 22 | | | | | | 11 | | |
Income tax expense, (benefit)
|
| | | | 4 | | | | | | (6) | | | | | | (2) | | | | | | 4 | | | | | | 3 | | | | | | 7 | | | | | | 8 | | | | | | 7 | | | | | | 4 | | |
Net income
|
| | | | 8% | | | | | | 10 | | | | | | 10 | | | | | | 8 | | | | | | 5 | | | | | | 13 | | | | | | 15 | | | | | | 14 | | | | | | 7 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Mar 31,
2021 |
| |
Dec 31,
2020 |
| |
Sep 30,
2020 |
| |
Jun 30,
2020 |
| |
Mar 31,
2020 |
| |
Dec 31,
2019 |
| |
Sep 30,
2019 |
| |
Jun 30,
2019 |
| |
Mar 31,
2019 |
| |||||||||||||||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
|
| | | $ | 5,644 | | | | | $ | 8,130 | | | | | $ | 5,805 | | | | | $ | 4,078 | | | | | $ | 2,440 | | | | | $ | 7,656 | | | | | $ | 7,014 | | | | | $ | 6,173 | | | | | $ | 2,464 | | |
Depreciation and
amortization |
| | | | 7,057 | | | | | | 6,428 | | | | | | 6,087 | | | | | | 6,146 | | | | | | 5,934 | | | | | | 5,600 | | | | | | 5,572 | | | | | | 5,392 | | | | | | 5,249 | | |
Stock-based compensation (non-cash)
|
| | | | 2,538 | | | | | | 2,422 | | | | | | 1,619 | | | | | | 1,140 | | | | | | 802 | | | | | | 487 | | | | | | 419 | | | | | | 399 | | | | | | 375 | | |
Option cancellation payments
|
| | | | — | | | | | | 14,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 390 | | | | | | 1,973 | | | | | | 858 | | | | | | 936 | | | | | | 1,164 | | | | | | 1,334 | | | | | | 1,281 | | | | | | 1,497 | | | | | | 1,090 | | |
Income tax expense (benefit)
|
| | | | 2,793 | | | | | | (5,119) | | | | | | (1,376) | | | | | | 2,006 | | | | | | 1,345 | | | | | | 3,908 | | | | | | 3,638 | | | | | | 3,221 | | | | | | 1,286 | | |
M&A (recoveries) costs
|
| | | | (18) | | | | | | (29) | | | | | | (25) | | | | | | 8 | | | | | | 215 | | | | | | 1,381 | | | | | | 497 | | | | | | 563 | | | | | | 972 | | |
Offering costs and IPO readiness costs
|
| | | | 3,261 | | | | | | 1,915 | | | | | | 768 | | | | | | 585 | | | | | | 1,642 | | | | | | 2,764 | | | | | | — | | | | | | — | | | | | | — | | |
Other costs
|
| | | | 109 | | | | | | (1,427) | | | | | | 307 | | | | | | 561 | | | | | | 2,163 | | | | | | 36 | | | | | | 105 | | | | | | 37 | | | | | | 33 | | |
Other (income) expense
|
| | | | (49) | | | | | | (1,244) | | | | | | 481 | | | | | | 198 | | | | | | (320) | | | | | | (841) | | | | | | (441) | | | | | | (224) | | | | | | 48 | | |
Adjusted EBITDA
|
| | | $ | 21,725 | | | | | $ | 27,593 | | | | | $ | 14,524 | | | | | $ | 15,658 | | | | | $ | 15,385 | | | | | $ | 22,325 | | | | | $ | 18,085 | | | | | $ | 17,058 | | | | | $ | 11,517 | | |
Adjusted EBITDA Margin
|
| | | | 32% | | | | | | 35% | | | | | | 24% | | | | | | 30% | | | | | | 30% | | | | | | 39% | | | | | | 39% | | | | | | 39% | | | | | | 33% | | |
| | |
Year Ended
December 31, |
| |
Three Months Ended
March 31, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Cash flows provided by operating activities
|
| | | $ | 21,216 | | | | | $ | 29,433 | | | | | $ | 12,058 | | | | | $ | 19,464 | | | | | $ | 12,702 | | |
Cash flows provided by (used in) investing activities
|
| | | | (9,751) | | | | | | (63,195) | | | | | | (12,968) | | | | | | (1,915) | | | | | | (3,049) | | |
Cash flows provided by (used in) financing activities
|
| | | | 10,385 | | | | | | 15,045 | | | | | | 22,901 | | | | | | (878) | | | | | | (1,813) | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | 203 | | | | | | 23 | | | | | | (76) | | | | | | (209) | | | | | | (143) | | |
Increase (decrease) in cash, cash equivalent and restricted
cash |
| | | $ | 22,053 | | | | | $ | (18,694) | | | | | $ | 21,915 | | | | | $ | 16,462 | | | | | $ | 7,697 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Days)
|
| |||||||||||||||||||||||||||||
DSO
|
| | | | 108 | | | | | | 107 | | | | | | 107 | | | | | | 116 | | | | | | 111 | | |
DPO
|
| | | | 53 | | | | | | 64 | | | | | | 46 | | | | | | 49 | | | | | | 61 | | |
Name
|
| |
Age
|
| |
Position
|
|
Mark Zagorski | | |
52
|
| |
Chief Executive Officer and Director
|
|
Nicola Allais | | |
48
|
| |
Chief Financial Officer
|
|
Matthew McLaughlin | | |
52
|
| |
Chief Operating Officer
|
|
Andy Grimmig | | |
44
|
| |
Chief Legal Officer
|
|
Julie Eddleman | | |
51
|
| |
Global Chief Commercial Officer
|
|
R. Davis Noell | | |
42
|
| |
Chairperson of the board of directors
|
|
Laura B. Desmond | | |
56
|
| |
Director
|
|
Lucy Stamell Dobrin | | |
32
|
| |
Director
|
|
Joshua L. Selip | | |
34
|
| |
Director
|
|
Teri L. List | | |
58
|
| |
Director
|
|
Kelli Turner | | |
50
|
| |
Director
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(5) |
| |
All Other
Compensation ($)(6)(7) |
| |
Total
($) |
| |||||||||||||||||||||
Mark Zagorski,
|
| |
2020
|
| | | | 225,641 | | | | | | 349,658 | | | | | | 2,411,837 | | | | | | 4,648,475(3) | | | | | | — | | | | | | — | | | | | | 7,635,611 | | |
Chief Executive Officer
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Matthew McLaughlin,
|
| |
2020
|
| | | | 344,000 | | | | | | — | | | | | | 3,920,277 | | | | | | 9,153,436(4) | | | | | | 224,345 | | | | | | 22,321 | | | | | | 13,664,379 | | |
Chief Operating Officer
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Andy Grimmig,
|
| |
2020
|
| | | | 262,500 | | | | | | 58,333 | | | | | | 345,117 | | | | | | 1,144,712(3) | | | | | | 126,000 | | | | | | 8,550 | | | | | | 1,945,212 | | |
General Counsel and Chief Legal
Officer |
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Wayne Gattinella,
|
| |
2020
|
| | | | 65,167 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,044,652 | | | | | | 1,109,819 | | |
Former President and Chief Executive Officer
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||
Laura Desmond,
|
| |
2020
|
| | | | — | | | | | | 250,000 | | | | | | 542,328 | | | | | | — | | | | | | — | | | | | | 79,071 | | | | | | 871,399 | | |
Interim Chief Executive Officer
|
| | | | | | | | |
Name
|
| |
401(k)
Contribution $ |
| |
Severance
Benefits $ |
| |
Life
Insurance Premiums $ |
| |
Income
Tax Gross-Up $ |
| ||||||||||||
Mark Zagorski
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Matthew McLaughlin
|
| | | | 8,550 | | | | | | — | | | | | | 7,216 | | | | | | 6,555 | | |
Andy Grimmig
|
| | | | 8,550 | | | | | | — | | | | | | — | | | | | | — | | |
Wayne Gattinella
|
| | | | — | | | | | | 1,044,652 | | | | | | — | | | | | | — | | |
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
incentive plan awards: Number of Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(4) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(4) |
| |||||||||||||||||||||||||||
Mark Zagorski
|
| |
7/28/20(1)
|
| | | | — | | | | | | 1,083,333 | | | | | | — | | | | | | 6.93 | | | | | | 7/28/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
7/28/20(2)
|
| | | | — | | | | | | 1,083,333 | | | | | | — | | | | | | 13.86 | | | | | | 7/28/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
7/28/20(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 253,248 | | | | | | 4,262,143 | | | | | | — | | | | | | — | | |
Matthew McLaughlin
|
| |
9/20/17(5)
|
| | | | 977,296 | | | | | | 225,529 | | | | | | | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
9/20/17(6)
|
| | | | — | | | | | | — | | | | | | 601,412 | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
4/27/20(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 193,799 | | | | | | 3,261,632 | | | | | | — | | | | | | — | | |
| | |
12/31/20(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,698 | | | | | | 2,687,717 | | | | | | — | | | | | | — | | |
Andy Grimmig
|
| |
4/27/20(5)
|
| | | | — | | | | | | 441,174 | | | | | | — | | | | | | 6.45 | | | | | | 4/27/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
4/27/20(6)
|
| | | | — | | | | | | — | | | | | | 441,173 | | | | | | 6.45 | | | | | | 4/27/30 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
4/27/20(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,264 | | | | | | 913,258 | | | | | | — | | | | | | — | | |
Wayne Gattinella(9)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laura Desmond
|
| |
9/20/17(5)
|
| | | | 586,377 | | | | | | 135,318 | | | | | | | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
9/20/17(6)
|
| | | | — | | | | | | — | | | | | | 721,694 | | | | | | 2.01 | | | | | | 9/20/27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
9/20/19(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,520 | | | | | | 311,667 | | | | | | — | | | | | | — | | |
| | |
4/27/20(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,264 | | | | | | 913,258 | | | | | | — | | | | | | — | | |
| | |
4/27/20(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,008 | | | | | | 521,865 | | | | | | — | | | | | | — | | |
Name
|
| |
Fiscal
Year |
| |
Fees earned
or paid in cash ($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||
Teri L. List
|
| |
2020
|
| | | | 50,625(1) | | | | | | 200,000(2) | | | | | | — | | | | | | — | | | | | | 250,625 | | |
R. Davis Noell
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David G. Simpson(3)
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lucy Stamell Dobrin
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joshua L. Selip
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David J. Blumberg(4)
|
| |
2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Compensation Item
|
| |
Amount
|
|
Annual Cash Retainer
|
| | $35,000 | |
Committee Member Annual Cash Retainer (Non-Chair)
|
| | Audit: $10,000 | |
| | | Compensation: $7,500 | |
| | | Nominating and Corporate Governance: $5,000 | |
Committee Chair Annual Cash Retainer
|
| | Audit: $20,000 | |
| | | Compensation: $15,000 | |
| | | Nominating and Corporate Governance: $10,000 | |
Initial Equity Grant (New Board Member)
|
| |
$200,000 Restricted Stock Unit Grant (1-year vesting)
|
|
Annual Equity Grant
|
| |
$200,000 Restricted Stock Unit Grant (1-year vesting)
|
|
Name and Address of Beneficial
Owner |
| |
Shares Beneficially Owned
Before the Offering |
| |
Shares
Offered |
| |
Shares Beneficially
Owned After the Offering Assuming the Underwriters’ Option is Not Exercised(1) |
| |
Shares Beneficially
Owned After the Offering Assuming the Underwriters’ Option is Exercised in Full(1) |
| |||||||||||||||
|
Number of
Shares Owned |
| |
Percent of
Common Stock Before the Offering (%) |
| |
Number of
Shares Owned |
| |
Percent of
Common Stock After the Offering (%) |
| |
Number of
Shares Owned |
| |
Percent of
Common Stock After the Offering (%) |
| |||||||||||
5% or Greater Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Providence Investor(2)
|
| | | | 90,148,070 | | | | | | 57.1 | | | | | | | | | | | | | | | | | |
Blumberg Capital II, L.P.(3)
|
| | | | 20,000,000 | | | | | | 12.7 | | | | | | | | | | | | | | | | | |
Tiger Global Management, LLC managed funds(4)
|
| | | | 13,842,494 | | | | | | 8.8 | | | | | | | | | | | | | | | | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Zagorski(5)
|
| | | | 1,146,284 | | | | | | * | | | | | | | | | | | | | | | | | |
Matthew McLaughlin(5)(6)
|
| | | | 1,729,062 | | | | | | 1.1 | | | | | | | | | | | | | | | | | |
Nicola Allais(5)
|
| | | | 1,553,648 | | | | | | * | | | | | | | | | | | | | | | | | |
Andy Grimmig(5)
|
| | | | 607,901 | | | | | | * | | | | | | | | | | | | | | | | | |
Julie Eddleman(5)
|
| | | | 65,721 | | | | | | * | | | | | | | | | | | | | | | | | |
Wayne T. Gattinella(7)
|
| | | | 2,617,873 | | | | | | 1.7 | | | | | | | | | | | | | | | | | |
Laura B. Desmond(5)(8)
|
| | | | 1,646,816 | | | | | | 1.0 | | | | | | | | | | | | | | | | | |
R. Davis Noell(9)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Lucy Stamell Dobrin(9)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Joshua L. Selip(9)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Teri L. List(5)
|
| | | | 45,439 | | | | | | * | | | | | | | | | | | | | | | | | |
Kelli Turner
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
All current directors and executive officers as a group
(11 persons)(5)(9) |
| | | | 6,794,871 | | | | | | 4.3 | | | | | | | | | | | | | | | | | |
Other Selling Stockholders(10)
|
| | | | | | | | | | * | | | | | | | | | | | | | | | | | |
Underwriters
|
| |
Number of Shares
|
| |||
Goldman Sachs & Co. LLC
|
| | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | |
| | | | | | | |
Total
|
| | | | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | | $ | | | |
Total
|
| | | $ | | | | | | $ | | | |
| Audited Consolidated Financial Statements: | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-36 | | | |
| | | | | F-41 | | | |
| Unaudited Interim Condensed Consolidated Financial Statements: | | | | | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-46 | | |
(in thousands, except per share data)
|
| |
For the Years Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Assets: | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 33,354 | | | | | $ | 10,920 | | |
Trade Receivables, net of allowances for doubtful accounts of $7,049 and $4,599
as of December 31, 2020 and December 31, 2019, respectively |
| | | | 94,677 | | | | | | 68,683 | | |
Prepaid expenses and other current assets
|
| | | | 13,904 | | | | | | 5,632 | | |
Total current assets
|
| | | | 141,935 | | | | | | 85,235 | | |
Property, plant and equipment, net
|
| | | | 18,107 | | | | | | 13,438 | | |
Goodwill
|
| | | | 227,349 | | | | | | 227,349 | | |
Intangible assets, net
|
| | | | 121,710 | | | | | | 139,621 | | |
Deferred tax assets
|
| | | | 82 | | | | | | 95 | | |
Other non-current assets
|
| | | | 2,151 | | | | | | 533 | | |
Total assets
|
| | | $ | 511,334 | | | | | $ | 466,271 | | |
Liabilities and Stockholder’s Equity: | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 3,495 | | | | | $ | 1,143 | | |
Accrued expense
|
| | | | 25,419 | | | | | | 16,378 | | |
Income tax liabilities
|
| | | | 1,277 | | | | | | 7,770 | | |
Current portion of long-term debt
|
| | | | — | | | | | | 471 | | |
Current portion of capital lease obligations
|
| | | | 1,515 | | | | | | 1,365 | | |
Contingent considerations current
|
| | | | 1,198 | | | | | | 2,014 | | |
Other current liabilities
|
| | | | 1,116 | | | | | | 2,869 | | |
Total current liabilities
|
| | | | 34,020 | | | | | | 32,010 | | |
Long-term debt
|
| | | | 22,000 | | | | | | 72,730 | | |
Capital lease obligations
|
| | | | 3,447 | | | | | | 3,518 | | |
Deferred tax liabilities
|
| | | | 31,418 | | | | | | 36,567 | | |
Other non-current liabilities
|
| | | | 3,292 | | | | | | 2,232 | | |
Contingent considerations non-current
|
| | | | 462 | | | | | | 1,196 | | |
Total liabilities
|
| | | $ | 94,639 | | | | | $ | 148,253 | | |
Commitments and Contingencies (Note 14) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock, $0.001 par value, 700,000 shares authorized, 140,222 and 139,721 shares issued, and 125,074 and 139,721 shares outstanding as of December 31, 2020 and December 31, 2019, respectively
|
| | | | 140 | | | | | | 140 | | |
Preferred stock, $0.01 par value, 61,006 shares authorized, issued, and outstanding
as of December 31, 2020. No shares were authorized, issued, or outstanding as of December 31, 2019. Liquidation preference: $350.0 million and nil at December 31, 2020 and December 31, 2019, respectively |
| | | | 610 | | | | | | — | | |
Additional paid-in capital
|
| | | | 620,679 | | | | | | 283,457 | | |
Treasury stock, at cost, 15,146 shares as of December 31, 2020 and no shares as of
December 31, 2019 |
| | | | (260,686) | | | | | | — | | |
Retained earnings
|
| | | | 54,941 | | | | | | 34,488 | | |
Accumulated other comprehensive income (loss), net of income taxes
|
| | | | 1,011 | | | | | | (67) | | |
Total stockholders’ equity
|
| | | | 416,695 | | | | | | 318,018 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 511,334 | | | | | $ | 466,271 | | |
(in thousands, except per share data)
|
| |
For the Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Revenue
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 18,525 | | |
Product development
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 24,224 | | |
Sales, marketing and customer support
|
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,235 | | |
General and administrative
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 14,631 | | |
Depreciation and amortization
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | |
Income from operations
|
| | | | 21,355 | | | | | | 39,104 | | | | | | 5,063 | | |
Interest expense
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | |
Other income, net
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | |
Income before income taxes
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | |
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | |
Diluted
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | |
Weighted-average common stock outstanding: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 138,072 | | | | | | 139,650 | | | | | | 139,588 | | |
Diluted
|
| | | | 145,443 | | | | | | 143,046 | | | | | | 139,588 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Foreign currency cumulative translation adjustment
|
| | | | 1,078 | | | | | | (67) | | | | | | 3 | | |
Total comprehensive income
|
| | | $ | 21,531 | | | | | $ | 23,240 | | | | | $ | 3,180 | | |
| | |
Common Stock
|
| |
Preferred Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive (Income) Loss Net of Income Taxes |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Shares
Issued |
| |
Amount
|
| |
Shares
Issued |
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balances as of January 1,
2018 |
| | | | 139,528 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 280,051 | | | | | $ | 8,004 | | | | | $ | — | | | | | $ | 288,195 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 3 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,442 | | | | | | — | | | | | | — | | | | | | 1,442 | | |
Common stock issued under employee purchase plan
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 100 | | |
Common stock issued upon exercise of stock options
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
RSU vested
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,177 | | | | | | — | | | | | | 3,177 | | |
Balances as of December 31, 2018
|
| | | | 139,618 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 281,600 | | | | | $ | 11,181 | | | | | $ | 3 | | | | | $ | 292,924 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70) | | | | | | (70) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,680 | | | | | | — | | | | | | — | | | | | | 1,680 | | |
Common stock issued upon exercise of stock options
|
| | | | 65 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 177 | | | | | | — | | | | | | — | | | | | | 177 | | |
RSU vested
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,307 | | | | | | — | | | | | | 23,307 | | |
Balances as of December 31, 2019
|
| | | | 139,721 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 283,457 | | | | | $ | 34,488 | | | | | $ | (67) | | | | | $ | 318,018 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,078 | | | | | | 1,078 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,984 | | | | | | — | | | | | | — | | | | | | 5,984 | | |
Exchange of common stock for Series A preferred stock
|
| | | | — | | | | | | — | | | | | | 45,438 | | | | | | 454 | | | | | | 15,146 | | | | | | (260,686) | | | | | | 260,232 | | | | | | — | | | | | | — | | | | | | — | | |
Additional Series A preferred
stock issuance, net of issuance costs |
| | | | — | | | | | | — | | | | | | 15,568 | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 85,308 | | | | | | — | | | | | | — | | | | | | 85,464 | | |
Repurchase of vested options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,506) | | | | | | — | | | | | | — | | | | | | (15,506) | | |
Common stock issued under employee purchase plan
|
| | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 424 | | | | | | — | | | | | | — | | | | | | 424 | | |
Common stock issued upon exercise of stock options
|
| | | | 255 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 780 | | | | | | — | | | | | | — | | | | | | 780 | | |
RSU vested
|
| | | | 185 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,453 | | | | | | — | | | | | | 20,453 | | |
Balances as of December 31, 2020
|
| | | | 140,222 | | | | | $ | 140 | | | | | | 61,006 | | | | | $ | 610 | | | | | | 15,146 | | | | | $ | (260,686) | | | | | $ | 620,679 | | | | | $ | 54,941 | | | | | $ | 1,011 | | | | | $ | 416,695 | | |
(in thousands)
|
| |
For The Years Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | | | | | | | |
Bad debt expense
|
| | | | 4,811 | | | | | | 3,346 | | | | | | 1,487 | | |
Depreciation and amortization expense
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | |
Amortization of debt issuance costs
|
| | | | 285 | | | | | | 298 | | | | | | 301 | | |
Loss on extinguishment of debt
|
| | | | 350 | | | | | | — | | | | | | — | | |
Accretion of acquisition liabilities
|
| | | | 36 | | | | | | 363 | | | | | | — | | |
Deferred taxes
|
| | | | (5,137) | | | | | | 1,997 | | | | | | (2,045) | | |
Non-cash stock-based compensation expense
|
| | | | 5,984 | | | | | | 1,680 | | | | | | 1,442 | | |
Interest expense (income)
|
| | | | (12) | | | | | | (119) | | | | | | 216 | | |
Change in fair value of contingent consideration
|
| | | | (949) | | | | | | (1,079) | | | | | | — | | |
Offering costs
|
| | | | 3,555 | | | | | | — | | | | | | — | | |
Other
|
| | | | 673 | | | | | | — | | | | | | — | | |
Changes in operating assets and liabilities, net of effects of business combinations | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | (30,443) | | | | | | (32,741) | | | | | | (12,972) | | |
Prepaid expenses and other current assets
|
| | | | (8,792) | | | | | | (1,637) | | | | | | (1,234) | | |
Other non-current assets
|
| | | | (221) | | | | | | (409) | | | | | | (8) | | |
Trade payables and other liabilities
|
| | | | 2,482 | | | | | | (538) | | | | | | (339) | | |
Accrued expenses
|
| | | | 8,960 | | | | | | 6,162 | | | | | | 1,369 | | |
Other current liabilities
|
| | | | (6,560) | | | | | | 9,954 | | | | | | 277 | | |
Other non-current liabilities
|
| | | | 1,146 | | | | | | (2,964) | | | | | | 1,761 | | |
Net cash provided by operating activities
|
| | | | 21,216 | | | | | | 29,433 | | | | | | 12,058 | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired
|
| | | | — | | | | | | (57,252) | | | | | | (11,328) | | |
Purchase of property, plant and equipment
|
| | | | (9,751) | | | | | | (5,943) | | | | | | (1,640) | | |
Net cash used in investing activities
|
| | | | (9,751) | | | | | | (63,195) | | | | | | (12,968) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from long-term debt
|
| | | | 89,650 | | | | | | 20,000 | | | | | | 25,225 | | |
Payments of long-term debt
|
| | | | (142,113) | | | | | | (750) | | | | | | (985) | | |
Payments related to debt issuance costs
|
| | | | (577) | | | | | | — | | | | | | — | | |
Payments related to offering costs
|
| | | | (3,610) | | | | | | — | | | | | | — | | |
Deferred payment related to Leiki acquisition
|
| | | | (2,033) | | | | | | (2,189) | | | | | | — | | |
Deferred payment related to acquisition of assets
|
| | | | — | | | | | | (71) | | | | | | (145) | | |
Deferred payment related to Zentrick acquisition
|
| | | | (50) | | | | | | — | | | | | | — | | |
Payment of contingent consideration related to Zentrick acquisition
|
| | | | (601) | | | | | | (601) | | | | | | — | | |
Repurchase of vested options
|
| | | | (15,506) | | | | | | — | | | | | | — | | |
Proceeds from Series A preferred stock issuance, net of issuance costs
|
| | | | 346,150 | | | | | | — | | | | | | — | | |
Payments to shareholders for preferred stock Series A
|
| | | | (260,686) | | | | | | — | | | | | | — | | |
Proceeds from common stock issued upon exercise of stock options
|
| | | | 780 | | | | | | 177 | | | | | | 7 | | |
Proceeds from common stock issued under employee purchase plan
|
| | | | 424 | | | | | | — | | | | | | 100 | | |
Capital lease payments
|
| | | | (1,443) | | | | | | (1,521) | | | | | | (1,301) | | |
Net cash provided by financing activities
|
| | | | 10,385 | | | | | | 15,045 | | | | | | 22,901 | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | 203 | | | | | | 23 | | | | | | (76) | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | 22,053 | | | | | | (18,694) | | | | | | 21,915 | | |
Cash, cash equivalents, and restricted cash – Beginning of period
|
| | | | 11,342 | | | | | | 30,036 | | | | | | 8,121 | | |
Cash, cash equivalents, and restricted cash – End of period
|
| | | $ | 33,395 | | | | | $ | 11,342 | | | | | $ | 30,036 | | |
Cash and cash equivalents
|
| | | $ | 33,354 | | | | | $ | 10,920 | | | | | $ | 29,445 | | |
Restricted cash (included in prepaid expenses and other current assets on the consolidated balance sheets)
|
| | | | 41 | | | | | | 422 | | | | | | 591 | | |
Total cash and cash equivalents and restricted cash
|
| | | $ | 33,395 | | | | | $ | 11,342 | | | | | $ | 30,036 | | |
Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid for taxes
|
| | | | 16,180 | | | | | | 1,962 | | | | | | 1,866 | | |
Cash paid for interest
|
| | | | 3,369 | | | | | | 4,659 | | | | | | 2,541 | | |
Non-cash investing and financing transaction | | | | | | | | | | | | | | | | | | | |
Exchange of common stock for preferred stock
|
| | | | 260,686 | | | | | | — | | | | | | — | | |
Deferred payment obligation issued as consideration
|
| | | | — | | | | | | 2,097 | | | | | | 3,973 | | |
Contingent consideration issued
|
| | | | — | | | | | | 4,690 | | | | | | — | | |
Acquisition of equipment under capital lease
|
| | | | 1,603 | | | | | | 1,535 | | | | | | 3,924 | | |
Offering costs not yet paid for
|
| | | | 75 | | | | | | — | | | | | | — | | |
|
Computer equipment
|
| |
3 years
|
|
|
Office furniture and equipment
|
| |
4 – 7 years
|
|
|
Leasehold improvements
|
| |
4 – 6 years
|
|
|
Technology
|
| |
4 – 8 years
|
|
|
Customer relationships
|
| |
5 – 12 years
|
|
|
Trademarks
|
| |
5 – 15 years
|
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Advertisers – direct
|
| | | $ | 106,422 | | | | | $ | 84,423 | | | | | $ | 60,122 | | |
Advertisers – programmatic
|
| | | | 116,115 | | | | | | 83,475 | | | | | | 36,866 | | |
Supply-side customer
|
| | | | 21,380 | | | | | | 14,765 | | | | | | 7,316 | | |
Total Revenue
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | |
(in thousands)
|
| | | | | | |
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,484 | | |
Trade receivables
|
| | | | 788 | | |
Prepaid expenses and other current assets
|
| | | | 163 | | |
Property, plant and equipment
|
| | | | 151 | | |
Intangible assets
|
| | | | | | |
Technology
|
| | | | 4,750 | | |
Trademarks
|
| | | | 490 | | |
Customer Relationships
|
| | | | 1,470 | | |
Total Intangible Assets
|
| | | | 6,710 | | |
Goodwill
|
| | | | 28,940 | | |
Total assets acquired
|
| | | $ | 39,236 | | |
Liabilities | | | | | | | |
Deferred tax liabilities
|
| | | $ | 957 | | |
Trade payables
|
| | | | 358 | | |
Accrued expenses
|
| | | | 478 | | |
Other current liabilities
|
| | | | 131 | | |
Total liabilities assumed
|
| | | | 1,924 | | |
Total purchase consideration
|
| | | $ | 37,312 | | |
(in thousands)
|
| | | | | | |
Cash
|
| | | $ | 23,417 | | |
Fair value of contingent consideration – technical milestones
|
| | | | 2,319 | | |
Fair value of contingent consideration – revenue targets
|
| | | | 2,370 | | |
Fair value of deferred payment
|
| | | | 100 | | |
Total | | | | $ | 28,206 | | |
(in thousands)
|
| | | | | | |
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 724 | | |
Trade receivables
|
| | | | 454 | | |
Other assets
|
| | | | 164 | | |
Intangible assets
|
| | | | | | |
Technology
|
| | | | 4,700 | | |
Customer Relationships
|
| | | | 150 | | |
Total Intangible Assets
|
| | | | 4,850 | | |
Goodwill
|
| | | | 24,241 | | |
Total assets acquired
|
| | | $ | 30,433 | | |
Liabilities | | | | | | | |
Deferred tax liabilities
|
| | | $ | 1,431 | | |
Trade payables
|
| | | | 117 | | |
Other current liabilities
|
| | | | 679 | | |
Total liabilities assumed
|
| | | | 2,227 | | |
Total purchase consideration
|
| | | $ | 28,206 | | |
(in thousands)
|
| | | | | | |
Cash
|
| | | $ | 13,865 | | |
Fair value of deferred payments
|
| | | | 3,932 | | |
Total | | | | $ | 17,797 | | |
(in thousands)
|
| | | | | | |
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,240 | | |
Trade receivables
|
| | | | 595 | | |
Property, plant and equipment
|
| | | | 6 | | |
Intangible assets
|
| | | | | | |
Technology
|
| | | | 3,000 | | |
Customer Relationships
|
| | | | 100 | | |
Total Intangible Assets
|
| | | | 3,100 | | |
Goodwill
|
| | | | 13,909 | | |
Total assets acquired
|
| | | $ | 19,850 | | |
Liabilities | | | | | | | |
Deferred tax liabilities
|
| | | $ | 912 | | |
Trade payables
|
| | | | 607 | | |
Accrued expenses
|
| | | | 534 | | |
Total liabilities assumed
|
| | | | 2,053 | | |
Total purchase consideration
|
| | | $ | 17,797 | | |
|
Goodwill as of December 31, 2018
|
| | |
$
|
174,204
|
| |
|
Business combinations (Zentrick and Ad-Juster)
|
| | | | 53,181 | | |
|
Foreign exchange impact
|
| | | | (36) | | |
|
Goodwill as of December 31, 2019
|
| | |
$
|
227,349
|
| |
| | |
As of December 31, 2020
|
| |
As of December 31, 2019
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Trademarks and brands
|
| | | | 11,690 | | | | | | (2,562) | | | | | | 9,128 | | | | | | 11,690 | | | | | | (1,718) | | | | | | 9,972 | | |
Customer relationships
|
| | | | 102,220 | | | | | | (27,720) | | | | | | 74,500 | | | | | | 102,220 | | | | | | (19,148) | | | | | | 83,072 | | |
Developed Technology
|
| | | | 63,210 | | | | | | (25,128) | | | | | | 38,082 | | | | | | 63,184 | | | | | | (16,607) | | | | | | 46,577 | | |
Total intangible assets
|
| | |
$
|
177,120
|
| | | |
$
|
(55,410)
|
| | | |
$
|
121,710
|
| | | |
$
|
177,094
|
| | | |
$
|
(37,473)
|
| | | |
$
|
139,621
|
| |
(in thousands)
|
| | | | | | |
2021
|
| | | $ | 17,860 | | |
2022
|
| | | | 17,860 | | |
2023
|
| | | | 17,825 | | |
2024
|
| | | | 16,205 | | |
Thereafter
|
| | | | 51,960 | | |
Total
|
| | |
$
|
121,710
|
| |
| | |
(In years)
|
| |||
Trademarks and brands
|
| | | | 11 | | |
Customer relationships
|
| | | | 9 | | |
Developed Technology
|
| | | | 5 | | |
| | |
As of
|
| |||||||||
(in thousands)
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Computers and peripheral equipment
|
| | | $ | 14,577 | | | | | $ | 12,666 | | |
Office furniture and equipment
|
| | | | 1,124 | | | | | | 387 | | |
Leasehold improvements
|
| | | | 9,267 | | | | | | 5,736 | | |
Capitalized software development costs
|
| | | | 8,382 | | | | | | 3,144 | | |
Less accumulated depreciation and amortization
|
| | | | (15,243) | | | | | | (8,495) | | |
Total property, plant and equipment, net
|
| | | $ | 18,107 | | | | | $ | 13,438 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
(in thousands)
|
| |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Fair Value
Measurements |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents:
|
| | | $ | 2,474 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,474 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration current
|
| | | | — | | | | | | — | | | | | | 1,198 | | | | | | 1,198 | | |
Contingent consideration non-current
|
| | | | — | | | | | | — | | | | | | 462 | | | | | | 462 | | |
Contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,660 | | | | | $ | 1,660 | | |
(in thousands)
|
| |
As of December 31, 2019
|
| |||||||||||||||||||||
|
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Fair Value
Measurements |
| ||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents:
|
| | | $ | 2,473 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,473 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration current
|
| | | | — | | | | | | — | | | | | | 2,014 | | | | | | 2,014 | | |
Contingent consideration non-current
|
| | | | — | | | | | | — | | | | | | 1,196 | | | | | | 1,196 | | |
Contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,210 | | | | | $ | 3,210 | | |
|
Balance at January 1, 2019
|
| | | $ | — | | |
|
Fair value at date of acquisition
|
| | | | 4,689 | | |
|
Fair value adjustments
|
| | | | (1,079) | | |
|
Payments during the year
|
| | | | (601) | | |
|
Accretion expense
|
| | | | 201 | | |
|
Balance at December 31, 2019
|
| | | $ | 3,210 | | |
|
Fair value adjustments
|
| | | | (949) | | |
|
Payments during the year
|
| | | | (601) | | |
|
Balance at December 31, 2020
|
| | | $ | 1,660 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Domestic
|
| | | $ | 10,017 | | | | | $ | 28,690 | | | | | $ | 2,454 | | |
Foreign
|
| | | | 7,292 | | | | | | 6,670 | | | | | | (474) | | |
Income before income taxes
|
| | | $ | 17,309 | | | | | $ | 35,360 | | | | | $ | 1,980 | | |
(in thousands)
|
| |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Current | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 176 | | | | | $ | 3,524 | | | | | $ | — | | |
State
|
| | | | 636 | | | | | | 4,776 | | | | | | 594 | | |
Foreign
|
| | | | 1,181 | | | | | | 1,756 | | | | | | 371 | | |
Total current tax provision
|
| | | $ | 1,993 | | | | | $ | 10,056 | | | | | $ | 965 | | |
Deferred | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (3,608) | | | | | $ | 1,830 | | | | | $ | (1,134) | | |
State
|
| | | | (1,542) | | | | | | 151 | | | | | | (916) | | |
Foreign
|
| | | | 13 | | | | | | 16 | | | | | | (112) | | |
Total deferred tax provision (benefit)
|
| | | $ | (5,137) | | | | | $ | 1,997 | | | | | $ | (2,162) | | |
Income tax provision (benefit)
|
| | | $ | (3,144) | | | | | $ | 12,053 | | | | | $ | (1,197) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Statutory federal tax rate
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
State taxes
|
| | | | (7.5)% | | | | | | 11.1% | | | | | | (45.5)% | | |
Tax credits
|
| | | | (7.3)% | | | | | | (2.2)% | | | | | | —% | | |
Foreign taxes
|
| | | | (1.8)% | | | | | | 0.7% | | | | | | 12.8% | | |
Non-deductible items and other
|
| | | | (2.4)% | | | | | | 1.1% | | | | | | 16.3% | | |
Change in valuation allowance
|
| | | | 2.3% | | | | | | —% | | | | | | 4.4% | | |
Change in statutory rates
|
| | | | —% | | | | | | —% | | | | | | (83.1)% | | |
Changes in tax reserves
|
| | | | 8.6% | | | | | | 0.4% | | | | | | 15.3% | | |
Provision to return adjustment
|
| | | | (13.5)% | | | | | | —% | | | | | | (1.6)% | | |
Global Intangible Low Tax Income
|
| | | | 1.1% | | | | | | 1.9% | | | | | | —% | | |
Non-cash compensation
|
| | | | (18.7)% | | | | | | 0.1% | | | | | | —% | | |
Effective tax rate
|
| | | | (18.2)% | | | | | | 34.1% | | | | | | (60.4)% | | |
(in thousands)
|
| |
As of December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 1,819 | | | | | $ | 1,366 | | |
Accrued expenses and other
|
| | | | 5,307 | | | | | | 4,026 | | |
Net operating losses
|
| | | | 1,298 | | | | | | 1,978 | | |
Gross deferred tax assets
|
| | | | 8,424 | | | | | | 7,370 | | |
Valuation allowance
|
| | | | (484) | | | | | | (88) | | |
Net deferred tax assets
|
| | | $ | 7,940 | | | | | $ | 7,282 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Purchased intangibles
|
| | | $ | (35,561) | | | | | $ | (41,180) | | |
Depreciation and amortization
|
| | | | (3,715) | | | | | | (2,574) | | |
Total deferred tax liabilities
|
| | | | (39,276) | | | | | | (43,754) | | |
Net deferred tax liabilitiy
|
| | | $ | (31,336) | | | | | $ | (36,472) | | |
(in thousands)
|
| |
For the Years
Ended December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Beginning balance
|
| | | $ | 595 | | | | | $ | 383 | | |
Increase related to tax positions of prior years
|
| | | | — | | | | | | — | | |
Increase related to tax positions of the current year
|
| | | | 1,496 | | | | | | 212 | | |
Decrease related to tax positions of prior years
|
| | | | (212) | | | | | | — | | |
Decrease due to lapse in statutes of limitations
|
| | | | — | | | | | | — | | |
Ending balance
|
| | | $ | 1,879 | | | | | $ | 595 | | |
| | |
For the Years Ended
December 31, |
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net Income (basic and diluted)
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | 138,072 | | | | | | 139,650 | | | | | | 139,588 | | |
Dilutive effect of stock based awards
|
| | | | 7,372 | | | | | | 3,396 | | | | | | — | | |
Weighted-average dilutive shares outstanding
|
| | |
|
145,443
|
| | | |
|
143,046
|
| | | |
|
139,588
|
| |
Basic earnings per share
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | |
Diluted earnings per share
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | |
| | |
Stock Option
|
| |||||||||||||||||||||
|
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||
Outstanding as of January 1, 2018
|
| | | | 15,180 | | | | | $ | 2.11 | | | | | | 9.85 | | | | | $ | — | | |
Options granted
|
| | | | 3,995 | | | | | | 2.33 | | | | | | — | | | | | | — | | |
Options exercised
|
| | | | 2 | | | | | | 2.00 | | | | | | — | | | | | | — | | |
Options forfeited
|
| | | | 631 | | | | | | 2.67 | | | | | | — | | | | | | — | | |
Outstanding as of December 31, 2018
|
| | | | 18,542 | | | | | | 2.14 | | | | | | 8.93 | | | | | | 5,277 | | |
Options granted
|
| | | | 1,563 | | | | | | 5.04 | | | | | | — | | | | | | — | | |
Options exercised
|
| | | | 65 | | | | | | 2.43 | | | | | | — | | | | | | — | | |
Options forfeited
|
| | | | 384 | | | | | | 2.90 | | | | | | — | | | | | | — | | |
Outstanding as of December 31, 2019
|
| | | | 19,656 | | | | | | 2.35 | | | | | | 8.04 | | | | | $ | 86,024 | | |
Options granted
|
| | | | 4,293 | | | | | $ | 9.19 | | | | | | — | | | | | | — | | |
Options exercised
|
| | | | 254 | | | | | $ | 2.89 | | | | | | — | | | | | | — | | |
Options forfeited
|
| | | | 8,982 | | | | | $ | 2.13 | | | | | | — | | | | | | — | | |
Outstanding as of December 31, 2020
|
| | | | 14,713 | | | | | | 4.47 | | | | | | 7.79 | | | | | $ | 181,914 | | |
Options expected to vest as of December 31,
2020 |
| | | | 5,269 | | | | | $ | 7.17 | | | | | | — | | | | | | 50,983 | | |
Options exercisable as of December 31, 2020
|
| | | | 5,480 | | | | | $ | 2.52 | | | | | | — | | | | | | 78,389 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
|
Risk-free interest rate (percentage)
|
| |
0.3 – 1.6
|
| |
1.6 – 2.6
|
| |
2.3 – 3.1
|
|
Expected term (years)
|
| |
5.3 – 6.3
|
| |
5.6 – 6.1
|
| |
5.9 – 6.3
|
|
Expected dividend yield (percentage)
|
| |
—
|
| |
—
|
| |
—
|
|
Expected volatility (percentage)
|
| |
39.9 – 44.1
|
| |
35.4 – 40.9
|
| |
34.5 – 35.4
|
|
| | |
Restricted Stock
|
| |||||||||
|
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value |
| ||||||||
Outstanding as of December 31, 2019
|
| | | | 37 | | | | | $ | 3.72 | | |
Granted
|
| | | | 1,510 | | | | | | | | |
Vested
|
| | | | 185 | | | | | | | | |
Forfeited
|
| | | | 101 | | | | | | | | |
Outstanding as of December 31, 2020
|
| | | | 1,261 | | | | | $ | 7.74 | | |
Expected to vest as of December 31, 2020
|
| | | | 1,149 | | | | | | | | |
| | |
December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Cost of Revenue
|
| | | $ | — | | | | | $ | 8 | | | | | $ | 6 | | |
Product Development
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | |
Sales, Marketing and Customer Support
|
| | | | 6,151 | | | | | | 450 | | | | | | 287 | | |
General and administrative
|
| | | | 13,703 | | | | | | 917 | | | | | | 930 | | |
Total Stock-Based Compensation
|
| | | $ | 20,527 | | | | | $ | 1,680 | | | | | $ | 1,442 | | |
Non-cash stock-based compensation expense
|
| | | $ | 5,984 | | | | | $ | 1,680 | | | | | $ | 1,442 | | |
Cash-based compensation expense(a)
|
| | | | 14,543 | | | | | | — | | | | | | — | | |
Total Stock-Based Compensation
|
| | | $ | 20,527 | | | | | $ | 1,680 | | | | | $ | 1,442 | | |
(in thousands)
|
| |
As of
|
| |||||||||
|
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||
Vendor payments
|
| | | $ | 3,896 | | | | | $ | 2,918 | | |
Employee commissions and bonuses
|
| | | | 11,344 | | | | | | 9,000 | | |
Payroll and other employee related expense
|
| | | | 6,957 | | | | | | 2,789 | | |
401k and pension expense
|
| | | | 1,358 | | | | | | 851 | | |
Other taxes
|
| | | | 1,864 | | | | | | 820 | | |
Total accrued expense
|
| | |
$
|
25,419
|
| | | |
$
|
16,378
|
| |
(in thousands)
|
| |
Year Ending
December 31, |
| |||
2021
|
| | | $ | 5,458 | | |
2022
|
| | | | 4,004 | | |
2023
|
| | | | 3,461 | | |
2024
|
| | | | 242 | | |
| | | | $ | 13,165 | | |
(in thousands)
|
| |
Year Ending
December 31, |
| |||
2021
|
| | | $ | 1,613 | | |
2022
|
| | | | 1,615 | | |
2023
|
| | | | 1,409 | | |
2024
|
| | | | 510 | | |
2025
|
| | | | 170 | | |
Total
|
| | | | 5,317 | | |
Less: Amount representing interest
|
| | | | (355) | | |
Present Value of net minimum capital lease payments
|
| | |
$
|
4,962
|
| |
Capital leases short term
|
| | | $ | 1,515 | | |
Capital leases long term
|
| | | | 3,447 | | |
Total
|
| | |
$
|
4,962
|
| |
(in thousands, except per share data)
|
| |
As of
December 31, 2020 |
| |
As of
December 31, 2019 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 6,418 | | | | | $ | 42 | | |
Trade receivables
|
| | | | 2 | | | | | | 2 | | |
Total current assets
|
| | | | 6,420 | | | | | | 44 | | |
Investment in subsidiary
|
| | | | 360,230 | | | | | | 317,852 | | |
Due from subsidiaries
|
| | | | 83,151 | | | | | | 151 | | |
Total assets
|
| | | $ | 449,801 | | | | | $ | 318,047 | | |
Liabilities and Stockholder’s Equity: | | | | | | | | | | | | | |
Due to subsidiaries
|
| | | $ | 32,956 | | | | | $ | 29 | | |
Accrued expense
|
| | | | 150 | | | | | | — | | |
Total liabilities
|
| | | $ | 33,106 | | | | | $ | 29 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock, $0.001 par value, 700,000 shares authorized, 140,222 and 139,721 shares issued, and 125,074 and 139,721 shares outstanding as of December 31, 2020 and December 31, 2019, respectively
|
| | | | 140 | | | | | | 140 | | |
Preferred stock, $0.01 par value, 61,006 shares authorized, issued, and
outstanding as of December 31, 2020. No shares were authorized, issued, or outstanding as of December 31, 2019. Liquidation preference: $350.0 million and nil at December 31, 2020 and December 31, 2019, respectively |
| | | | 610 | | | | | | — | | |
Additional paid-in capital
|
| | | | 620,679 | | | | | | 283,457 | | |
Treasury stock, at cost, 15,146 shares as of December 31, 2020 and no shares as
of December 31, 2019 |
| | | | (260,686) | | | | | | — | | |
Retained earnings
|
| | | | 54,941 | | | | | | 34,488 | | |
Accumulated other comprehensive income (loss), net of income taxes
|
| | | | 1,011 | | | | | | (67) | | |
Total stockholders’ equity
|
| | | | 416,695 | | | | | | 318,018 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 449,801 | | | | | $ | 318,047 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Cost of revenue
|
| | | | — | | | | | | 8 | | | | | | 6 | | |
Product development
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | |
Sales, marketing and customer support
|
| | | | 6,151 | | | | | | 450 | | | | | | 287 | | |
General and administrative
|
| | | | 14,020 | | | | | | 1,233 | | | | | | 983 | | |
Loss from operations
|
| | | | (20,844) | | | | | | (1,996) | | | | | | (1,495) | | |
Other expense, net
|
| | | | — | | | | | | (9) | | | | | | — | | |
Equity in pre-tax earnings of consolidated subsidiaries
|
| | | | 38,153 | | | | | | 37,365 | | | | | | 3,475 | | |
Income before income taxes
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | |
Net income
|
| | | | 20,453 | | | | | | 23,307 | | | | | | 3,177 | | |
Foreign currency cumulative translation adjustment
|
| | | | 1,078 | | | | | | (67) | | | | | | 3 | | |
Total comprehensive income
|
| | | $ | 21,531 | | | | | $ | 23,240 | | | | | $ | 3,180 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Cash Flows from Operating Activities
|
| | | $ | 18,214 | | | | | $ | (94) | | | | | $ | (108) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | |
Transfer of funds to subsidiary
|
| | | | (83,000) | | | | | | (1,787) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (83,000) | | | | | | (1,787) | | | | | | — | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | |
Repurchase of vested options
|
| | | | (15,506) | | | | | | — | | | | | | — | | |
Proceeds from Series A preferred stock issuance, net of issuance costs
|
| | | | 346,150 | | | | | | — | | | | | | — | | |
Payments to shareholders for preferred stock Series A
|
| | | | (260,686) | | | | | | — | | | | | | — | | |
Proceeds from common stock issued upon exercise of stock options
|
| | | | 780 | | | | | | 177 | | | | | | — | | |
Proceeds from common stock issued under employee purchase plan
|
| | | | 424 | | | | | | — | | | | | | 100 | | |
Net cash provided by financing activities
|
| | | | 71,162 | | | | | | 177 | | | | | | 100 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | — | | | | | | (67) | | | | | | 3 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 6,376 | | | | | | (1,771) | | | | | | (5) | | |
Cash and cash equivalents – Beginning of period
|
| | | | 42 | | | | | | 1,813 | | | | | | 1,818 | | |
Cash and cash equivalents – End of period
|
| | | $ | 6,418 | | | | | $ | 42 | | | | | $ | 1,813 | | |
Non-cash financing transaction | | | | | | | | | | | | | | | | | | | |
Exchange of common stock for preferred stock
|
| | | $ | 260,686 | | | | | $ | — | | | | | $ | — | | |
Description
|
| |
Balance at
Beginning of Year |
| |
Charges to
Costs and Expenses |
| |
Deductions-
Write off |
| |
Balance at
End of Year |
| ||||||||||||
Allowance for doubtful accounts | | | | | | | | | | | | | | | | | | | | | | | | | |
Year ended December 31, 2020
|
| | | | 4,599 | | | | | | 4,811 | | | | | | (2,361) | | | | | | 7,049 | | |
Year ended December 31, 2019
|
| | | | 3,103 | | | | | | 3,346 | | | | | | (1,850) | | | | | | 4,599 | | |
Year ended December 31, 2018
|
| | | | 2,084 | | | | | | 1,487 | | | | | | (468) | | | | | | 3,103 | | |
(in thousands, except per share data)
|
| |
As of
March 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 49,815 | | | | | $ | 33,354 | | |
Trade receivables, net of allowances for doubtful accounts of $6,412 and
$7,049 as of March 31, 2021 and December 31, 2020 respectively |
| | | | 86,798 | | | | | | 94,677 | | |
Prepaid expenses and other current assets
|
| | | | 12,068 | | | | | | 13,904 | | |
Total current assets
|
| | | | 148,681 | | | | | | 141,935 | | |
Property, plant and equipment, net
|
| | | | 18,948 | | | | | | 18,107 | | |
Goodwill
|
| | | | 227,349 | | | | | | 227,349 | | |
Intangible assets, net
|
| | | | 117,245 | | | | | | 121,710 | | |
Deferred tax assets
|
| | | | 82 | | | | | | 82 | | |
Other non-current assets
|
| | | | 2,089 | | | | | | 2,151 | | |
Total assets
|
| | | $ | 514,394 | | | | | $ | 511,334 | | |
Liabilities and Stockholders’ Equity: | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 3,567 | | | | | $ | 3,495 | | |
Accrued expense
|
| | | | 20,213 | | | | | | 25,419 | | |
Income tax liabilities
|
| | | | 1,107 | | | | | | 1,277 | | |
Current portion of capital lease obligations
|
| | | | 2,140 | | | | | | 1,515 | | |
Contingent considerations current
|
| | | | 1,660 | | | | | | 1,198 | | |
Other current liabilities
|
| | | | 1,993 | | | | | | 1,116 | | |
Total current liabilities
|
| | | | 30,680 | | | | | | 34,020 | | |
Long-term debt
|
| | | | 22,000 | | | | | | 22,000 | | |
Capital lease obligations
|
| | | | 4,112 | | | | | | 3,447 | | |
Deferred tax liabilities
|
| | | | 30,090 | | | | | | 31,418 | | |
Other non-current liabilities
|
| | | | 2,896 | | | | | | 3,292 | | |
Contingent considerations non-current
|
| | | | — | | | | | | 462 | | |
Total liabilities
|
| | | $ | 89,778 | | | | | $ | 94,639 | | |
Commitments and Contingencies (Note 11) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock, $0.001 par value, 700,000 shares authorized, 140,402 shares issued and 125,256 shares outstanding as of March 31, 2021; 140,222 shares issued and 125,074 shares outstanding as of December 31, 2020
|
| | | | 140 | | | | | | 140 | | |
Preferred stock, $0.01 par value, 61,006 shares authorized, issued, and
outstanding as of March 31, 2021 and December 31, 2020. Liquidation preference: $350,000 as of March 31, 2021 and December 31, 2020 |
| | | | 610 | | | | | | 610 | | |
Additional paid-in capital
|
| | | | 623,755 | | | | | | 620,679 | | |
Treasury stock, at cost, 15,146 shares as of March 31, 2021 and December 31, 2020
|
| | | | (260,686) | | | | | | (260,686) | | |
Retained earnings
|
| | | | 60,585 | | | | | | 54,941 | | |
Accumulated other comprehensive income, net of income taxes
|
| | | | 212 | | | | | | 1,011 | | |
Total stockholders’ equity
|
| | | | 424,616 | | | | | | 416,695 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 514,394 | | | | | $ | 511,334 | | |
(in thousands, except per share data)
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Revenue
|
| | | $ | 67,586 | | | | | $ | 51,219 | | |
Cost of revenue (exclusive of depreciation and amortization shown separately below)
|
| | | | 10,203 | | | | | | 7,310 | | |
Product development
|
| | | | 14,179 | | | | | | 10,331 | | |
Sales, marketing and customer support
|
| | | | 15,534 | | | | | | 12,319 | | |
General and administrative
|
| | | | 11,835 | | | | | | 10,696 | | |
Depreciation and amortization
|
| | | | 7,057 | | | | | | 5,934 | | |
Income from operations
|
| | | | 8,778 | | | | | | 4,629 | | |
Interest expense
|
| | | | 390 | | | | | | 1,164 | | |
Other (income), net
|
| | | | (49) | | | | | | (320) | | |
Income before income taxes
|
| | | | 8,437 | | | | | | 3,785 | | |
Income tax expense
|
| | | | 2,793 | | | | | | 1,345 | | |
Net income
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.05 | | | | | $ | 0.02 | | |
Diluted
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
Weighted-average common stock outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 125,112 | | | | | | 139,741 | | |
Diluted
|
| | | | 133,578 | | | | | | 147,233 | | |
Comprehensive income: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
Other comprehensive (loss): | | | | | | | | | | | | | |
Foreign currency cumulative translation adjustment
|
| | | | (799) | | | | | | (153) | | |
Total comprehensive income
|
| | | $ | 4,845 | | | | | $ | 2,287 | | |
| | |
Common Stock
|
| |
Preferred Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) Net of Income Taxes |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 140,222 | | | | | $ | 140 | | | | | | 61,006 | | | | | $ | 610 | | | | | | 15,146 | | | | | $ | (260,686) | | | | | $ | 620,679 | | | | | $ | 54,941 | | | | | $ | 1,011 | | | | | $ | 416,695 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (799) | | | | | | (799) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,538 | | | | | | — | | | | | | — | | | | | | 2,538 | | |
Common stock issued upon exercise of stock options
|
| | | | 180 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 538 | | | | | | — | | | | | | — | | | | | | 538 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,644 | | | | | | — | | | | | | 5,644 | | |
Balance as of March 31, 2021
|
| | | | 140,402 | | | | | $ | 140 | | | | | | 61,006 | | | | | $ | 610 | | | | | | 15,146 | | | | | $ | (260,686) | | | | | $ | 623,755 | | | | | $ | 60,585 | | | | | $ | 212 | | | | | $ | 424,616 | | |
Balance as of January 1, 2020
|
| | | | 139,721 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 283,457 | | | | | $ | 34,488 | | | | | $ | (67) | | | | | $ | 318,018 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (153) | | | | | | (153) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 802 | | | | | | — | | | | | | — | | | | | | 802 | | |
Common stock issued upon exercise of stock options
|
| | | | 32 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 70 | | | | | | — | | | | | | — | | | | | | 70 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,440 | | | | | | — | | | | | | 2,440 | | |
Balance as of March 31, 2020
|
| | | | 139,753 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 284,329 | | | | | $ | 36,928 | | | | | $ | (220) | | | | | $ | 321,177 | | |
(in thousands)
|
| |
Three Months Ended
March 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | |
Bad debt (recovery) expense
|
| | | | (390) | | | | | | 709 | | |
Depreciation and amortization expense
|
| | | | 7,057 | | | | | | 5,934 | | |
Amortization of debt issuance costs
|
| | | | 74 | | | | | | 72 | | |
Accretion of acquisition liabilities
|
| | | | — | | | | | | 21 | | |
Deferred taxes
|
| | | | (1,328) | | | | | | (1,624) | | |
Stock-based compensation expense
|
| | | | 2,538 | | | | | | 802 | | |
Interest expense (income)
|
| | | | 66 | | | | | | (29) | | |
Change in fair value of contingent consideration
|
| | | | — | | | | | | (979) | | |
Offering costs
|
| | | | 3,073 | | | | | | 870 | | |
Other
|
| | | | (68) | | | | | | 621 | | |
Changes in operating assets and liabilities net of effect of business combinations | | | | | | | | | | | | | |
Trade receivables
|
| | | | 7,803 | | | | | | 4,098 | | |
Prepaid expenses and other current assets
|
| | | | 1,754 | | | | | | 811 | | |
Other non-current assets
|
| | | | (12) | | | | | | (44) | | |
Trade payables and other liabilities
|
| | | | (524) | | | | | | 1,291 | | |
Accrued expenses
|
| | | | (6,469) | | | | | | (3,854) | | |
Other current liabilities
|
| | | | 1,102 | | | | | | 1,093 | | |
Other non-current liabilities
|
| | | | (856) | | | | | | 470 | | |
Net cash provided by operating activities
|
| | | | 19,464 | | | | | | 12,702 | | |
Investing activities: | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (1,915) | | | | | | (3,049) | | |
Net cash (used in) investing activities
|
| | | | (1,915) | | | | | | (3,049) | | |
Financing activities: | | | | | | | | | | | | | |
Payments of long-term debt
|
| | | | — | | | | | | (188) | | |
Payments related to offering costs
|
| | | | (1,181) | | | | | | (676) | | |
Payment of contingent consideration related to Zentrick acquisition
|
| | | | — | | | | | | (601) | | |
Proceeds from common stock issued upon exercise of stock options
|
| | | | 538 | | | | | | 70 | | |
Capital lease payments
|
| | | | (235) | | | | | | (418) | | |
Net cash (used in) financing activities
|
| | | | (878) | | | | | | (1,813) | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (209) | | | | | | (143) | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 16,462 | | | | | | 7,697 | | |
Cash, cash equivalents, and restricted cash – Beginning of period
|
| | | | 33,395 | | | | | | 11,342 | | |
Cash, cash equivalents, and restricted cash – End of period
|
| | | $ | 49,857 | | | | | $ | 19,039 | | |
Cash and cash equivalents
|
| | | | 49,815 | | | | | | 18,730 | | |
Restricted cash (included in prepaid expenses and other current assets on the Condensed Consolidated Balance Sheets)
|
| | | | 42 | | | | | | 309 | | |
Total cash and cash equivalents and restricted cash
|
| | | $ | 49,857 | | | | | $ | 19,039 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for taxes
|
| | | | 1,045 | | | | | | 541 | | |
Cash paid for interest
|
| | | | 147 | | | | | | 1,069 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Acquisition of equipment under capital lease
|
| | | | 1,518 | | | | | | 973 | | |
Capital assets financed by accounts payable
|
| | | | — | | | | | | 16 | | |
Offering costs included in accounts payable and accrued expense
|
| | | | 1,889 | | | | | | 306 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Advertiser – direct
|
| | | $ | 27,541 | | | | | $ | 22,187 | | |
Advertiser – programmatic
|
| | | | 33,912 | | | | | | 23,851 | | |
Supply-side customer
|
| | | | 6,133 | | | | | | 5,181 | | |
Total revenue
|
| | | $ | 67,586 | | | | | $ | 51,219 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
Trademarks and brands
|
| | | | 11,690 | | | | | | (2,773) | | | | | | 8,917 | | | | | | 11,690 | | | | | | (2,562) | | | | | | 9,128 | | |
Customer relationships
|
| | | | 102,220 | | | | | | (29,863) | | | | | | 72,357 | | | | | | 102,220 | | | | | | (27,720) | | | | | | 74,500 | | |
Developed technology
|
| | | | 63,196 | | | | | | (27,225) | | | | | | 35,971 | | | | | | 63,210 | | | | | | (25,128) | | | | | | 38,082 | | |
Total intangible assets
|
| | | $ | 177,106 | | | | | $ | (59,861) | | | | | $ | 117,245 | | | | | $ | 177,120 | | | | | $ | (55,410) | | | | | $ | 121,710 | | |
(in thousands)
|
| | | | | | |
2021
|
| | | $ | 13,395 | | |
2022
|
| | | | 17,860 | | |
2023
|
| | | | 17,825 | | |
2024
|
| | | | 16,205 | | |
2025
|
| | | | 14,273 | | |
2026
|
| | | | 9,777 | | |
Thereafter
|
| | | | 27,910 | | |
Total
|
| | | $ | 117,245 | | |
| | |
(In years)
|
| |||
Trademarks and brands
|
| | | | 11 | | |
Customer relationships
|
| | | | 9 | | |
Developed technology
|
| | | | 4 | | |
| | |
As of
|
| |||||||||
(in thousands)
|
| |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Computers and peripheral equipment
|
| | | $ | 16,543 | | | | | $ | 14,577 | | |
Office furniture and equipment
|
| | | | 1,118 | | | | | | 1,124 | | |
Leasehold improvements
|
| | | | 9,265 | | | | | | 9,267 | | |
Capitalized software development costs
|
| | | | 9,816 | | | | | | 8,382 | | |
Less accumulated depreciation and amortization
|
| | | | (17,794) | | | | | | (15,243) | | |
Total property, plant and equipment, net
|
| | | $ | 18,948 | | | | | $ | 18,107 | | |
| | |
As of March 31, 2021
|
| |||||||||||||||||||||
(in thousands)
|
| |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Fair Value
Measurements |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents:
|
| | | $ | 2,474 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,474 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration current
|
| | | | — | | | | | | — | | | | | | 1,660 | | | | | | 1,660 | | |
Contingent consideration non-current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,660 | | | | | $ | 1,660 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
(in thousands)
|
| |
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Fair Value
Measurements |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents:
|
| | | $ | 2,474 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,474 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration current
|
| | | | — | | | | | | — | | | | | | 1,198 | | | | | | 1,198 | | |
Contingent consideration non-current
|
| | | | — | | | | | | — | | | | | | 462 | | | | | | 462 | | |
Total contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,660 | | | | | $ | 1,660 | | |
| | |
Three Months Ended
March 31 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net Income (basic and diluted)
|
| | | $ | 5,644 | | | | | $ | 2,440 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | 125,112 | | | | | | 139,741 | | |
Dilutive effect of share-based awards
|
| | | | 8,466 | | | | | | 7,492 | | |
Weighted-average dilutive shares outstanding
|
| | | | 133,578 | | | | | | 147,233 | | |
Basic earnings per share
|
| | | $ | 0.05 | | | | | $ | 0.02 | | |
Diluted earnings per share
|
| | | $ | 0.04 | | | | | $ | 0.02 | | |
| | |
Stock Option
|
| |||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Life (Years) |
| |
Aggregate Intrinsic
Value |
| ||||||||||||
Outstanding as of December 31, 2020
|
| | | | 14,713 | | | | | $ | 4.47 | | | | | | 7.79 | | | | | $ | 181,914 | | |
Options granted
|
| | | | 436 | | | | | | 20.10 | | | | | | — | | | | | | — | | |
Options exercised
|
| | | | (180) | | | | | | 3.25 | | | | | | — | | | | | | — | | |
Options forfeited
|
| | | | (117) | | | | | | 5.84 | | | | | | — | | | | | | — | | |
Outstanding as of March 31, 2021
|
| | | | 14,852 | | | | | $ | 4.94 | | | | | | 7.61 | | | | | $ | 244,811 | | |
Options expected to vest as of March 31, 2021
|
| | | | 4,945 | | | | | $ | 8.60 | | | | | | — | | | | | $ | 63,365 | | |
Options exercisable as of March 31, 2021
|
| | | | 5,952 | | | | | $ | 2.65 | | | | | | — | | | | | $ | 111,718 | | |
| | |
2021
|
| |||
Risk – free interest rate (percentage)
|
| | | | 0.6. – 0.8 | | |
Expected term (years)
|
| | | | 6.1 | | |
Expected dividend yield (percentage)
|
| | | | — | | |
Expected volatility (percentage)
|
| | | | 43.4 – 43.6 | | |
| | |
Restricted Stock
|
| |||||||||
|
Number of Shares
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||||
Outstanding as of December 31, 2020
|
| | | | 1,261 | | | | | $ | 7.74 | | |
Granted
|
| | | | 484 | | | | | | 19.44 | | |
Vested
|
| | | | — | | | | | | | | |
Forfeited
|
| | | | — | | | | | | | | |
Outstanding as of March 31, 2021
|
| | | | 1,745 | | | | | $ | 10.99 | | |
Expected to vest as of March 31, 2021
|
| | | | 1,578 | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Product development
|
| | | $ | 278 | | | | | $ | 101 | | |
Sales, marketing and customer support
|
| | | | 624 | | | | | | 172 | | |
General and administrative
|
| | | | 1,636 | | | | | | 529 | | |
Total stock-based compensation
|
| | | $ | 2,538 | | | | | $ | 802 | | |
| | |
As of
|
| |||||||||
(in thousands)
|
| |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Vendor payments
|
| | | $ | 4,688 | | | | | $ | 3,896 | | |
Employee commissions and bonuses
|
| | | | 5,801 | | | | | | 11,344 | | |
Payroll and other employee related expense
|
| | | | 7,308 | | | | | | 6,957 | | |
401k and pension expense
|
| | | | 427 | | | | | | 1,358 | | |
Other taxes
|
| | | | 1,989 | | | | | | 1,864 | | |
Total accrued expense
|
| | | $ | 20,213 | | | | | $ | 25,419 | | |
(in thousands)
|
| |
Year Ending
December 31, |
| |||
2021
|
| | | $ | 4,211 | | |
2022
|
| | | | 4,250 | | |
2023
|
| | | | 3,631 | | |
2024
|
| | | | 277 | | |
| | | | $ | 12,369 | | |
(in thousands)
|
| |
Year Ending
December 31, |
| |||
2021
|
| | | $ | 1,792 | | |
2022
|
| | | | 2,144 | | |
2023
|
| | | | 1,937 | | |
2024
|
| | | | 598 | | |
2025
|
| | | | 170 | | |
Total
|
| | | | 6,641 | | |
Less: Amount representing interest
|
| | | | (389) | | |
Present Value of net minimum capital lease payments
|
| | | $ | 6,252 | | |
Capital leases short term
|
| | | $ | 2,140 | | |
Capital leases long term
|
| | | | 4,112 | | |
Total
|
| | | $ | 6,252 | | |
|
SEC Registration Fee
|
| | | $ | * | | |
|
FINRA Filing Fee
|
| | | | * | | |
|
Printing Fees and Expenses
|
| | | | * | | |
|
Accounting Fees and Expenses
|
| | | | * | | |
|
Legal Fees and Expenses
|
| | | | * | | |
|
Blue Sky Fees and Expenses
|
| | | | * | | |
|
Transfer Agent Fees and Expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total:
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1 | | | Second Amended and Restated Certificate of Incorporation, dated April 23, 2021 (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on April 26, 2021 (File No. 001-40349)) | |
| 3.2 | | | Amended and Restated Bylaws, currently in effect (incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form 8-K filed with the SEC on April 26, 2021 (File No. 001-40349)) | |
| 5.1* | | | Opinion of Debevoise & Plimpton LLP | |
| 10.1 | | | Amendment and Restatement Agreement, dated as of October 1, 2020, by and among DoubleVerify Inc., as borrower, DoubleVerify MidCo, Inc., as guarantor, the banks and other financial institutions party thereto, as lenders, and Capital One, National Association, as administrative agent, letter of credit issuer and swing lender, and others (incorporated by reference to Exhibit 10.1 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.2† | | | Employment Agreement with Nicola Allais, dated October 25, 2017 (incorporated by reference to Exhibit 10.2 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.3† | | | Employment Agreement with Matthew McLaughlin, dated December 31, 2020 (incorporated by reference to Exhibit 10.3 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.4† | | | Employment Agreement with Andy Grimmig, dated March 23, 2020 (incorporated by reference to Exhibit 10.4 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.5† | | | Employment Agreement with Mark Zagorski, dated July 1, 2020 (incorporated by reference to Exhibit 10.5 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.6† | | | Separation Agreement with Wayne Gattinella, dated February 28, 2020 (incorporated by reference to Exhibit 10.6 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
| 10.7† | | | Employment Agreement with Julie Eddleman, dated January 26, 2021 (incorporated by reference to Exhibit 10.7 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.8† | | | Form of Director Indemnification Agreement (incorporated by reference to Exhibit 10.8 to Amendment No. 1 to the registrant’s Registration Statement on Form S-1 filed with the SEC on April 12, 2021 (File No. 333-254380)) | |
| 10.9† | | | 2017 Omnibus Equity Incentive Plan (incorporated by reference to Exhibit 10.9 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.10† | | | Form of Nonqualified Stock Option Award Agreement under the 2017 Omnibus Equity Incentive Plan for Executives (incorporated by reference to Exhibit 10.10 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.11† | | | Form of Restricted Stock Unit Award Agreement under the 2017 Omnibus Equity Incentive Plan for Executives (incorporated by reference to Exhibit 10.11 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.12† | | | Form of Restricted Stock Unit Award Agreement under the 2017 Omnibus Equity Incentive Plan for Directors (incorporated by reference to Exhibit 10.12 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.13† | | | Nonqualified Stock Option Award Agreement between DoubleVerify Holdings, Inc. and Mark Zagorski under the 2017 Omnibus Equity Incentive Plan, dated July 28, 2020 (incorporated by reference to Exhibit 10.13 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.14† | | | Nonqualified Stock Option Award Agreement between Pixel Group Holdings Inc. and Laura Desmond under the 2017 Omnibus Equity Incentive Plan, dated September 20, 2017 (incorporated by reference to Exhibit 10.14 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.15† | | | Restricted Stock Unit Award Agreement (Upfront Time RSUs) between DoubleVerify Holdings, Inc. and Mark Zagorski under the 2017 Omnibus Equity Incentive Plan, dated July 28, 2020 (incorporated by reference to Exhibit 10.15 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.16† | | | Restricted Stock Unit Award Agreement (Upfront Performance RSUs) between DoubleVerify Holdings, Inc. and Mark Zagorski under the 2017 Omnibus Equity Incentive Plan, dated July 28, 2020 (incorporated by reference to Exhibit 10.16 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.17† | | | Restricted Stock Unit Award Agreement (Sign-on RSUs) between DoubleVerify Holdings, Inc. and Mark Zagorski under the 2017 Omnibus Equity Incentive Plan, dated July 28, 2020 (incorporated by reference to Exhibit 10.17 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.18† | | | Restricted Stock Unit Award Agreement between DoubleVerify Holdings, Inc. and Julie Eddleman under the 2017 Omnibus Equity Incentive Plan, dated January 26, 2021 (incorporated by reference to Exhibit 10.18 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.19† | | | Form of Independent Director Compensation Letter (Pre-IPO) (incorporated by reference to Exhibit 10.19 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 10.20† | | | 2021 Omnibus Equity Incentive Plan (incorporated by reference to Exhibit 4.3 to the registrant’s Registration Statement on Form S-8 filed with the SEC on April 20, 2021 (File No. 333-255374)) | |
| 10.21† | | | 2021 Employee Stock Purchase Plan (incorporated by reference to Exhibit 4.4 to the registrant’s Registration Statement on Form S-8 filed with the SEC on April 20, 2021 (File No. 333-255374)) | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
| 10.22 | | | Registration Rights Agreement by and among DoubleVerify Holdings, Inc., Providence VII U.S. Holdings L.P. and the other stockholders of DoubleVerify Holdings, Inc. listed on Schedule I thereto, dated as of April 19, 2021 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on April 26, 2021 (File No. 001-40349)) | |
| 10.23 | | | Stockholder’s Agreement, by and between DoubleVerify Holdings, Inc. and Providence VII U.S. Holdings L.P., dated as of April 20, 2021 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on April 26, 2021 (File No. 001-40349)) | |
| 10.24 | | | Common Stock Purchase Agreement by and among DoubleVerify Holdings, Inc. and Tiger Global Investments, L.P., dated as of April 9, 2021 (incorporated by reference to Exhibit 10.24 to Amendment No. 1 to the registrant’s Registration Statement on Form S-1 filed with the SEC on April 12, 2021 (File No. 333-254380)) | |
| 21.1 | | | List of Subsidiaries (incorporated by reference to Exhibit 21.1 to the registrant’s Registration Statement on Form S-1 filed with the SEC on March 17, 2021 (File No. 333-254380)) | |
| 23.1* | | | Consent of Deloitte & Touche LLP | |
| 23.2* | | | Consent of Debevoise & Plimpton LLP (included in Exhibit 5.1 hereto) | |
| 24.1* | | | Power of Attorney (contained on signature page to the Registration Statement on Form S-1) | |
|
Signature
|
| |
Title
|
|
|
Mark Zagorski
|
| | Chief Executive Officer and Director (Principal Executive Officer) | |
|
Nicola Allais
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
Laura B. Desmond
|
| | Director | |
|
R. Davis Noell
|
| | Director | |
|
Lucy Stamell Dobrin
|
| | Director | |
|
Joshua L. Selip
|
| | Director | |
|
Teri L. List
|
| | Director | |
|
Kelli Turner
|
| | Director | |