| | ||||||||||||||
| | | |
Per Share
|
| | |
Total
|
| ||||||
Public offering price
|
| | | | $ | 31.25 | | | | | | $ | 250,000,000 | | |
Underwriting discount(1)
|
| | | | $ | 1.171875 | | | | | | $ | 9,375,000 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | | $ | 30.078125 | | | | | | $ | 240,625,000 | | |
| William Blair | | | | | |
KeyBanc Capital Markets
|
| ||||||
|
BMO Capital Markets
|
| |
Canaccord Genuity
|
| |
JMP Securities
|
| |
Needham & Company
|
| |
Loop Capital Markets
|
|
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 18 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 67 | | | |
| | | | | 82 | | | |
| | | | | 89 | | | |
| | | | | 102 | | | |
| | | | | 106 | | | |
| | | | | 109 | | | |
| | | | | 115 | | | |
| | | | | 117 | | | |
| | | | | 119 | | | |
| | | | | 123 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | 129 | | | |
| | | | | F-1 | | |
(In Thousands except share and
per share data) |
| |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Revenue:
|
| | | $ | 243,917 | | | | | $ | 182,663 | | | | | $ | 104,304 | | | | | $ | 227,208 | | | | | $ | 165,276 | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 35,750 | | | | | | 24,848 | | | | | | 18,525 | | | | | | 35,929 | | | | | | 23,963 | | |
Product development
|
| | | | 47,004 | | | | | | 31,598 | | | | | | 24,224 | | | | | | 45,658 | | | | | | 34,324 | | |
Sales, marketing and customer
support |
| | | | 62,157 | | | | | | 38,401 | | | | | | 23,235 | | | | | | 54,653 | | | | | | 41,880 | | |
General and administrative
|
| | | | 53,056 | | | | | | 26,899 | | | | | | 14,631 | | | | | | 58,317 | | | | | | 29,327 | | |
Depreciation and
amortization |
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | | | | | 21,989 | | | | | | 18,167 | | |
Income from operations
|
| | | | 21,355 | | | | | | 39,104 | | | | | | 5,063 | | | | | | 10,662 | | | | | | 17,615 | | |
Interest expense
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | | | | | 936 | | | | | | 2,958 | | |
Other expense (income), net
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | | | | | 365 | | | | | | 359 | | |
Income before income taxes
|
| | | | 17,309 | | | | | | 35,360 | | | | | | 1,980 | | | | | | 9,361 | | | | | | 14,298 | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | | | | | 8,361 | | | | | | 1,975 | | |
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 1,000 | | | | | $ | 12,323 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.15 | | | | | $ | 0.17 | | | | | $ | 0.02 | | | | | $ | 0.01 | | | | | $ | 0.09 | | |
Diluted
|
| | | $ | 0.14 | | | | | $ | 0.16 | | | | | $ | 0.02 | | | | | $ | 0.01 | | | | | $ | 0.08 | | |
Weighted average common stock
outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 138,071,677 | | | | | | 139,650,311 | | | | | | 139,588,127 | | | | | | 144,304,578 | | | | | | 139,779,491 | | |
Diluted
|
| | | | 145,443,357 | | | | | | 143,046,312 | | | | | | 139,588,127 | | | | | | 153,546,310 | | | | | | 146,843,365 | | |
(In Thousands)
|
| |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||
|
2020
|
| |
2019
|
| |
2021
|
| |||||||||||
Cash and cash equivalents
|
| | | $ | 33,354 | | | | | $ | 10,920 | | | | | $ | 319,825 | | |
Total assets
|
| | | | 511,334 | | | | | | 466,271 | | | | | | 805,997 | | |
Total liabilities(1)
|
| | | | 94,639 | | | | | | 148,253 | | | | | | 73,241 | | |
Total stockholders’ equity
|
| | | | 416,695 | | | | | | 318,018 | | | | | | 732,756 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands except margin in %)
|
| |||||||||||||||||||||||||||||
Adjusted EBITDA(2)
|
| | | $ | 73,162 | | | | | $ | 68,985 | | | | | $ | 26,562 | | | | | $ | 69,331 | | | | | $ | 45,567 | | |
Adjusted EBITDA Margin(3)
|
| | | | 30% | | | | | | 38% | | | | | | 25% | | | | | | 31% | | | | | | 28% | | |
Capital expenditures(4)
|
| | | | 9,751 | | | | | | 5,943 | | | | | | 1,640 | | | | | | 5,499 | | | | | | 6,545 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Net income
|
| | | $ | 20,453 | | | | | $ | 23,307 | | | | | $ | 3,177 | | | | | $ | 1,000 | | | | | $ | 12,323 | | |
Depreciation and amortization
|
| | | | 24,595 | | | | | | 21,813 | | | | | | 18,626 | | | | | | 21,989 | | | | | | 18,167 | | |
Stock-based compensation (non-cash)(a)
|
| | | | 5,984 | | | | | | 1,680 | | | | | | 1,442 | | | | | | 12,100 | | | | | | 3,561 | | |
Option cancellation payments(b)
|
| | | | 14,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 4,931 | | | | | | 5,202 | | | | | | 3,058 | | | | | | 936 | | | | | | 2,958 | | |
Income tax expense (benefit)
|
| | | | (3,144) | | | | | | 12,053 | | | | | | (1,197) | | | | | | 8,361 | | | | | | 1,975 | | |
M&A costs(c)
|
| | | | 170 | | | | | | 3,413 | | | | | | 545 | | | | | | 1,128 | | | | | | 198 | | |
Offering costs and IPO readiness
costs(d) |
| | | | 4,910 | | | | | | 2,764 | | | | | | — | | | | | | 22,465 | | | | | | 2,995 | | |
Other costs(e)
|
| | | | 1,605 | | | | | | 211 | | | | | | 886 | | | | | | 987 | | | | | | 3,031 | | |
Other (income) expense(f)
|
| | | | (885) | | | | | | (1,458) | | | | | | 25 | | | | | | 365 | | | | | | 359 | | |
Adjusted EBITDA
|
| | | $ | 73,162 | | | | | $ | 68,985 | | | | | $ | 26,562 | | | | | $ | 69,331 | | | | | $ | 45,567 | | |
Adjusted EBITDA margin
|
| | | | 30% | | | | | | 38% | | | | | | 25% | | | | | | 31% | | | | | | 28% | | |
(In Thousands)
|
| |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Cost of revenue
|
| | | $ | — | | | | | $ | 8 | | | | | $ | 6 | | | | | $ | — | | | | | $ | — | | |
Product development
|
| | | | 673 | | | | | | 305 | | | | | | 219 | | | | | | 1,953 | | | | | | 465 | | |
Sales, marketing and customer support
|
| | | | 1,268 | | | | | | 450 | | | | | | 287 | | | | | | 3,743 | | | | | | 869 | | |
General and administrative
|
| | | | 4,043 | | | | | | 917 | | | | | | 930 | | | | | | 6,404 | | | | | | 2,227 | | |
Total
|
| | | $ | 5,984 | | | | | $ | 1,680 | | | | | $ | 1,442 | | | | | $ | 12,100 | | | | | $ | 3,561 | | |
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Computers and peripheral equipment
|
| | | $ | 281 | | | | | $ | 2,138 | | | | | $ | 1,549 | | | | | $ | 596 | | | | | $ | 432 | | |
Office furniture and equipment
|
| | | | 734 | | | | | | 30 | | | | | | 86 | | | | | | — | | | | | | 411 | | |
Leasehold improvements
|
| | | | 3,513 | | | | | | 631 | | | | | | 5 | | | | | | 48 | | | | | | 1,761 | | |
Capitalized software development costs
|
| | | | 5,223 | | | | | | 3,144 | | | | | | — | | | | | | 4,854 | | | | | | 3,941 | | |
Total
|
| | | $ | 9,751 | | | | | $ | 5,943 | | | | | $ | 1,640 | | | | | $ | 5,499 | | | | | $ | 6,545 | | |
(dollars in thousands, except share and per share amounts)
|
| |
As of
September 30, 2021 |
| |||
Cash and cash equivalents
|
| | | $ | 319,825 | | |
Long term debt: | | | | | | | |
New Revolving Credit Facility(1)
|
| | | $ | — | | |
Capital lease obligations
|
| | | | 3,106 | | |
Total long-term debt
|
| | | | 3,106 | | |
Stockholders’ equity: | | | | | | | |
Common stock $0.001 par value per share: 1,000.0 million shares authorized, 158.5 million shares issued and 158.5 million shares outstanding(2)
|
| | | | 159 | | |
Preferred stock $0.01 par value per share: 100.0 million shares authorized, zero shares issued and outstanding
|
| | | | — | | |
Additional paid-in capital
|
| | | | 677,588 | | |
Treasury stock, at cost: 49,681 shares
|
| | | | (1,802) | | |
Retained earnings
|
| | | | 55,941 | | |
Accumulated other comprehensive income, net of income taxes
|
| | | | 870 | | |
Total stockholders’ equity
|
| | | | 732,756 | | |
Total capitalization
|
| | | $ | 735,862 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Revenue by customer type: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advertiser – direct
|
| | | $ | 106,422 | | | | | $ | 84,423 | | | | | $ | 60,122 | | | | | $ | 93,260 | | | | | $ | 73,476 | | |
Advertiser – programmatic
|
| | | | 116,115 | | | | | | 83,475 | | | | | | 36,866 | | | | | | 113,694 | | | | | | 76,023 | | |
Supply-side customer
|
| | | | 21,380 | | | | | | 14,765 | | | | | | 7,316 | | | | | | 20,254 | | | | | | 15,777 | | |
Total Revenue
|
| | |
|
243,917
|
| | | |
|
182,663
|
| | | |
|
104,304
|
| | | |
|
227,208
|
| | | |
|
165,276
|
| |
| | |
Nine Months Ended September 30,
|
| |
Change
|
| |
Change
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(In Thousands)
|
| | | | | | | | | | | | | |||||||||
Revenue
|
| | | $ | 227,208 | | | | | $ | 165,276 | | | | | $ | 61,932 | | | | | | 37% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 35,929 | | | | | | 23,963 | | | | | | 11,966 | | | | | | 50 | | |
Product development
|
| | | | 45,658 | | | | | | 34,324 | | | | | | 11,334 | | | | | | 33 | | |
Sales, marketing and customer support
|
| | | | 54,653 | | | | | | 41,880 | | | | | | 12,773 | | | | | | 30 | | |
General and administrative
|
| | | | 58,317 | | | | | | 29,327 | | | | | | 28,990 | | | | | | 99 | | |
Depreciation and amortization
|
| | | | 21,989 | | | | | | 18,167 | | | | | | 3,822 | | | | | | 21 | | |
Income from operations
|
| | | | 10,662 | | | | | | 17,615 | | | | | | (6,953) | | | | | | (39) | | |
Interest expense
|
| | | | 936 | | | | | | 2,958 | | | | | | (2,022) | | | | | | (68) | | |
Other expense, net
|
| | | | 365 | | | | | | 359 | | | | | | 6 | | | | | | 2 | | |
Income before income taxes
|
| | | | 9,361 | | | | | | 14,298 | | | | | | (4,937) | | | | | | (35) | | |
Income tax expense
|
| | | | 8,361 | | | | | | 1,975 | | | | | | 6,386 | | | | | | 323 | | |
Net income
|
| | | $ | 1,000 | | | | | $ | 12,323 | | | | | $ | (11,323) | | | | | | (92)% | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(as % of Revenue)
|
| |||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | |
Cost of revenue (exclusive of depreciation and amortization below)
|
| | | | 16 | | | | | | 14 | | |
Product development
|
| | | | 20 | | | | | | 21 | | |
Sales, marketing and customer support
|
| | | | 24 | | | | | | 25 | | |
General and administrative
|
| | | | 26 | | | | | | 18 | | |
Depreciation and amortization
|
| | | | 10 | | | | | | 11 | | |
Income from operations
|
| | | | 5 | | | | | | 11 | | |
Interest expense
|
| | | | — | | | | | | 2 | | |
Other expense, net
|
| | | | — | | | | | | — | | |
Income before income taxes
|
| | | | 4 | | | | | | 9 | | |
Income tax expense
|
| | | | 4 | | | | | | 1 | | |
Net income
|
| | | | —% | | | | | | 7% | | |
| | |
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% | | |
| | |
Year Ended
December 31, |
| |
Change
|
| |
Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
|
(In Thousands)
|
| | | | | | | | | | | | | |||||||||||
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)% | | |
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
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Sep 30,
2021 |
| |
Jun 30,
2021 |
| |
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
|
| | | $ | 83,098 | | | | | $ | 76,524 | | | | | $ | 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)
|
| | | | 13,435 | | | | | | 12,291 | | | | | | 10,203 | | | | | | 11,787 | | | | | | 8,998 | | | | | | 7,655 | | | | | | 7,310 | | | | | | 7,451 | | | | | | 6,244 | | | | | | 5,833 | | | | | | 5,320 | | |
Product development
|
| | | | 16,359 | | | | | | 15,120 | | | | | | 14,179 | | | | | | 12,680 | | | | | | 13,087 | | | | | | 10,906 | | | | | | 10,331 | | | | | | 9,242 | | | | | | 8,211 | | | | | | 7,433 | | | | | | 6,712 | | |
Sales, marketing and customer support
|
| | | | 19,539 | | | | | | 19,580 | | | | | | 15,534 | | | | | | 20,277 | | | | | | 16,728 | | | | | | 12,833 | | | | | | 12,319 | | | | | | 11,765 | | | | | | 9,519 | | | | | | 9,269 | | | | | | 7,848 | | |
General and administrative
|
| | | | 14,465 | | | | | | 32,017 | | | | | | 11,835 | | | | | | 23,729 | | | | | | 10,369 | | | | | | 8,262 | | | | | | 10,696 | | | | | | 11,571 | | | | | | 5,328 | | | | | | 4,744 | | | | | | 5,256 | | |
Depreciation and amortization
|
| | | | 7,492 | | | | | | 7,440 | | | | | | 7,057 | | | | | | 6,428 | | | | | | 6,087 | | | | | | 6,146 | | | | | | 5,934 | | | | | | 5,600 | | | | | | 5,572 | | | | | | 5,392 | | | | | | 5,249 | | |
(Loss) income from operations
|
| | | | 11,808 | | | | | | (9,924) | | | | | | 8,778 | | | | | | 3,740 | | | | | | 5,768 | | | | | | 7,218 | | | | | | 4,629 | | | | | | 12,057 | | | | | | 11,492 | | | | | | 10,667 | | | | | | 4,888 | | |
Interest expense
|
| | | | 249 | | | | | | 297 | | | | | | 390 | | | | | | 1,973 | | | | | | 858 | | | | | | 936 | | | | | | 1,164 | | | | | | 1,334 | | | | | | 1,281 | | | | | | 1,497 | | | | | | 1,090 | | |
Other expense (income), net
|
| | | | 365 | | | | | | 49 | | | | | | (49) | | | | | | (1,244) | | | | | | 481 | | | | | | 198 | | | | | | (320) | | | | | | (841) | | | | | | (441) | | | | | | (224) | | | | | | 48 | | |
(Loss) income before income taxes
|
| | | | 11,194 | | | | | | (10,270) | | | | | | 8,437 | | | | | | 3,011 | | | | | | 4,429 | | | | | | 6,084 | | | | | | 3,785 | | | | | | 11,564 | | | | | | 10,652 | | | | | | 9,394 | | | | | | 3,750 | | |
Income tax expense, (benefit)
|
| | | | 3,270 | | | | | | 2,298 | | | | | | 2,793 | | | | | | (5,119) | | | | | | (1,376) | | | | | | 2,006 | | | | | | 1,345 | | | | | | 3,908 | | | | | | 3,638 | | | | | | 3,221 | | | | | | 1,286 | | |
Net (loss) income
|
| | | $ | 7,924 | | | | | $ | (12,568) | | | | | $ | 5,644 | | | | | $ | 8,130 | | | | | $ | 5,805 | | | | | $ | 4,078 | | | | | $ | 2,440 | | | | | $ | 7,656 | | | | | $ | 7,014 | | | | | $ | 6,173 | | | | | $ | 2,464 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Sep 30,
2021 |
| |
Jun 30,
2021 |
| |
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% | | | | | | 100% | | | | | | 100% | | |
Cost of revenue (exclusive of depreciation
and amortization below) |
| | | | 16 | | | | | | 16 | | | | | | 15 | | | | | | 15 | | | | | | 15 | | | | | | 14 | | | | | | 14 | | | | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 15 | | |
Product development
|
| | | | 20 | | | | | | 20 | | | | | | 21 | | | | | | 16 | | | | | | 21 | | | | | | 21 | | | | | | 20 | | | | | | 16 | | | | | | 18 | | | | | | 17 | | | | | | 19 | | |
Sales, marketing and customer support
|
| | | | 24 | | | | | | 26 | | | | | | 23 | | | | | | 26 | | | | | | 27 | | | | | | 24 | | | | | | 24 | | | | | | 20 | | | | | | 21 | | | | | | 21 | | | | | | 22 | | |
General and administrative
|
| | | | 17 | | | | | | 42 | | | | | | 18 | | | | | | 30 | | | | | | 17 | | | | | | 16 | | | | | | 21 | | | | | | 20 | | | | | | 11 | | | | | | 11 | | | | | | 15 | | |
Depreciation and amortization
|
| | | | 9 | | | | | | 10 | | | | | | 10 | | | | | | 8 | | | | | | 10 | | | | | | 12 | | | | | | 12 | | | | | | 10 | | | | | | 12 | | | | | | 12 | | | | | | 15 | | |
(Loss) income from operations
|
| | | | 14 | | | | | | (13) | | | | | | 13 | | | | | | 5 | | | | | | 9 | | | | | | 14 | | | | | | 9 | | | | | | 21 | | | | | | 25 | | | | | | 25 | | | | | | 14 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 3 | | | | | | 1 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 3 | | | | | | 3 | | | | | | 3 | | |
Other expense (income), net
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | 1 | | | | | | 0 | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | (1) | | | | | | 0 | | |
(Loss) income before income taxes
|
| | | | 13 | | | | | | (13) | | | | | | 12 | | | | | | 4 | | | | | | 7 | | | | | | 11 | | | | | | 7 | | | | | | 20 | | | | | | 23 | | | | | | 22 | | | | | | 11 | | |
Income tax expense, (benefit)
|
| | | | 4 | | | | | | 3 | | | | | | 4 | | | | | | (6) | | | | | | (2) | | | | | | 4 | | | | | | 3 | | | | | | 7 | | | | | | 8 | | | | | | 7 | | | | | | 4 | | |
Net (loss) income
|
| | | | 10 | | | | | | (16) | | | | | | 8 | | | | | | 10 | | | | | | 10 | | | | | | 8 | | | | | | 5 | | | | | | 13 | | | | | | 15 | | | | | | 14 | | | | | | 7 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Sep 30,
2021 |
| |
Jun 30,
2021 |
| |
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 (loss) income
|
| | | $ | 7,924 | | | | | $ | (12,568) | | | | | $ | 5,644 | | | | | $ | 8,130 | | | | | $ | 5,805 | | | | | $ | 4,078 | | | | | $ | 2,440 | | | | | $ | 7,656 | | | | | $ | 7,014 | | | | | $ | 6,173 | | | | | $ | 2,464 | | |
Depreciation and amortization
|
| | | | 7,492 | | | | | | 7,440 | | | | | | 7,057 | | | | | | 6,428 | | | | | | 6,087 | | | | | | 6,146 | | | | | | 5,934 | | | | | | 5,600 | | | | | | 5,572 | | | | | | 5,392 | | | | | | 5,249 | | |
Stock-based compensation (non-cash)
|
| | | | 4,848 | | | | | | 4,714 | | | | | | 2,538 | | | | | | 2,422 | | | | | | 1,619 | | | | | | 1,140 | | | | | | 802 | | | | | | 487 | | | | | | 419 | | | | | | 399 | | | | | | 375 | | |
Option cancellation payments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,543 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 249 | | | | | | 297 | | | | | | 390 | | | | | | 1,973 | | | | | | 858 | | | | | | 936 | | | | | | 1,164 | | | | | | 1,334 | | | | | | 1,281 | | | | | | 1,497 | | | | | | 1,090 | | |
Income tax expense (benefit)
|
| | | | 3,270 | | | | | | 2,298 | | | | | | 2,793 | | | | | | (5,119) | | | | | | (1,376) | | | | | | 2,006 | | | | | | 1,345 | | | | | | 3,908 | | | | | | 3,638 | | | | | | 3,221 | | | | | | 1,286 | | |
M&A (recoveries) costs
|
| | | | 1,079 | | | | | | 67 | | | | | | (18) | | | | | | (29) | | | | | | (25) | | | | | | 8 | | | | | | 215 | | | | | | 1,381 | | | | | | 497 | | | | | | 563 | | | | | | 972 | | |
Offering costs and
IPO readiness costs |
| | | | 318 | | | | | | 18,886 | | | | | | 3,261 | | | | | | 1,915 | | | | | | 768 | | | | | | 585 | | | | | | 1,642 | | | | | | 2,764 | | | | | | — | | | | | | — | | | | | | — | | |
Other costs
|
| | | | 878 | | | | | | — | | | | | | 109 | | | | | | (1,427) | | | | | | 307 | | | | | | 561 | | | | | | 2,163 | | | | | | 36 | | | | | | 105 | | | | | | 37 | | | | | | 33 | | |
Other (income) expense
|
| | | | 365 | | | | | | 49 | | | | | | (49) | | | | | | (1,244) | | | | | | 481 | | | | | | 198 | | | | | | (320) | | | | | | (841) | | | | | | (441) | | | | | | (224) | | | | | | 48 | | |
Adjusted EBITDA
|
| | | $ | 26,423 | | | | | $ | 21,183 | | | | | $ | 21,725 | | | | | $ | 27,593 | | | | | $ | 14,524 | | | | | $ | 15,658 | | | | | $ | 15,385 | | | | | $ | 22,325 | | | | | $ | 18,085 | | | | | $ | 17,058 | | | | | $ | 11,517 | | |
Adjusted EBITDA margin
|
| | | | 32% | | | | | | 28% | | | | | | 32% | | | | | | 35% | | | | | | 24% | | | | | | 30% | | | | | | 30% | | | | | | 39% | | | | | | 39% | | | | | | 39% | | | | | | 33% | | |
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Thousands)
|
| |||||||||||||||||||||||||||||
Cash flows provided by operating activities
|
| | | $ | 21,216 | | | | | $ | 29,433 | | | | | $ | 12,058 | | | | | $ | 58,434 | | | | | $ | 17,838 | | |
Cash flows (used in) investing activities
|
| | | | (9,751) | | | | | | (63,195) | | | | | | (12,968) | | | | | | (29,822) | | | | | | (6,545) | | |
Cash flows provided by (used in) financing activities
|
| | | | 10,385 | | | | | | 15,045 | | | | | | 22,901 | | | | | | 258,033 | | | | | | (4,911) | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | 203 | | | | | | 23 | | | | | | (76) | | | | | | (173) | | | | | | (38) | | |
Increase (decrease) in cash, cash equivalent and restricted cash
|
| | | $ | 22,053 | | | | | $ | (18,694) | | | | | $ | 21,915 | | | | | $ | 286,472 | | | | | $ | 6,344 | | |
| | |
As of
December 31, |
| |
As of
September 30, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
|
(In Days)
|
| |||||||||||||||||||||||||||||
DSO
|
| | | | 108 | | | | | | 107 | | | | | | 107 | | | | | | 103 | | | | | | 114 | | |
DPO
|
| | | | 53 | | | | | | 64 | | | | | | 46 | | | | | | 47 | | | | | | 48 | | |
Name
|
| |
Age
|
| |
Position
|
|
Mark Zagorski | | |
53
|
| |
Chief Executive Officer and Director
|
|
Nicola Allais | | |
49
|
| |
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 | | |
33
|
| |
Director
|
|
Joshua L. Selip | | |
34
|
| |
Director
|
|
Teri L. List | | |
58
|
| |
Director
|
|
Rosie Perez | | |
40
|
| |
Director
|
|
Kelli Turner | | |
51
|
| |
Director
|
|
Scott Wagner | | |
51
|
| |
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,
Chief Executive Officer |
| |
2020
|
| | | | 225,641 | | | | | | 349,658 | | | | | | 2,411,837 | | | | | | 4,648,475(3) | | | | | | — | | | | | | — | | | | | | 7,635,611 | | |
Matthew McLaughlin,
Chief Operating Officer |
| |
2020
|
| | | | 344,000 | | | | | | — | | | | | | 3,920,277 | | | | | | 9,153,436(4) | | | | | | 224,345 | | | | | | 22,321 | | | | | | 13,664,379 | | |
Andy Grimmig,
General Counsel and Chief Legal Officer |
| |
2020
|
| | | | 262,500 | | | | | | 58,333 | | | | | | 345,117 | | | | | | 1,144,712(3) | | | | | | 126,000 | | | | | | 8,550 | | | | | | 1,945,212 | | |
Wayne Gattinella,
Former President and Chief Executive Officer |
| |
2020
|
| | | | 65,167 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,044,652 | | | | | | 1,109,819 | | |
Laura Desmond,
Interim Chief Executive Officer |
| |
2020
|
| | | | — | | | | | | 250,000 | | | | | | 542,328 | | | | | | — | | | | | | — | | | | | | 79,071 | | | | | | 871,399 | | |
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 | | | | | | 56.8 | | | | | | 7,829,538 | | | | | | 82,318,532 | | | | | | 51.9 | | | | | | 81,126,217 | | | | | | 51.1 | | |
Blumberg Capital II, L.P.(3)
|
| | | | 17,033,014 | | | | | | 10.7 | | | | | | — | | | | | | 17,033,014 | | | | | | 10.7 | | | | | | 17,033,014 | | | | | | 10.7 | | |
Tiger Global Management, LLC
managed funds(4) |
| | | | 13,842,494 | | | | | | 8.7 | | | | | | — | | | | | | 13,842,494 | | | | | | 8.7 | | | | | | 13,842,494 | | | | | | 8.7 | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Zagorski(5)
|
| | | | 1,096,603 | | | | | | * | | | | | | — | | | | | | 1,096,603 | | | | | | * | | | | | | 1,096,603 | | | | | | * | | |
Matthew McLaughlin(5)(6)
|
| | | | 1,804,238 | | | | | | 1.1 | | | | | | — | | | | | | 1,804,238 | | | | | | 1.1 | | | | | | 1,804,238 | | | | | | 1.1 | | |
Nicola Allais(5)
|
| | | | 1,603,766 | | | | | | 1.0 | | | | | | — | | | | | | 1,603,766 | | | | | | 1.0 | | | | | | 1,603,766 | | | | | | 1.0 | | |
Andy Grimmig(5)
|
| | | | 663,048 | | | | | | * | | | | | | — | | | | | | 663,048 | | | | | | * | | | | | | 663,048 | | | | | | * | | |
Julie Eddleman
|
| | | | 65,721 | | | | | | * | | | | | | — | | | | | | 65,721 | | | | | | * | | | | | | 65,721 | | | | | | * | | |
Wayne T. Gattinella(7)
|
| | | | 2,617,873 | | | | | | 1.7 | | | | | | — | | | | | | 2,617,873 | | | | | | 1.7 | | | | | | 2,617,873 | | | | | | 1.7 | | |
Laura B. Desmond(5)(8)
|
| | | | 1,710,442 | | | | | | 1.1 | | | | | | 120,000 | | | | | | 1,590,442 | | | | | | 1.0 | | | | | | 1,590,442 | | | | | | 1.0 | | |
R. Davis Noell(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lucy Stamell Dobrin(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joshua L. Selip(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Teri L. List
|
| | | | 45,439 | | | | | | * | | | | | | — | | | | | | 45,439 | | | | | | * | | | | | | 45,439 | | | | | | * | | |
Rosie Perez
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kelli Turner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scott Wagner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All current directors and executive officers as a group (13 persons)(5)(9)
|
| | | | 6,989,257 | | | | | | 4.4 | | | | | | 120,000 | | | | | | 6,869,257 | | | | | | 4.3 | | | | | | 6,869,257 | | | | | | 4.3 | | |
Other Selling Stockholder(10)
|
| | | | 581,014 | | | | | | * | | | | | | 50,462 | | | | | | 530,552 | | | | | | * | | | | | | 522,867 | | | | | | * | | |
Underwriters
|
| |
Number of Shares
|
| |||
J.P. Morgan Securities LLC
|
| | | | 2,388,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 2,388,000 | | |
Barclays Capital Inc.
|
| | | | 868,000 | | |
RBC Capital Markets, LLC
|
| | | | 748,000 | | |
Truist Securities, Inc.
|
| | | | 508,000 | | |
William Blair & Company, L.L.C.
|
| | | | 280,000 | | |
KeyBanc Capital Markets Inc.
|
| | | | 240,000 | | |
BMO Capital Markets Corp.
|
| | | | 140,000 | | |
Canaccord Genuity LLC
|
| | | | 140,000 | | |
JMP Securities LLC
|
| | | | 140,000 | | |
Needham & Company, LLC
|
| | | | 140,000 | | |
Loop Capital Markets LLC
|
| | | | 20,000 | | |
Total | | | | | 8,000,000 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.171875 | | | | | $ | 1.171875 | | |
Total
|
| | | $ | 9,375,000 | | | | | $ | 10,781,250 | | |
| 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 | | |
| | |
As of
|
| |
As of
|
| ||||||
(in thousands, except per share data)
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 319,825 | | | | | $ | 33,354 | | |
Trade receivables, net of allowances for doubtful accounts of $5,246 and $7,049 as of September 30, 2021 and December 31, 2020 respectively
|
| | | | 95,509 | | | | | | 94,677 | | |
Prepaid expenses and other current assets
|
| | | | 9,326 | | | | | | 13,904 | | |
Total current assets
|
| | | | 424,660 | | | | | | 141,935 | | |
Property, plant and equipment, net
|
| | | | 16,693 | | | | | | 18,107 | | |
Goodwill
|
| | | | 244,672 | | | | | | 227,349 | | |
Intangible assets, net
|
| | | | 117,705 | | | | | | 121,710 | | |
Deferred tax assets
|
| | | | 82 | | | | | | 82 | | |
Other non-current assets
|
| | | | 2,185 | | | | | | 2,151 | | |
Total assets
|
| | | $ | 805,997 | | | | | $ | 511,334 | | |
Liabilities and Stockholders’ Equity: | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 4,105 | | | | | $ | 3,495 | | |
Accrued expense
|
| | | | 25,127 | | | | | | 25,419 | | |
Income tax liabilities
|
| | | | 540 | | | | | | 1,277 | | |
Current portion of capital lease obligations
|
| | | | 2,140 | | | | | | 1,515 | | |
Contingent considerations current
|
| | | | 1,717 | | | | | | 1,198 | | |
Other current liabilities
|
| | | | 3,986 | | | | | | 1,116 | | |
Total current liabilities
|
| | | | 37,615 | | | | | | 34,020 | | |
Long-term debt
|
| | | | — | | | | | | 22,000 | | |
Capital lease obligations
|
| | | | 3,106 | | | | | | 3,447 | | |
Deferred tax liabilities
|
| | | | 29,732 | | | | | | 31,418 | | |
Other non-current liabilities
|
| | | | 2,788 | | | | | | 3,292 | | |
Contingent considerations non-current
|
| | | | — | | | | | | 462 | | |
Total liabilities
|
| | | $ | 73,241 | | | | | $ | 94,639 | | |
Commitments and contingencies (Note 13) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock, $0.001 par value, 1,000,000 shares authorized, 158,524
shares issued and 158,474 outstanding as of September 30, 2021; 700,000 shares authorized, 140,222 shares issued and 125,074 shares outstanding as of December 31, 2020 |
| | | | 159 | | | | | | 140 | | |
Preferred stock, $0.01 par value, 100,000 shares authorized, zero shares
issued and outstanding as of September 30, 2021; 61,006 shares authorized, issued, and outstanding as of December 31, 2020. Liquidation preference: $350,000 as of December 31, 2020 |
| | | | — | | | | | | 610 | | |
Additional paid-in capital
|
| | | | 677,588 | | | | | | 620,679 | | |
Treasury stock, at cost, 50 shares and 15,146 shares as of September 30, 2021 and December 31, 2020, respectively
|
| | | | (1,802) | | | | | | (260,686) | | |
Retained earnings
|
| | | | 55,941 | | | | | | 54,941 | | |
Accumulated other comprehensive income, net of income taxes
|
| | | | 870 | | | | | | 1,011 | | |
Total stockholders’ equity
|
| | | | 732,756 | | | | | | 416,695 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 805,997 | | | | | $ | 511,334 | | |
(in thousands, except per share data)
|
| |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Revenue
|
| | | $ | 83,098 | | | | | $ | 61,037 | | | | | $ | 227,208 | | | | | $ | 165,276 | | |
Cost of revenue (exclusive of depreciation and amortization
shown separately below) |
| | | | 13,435 | | | | | | 8,998 | | | | | | 35,929 | | | | | | 23,963 | | |
Product development
|
| | | | 16,359 | | | | | | 13,087 | | | | | | 45,658 | | | | | | 34,324 | | |
Sales, marketing and customer support
|
| | | | 19,539 | | | | | | 16,728 | | | | | | 54,653 | | | | | | 41,880 | | |
General and administrative
|
| | | | 14,465 | | | | | | 10,369 | | | | | | 58,317 | | | | | | 29,327 | | |
Depreciation and amortization
|
| | | | 7,492 | | | | | | 6,087 | | | | | | 21,989 | | | | | | 18,167 | | |
Income from operations
|
| | | | 11,808 | | | | | | 5,768 | | | | | | 10,662 | | | | | | 17,615 | | |
Interest expense
|
| | | | 249 | | | | | | 858 | | | | | | 936 | | | | | | 2,958 | | |
Other expense, net
|
| | | | 365 | | | | | | 481 | | | | | | 365 | | | | | | 359 | | |
Income before income taxes
|
| | | | 11,194 | | | | | | 4,429 | | | | | | 9,361 | | | | | | 14,298 | | |
Income tax expense (benefit)
|
| | | | 3,270 | | | | | | (1,376) | | | | | | 8,361 | | | | | | 1,975 | | |
Net income
|
| | | $ | 7,924 | | | | | $ | 5,805 | | | | | $ | 1,000 | | | | | $ | 12,323 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.05 | | | | | $ | 0.04 | | | | | $ | 0.01 | | | | | $ | 0.09 | | |
Diluted
|
| | | $ | 0.05 | | | | | $ | 0.04 | | | | | $ | 0.01 | | | | | $ | 0.08 | | |
Weighted-average common stock outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 158,045 | | | | | | 139,841 | | | | | | 144,305 | | | | | | 139,779 | | |
Diluted
|
| | | | 167,045 | | | | | | 146,554 | | | | | | 153,547 | | | | | | 146,843 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,924 | | | | | $ | 5,805 | | | | | $ | 1,000 | | | | | $ | 12,323 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency cumulative translation adjustment
|
| | | | 303 | | | | | | 410 | | | | | | (141) | | | | | | 488 | | |
Total comprehensive income
|
| | | $ | 8,227 | | | | | $ | 6,215 | | | | | $ | 859 | | | | | $ | 12,811 | | |
(in thousands)
|
| |
Common Stock
|
| |
Preferred Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) Net of Income Taxes |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
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 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 355 | | | | | | 355 | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,714 | | | | | | — | | | | | | — | | | | | | 4,714 | | |
Common stock issued upon exercise of stock options
|
| | | | 871 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,907 | | | | | | — | | | | | | — | | | | | | 2,909 | | |
Common stock issued upon vesting of restricted stock units
|
| | | | 217 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of Series A preferred stock to
common stock in connection with initial public offering |
| | | | 5,190 | | | | | | 5 | | | | | | (61,006) | | | | | | (610) | | | | | | (15,146) | | | | | | 260,686 | | | | | | (260,081) | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in connection with initial public offering
|
| | | | 9,977 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 269,380 | | | | | | — | | | | | | — | | | | | | 269,390 | | |
Issuance of common stock in connection with the private placement concurrent with the initial public offering
|
| | | | 1,111 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,999 | | | | | | — | | | | | | — | | | | | | 30,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,568) | | | | | | — | | | | | | (12,568) | | |
Balance as of June 30, 2021
|
| | | | 157,768 | | | | | $ | 158 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 670,674 | | | | | $ | 48,017 | | | | | $ | 567 | | | | | $ | 719,416 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 303 | | | | | | 303 | | |
Shares repurchased for settlement of employee tax withholdings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | (1,802) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,802) | | |
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,848 | | | | | | — | | | | | | — | | | | | | 4,848 | | |
Common stock issued upon exercise of stock options
|
| | | | 651 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,066 | | | | | | — | | | | | | — | | | | | | 2,067 | | |
Common stock issued upon vesting of restricted stock units
|
| | | | 105 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,924 | | | | | | — | | | | | | 7,924 | | |
Balance as of September 30, 2021
|
| | | | 158,524 | | | | | $ | 159 | | | | | | — | | | | | $ | — | | | | | | 50 | | | | | $ | (1,802) | | | | | $ | 677,588 | | | | | $ | 55,941 | | | | | $ | 870 | | | | | $ | 732,756 | | |
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 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 231 | | | | | | 231 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,140 | | | | | | — | | | | | | — | | | | | | 1,140 | | |
Common stock issued upon exercise of stock options
|
| | | | 58 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | | | | | — | | | | | | — | | | | | | 51 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,078 | | | | | | — | | | | | | 4,078 | | |
Balance as of June 30, 2020
|
| | | | 139,811 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 285,520 | | | | | $ | 41,006 | | | | | $ | 11 | | | | | $ | 326,677 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 410 | | | | | | 410 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,619 | | | | | | — | | | | | | — | | | | | | 1,619 | | |
Common stock issued under employee purchase plan
|
| | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 423 | | | | | | — | | | | | | — | | | | | | 423 | | |
Common stock issued upon exercise of stock options
|
| | | | 44 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 263 | | | | | | — | | | | | | — | | | | | | 263 | | |
Common stock issued upon vesting of restricted stock units
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,805 | | | | | | — | | | | | | 5,805 | | |
Balance as of September 30, 2020
|
| | | | 139,935 | | | | | $ | 140 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 287,825 | | | | | $ | 46,811 | | | | | $ | 421 | | | | | $ | 335,197 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 1,000 | | | | | $ | 12,323 | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | |
Bad debt (recovery) expense
|
| | | | (1,186) | | | | | | 3,041 | | |
Depreciation and amortization expense
|
| | | | 21,989 | | | | | | 18,167 | | |
Amortization of debt issuance costs
|
| | | | 221 | | | | | | 211 | | |
Accretion of acquisition liabilities
|
| | | | — | | | | | | 36 | | |
Deferred taxes
|
| | | | (4,572) | | | | | | (3,912) | | |
Stock-based compensation expense
|
| | | | 12,100 | | | | | | 3,561 | | |
Interest expense (income)
|
| | | | 130 | | | | | | (36) | | |
Change in fair value of contingent consideration
|
| | | | 57 | | | | | | (949) | | |
Offering costs
|
| | | | 21,797 | | | | | | 1,852 | | |
Other
|
| | | | 661 | | | | | | 742 | | |
Changes in operating assets and liabilities net of effect of business combinations | | | | | | | | | | | | | |
Trade receivables
|
| | | | 690 | | | | | | (11,633) | | |
Prepaid expenses and other current assets
|
| | | | 4,590 | | | | | | (3,457) | | |
Other non-current assets
|
| | | | (162) | | | | | | (9) | | |
Trade payables
|
| | | | 425 | | | | | | 1,881 | | |
Accrued expenses
|
| | | | (684) | | | | | | 2,081 | | |
Other current liabilities
|
| | | | 2,747 | | | | | | (7,143) | | |
Other non-current liabilities
|
| | | | (1,369) | | | | | | 1,082 | | |
Net cash provided by operating activities
|
| | | | 58,434 | | | | | | 17,838 | | |
Investing activities: | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (5,499) | | | | | | (6,545) | | |
Acquisition of business, net of cash acquired
|
| | | | (24,323) | | | | | | — | | |
Net cash (used in) investing activities
|
| | | | (29,822) | | | | | | (6,545) | | |
Financing activities: | | | | | | | | | | | | | |
Payments of long-term debt
|
| | | | (22,000) | | | | | | (563) | | |
Deferred payment related to Leiki acquisition
|
| | | | — | | | | | | (2,033) | | |
Deferred payment related to Zentrick acquisition
|
| | | | (50) | | | | | | (50) | | |
Payment of contingent consideration related to Zentrick acquisition
|
| | | | — | | | | | | (601) | | |
Proceeds from common stock issued upon exercise of stock options
|
| | | | 5,514 | | | | | | 383 | | |
Proceeds from common stock issued under employee purchase plan
|
| | | | — | | | | | | 425 | | |
Proceeds from issuance of common stock upon initial public offering
|
| | | | 269,390 | | | | | | — | | |
Proceeds from issuance of common stock in connection with concurrent private placement
|
| | | | 30,000 | | | | | | — | | |
Payments related to offering costs
|
| | | | (21,797) | | | | | | (1,230) | | |
Capital lease payments
|
| | | | (1,222) | | | | | | (1,242) | | |
Shares repurchased for settlement of employee tax withholdings
|
| | | | (1,802) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 258,033 | | | | | | (4,911) | | |
Effect of exchange rate changes on cash and cash equivalents and restricted cash
|
| | | | (173) | | | | | | (38) | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 286,472 | | | | | | 6,344 | | |
Cash, cash equivalents, and restricted cash – Beginning of period
|
| | | | 33,395 | | | | | | 11,342 | | |
Cash, cash equivalents, and restricted cash – End of period
|
| | | $ | 319,867 | | | | | $ | 17,686 | | |
Cash and cash equivalents
|
| | | | 319,825 | | | | | | 17,289 | | |
Restricted cash (included in prepaid expenses and other current assets on the Condensed Consolidated Balance Sheets)
|
| | | | 42 | | | | | | 397 | | |
Total cash and cash equivalents and restricted cash
|
| | | $ | 319,867 | | | | | $ | 17,686 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for taxes
|
| | | | 5,586 | | | | | | 14,901 | | |
Cash paid for interest
|
| | | | 580 | | | | | | 2,692 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Conversion of Series A preferred stock to common stock in connection with the initial public offering
|
| | | | 610 | | | | | | — | | |
Treasury stock reissued upon the conversion of Series A preferred stock to common stock
|
| | | | 260,686 | | | | | | — | | |
Acquisition of equipment under capital lease
|
| | | | 1,518 | | | | | | 973 | | |
Capital assets financed by accounts payable
|
| | | | 41 | | | | | | 1,313 | | |
Offering costs included in accounts payable and accrued expense
|
| | | | — | | | | | | 772 | | |
(in thousands)
|
| |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Advertiser – direct
|
| | | $ | 34,057 | | | | | $ | 27,582 | | | | | $ | 93,260 | | | | | $ | 73,476 | | |
Advertiser – programmatic
|
| | | | 41,902 | | | | | | 28,044 | | | | | | 113,694 | | | | | | 76,023 | | |
Supply-side customer
|
| | | | 7,139 | | | | | | 5,411 | | | | | | 20,254 | | | | | | 15,777 | | |
Total revenue
|
| | | $ | 83,098 | | | | | $ | 61,037 | | | | | $ | 227,208 | | | | | $ | 165,276 | | |
(in thousands)
|
| |
Acquisition Date
|
| |||
Assets: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,007 | | |
Trade receivables
|
| | | | 948 | | |
Other assets
|
| | | | 96 | | |
Property, plant and equipment
|
| | | | 27 | | |
Intangible assets: | | | | | | | |
Technology
|
| | | | 2,245 | | |
Customer relationships
|
| | | | 7,208 | | |
Trademarks
|
| | | | 47 | | |
Non-compete agreements
|
| | | | 71 | | |
Total intangible assets
|
| | | | 9,571 | | |
Goodwill
|
| | | | 17,057 | | |
Total assets acquired
|
| | | $ | 28,706 | | |
Liabilities: | | | | | | | |
Trade payables
|
| | | $ | 145 | | |
Other current liabilities
|
| | | | 345 | | |
Deferred tax liability
|
| | | | 2,886 | | |
Total liabilities assumed
|
| | | | 3,376 | | |
Total purchase consideration
|
| | | $ | 25,330 | | |
Cash acquired
|
| | | | (1,007) | | |
Net cash purchase price
|
| | | | 24,323 | | |
(in thousands)
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
|
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||||
Trademarks and brands
|
| | | | 11,736 | | | | | | (3,200) | | | | | | 8,536 | | | | | | 11,690 | | | | | | (2,562) | | | | | | 9,128 | | |
Customer relationships
|
| | | | 109,301 | | | | | | (34,194) | | | | | | 75,107 | | | | | | 102,220 | | | | | | (27,720) | | | | | | 74,500 | | |
Developed technology
|
| | | | 65,599 | | | | | | (31,604) | | | | | | 33,995 | | | | | | 63,210 | | | | | | (25,128) | | | | | | 38,082 | | |
Non-compete agreements
|
| | | | 69 | | | | | | (2) | | | | | | 67 | | | | | | — | | | | | | — | | | | | | — | | |
Total intangible assets
|
| | | $ | 186,705 | | | | | $ | (69,000) | | | | | $ | 117,705 | | | | | $ | 177,120 | | | | | $ | (55,410) | | | | | $ | 121,710 | | |
(in thousands)
|
| | | | | | |
2021
|
| | | $ | 4,755 | | |
2022
|
| | | | 19,001 | | |
2023
|
| | | | 18,929 | | |
2024
|
| | | | 17,303 | | |
2025
|
| | | | 15,146 | | |
2026
|
| | | | 10,283 | | |
Thereafter
|
| | | | 32,288 | | |
Total
|
| | | $ | 117,705 | | |
| | |
(In years)
|
| |||
Trademarks and brands
|
| | | | 11 | | |
Customer relationships
|
| | | | 8 | | |
Developed technology
|
| | | | 4 | | |
Non-compete agreements
|
| | | | 2 | | |
| | |
As of
|
| |||||||||
(in thousands)
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Computers and peripheral equipment
|
| | | $ | 16,738 | | | | | $ | 14,577 | | |
Office furniture and equipment
|
| | | | 1,104 | | | | | | 1,124 | | |
Leasehold improvements
|
| | | | 9,315 | | | | | | 9,267 | | |
Capitalized software development costs
|
| | | | 13,236 | | | | | | 8,382 | | |
Less accumulated depreciation and amortization
|
| | | | (23,700) | | | | | | (15,243) | | |
Total property, plant and equipment, net
|
| | | $ | 16,693 | | | | | $ | 18,107 | | |
(in thousands)
|
| |
As of September 30, 2021
|
| |||||||||||||||||||||
|
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
|
| | | $ | 11,725 | | | | | | — | | | | | | — | | | | | | 11,725 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration current
|
| | | | — | | | | | | — | | | | | | 1,717 | | | | | | 1,717 | | |
Contingent consideration non-current
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,717 | | | | | $ | 1,717 | | |
(in thousands)
|
| |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Quoted Market
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Tota1 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 | | |
(in thousands)
|
| | | | | | |
Balance at January 1, 2021
|
| | | $ | 1,660 | | |
Fair value adjustments
|
| | | | 57 | | |
Payments during the year
|
| | | | — | | |
Balance at September 30, 2021
|
| | | $ | 1,717 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (basic and diluted)
|
| | | $ | 7,924 | | | | | $ | 5,805 | | | | | $ | 1,000 | | | | | $ | 12,323 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding
|
| | | | 158,045 | | | | | | 139,841 | | | | | | 144,305 | | | | | | 139,779 | | |
Dilutive effect of share-based awards
|
| | | | 9,000 | | | | | | 6,713 | | | | | | 9,242 | | | | | | 7,064 | | |
Weighted-average dilutive shares outstanding
|
| | |
|
167,045
|
| | | |
|
146,554
|
| | | |
|
153,547
|
| | | |
|
146,843
|
| |
Basic earnings per share
|
| | | $ | 0.05 | | | | | $ | 0.04 | | | | | $ | 0.01 | | | | | $ | 0.09 | | |
Diluted earnings per share
|
| | | $ | 0.05 | | | | | $ | 0.04 | | | | | $ | 0.01 | | | | | $ | 0.08 | | |
| | |
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
|
| | | | 1,707 | | | | | | 30.95 | | | | | | — | | | | | | — | | |
Options exercised
|
| | | | (1,710) | | | | | | 3.28 | | | | | | — | | | | | | — | | |
Options forfeited
|
| | | | (271) | | | | | | 7.15 | | | | | | — | | | | | | — | | |
Outstanding as of September 30, 2021
|
| | | | 14,439 | | | | | $ | 7.70 | | | | | | 7.41 | | | | | $ | 383,974 | | |
Options expected to vest as of September 30, 2021
|
| | | | 4,136 | | | | | $ | 16.20 | | | | | | 8.90 | | | | | $ | 75,637 | | |
Options exercisable as of September 30, 2021
|
| | | | 6,404 | | | | | $ | 3.68 | | | | | | 6.70 | | | | | $ | 195,205 | | |
| | |
2021
|
|
Risk – free interest rate (percentage)
|
| |
0.6. – 1.1
|
|
Expected term (years)
|
| |
5.9 – 6.1
|
|
Expected dividend yield (percentage)
|
| |
—
|
|
Expected volatility (percentage)
|
| |
42.1 – 43.6
|
|
| | |
Restricted Stock
|
| |||||||||
| | |
Number of
Shares |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Outstanding as of December 31, 2020
|
| | | | 1,261 | | | | | $ | 7.74 | | |
Granted
|
| | | | 1,720 | | | | | | 30.88 | | |
Vested
|
| | | | (322) | | | | | | 8.97 | | |
Forfeited
|
| | | | (4) | | | | | | 35.54 | | |
Outstanding as of September 30, 2021
|
| | | | 2,655 | | | | | $ | 22.54 | | |
Expected to vest as of September 30, 2021
|
| | | | 2,330 | | | | | | | | |
(in thousands)
|
| |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Product development
|
| | | $ | 1,239 | | | | | $ | 212 | | | | | $ | 1,953 | | | | | $ | 465 | | |
Sales, marketing and customer support
|
| | | | 1,423 | | | | | | 305 | | | | | | 3,743 | | | | | | 869 | | |
General and administrative
|
| | | | 2,186 | | | | | | 1,102 | | | | | | 6,404 | | | | | | 2,227 | | |
Total stock-based compensation
|
| | | $ | 4,848 | | | | | $ | 1,619 | | | | | $ | 12,100 | | | | | $ | 3,561 | | |
(in thousands)
|
| |
As of
|
| |||||||||
|
September 30, 2021
|
| |
December 31, 2020
|
| ||||||||
Vendor payments
|
| | | $ | 5,254 | | | | | $ | 3,896 | | |
Employee commissions and bonuses
|
| | | | 8,372 | | | | | | 11,344 | | |
Payroll and other employee related expense
|
| | | | 8,810 | | | | | | 6,957 | | |
401k and pension expense
|
| | | | 1,459 | | | | | | 1,358 | | |
Other taxes
|
| | | | 1,232 | | | | | | 1,864 | | |
Total accrued expense
|
| | | $ | 25,127 | | | | | $ | 25,419 | | |
(in thousands)
|
| |
Year Ending
December 31, |
| |||
2021(for remaining three months)
|
| | | $ | 1,550 | | |
2022
|
| | | | 5,347 | | |
2023
|
| | | | 4,880 | | |
2024
|
| | | | 1,015 | | |
2025
|
| | | | 981 | | |
2026
|
| | | | 368 | | |
Thereafter
|
| | | | 76 | | |
| | | | $ | 14,217 | | |
(in thousands)
|
| |
Year Ending
December 31, |
| |||
2021 (for remaining three months)
|
| | | $ | 674 | | |
2022
|
| | | | 2,144 | | |
2023
|
| | | | 1,937 | | |
2024
|
| | | | 598 | | |
2025
|
| | | | 170 | | |
Total
|
| | | | 5,523 | | |
Less: Amount representing interest
|
| | | | (277) | | |
Present Value of net minimum capital lease payments
|
| | | $ | 5,246 | | |
Capital leases short term
|
| | | $ | 2,140 | | |
Capital leases long term
|
| | | | 3,106 | | |
Total
|
| | | $ | 5,246 | | |
| William Blair | | | | | |
KeyBanc Capital Markets
|
| ||||||
|
BMO Capital Markets
|
| |
Canaccord Genuity
|
| |
JMP Securities
|
| |
Needham & Company
|
| |
Loop Capital Markets
|
|