Innovid, a leading independent connected TV (CTV) advertising
delivery and measurement platform, reports results for the nine
months ended September 30, 2021, as part of its planned merger with
ION Acquisition Corp. 2 Ltd. (“ION”) (NYSE:IACB). The combined
company will operate under the Innovid name and trade on the NYSE
under the CTV ticker symbol to align with Innovid’s capabilities
and leadership position in the CTV advertising ecosystem.
Innovid’s core ad delivery solution provides advertisers a
consolidated interface to streamline ad serving, operating as the
infrastructure through which CTV ads are delivered across all media
including direct buys, programmatic inventory, the open web, and
walled gardens. Innovid’s platform also allows advertisers to tap
into value-added features designed to increase the performance of
advertising creative through personalization and interactivity, as
well as provide deeper insights into CTV advertising reach,
frequency, and engagement.
“Innovid’s recent results demonstrate the gains our
purpose-built for CTV technology has made in addressing the needs
of the world’s largest advertisers as they continue to shift
investments from broadcast TV to CTV,” said Zvika Netter,
Co-Founder and CEO of Innovid. “As part of this shift, compared to
the same period last year we experienced nearly tripled CTV revenue
growth outside the U.S. market, and nearly doubled the usage of our
data-driven personalized creative solutions. Our position as a
neutral tech provider free of media bias has allowed us to capture
a large and growing market share. We are particularly excited about
the high-growth potential of CTV beyond the U.S market, including
China where we have recently expanded our capabilities and will
continue to work with our clients and partners to deliver the
optimal CTV viewing experience around the world.”
Innovid Welcomes Industry Veterans To Board
Innovid’s leadership team spans decades of experience across a
diverse set of technology, advertising, and measurement sectors and
we recently announced that Steven Cakebread and Rachel Lam are
expected to join the Innovid Board of Directors post-closing.
Mr. Cakebread is currently the Chief Financial Officer of Yext,
Inc. after having served in various senior executive roles at
companies such as Pandora Media Inc., Salesforce, D-Wave Systems,
and Xactly Corporation. He has an extensive public-company
background and is the published author of The IPO Playbook. Mr.
Cakebread currently serves on the board of directors of Bill.com
(NYSE:BILL) and Tunein.com. He previously served as a member of the
board of directors of Service Source, Solar Winds, and
eHealth.com.
Ms. Lam is the Co-Founder and Managing Partner of Imagination
Capital. Previously, she founded the Time Warner Investments Group
where she led numerous investments in and exits from portfolio
companies including Maker Studios (sold to Disney), Bluefin Labs
(sold to Twitter), Admeld (sold to Google), and the Tremor Video
IPO, among others. Prior to Time Warner, Ms. Lam spent several
years in investment banking within the M&A group at Morgan
Stanley and the Media and Telecommunications group at Credit
Suisse. Over the years Ms. Lam has served on twenty boards of
directors and currently serves on the boards of Magnite (NASDAQ:
MGNI) and Porch Group (NASDAQ: PRCH), as well as on the non-profit
board of The Center for Reproductive Rights.
“We are looking forward to working with Steve and Rachel,”
continued Netter. “Steve's financial and leadership experience with
large corporations like Pandora and Salesforce combined with
Rachel’s extensive background in investments and advertising
technology position the Innovid leadership team well for our next
phase of growth and role as leaders in the rapidly changing CTV
advertising industry.”
Highlights for the Nine Months Ended September 30,
2021
- Revenue for the nine months ended
September 30, 2021, totaled $64.3 million, an increase of 41%
compared to the same period in 2020
- Revenue from CTV grew 65% year over
year, continuing to drive Innovid’s growth
- CTV accounted for 46% of all video
impressions served by Innovid during the nine months ended
September 30, 2021, up from 39% in the same period in 2020
- CTV international revenue from
outside the U.S. market grew nearly tripled year-over-year
- Adjusted EBITDA for the nine months
ended September 30, 2021, was $3.7 million, representing a 201%
increase over the prior nine-month period’s Adjusted EBITDA loss of
$3.6 million.
The growth and scaling of CTV was the key driver of Innovid’s
revenue growth. As TV ad spend continues to shift from linear to
CTV, we continue to benefit from the natural volume growth of CTV
impressions we delivered for our existing and new customers. We
have driven consistent positive net revenue retention of our core
client base, largely through increased CTV advertising volume, as
legacy TV budgets migrate from linear TV to CTV. We believe our
open platform and purpose-built technology for CTV, combined with
our position as a media-independent provider, has allowed us to win
a large and growing market share, while the growth of CTV combined
with our usage-based revenue model has further contributed to our
rapid growth.
COVID-19 pandemic
The novel coronavirus (“COVID-19”) pandemic has created, and may
continue to create significant uncertainty in macroeconomic
conditions, and the extent of its impact on our operational and
financial performance will depend on certain developments,
including the duration and spread of the outbreak and the impact on
our customers. Based on public reporting and our observations, some
advertisers in certain industries, such as the automotive industry,
decreased their short-term advertising spending in light of supply
chain disruptions and/or labor shortage. This in turn could
negatively impact our revenues from such advertisers.
We have considered the impact of COVID-19 on our estimates and
assumptions and determined that there were no material adverse
impacts on the consolidated financial statements for the nine
months ended September 30, 2021, and year ended December 31, 2020.
As events continue to evolve and additional information becomes
available, our estimates and assumptions may change materially in
future periods.
Further information about ION and Innovid can be found in the
definitive proxy statement/prospectus, which was declared effective
by the SEC on November 10, 2021. This guidance is subject to the
risks and uncertainties described in the “Forward Looking
Statements” below.
Additional Information and Where to Find It
In connection with the proposed Business Combination, ION has
filed a registration statement on Form S-4 with the U.S. Securities
and Exchange Commission, which includes a proxy
statement/prospectus and certain other related documents, which
will be both the proxy statement to be distributed to holders of
shares of ION’s Class A Common Stock in connection with ION’s
solicitation of proxies for the vote by ION’s stockholders with
respect to the Business Combination and other matters as may be
described in the definitive proxy statement, as well as the
prospectus relating to the offer and sale of the securities of ION
to be issued in the Business Combination. ION’s stockholders and
other interested persons are advised to read the preliminary proxy
statement/prospectus included in the Registration Statement and the
amendments thereto and the definitive proxy statement/prospectus
and documents incorporated by reference therein filed in connection
with the Business Combination, as these materials will contain
important information about the parties to the Business Combination
Agreement, ION and the Business Combination. After the Registration
Statement is declared effective, the definitive proxy
statement/prospectus will be mailed to ION’s stockholders as of a
record date to be established for voting on the Business
Combination and other matters as may be described in the
Registration Statement. Stockholders will also be able to obtain
copies of the proxy statement/prospectus and other documents filed
with the SEC that will be incorporated by reference in the proxy
statement/prospectus, without charge, once available, at the SEC’s
web site at www.sec.gov, or by directing a request to: ION
Acquisition Corp 2 Ltd., 89 Medinat Hayehudim Street, Herzliya
4676672, Israel, Attention: Secretary, +972 (9) 970-3620.
Participants in the Solicitation
ION and its directors and executive officers may be deemed
participants in the solicitation of proxies from ION’s shareholders
with respect to the Business Combination. A list of the names of
those directors and executive officers and a description of their
interests in ION is contained in ION’s registration statement on
Form S-4, which is available free of charge at the SEC’s website at
www.sec.gov, or by directing a request to ION Acquisition Corp 2
Ltd., 89 Medinat Hayehudim Street, Herzliya 4676672, Israel,
Attention: Secretary, +972 (9) 970-3620.
Innovid and its directors and executive officers may also be
deemed to be participants in the solicitation of proxies from the
shareholders of ION in connection with the Business Combination. A
list of the names of such directors and executive officers and
information regarding their interests in the Business Combination
will be contained in the Registration Statement.
No Offer or Solicitation
This press release shall not constitute a solicitation of a
proxy, consent or authorization with respect to any securities or
in respect of the Business Combination. This Current Report on Form
8-K shall also not constitute an offer to sell or the solicitation
of an offer to buy any securities, nor shall there be any sale of
securities in any states or jurisdictions in which such offer,
solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of any such jurisdiction.
No offering of securities shall be made except by means of a
prospectus meeting the requirements of section 10 of the Securities
Act, or an exemption therefrom.
Non-GAAP Financial Measures
Innovid prepares audited financial statements in accordance with
U.S. generally accepted accounting principles (“GAAP”). Innovid
also discloses and discusses non-GAAP financial measures such as
Adjusted EBITDA and Adjusted EBITDA Margin. The non-GAAP financial
measures that Innovid uses may not be comparable to similarly
titled measures reported by other companies. Also, in the future,
Innovid may disclose different non-GAAP financial measures in order
to help its investors meaningfully evaluate and compare its results
of operations to its previously reported results of operations or
to those of other companies in Innovid’s industry. Non-GAAP results
adjust for certain non-cash items and other items presented in the
reconciliation table later in this release. Innovid believes that
these measures are relevant and provide useful information to
investors by providing a baseline for evaluation and comparing its
operating performance against that of other companies in Innovid’s
industry. Non-GAAP financial measures should be considered in
addition to, and not as a substitute for, measures of financial
performance prepared in accordance with GAAP.
Adjusted EBITDA
Innovid uses Adjusted EBITDA and Adjusted EBITDA Margin as
measures of operational efficiency to understand and evaluate our
core business operations. We believe that these non-GAAP financial
measures are useful to investors for period to period comparisons
of our core business and for understanding and evaluating trends in
our operating results on a consistent basis by excluding items that
we do not believe are indicative of our core operating
performance.
These non-GAAP financial measures have limitations as analytical
tools and should not be considered in isolation or as substitutes
for an analysis of our results as reported under GAAP. Some of the
limitations of these measures are:
- they do not reflect changes in, or cash requirements for, our
working capital needs;
- Adjusted EBITDA does not reflect our capital expenditures or
future requirements for capital expenditures or contractual
commitments;
- they do not reflect income tax expense or the cash requirements
to pay income taxes;
- they do not reflect our interest expense or the cash
requirements necessary to service interest or principal payments on
our debt; and
- although depreciation and amortization are non-cash charges
related mainly to intangible assets, certain assets being
depreciated and amortized will have to be replaced in the future,
and Adjusted EBITDA does not reflect any cash requirements for such
replacements.
In addition, other companies in our industry may calculate these
non-GAAP financial measures differently than we do, limiting their
usefulness as a comparative measure. You should compensate for
these limitations by relying primarily on our U. S. GAAP results
and using the non-GAAP financial measures only supplementally. We
calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by
total revenue.
The table later in this release presents a reconciliation of
Adjusted EBITDA, a non-GAAP financial measure, to the most directly
comparable financial measure prepared in accordance with GAAP.
About Innovid
Founded in 2007, Innovid powers connected TV (CTV) advertising
streaming, personalization, and measurement for the world’s largest
brands. Through a global infrastructure that enables data-driven
personalization, real-time decisioning, scaled ad serving, and
accredited measurement, Innovid offers its clients and partners
streamlined solutions that optimize the value of investments across
screens and devices. Innovid is an independent platform that leads
the market in CTV innovation powered by exclusive partnerships
designed to fuel the future of TV advertising. Headquartered in New
York City, Innovid serves a global client base through offices
across the Americas, Europe, and Asia Pacific.
About ION
ION is a blank check company incorporated for the purpose of
effecting a merger, share exchange, asset acquisition, share
purchase, reorganization or similar business combination with one
or more businesses. While ION may pursue a business combination
target in any business or industry, ION is focused on the rapidly
growing universe of Israeli companies and entrepreneurs that apply
technology and innovation to our everyday lives. The Company is
sponsored by ION Holdings 2, LP., an affiliate of ION Crossover
Partners Ltd.
Forward Looking Statements
This press release includes “forward-looking statements” within
the meaning of the “safe harbor” provisions of the Private
Securities Litigation Reform Act of 1995. Innovid’s and ION’s
actual results may differ from their expectations, estimates and
projections and consequently, you should not rely on these
forward-looking statements as predictions of future events. Words
such as “expect,” “estimate,” “project,” “budget,” “forecast,”
“anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,”
“believes,” “predicts,” “potential,” “continue,” and similar
expressions are intended to identify such forward-looking
statements. These forward-looking statements include, without
limitation, ION’s and Innovid’s expectations with respect to future
performance and anticipated financial impacts of the Business
Combination, the satisfaction of the closing conditions to the
Business Combination, and the timing of the completion of the
Business Combination. These forward-looking statements involve
significant risks and uncertainties that could cause the actual
results to differ materially from the expected results. Most of
these factors are outside ION’s and Innovid’s control and are
difficult to predict. Factors that may cause such differences
include, but are not limited to: (i) the occurrence of any event,
change or other circumstances that could give rise to the
termination of the Merger Agreement or could otherwise cause the
Business Combination to fail to close; (ii) the outcome of legal
proceedings that have or may be instituted against ION and Innovid;
(iii) the inability to complete the Business Combination, including
due to failure to obtain the requisite approval of shareholders or
other conditions to closing in the Merger Agreement; (iv) the
receipt of an unsolicited offer from another party for an
alternative business transaction that could interfere with the
Business Combination; (v) the inability to obtain or maintain the
listing of the common stock of the post-acquisition company on The
New York Stock Exchange following the Business Combination; (vi)
the risk that the announcement and consummation of the Business
Combination disrupts current plans and operations; (vii) the
ability to recognize the anticipated benefits of the Business
Combination, which may be affected by, among other things,
competition, the ability of the combined company to grow and manage
growth profitably and retain its key employees; (viii) costs
related to the Business Combination; (ix) changes in applicable
laws or regulations; (x) the possibility that ION, Innovid or the
combined company may be adversely affected by other economic,
business, competitive and/or factors such as the COVID-19 pandemic;
(xi) the potential effect of reduced advertising spend due to
ongoing supply chain constraints on our customers and the ultimate
impact of such constraints on our results of operations and ability
to accurately predict future performance; and (xii) other risks and
uncertainties indicated from time to time in the proxy
statement/prospectus relating to the Business Combination,
including those under “Risk Factors” in the Registration Statement,
and in ION’s other filings with the SEC. ION cautions that the
foregoing list of factors is not exclusive. ION cautions readers
not to place undue reliance upon any forward-looking statements,
which speak only as of the date made. ION does not undertake or
accept any obligation or undertaking to release publicly any
updates or revisions to any forward-looking statements to reflect
any change in its expectations or any change in events, conditions
or circumstances on which any such statement is based.
INNOVID, INC. AND ITS
SUBSIDIARIESCONDENSED CONSOLIDATED BALANCE
SHEETS(In thousands, except stock and per stock data)
|
September 30,2021 |
|
December 31, 2020 |
|
(Unaudited) |
|
|
ASSETS |
|
|
|
CURRENT ASSETS: |
|
|
|
Cash and cash equivalents |
$ |
14,472 |
|
|
$ |
15,645 |
|
Trade receivables, net
(allowance for doubtful accounts of $83 and $121 at September 30,
2021 and December 31, 2020, respectively) |
34,223 |
|
|
34,804 |
|
Prepaid expenses and other
current assets |
1,966 |
|
|
1,174 |
|
Total current
assets |
50,661 |
|
|
51,623 |
|
NON-CURRENT ASSETS: |
|
|
|
Long-term other deposit |
317 |
|
|
348 |
|
Long-term restricted
deposits |
445 |
|
|
447 |
|
Property and equipment,
net |
3,298 |
|
|
2,325 |
|
Goodwill |
4,555 |
|
|
4,555 |
|
Intangible assets, net |
— |
|
|
33 |
|
Deferred offering cost |
3,269 |
|
|
— |
|
Other non-current assets |
607 |
|
|
127 |
|
Total non-current
assets |
12,491 |
|
|
7,835 |
|
TOTAL
ASSETS |
$ |
63,152 |
|
|
$ |
59,458 |
|
LIABILITIES, TEMPORARY EQUITY,
AND STOCKHOLDERS’ DEFICIT |
|
|
|
CURRENT LIABILITIES: |
|
|
|
Trade payables |
$ |
2,564 |
|
|
$ |
1,854 |
|
Employees and payroll
accruals |
6,861 |
|
|
6,506 |
|
Accrued expenses and other
current liabilities |
2,171 |
|
|
1,155 |
|
Current portion of long-term
debt |
— |
|
|
1,527 |
|
Deferred offering cost
accrual |
2,406 |
|
|
— |
|
Total current
liabilities |
14,002 |
|
|
11,042 |
|
NON-CURRENT LIABILITIES: |
|
|
|
Long-term debt |
6,000 |
|
|
7,506 |
|
Other non-current
liabilities |
2,854 |
|
|
3,144 |
|
Warrants liability |
3,690 |
|
|
499 |
|
Total non-current
liabilities |
12,544 |
|
|
11,149 |
|
TOTAL
LIABILITIES |
26,546 |
|
|
22,191 |
|
COMMITMENTS AND CONTINGENT
LIABILITIES (Note 6) |
|
|
|
TEMPORARY EQUITY |
|
|
|
Preferred stocks - Authorized:
55,514,480 at September 30, 2021 (unaudited) and December 31, 2020;
Issued and Outstanding: 55,105,773 at September 30, 2021
(unaudited) and December 31, 2020 |
139,990 |
|
|
86,997 |
|
STOCKHOLDERS’ DEFICIT: |
|
|
|
Common stocks of $0.001 par
value - Authorized: 75,254,333 at September 30, 2021 (unaudited)
and December 31, 2020; Issued: 15,704,059 and 13,602,467 stocks at
September 30, 2021 (unaudited) and December 31, 2020, respectively,
and Outstanding: 14,272,521 and 12,170,929 stocks at September 30,
2021 (unaudited) and December 31, 2020, respectively |
14 |
|
|
12 |
|
Treasury stocks, at cost
(1,431,538 stocks at September 30, 2021 (unaudited) and December
31, 2020) |
(1,629 |
) |
|
(1,629 |
) |
Accumulated deficit |
(101,769 |
) |
|
(48,113 |
) |
Total stockholders’
deficit |
(103,384 |
) |
|
(49,730 |
) |
TOTAL LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT |
$ |
63,152 |
|
|
$ |
59,458 |
|
The accompanying notes are an integral part of the
interim condensed consolidated financial statements.
INNOVID, INC. AND ITS
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS(In thousands, except stock and per stock
data)
|
Nine months ended September 30, |
|
2021 |
|
2020 |
|
(Unaudited) |
|
(Unaudited) |
Revenues |
$ |
64,324 |
|
|
$ |
45,772 |
|
Cost of revenues |
12,418 |
|
|
8,544 |
|
Gross
profit |
51,906 |
|
|
37,228 |
|
Operating expenses: |
|
|
|
Research and development |
16,932 |
|
|
13,673 |
|
Sales and marketing |
23,534 |
|
|
22,624 |
|
General and
administrative |
10,587 |
|
|
5,622 |
|
Total operating
expenses |
51,053 |
|
|
41,919 |
|
Operating profit/
(loss) |
853 |
|
|
(4,691 |
) |
Finance expenses, net |
3,878 |
|
|
528 |
|
Loss before
taxes |
(3,025 |
) |
|
(5,219 |
) |
Taxes on income |
829 |
|
|
899 |
|
Net loss |
$ |
(3,854 |
) |
|
$ |
(6,118 |
) |
|
|
|
|
Accretion of preferred stock
to redemption value |
(52,993 |
) |
|
(3,873 |
) |
Net loss attributable
to common stockholders |
$ |
(56,847 |
) |
|
$ |
(9,991 |
) |
Net loss per stock
attributable to common stockholders – basic and
diluted |
$ |
(4.32 |
) |
|
$ |
(0.83 |
) |
Weighted-average number of
stocks used in computing net loss per stock attributable to common
stockholders |
13,157,022 |
|
|
11,973,921 |
|
INNOVID, INC. AND ITS
SUBSIDIARIESCONDENSED STATEMENTS OF CHANGES IN
TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT(In thousands,
except stock data)
|
Temporary equity |
|
Common stocks |
|
Treasury stocks |
|
Additional paid-in capital |
|
Accumulated deficit |
|
Total stockholders’ deficit |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
|
|
Balance as of January 1, 2021 |
55,105,773 |
|
|
$ |
86,997 |
|
|
12,170,929 |
|
|
$ |
12 |
|
|
1,431,538 |
|
|
$ |
(1,629 |
) |
|
|
$ |
— |
|
|
|
$ |
(48,113 |
) |
|
|
$ |
(49,730 |
) |
|
Accretion of preferred stocks
to redemption value |
— |
|
|
52,993 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(3,191 |
) |
|
|
(49,802 |
) |
|
|
(52,993 |
) |
|
Stock-based compensation |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
2,311 |
|
|
|
— |
|
|
|
2,311 |
|
|
Stock options exercised |
— |
|
|
— |
|
|
2,101,592 |
|
|
2 |
|
|
— |
|
|
— |
|
|
|
880 |
|
|
|
— |
|
|
|
882 |
|
|
Net loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(3,854 |
) |
|
|
(3,854 |
) |
|
Balance as of
September 30, 2021 (unaudited) |
55,105,773 |
|
|
$ |
139,990 |
|
|
14,272,521 |
|
|
$ |
14 |
|
|
1,431,538 |
|
|
$ |
(1,629 |
) |
|
|
$ |
— |
|
|
|
$ |
(101,769 |
) |
|
|
$ |
(103,384 |
) |
|
|
Temporary Equity |
|
Common stocks |
|
Treasury stocks |
|
Additional paid-in capital |
|
Accumulated deficit |
|
Total stockholders’ deficit |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
Number |
|
Amount |
|
|
|
Balance as of January 1, 2020 |
55,105,773 |
|
|
$ |
79,700 |
|
|
11,941,841 |
|
|
$ |
12 |
|
|
1,431,538 |
|
|
$ |
(1,629 |
) |
|
|
$ |
3,048 |
|
|
|
$ |
(44,218 |
) |
|
|
$ |
(42,787 |
) |
|
Accretion of preferred stocks
to redemption value |
— |
|
|
3,873 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(3,873 |
) |
|
|
— |
|
|
|
(3,873 |
) |
|
Capital contribution |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
504 |
|
|
|
— |
|
|
|
504 |
|
|
Stock-based compensation |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
457 |
|
|
|
— |
|
|
|
457 |
|
|
Stock options exercised |
— |
|
|
— |
|
|
47,920 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
30 |
|
|
|
— |
|
|
|
30 |
|
|
Net loss |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
(6,118 |
) |
|
|
(6,118 |
) |
|
Balance as of
September 30, 2020 (unaudited) |
55,105,773 |
|
|
$ |
83,573 |
|
|
11,989,761 |
|
|
$ |
12 |
|
|
1,431,538 |
|
|
$ |
(1,629 |
) |
|
|
$ |
166 |
|
|
|
$ |
(50,336 |
) |
|
|
$ |
(51,787 |
) |
|
The accompanying notes are an integral part of
the interim condensed consolidated financial statements.
* Represents an amount less than $1.
INNOVID, INC. AND ITS
SUBSIDIARIESCONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS(In thousands, except stock and per stock
data)
|
Nine months ended September 30, |
|
2021 |
|
2020 |
|
(Unaudited) |
|
(Unaudited) |
Cash flows from
operating activities: |
|
|
|
Net loss |
$ |
(3,854 |
) |
|
$ |
(6,118 |
) |
Adjustments to reconcile net
loss to net cash used in operating activities: |
|
|
|
Depreciation and amortization |
487 |
|
|
475 |
|
Stock-based compensation |
2,311 |
|
|
457 |
|
Change in fair value of warrants |
3,191 |
|
|
51 |
|
Changes in operating assets
and liabilities |
|
|
|
Decrease/ (increase) in trade receivables, net |
581 |
|
|
(115 |
) |
(Increase)/ decrease in prepaid expenses and other assets |
(1,587 |
) |
|
158 |
|
Increase/ (decrease) in trade payables |
710 |
|
|
(753 |
) |
Increase in employees and payroll accruals |
355 |
|
|
1,735 |
|
Increase in accrued expenses and other liabilities |
852 |
|
|
1,633 |
|
Net cash provided by/
(used in) operating activities |
3,046 |
|
|
(2,477 |
) |
Cash flows from
investing activities: |
|
|
|
Internal use software capitalization |
(1,049 |
) |
|
— |
|
Founders’ note receivable |
(459 |
) |
|
— |
|
Purchase of property and equipment |
(378 |
) |
|
(799 |
) |
(Increase)/ decrease in deposits |
(58 |
) |
|
54 |
|
Net cash used in
investing activities |
(1,944 |
) |
|
(745 |
) |
Cash flows from
financing activities: |
|
|
|
Proceeds from loans |
— |
|
|
9,025 |
|
Repayment of loans |
(3,033 |
) |
|
— |
|
Proceeds from exercise of options |
882 |
|
|
30 |
|
Capital contribution |
— |
|
|
504 |
|
Repayment of acquisition liability |
(126 |
) |
|
— |
|
Net cash (used in)/
provided by financing activities |
(2,277 |
) |
|
9,559 |
|
(Decrease)/ increase in cash,
cash equivalents and restricted cash |
(1,175 |
) |
|
6,337 |
|
Cash, cash equivalents and
restricted cash at the beginning of the period |
16,092 |
|
|
12,057 |
|
Cash, cash equivalents
and restricted cash at the end of the period |
$ |
14,917 |
|
|
$ |
18,394 |
|
Supplemental
disclosure of cash flows activities: |
|
|
|
(1) Cash paid during the year
for: |
|
|
|
Income taxes |
$ |
216 |
|
|
$ |
221 |
|
Interest |
$ |
189 |
|
|
$ |
171 |
|
(2) Non-cash
transactions: |
|
|
|
Accrued acquisition
liability |
$ |
— |
|
|
$ |
126 |
|
Accretion of preferred stocks
to redemption value |
$ |
52,993 |
|
|
$ |
3,873 |
|
Deferred offering cost
included in accrued liabilities |
$ |
2,406 |
|
|
$ |
— |
|
Reconciliation of
cash, cash equivalents, and restricted cash reported within the
statement of financial position |
|
|
|
Cash and cash equivalents |
$ |
14,472 |
|
|
$ |
17,976 |
|
Restricted cash in restricted
deposits |
445 |
|
|
418 |
|
Total cash, cash
equivalents, and restricted cash shown in the consolidated
statements of cash flows |
$ |
14,917 |
|
|
$ |
18,394 |
|
The accompanying notes are an integral part of
the interim condensed consolidated financial statements.
INNOVID, INC. AND ITS
SUBSIDIARIESRECONCILIATION OF NET INCOME (LOSS) TO
ADJUSTED EBITDA(In thousands, Unaudited)
|
Three months ended September 30, |
|
Nine months ended September 30, |
|
Year ended December 31, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
|
2020 |
|
2019 |
Net (loss)/income |
$ |
(259 |
) |
|
|
$ |
2,468 |
|
|
$ |
(3,854 |
) |
|
|
$ |
(6,118 |
) |
|
|
$ |
(812 |
) |
|
|
$ |
(7,334 |
) |
|
Net loss margin |
(1 |
) |
% |
|
13 |
% |
|
(6 |
) |
% |
|
(13 |
) |
% |
|
(1 |
) |
% |
|
(13 |
) |
% |
Depreciation and
amortization |
156 |
|
|
|
177 |
|
|
487 |
|
|
|
475 |
|
|
|
730 |
|
|
|
431 |
|
|
Stock-based compensation |
591 |
|
|
|
94 |
|
|
2,311 |
|
|
|
457 |
|
|
|
584 |
|
|
|
378 |
|
|
Finance expense, net (a) |
707 |
|
|
|
175 |
|
|
3,878 |
|
|
|
528 |
|
|
|
734 |
|
|
|
387 |
|
|
Other (b) |
— |
|
|
|
— |
|
|
— |
|
|
|
153 |
|
|
|
153 |
|
|
|
— |
|
|
Taxes on income |
304 |
|
|
|
178 |
|
|
829 |
|
|
|
899 |
|
|
|
1,200 |
|
|
|
902 |
|
|
Adjusted EBITDA |
$ |
1,499 |
|
|
|
$ |
3,092 |
|
|
$ |
3,651 |
|
|
|
$ |
(3,606 |
) |
|
|
$ |
2,589 |
|
|
|
$ |
(5,236 |
) |
|
Adjusted EBITDA
margin |
6 |
|
% |
|
17 |
% |
|
6 |
|
% |
|
(8 |
) |
% |
|
4 |
|
% |
|
(9 |
) |
% |
__________
(a) |
Finance expense, net consists mostly of remeasurement expense
related to our Argentinian subsidiary’s monetary assets,
liabilities and operating results, our interest expense and
revaluation of our warrants. |
(b) |
Other consists predominantly of
the loss related to a one time loss from sale of fixed assets in
our Israel subsidiary. |
Contacts
Media
Caroline Yodice, Crenshaw Communications: caroline@crenshawcomm.com
Investor Relations
Mark Roberts, The Blueshirt Group: investors@innovid.com
ION Acquisition Corp 2 (NYSE:IACB)
Historical Stock Chart
From Nov 2024 to Dec 2024
ION Acquisition Corp 2 (NYSE:IACB)
Historical Stock Chart
From Dec 2023 to Dec 2024