EX-99.1 2 ef20014376_ex99-1.htm EXHIBIT 99.1
Exhibit 99.1

Taboola Beats High End of Guidance in Q3 On All Metrics,
Raises Adj. EBITDA and Non-GAAP Net Income Guidance for 2023


-
Exceeded high end of guidance on all metrics - Q3 2023 Revenues of $360.2M, Gross Profit of $100.7M, ex-TAC Gross Profit of $128.4M, Net loss of $23.1M, Non-GAAP Net Income of $6.7M and Adjusted EBITDA of $22.8M.
 

-
Net cash provided by operating activities of $32.5M and Free Cash Flow in Q3 2023 of $22.8M.
 

-
eCommerce double-digit growth in Q3, on track to reach nearly 20% of ex-TAC in 2023.
 

-
Taboola News, distributing content to Android OEMs continues strong momentum in Q3; on track to grow from $50M in 2022 to almost $100M in 2023.
 

-
Q3 share buyback of $18.6M brings total buyback to $23.0M through Sept 30, 2023. Announcing additional share repurchase authority of up to $40M and debt repayment of up to $30M.
 

-
Significant progress on Yahoo partnership with 100% of Yahoo’s global supply now available through Taboola.
 

-
Raising 2023 Adjusted EBITDA range to $75M - $82M and Non-GAAP Net Income range to $7M - $12M. Continue to expect positive Free Cash Flow.
 

-
Reiterating 2024 guidance of $200M+ Adjusted EBITDA, $100M+ Free Cash Flow.
 
New York, NY, November 8, 2023 -- Taboola (Nasdaq: TBLA), a global leader in powering recommendations for the open web, helping people discover things they may like, today announced its results for the quarter ended September 30, 2023.

“We had strong performance in Q3, beating the high end of our guidance across all metrics and achieved $128.4M in ex-TAC Gross Profit, $22.8M in Adjusted EBITDA and $22.8M in Free Cash Flow,” said Adam Singolda, CEO of Taboola. “Our overperformance in the quarter was due to the momentum in our core business working with publishers and performance advertisers, as well as Taboola growth engines, namely eCommerce and Taboola News, as well as our AI-powered bidding technology which was responsible for a 2x lift in revenue from Microsoft vs the prior year. In addition, we made significant progress with Yahoo in Q3, with Taboola now able to offer exclusive access to Yahoo’s global supply. Together with Yahoo, we are incredibly excited for Taboola becoming the first ever “must buy” ad-platform in the Open Web.”

For more commentary on the quarter, please refer to Taboola’s Q3 2023 Shareholder Letter, which was furnished to the SEC and also posted on Taboola’s website today at https://investors.taboola.com.

1

Third Quarter Results Summary

(dollars in millions, except per share data)
 
Three months ended
September 30,
             
 
 
2023
 
2022
             
 
 
Unaudited
   
% change
YoY
   
Guidance
Revenues
 
$
360.2
     
$
332.5
     
8.3
%
 

$331 - $357
 
Gross profit
 
$
100.7
     
$
102.7
     
(2.0
%)
 

$83 - $95
 
Net loss
 
$
(23.1
)
   
$
(26.0
)
   
(11.1
%)
       
EPS diluted (1)
 
$
(0.07
)
   
$
(0.10
)
   
(35.7
%)
       
Ratio of net loss to gross profit
   
(23.0
%)
     
(25.3
%)
   
         
Cash flow provided by operating activities
 
$
32.5
     
$
23.2
     
39.8
%
       
Cash, cash equivalents, short-term deposits and investments
 
$
250.7
     
$
308.3
     
(18.7
%)
       
 
                                 
Non-GAAP Financial Data *
                                 
ex-TAC Gross Profit
 
$
128.4
     
$
129.3
     
(0.7
%)
 

$112 - $124
 
Adjusted EBITDA
 
$
22.8
     
$
24.2
     
(5.5
%)
 
 
($2) - $10

Non-GAAP Net Income (Loss)
 
$
6.7
     
$
10.2
     
(34.4
%)
 
 
($20) - ($8
)
Ratio of Adjusted EBITDA to ex-TAC Gross Profit
   
17.8
%
     
18.7
%
   
         
Free Cash Flow
 
$
22.8
     
$
11.0
     
107.3
%
       

1 The weighted-average shares used in the computation of the diluted EPS for the three months ended September 30, 2023 and 2022 are 352,591,043 and 255,160,597, respectively. The weighted-average shares for the three months ended September 30, 2023 include 45,198,702 Non-Voting Ordinary shares.
 
Business Highlights for Q3 2023


Revenue from new publisher partners continues to be an area of strength - Publisher wins that were new and from competitors included Nexstar, Adversports, Absolute Sports, Portal da Torcida, Nate, Excite Japan.

Renewed relationships with many well-known publishers including Gannett, Cox Media Group, Sport 1, NDTV, India Today, El Financiero, Internet Group.

Rolled out a new Taboola News partnership with realme, the world’s fastest-growing smartphone brand, powering recommendations on mobile devices for audiences in Europe, Southeast Asia and beyond, representing more than 6M devices.

New features and momentum for our Generative AI technology, including the introduction of Taboola Generative AI Admaker, which allows advertisers to edit existing creative automatically, instead of just creating images from scratch. For self service advertisers, every 4th new creative generated in our system is based on Generative AI tools we have released.

2

Fourth Quarter and Full Year 2023 Guidance

For the Fourth Quarter and Full Year 2023, the Company currently expects:

 
 
Q4 2023
Guidance
   
FY 2023
Guidance
 
 
 
Unaudited
 
 
 
(dollars in millions)
 
Revenues
 

$418 - $449
   

$1,438 - $1,469
 
Gross profit
 

$132 - $148
   

$420 - $436
 
ex-TAC Gross Profit*
 

$164 - $179
   

$531 - $546
 
Adjusted EBITDA*
 

$26 - $33
   
$75 - $82
 
Non-GAAP Net Income (Loss)*
 

$6 - $11

 
$7 - $12
 

Although we provide guidance for Adjusted EBITDA and Non-GAAP Net Income (Loss), we are not able to provide guidance for projected net income (loss), the most directly comparable GAAP measure. Certain elements of net income (loss), including share-based compensation expenses and warrant valuations, are not predictable due to the high variability and difficulty of making accurate forecasts. As a result, it is impractical for us to provide guidance on net income (loss) or to reconcile our Adjusted EBITDA and Non-GAAP Net Income (Loss) guidance without unreasonable efforts. Consequently, no disclosure of projected net income (loss) is included. For the same reasons, we are unable to address the probable significance of the unavailable information.

Webcast Details

Taboola’s senior management team will discuss the Company’s earnings on a call that will take place on November 8, 2023, at 8:30 AM ET. The call can be accessed via webcast at https://investors.taboola.com. To access the call by phone, please go to this link to register   https://register.vevent.com/register/BIde7d71bf81ff40529269fd4f8823c5b9  and you will be provided with dial in details. The webcast will be available for replay for one year, through the close of business on November 8, 2024.

3

*About Non-GAAP Financial Information

This press release includes ex-TAC Gross Profit, Adjusted EBITDA, Ratio of Adjusted EBITDA to ex-TAC Gross Profit, Free Cash Flow, Non-GAAP Net Income (Loss), which are non-GAAP financial measures. These non-GAAP financial measures are not measures of financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing the Company’s financial results. Therefore, these measures should not be considered in isolation or as an alternative to revenues, gross profit, net income (loss), cash flows from operations or other measures of profitability, liquidity or performance under GAAP. You should be aware that the Company’s presentation of these measures may not be comparable to similarly-titled measures used by other companies.

The Company believes non-GAAP financial measures provide useful supplemental information to management and investors regarding future financial and business trends relating to the Company. The Company believes that the use of these measures provides an additional tool for investors to use in evaluating operating results and trends and in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. Non-GAAP financial measures are subject to inherent limitations because they reflect the exercise of judgments by management about which items are excluded or included in calculating them, which may vary from period to period. Please refer to the appendix at the end of this press release for reconciliations to the most directly comparable measures in accordance with GAAP.

**About Cash Investment in Publisher Prepayments (Net)
 
We calculate cash investment in publisher prepayments (net) for a specific measurement period as the gross amount of cash publisher prepayments we made in that measurement period minus the amortization of publisher prepayments that were included in traffic acquisition cost during that measurement period, which were the result of cash publisher prepayments made in that measurement period and previous periods.

Note Regarding Forward-Looking Statements
 
Certain statements in this press release are forward-looking statements. Forward-looking statements generally relate to future events including future financial or operating performance of Taboola.com Ltd. (the “Company”). In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expect”, “guidance”, “intend”, “will”, “estimate”, “anticipate”, “believe”, “predict”, “target”, “potential” or “continue”, or the negatives of these terms or variations of them or similar terminology. Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from those expressed or implied by such forward looking statements.

4

These forward-looking statements are based upon estimates and assumptions that, while considered reasonable by the Company and its management, are inherently uncertain. Uncertainties and risk factors that could affect the Company’s future performance and cause results to differ from the forward-looking statements in this press release include, but are not limited to: the Company’s ability to grow and manage growth profitably, maintain relationships with customers and retain its management and key employees; the Company’s ability to successfully integrate the Connexity acquisition; changes in applicable laws or regulations; the Company’s estimates of expenses and profitability and underlying assumptions with respect to accounting presentations and purchase price and other adjustments; the extent to which we will voluntarily prepay additional long-term debt or buyback any of our Ordinary shares pursuant to authority granted by the Company’s Board of Directors, which may depend upon market and economic conditions; other business opportunities and priorities; and, with respect to the buyback of our Ordinary shares, the availability of sufficient continuing authority being approved and re-approved as necessary by the Tel Aviv District Court Economic Department to permit share buybacks (and our continued use of a net issuance mechanism to satisfy tax withholding obligations related to equity-based compensation on behalf of our directors, officers and other employees) or other factors; the Company’s ability to transition to and fully launch the native advertising service for Yahoo on the currently anticipated schedule or at all; the ability to generate or achieve the increase in Adjusted EBITDA and Free Cash Flow in 2024 or our expected revenue run-rate once Yahoo integration is live, in each case to the levels assumed in this press release or at all; ability to attract new digital properties and advertisers; ability to meet minimum guarantee requirements in contracts with digital properties; intense competition in the digital advertising space, including with competitors who have significantly more resources; ability to grow and scale the Company’s ad and content platform through new relationships with advertisers and digital properties; ability to secure high quality content from digital properties; ability to maintain relationships with current advertiser and digital property partners; ability to prioritize investments to improve profitability and free cash flow; ability to make continued investments in the Company’s AI-powered technology platform; the need to attract, train and retain highly-skilled technical workforce; changes in the regulation of, or market practice with respect to, “third party cookies” and its impact on digital advertising; continued engagement by users who interact with the Company’s platform on various digital properties; reliance on a limited number of partners for a significant portion of the Company’s revenue; changes in laws and regulations related to privacy, data protection, advertising regulation, competition and other areas related to digital advertising; ability to enforce, protect and maintain intellectual property rights; and risks related to the fact that we are incorporated in Israel and governed by Israeli law; the potential impacts of the war in Israel to the Company’s operations; the Company’s ability to receive the requisite Israeli court approvals to conduct current or future share repurchases; and other risks and uncertainties set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 under Part 1, Item 1A “Risk Factors” and in the Company’s subsequent filings with the Securities and Exchange Commission.

Nothing in this press release should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. You should not place undue reliance on these forward-looking statements, which speak only as of the date they were made. The Company undertakes no duty to update these forward-looking statements except as may be required by law.

About Taboola
Taboola powers recommendations for the open web, helping people discover things they may like.

The Company’s platform, powered by artificial intelligence, is used by digital properties, including websites, devices and mobile apps, to drive monetization and user engagement. Taboola has long-term partnerships with some of the top digital properties in the world, including CNBC, BBC, NBC News, Business Insider, The Independent and El Mundo.

5

Approximately 18,000 advertisers use Taboola to reach nearly 600 million daily active users in a brand-safe environment. Following the acquisition of Connexity in 2021, Taboola is a leader in powering e-commerce recommendations, driving more than 1 million monthly transactions each month. Leading brands, including Walmart, Macy’s, Wayfair, Skechers and eBay are among key customers.

Learn more at www.taboola.com and follow @taboola on Twitter.

Investor Contact:
Press Contact:
   
Jessica Kourakos
Dave Struzzi
   
investors@taboola.com
press@taboola.com

6

CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands, except share and per share data

 
 
September 30,
2023
   
December 31,
2022
 
 
 
Unaudited
       
ASSETS
           
CURRENT ASSETS
           
Cash and cash equivalents
 
$
238,259
   
$
165,893
 
Short-term investments
   
12,467
     
96,914
 
Restricted deposits
   
1,487
     
750
 
Trade receivables (net of allowance for credit losses of $10,794 and $6,748 as of September 30, 2023 and December 31, 2022, respectively)
   
232,118
     
256,708
 
Prepaid expenses and other current assets
   
71,549
     
73,643
 
Total current assets
   
555,880
     
593,908
 
NON-CURRENT ASSETS
               
Long-term prepaid expenses
   
40,854
     
42,945
 
Commercial agreement asset
   
289,451
     
 
Restricted deposits
   
4,111
     
4,059
 
Deferred tax assets, net
   
3,467
     
3,821
 
Operating lease right of use assets
   
65,003
     
66,846
 
Property and equipment, net
   
75,792
     
73,019
 
Intangible assets, net
   
141,235
     
189,156
 
Goodwill
   
555,931
     
555,869
 
Total non-current assets
   
1,175,844
     
935,715
 
Total assets
 
$
1,731,724
   
$
1,529,623
 

7

CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands, except share and per share data

 
 
September 30,
2023
   
December 31,
2022
 
 
 
Unaudited
       
LIABILITIES AND SHAREHOLDERS’ EQUITY
           
CURRENT LIABILITIES
           
Trade payables
 
$
252,727
   
$
247,504
 
Short-term operating lease liabilities
   
19,015
     
14,753
 
Accrued expenses and other current liabilities
   
108,229
     
102,965
 
Current maturities of long-term loan
   
53,000
     
3,000
 
Total current liabilities
   
432,971
     
368,222
 
LONG-TERM LIABILITIES
               
Long-term loan, net of current maturities
   
141,829
     
223,049
 
Long-term operating lease liabilities
   
52,232
     
57,928
 
Warrants liability
   
6,023
     
6,756
 
Deferred tax liabilities, net
   
25,560
     
34,133
 
Other long-term liabilities
   
6,000
     
5,000
 
Total long-term liabilities
   
231,644
     
326,866
 
SHAREHOLDERS’ EQUITY
               
Ordinary shares with no par value- Authorized: 700,000,000 as of September 30, 2023 and December 31, 2022; 300,692,928 and 254,133,863 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
   
     
 
Non-voting Ordinary shares with no par value- Authorized: 46,000,000 as of September 30, 2023 and December 31, 2022; 45,198,702 and 0 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
   
     
 
Treasury Ordinary shares, at cost - 6,672,915 and 0 shares as of September 30, 2023 and December 31, 2022, respectively
   
(23,157
)
   
 
Additional paid-in capital
   
1,244,667
     
903,789
 
Accumulated other comprehensive loss
   
(218
)
   
(834
)
Accumulated deficit
   
(154,183
)
   
(68,420
)
Total shareholders’ equity
   
1,067,109
     
834,535
 
Total liabilities and shareholders’ equity
 
$
1,731,724
   
$
1,529,623
 

8

CONSOLIDATED STATEMENTS OF LOSS
U.S. dollars in thousands, except share and per share data

   
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
Unaudited
 
Revenues
 
$
360,221
   
$
332,462
   
$
1,019,911
   
$
1,029,883
 
Cost of revenues:
                               
Traffic acquisition cost
   
231,786
     
203,125
     
652,602
     
619,109
 
Other cost of revenues
   
27,776
     
26,649
     
80,001
     
79,695
 
Total cost of revenues
   
259,562
     
229,774
     
732,603
     
698,804
 
Gross profit
   
100,659
     
102,688
     
287,308
     
331,079
 
Operating expenses:
                               
Research and development
   
35,890
     
36,237
     
101,876
     
100,728
 
Sales and marketing
   
59,664
     
63,216
     
181,431
     
190,989
 
General and administrative
   
23,839
     
24,685
     
76,533
     
78,062
 
Total operating expenses
   
119,393
     
124,138
     
359,840
     
369,779
 
Operating loss
   
(18,734
)
   
(21,450
)
   
(72,532
)
   
(38,700
)
Finance income (expenses), net
   
(4,402
)
   
(3,570
)
   
(11,383
)
   
12,389
 
Loss before income taxes expenses
   
(23,136
)
   
(25,020
)
   
(83,915
)
   
(26,311
)
Income tax expenses
   
     
(1,006
)
   
(1,848
)
   
(848
)
Net loss
 
$
(23,136
)
 
$
(26,026
)
 
$
(85,763
)
 
$
(27,159
)
 
                               
Net loss per share attributable to Ordinary and Non-voting Ordinary shareholders, basic and diluted
 
$
(0.07
)
 
$
(0.10
)
 
$
(0.25
)
 
$
(0.11
)
Weighted-average shares used in computing net loss per share, basic and diluted
   
352,591,043
     
255,160,597
     
345,631,022
     
251,865,831
 

1 The weighted-average shares used in the computation of the basic and diluted net loss per share the three months ended September 30, 2023 and 2022 are 352,591,043 and 255,160,597, respectively, and for the nine months ended September 30, 2023 and 2022 are 345,631,022 and 251,865,831, respectively. The weighted-average shares for the three and nine months ended September 30, 2023 include 45,198,702 Non-Voting Ordinary shares.

9

CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
U.S. dollars in thousands

   
Three months ended
September 30,
   
Nine months ended
September 30,
 
   
2023
   
2022
   
2023
   
2022
 
 
 
Unaudited
 
Net loss
 
$
(23,136
)
 
$
(26,026
)
 
$
(85,763
)
 
$
(27,159
)
Other comprehensive income (loss):
                               
Unrealized gains (losses) on available-for-sale marketable securities
   
46
     
(445
)
   
503
     
(704
)
Unrealized gains (losses) on derivative instruments, net
   
570
     
1,504
     
113
     
(2,020
)
Other comprehensive income (loss)
   
616
     
1,059
     
616
     
(2,724
)
Comprehensive loss
 
$
(22,520
)
 
$
(24,967
)
 
$
(85,147
)
 
$
(29,883
)

10

SHARE-BASED COMPENSATION BREAK-DOWN BY EXPENSE LINE
U.S. dollars in thousands

   
Three months ended
September 30,
   
Nine months ended
September 30,
 
   
2023
   
2022
   
2023
   
2022
 
   
Unaudited
 
Cost of revenues
 
$
999
   
$
673
   
$
3,082
   
$
2,227
 
Research and development
   
6,256
     
7,343
     
18,281
     
20,888
 
Sales and marketing
   
4,127
     
5,654
     
12,813
     
18,351
 
General and administrative
   
4,869
     
5,040
     
14,692
     
17,505
 
Total share-based compensation expenses
 
$
16,251
   
$
18,710
   
$
48,868
   
$
58,971
 

DEPRECIATION AND AMORTIZATION BREAK-DOWN BY EXPENSE LINE
U.S. dollars in thousands

   
Three months ended
September 30,
   
Nine months ended
September 30,
 
   
2023
   
2022
   
2023
   
2022
 
   
Unaudited
 
Cost of revenues
 
$
11,006
   
$
8,669
   
$
27,764
   
$
25,189
 
Research and development
   
564
     
654
     
1,758
     
1,994
 
Sales and marketing
   
13,531
     
13,692
     
40,566
     
40,917
 
General and administrative
   
215
     
207
     
621
     
611
 
Total depreciation and amortization expense
 
$
25,316
   
$
23,222
   
$
70,709
   
$
68,711
 

11

CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands

 
 
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
Unaudited
 
Cash flows from operating activities
                       
Net loss
 
$
(23,136
)
 
$
(26,026
)
 
$
(85,763
)
 
$
(27,159
)
Adjustments to reconcile net loss to net cash flows provided by operating activities:
                               
Depreciation and amortization
   
25,316
     
23,222
     
70,709
     
68,711
 
Share-based compensation expenses
   
16,251
     
18,710
     
48,868
     
58,971
 
Net loss from financing expenses
   
1,033
     
3,417
     
1,269
     
7,733
 
Revaluation of the Warrants liability
   
241
     
(988
)
   
(733
)
   
(26,988
)
Amortization of loan and credit facility issuance costs
   
329
     
291
     
1,220
     
1,006
 
Amortization of premium and accretion of discount on short-term investments, net
   
(393
)
   
(185
)
   
(923
)
   
(322
)
Change in operating assets and liabilities:
                               
Decrease (increase) in trade receivables, net
   
(14,681
)
   
15,056
     
24,590
     
60,672
 
Decrease (increase) in prepaid expenses and other current assets and long-term prepaid expenses
   
(6,088
)
   
(7,571
)
   
2,554
     
(13,921
)
Increase (decrease) in trade payables
   
31,952
     
(2,134
)
   
2,222
     
(54,659
)
Increase (decrease) in accrued expenses and other current liabilities and other long-term liabilities
   
3,565
     
(2,570
)
   
5,377
     
(25,516
)
Increase (decrease) in deferred taxes, net
   
(1,724
)
   
2,800
     
(8,218
)
   
(9,676
)
Change in operating lease right of use assets
   
4,372
     
3,897
     
12,447
     
11,536
 
Change in operating lease liabilities
   
(4,578
)
   
(4,700
)
   
(12,038
)
   
(16,962
)
Net cash provided by operating activities
   
32,459
     
23,219
     
61,581
     
33,426
 
Cash flows from investing activities
                               
Purchase of property and equipment, including capitalized internal-use software
   
(9,661
)
   
(12,224
)
   
(19,839
)
   
(28,476
)
Cash paid in connection with acquisitions, net of cash acquired
   
     
(7,361
)
   
     
(7,981
)
Proceeds from (investment in) restricted deposits
   
(253
)
   
88
     
(594
)
   
98
 
Proceeds from sales and maturities of short-term investments
   
30,033
     
6,160
     
107,669
     
6,160
 
Purchase of short-term investments
   
     
(51,527
)
   
(21,991
)
   
(126,382
)
Release of escrow funds in connection with acquisition of subsidiary
   
     
2,100
     
     
 
Net cash provided by (used in) investing activities
   
20,119
     
(62,764
)
   
65,245
     
(156,581
)
Cash flows from financing activities
                               
Exercise of options and vested RSUs
   
2,973
     
1,435
     
5,429
     
7,467
 
Payment of tax withholding for share-based compensation expenses
   
(1,305
)
   
(1,925
)
   
(3,213
)
   
(4,110
)
Repurchase of Ordinary shares
   
(18,799
)
   
     
(23,157
)
   
 
Repayment of long-term loan
   
(750
)
   
(750
)
   
(32,250
)
   
(2,250
)
Costs associated with entering into a revolving credit facility
   
     
(1,061
)
   
     
(1,061
)
Net cash provided by (used in) financing activities
   
(17,881
)
   
(2,301
)
   
(53,191
)
   
46
 
Exchange rate differences on balances of cash and cash equivalents
   
(1,033
)
   
(3,417
)
   
(1,269
)
   
(7,733
)
Increase (decrease) in cash and cash equivalents
   
33,664
     
(45,263
)
   
72,366
     
(130,842
)
Cash and cash equivalents - at the beginning of the period
   
204,595
     
233,740
     
165,893
     
319,319
 
Cash and cash equivalents - at end of the period
 
$
238,259
   
$
188,477
   
$
238,259
   
$
188,477
 

12

 
 
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
Unaudited
 
Supplemental disclosures of cash flow information:
 
Cash paid during the year for:
                       
Income taxes
 
$
3,102
   
$
6,437
   
$
9,935
   
$
22,599
 
Interest
 
$
4,813
   
$
4,721
   
$
14,580
   
$
15,094
 
Non-cash investing and financing activities:
                               
Purchase of property and equipment, including capitalized internal-use software
 
$
5,694
   
$
2,764
   
$
5,694
   
$
2,764
 
Share-based compensation included in capitalized internal-use software
 
$
399
   
$
440
   
$
1,731
   
$
1,460
 
Creation of operating lease right-of-use assets
 
$
5,011
   
$
8,541
   
$
10,604
   
$
11,648
 

13

  APPENDIX: Non-GAAP Reconciliation

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022 (Unaudited)
 
The following table provides a reconciliation of revenues to ex-TAC Gross Profit.

   
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
(dollars in thousands)
 
Revenues
 
$
360,221
   
$
332,462
   
$
1,019,911
   
$
1,029,883
 
Traffic acquisition cost
   
231,786
     
203,125
     
652,602
     
619,109
 
Other cost of revenues
   
27,776
     
26,649
     
80,001
     
79,695
 
Gross profit
 
$
100,659
   
$
102,688
   
$
287,308
   
$
331,079
 
Add back: Other cost of revenues
   
27,776
     
26,649
     
80,001
     
79,695
 
ex-TAC Gross Profit
 
$
128,435
   
$
129,337
   
$
367,309
   
$
410,774
 

The following table provides a reconciliation of net income (loss) to Adjusted EBITDA.
 
   
Three months ended
September 30,
   
Nine months ended
September 30,
 
   
2023
   
2022
   
2023
   
2022
 
   
(dollars in thousands)
 
Net loss
 
$
(23,136
)
 
$
(26,026
)
 
$
(85,763
)
 
$
(27,159
)
Adjusted to exclude the following:
 
   
   
   
 
Finance (income) expenses, net
   
4,402
     
3,570
     
11,383
     
(12,389
)
Income tax expenses
   
     
1,006
     
1,848
     
848
 
Depreciation and amortization
   
25,316
     
23,222
     
70,709
     
68,711
 
Share-based compensation expenses
   
13,605
     
15,937
     
41,022
     
50,616
 
Restructuring expenses (1)
   
     
3,383
     
     
3,383
 
Holdback compensation expenses (2)
   
2,646
     
2,773
     
7,846
     
8,355
 
M&A and other costs (3)
   
     
292
     
1,571
     
816
 
Adjusted EBITDA
 
$
22,833
   
$
24,157
   
$
48,616
   
$
93,181
 

1 Costs associated with the Company’s cost restructuring program implemented in September 2022.
2 Represents share-based compensation due to holdback of Taboola Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
3 Includes one-time costs related to the Commercial agreement.

14

We calculate Ratio of net income (loss) to gross profit as net income (loss) divided by gross profit. We calculate Ratio of Adjusted EBITDA to ex-TAC Gross Profit, a non-GAAP measure, as Adjusted EBITDA divided by ex-TAC Gross Profit. We believe that the Ratio of Adjusted EBITDA to ex-TAC Gross Profit is useful because TAC is what we must pay digital properties to obtain the right to place advertising on their websites, and we believe focusing on ex-TAC Gross Profit better reflects the profitability of our business. The following table reconciles Ratio of net income (loss) to gross profit and Ratio of Adjusted EBITDA to ex-TAC Gross Profit for the period shown.

 
 
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
(dollars in thousands)
 
Gross profit
 
$
100,659
   
$
102,688
   
$
287,308
   
$
331,079
 
Net loss
 
$
(23,136
)
 
$
(26,026
)
 
$
(85,763
)
 
$
(27,159
)
Ratio of net loss to gross profit
   
(23.0
%)
   
(25.3
%)
   
(29.9
%)
   
(8.2
%)
 
                               
ex-TAC Gross Profit
 
$
128,435
   
$
129,337
   
$
367,309
   
$
410,774
 
Adjusted EBITDA
 
$
22,833
   
$
24,157
   
$
48,616
   
$
93,181
 
Ratio of Adjusted EBITDA margin to ex-TAC Gross Profit
   
17.8
%
   
18.7
%
   
13.2
%
   
22.7
%

The following table provides a reconciliation of net income (loss) to Non-GAAP Net Income.
 
   
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
(dollars in thousands)
 
Net loss
 
$
(23,136
)
 
$
(26,026
)
 
$
(85,763
)
 
$
(27,159
)
Amortization of acquired intangibles
   
15,980
     
15,983
     
47,911
     
47,591
 
Share-based compensation expenses
   
13,605
     
15,937
     
41,022
     
50,616
 
Restructuring expenses (1)
   
     
3,383
     
     
3,383
 
Holdback compensation expenses (2)
   
2,646
     
2,773
     
7,846
     
8,355
 
M&A and other costs (3)
   
     
292
     
1,571
     
816
 
Revaluation of Warrants
   
241
     
(988
)
   
(733
)
   
(26,988
)
Foreign currency exchange rate losses (4)
   
859
     
347
     
625
     
3,053
 
Income tax effects
   
(3,491
)
   
(1,486
)
   
(11,282
)
   
(11,563
)
Non-GAAP Net Income
 
$
6,704
   
$
10,215
   
$
1,197
   
$
48,104
 

1 Costs associated with the Company’s cost restructuring program implemented in September 2022.
2 Represents share-based compensation due to holdback of Taboola Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
Includes one-time costs related to the Commercial agreement.
4 Represents income or loss related to the remeasurement of monetary assets and liabilities to the Company’s functional currency using exchange rates in effect at the end of the reporting period.

15

The following table provides a reconciliation of net cash provided by operating activities to Free Cash Flow.
 
   
Three months ended
September 30,
   
Nine months ended
September 30,
 
 
 
2023
   
2022
   
2023
   
2022
 
 
 
(dollars in thousands)
 
Net cash provided by operating activities
 
$
32,459
   
$
23,219
   
$
61,581
   
$
33,426
 
Purchases of property and equipment, including capitalized internal-use software
   
(9,661
)
   
(12,224
)
   
(19,839
)
   
(28,476
)
Free Cash Flow
 
$
22,798
   
$
10,995
   
$
41,742
   
$
4,950
 

16

APPENDIX: Non-GAAP Guidance Reconciliation

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR Q4 2023 AND FULL YEAR 2023 GUIDANCE
 
(Unaudited)

The following table provides a reconciliation of projected gross profit to ex-TAC Gross Profit.
 
   
Q4 2023
Guidance
   
FY 2023
Guidance
 
 
 
Unaudited
 
 
 
(dollars in millions)
 
Revenues
 

$418 - $449
   
$1,438 - $1,469
 
Traffic acquisition cost
 
($255) - ($270)
   
$907 - $923
 
Other cost of revenues
 
($31) - ($30)
   
($111) - ($110)

Gross profit
 
$132 - $148
   
$420 - $436
 
Add back: Other cost of revenues
 
($31) - ($30)
   
($111) - ($110)

ex-TAC Gross Profit
 
$164 - $179
   
$531 - $546
 
 
Although we provide a projection for Free Cash Flow, we are not able to provide a projection for net cash provided by operating activities, the most directly comparable GAAP measure. Certain elements of net cash provided by operating activities, including taxes and timing of collections and payments, are not predictable therefore projecting an accurate forecast is difficult. As a result, it is impractical for us to provide projections on net cash provided by operating activities or to reconcile our Free Cash Flow projections without unreasonable efforts. Consequently, no disclosure of projected net cash provided by operating activities is included. For the same reasons, we are unable to address the probable significance of the unavailable information.
 

17