|
State of Israel
(State or Other Jurisdiction of Incorporation or Organization) |
| |
2844
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(I.R.S. Employer Identification No.) |
|
|
Marc D. Jaffe
Ian Schuman Alison Haggerty Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 Fax: (212) 751-4864 |
| |
Ran Hai
Joshua Ravitz Nir Dash Itay Lavi Herzog Fox & Neeman 6 Yitzhak Sadeh St Tel Aviv 6777506, Israel Telephone: (972) (3) 692 2020 Fax: (972) (3) 696 6464 |
| |
Jonathan Truppman
ODDITY Tech US Inc. 110 Greene Street New York, New York 10012 Telephone: (551) 751-7495 |
| |
Michael Kaplan
Roshni Banker Cariello Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Telephone: (212) 450-4000 Fax: (212) 701-5800 |
| |
Aaron M. Lampert
Ephraim P. Friedman Goldfarb Gross Seligman & Co. Ampa Tower 98 Yigal Alon Street Tel Aviv 6789141, Israel Telephone: (972) (3) 608 9999 Fax: (972) (3) 608 9909 |
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 106 | | | |
| | | | 109 | | | |
| | | | 133 | | | |
| | | | 162 | | | |
| | | | 164 | | | |
| | | | 167 | | | |
| | | | 176 | | | |
| | | | 178 | | | |
| | | | 186 | | | |
| | | | 192 | | | |
| | | | 193 | | | |
| | | | 194 | | | |
| | | | 195 | | | |
| | | | 197 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands, except
share and per share data) |
| |||||||||||||||
Consolidated Statement of Operations Data: | | | | | | | | | | | | | | | |||||
Net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 110,638 | | |
Cost of revenue
|
| | | | 106,470 | | | | | | 69,374 | | | | | | 32,811 | | |
Gross profit
|
| | | | 218,050 | | | | | | 153,181 | | | | | | 77,827 | | |
Selling, general and administrative expenses
|
| | | | 190,385 | | | | | | 133,669 | | | | | | 61,168 | | |
Operating income
|
| | | | 27,665 | | | | | | 19,512 | | | | | | 16,659 | | |
Financial expenses (income), net
|
| | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
Income before taxes on income
|
| | | | 28,912 | | | | | | 18,635 | | | | | | 15,409 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
Net income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
Net income per share, basic(1)
|
| | | $ | 6.27 | | | | | $ | 4.07 | | | | | $ | 3.45 | | |
Net income per share, diluted(1)
|
| | | $ | 5.94 | | | | | $ | 4.01 | | | | | $ | 3.45 | | |
Pro forma net income per share attributable to ordinary shareholders, basic and diluted(2)
|
| | | | | | | | | | | | | | | | | | |
Pro forma weighted-average shares used in computing net income per share attributable to ordinary shareholder, basic and diluted(2)
|
| | | | | | | | | | | | | | | | | | |
| | |
As of December 31, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2)(3) |
| |||
| | |
(in thousands)
|
| |||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents, restricted cash and short term deposits
|
| | | $ | 61,114 | | | | | | | | |
Working capital(4)
|
| | | | 55,527 | | | | | | | | |
Total assets
|
| | | | 216,408 | | | | | | | | |
Retained earnings
|
| | | | 43,244 | | | | | | | | |
Total shareholders’ equity
|
| | | | 98,705 | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Key Operating Measure | | | | | | | | | | | | | | | | | | | |
Order billings(1)
|
| | | $ | 395,489 | | | | | $ | 267,814 | | | | | $ | 137,775 | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(2)
|
| | | $ | 61,191 | | | | | $ | 41,535 | | | | | $ | 21,808 | | |
Adjusted EBITDA margin(3)
|
| | | | 18.9% | | | | | | 18.7% | | | | | | 19.7% | | |
Adjusted operating income(4)
|
| | | $ | 56,783 | | | | | $ | 37,529 | | | | | $ | 17,550 | | |
Adjusted net income(5)
|
| | | $ | 43,611 | | | | | $ | 27,378 | | | | | $ | 12,390 | | |
| | |
As of December 31, 2022
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| | |
(in thousands, except share and per share
amounts; unaudited) |
| |||||||||||||||
Cash and cash equivalents, restricted cash and short term deposits
|
| | | $ | 61,114 | | | | | $ | | | | | $ | | | ||
Total indebtedness(1)
|
| | | | 5,030 | | | | | | — | | | | | | — | | |
Redeemable A shares, par value NIS 0.001 per share: 2,000,000 shares authorized, actual; zero shares authorized, pro forma and pro forma as adjusted; 63,904 shares issued and outstanding, actual; zero shares issued and outstanding pro forma and pro forma as adjusted
|
| | | | | | | | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, par value NIS 0.001 per share:
10,000,000 shares authorized, actual; shares authorized, pro forma and pro forma as adjusted; 2,493,153 shares issued and outstanding, actual; shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
Class B ordinary shares, par value NIS 0.001 per share: 2,000,000 shares authorized, actual; shares authorized, pro forma and pro forma as adjusted; 910,792 shares issued and outstanding, actual; shares issued and outstanding, pro forma and pro forma as adjusted;
|
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
Cumulative translation adjustments
|
| | | | | | | | | | | | | | | | | | |
Retained earnings
|
| | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Total capitalization
|
| | | | | | | | | $ | | | | | | $ | | | |
|
Assumed initial public offering price per Class A ordinary share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value per ordinary share as of December 31, 2022
|
| | | $ | | | | | | | | | |
|
Decrease per ordinary share attributable to the pro forma adjustments described above
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per ordinary share as of December 31, 2022
|
| | | | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this
offering |
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Ordinary Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | $ | | | |||||
Total
|
| | | | | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 324,520 | | | | | | 100% | | | | | $ | 222,555 | | | | | | 100% | | |
Cost of revenue
|
| | | | 106,470 | | | | | | 32.8 | | | | | | 69,374 | | | | | | 31.2 | | |
Gross profit
|
| | | | 218,050 | | | | | | 67.2 | | | | | | 153,181 | | | | | | 68.8 | | |
Selling, general and administrative expenses
|
| | | | 190,385 | | | | | | 58.7 | | | | | | 133,669 | | | | | | 60.1 | | |
Operating income
|
| | | | 27,665 | | | | | | 8.5 | | | | | | 19,512 | | | | | | 8.8 | | |
Financial expenses (income), net
|
| | | | (1,247) | | | | | | 0.4 | | | | | | 877 | | | | | | 0.4 | | |
Income before taxes on income
|
| | | | 28,912 | | | | | | 8.9 | | | | | | 18,635 | | | | | | 8.4 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 2.2 | | | | | | 4,715 | | | | | | 2.1 | | |
Net income
|
| | | $ | 21,728 | | | | | | 6.7% | | | | | $ | 13,920 | | | | | | 6.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net revenue
|
| | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 101,965 | | | | | | 45.8% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 106,470 | | | | | $ | 69,374 | | | | | $ | 37,096 | | | | | | 53.5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Gross profit
|
| | | $ | 218,050 | | | | | $ | 153,181 | | | | | $ | 64,869 | | | | | | 42.3% | | |
Gross margin
|
| | | | 67.2% | | | | | | 68.8% | | | |
|
| | | | (1.6)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Selling, general, and administrative expenses
|
| | | $ | 190,385 | | | | | $ | 133,669 | | | | | $ | 56,716 | | | | | | 42.4% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Taxes on income
|
| | | $ | 7,184 | | | | | $ | 4,715 | | | | | $ | 2,469 | | | | | | 52.4% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Key Operating Measure | | | | | | | | | | | | | |
Order billings
|
| | | $ | 395,489 | | | | | $ | 267,814 | | |
Non-GAAP Financial Measures | | | | | | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 61,191 | | | | | $ | 41,535 | | |
Adjusted EBITDA margin
|
| | | | 18.9% | | | | | | 18.7% | | |
Adjusted operating income
|
| | | $ | 56,783 | | | | | $ | 37,529 | | |
Adjusted net income
|
| | | $ | 43,611 | | | | | $ | 27,378 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net Income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
Financial expenses (income), net
|
| | | | (1,247) | | | | | | 877 | | |
Taxes on income
|
| | | | 7,184 | | | | | | 4,715 | | |
Depreciation and amortization
|
| | | | 4,408 | | | | | | 4,006 | | |
Share-based compensation and one-time bonuses(1)
|
| | | | 8,476 | | | | | | 17,014 | | |
Founders’ incentive plan(2)
|
| | | | 12,643 | | | | | | — | | |
New brand launch(3)
|
| | | | 7,297 | | | | | | — | | |
Non-recurring adjustments
|
| | | | 702 | | | | | | 1,003 | | |
Adjusted EBITDA
|
| | | $ | 61,191 | | | | | $ | 41,535 | | |
Net income margin
|
| | | | 6.7% | | | | | | 6.3% | | |
Adjusted EBITDA margin
|
| | | | 18.9% | | | | | | 18.7% | | |
| | |
Year Ended December 31,
|
| | | | |||||||||
| | |
2022
|
| |
2021
|
| | ||||||||
| | |
(in thousands)
|
| | |||||||||||
Operating income
|
| | | $ | 27,665 | | | | | $ | 19,512 | | | | ||
Share-based compensation and one-time bonuses(1)
|
| | | | 8,476 | | | | | | 17,014 | | | | ||
Founders’ incentive plan(2)
|
| | | | 12,643 | | | | | | — | | | | ||
New brand launch(3)
|
| | | | 7,297 | | | | | | — | | | | ||
Non-recurring adjustments
|
| | | | 702 | | | | | | 1,003 | | | | ||
Adjusted operating income
|
| | | $ | 56,783 | | | | | $ | 37,529 | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net income
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
Share-based compensation and one-time bonuses(1)
|
| | | | 8,476 | | | | | | 17,014 | | |
Founders’ incentive plan(2)
|
| | | | 12,643 | | | | | | — | | |
New brand launch(3)
|
| | | | 7,297 | | | | | | — | | |
Non-recurring adjustments
|
| | | | 702 | | | | | | 1,003 | | |
Tax impact
|
| | | | (7,235) | | | | | | (4,559) | | |
Adjusted net income
|
| | | $ | 43,611 | | | | | $ | 27,378 | | |