|
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
IM Pro Makeup NY LP 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 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 | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 92 | | | |
| | | | 110 | | | |
| | | | 131 | | | |
| | | | 133 | | | |
| | | | 136 | | | |
| | | | 144 | | | |
| | | | 146 | | | |
| | | | 154 | | | |
| | | | 160 | | | |
| | | | 161 | | | |
| | | | 162 | | | |
| | | | 163 | | | |
| | | | 165 | | |
| | |
Year Ended
December 31, 2020 |
| |||
| | |
(in thousands, except
share and per share data) |
| |||
Consolidated Statement of Operations Data: | | | | | | | |
Gross Revenue
|
| | | $ | 137,800 | | |
Returns
|
| | | | 21,539 | | |
Net Revenue
|
| | | | 116,261 | | |
Cost of revenue
|
| | | | 33,400 | | |
Gross profit
|
| | | | 82,861 | | |
Selling, general and administrative expenses
|
| | | | 64,288 | | |
Operating income
|
| | | | 18,573 | | |
Financial expenses, net
|
| | | | 1,302 | | |
Income before taxes on income
|
| | | | 17,271 | | |
Taxes on income
|
| | | | 4,056 | | |
Net income
|
| | | $ | 13,215 | | |
Net income per share, basic and diluted(1)
|
| | | $ | 7.79 | | |
Weighted-average shares used in computing net income per share attributable to ordinary shareholder, basic and diluted(1)
|
| | | | 1,697,200 | | |
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, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2)(3) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 39,765 | | | | | $ | | | | | $ | | | ||
Working capital(4)
|
| | | | 40,654 | | | | | | | | | | | | | | |
Total assets
|
| | | | 86,533 | | | | | | | | | | | | | | |
Retained earnings
|
| | | | 10,330 | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | 55,083 | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, 2020 |
| |||
| | |
(dollars in thousands)
|
| |||
Adjusted EBITDA(1)
|
| | | $ | 23,371 | | |
Adjusted EBITDA margin(2)
|
| | | | 20.1% | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | |
(in thousands, except share and per share
amounts; unaudited) |
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | | | | | $ | | | | | $ | | | |||
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Ordinary shares, par value NIS 0.001 per share: shares authorized, actual; shares authorized, pro forma; shares issued and outstanding, actual; shares issued and outstanding, pro forma
|
| | | | | | | | | | | | | | | | | | |
Class A ordinary shares, par value NIS 0.001 per share:
no shares authorized, actual; shares authorized, pro forma and pro forma as adjusted; no 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:
no shares authorized, actual; shares authorized, pro forma and pro forma as adjusted; no shares issued and outstanding, actual; shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
Retained earnings
|
| | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | | | | | $ | | | | | $ | | |
|
Assumed initial public offering price per ordinary share
|
| |
|
| | | $ | | | ||||
|
Historical net tangible book value per ordinary share as of December 31, 2021
|
| | | $ | | | | | | | | | |
|
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, 2021
|
| | | | | | | | | | | | |
|
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, 2020 |
| |||
| | |
(in thousands)
|
| |||
Net income
|
| | | $ | 13,215 | | |
Financial expenses, net
|
| | | | 1,302 | | |
Taxes on income
|
| | | | 4,056 | | |
Depreciation and amortization
|
| | | | 4,258 | | |
Share-based compensation and one-time bonuses
|
| | | | 429 | | |
Non-recurring adjustments
|
| | | | 111 | | |
Adjusted EBITDA
|
| | | $ | 23,371 | | |
Net income margin
|
| | | | 11.4% | | |
Adjusted EBITDA margin
|
| | | | 20.1% | | |
| | |
Year Ended
December 31, 2020 |
| |||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| ||||||
Statements of Operations Data: | | | | | | | | | | | | | |
Gross Revenue
|
| | | $ | 137,800 | | | | | | * | | |
Returns
|
| | | | 21,539 | | | | | | * | | |
Net Revenue
|
| | | | 116,261 | | | | | | 100.0% | | |
Cost of revenue
|
| | | | 33,400 | | | | | | 28.7 | | |
Gross profit
|
| | | | 82,861 | | | | | | 71.3 | | |
Selling, general and administrative expenses
|
| | | | 64,288 | | | | | | 55.3 | | |
Operating income
|
| | | | 18,573 | | | | | | 16.0 | | |
Financial expenses, net
|
| | | | 1,302 | | | | | | 1.1 | | |
Income before taxes on income
|
| | | | 17,271 | | | | | | 14.9 | | |
Taxes on income
|
| | | | 4,056 | | | | | | 3.5 | | |
Net income
|
| | | $ | 13,215 | | | | | | 11.4% | | |
| | |
Year Ended
December 31, 2020 |
| |||
| | |
(in thousands)
|
| |||
Cash provided by operating activities
|
| | | $ | 22,868 | | |
Cash provided by investing activities
|
| | | | 6,822 | | |
Cash provided by financing activities
|
| | | | 160 | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | $ | 29,850 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Operating lease commitments
|
| | | $ | 15,948 | | | | | $ | 4,378 | | | | | $ | 6,248 | | | | | $ | 3,395 | | | | | $ | 1,927 | | |
Severance pay obligations(1)
|
| | | | 1,496 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total contractual obligations
|
| | | $ | 17,444 | | | | | $ | 4,378 | | | | | $ | 6,248 | | | | | $ | 3,395 | | | | | $ | 1,927 | | |