|
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. Round Tower, 1 Azrieli Center Tel Aviv 6701101, Israel Telephone: (972) (3) 608 9999 Fax: (972) (3) 608 9909 |
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 20 | | | |
| | | | 78 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 87 | | | |
| | | | 109 | | | |
| | | | 112 | | | |
| | | | 136 | | | |
| | | | 165 | | | |
| | | | 167 | | | |
| | | | 170 | | | |
| | | | 179 | | | |
| | | | 181 | | | |
| | | | 189 | | | |
| | | | 198 | | | |
| | | | 199 | | | |
| | | | 200 | | | |
| | | | 201 | | | |
| | | | 203 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2023 Estimated
|
| | | | | | | |
2023 Estimated
|
| | | | | | | ||||||||||||||||||
| | |
Low
|
| |
High
|
| |
2022 Actual
|
| |
Low
|
| |
High
|
| |
2022 Actual
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
GAAP Financial Measures
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Net revenue
|
| | | $ | 134,546 | | | | | $ | 144,546 | | | | | $ | 97,659 | | | | | $ | 300,200 | | | | | $ | 310,200 | | | | | $ | 188,073 | | |
Net income
|
| | | $ | 20,910 | | | | | $ | 24,910 | | | | | $ | 16,624 | | | | | $ | 40,500 | | | | | $ | 44,500 | | | | | $ | 19,635 | | |
Non-GAAP Financial Measure
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 31,668 | | | | | $ | 36,668 | | | | | $ | 23,766 | | | | | $ | 60,100 | | | | | $ | 65,100 | | | | | $ | 30,480 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2023 Estimated
|
| | | | | | | |
2023 Estimated
|
| | | | | | | ||||||||||||||||||
| | |
Low
|
| |
High
|
| |
2022 Actual
|
| |
Low
|
| |
High
|
| |
2022 Actual
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 20,910 | | | | | $ | 24,910 | | | | | $ | 16,624 | | | | | $ | 40,500 | | | | | $ | 44,500 | | | | | $ | 19,635 | | |
Financial expenses (income), net
|
| | | | (357) | | | | | | (357) | | | | | | (1,243) | | | | | | (200) | | | | | | (200) | | | | | | (1,686) | | |
Taxes on Income
|
| | | | 5,826 | | | | | | 6,826 | | | | | | 5,070 | | | | | | 10,800 | | | | | | 11,800 | | | | | | 6,137 | | |
Depreciation and amortization
|
| | | | 2,600 | | | | | | 2,600 | | | | | | 1,071 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 2,214 | | |
Share-based compensation
|
| | | | 2,689 | | | | | | 2,689 | | | | | | 2,123 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 3,500 | | |
Non-recurring adjustments
|
| | | | — | | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 680 | | |
Adjusted EBITDA
|
| | | $ | 31,668 | | | | | $ | 36,668 | | | | | $ | 23,766 | | | | | $ | 60,100 | | | | | $ | 65,100 | | | | | $ | 30,480 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | |||||||||||||||
Net revenue
|
| | | $ | 165,654 | | | | | $ | 90,414 | | | | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 110,638 | | |
Cost of revenue
|
| | | | 48,169 | | | | | | 30,047 | | | | | | 106,470 | | | | | | 69,374 | | | | | | 32,811 | | |
Gross profit
|
| | | | 117,485 | | | | | | 60,367 | | | | | | 218,050 | | | | | | 153,181 | | | | | | 77,827 | | |
Selling, general and administrative
expenses |
| | | | 92,764 | | | | | | 56,732 | | | | | | 190,385 | | | | | | 133,669 | | | | | | 61,168 | | |
Operating income
|
| | | | 24,721 | | | | | | 3,635 | | | | | | 27,665 | | | | | | 19,512 | | | | | | 16,659 | | |
Financial expenses (income),
net |
| | | | 157 | | | | | | (443) | | | | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
Income before taxes on income
|
| | | | 24,564 | | | | | | 4,078 | | | | | | 28,912 | | | | | | 18,635 | | | | | | 15,409 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 1,067 | | | | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
Net income
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
Net income per share, basic(1)
|
| | | $ | 0.37 | | | | | $ | 0.06 | | | | | $ | 0.41 | | | | | $ | 0.26 | | | | | $ | 0.22 | | |
Net income per share, diluted(1)
|
| | | $ | 0.35 | | | | | $ | 0.05 | | | | | $ | 0.39 | | | | | $ | 0.26 | | | | | $ | 0.22 | | |
| | |
As of March 31, 2023
|
| |||||||||||||||
| | |
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
|
| | | $ | 110,099 | | | | | $ | 110,099 | | | | | $ | 158,520 | | |
Working capital(4)
|
| | | | 76,144 | | | | | | 76,144 | | | | | | 124,565 | | |
Total assets
|
| | | | 272,509 | | | | | | 272,509 | | | | | | 320,930 | | |
Retained earnings
|
| | | | 62,834 | | | | | | 62,704 | | | | | | 62,704 | | |
Total shareholders’ equity
|
| | | $ | 120,354 | | | | | $ | 133,309 | | | | | $ | 181,730 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Key Operating Measure | | | | | | | | | | | | | | | | | | | |
Order billings(1)
|
| | | $ | 395,489 | | | | | $ | 267,814 | | | | | $ | 137,775 | | |
| | |
Three Months Ended
March 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Non-GAAP Financial Measures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | | | | $ | 21,128 | | |
Adjusted EBITDA margin(2)
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | | | | | 19.1% | | |
Adjusted operating income(3)
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | | | | $ | 16,869 | | |
Adjusted net income(4)
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | | | | $ | 11,873 | | |
| | |
As of March 31, 2023
|
| |||||||||||||||
| | |
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
|
| | | $ | 110,099 | | | | | $ | 110,099 | | | | | $ | 158,520 | | |
Total indebtedness(1)
|
| | | $ | 2,364 | | | | | $ | 1,684 | | | | | $ | 1,684 | | |
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; 983,861 shares issued and outstanding, actual; zero shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | 12,275 | | | | | | — | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, par value NIS 0.001 per share:
10,000,000 shares authorized, actual(3); 200,000,000 shares authorized, pro forma and pro forma as adjusted; 38,392,577 shares issued and outstanding, actual; 39,400,983 shares issued and outstanding, pro forma; and 41,155,368 shares issued and outstanding, pro forma as adjusted |
| | | | 12 | | | | | | 13 | | | | | | 13 | | |
Class B ordinary shares, par value NIS 0.001 per share:
2,000,000 shares authorized, actual(3); 40,000,000 shares authorized, pro forma and pro forma as adjusted; 14,023,070 shares issued and outstanding, actual, pro forma and pro forma as adjusted |
| | | | 4 | | | | | | 4 | | | | | | 4 | | |
Additional paid-in capital
|
| | | | 55,766 | | | | | | 68,850 | | | | | | 117,271 | | |
Cumulative translation adjustments
|
| | | | 1,738 | | | | | | 1,738 | | | | | | 1,738 | | |
Retained earnings
|
| | | | 62,834 | | | | | | 62,704 | | | | | | 62,704 | | |
Total shareholders’ equity
|
| | | | 120,354 | | | | | | 133,309 | | | | | | 181,730 | | |
Total capitalization
|
| | | $ | 122,718 | | | | | $ | 134,993 | | | | | $ | 183,414 | | |
|
Assumed initial public offering price per Class A ordinary share
|
| |
|
| | | $ | 33.00 | | | |||
|
Historical net tangible book value per ordinary share as of March 31, 2023
|
| | | $ | 1.32 | | | | | | | | |
|
Decrease per ordinary share attributable to the pro forma adjustments described above
|
| | | | (0.01) | | | | | | | | |
|
Pro forma net tangible book value per ordinary share as of March 31, 2023
|
| | | | 1.31 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this
offering |
| | | | 0.83 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 2.14 | | |
|
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | 30.86 | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Ordinary Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders
|
| | | | 53,424,053 | | | | | | 96.8% | | | | | $ | 44,648,000 | | | | | | 43.5% | | | | | $ | 0.84 | | |
New investors
|
| | | | 1,754,385 | | | | | | 3.2 | | | | | | 57,894,705 | | | | | | 56.5% | | | | | $ | 33.00 | | |
Total
|
| | | | 55,178,438 | | | | | | 100.0% | | | | | $ | 102,542,705 | | | | | | 100.0% | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 165,654 | | | | | | 100.0% | | | | | $ | 90,414 | | | | | | 100.0% | | |
Cost of revenue
|
| | | | 48,169 | | | | | | 29.1 | | | | | | 30,047 | | | | | | 33.2 | | |
Gross profit
|
| | | | 117,485 | | | | | | 70.9 | | | | | | 60,367 | | | | | | 66.8 | | |
Selling, general and administrative expenses
|
| | | | 92,764 | | | | | | 56.0 | | | | | | 56,732 | | | | | | 62.8 | | |
Operating income
|
| | | | 24,721 | | | | | | 14.9 | | | | | | 3,635 | | | | | | 4.0 | | |
Financial expenses (income), net
|
| | | | 157 | | | | | | 0.1 | | | | | | (443) | | | | | | (0.5) | | |
Income before taxes on income
|
| | | | 24,564 | | | | | | 14.8 | | | | | | 4,078 | | | | | | 4.5 | | |
Taxes on income
|
| | | | 4,974 | | | | | | 3.0 | | | | | | 1,067 | | | | | | 1.2 | | |
Net income
|
| | | $ | 19,590 | | | | | | 11.8% | | | | | $ | 3,011 | | | | | | 3.3% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |
% of net revenue
|
| |
(in thousands)
|
| |
% of net revenue
|
| ||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 324,520 | | | | | | 100.0% | | | | | $ | 222,555 | | | | | | 100.0% | | |
Cost of revenue
|
| | | | 106,470 | | | | | | 32.8 | | | | | | 69,374 | | | | | | 31.2 | | |
Gross profit
|
| | | | 218,050 | | | | | | 67.2 | | | | | | 153,181 | | | | | | 68.8 | | |