Exhibit No.
|
Description
|
Fiverr International Ltd.
|
|
Date: October 28, 2020
|
By: /s/ Ofer Katz
Ofer Katz
Chief Financial Officer
|
Q4 2020
|
FY 2020
|
|
Revenue
|
$52.4 - $53.4 million
|
$186.0 - $187.0 million
|
Year over year growth
|
77 - 81%
|
74 - 75%
|
Adjusted EBITDA
|
$4.0 - $4.5 million
|
$8.5 - $9.0 million
|
CONSOLIDATED BALANCE SHEETS
|
(in thousands)
|
September 30,
|
December 31,
|
|||||||
2020
|
2019
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
105,964
|
$
|
24,171
|
||||
Marketable securities
|
68,441
|
88,559
|
||||||
User funds
|
93,153
|
55,945
|
||||||
Bank deposits
|
40,000
|
15,000
|
||||||
Restricted deposit
|
324
|
324
|
||||||
Other receivables
|
4,066
|
3,117
|
||||||
Total current assets
|
311,948
|
187,116
|
||||||
Marketable securities
|
80,553
|
21,805
|
||||||
Property and equipment, net
|
5,724
|
5,321
|
||||||
Intangible assets, net
|
6,700
|
7,188
|
||||||
Goodwill
|
11,240
|
11,240
|
||||||
Restricted deposit
|
3,168
|
3,168
|
||||||
Other non-current assets
|
454
|
522
|
||||||
Total assets
|
$
|
419,787
|
$
|
236,360
|
||||
Liabilities and Shareholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Trade payables
|
$
|
6,100
|
$
|
3,749
|
||||
User accounts
|
87,374
|
53,013
|
||||||
Deferred revenue
|
5,837
|
3,248
|
||||||
Other account payables and accrued expenses
|
26,972
|
21,426
|
||||||
Current maturities of long-term loan
|
518
|
503
|
||||||
Total current liabilities
|
126,801
|
81,939
|
||||||
Long-term loan and other non-current liabilities
|
4,154
|
5,612
|
||||||
Total liabilities
|
130,955
|
87,551
|
||||||
Shareholders' equity:
|
||||||||
Share capital and additional paid-in capital
|
452,550
|
306,334
|
||||||
Accumulated deficit
|
(164,496
|
)
|
(157,763
|
)
|
||||
Accumulated other comprehensive income
|
778
|
238
|
||||||
Total shareholders' equity
|
288,832
|
148,809
|
||||||
Total liabilities and shareholders' equity
|
$
|
419,787
|
$
|
236,360
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(in thousands, except share and loss per share data)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenue
|
$
|
52,345
|
$
|
27,867
|
$
|
133,625
|
$
|
77,542
|
||||||||
Cost of revenue
|
8,708
|
5,863
|
23,485
|
16,104
|
||||||||||||
Gross profit
|
43,637
|
22,004
|
110,140
|
61,438
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
11,642
|
9,088
|
32,149
|
25,161
|
||||||||||||
Sales and marketing
|
25,548
|
15,859
|
66,976
|
47,087
|
||||||||||||
General and administrative
|
7,430
|
5,894
|
19,051
|
15,871
|
||||||||||||
Total operating expenses
|
44,620
|
30,841
|
118,176
|
88,119
|
||||||||||||
Operating loss
|
(983
|
)
|
(8,837
|
)
|
(8,036
|
)
|
(26,681
|
)
|
||||||||
Financial income, net
|
570
|
483
|
1,392
|
687
|
||||||||||||
Loss before income taxes
|
(413
|
)
|
(8,354
|
)
|
(6,644
|
)
|
(25,994
|
)
|
||||||||
Income taxes
|
(41
|
)
|
(80
|
)
|
(89
|
)
|
(106
|
)
|
||||||||
Net loss
|
(454
|
)
|
(8,434
|
)
|
(6,733
|
)
|
(26,100
|
)
|
||||||||
Deemed dividend to protected ordinary shareholders
|
-
|
-
|
-
|
(632
|
)
|
|||||||||||
Net loss attributable to ordinary shareholders
|
(454
|
)
|
(8,434
|
)
|
(6,733
|
)
|
(26,732
|
)
|
||||||||
Basic and diluted net loss per share attributable to ordinary shareholders
|
$
|
(0.01
|
)
|
$
|
(0.26
|
)
|
$
|
(0.21
|
)
|
$
|
(1.61
|
)
|
||||
Basic and diluted weighted average ordinary shares
|
35,278,996
|
31,867,065
|
32,382,183
|
16,647,150
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(in thousands)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Operating Activities
|
||||||||||||||||
Net loss
|
$
|
(454
|
)
|
$
|
(8,434
|
)
|
$
|
(6,733
|
)
|
$
|
(26,100
|
)
|
||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation and amortization
|
1,130
|
961
|
3,111
|
2,678
|
||||||||||||
Amortization of discount on marketable securities
|
495
|
(558
|
)
|
158
|
(558
|
)
|
||||||||||
Shared-based compensation
|
3,756
|
2,600
|
9,580
|
6,562
|
||||||||||||
Net income (loss) from exchange rate fluctuations
|
(302
|
)
|
69
|
(89
|
)
|
132
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
User funds
|
(8,543
|
)
|
(4,697
|
)
|
(37,208
|
)
|
(14,964
|
)
|
||||||||
Other receivables
|
(444
|
)
|
(60
|
)
|
(331
|
)
|
(1,351
|
)
|
||||||||
Trade payables
|
97
|
(2,386
|
)
|
2,277
|
(1,510
|
)
|
||||||||||
User accounts
|
7,441
|
4,697
|
34,361
|
14,964
|
||||||||||||
Deferred revenue
|
754
|
-
|
2,560
|
-
|
||||||||||||
Other account payables and accrued expenses
|
2,886
|
4,956
|
6,468
|
9,049
|
||||||||||||
Payment of contingent consideration
|
-
|
-
|
(1,960
|
)
|
-
|
|||||||||||
Non-current liabilities
|
1
|
167
|
163
|
62
|
||||||||||||
Net cash provided by (used in) operating activities
|
6,817
|
(2,685
|
)
|
12,357
|
(11,036
|
)
|
||||||||||
Investing Activities
|
||||||||||||||||
Acquisition of business, net
|
-
|
-
|
-
|
(9,967
|
)
|
|||||||||||
Acquisition of intangible asset, net
|
(1,230
|
)
|
-
|
(1,230
|
)
|
-
|
||||||||||
Purchase of property and equipment
|
(516
|
)
|
(376
|
)
|
(1,053
|
)
|
(835
|
)
|
||||||||
Capitalization of internal-use software
|
(199
|
)
|
(199
|
)
|
(650
|
)
|
(523
|
)
|
||||||||
Other receivables and non-current assets
|
17
|
111
|
71
|
(11
|
)
|
|||||||||||
Bank deposits
|
(10,000
|
)
|
-
|
(25,000
|
)
|
(20,000
|
)
|
|||||||||
Investment in marketable securities
|
(24,125
|
)
|
(34,961
|
)
|
(195,947
|
)
|
(144,352
|
)
|
||||||||
Proceeds from sale of marketable securities
|
6,851
|
34,997
|
157,390
|
34,997
|
||||||||||||
Net cash used in investing activities
|
(29,202
|
)
|
(428
|
)
|
(66,419
|
)
|
(140,691
|
)
|
||||||||
Financing Activities
|
||||||||||||||||
Proceeds from exercise of options
|
1,841
|
32
|
6,493
|
573
|
||||||||||||
Proceeds from initial public offering, net
|
-
|
(3,155
|
)
|
-
|
113,802
|
|||||||||||
Proceeds from issuance of protected ordinary shares, net
|
-
|
-
|
-
|
4,340
|
||||||||||||
Proceeds from follow on offering, net
|
(777
|
)
|
-
|
129,893
|
-
|
|||||||||||
Payment of contingent consideration
|
-
|
-
|
(2,040
|
)
|
-
|
|||||||||||
Repayment of long-term loan
|
(128
|
)
|
(119
|
)
|
(372
|
)
|
(347
|
)
|
||||||||
Tax withholding in connection with employees' options exercises
|
(473
|
)
|
-
|
1,783
|
-
|
|||||||||||
Net cash provided by (used in) financing activities
|
463
|
(3,242
|
)
|
135,757
|
118,368
|
|||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
344
|
(16
|
)
|
98
|
145
|
|||||||||||
Increase (decrease) in cash and cash equivalents
|
(21,578
|
)
|
(6,371
|
)
|
81,793
|
(33,214
|
)
|
|||||||||
Cash and cash equivalents at the beginning of period
|
127,542
|
29,112
|
24,171
|
55,955
|
||||||||||||
Cash and cash equivalents at the end of period
|
$
|
105,964
|
$
|
22,741
|
$
|
105,964
|
$
|
22,741
|
KEY PERFORMANCE METRICS
|
Twelve Months Ended
|
||||||||
September 30,
|
||||||||
2020
|
2019
|
|||||||
(Unaudited)
|
||||||||
Annual active buyers (in thousands)
|
3,108
|
2,265
|
||||||
Annual spend per buyer ($)
|
$
|
195
|
$
|
163
|
RECONCILIATION OF GAAP TO NON-GAAP GROSS PROFIT
|
(in thousands, except gross margin data)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP gross profit
|
$
|
43,637
|
$
|
22,004
|
$
|
110,140
|
$
|
61,438
|
||||||||
Add:
|
||||||||||||||||
Share-based compensation
|
55
|
43
|
212
|
93
|
||||||||||||
Depreciation and amortization
|
483
|
479
|
1,456
|
1,335
|
||||||||||||
Non-GAAP gross profit
|
$
|
44,175
|
$
|
22,526
|
$
|
111,808
|
$
|
62,866
|
||||||||
Non-GAAP gross margin
|
84.4
|
%
|
80.8
|
%
|
83.7
|
%
|
81.1
|
%
|
RECONCILIATION OF GAAP TO NON-GAAP NET INCOME (LOSS) AND NET INCOME
(LOSS) PER SHARE
|
(in thousands, except share and per share data)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP net loss attributable to ordinary shareholders
|
$
|
(454
|
)
|
$
|
(8,434
|
)
|
$
|
(6,733
|
)
|
$
|
(26,732
|
)
|
||||
Add:
|
||||||||||||||||
Deemed dividend to protected ordinary shareholders
|
-
|
-
|
-
|
632
|
||||||||||||
Depreciation and amortization
|
1,130
|
961
|
3,111
|
2,678
|
||||||||||||
Share-based compensation
|
3,756
|
2,600
|
9,580
|
6,562
|
||||||||||||
Other initial public offering related expenses
|
-
|
-
|
-
|
416
|
||||||||||||
Contingent consideration revaluation and acquisition related costs
|
302
|
918
|
(164
|
)
|
2,364
|
|||||||||||
Non-GAAP net income (loss)
|
4,734
|
(3,955
|
)
|
5,794
|
(14,080
|
)
|
||||||||||
GAAP basic weighted average number of ordinary shares outstanding
|
35,278,996
|
31,867,065
|
32,382,183
|
16,647,150
|
||||||||||||
Add:
|
||||||||||||||||
Additional weighted average shares giving effect to exchange of protected ordinary shares at the beginning of the period
|
-
|
-
|
-
|
11,426,301
|
||||||||||||
Non-GAAP basic weighted average number of ordinary shares outstanding
|
35,278,996
|
31,867,065
|
32,382,183
|
28,073,451
|
||||||||||||
Non-GAAP basic net income (loss) per share attributable to ordinary shareholders
|
$
|
0.13
|
$
|
(0.12
|
)
|
$
|
0.18
|
$
|
(0.50
|
)
|
||||||
Non-GAAP diluted weighted average number of ordinary shares outstanding
|
38,417,934 |
31,867,065
|
34,916,206
|
28,073,451
|
||||||||||||
Non-GAAP diluted net income (loss) per share attributable to ordinary shareholders
|
$ |
0.12
|
$ | (0.12 |
) | $ |
0.17
|
$ | (0.50 |
) |
RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA
|
(in thousands, except adjusted EBITDA margin data)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP net loss
|
$
|
(454
|
)
|
$
|
(8,434
|
)
|
$
|
(6,733
|
)
|
$
|
(26,100
|
)
|
||||
Add:
|
||||||||||||||||
Financial income, net
|
(570
|
)
|
(483
|
)
|
(1,392
|
)
|
(687
|
)
|
||||||||
Income taxes
|
41
|
80
|
89
|
106
|
||||||||||||
Depreciation and amortization
|
1,130
|
961
|
3,111
|
2,678
|
||||||||||||
Share-based compensation
|
3,756
|
2,600
|
9,580
|
6,562
|
||||||||||||
Other initial public offering related expenses
|
-
|
-
|
-
|
416
|
||||||||||||
Contingent consideration revaluation and acquisition related costs
|
302
|
918
|
(164
|
)
|
2,364
|
|||||||||||
Adjusted EBITDA
|
$
|
4,205
|
$
|
(4,358
|
)
|
$
|
4,491
|
$
|
(14,661
|
)
|
||||||
Adjusted EBITDA margin
|
8.0
|
%
|
(15.6
|
%)
|
3.4
|
%
|
(18.9
|
%)
|
RECONCILIATION OF GAAP TO NON-GAAP OPERATING EXPENSES
|
(in thousands)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP research and development
|
$
|
11,642
|
$
|
9,088
|
$
|
32,149
|
$
|
25,161
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation
|
1,267
|
850
|
3,511
|
2,386
|
||||||||||||
Depreciation and amortization
|
149
|
116
|
395
|
328
|
||||||||||||
Acquisition related costs
|
-
|
12
|
-
|
106
|
||||||||||||
Non-GAAP research and development
|
$
|
10,226
|
$
|
8,110
|
$
|
28,243
|
$
|
22,341
|
||||||||
GAAP sales and marketing
|
$
|
25,548
|
$
|
15,859
|
$
|
66,976
|
$
|
47,087
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation
|
809
|
642
|
1,888
|
1,365
|
||||||||||||
Depreciation and amortization
|
444
|
323
|
1,112
|
887
|
||||||||||||
Acquisition related costs
|
-
|
375
|
121
|
1,073
|
||||||||||||
Non-GAAP sales and marketing
|
$
|
24,295
|
$
|
14,519
|
$
|
63,855
|
$
|
43,762
|
||||||||
GAAP general and administrative
|
$
|
7,430
|
$
|
5,894
|
$
|
19,051
|
$
|
15,871
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation
|
1,625
|
1,065
|
3,969
|
2,718
|
||||||||||||
Depreciation and amortization
|
54
|
43
|
148
|
128
|
||||||||||||
Other initial public offering related expenses
|
-
|
-
|
-
|
416
|
||||||||||||
Contingent consideration revaluation and acquisition related costs
|
302
|
531
|
(285
|
)
|
1,185
|
|||||||||||
Non-GAAP general and administrative
|
$
|
5,449
|
$
|
4,255
|
$
|
15,219
|
$
|
11,424
|
RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO FREE CASH FLOW
|
(in thousands)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
6,817
|
$
|
(2,685
|
)
|
$
|
12,357
|
$
|
(11,036
|
)
|
||||||
Purchase of property and equipment
|
(516
|
)
|
(376
|
)
|
(1,053
|
)
|
(835
|
)
|
||||||||
Capitalization of internal-use software
|
(199
|
)
|
(199
|
)
|
(650
|
)
|
(523
|
)
|
||||||||
Free cash flow
|
$
|
6,102
|
$
|
(3,260
|
)
|
$
|
10,654
|
$
|
(12,394
|
)
|