Exhibit No.
|
|
Description
|
Fiverr International Ltd.
|
|
Date: November 9, 2022
|
By: /s/ Ofer Katz
Ofer Katz
President and Chief Financial Officer
|
●
|
Delivered strong results in Q3’22. A strong focus and our continued financial discipline allowed us to
deliver revenue at the high end of expectations and Adjusted EBITDA above expectations.
|
●
|
Accelerated pace to long-term Adjusted
EBITDA margin. Since we streamlined our workforce in July, we continued to scrutinize operating costs in terms of both marketing discipline and operational efficiency. Our Adjusted EBITDA margin of 7.9% represented a 250 bps
expansion from the previous quarter and demonstrated our commitment to accelerating our pace to our long-term Adjusted EBITDA margin target of 25%.
|
●
|
Continued expansion of Promoted Gigs and Seller Plus. Promoted Gigs continued to expand audiences and
coverage; while Seller Plus introduced two-tier pricing in order to widen the adoption. Both programs contributed to the continued expansion of take rate to 30%.
|
●
|
Fiverr Business expands benefits to
include project management. The newly introduced Project Partner among Fiverr Business buyers is the latest value-added service that enables seamless experience and execution of large projects on our marketplace.
|
●
|
Revenue in the third quarter of 2022 was $82.5 million, an increase of 11% year over year.
|
●
|
Active buyers as of September 30, 2022 grew to 4.2 million, compared to 4.1 million as of September 30, 2021, an increase of 3% year over
year.
|
●
|
Spend per buyer as of September 30, 2022 reached $262, compared to $234 as of September 30, 2021, an increase of 12% year over year.
|
●
|
Take rate for the period ended September 30, 2022 was 30%, up from 28.4% for the period ended September 30, 2021, an increase of 160
basis points year over year.
|
●
|
GAAP gross margin in the third quarter of 2022 was 81.1%, a decrease of 220 basis points from 83.3% in the third quarter of 2021. Non-GAAP gross margin1 in the
third quarter of 2022 was 82.8%, a decrease of 160 basis points from 84.4% in the third quarter of 2021.
|
●
|
GAAP net loss in the third quarter of 2022 was ($11.4) million, or ($0.31) basic and diluted net loss per share, compared to ($14.3) million, or ($0.39) basic and
diluted net loss per share, in the third quarter of 2021. Non-GAAP net income1 in the third quarter of 2022 was $8.6 million, or $0.23 basic non-GAAP net income per share and $0.21 diluted non-GAAP net
income per share, compared to $0.21 basic non-GAAP net income per share and $0.19 diluted non-GAAP net income per share, in the third quarter of 2021.
|
●
|
Adjusted EBITDA1 in the third quarter of 2022 was $6.6 million, compared to $7.3 million in the third quarter
of 2021. Adjusted EBITDA margin1 was 7.9% in the third quarter of 2022, compared to 9.8% in the third quarter of 2021.
|
Q4 2022
|
FY 2022
|
|
Revenue
|
$79.8 - $85.8 million
|
$334.0 - $340.0 million
|
y/y growth
|
0%-8% y/y growth
|
12%-14% y/y growth
|
Adjusted EBITDA(1)
|
$7.0 - $8.0 million
|
$22.0 - $23.0 million
|
September 30,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
152,936
|
$
|
71,151
|
||||
Restricted cash
|
-
|
2,919
|
||||||
Marketable securities
|
222,630
|
118,150
|
||||||
User funds
|
145,297
|
127,713
|
||||||
Bank deposits
|
95,000
|
134,000
|
||||||
Restricted deposit
|
1,172
|
35
|
||||||
Other receivables
|
18,545
|
14,250
|
||||||
Total current assets
|
635,580
|
468,218
|
||||||
Marketable securities
|
169,291
|
317,524
|
||||||
Property and equipment, net
|
6,034
|
6,555
|
||||||
Operating lease right of use asset, net
|
9,893
|
11,727
|
||||||
Intangible assets, net
|
16,305
|
49,221
|
||||||
Goodwill
|
77,270
|
77,270
|
||||||
Other non-current assets
|
2,072
|
1,055
|
||||||
Total assets
|
$
|
916,445
|
$
|
931,570
|
||||
Liabilities and Shareholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Trade payables
|
$
|
5,814
|
$
|
8,699
|
||||
User accounts
|
134,965
|
118,616
|
||||||
Deferred revenue
|
11,616
|
12,145
|
||||||
Other account payables and accrued expenses
|
58,011
|
44,260
|
||||||
Operating lease liabilities, net
|
3,014
|
3,055
|
||||||
Current maturities of long-term loan
|
-
|
2,269
|
||||||
Total current liabilities
|
213,420
|
189,044
|
||||||
Long-term liabilities:
|
||||||||
Convertible notes
|
452,131
|
372,076
|
||||||
Operating lease liabilities
|
7,143
|
10,483
|
||||||
Long-term loan and other non-current liabilities
|
1,019
|
13,099
|
||||||
Total long-term liabilities
|
460,293
|
395,658
|
||||||
Total liabilities
|
$
|
673,713
|
$
|
584,702
|
||||
Shareholders' equity:
|
||||||||
Share capital and additional paid-in capital
|
545,752
|
585,548
|
||||||
Accumulated deficit
|
(286,740
|
)
|
(237,585
|
)
|
||||
Accumulated other comprehensive income (loss)
|
(16,280
|
)
|
(1,095
|
)
|
||||
Total shareholders' equity
|
242,732
|
346,868
|
||||||
Total liabilities and shareholders' equity
|
$
|
916,445
|
$
|
931,570
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenue
|
$
|
82,541
|
$
|
74,324
|
$
|
254,236
|
$
|
217,907
|
||||||||
Cost of revenue
|
15,631
|
12,436
|
50,134
|
36,510
|
||||||||||||
Gross profit
|
66,910
|
61,888
|
204,102
|
181,397
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
22,938
|
20,490
|
71,235
|
57,469
|
||||||||||||
Sales and marketing
|
41,959
|
38,298
|
134,151
|
119,121
|
||||||||||||
General and administrative
|
14,489
|
12,395
|
43,399
|
36,271
|
||||||||||||
Impairment of intangible assets
|
-
|
-
|
27,629
|
-
|
||||||||||||
Total operating expenses
|
79,386
|
71,183
|
276,414
|
212,861
|
||||||||||||
Operating loss
|
(12,476
|
)
|
(9,295
|
)
|
(72,312
|
)
|
(31,464
|
)
|
||||||||
Financial income (expenses), net
|
1,162
|
(4,959
|
)
|
2,233
|
(13,877
|
)
|
||||||||||
Loss before income taxes
|
(11,314
|
)
|
(14,254
|
)
|
(70,079
|
)
|
(45,341
|
)
|
||||||||
Income taxes
|
(36
|
)
|
(95
|
)
|
(109
|
)
|
(151
|
)
|
||||||||
Net loss attributable to ordinary shareholders
|
$
|
(11,350
|
)
|
$
|
(14,349
|
)
|
$
|
(70,188
|
)
|
$
|
(45,492
|
)
|
||||
Basic and diluted net loss per share attributable to ordinary shareholders
|
$
|
(0.31
|
)
|
$
|
(0.39
|
)
|
$
|
(1.91
|
)
|
$
|
(1.27
|
)
|
||||
Basic and diluted weighted average ordinary shares
|
37,205,489
|
36,512,243
|
36,843,383
|
35,959,243
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Operating Activities
|
||||||||||||||||
Net loss
|
$ |
(11,350
|
)
|
$ |
(14,349
|
)
|
$ |
(70,188
|
)
|
$ |
(45,492
|
)
|
||||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
1,938
|
1,413
|
8,190
|
4,104
|
||||||||||||
Loss from disposal of property and equipment
|
(9
|
)
|
(32
|
)
|
(21
|
)
|
(32
|
)
|
||||||||
Amortization of premium and discount of marketable securities, net
|
1,368
|
2,135
|
5,052
|
5,616
|
||||||||||||
Amortization of discount and issuance costs of convertible notes
|
632
|
5,040
|
1,894
|
14,917
|
||||||||||||
Shared-based compensation
|
17,612
|
15,104
|
54,729
|
38,761
|
||||||||||||
Net Gain from exchange rate fluctuations
|
12
|
26
|
183
|
328
|
||||||||||||
Impairment of intangible assets
|
-
|
-
|
27,629
|
-
|
||||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
User funds
|
(2,722
|
)
|
(5,133
|
)
|
(17,584
|
)
|
(28,762
|
)
|
||||||||
Operating lease ROU assets and liabilities, net
|
(117
|
)
|
86
|
(1,547
|
)
|
(171
|
)
|
|||||||||
Other receivables
|
(2,402
|
)
|
(1,064
|
)
|
(4,837
|
)
|
(2,331
|
)
|
||||||||
Trade payables
|
1,873
|
362
|
(2,884
|
)
|
615
|
|||||||||||
Deferred revenue
|
(675
|
)
|
738
|
(529
|
)
|
3,133
|
||||||||||
User accounts
|
2,523
|
4,448
|
16,349
|
26,144
|
||||||||||||
Account payable, accrued expenses and other
|
(1,994
|
)
|
968
|
9,184
|
13,704
|
|||||||||||
Revaluation of contingent consideration
|
(945
|
)
|
-
|
(4,787
|
)
|
-
|
||||||||||
Payment of contingent consideration
|
-
|
-
|
(504
|
)
|
(507
|
)
|
||||||||||
Non-current liabilities
|
(38
|
)
|
-
|
178
|
(235
|
)
|
||||||||||
Net cash provided by operating activities
|
5,706
|
9,742
|
20,507
|
29,792
|
||||||||||||
Investing Activities
|
||||||||||||||||
Investment in marketable securities
|
-
|
(69,107
|
)
|
(90,007
|
)
|
(235,938
|
)
|
|||||||||
Proceeds from sale of marketable securities
|
34,175
|
65,325
|
117,521
|
144,320
|
||||||||||||
Bank and restricted deposits
|
15,000
|
(5,000
|
)
|
37,863
|
(44,000
|
)
|
||||||||||
Acquisition of business, net of cash acquired
|
-
|
-
|
-
|
(9,288
|
)
|
|||||||||||
Acquisition of intangible asset
|
-
|
-
|
(175
|
)
|
-
|
|||||||||||
Purchase of property and equipment
|
(280
|
)
|
(654
|
)
|
(1,111
|
)
|
(1,354
|
)
|
||||||||
Capitalization of internal-use software and other
|
(116
|
)
|
(250
|
)
|
(1,019
|
)
|
(572
|
)
|
||||||||
Other non-current assets
|
(100
|
)
|
-
|
(1,178
|
)
|
-
|
||||||||||
Net cash provided by (used in) investing activities
|
48,679
|
(9,686
|
)
|
61,894
|
(146,832
|
)
|
||||||||||
Financing Activities
|
||||||||||||||||
Payment of deferred issuance costs related to follow on offering
|
-
|
-
|
-
|
(381
|
)
|
|||||||||||
Payment of convertible notes deferred issuance costs
|
-
|
-
|
-
|
(34
|
)
|
|||||||||||
Payment of contingent consideration
|
-
|
-
|
(1,105
|
)
|
(1,105
|
)
|
||||||||||
Proceeds from exercise of share options
|
597
|
915
|
2,308
|
7,266
|
||||||||||||
Tax withholding in connection with employees' options exercises and vested RSUs
|
(156 |
) |
(1,732
|
) |
(2,286
|
) |
(10,361
|
) |
||||||||
Repayment of long-term loan
|
-
|
(143
|
)
|
(2,269
|
)
|
(416
|
)
|
|||||||||
Net cash provided by (used in) financing activities
|
441
|
(960
|
)
|
(3,352
|
)
|
(5,031
|
)
|
|||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(12
|
)
|
(177
|
)
|
(183
|
)
|
(318
|
)
|
||||||||
Increase/(Decrease) in cash, cash equivalents and restricted cash
|
54,814
|
(1,081
|
)
|
78,866
|
(122,389
|
)
|
||||||||||
Cash, cash equivalents and restricted cash at the beginning of period
|
98,122
|
146,722
|
74,070
|
268,030
|
||||||||||||
Cash and cash equivalents at the end of period
|
$ |
152,936
|
$ |
145,641
|
$ |
152,936
|
$ |
145,641
|
Three Months Ended
|
||||||||
September 30,
|
||||||||
2022
|
2021
|
|||||||
Annual active buyers (in thousands)
|
4,249
|
4,121
|
||||||
Annual spend per buyer ($)
|
$
|
262
|
$
|
234
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP gross profit
|
$
|
66,910
|
$
|
61,888
|
$
|
204,102
|
$
|
181,397
|
||||||||
Add:
|
||||||||||||||||
Share-based compensation and other
|
477
|
372
|
1,955
|
989
|
||||||||||||
Depreciation and amortization
|
922
|
454
|
4,895
|
1,331
|
||||||||||||
Non-GAAP gross profit
|
$
|
68,309
|
$
|
62,714
|
$
|
210,952
|
$
|
183,717
|
||||||||
Non-GAAP gross margin
|
82.8
|
%
|
84.4
|
%
|
83.0
|
%
|
84.3
|
%
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP net loss attributable to ordinary shareholders
|
$
|
(11,350
|
)
|
$
|
(14,349
|
)
|
$
|
(70,188
|
)
|
$
|
(45,492
|
)
|
||||
Add:
|
||||||||||||||||
Depreciation and amortization
|
$
|
1,938
|
$
|
1,413
|
$
|
8,190
|
$
|
4,104
|
||||||||
Share-based compensation
|
17,612
|
15,104
|
54,729
|
38,761
|
||||||||||||
Impairment of intangible assets
|
-
|
-
|
27,629
|
-
|
||||||||||||
Contingent consideration revaluation, acquisition related costs and other
|
(520
|
)
|
55
|
(3,210
|
)
|
2,576
|
||||||||||
Convertible notes amortization of discount and issuance costs
|
632
|
5,040
|
1,894
|
14,917
|
||||||||||||
Exchange rate (gain)/loss, net
|
316
|
400
|
(932
|
)
|
377
|
|||||||||||
Non-GAAP net income
|
$
|
8,628
|
$
|
7,663
|
$
|
18,112
|
$
|
15,243
|
||||||||
Weighted average number of ordinary shares - basic
|
37,205,489
|
36,512,243
|
36,843,383
|
35,959,243
|
||||||||||||
Non-GAAP basic net income per share attributable to ordinary shareholders
|
$
|
0.23
|
$
|
0.21
|
$
|
0.49
|
$
|
0.42
|
||||||||
Weighted average number of ordinary shares - diluted
|
40,731,833
|
40,779,521
|
40,708,818
|
40,625,294
|
||||||||||||
Non-GAAP diluted net income per share attributable to ordinary shareholders
|
$
|
0.21
|
$
|
0.19
|
$
|
0.44
|
$
|
0.38
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
GAAP net loss
|
$
|
(11,350
|
)
|
$
|
(14,349
|
)
|
$
|
(70,188
|
)
|
$
|
(45,492
|
)
|
||||
Add:
|
||||||||||||||||
Financial (income) expenses, net
|
$
|
(1,162
|
)
|
$
|
4,959
|
$
|
(2,233
|
)
|
$
|
13,877
|
||||||
Income taxes
|
36
|
95
|
109
|
151
|
||||||||||||
Depreciation and amortization
|
1,938
|
1,413
|
8,190
|
4,104
|
||||||||||||
Share-based compensation
|
17,612
|
15,104
|
54,729
|
38,761
|
||||||||||||
Impairment of intangible assets
|
-
|
-
|
27,629
|
-
|
||||||||||||
Contingent consideration revaluation, acquisition related costs and other
|
(520
|
)
|
55
|
(3,210
|
)
|
2,576
|
||||||||||
Adjusted EBITDA
|
$
|
6,554
|
$
|
7,277
|
$
|
15,026
|
$
|
13,977
|
||||||||
Adjusted EBITDA margin
|
7.9
|
%
|
9.8
|
%
|
5.9
|
%
|
6.4
|
%
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
GAAP research and development
|
$
|
22,938
|
$ |
20,490
|
$
|
71,235
|
$ |
57,469
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation
|
5,811
|
5,247
|
18,537
|
14,258
|
||||||||||||
Depreciation and amortization
|
200
|
205
|
603
|
582
|
||||||||||||
Non-GAAP research and development
|
$
|
16,927
|
$
|
15,038
|
$
|
52,095
|
$
|
42,629
|
||||||||
GAAP sales and marketing
|
$
|
41,959
|
$
|
38,298
|
$
|
134,151
|
$
|
119,121
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation
|
4,151
|
3,765
|
13,156
|
9,810
|
||||||||||||
Depreciation and amortization
|
713
|
695
|
2,394
|
2,020
|
||||||||||||
Contingent consideration revaluation, acquisition related costs and other
|
-
|
402
|
-
|
1,097
|
||||||||||||
Non-GAAP sales and marketing
|
$
|
37,095
|
$
|
33,436
|
$
|
118,601
|
$
|
106,194
|
||||||||
GAAP general and administrative
|
$
|
14,489
|
$
|
12,395
|
$
|
43,399
|
$
|
36,271
|
||||||||
Less:
|
||||||||||||||||
Share-based compensation
|
7,173
|
5,720
|
21,081
|
13,704
|
||||||||||||
Depreciation and amortization
|
103
|
59
|
298
|
171
|
||||||||||||
Contingent consideration revaluation, acquisition related costs and other
|
(520
|
)
|
(347
|
)
|
(3,210
|
)
|
1,479
|
|||||||||
Non-GAAP general and administrative
|
$
|
7,733
|
$
|
6,963
|
$
|
25,230
|
$
|
20,917
|