Kornit Digital Reports Second Quarter 2024 Results
- Second quarter revenues of $48.6 million, in line with previous guidance
- Second quarter GAAP net loss of $4.9 million; non-GAAP net income of $1.1 million
- Generated positive cash flow from operations for the second quarter of 2024
- Both impressions and consumables grew year-over-year during the second quarter
- Interest in our pilot of the all-inclusive click (“AIC”) program and our Apollo system remains strong, with multiple orders added to our backlog in second quarter
ROSH-HA`AYIN, Israel, Aug. 07, 2024 (GLOBE NEWSWIRE) -- Kornit Digital Ltd. (“Kornit” or the “Company”) (Nasdaq: KRNT), a worldwide market leader in sustainable, on-demand, digital fashionX and textile production technologies, today reported results for the second quarter ended June 30, 2024.
“We are witnessing a pivotal shift to on-demand production in the fashion industry, where consumers are demanding both increased variety and faster delivery.” said Ronen Samuel, Kornit’s Chief Executive Officer. He added, “While the positive impact of these trends on our systems sales remains muted, we again saw growth in impressions and consumables. This supports our view that our customers continue to digest available capacity.”
Mr. Samuel continued, “In the second quarter, we also received several additional Apollo orders, including four on our AIC model. Given the strong initial feedback and traction we have seen with our AIC model, we made the decision to begin piloting the model on the Atlas MAX system for screen replacement customers.” He concluded, “We look forward to updating the investor community on our long-term business plans and capital allocation strategy at our investor event planned on September 10th.”
Second Quarter 2024 Results of Operations
- Total revenue for the second quarter of 2024 was $48.6 million compared with $56.2 million in the prior year period, due primarily to lower systems revenues.
- GAAP gross profit margin for the second quarter of 2024 was 45.8% compared with 33.3% in the prior year period. On a non-GAAP basis, gross profit margin was 48.6% compared with 36.1% in the prior year period.
- GAAP operating expenses for the second quarter of 2024 were $33.0 million compared with $39.6 million in the prior year period. On a non-GAAP basis, operating expenses decreased by 17.9% to $28.0 million compared with the prior year period.
- GAAP net loss for the second quarter of 2024 was $4.9 million, or ($0.10) per basic share, compared with net loss of $14.3 million, or ($0.29) per basic share, for the second quarter of 2023.
- Non-GAAP net income for the second quarter of 2024 was $1.1 million, or $0.02 per diluted share, compared with non-GAAP net loss of $7.4 million, or ($0.15) per basic share, for the second quarter of 2023.
- Adjusted EBITDA loss for the second quarter of 2024 was $1.6 million compared with adjusted EBITDA loss of $10.7 million for the second quarter of 2023. Adjusted EBITDA margin for the second quarter of 2024 was -3.4% compared with -19.1% for the second quarter of 2023.
Third Quarter 2024 Guidance
For the third quarter of 2024, the Company expects revenues to be in the range of $48 million to $52 million and adjusted EBITDA margin between 1% to 6%.
Second Quarter Earnings Conference Call Information
The Company will host a conference call today at 8:30 a.m. ET, or 3:30 p.m. Israel time, to discuss the results, followed by a question-and-answer session with the investor community.
A live webcast of the call can be accessed at ir.kornit.com. To access the call, participants may dial toll-free at 1-800-717-1738 or 1-646-307-1865. The toll-free Israeli number is 972 3 384 8161. The conference confirmation code is 71703.
To listen to a replay of the conference call, dial toll-free 1-844-512-2921 or 1-412-317-6671 (international) and enter confirmation code 1171703. The telephonic replay will be available approximately three hours after the completion of the live call until 11:59 pm ET on August 21, 2024. The call will also be available for replay via the webcast link on Kornit’s Investor Relations website.
About Kornit Digital
Kornit Digital (NASDAQ: KRNT) is a worldwide market leader in sustainable, on-demand, digital fashionx and textile production technologies. The Company is writing the operating system for fashion with end-to-end solutions including digital printing systems, inks, consumables, and an entire global ecosystem that manages workflows and fulfillment. Headquartered in Israel with offices in the USA, Europe, and Asia Pacific, Kornit Digital serves customers in more than 100 countries and states worldwide. To learn more about how Kornit Digital is boldly transforming the world of fashion and textiles, visit www.kornit.com/.
Forward Looking Statements
Certain statements in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and other U.S. securities laws. Forward-looking statements are characterized by the use of forward-looking terminology such as “will,” “expects,” “anticipates,” “continue,” “believes,” “should,” “intended,” “guidance,” “preliminary,” “future,” “planned,” or other words. These forward-looking statements include, but are not limited to, statements relating to the Company’s objectives, plans and strategies, statements of preliminary or projected results of operations or of financial condition and all statements that address activities, events, or developments that the Company intends, expects, projects, believes or anticipates will or may occur in the future. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. The Company has based these forward-looking statements on assumptions and assessments made by its management in light of their experience and their perception of historical trends, current conditions, expected future developments and other factors they believe to be appropriate. Important factors that could cause actual results, developments and business decisions to differ materially from those anticipated in these forward-looking statements include, among other things: the duration and severity of adverse macro-economic headwinds that were caused by inflationary pressures and higher interest rates, which have impacted, and may continue to impact, in an adverse manner, the Company’s operations, financial position and cash flows, in part due to the adverse impact on the Company’s customers and suppliers; the Company’s degree of success in developing, introducing and selling new or improved products and product enhancements including specifically the Company’s Poly Pro and Presto products, and the Company’s Apollo direct-to-garment platform; the extent of the Company’s ability to consummate sales to large accounts with multi-system delivery plans; the degree of the Company’s ability to fill orders for its systems and consumables; the extent of the Company’s ability to increase sales of its systems, ink and consumables; the extent of the Company’s ability to leverage its global infrastructure build-out; the development of the market for digital textile printing; the availability of alternative ink; competition; sales concentration; changes to the Company’s relationships with suppliers; the extent of the Company’s success in marketing; and those additional factors referred to under “Risk Factors” in Item 3.D of the Company’s Annual Report on Form 20-F for the year ended December 31, 2023, filed with the SEC on March 28, 2024. Any forward-looking statements in this press release are made as of the date hereof, whether as a result of new information, future events or otherwise, except as required by law.
Non-GAAP Discussion Disclosure
The Company presents certain non-GAAP financial measures, in this press release and in the accompanying conference call to discuss the Company’s quarterly results. These non-GAAP financial measures reflect adjustments to corresponding GAAP financial measures in order to exclude the impact of the following: share-based compensation expenses; amortization of intangible assets; restructuring expenses; foreign exchange differences associated with ASC 842; and non-cash deferred tax income.
The Company defines “Adjusted EBITDA” as non-GAAP operating income (loss), which reflects the adjustments described in the preceding paragraph, as further adjusted to exclude depreciation expense.
The purpose of the foregoing non-GAAP financial measures is to convey the Company’s performance exclusive of non-cash charges and other items that are considered by management to be outside of the Company’s core operating results. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Furthermore, the non-GAAP measures are regularly used internally to understand, manage, and evaluate the Company’s business and make operating decisions, and the Company believes that they are useful to investors as a consistent and comparable measure of the ongoing performance of the Company’s business. The Company’s non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with the Company’s consolidated financial statements prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ materially from the non-GAAP financial measures used by other companies.
The reconciliation tables included below present a reconciliation of our non-GAAP financial measures to the most directly comparable GAAP financial measures.
Investor Contact:
Jared Maymon
Global Head of Investor Relations & Strategic Finance
Jared.Maymon@Kornit.com
| KORNIT DIGITAL LTD. | ||||||
| AND ITS SUBSIDIARIES | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (U.S. dollars in thousands) | ||||||
| June 30, | December 31, | |||||
| 2024 | 2023 | |||||
| (Unaudited) | (Audited) | |||||
| ASSETS | ||||||
| CURRENT ASSETS: | ||||||
| Cash and cash equivalents | $ | 22,522 | $ | 39,605 | ||
| Short-term bank deposit | 243,396 | 235,600 | ||||
| Marketable securities | 160,121 | 57,292 | ||||
| Trade receivables, net | 79,461 | 93,632 | ||||
| Inventory | 70,595 | 67,712 | ||||
| Other accounts receivable and prepaid expenses | 27,062 | 28,546 | ||||
| Total current assets | 603,157 | 522,387 | ||||
| LONG-TERM ASSETS: | ||||||
| Marketable securities | 128,396 | 223,203 | ||||
| Deposits and other long-term assets | 10,727 | 8,209 | ||||
| Severance pay fund | 286 | 283 | ||||
| Property, plant and equipment, net | 47,710 | 50,905 | ||||
| Operating lease right-of-use assets | 19,697 | 23,782 | ||||
| Intangible assets, net | 6,623 | 7,647 | ||||
| Goodwill | 29,164 | 29,164 | ||||
| Total long-term assets | 242,603 | 343,193 | ||||
| Total assets | 845,760 | 865,580 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
| CURRENT LIABILITIES: | ||||||
| Trade payables | 4,794 | 6,936 | ||||
| Employees and payroll accruals | 11,865 | 12,121 | ||||
| Deferred revenues and advances from customers | 1,486 | 2,158 | ||||
| Operating lease liabilities | 3,270 | 5,073 | ||||
| Other payables and accrued expenses | 22,152 | 23,814 | ||||
| Total current liabilities | 43,567 | 50,102 | ||||
| LONG-TERM LIABILITIES: | ||||||
| Accrued severance pay | 1,021 | 1,080 | ||||
| Operating lease liabilities | 15,676 | 18,533 | ||||
| Other long-term liabilities | 138 | 198 | ||||
| Total long-term liabilities | 16,835 | 19,811 | ||||
| SHAREHOLDERS' EQUITY | 785,358 | 795,667 | ||||
| Total liabilities and shareholders' equity | $ | 845,760 | $ | 865,580 | ||
| KORNIT DIGITAL LTD. | |||||||||||||||
| AND ITS SUBSIDIARIES | |||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
| (U.S. dollars in thousands, except share and per share data) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||
| Revenues | |||||||||||||||
| Products | $ | 34,366 | $ | 40,083 | $ | 63,379 | $ | 71,986 | |||||||
| Services | 14,255 | 16,116 | 29,018 | 31,991 | |||||||||||
| Total revenues | 48,621 | 56,199 | 92,397 | 103,977 | |||||||||||
| Cost of revenues | |||||||||||||||
| Products | 13,271 | 22,620 | 28,962 | 42,999 | |||||||||||
| Services | 13,066 | 14,886 | 27,012 | 29,213 | |||||||||||
| Total cost of revenues | 26,337 | 37,506 | 55,974 | 72,212 | |||||||||||
| Gross profit | 22,284 | 18,693 | 36,423 | 31,765 | |||||||||||
| Operating expenses: | |||||||||||||||
| Research and development, net | 10,472 | 12,907 | 21,824 | 25,989 | |||||||||||
| Sales and marketing | 14,976 | 18,158 | 28,772 | 33,341 | |||||||||||
| General and administrative | 7,532 | 8,541 | 14,809 | 17,489 | |||||||||||
| Total operating expenses | 32,980 | 39,606 | 65,405 | 76,819 | |||||||||||
| Operating loss | (10,696 | ) | (20,913 | ) | (28,982 | ) | (45,054 | ) | |||||||
| Financial income, net | 6,435 | 7,018 | 11,781 | 12,422 | |||||||||||
| Loss before taxes on income | (4,261 | ) | (13,895 | ) | (17,201 | ) | (32,632 | ) | |||||||
| Taxes on income | 648 | 430 | 907 | 624 | |||||||||||
| Net loss | $ | (4,909 | ) | $ | (14,325 | ) | $ | (18,108 | ) | $ | (33,256 | ) | |||
| Basic loss per share | $ | (0.10 | ) | $ | (0.29 | ) | $ | (0.38 | ) | $ | (0.67 | ) | |||
| Weighted average number of shares | |||||||||||||||
| used in computing basic net loss per share | 47,535,212 | 49,554,383 | 47,573,334 | 49,720,453 | |||||||||||
| Diluted loss per share | $ | (0.10 | ) | $ | (0.29 | ) | $ | (0.38 | ) | $ | (0.67 | ) | |||
| Weighted average number of shares | |||||||||||||||
| used in computing diluted net loss per share | 47,535,212 | 49,554,383 | 47,573,334 | 49,720,453 | |||||||||||
| KORNIT DIGITAL LTD. | ||||||||||||||||
| AND ITS SUBSIDIARIES | ||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (U.S. dollars in thousands, except share and per share data) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Revenues | $ | 48,621 | $ | 56,199 | $ | 92,397 | $ | 103,977 | ||||||||
| GAAP cost of revenues | $ | 26,337 | $ | 37,506 | $ | 55,974 | $ | 72,212 | ||||||||
| Cost of product recorded for share-based compensation (1) | (490 | ) | (672 | ) | (992 | ) | (1,179 | ) | ||||||||
| Cost of service recorded for share-based compensation (1) | (453 | ) | (493 | ) | (872 | ) | (844 | ) | ||||||||
| Intangible assets amortization on cost of product (2) | (264 | ) | (263 | ) | (529 | ) | (526 | ) | ||||||||
| Intangible assets amortization on cost of service (2) | (160 | ) | (160 | ) | (320 | ) | (320 | ) | ||||||||
| Restructuring expenses (3) | - | - | (914 | ) | (89 | ) | ||||||||||
| Non-GAAP cost of revenues | $ | 24,970 | $ | 35,918 | $ | 52,347 | $ | 69,254 | ||||||||
| GAAP gross profit | $ | 22,284 | $ | 18,693 | $ | 36,423 | $ | 31,765 | ||||||||
| Gross profit adjustments | 1,367 | 1,588 | 3,627 | 2,958 | ||||||||||||
| Non-GAAP gross profit | $ | 23,651 | $ | 20,281 | $ | 40,050 | $ | 34,723 | ||||||||
| GAAP operating expenses | $ | 32,980 | $ | 39,606 | $ | 65,405 | $ | 76,819 | ||||||||
| Share-based compensation (1) | (4,926 | ) | (5,385 | ) | (9,453 | ) | (9,772 | ) | ||||||||
| Intangible assets amortization (2) | (87 | ) | (152 | ) | (175 | ) | (340 | ) | ||||||||
| Restructuring expenses (3) | - | - | (757 | ) | (206 | ) | ||||||||||
| Non-GAAP operating expenses | $ | 27,967 | $ | 34,069 | $ | 55,020 | $ | 66,501 | ||||||||
| GAAP Financial income, net | $ | 6,435 | $ | 7,018 | $ | 11,781 | $ | 12,422 | ||||||||
| Foreign exchange losses associated with ASC 842 | (269 | ) | (121 | ) | 116 | (497 | ) | |||||||||
| Non-GAAP Financial income, net | $ | 6,166 | $ | 6,897 | $ | 11,897 | $ | 11,925 | ||||||||
| GAAP Taxes on income | $ | 648 | $ | 430 | $ | 907 | $ | 624 | ||||||||
| Non-cash deferred tax income | 86 | $ | 102 | 173 | $ | 323 | ||||||||||
| Non-GAAP Taxes on income | $ | 734 | $ | 532 | $ | 1,080 | $ | 947 | ||||||||
| GAAP net loss | $ | (4,909 | ) | $ | (14,325 | ) | $ | (18,108 | ) | $ | (33,256 | ) | ||||
| Share-based compensation (1) | 5,869 | 6,550 | 11,317 | 11,795 | ||||||||||||
| Intangible assets amortization (2) | 511 | 575 | 1,024 | 1,186 | ||||||||||||
| Restructuring expenses (3) | - | - | 1,671 | 295 | ||||||||||||
| Foreign exchange losses associated with ASC 842 | (269 | ) | (121 | ) | 116 | (497 | ) | |||||||||
| Non-cash deferred tax income | (86 | ) | (102 | ) | (173 | ) | (323 | ) | ||||||||
| Non-GAAP net income (loss) | $ | 1,116 | $ | (7,423 | ) | $ | (4,153 | ) | $ | (20,800 | ) | |||||
| GAAP diluted loss per share | $ | (0.10 | ) | $ | (0.29 | ) | $ | (0.38 | ) | $ | (0.67 | ) | ||||
| Non-GAAP diluted income (loss) per share | $ | 0.02 | $ | (0.15 | ) | $ | (0.09 | ) | $ | (0.42 | ) | |||||
| Weighted average number of shares | ||||||||||||||||
| Shares used in computing GAAP diluted net loss per share | 47,535,212 | 49,554,383 | 47,573,334 | 49,720,453 | ||||||||||||
| Shares used in computing Non-GAAP diluted net loss per share | 49,898,775 | 49,554,383 | 47,573,334 | 49,720,453 | ||||||||||||
| (1) Share-based compensation | ||||||||||||||||
| Cost of product revenues | $ | 490 | $ | 672 | $ | 992 | $ | 1,179 | ||||||||
| Cost of service revenues | 453 | 493 | 872 | 844 | ||||||||||||
| Research and development | 1,376 | 1,601 | 2,671 | 2,952 | ||||||||||||
| Sales and marketing | 1,784 | 1,944 | 3,366 | 3,307 | ||||||||||||
| General and administrative | 1,766 | 1,840 | 3,416 | 3,513 | ||||||||||||
| $ | 5,869 | $ | 6,550 | $ | 11,317 | $ | 11,795 | |||||||||
| (2) Intangible assets amortization | ||||||||||||||||
| Cost of product revenues | $ | 264 | $ | 263 | $ | 529 | $ | 526 | ||||||||
| Cost of service revenues | 160 | 160 | 320 | 320 | ||||||||||||
| Sales and marketing | 87 | 152 | 175 | 340 | ||||||||||||
| $ | 511 | $ | 575 | $ | 1,024 | $ | 1,186 | |||||||||
| (3) Restructuring expenses | ||||||||||||||||
| Cost of product revenues | $ | - | $ | - | $ | 865 | $ | 89 | ||||||||
| Cost of service revenues | - | - | 49 | - | ||||||||||||
| Research and development | - | - | 235 | 20 | ||||||||||||
| Sales and marketing | - | - | 190 | 186 | ||||||||||||
| General and administrative | - | - | 332 | - | ||||||||||||
| $ | - | $ | - | $ | 1,671 | $ | 295 | |||||||||
| KORNIT DIGITAL LTD. | |||||||||||||||
| AND ITS SUBSIDIARIES | |||||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
| (U.S. dollars in thousands) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||||
| Cash flows from operating activities: | |||||||||||||||
| Net loss | $ | (4,909 | ) | $ | (14,325 | ) | $ | (18,108 | ) | $ | (33,256 | ) | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||||||
| Depreciation and amortization | 3,191 | 3,654 | 6,515 | 7,527 | |||||||||||
| Fair value of warrants deducted from revenues | (313 | ) | 3,332 | 3,273 | 5,676 | ||||||||||
| Share-based compensation | 5,869 | 6,550 | 11,317 | 11,795 | |||||||||||
| Amortization of premium and accretion of discount on marketable securities, net | 16 | 202 | 9 | 525 | |||||||||||
| Realized loss on sale and redemption of marketable securities | - | (43 | ) | - | (3 | ) | |||||||||
| Change in operating assets and liabilities: | |||||||||||||||
| Trade receivables, net | 1,266 | (11,248 | ) | 14,171 | (16,856 | ) | |||||||||
| Other accounts receivables and prepaid expenses | 970 | (1,682 | ) | 1,484 | (766 | ) | |||||||||
| Inventory | (3,868 | ) | 4,963 | (3,964 | ) | 1,940 | |||||||||
| Operating leases right-of-use assets and liabilities, net | (488 | ) | (555 | ) | (575 | ) | (1,012 | ) | |||||||
| Deposits and other long term assets | (511 | ) | (851 | ) | (1,219 | ) | (1,878 | ) | |||||||
| Trade payables | 1,832 | (225 | ) | (1,933 | ) | (1,702 | ) | ||||||||
| Employees and payroll accruals | 1,674 | 1,752 | 522 | 2,489 | |||||||||||
| Deferred revenues and advances from customers | (364 | ) | (2,199 | ) | (672 | ) | (3,237 | ) | |||||||
| Other payables and accrued expenses | 123 | (4,378 | ) | (2,190 | ) | (38 | ) | ||||||||
| Accrued severance pay, net | (30 | ) | (161 | ) | (62 | ) | (62 | ) | |||||||
| Other long - term liabilities | 26 | (330 | ) | (60 | ) | (690 | ) | ||||||||
| Net cash provided by (used in) operating activities | $ | 4,484 | $ | (15,544 | ) | $ | 8,508 | $ | (29,548 | ) | |||||
| Cash flows from investing activities: | |||||||||||||||
| Purchase of property, plant and equipment | $ | (1,439 | ) | $ | (1,791 | ) | $ | (2,723 | ) | $ | (5,069 | ) | |||
| Proceeds from (investment in) short-term bank deposits, net | 16,601 | (219,997 | ) | (7,796 | ) | 54,935 | |||||||||
| Proceeds from sales and redemption of marketable securities | - | 1,250 | 3,494 | 5,250 | |||||||||||
| Proceeds from maturities of marketable securities | 24,581 | 7,680 | 35,879 | 11,252 | |||||||||||
| Investment in marketable securities | (26,602 | ) | (8,911 | ) | (44,619 | ) | (18,935 | ) | |||||||
| Net cash provided by (used in) investing activities | $ | 13,141 | $ | (221,769 | ) | $ | (15,765 | ) | $ | 47,433 | |||||
| Cash flows from financing activities: | |||||||||||||||
| Exercise of employee stock options | $ | 7 | $ | 53 | $ | 7 | $ | 95 | |||||||
| Payments related to shares withheld for taxes | (184 | ) | (302 | ) | (778 | ) | (437 | ) | |||||||
| Repurchase of ordinary shares | (1,427 | ) | (14,066 | ) | (9,055 | ) | (20,818 | ) | |||||||
| Net cash used in financing activities | $ | (1,604 | ) | $ | (14,315 | ) | $ | (9,826 | ) | $ | (21,160 | ) | |||
| Increase (decrease) in cash and cash equivalents | $ | 16,021 | $ | (251,628 | ) | $ | (17,083 | ) | $ | (3,275 | ) | ||||
| Cash and cash equivalents at the beginning of the period | 6,501 | 352,950 | 39,605 | 104,597 | |||||||||||
| Cash and cash equivalents at the end of the period | $ | 22,522 | $ | 101,322 | $ | 22,522 | $ | 101,322 | |||||||
| Non-cash investing and financing activities: | |||||||||||||||
| Purchase of property and equipment on credit | 105 | 219 | 105 | 219 | |||||||||||
| Inventory transferred to be used as property and equipment and long term assets | 455 | - | 1,401 | - | |||||||||||
| Property, plant and equipment transferred to be used as inventory | 166 | - | 320 | 734 | |||||||||||
| Lease liabilities arising from obtaining right-of-use assets | 338 | (550 | ) | (1,408 | ) | 5,487 | |||||||||
| KORNIT DIGITAL LTD. | ||||||||||||||||
| AND ITS SUBSIDIARIES | ||||||||||||||||
| RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA | ||||||||||||||||
| (U.S. dollars in thousands, except share and per share data) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| GAAP Revenues | $ | 48,621 | $ | 56,199 | $ | 92,397 | $ | 103,977 | ||||||||
| GAAP Net Loss | (4,909 | ) | (14,325 | ) | (18,108 | ) | (33,256 | ) | ||||||||
| Taxes on income | 648 | 430 | 907 | 624 | ||||||||||||
| Financial income | (6,435 | ) | (7,018 | ) | (11,781 | ) | (12,422 | ) | ||||||||
| Share-based compensation | 5,869 | 6,550 | 11,317 | 11,795 | ||||||||||||
| Intangible assets amortization | 511 | 575 | 1,024 | 1,186 | ||||||||||||
| Restructuring expenses | - | - | 1,671 | 295 | ||||||||||||
| Non-GAAP Operating Loss | (4,316 | ) | (13,788 | ) | (14,970 | ) | (31,778 | ) | ||||||||
| Depreciation | 2,680 | 3,079 | 5,491 | 6,341 | ||||||||||||
| Adjusted EBITDA | $ | (1,636 | ) | $ | (10,709 | ) | $ | (9,479 | ) | $ | (25,437 | ) | ||||
