AGÕæÈ˹ٷ½

STOCK TITAN

Perion Reports Second Quarter 2025 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Revenue of $103 Million, Advertising Solutions grew 8% YoY, first increase since Q3�23

Perion One platform continues to expand, introducing Performance CTV solution

Strong cash flow from operations and adjusted free cash flow

NEW YORK & TEL AVIV, Israel--(BUSINESS WIRE)-- . (NASDAQ and TASE: ), a leader in advanced technology solving for the complexities of modern advertising, today reported its financial results for the second quarter ended June 30, 2025.

Second Quarter 2025 Financial Highlights1

In millions,
except per share data

Three months ended

Ìý

Six months ended

Ìý

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

%

Ìý

2025

Ìý

2024

Ìý

%

Ìý

Advertising Solutions Revenue

$

80.6

Ìý

$

74.4

Ìý

8%

Ìý

$

150.3

Ìý

$

150.2

Ìý

0%

Ìý

Search Advertising Revenue

$

22.4

Ìý

$

34.3

Ìý

(35%)

Ìý

$

42.0

Ìý

$

116.4

Ìý

(64%)

Ìý

Total Revenue

$

103.0

Ìý

$

108.7

Ìý

(5%)

Ìý

$

192.3

Ìý

$

266.5

Ìý

(28%)

Ìý

Contribution ex-TAC (Revenue ex-TAC)

$

47.6

Ìý

$

49.8

Ìý

(4%)

Ìý

$

87.3

Ìý

$

110.0

Ìý

(4%)

Ìý

GAAP Net Income (Loss)

$

(3.5)

Ìý

$

(6.2)

Ìý

44%

Ìý

$

(11.8)

Ìý

$

5.6

Ìý

NM

Ìý

Non-GAAP Net Income

$

12.0

Ìý

$

13.4

Ìý

(11%)

Ìý

$

17.3

Ìý

$

36.0

Ìý

(52%)

Ìý

Adjusted EBITDA

$

7.1

Ìý

$

7.7

Ìý

(8%)

Ìý

$

8.9

Ìý

$

28.0

Ìý

(68%)

Ìý

Adjusted EBITDA to Contribution ex-TAC

Ìý

15%

Ìý

Ìý

15%

Ìý

Ìý

Ìý

Ìý

10%

Ìý

Ìý

25%

Ìý

Ìý

Ìý

Net Cash from Operations

$

21.3

Ìý

$

(20.5)

Ìý

NM

Ìý

$

14.2

Ìý

$

(13.6)

Ìý

NM

Ìý

Adjusted Free Cash Flow

$

20.7

Ìý

$

(11.4)

Ìý

NM

Ìý

$

13.3

Ìý

$

(4.9)

Ìý

NM

Ìý

GAAP Diluted EPS

$

(0.08)

Ìý

$

(0.13)

Ìý

38%

Ìý

$

(0.27)

Ìý

$

0.11

Ìý

NM

Ìý

Non-GAAP Diluted EPS

$

0.26

Ìý

$

0.26

Ìý

0%

Ìý

$

0.36

Ìý

$

0.71

Ìý

(49%)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

___________________________________

1 Contribution ex-TAC, non-GAAP Net Income, Adjusted EBITDA, Adjusted Free Cash Flow and non-GAAP Diluted EPS are non-GAAP measures. See below reconciliation of GAAP to non-GAAP measures

Business & Financial Highlights

  • Advertising Solutions revenue increased 8%, first YoY gain since Q3â€�23
  • Strong operating cash flow and adjusted free cash flow of $21.3 million and $ 20.7 million, respectively
  • Channels
    • DOOH revenue increased 35% YoY to $17.6 million
    • Web revenue increased 5% YoY to $53.1 million
    • CTV revenue decreased 5% YoY to $9.7 million
    • Search revenue decreased 35% YoY to $22.4 million
  • Retail Media2 vertical revenue increased 27% YoY to $22.3 million
  • Greenbids synergies on track, winning custom algo deals from Perion's existing (non-Greenbids) customers, unlocking over one million dollars in booked business within the first 3 months post acquisition
  • Launch of Performance CTV Solution to capture share in $36B+ high-growth streaming ad market3
  • Expanding into Korea through strategic partnerships with KT Corporation and NHN AD, unlocking access to APAC’s high-growth $21B DOOH market
  • Expanding EMEA DOOH reach and growth through strategic partnerships in Europe
  • Anat Paran joins Perion as the new Chief Operating Officer, bringing a wealth of operational and organizational leadership
  • Second quarter share repurchase of 3.6 million shares for the amount of $33.4 million
  • Reiterating FY 2025 guidance
___________________________________

2 Retail Media revenue includes several media channels, such as CTV, DOOH, and others

3 2026 forecast for Connected TV ad spending in the U.S. according to eMarketer (July 2025)

“Our second quarter financial performance reflects our progress and early validation of our Perion One strategy, marked by first quarter of year-over-year growth in Advertising Solutions revenue since the third quarter of 2023, signaling that we are beginning to reap the fruits of our transformation,� said Tal Jacobson, Perion’s CEO.

“As our financial performance continues to improve, we are also making significant progress in executing our business strategy. The integration of Greenbids into Perion is fully on track, and we are already benefiting from tangible synergies, reflected in early wins of custom algorithm deals from existing and new customers,� added Mr. Jacobson. “Further expanding our Perion One platform offering, earlier today we announced the launch of our new performance CTV solution, enabling us to activate outcome-based video campaigns across premium streaming environments, with enhanced creative formats and advanced attribution. As CTV ad spend continues to shift toward performance-driven models, we believe this offering significantly strengthens our value proposition.�

“At the same time, our expansion into Korea, alongside new partnerships across Europe, marks another strong step in Perion’s global growth strategy,� Mr. Jacobson continued. “It reflects the trust leading companies place in our technology and the strength of our partnerships as we scale across both new and existing markets.�

Revenue and Trends by channel4

Channels

Q2 2025

Revenue ($M)

% of Revenue

YoY Change

DOOH

17.6

17%

35%

CTV

9.7

9%

-5%

Web

53.1

52%

5%

Search

22.4

22%

-35%

Other

0.3

0%

-51%

___________________________________

4 Numbers may not add up due to rounding

Financial Outlook for Full-Year 20255

Based on current expectations, the Company is reiterating its full-year 2025 outlook ranges:

  • Revenue of $430 to $450 million
  • Adjusted EBITDA6 of $44 to $46 million
  • Adjusted EBITDA6 to contribution ex-TAC6 of 22% at the midpoint

Mr. Jacobson concluded: “While 2025 is a year of transition and transformation for Perion, our financial and business performance represent another meaningful step forward in our journey to cement Perion as a one-stop solution for brands, agencies, and retailers, and become the platform of choice for CMOs seeking transparency, efficiency, and measurable performance across digital channels.�

___________________________________

5 We have not provided an outlook for GAAP Income from operations or reconciliation of Adjusted EBITDA guidance to GAAP Income from operations, the closest corresponding GAAP measure, because we do not provide guidance for certain of the reconciling items on a consistent basis due to the variability and complexity of these items, including but not limited to the measures and effects of our stock-based compensation expenses directly impacted by unpredictable fluctuation in our share price and amortization in connection with future acquisitions. Hence, we are unable to quantify these amounts without unreasonable efforts.

6 Contribution ex-TAC and Adjusted EBITDA are non-GAAP measures.Ìý See below reconciliation of GAAP to non-GAAP measures.

Share Repurchase Program

  • In March 2025, Perion’s Board of Directors authorized a $50 million expansion of the previously authorized share repurchase program of $75 million of its outstanding shares, to a total of $125 million
  • During the second quarter of 2025, the company repurchased a total of 3.6 million shares at a total amount of $33.4 million.
  • As of June 30, 2025, the company repurchased a total of 9.6 million shares at a total amount of $86.7 million.

Financial Comparison for the Second Quarter of 2025

Revenue: Revenue decreased by 5% to $103.0 million in the second quarter of 2025 from $108.7 million in the second quarter of 2024. Advertising Solutions revenue increased 8% year-over-year, accounting for 78% of revenue, primarily due to a 35% increase in Digital Out of Home revenue and a 5% increase in our Web channel, partially offset by 5% decline in CTV revenue. Search Advertising revenue decreased by 35% year-over-year, accounting for 22% of revenue, following the previously announced changes implemented by Microsoft Bing in 2024.

Traffic Acquisition Costs and Media Buy (“TAC�): TAC amounted to $55.4 million, or 54% of revenue, in the second quarter of 2025, compared with $58.9 million, or 54% of revenue, in the second quarter of 2024.

GAAP Net Income (Loss): GAAP net loss decreased by 44% to a loss of $3.5 million in the second quarter of 2025, compared with a GAAP net loss of $6.2 million in the second quarter of 2024.

Non-GAAP Net Income: Non-GAAP net income was $12.0 million, or 12% of revenue, in the second quarter of 2025, compared with $13.4 million, or 12% of revenue, in the second quarter of 2024. A reconciliation of GAAP to non-GAAP net income is included in this press release.

Adjusted EBITDA: Adjusted EBITDA was $7.1 million, or 7% of revenue (and 15% of Contribution ex-TAC) in the second quarter of 2025, compared with $7.7 million, or 7% of revenue (and 15% of Contribution ex-TAC) in the second quarter of 2024. A reconciliation of GAAP income from operations to Adjusted EBITDA is included in this press release.

Cash Flow from Operations: Net cash from operating activities in the second quarter of 2025 was $21.3 million, compared with $20.5 million that were used in the second quarter of 2024. Operating cash flow includes approximately $8 million in customer collection that shifted from March 2025 to April 2025.

Net cash: As of June 30, 2025, cash and cash equivalents, short-term bank deposits and marketable securities, amounted to $318.5 million, compared with $373.3 million as of December 31, 2024.

Conference Call

Perion’s management will host a conference call to discuss the results at 8:30 a.m. ET today:

Registration link:

A replay of the call and a transcript will be available within approximately 24 hours of the live event on Perion’s .

About Perion Network Ltd.

Perion helps brands, agencies, and retailers maximize the value of their advertising investments with advanced AI and creative technologies. Its unified platform, Perion One, bridges media, data, and performance across digital channels to deliver superior results in an increasingly complex advertising environment.

For more information, visit

Non-GAAP Measures

Non-GAAP financial measures consist of GAAP financial measures adjusted to exclude certain items. This press release includes certain non-GAAP measures, including Contribution ex-TAC and Adjusted EBITDA.

Contribution ex-TAC presents revenue reduced by traffic acquisition costs and media buy, reflecting a portion of our revenue that must be directly passed to publishers or advertisers and presents our revenue excluding such items. We believe Contribution ex-TAC is a useful measure in assessing the performance of the Company because it facilitates a consistent comparison against our core business without considering the impact of traffic acquisition costs and media buy related to revenue reported on a gross basis.

Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA�) is defined as income from operations excluding stock-based compensation expenses, restructuring costs, unusual legal costs, depreciation, amortization of acquired intangible assets, retention and other acquisition-related expenses, as well as gains and losses recognized with respect to changes in fair value of contingent consideration.

Adjusted free cash flow is defined as net cash provided by (or used in) operating activities less cash used for the purchase of property and equipment, but excluding the purchase of property and equipment related to our new corporate headquarter office and the portion of the cash payment of contingent consideration in excess of the acquisition date fair value, as we do not view either of those expenses as reflective of our normal on-going expenses. It is important to note that these expenses are in fact cash expenditures.

Non-GAAP net income and non-GAAP diluted earnings per share are defined as net income (loss) and net earnings (loss) per share excluding stock-based compensation expenses, restructuring costs, unusual legal costs, retention and other acquisition-related expenses, amortization of acquired intangible assets and the related taxes thereon, foreign exchange gains and losses associated with ASC-842, as well as gains and losses recognized with respect to changes in fair value of contingent consideration.

The purpose of such adjustments is to give an indication of our performance exclusive of non-cash charges and other items that are considered by management to be outside of our 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 our business and make operating decisions, and we believe that they are useful to investors as a consistent and comparable measure of the ongoing performance of our business. However, our 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 our 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. Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these projected measures, together with some of the excluded information not being ascertainable or accessible, we are unable to quantify certain amounts that would be required for such presentation without unreasonable effort. Consequently, no reconciliation of the forward-looking non-GAAP financial measures is included in this press release. A reconciliation between results on a GAAP and non-GAAP basis is provided in the last table of this press release.

Forward Looking Statements

This press release contains historical information and forward-looking statements within the meaning of the Securities Act of 1933, as amended, the Securities Exchange Act of 1934, as amended, and the safe- harbor provisions of the Private Securities Litigation Reform Act of 1995 with respect to the business, financial condition and results of operations of Perion. The words “will,� “believe,� “expect,� “intend,� “plan,� “should,� “estimate� and similar expressions are intended to identify forward-looking statements. Such statements reflect the current views, assumptions and expectations of Perion with respect to future events and are subject to risks and uncertainties. All statements other than statements of historical fact included in this press release are forward-looking statements. Many factors could cause the actual results, performance or achievements of Perion to be materially different from any future results, performance or achievements that may be expressed or implied by such forward-looking statements, or financial information, including, but not limited to, political, economic and other developments (including the current war between Israel and Hamas and other armed groups in the region), the failure to realize the anticipated benefits of companies and businesses we acquired and may acquire in the future, risks entailed in integrating the companies and businesses we acquire, including employee retention and customer acceptance, the risk that such transactions will divert management and other resources from the ongoing operations of the business or otherwise disrupt the conduct of those businesses, and general risks associated with the business of Perion including, the transformation in our strategy, intended to unify our business units under the Perion brand (Perion One), intense and frequent changes in the markets in which the businesses operate and in general economic and business conditions (including the fluctuation of our share price), loss of key customers or of other partners that are material to our business, the outcome of any pending or future proceedings against Perion, data breaches, cyber-attacks and other similar incidents, unpredictable sales cycles, competitive pressures, market acceptance of new products and of the Perion One strategy, changes in applicable laws and regulations as well as industry self-regulation, negative or unexpected tax consequences, inability to meet efficiency and cost reduction objectives, changes in business strategy and various other factors, whether referenced or not referenced in this press release. We urge you to consider those factors, together with the other risks and uncertainties described in our most recent Annual Report on Form 20-F for the year ended December 31, 2024 as filed with the Securities and Exchange Commission (SEC) on March 25, 2025, and our other reports filed with the SEC, in evaluating our forward-looking statements and other risks and uncertainties that may affect Perion and its results of operations. Perion does not assume any obligation to update these forward-looking statements.

Ìý

PERION NETWORK LTD. AND ITS SUBSIDIARIES

Ìý

CONSOLIDATED STATEMENTS OF OPERATIONS

In thousands (except share and per share data)

Ìý

Three months ended

Ìý

Six months ended

June 30,

Ìý

June 30,

2025

Ìý

2024

Ìý

2025

Ìý

2024

(Unaudited)

(Unaudited)

Ìý

(Unaudited)

(Unaudited)

Ìý

Revenue

Advertising Solutions

$

80,571

$

74,374

$

150,276

$

150,160

Search Advertising

Ìý

22,410

Ìý

34,317

Ìý

42,047

Ìý

116,351

Total Revenue

Ìý

102,981

Ìý

108,691

Ìý

192,323

Ìý

266,511

Ìý

Costs and Expenses

Cost of revenue

Ìý

13,037

Ìý

11,299

Ìý

25,378

Ìý

22,784

Traffic acquisition costs and media buy

Ìý

55,372

Ìý

58,933

Ìý

105,053

Ìý

156,552

Research and development

Ìý

8,945

Ìý

10,112

Ìý

17,397

Ìý

19,923

Selling and marketing

Ìý

19,529

Ìý

18,044

Ìý

37,254

Ìý

34,134

General and administrative

Ìý

9,170

Ìý

10,003

Ìý

18,546

Ìý

19,755

Change in fair value of contingent consideration

Ìý

-

Ìý

1,541

Ìý

-

Ìý

1,541

Depreciation and amortization

Ìý

4,294

Ìý

4,773

Ìý

7,766

Ìý

9,331

Restructuring costs and other charges

Ìý

-

Ìý

6,895

Ìý

1,322

Ìý

6,895

Total Costs and Expenses

Ìý

110,347

Ìý

121,600

Ìý

212,716

Ìý

270,915

Ìý

Loss from Operations

Ìý

(7,366)

Ìý

(12,909)

Ìý

(20,393)

Ìý

(4,404)

Financial income, net

Ìý

3,583

Ìý

5,703

Ìý

6,990

Ìý

11,189

Income (loss) before Taxes on income

Ìý

(3,783)

Ìý

(7,206)

Ìý

(13,403)

Ìý

6,785

Taxes on income (tax benefit)

Ìý

(312)

Ìý

(997)

Ìý

(1,586)

Ìý

1,226

Net Income (loss)

$

(3,471)

$

(6,209)

$

(11,817)

$

5,559

Ìý

Net Earnings (loss) per Share

Basic

$

(0.08)

$

(0.13)

$

(0.27)

$

0.12

Diluted

$

(0.08)

$

(0.13)

$

(0.27)

$

0.11

Ìý

Weighted average number of shares

Basic

Ìý

42,032,856

Ìý

48,733,540

Ìý

43,442,062

Ìý

48,268,786

Diluted

Ìý

42,032,856

Ìý

48,733,540

Ìý

43,442,062

Ìý

49,364,755

Ìý
Ìý

PERION NETWORK LTD. AND ITS SUBSIDIARIES

Ìý

CONDENSED CONSOLIDATED BALANCE SHEETS

In thousands

Ìý

June 30,

Ìý

December 31,

2025

Ìý

2024

(Unaudited)

Ìý

(Audited)

ASSETS

Ìý

Ìý

Ìý

Current Assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

113,643

Ìý

$

156,228

Restricted cash

Ìý

1,155

Ìý

Ìý

1,134

Short-term bank deposits

Ìý

145,621

Ìý

Ìý

139,333

Marketable securities

Ìý

59,715

Ìý

Ìý

77,774

Accounts receivable, net

Ìý

162,875

Ìý

Ìý

164,358

Prepaid expenses and other current assets

Ìý

30,929

Ìý

Ìý

22,638

Total Current Assets

Ìý

513,938

Ìý

Ìý

561,465

Ìý

Ìý

Ìý

Long-Term Assets

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

10,277

Ìý

Ìý

8,916

Operating lease right-of-use assets

Ìý

18,500

Ìý

Ìý

20,209

Goodwill and intangible assets, net

Ìý

363,859

Ìý

Ìý

316,003

Deferred taxes

Ìý

-

Ìý

Ìý

8,517

Other assets

Ìý

610

Ìý

Ìý

416

Total Long-Term Assets

Ìý

393,246

Ìý

Ìý

354,061

Total Assets

$

907,184

Ìý

$

915,526

Ìý

Ìý

Ìý

LIABILITIES AND SHAREHOLDERS' EQUITY

Ìý

Ìý

Ìý

Current Liabilities

Ìý

Ìý

Ìý

Accounts payable

$

119,670

Ìý

$

122,005

Accrued expenses and other liabilities

Ìý

33,938

Ìý

Ìý

32,848

Short-term operating lease liability

Ìý

3,211

Ìý

Ìý

3,648

Deferred revenue

Ìý

1,815

Ìý

Ìý

2,049

Short-term payment obligation related to acquisitions

Ìý

3,203

Ìý

Ìý

1,300

Total Current Liabilities

Ìý

161,837

Ìý

Ìý

161,850

Ìý

Ìý

Ìý

Long-Term Liabilities

Ìý

Ìý

Ìý

Payment obligation related to acquisition

Ìý

19,553

Ìý

Ìý

-

Long-term operating lease liability

Ìý

19,765

Ìý

Ìý

18,654

Deferred taxes

Ìý

5,096

Ìý

Ìý

-

Other long-term liabilities

Ìý

12,672

Ìý

Ìý

12,082

Total Long-Term Liabilities

Ìý

57,086

Ìý

Ìý

30,736

Total Liabilities

Ìý

218,923

Ìý

Ìý

192,586

Ìý

Ìý

Ìý

Shareholders' equity

Ìý

Ìý

Ìý

Ordinary shares

Ìý

360

Ìý

Ìý

391

Additional paid-in capital

Ìý

502,539

Ìý

Ìý

527,149

Treasury shares at cost

Ìý

(1,002)

Ìý

Ìý

(1,002)

Accumulated other comprehensive gain (loss)

Ìý

1,564

Ìý

Ìý

(215)

Retained earnings

Ìý

184,800

Ìý

Ìý

196,617

Total Shareholders' Equity

Ìý

688,261

Ìý

Ìý

722,940

Total Liabilities and Shareholders' Equity

$

907,184

$

915,526

Ìý

PERION NETWORK LTD. AND ITS SUBSIDIARIES

Ìý

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

In thousands

Ìý

Three months ended

Six months ended

June 30,

June 30,

2025

Ìý

2024

2025

Ìý

2024

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Ìý

Cash flows from operating activities

Net Income (loss)

$

(3,471)

$

(6,209)

$

(11,817)

$

5,559

Adjustments required to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

Ìý

4,294

Ìý

4,773

Ìý

7,766

Ìý

9,331

Stock-based compensation expense

Ìý

7,494

Ìý

5,686

Ìý

15,081

Ìý

11,105

Foreign currency translation

Ìý

(77)

Ìý

7

Ìý

(67)

Ìý

29

Accrued interest, net

Ìý

(1,216)

Ìý

1,043

Ìý

1,698

Ìý

2,781

Deferred taxes, net

Ìý

2,128

Ìý

(1,403)

Ìý

5,447

Ìý

(1,835)

Accrued severance pay, net

Ìý

151

Ìý

(246)

Ìý

(847)

Ìý

(404)

Restructuring costs

Ìý

-

Ìý

6,895

Ìý

1,322

Ìý

6,895

Gain from sale of property and equipment

Ìý

(12)

Ìý

-

Ìý

(37)

Ìý

(8)

Net changes in operating assets and liabilities

Ìý

12,001

Ìý

(31,080)

Ìý

(4,305)

Ìý

(47,091)

Net cash provided (used in) by operating activities

$

21,292

$

(20,534)

$

14,241

$

(13,638)

Ìý

Cash flows from investing activities

Purchases of property and equipment, net of sales

Ìý

(1,074)

Ìý

(692)

Ìý

(2,771)

Ìý

(1,131)

Capitalization of development costs

Ìý

(413)

Ìý

-

Ìý

(413)

Ìý

-

Investment in marketable securities, net of sales

Ìý

6,922

Ìý

3,644

Ìý

18,493

Ìý

1,709

Short-term deposits, net

Ìý

(4,305)

Ìý

40,401

Ìý

(6,288)

Ìý

22,712

Cash paid in connection with acquisitions, net of cash acquired

Ìý

(26,566)

Ìý

-

Ìý

(26,566)

Ìý

-

Net cash provided by (used in) investing activities

$

(25,436)

$

43,353

$

(17,545)

$

23,290

Ìý

Cash flows from financing activities

Proceeds from exercise of stock-based compensation

Ìý

19

Ìý

107

Ìý

36

Ìý

366

Payments of contingent consideration

Ìý

-

Ìý

(31,702)

Ìý

-

Ìý

(31,702)

Purchase of treasury stock

Ìý

(33,257)

Ìý

(20,052)

Ìý

(39,758)

Ìý

(20,052)

Net cash used in financing activities

$

(33,238)

$

(51,647)

$

(39,722)

$

(51,388)

Ìý

Effect of exchange rate changes on cash and cash equivalents and restricted cash

Ìý

318

Ìý

(35)

Ìý

462

Ìý

(113)

Net decrease in cash and cash equivalents and restricted cash

Ìý

(37,064)

Ìý

(28,863)

Ìý

(42,564)

Ìý

(41,849)

Cash and cash equivalents and restricted cash at beginning of period

Ìý

151,862

Ìý

175,962

Ìý

157,362

Ìý

188,948

Cash and cash equivalents and restricted cash at end of period

$

114,798

$

147,099

$

114,798

$

147,099

Ìý

PERION NETWORK LTD. AND ITS SUBSIDIARIES

Ìý

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

In thousands (except share and per share data)

Ìý

Three months ended

Six months ended

June 30,

June 30,

2025

2024

2025

2024

(Unaudited)

(Unaudited)

Ìý

Revenue

$

102,981

$

108,691

$

192,323

$

266,511

Traffic acquisition costs and media buy

Ìý

55,372

Ìý

58,933

Ìý

105,053

Ìý

156,552

Contribution ex-TAC

$

47,609

$

49,758

$

87,270

$

109,959

Ìý
Ìý

Three months ended

Ìý

Six months ended

June 30,

Ìý

June 30,

2025

Ìý

2024

Ìý

2025

Ìý

2024

(Unaudited)

Ìý

(Unaudited)

Ìý

GAAP Loss from Operations

$

(7,366)

$

(12,909)

$

(20,393)

$

(4,404)

Stock-based compensation expenses

Ìý

7,494

Ìý

5,686

Ìý

15,081

Ìý

11,105

Retention and other acquisition related expenses

Ìý

2,452

Ìý

1,713

Ìý

4,330

Ìý

3,509

Unusual legal costs

Ìý

190

Ìý

-

Ìý

754

Ìý

-

Change in fair value of contingent consideration

Ìý

-

Ìý

1,541

Ìý

-

Ìý

1,541

Amortization of acquired intangible assets

Ìý

3,716

Ìý

4,259

Ìý

6,630

Ìý

8,345

Restructuring costs

Ìý

-

Ìý

6,895

Ìý

1,322

Ìý

6,895

Depreciation

Ìý

578

Ìý

514

Ìý

1,136

Ìý

986

Adjusted EBITDA

$

7,064

$

7,699

$

8,860

$

27,977

Ìý

PERION NETWORK LTD. AND ITS SUBSIDIARIES

Ìý

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

In thousands (except share and per share data)

Ìý

Three months ended

Ìý

Six months ended

June 30,

Ìý

June 30,

2025

Ìý

2024

Ìý

2025

Ìý

2024

(Unaudited)

Ìý

(Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

GAAP Net Income (loss)

$

(3,471)

$

(6,209)

$

(11,817)

$

5,559

Stock-based compensation expenses

Ìý

7,494

Ìý

5,686

Ìý

15,081

Ìý

11,105

Amortization of acquired intangible assets

Ìý

3,716

Ìý

4,259

Ìý

6,630

Ìý

8,345

Retention and other acquisition related expenses

Ìý

2,452

Ìý

1,713

Ìý

4,330

Ìý

3,509

Unusual legal costs

Ìý

190

Ìý

-

Ìý

754

Ìý

-

Change in fair value of contingent consideration

Ìý

-

Ìý

1,541

Ìý

-

Ìý

1,541

Restructuring costs

Ìý

-

Ìý

6,895

Ìý

1,322

Ìý

6,895

Foreign exchange losses (gains) associated with ASC-842

Ìý

1,951

Ìý

(155)

Ìý

1,591

Ìý

(165)

Taxes on the above items

Ìý

(368)

Ìý

(303)

Ìý

(556)

Ìý

(801)

Non-GAAP Net Income

$

11,964

$

13,427

$

17,335

$

35,988

Ìý

Non-GAAP diluted earnings per share

$

0.26

$

0.26

$

0.36

Ìý

$

0.71

Ìý

Shares used in computing non-GAAP diluted earnings per share

Ìý

46,513,985

Ìý

51,215,652

Ìý

Ìý

47,594,734

Ìý

50,876,487

Ìý

PERION NETWORK LTD. AND ITS SUBSIDIARIES

Ìý

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

In thousands (except share and per share data)

Ìý

Three months ended

Ìý

Six months ended

June 30,

Ìý

June 30,

2025

Ìý

2024

Ìý

2025

Ìý

2024

(Unaudited)

Ìý

(Unaudited)

Ìý

Net cash provided (used in) by operating activities

$

21,292

$

(20,534)

$

14,241

$

(13,638)

Purchases of property and equipment, net of sales

Ìý

(1,487)

Ìý

(692)

Ìý

(3,184)

Ìý

(1,131)

Free cash flow

$

19,805

$

(21,226)

$

11,057

$

(14,769)

Purchase of property and equipment related to our new corporate headquarter office

Ìý

942

Ìý

181

Ìý

2,279

Ìý

181

Portion of the cash payment of contingent consideration in excess of the acquisition date fair value

Ìý

-

Ìý

9,642

Ìý

-

Ìý

9,642

Adjusted free cash flow

$

20,747

$

(11,403)

$

13,336

$

(4,946)

Ìý

Perion Network Ltd.

Dudi Musler, VP of Investor Relations

+972 (54) 7876785

[email protected]

Source: Perion Network Ltd.

Perion Network Ltd

NASDAQ:PERI

PERI Rankings

PERI Latest News

PERI Latest SEC Filings

PERI Stock Data

468.84M
45.04M
58.8%
1.34%
Internet Content & Information
Communication Services
Israel
Tel Aviv