Biggest changeNet cash provided by operations in 2022 consisted primarily of $46.3 million of net income adjusted for non-cash activities, including $19.8 million of depreciation and amortization expenses, $2.1 million of stock-based compensation expenses, a $1.9 million decrease in other long term and short term accounts receivable and prepaid expenses, a $0.1 million increase in trade payables, a $1.0 million decrease in accrued expenses and other accounts payable, payments in connection with contingent considerations arising from acquisitions in the amount of $3.9 million. and a $0. 5 million decrease in deferred revenues, offset by a $3.9 million change in deferred taxes, net and a $2.6 million increase in trade receivables.
Biggest changeThe material upwards adjustments in cash flow reflecting non-cash activity included adjustments due to $20.5 million of depreciation and amortization of capitalized research and development assets, other intangible assets, property, plants and equipment and operating right-of-use assets, $3.8 million of stock-based compensation expenses, a $18.4 million increase in trade receivables, offset in part by a $7.2 million decrease in accrued expenses and other accounts payable, payments in connection with contingent considerations arising from acquisitions in the amount of $6.6 million and a $3.2 million change in deferred taxes. 55 Net cash provided by operations in 2022 consisted primarily of $46.3 million of net income adjusted for non-cash activities, including $19.8 million of depreciation and amortization of capitalized research and development assets, other intangible assets, property, plants and equipment and operating right-of-use assets, $2.1 million of stock-based compensation expenses, a $1.9 million decrease in other long term and short term accounts receivable and prepaid expenses, a $0.1 million increase in trade payables, a $1.0 million decrease in accrued expenses and other accounts payable, payments in connection with contingent considerations arising from acquisitions in the amount of $3.9 million. and a $0.5 million decrease in deferred revenues, offset by a $3.9 million change in deferred taxes, net and a $2.6 million increase in trade receivables.
Transactions and balances in currencies other than the U.S. dollar are converted into dollars in accordance with the the International Accounting Standard 21 (IAS 21) “The Effects of Changes in Foreign Exchange Rates.” The majority of our sales are made outside of Israel and a substantial part of them is in dollars.
Transactions and balances in currencies other than the U.S. dollar are converted into dollars in accordance with the International Accounting Standard 21 (IAS 21) “The Effects of Changes in Foreign Exchange Rates.” The majority of our sales are made outside of Israel and a substantial part of them is in dollars.
In addition, a substantial portion of our costs is incurred in dollars.
In addition, a substantial portion of our costs is incurred in dollars.
Since the dollar is the primary currency of the economic environment in which we and certain of our subsidiaries operate, the dollar is our functional and reporting currency and accordingly, monetary accounts maintained in currencies other than the dollar are remeasured into dollars using the foreign exchange rate in effect at each balance sheet date.
Since the dollar is the primary currency of the economic environment in which we and certain of our subsidiaries operate, the dollar is our functional and reporting currency and accordingly, monetary accounts maintained in currencies other than the dollar are remeasured into dollars using the foreign exchange rate in effect at each balance sheet date.
Operational accounts and non-monetary balance sheet accounts are measured and recorded at the exchange rate in effect at the date of the transaction. For certain foreign subsidiaries whose functional currency is other than the U.S. dollar, all balance sheet accounts have been translated using the exchange rates in effect at each balance sheet date.
Operational accounts and non-monetary balance sheet accounts are measured and recorded at the exchange rate in effect at the date of the transaction. For certain foreign subsidiaries whose functional currency is other than the U.S. dollar, all balance sheet accounts have been translated using the exchange rates in effect at each balance sheet date.
When the Company grants to non-controlling interests a put option to sell part or all of their interests in a subsidiary, during a certain period, even if such purchase obligation is conditional on the counterparty’s exercise of its contractual right to cause such redemption, if the put option agreement does not transfer to the Company any benefits incidental to ownership of the equity instrument (i.e. the Company does not have a present ownership in the shares concerned) then at the end of each reporting period the non-controlling interests (to which a portion of net profit attributable to non-controlling interests is allocated) are classified as a financial liability, as if such put-able equity instrument was redeemed on that date.
Put option granted to non-controlling interests When the Company grants to non-controlling interests a put option to sell part or all of their interests in a subsidiary, during a certain period, even if such purchase obligation is conditional on the counterparty’s exercise of its contractual right to cause such redemption, if the put option agreement does not transfer to the Company any benefits incidental to ownership of the equity instrument (i.e. the Company does not have a present ownership in the shares concerned) then at the end of each reporting period the non-controlling interests (to which a portion of net profit attributable to non-controlling interests is allocated) are classified as a financial liability, as if such put-able equity instrument was redeemed on that date.
Net cash used in financing activities was approximately $18.3 million for the year ended December 31, 2022, primarily attributable to dividend distributions of $24.8 million, dividends paid to non-controlling interests of $4.2 million and repayment of short-term and long-term loans of $14.3 million, which were offset by proceeds from short-term and long-term loans received in the amount of $30.7 million.
Net cash used in financing activities was $18.3 million for the year ended December 31, 2022, primarily attributable to dividend distributions of $24.8 million, dividends paid to non-controlling interests of $4.2 million and repayment of short-term and long-term loans of $14.3 million, which were offset by proceeds from short-term and long-term loans received in the amount of $30.7 million.
As an IT technology innovator, we have many years of experience in assisting software companies and enterprises worldwide to produce and integrate their business applications. Our application platforms, Magic xpa and AppBuilder, are used by thousands of enterprises and MSPs to develop solutions for their users and customers in approximately 50 countries.
As an IT technology innovator, we have many years of experience in assisting software companies and enterprises worldwide to produce and integrate their business applications. Our application platforms, Magic xpa, Magic SmartUX and AppBuilder, are used by thousands of enterprises and MSPs to develop solutions for their users and customers in approximately 50 countries.
Operational accounts have been translated using the average exchange rate prevailing during each year. The resulting translation adjustments are reported as a component of accumulated other comprehensive income (loss) in equity. C.
Operational accounts have been translated using the average exchange rate prevailing during each year. The resulting translation adjustments are reported as a component of accumulated other comprehensive income (loss) in equity. 56 C.
Operational accounts have been translated using the average exchange rate prevailing during each year. The resulting translation adjustments are reported as a component of accumulated other comprehensive income (loss) in equity. 54 Vision and Focus Areas Our vision of how the industry will evolve is being driven by the change in enterprise mobility, cloud computing and Big Data.
Operational accounts have been translated using the average exchange rate prevailing during each year. The resulting translation adjustments are reported as a component of accumulated other comprehensive income (loss) in equity. Vision and Focus Areas Our vision of how the industry will evolve is being driven by the change in enterprise mobility, cloud computing , Big Data and AI.
Our actual results may differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include those discussed below and elsewhere in this annual report. 53 Background We were organized under the laws of Israel on February 10, 1983 and began operations in 1986.
Our actual results may differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include those discussed below and elsewhere in this annual report. 46 Background We were organized under the laws of Israel on February 10, 1983 and began operations in 1986.
Capitalized software costs are amortized on a product by product basis by the straight-line method over the estimated useful life of the software product (approximately 5 years, due to their high rates of acceptance, the continued reliance on these products by existing customers, and the demand for such products from prospective customers, all of which validate our expectations) which provides greater amortization expense compared to the revenue-curve method.
Capitalized software costs are amortized on a product by product basis by the straight-line method over the estimated useful life of the software product (between 3-5 years, due to their high rates of acceptance, the continued reliance on these products by existing customers, and the demand for such products from prospective customers, all of which validate our expectations) which provides greater amortization expense compared to the revenue-curve method.
Set forth below is segment information for the years ended December 31, 2021 and 2022.
Set forth below is segment information for the years ended December 31, 2021, 2022 and 2023.
We recognize revenue of such contracts over time using cost inputs, which recognize revenue and gross profit as work is performed based on a ratio between actual costs incurred compared to the total estimated costs for the contract, to measure progress toward completion of its performance obligations.
The Company recognizes revenue of such contracts over time using cost inputs, which recognize revenue and gross profit as work is performed based on a ratio between actual costs incurred compared to the total estimated costs for the contract, to measure progress toward completion of its performance obligations.
Our revenues from post contract support are derived from annual maintenance contracts providing for unspecified upgrades for new versions and enhancements on a when-and-if-available basis for an annual fee, as well as technical support for software licenses previously sold.
The Company’s revenues from post contract support are derived from annual maintenance contracts providing for unspecified upgrades for new versions and enhancements on a when-and-if-available basis for an annual fee, as well as technical support for software licenses previously sold.
Revenue from professional services both related to software and IT professional services businesses consists of either fixed price or time and materials (T&M), and are considered performance obligations that are satisfied over time, and revenues are recognized as the services are provided. 66 The transaction price is allocated to the separate performance obligations on a relative standalone selling price basis.
Revenues from professional services, both related to software and IT professional services businesses consists of either fixed price or time and materials, are considered performance obligations that are satisfied over time and revenues are recognized as the services are provided. The transaction price is allocated to the separate performance obligations on a relative standalone selling price basis.
Of such subsidiaries, 30 are engaged in developing, marketing and supporting vertical applications, as well as in selling and supporting our products, and 37 subsidiaries specialize in providing broad range of IT consulting and outsourcing services in the areas of infrastructure design and delivery, application development, technology planning and implementation services, as well as supplemental outsourcing services.
Of such subsidiaries, 31 are engaged in developing, marketing and supporting vertical applications, as well as in selling and supporting our products, and 41 subsidiaries specialize in providing broad range of IT consulting and outsourcing services in the areas of infrastructure design and delivery, application development, technology planning and implementation services, as well as supplemental outsourcing services.
The underlying deliverable is owned and controlled by the customer and does not create an asset with an alternative use to us.
The underlying deliverable is owned and controlled by the customer and does not create an asset with an alternative use to the Company.
Liquidity and Capital Resources To date, we have financed our operations through income generated by operations, proceeds from our public offerings in 1991 (approximately $8.5 million), 1996 (approximately $5.0 million), 2000 (approximately $79.6 million) and 2014 (approximately $54.7 million), private equity investments in 1998 (approximately $12.2 million), 2010 (approximately $20.3 million), and in 2018 (approximately $34.6 million).
Liquidity and Capital Resources Historically, we have financed our operations through cashflow generated by our operations, proceeds from our public offerings in 1991 (approximately $8.5 million), 1996 (approximately $5.0 million), 2000 (approximately $79.6 million) and 2014 (approximately $54.7 million), private equity investments in 1998 (approximately $12.2 million), 2010 (approximately $20.3 million), and in 2018 (approximately $34.6 million).
In addition, we have also financed our operations through short-term loans, long-term loans and borrowings under available credit facilities from financial institutions. In November 2016, we obtained a NIS 120 million loan linked to the New Israel Shekel from an Israeli financial institution.
In addition, we have also financed our operations through short-term and long-term loans from financial institutions. In November 2016, we obtained a NIS 120 million loan linked to the New Israel Shekel from an Israeli financial institution.
The ratio of our total financial debts less cash to total assets will not exceed 30%; c. The ratio of our total financial debts less cash, short-term deposits and short-term marketable securities to the annual EBITDA will not exceed 3.25 to 1; To date, we are in full compliance with the financial covenants of the loan.
The ratio of our total financial debts less cash, short-term deposits and short-term marketable securities to the annual EBITDA will not exceed 3.25 to 1; To date, we are in full compliance with the financial covenants of Loans B and C.
Year Ended December 31, 2021 Compared with Year Ended December 31, 2020 Please see Item 5A of our Form 20-F for the Year ended December 31, 2021 filed on May 12, 2022 for this comparison. B.
Year Ended December 31, 2022 Compared with Year Ended December 31, 2021 Please see Item 5A of our Form 20-F for the Year ended December 31, 2022 filed on May 11, 2023 for this comparison. B.
We refer to these vendor-centered market sectors as ecosystems. Our consolidated financial statements for the year ended December 31, 2022 are our first consolidated financial statements prepared in accordance with IFRS. For all periods up to and including the year ended December 31, 2021, we have prepared our financial statements in accordance with U.S GAAP.
We refer to these vendor-centered market sectors as ecosystems. Our consolidated financial statements for the years ended December 31, 2022 and 2023 are prepared in accordance with IFRS. For all periods up to and including the year ended December 31, 2021, we had historically prepared our financial statements in accordance with U.S GAAP.
If we acquire another business, we may face difficulties, including: ● Difficulties in integrating the operations, systems, technologies, products, and personnel of the acquired businesses or enterprises; ● Diversion of management’s attention from normal daily operations of the business and the challenges of managing larger and more widespread operations resulting from acquisitions; ● Potential difficulties in completing projects associated with in-process research and development; ● Difficulties in entering markets in which we have no or limited direct prior experience and where competitors in such markets have stronger market positions; ● Insufficient revenue to offset increased expenses associated with acquisitions; and ● The potential loss of key employees, customers, distributors, vendors and other business partners of the companies we acquire following and continuing after announcement of acquisition plans.
If we acquire another business, we may face difficulties, including: ● Difficulties in integrating the operations, systems, technologies, products, and personnel of the acquired businesses or enterprises; ● Diversion of management’s attention from normal daily operations of the business and the challenges of managing larger and more widespread operations resulting from acquisitions; ● Potential difficulties in completing projects associated with in-process research and development; ● Difficulties in entering markets in which we have no or limited direct prior experience and where competitors in such markets have stronger market positions; ● Insufficient revenue to offset increased expenses associated with acquisitions; and ● The potential loss of key employees, customers, distributors, vendors and other business partners of the companies we acquire following and continuing after announcement of acquisition plans. 49 Impact of Currency Fluctuations and of Inflation Our financial statements are stated in U.S. dollars, our functional currency.
Failure to do so could adversely affect our business, financial condition and results of operations. Dependence on key customers We depend on repeat product and professional services revenues from a certain base of existing customers.
Failure to do so could adversely affect our business, financial condition and results of operations. Dependence on key customers We depend heavily on repeat software and professional services revenues from our base of existing customers.
We enter into contracts that can include various combinations of products, software and professional services, as detailed below, which are generally distinct from each other and accounted for as separate performance obligations.
The Company enters into contracts that can include various combinations of products, software and professional services, as detailed below, which are generally distinct from each other and accounted for as separate performance obligations.
We consider the post contract support performance obligation as a distinct performance obligation that is satisfied over time, and recognized on a straight-line basis over the contractual period.
The Company considers the post contract support performance obligation as a distinct performance obligation that is satisfied over time and recognized on a straight-line basis over the contractual period.
In the years ended December 31, 2020, 2021 and 2022, we invested $12.1 million, $12.2 million and $13.2 million in research and development, respectively. Research and development activities take place in our facilities in Israel, India, Russia and Japan .
In the years ended December 31, 2021, 2022 and 2023, we invested $12.2 million, $13.2 million and $13.5 million in research and development, respectively. Research and development activities take place in our facilities in Israel, India, and Japan .
On March 27, 2023, the Company entered into a loan agreement with an Israeli bank, pursuant to which , the Company borrowed $20,000 for a four-year term (the “Bank Loan”). The Bank Loan will mature on March 27, 2027, and will be repaid in four (4) equal annual instalments of $6,052 (including interest) starting March 27, 2024.
On March 27, 2023, we entered into a loan agreement (“Loan B”) with an Israeli bank, pursuant to which we borrowed $20,000 for a four-year term. Loan B will mature on March 27, 2027, and will be repaid in four (4) equal annual instalments of $6,052 (including interest) starting March 27, 2024.
To facilitate the understanding of our business activities, certain of our accounting policies that we believe are the most important to the portrayal of our financial condition and results of operations and that require management’s subjective judgments are described below.
To facilitate the understanding of our business activities, certain of our accounting policies that we believe are the most important to the portrayal of our financial condition and results of operations and that require management’s subjective judgments are described below. We base our judgments on our experience and various assumptions that we believe are reasonable.
For contracts that do not involve significant customization to customer-specific specifications (typically staffing or consulting services) revenue is recognized as the services are performed, either on a straight-line basis or based on the hours of services that were provided to the customer, in accordance with the terms of the contracts.
In addition, the Company provides professional services that do not involve significant customization to customer-specific specifications (typically staffing or consulting services). The revenue is recognized as the services are performed, either on a straight-line basis or based on the hours of services (time and material) that were provided to the customer, in accordance with the terms of the contracts.
Once a product is considered available for general release to customers, the capitalization of costs ceases and amortization of such costs to “cost of sales” begins.
Subsequently, the release is made generally available to customers. Once a product is considered available for use, the capitalization of costs ceases and amortization of such costs to “cost of sales” begins.
As of December 31, 2022, we employed 257 employees in research and development activities, of which 90 persons were located in Israel, 141 persons in India, 20 persons in Russia, 5 persons in Japan (when measured on a full time basis) and 1 person in the US.
As of December 31, 2023, we employed 256 employees in research and development activities, of which 99 persons were located in Israel, 131 persons in India, 20 persons in Russia, 5 persons in Japan (when measured on a full time basis) and 1 person in the US.
We, through eight of our subsidiaries in the United States and five of our subsidiaries in Israel, compete for potential customers with providers of outsourcing services, systems integrators, computer systems consultants, other providers of technical IT consulting services and, to a lesser extent, temporary personnel agencies.
We, through eight of our subsidiaries in the United States and five of our subsidiaries in Israel, compete for potential customers with providers of outsourcing services, systems integrators, computer systems consultants, other providers of technical IT consulting services and, to a lesser extent, temporary personnel agencies. We expect competition to increase, and we may not be able to remain competitive.
We cannot assure you that in the future our results of operations may not be adversely affected by currency fluctuations. 57 The following table sets forth for the periods indicated (depreciation) or appreciation of the U.S. dollar against the most important currencies for our business and the Israeli consumer price index: Year Ended December 31, 2018 2019 2020 2021 2022 New Israeli Shekel 8.1 % (7.8 )% (7.0 )% (3.3 )% 13.2 % Euro 4.6 % 2.0 % (8.5 )% 8.4 % 6.1 % Japanese Yen (2.4 )% (1.2 )% (5.0 )% (11.7 )% (14.6 )% British Pound 5.6 % (3.1 )% (3.4 )% (1.1 )% 12.2 % Israeli Consumer Price Index 0.8 % 0.6 % (0.7 )% 2.8 % 5.3 % Segments We report our results on the basis of two reportable business segments: software services (which include proprietary and non-proprietary software technology and complementary services) and IT professional services.
The following table sets forth for the periods indicated (depreciation) or appreciation of the U.S. dollar against the most important currencies for our business and the Israeli consumer price index: Year Ended December 31, 2019 2020 2021 2022 2023 New Israeli Shekel (7.8 )% (7.0 )% (3.3 )% 13.2 % 3.1 % Euro 2.0 % (8.5 )% 8.4 % 6.1 % (3.6 )% Japanese Yen (1.2 )% (5.0 )% (11.7 )% 14.6 % 7.2 % British Pound (3.1 )% (3.4 )% 1.1 % 12.2 % (5.5 )% Israeli Consumer Price Index 0.6 % (0.7 )% 2.8 % 5.3 % 3.0 % Segments We report our results on the basis of two reportable business segments: software services (which include proprietary and non-proprietary software technology and complementary services) and IT professional services.
On August 2017, our board of directors amended our dividend distribution policy, whereas, each year we distribute a dividend of up to 75% of our annual net income attributable to our shareholders (previously 50%), subject to applicable law.
Dividends We have paid dividends since September 2012 consistent with our Board of Directors’ dividend policy. On August 2017, our board of directors amended our dividend distribution policy, whereas, each year we distribute a dividend of up to 75% of our annual net income attributable to our shareholders (previously 50%), subject to applicable law.
Software services IT professional services Unallocated expense Total (U.S. dollars in thousands) 2022 Total revenues $ 99,374 $ 467,418 $ - $ 566,792 Expenses 72,115 427,446 5,469 505,030 Operating income (loss) $ 27,259 $ 39,972 $ (5,469 ) $ 61,762 Depreciation, amortization and stock-based compensation expenses 10,321 9,102 372 19,795 Capitalized software development costs (3,059 ) - - (3,059 ) EBITDA $ 34,521 $ 49,074 $ (5,097 ) $ 78,498 Software services IT professional services Unallocated expense Total (U.S. dollars in thousands) 2021 Total revenues $ 95,589 $ 384,736 $ - $ 480,325 Expenses 74,863 347,712 5,627 428,202 Operating income (loss) $ 20,726 $ 37,024 $ (5,627 ) $ 52,123 Depreciation, amortization and stock-based compensation expenses 10,619 8,846 372 19,837 Capitalized software development costs (3,193 ) - - (3,193 ) EBITDA $ 28,152 $ 45,870 $ (5,255 ) $ 68,767 58 Explanation of Key Income Statement Items Revenues .
Software services IT professional services Unallocated expense Total (U.S. dollars in thousands) 2023 Total revenues $ 92,906 $ 442,146 $ - $ 535,052 Expenses 71,863 400,949 5,132 477,944 Operating income (loss) $ 21,043 $ 41,197 $ (5,132 ) $ 57,108 Depreciation, amortization and stock-based compensation expenses 9,614 14,333 404 24,351 Capitalized software development costs (3,183 ) (3,183 ) EBITDA $ 27,474 $ 55,530 $ (4,728 ) $ 78,276 50 Software services IT professional services Unallocated expense Total (U.S. dollars in thousands) 2022 Total revenues $ 99,374 $ 467,418 $ - $ 566,792 Expenses 72,115 427,446 5,469 505,030 Operating income (loss) $ 27,259 $ 39,972 $ (5,469 ) $ 61,762 Depreciation, amortization and stock-based compensation expenses 10,321 9,102 372 19,795 Capitalized software development costs (3,059 ) - - (3,059 ) EBITDA $ 34,521 $ 49,074 $ (5,097 ) $ 78,498 Software services IT professional services Unallocated expense Total (U.S. dollars in thousands) 2021 Total revenues $ 95,589 $ 384,736 $ - $ 480,325 Expenses 74,863 347,712 5,627 428,202 Operating income (loss) $ 20,726 $ 37,024 $ (5,627 ) $ 52,123 Depreciation, amortization and stock-based compensation expenses 10,619 8,846 372 19,837 Capitalized software development costs (3,193 ) (3,193 ) EBITDA $ 28,152 $ 45,870 $ (5,255 ) $ 68,767 Explanation of Key Income Statement Items Revenues .
Net cash used in investing activities was approximately $34.5 million for the year ended December 31, 2022, compared to net cash used in investing activities of approximately $22.2 million for the year ended December 31, 2021.
Net cash used in investing activities was $27.6 million for the year ended December 31, 2023, compared to net cash used in investing activities of $34.5 million for the year ended December 31, 2022.
We have 67 active wholly-owned subsidiaries in the United States, Israel, Europe, Asia and South Africa.
We have 72 active subsidiaries and affiliate in the United States, Israel, Europe, Asia and South Africa.
Net financial income (expenses) consists primarily of interest earned on cash equivalents deposits and marketable securities, bank fees and interest paid on loans received, interest expenses related to liabilities in connection with acquisitions and impact of foreign currency exchange rates fluctuations. 59 Results of Operations The following table presents selected consolidated statement of operations data for the periods indicated as a percentage of total revenues: Year ended December 31, 2021 2022 Revenues: Software 6.5 % 5.8 % Maintenance and technical support 7.5 % 6.1 % Consulting services 86.0 % 88.1 % Total revenues 100.0 % 100.0 % Cost of revenues: Software 2.5 % 1.9 % Maintenance and technical support 0.9 % 0.6 % Consulting services 68.9 % 70.1 % Total cost of revenues 72.3 % 72.6 % Gross profit 27.7 % 27.4 % Operating costs and expenses: Research and development, net 1.9 % 1.8 % Selling and marketing, 7.9 % 8.3 % General and administrative 6.5 % 6.6 % Change in valuation of contingent consideration related to acquisitions 0.5 % (0.2 )% Total operating expenses, net 16.8 % 16.5 % Operating income 10.9 % 10.9 % Financial income (expenses), net (0.8 )% (0.6 )% Increase in valuation of contingent consideration related to acquisitions (0.6 )% (0.1 )% Income before taxes on income 9.5 % 10.2 % Tax on income (2.1 )% (2.0 )% Net income attributable to redeemable non-controlling interests (0.7 )% (0.6 )% Net income attributable to non-controlling interests (0.4 )% (0.4 )% Net income attributable to Magic’s shareholders 6.3 % 7.2 % Year Ended December 31, 2022 Compared with Year Ended December 31, 2021 Revenues .
Results of Operations The following table presents selected consolidated statement of operations data for the periods indicated as a percentage of total revenues: Year ended December 31, 2022 2023 Revenues: Software 5.8 % 6.1 % Maintenance and technical support 6.1 % 6.4 % Consulting services 88.1 % 87.5 % Total revenues 100.0 % 100.0 % Cost of revenues: Software 1.9 % 2.2 % Maintenance and technical support 0.6 % 0.6 % Consulting services 70.1 % 68.6 % Total cost of revenues 72.6 % 71.4 % Gross profit 27.4 % 28.6 % Operating costs and expenses: Research and development, net 1.8 % 1.9 % Selling and marketing, 8.3 % 8.3 % General and administrative 6.6 % 7.6 % Change in valuation of contingent consideration related to acquisitions (0.2 )% 0.1 % Total operating expenses, net 16.5 % 17.9 % Operating income 10.9 % 10.7 % Financial income (expenses), net (0.6 )% (0.8 )% Increase in valuation of contingent consideration related to acquisitions (0.1 )% (0.1 )% Income before taxes on income 10.2 % 9.8 % Tax on income (2.0 )% (1.9 )% Net income attributable to non-controlling interests (1.0 )% (1.0 )% Net income attributable to Magic’s shareholders 7.1 % 6.9 % 52 Year Ended December 31, 2023 Compared with Year Ended December 31, 2022 Revenues .
The principal amount of the loan is payable in eight equal semi-annual installments with the final payment due on December 1, 2025 and bears a fixed interest rate of SOFR + 2.1% per annum, payable in two semi-annual payments.
The principal amount of Loan A is payable in eight equal semi-annual installments with the final payment due on December 1, 2025 and bears a fixed interest rate of SOFR + 2.1% per annum, payable in two semi-annual payments. On March 31, 2022, we entered into a secured credit agreement, or the Credit Agreement, with an Israeli bank.
The following table sets forth the gross research and development costs, capitalized software development costs, and the net research and development expenses for the periods indicated: Year ended December 31, 2020 2021 2022 (U.S. dollars in thousands) Gross research and development costs $ 12,091 $ 12,188 $ 13,149 Less capitalized software development costs (3,302 ) (3,193 ) (3,059 ) Research and development expenses, net $ 8,789 $ 8,995 $ 10,090 Selling and Marketing Expenses .
The capitalization of software development costs is applied as reductions to gross research and development costs to calculate net research and development expenses. 51 The following table sets forth the gross research and development costs, capitalized software development costs, and the net research and development expenses for the periods indicated: Year ended December 31, 2021 2022 2023 (U.S. dollars in thousands) Gross research and development costs $ 12,188 $ 13,149 $ 13,511 Less capitalized software development costs (3,193 ) (3,059 ) (3,183 ) Research and development expenses, net $ 8,995 $ 10,090 $ 10,328 Selling and Marketing Expenses .
These accruals are reviewed and adjusted to reflect the impact of negotiations, settlements, rulings, advice of legal counsel and other information and events pertaining to a particular matter. Principles of Consolidation The consolidated financial statements include the accounts of the Company and its subsidiaries.
These accruals are reviewed and adjusted to reflect the impact of negotiations, settlements, rulings, advice of legal counsel and other information and events pertaining to a particular matter.
Because exchange rates between the NIS, euro, Japanese Yen and the British pound and the U.S. dollar fluctuate continuously, exchange rate fluctuations and especially larger periodic devaluations will have an impact on our profitability and period-to-period comparisons of our results.
Because exchange rates between the NIS, euro, Japanese Yen and the British pound and the U.S. dollar fluctuate continuously, exchange rate fluctuations and especially larger periodic devaluations will have an impact on our profitability and period-to-period comparisons of our results. We cannot assure you that in the future our results of operations may not be adversely affected by currency fluctuations.
The Bank Loan will mature on March 31, 2027, and will be repaid in 5 equal annual installments, whereas the interest will be paid and calculated on a quarterly basis. The Bank Loan bears interest at the rate of SOFR + 2.25%.
Pursuant to the Credit Agreement, we borrowed $25 million for a five-year term. This loan will mature on March 31, 2027, and will be repaid in 5 equal annual installments, whereas the interest will be paid and calculated on a quarterly basis. This loan bears interest at the rate of SOFR + 2.25%.
In certain instances, we enter into a short pre-release stage, during which the product is made available to a selected number of customers as a beta program for their own review and familiarization. Subsequently, the release is made generally available to customers from our download area.
The internal validation of the product takes place a few weeks before the product is made available to the market. In certain instances, we enter into a short pre-release stage, during which the product is made available to a selected number of customers as a beta program for their own review and familiarization.
As of December 31, 2022, we had $87.0 million in cash and cash equivalents, with net working capital of approximately $93.0 million and long term debts to banks and others of approximately $30.4 million compared to $94.8 million in cash and cash equivalents and available-for-sale marketable securities, with net working capital of approximately $116.0 million and long term debts to banks and others of approximately $20.2 million, as of December 31, 2021.
As of December 31, 2023, we had $109 million in cash and cash equivalents, short-term bank deposits and available-for-sale marketable securities with net working capital of approximately $114.9 million and long term debts to banks and others of approximately $52.3 million compared to $87.0 million in cash and cash equivalents and available-for-sale marketable securities, with net working capital of approximately $93.0 million and long term debts to banks and others of approximately $30.4 million, as of December 31, 2022.
We expect competition to increase, and we may not be able to remain competitive. 55 Some of our existing and potential competitors are larger companies, have substantially greater resources than us, including financial, technological, marketing, skilled human resources and distribution capabilities, and enjoy greater market recognition than us.
Some of our existing and potential competitors are larger companies, have substantially greater resources than us, including financial, technological, marketing, skilled human resources and distribution capabilities, and enjoy greater market recognition than us.
Our two largest customers accounted for 21.2% and 20.6% of our revenues in the years ended December 31, 2021 and 2022, respectively, and our five largest customers accounted for 27.5% and 26.4% of our revenues in the years ended December 31, 2021 and 2022, respectively.
Our two largest customers accounted for 20.6% and 16.8% of our revenues in the years ended December 31, 2022 and 2023, respectively, and our five largest customers accounted for 26.4% and 22.9% of our revenues in the years ended December 31, 2022 and 2023, respectively.
Net cash used in financing activities was approximately $21.3 million for the year ended December 31, 2021, primarily attributable to dividend distributions of $21.8 million, dividends paid to non-controlling interests of $4.2 million and repayment of short-term and long-term loans of $14.5 million, which were offset by proceeds from short-term and long-term loans received in the amount of $25.6 million. 64 Dividends We have paid dividends since September 2012 consistent with our Board of Directors’ dividend policy.
Net cash used in financing activities was $17.3 million for the year ended December 31, 2023, primarily attributable to dividend distributions of $30.8 million, dividends paid to non-controlling interests of $4.1 million and repayment of short-term and long-term loans of $21 million, which were offset by proceeds from short-term and long-term loans received in the amount of $49.5 million.
Cost of revenues increased by approximately 18.5% from $347.3 million in 2021 to $411.4 million in 2022. Cost of revenues from the software services business segment increased by 0.2% from $37.6 million in 2021 to $37.7 million in 2022.
Cost of revenues decreased by approximately 7.1% from $411.4 million in 2022 to $382.1 million in 2023. Cost of revenues from the software services business segment decreased by 0.1% from $37.7 million in 2022 to $37.6 million in 2023.
As of December 31, 2021, and 2022, our long-term and short-term debt amounted to $37.3 million and $51.1 million, respectively and our redeemable non-controlling interests as of December 31, 2021 and 2022 amounted to $29.3 million and $28.3 million, respectively.
As of December 31, 2022, and 2023, our long-term and short-term debt amounted to $51.1 million and $81.2 million, respectively and our put options for non-controlling interests as of December 31, 2022 and 2023 amounted to $28.3 million and $18.9 million, respectively.
Research and development costs consist primarily of personnel expenses of employees engaged in on-going research and development activities, subcontracting, development tools and other related expenses. The capitalization of software development costs is applied as reductions to gross research and development costs to calculate net research and development expenses.
Research and development costs consist primarily of personnel expenses of employees engaged in on-going research and development activities, subcontracting, development tools and other related expenses.
We derive our revenues from licensing the rights to use our software (proprietary and non-proprietary), provision of related professional services, maintenance and technical support as well as from other software and IT professional services (either fixed price or based on time and materials). We sell our products primarily through direct sales force and indirectly through distributors and value added resellers.
The Company derives its revenues from licensing the rights to use its software (proprietary and non-proprietary), provision of related professional services, maintenance and technical support as well as from other software and IT professional services (either fixed price or based on time and materials).
We also maintain substantial non-U.S. dollar balances of assets, including cash, accounts receivable, and liabilities, including accounts payable and debts to banks and financial institutions. Therefore, fluctuations in the value of the currencies in which we do business relative to the U.S. dollar may adversely affect our business, results of operations and financial condition.
Therefore, fluctuations in the value of the currencies in which we do business relative to the U.S. dollar may adversely affect our business, results of operations and financial condition.
Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability.
Fair Value Measurements Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
The breakdown of our revenue mix for the twelve-month period of 2022 was approximately 18% related to our software solutions and 82% related to our professional services, compared to 20% related to our software and 80% related to our professional services in 2021 as a whole.
The breakdown of our revenue mix for the twelve-month period of 2023 remained stable as approximately 17.4% related to our software solutions and 82.6% related to our professional services, compared to 17.5% related to our software and 82.5% related to our professional services in 2022.
IAS 38 requires that a product be amortized when the product is available for general release to customers. We consider a product to be available for general release to customers when we complete the internal validation of the product that is necessary to establish that the product meets its design specifications including functions, features, and technical performance requirements.
We consider a product to be available for use when we complete its internal validation of the product that is necessary to establish that the product meets its design specifications including functions, features, and technical performance requirements. Internal validation includes the completion of coding, documentation and testing that ensure bugs are reduced to a minimum.
The Bank Loan bears interest at the rate SOFR + 3.38%. The loan, which may be prepaid under certain circumstances, is subject to various financial covenants which mainly consist of the following: a. Our equity will not be lower than $150 million (one hundred million U.S. Dollars at all times; c.
The Bank Loan bears an interest rate of prime + 0.92% per annum, payable in two semi-annual payments. 54 Loans B and C which may be prepaid under certain circumstances, is subject to various financial covenants which mainly consist of the following: a. Our equity will not be lower than $150 million (one hundred million U.S.
Net research and development costs increased by 12.2% from $9.0 million in 2021 to $10.1 million in 2022. In 2022, we capitalized $3.1 million of software development costs compared to $3.2 million in 2021. Net research and development costs as a percentage of revenues was 1.8% in 2022 compared to 1.9% in 2021.
Gross (Net) research and development costs as a percentage of revenues was 2.5% (1.9%) in 2023 compared to 2.3% (1.8%) in 2022. Selling and Marketing Expenses . Selling and marketing expenses decreased by 5.0% from $46.9 million in 2022 to $44.5 million in 2023.
We intended to use the proceeds from this loan for our general corporate purposes, which may include the funding of our working capital needs and the funding of potential acquisitions.
We intended to use the proceeds from this loan for our general corporate purposes, which may include the funding of our working capital needs and the funding of potential acquisitions. The principal amount of the loan is payable in seven equal annual payments and the final payment was paid on November 2, 2023.
During the years ended December 31, 2021 and 2022, we recognized stock-based compensation expenses related to employee stock options of $1.0 million, and $2.1 million, respectively. 69 Contingencies From time to time, we are subject to legal, administrative and regulatory proceedings, claims, demands and investigations in the ordinary course of business, including claims with respect to intellectual property, contracts, employment and other matters.
Contingencies From time to time, we are subject to legal, administrative and regulatory proceedings, claims, demands and investigations in the ordinary course of business, including claims with respect to intellectual property, contracts, employment and other matters.
During the year ended December 31, 2022, no costs have been capitalized. We do not assess whether a contract has a significant financing component if the expectation at contract inception is such that the period between payment by the customer and the transfer of the promised goods or services to the customer will be one year or less.
The Company does not assess whether a contract has a significant financing component if the expectation at contract inception is such that the period between payment by the customer and the transfer of the promised goods or services to the customer will be one year or less. 58 Research and development costs Research expenditures incurred in the process of software development are recognized in profit or loss when incurred.
Revenues in 2022 increased by 18.0% from $480.3 million in 2021 to $566.8 million in 2022. Revenues from the software services business segment increased by 4.0% from $95.6 million in 2021 to $99.4 million in 2022.
Revenues in 2023 decreased by 5.6% from $566.8 million in 2022 to $535.1 million in 2023. Revenues from the software services business segment decreased by 6.5% from $99.4 million in 2022 to $92.9 million in 2023.
Cost of revenues from the IT professional services business segment increased by approximately 20.7% from $309.7 million in 2021 to $373.7 million in 2022. As percentage of revenues, cost of revenues from the IT professional services business segment remained stable at approximately 80% in 2022 and 2021.
As percentage of revenues, cost of revenues from the software services business segment increased from 38% in 2022 to 40.5% in 2023. Cost of revenues from the IT professional services business segment decreased by 7.8% from $373.7 million in 2022 to $344.5 million in 2023.
We believe that our strategy and our ability to innovate and execute may enable us to improve our competitive position in difficult business conditions and may continue to provide us with long-term growth opportunities.
We believe that our strategy and our ability to innovate and execute may enable us to improve our competitive position in difficult business conditions and may continue to provide us with long-term growth opportunities. 47 Key Factors Affecting Our Business Our operations and the operating metrics discussed below have been and will likely continue to be affected by certain key factors as well as certain historical events and actions.
We recorded taxes on income of $10.3 million in 2021 compared to $11.1 million in 2022. The rest of the increase is in line with the increase in our taxable income. Net Income Attributable to Our Shareholders .
We recorded taxes on income of $11.1 million in 2022 compared to $9.9 million in 2023. The decrease in our tax expenses is in line with the decrease in our taxable income. As a percentage of pre-tax income, tax expenses amounted to approximately 19.4% in 2022, compared to 18.9% in 2023. Net Income Attributable to Our Shareholders .
Goodwill is tested for impairment by assessing the recoverable amount of the cash-generating unit (or group of cash-generating units) to which the goodwill has been allocated.
The Company reviews goodwill for impairment once a year, on December 31, or more frequently if events or changes in circumstances indicate that there is an impairment. Goodwill is tested for impairment by assessing the recoverable amount of the cash-generating unit (or group of cash-generating units) to which the goodwill has been allocated.
During the years ended December 31, 2021 and 2022, no such unrecoverable amounts were identified.
During the years ended December 31, 2021, 2022 and 2023, no such unrecoverable amounts were identified. Consolidated financial statements The consolidated financial statements comprise the financial statements of companies that are controlled by the Company (subsidiaries).
We generally expense sales commissions as they are incurred when the amortization period would have been less than one year. In addition, generally, sales commissions which are paid upon contract renewal are commensurate with the initial commissions as the renewal amounts are substantially identical to the initial commission costs.
In addition, generally, sales commissions which are paid upon contract renewal are commensurate with the initial commissions as the renewal amounts are substantially identical to the initial commission costs. During the years ended December 31, 2023 and 2022, no costs have been capitalized.
Dollars at all times; b. Our cash and cash equivalent and marketable securities available for sales will not be less than $10 million (ten million U.S. Dollars); c. The ratio of our total financial debts to total assets will not exceed 50%; d.
Dollars at all times); c. The ratio of our total financial debts less cash to total assets will not exceed 30%; c.
The application of these indicators for gross and net reporting of revenue depends on the relative facts and circumstances of each sale. We pay commissions to sales and marketing and certain management personnel based on their attainment of certain predetermined sales or profit goals.
Revenue from third-party sales is recorded at a gross or net amount according to certain indicators. The application of these indicators for gross and net reporting of revenue depends on the relative facts and circumstances of each sale.
Impact of Currency Fluctuations and of Inflation Our financial statements are stated in U.S. dollars, our functional currency. However, a substantial portion of our revenues and costs are incurred in other currencies, particularly NIS, Euros, Japanese yen, and the British pound.
However, a substantial portion of our revenues and costs are incurred in other currencies, particularly NIS, Euros, Japanese yen, and the British pound. We also maintain substantial non-U.S. dollar balances of assets, including cash, accounts receivable, and liabilities, including accounts payable and debts to banks and financial institutions.
Revenues from the IT professional services business segment increased by 21.5% from $384.7 million in 2021 to $467.4 million in 2022, primarily attributable to i) increase of $3.7 million due to the inclusion of Enable IT revenues, acquired on April 1, 2021 respectively on a full year basis, ii) increase of $21.0 million due to the acquisition of Appush and TGG acquired on January 1, 2022 and August 15, 2022 respectively, with the remaining increase resulted primarily from increased demand for our IT software services across most of our business units. 60 The following table summarizes our revenues by geographical market for the years ended December 31, 2021 and 2022: Year ended December 31, 2021 2022 (U.S. dollars in thousands) United States $ 254,342 $ 308,485 Israel 180,462 205,258 Europe 30,085 39,247 Japan 11,443 10,121 Other 3,993 3,681 Total revenues $ 480,325 $ 566,792 Cost of Revenues .
The following table summarizes our revenues by geographical market for the years ended December 31, 2022 and 2023: Year ended December 31, 2021 2022 2023 (U.S. dollars in thousands) United States $ 254,342 $ 308,485 $ 250,842 Israel 180,462 205,258 214,129 Europe 30,085 39,247 55,180 Japan 11,443 10,121 10,847 Other 3,993 3,681 4,055 Total revenues $ 480,325 $ 566,792 $ 535,052 Cost of Revenues .
Our fixed income and publicly traded equity securities are classified as Level 2 investments, as measured under IFRS 13, “Fair Value Measurements,” as these vendors either provide a quoted market price in an active market or use observable inputs. 63 Cash Flows The following table summarizes our cash flows for the periods presented: Year ended December 31, 2021 2022 ( U.S. dollars in thousands ) Net income from operations $ 35,339 $ 46,279 Adjustments to reconcile net income to net cash provided by operating activities 8,335 10,336 Net cash provided by operating activities 43,674 56,615 Net cash used in investing activities (22,197 ) (34,458 ) Net cash used in financing activities (21,266 ) (18,276 ) Effect of exchange rate changes on cash and cash equivalents (248 ) (8,909 ) Decrease in cash and cash equivalents $ (38 ) $ (5,028 ) Net cash provided by operating activities was $56.6 million for the year ended December 31, 2022, compared to $43.7 million for the years ended December 31, 2021.
Cash Flows The following table summarizes our cash flows for the periods presented: Year ended December 31, 2022 2023 ( U.S. dollars in thousands ) Net income from operations $ 46,279 $ 42,502 Adjustments to reconcile net income to net cash provided by operating activities 10,336 26,490 Net cash provided by operating activities 56,615 68,992 Net cash used in investing activities (34,458 ) (27,616 ) Net cash used in financing activities (18,276 ) (17,293 ) Effect of exchange rate changes on cash and cash equivalents (8,909 ) (1,202 ) Increase (decrease) in cash and cash equivalents $ (5,028 ) $ 22,881 Net cash provided by operating activities was $89.0 million for the year ended December 31, 2023, compared to $56.6 million for the years ended December 31, 2022.
Despite the significant change in mix of our revenues between software solutions and professional services, the breakdown of our gross profit mix for the twelve-month period of 2022 remained stable as approximately 40% of our gross profit related to our software solutions and 60% related to our professional services in 2022 as a whole, compared to 44% related to our software and 56% related to our professional services in 2021 as a whole. 56 We may encounter difficulties in realizing the potential financial or strategic benefits of recent and future business acquisitions.
The breakdown of our gross profit mix for the twelve-month period of 2023 changed to approximately 36% of our gross profit related to our software solutions and 64% related to our professional services in 2023 as a whole, compared to 40% related to our software and 60% related to our professional services in 2022 as a whole.
Under IFRS 15, an entity recognizes revenue when or as it satisfies a performance obligation by transferring software license or software related services to the customer, either at a point in time or over time. We recognize our revenues from software sales at a point in time upon delivery of a software license.
The Company sells its products primarily through direct sales force and indirectly through distributors and value-added resellers. The Company recognizes revenue when or as it satisfies a performance obligation by transferring software license or software related services to the customer, either at a point in time or over time.
We recognize compensation expenses for the value of our awards, which have graded vesting based on the accelerated method over the requisite service period of each of the awards, net of estimated forfeitures. To measure and recognize compensation expense for share-based awards we use the Binomial option-pricing model.
The Company recognizes compensation expenses for the value of its awards, which have graded vesting based on the accelerated method over the requisite service period of each of the awards. The Company accounts for forfeitures as they occur.
The increase in cost of revenues from the IT professional services business segment in absolute numbers is in line with the increase in revenues from the IT professional services business segment. Gross Margin . Gross margin declined mildly by 0.3% from 27.7% in 2021 to 27.4% in 2022.
As percentage of revenues, cost of revenues from the IT professional services business segment decreased by 210 basis points from 80.0% in 2022 to 77.9% in 2023. The decrease in cost of revenues from the IT professional services business segment in absolute numbers is in line with the decrease in revenues from the IT professional services business segment.
The software license is considered a distinct performance obligation, as the customer can benefit from the software on its own. Revenues from contracts that involve significant customization to customer-specific specifications are performance obligations that we generally account for as performance obligations satisfied over time.
The software license is considered a distinct performance obligation recognized at a point-in-time, as the customer can benefit from the software on its own or together with other readily available resources. 57 Revenue from long-term contracts which involve significant implementation, customization, or integration of the Company’s software license to customer-specific requirements are considered as one performance obligation satisfied over-time.