Biggest changeFor a discussion of our financial condition and results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2021, refer to Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, in our Annual Report of Form 10-K for the fiscal year ended December 31, 2023, filed with the Securities and Exchange Commission on March 13, 2023. 29 Table of Contents The following table provides consolidated statements of loss data for the periods indicated: (dollars in thousands) Year ended December 31, 2024 vs 2023 2024 2023 $ Change % Change Revenues $ 1,766,220 $ 1,439,685 $ 326,535 22.7 % Cost of revenues: Traffic acquisition cost 1,101,556 903,866 197,690 21.9 % Other cost of revenues 130,446 110,261 20,185 18.3 % Total cost of revenues 1,232,002 1,014,127 217,875 21.5 % Gross profit 534,218 425,558 108,660 25.5 % Operating expenses: Research and development 142,438 136,255 6,183 4.5 % Sales and marketing 268,526 246,342 22,184 9.0 % General and administrative 97,337 106,698 (9,361) (8.8) % Total operating expenses 508,301 489,295 19,006 3.9 % Operating Income (loss) 25,917 (63,737) 89,654 (140.7) % Finance income (expenses), net (11,980) (12,804) 824 (6.4) % Income (Loss) before income taxes expenses 13,937 (76,541) 90,478 (118.2) % Income tax expenses (17,697) (5,499) (12,198) 221.8 % Net loss $ (3,760) $ (82,040) $ 78,280 (95.4) % Comparison of the Years Ended December 31, 2024 and 2023 Revenues increased by $326.5 million, or 22.7%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Biggest changeThe following table provides consolidated statements of loss data for the periods indicated: (dollars in thousands) Year ended December 31, 2025 vs 2024 2025 2024 $ Change % Change Revenues $ 1,912,040 $ 1,766,220 $ 145,820 8.3 % Cost of revenues: Traffic acquisition cost 1,214,901 1,101,556 113,345 10.3 % Other cost of revenues 127,629 130,446 (2,817) (2.2) % Total cost of revenues 1,342,530 1,232,002 110,528 9.0 % Gross profit 569,510 534,218 35,292 6.6 % Operating expenses: Research and development 148,044 142,438 5,606 3.9 % Sales and marketing 275,210 268,526 6,684 2.5 % General and administrative 102,199 97,337 4,862 5.0 % Total operating expenses 525,453 508,301 17,152 3.4 % Operating income 44,057 25,917 18,140 70.0 % Finance expenses, net (4,695) (11,980) 7,285 (60.8) % Loss on extinguishment of debt (6,597) — (6,597) 100.0 % Income before income taxes expenses 32,765 13,937 18,828 135.1 % Income tax benefit (expenses) 9,519 (17,697) 27,216 (153.8) % Net income (loss) $ 42,284 $ (3,760) $ 46,044 (1224.6) % Comparison of the Years Ended December 31, 2025 and 2024 Revenues increased by $145.8 million, or 8.3%, for the year ended December 31, 2025 compared to the year ended December 31, 2024, mainly as the result of an increase in the number of Scaled Advertisers which grew 6.2% and the Average Revenue per Scaled Advertiser by 2.4%.
Investing Activities During the year ended December 31, 2024, Net cash used by investing activities was $30.1 million, primarily consisting of $35.2 million purchase of property and equipment, including capitalized internal-use software , partially offset by $5.8 million proceeds from maturities of short-term investments.
During the year ended December 31, 2024, Net cash used by investing activities was $30.1 million, primarily consisting of $35.2 million purchase of property and equipment, including capitalized internal-use software, partially offset by $5.8 million proceeds from maturities of short-term investments.
Financing Activities During the year ended December 31, 2024, Net cash used in financing activities was $100.0 million, primarily consisting of $73.6 million repurchase of Shares and a $30.0 million voluntary prepayment of our long-term loan, partially offset by $7.6 million received from exercised options.
During the year ended December 31, 2024, Net cash used in financing activities was $100.0 million, primarily consisting of $73.6 million repurchase of Shares and a $30.0 million voluntary prepayment of our long-term loan, partially offset by $7.6 million received from exercised options.
As part of our growth strategy, we have made and expect to continue to make significant investments in research and development and in our technology platform. We also plan to selectively consider possible future acquisitions that are attractive opportunities we deem strategic and value-enhancing.
As part of our growth strategy, we have made and expect to continue to make significant investments in research and development and in our technology platform. We also may selectively consider possible future acquisitions that are attractive opportunities we deem strategic and value-enhancing.
As a result of the launch of our Realize performance platform on February 26, 2025, we expect a growing portion of our business to be tied to inventory where we bid for ad placements, primarily on sites where we have a first party data advantage.
As a result of the launch of our Realize performance platform in February 2025, we expect a growing portion of our business to be tied to inventory where we bid for ad placements, primarily on sites where we have a first party data advantage.
In the past, we have and may continue to be required to make significant payments under these guarantees. 21 Table of Contents Growing Our Advertiser Client Base We have a large network of Advertisers that wish to achieve specific performance goals, such as obtaining subscribers for email newsletters or acquiring leads for product offerings, across multiple verticals.
In the past, we have and may continue to be required to make significant payments under these guarantees. Growing Our Advertiser Client Base We have a large network of Advertisers that wish to achieve specific performance goals, such as obtaining subscribers for email newsletters or acquiring leads for product offerings, across multiple verticals.
We had approximately 2,100, 1,800 and 1,800 of Scaled Advertiser clients working with us directly, or through advertising agencies, worldwide during the fourth quarters of 2024, 2023 and 2022, respectively. In an effort to also measure how we are growing our advertising spend with each Scaled Advertiser, we have introduced an Average Revenue per Scaled Advertiser performance measure.
We had approximately 2,200, 2,100 and 1,800 of Scaled Advertiser clients working with us directly, or through advertising agencies, worldwide during the fourth quarters of 2025, 2024 and 2023, respectively. In an effort to also measure how we are growing our advertising spend with each Scaled Advertiser, we have introduced an Average Revenue per Scaled Advertiser performance measure.
Thousands of Advertisers trust us to drive growth, while approximately 11,000 digital property partners, including NBCNews, Disney, Yahoo, and Apple, rely on us for monetization and audience growth. Our scale is meaningful - we reach approximately 600 million people a day, gaining real-time insight into what people read and buy.
Thousands of Advertisers trust us to drive growth, while approximately 14,000 digital property partners, including NBCNews, Disney, Yahoo, and Apple, rely on us for monetization and audience growth. Our scale is meaningful - we reach over 600 million people a day, gaining real-time insight into what people read and buy.
The table does not include obligations under agreements that we can cancel without a significant penalty. The table above does not reflect any reduction for prepaid obligations as of December 31, 2024.
The table does not include obligations under agreements that we can cancel without a significant penalty. The table above does not reflect any reduction for prepaid obligations as of December 31, 2025.
Recent Accounting Pronouncements See the section titled “Summary of Significant Accounting Policies” in Note 2 of Notes to the Consolidated Financial Statements in this Annual Report for more information. 33 Table of Contents Critical Accounting Estimates Our discussion and analysis of financial condition results of operations are based upon our consolidated financial statements included elsewhere in this report.
Recent Accounting Pronouncements See the section titled “Summary of Significant Accounting Policies” in Note 2 of Notes to the Consolidated Financial Statements in this Annual Report for more information. Critical Accounting Estimates Our discussion and analysis of financial condition results of operations are based upon our consolidated financial statements included elsewhere in this report.
If our estimates of future cash flows are not met or if there are changes in significant assumptions and judgments used in the estimation process, we may have to record impairment charges in the future. 35 Table of Contents Income Taxes We are subject to income taxes in Israel, the U.S., and other foreign jurisdictions.
If our estimates of future cash flows are not met or if there are changes in significant assumptions and judgments used in the estimation process, we may have to record impairment charges in the future. Income Taxes We are subject to income taxes in Israel, the U.S., and other foreign jurisdictions.
In addition, because of this integration on our partners’ pages, we have rich contextual information to use to further refine the targeting of our recommendations. 22 Table of Contents Key Financial and Operating Metrics We regularly monitor a number of metrics in order to measure our current performance and project our future performance.
In addition, because of this integration on our partners’ pages, we have rich contextual information to use to further refine the targeting of our recommendations. Key Financial and Operating Metrics We regularly monitor a number of metrics in order to measure our current performance and project our future performance.
The cost of guarantees (total payments due under guarantee arrangements in excess of amounts the Company would otherwise be required to pay under revenue sharing arrangements) as a percentage of traffic acquisition costs were approximately 18% and 19% for the years ended December 31, 2024 and December 31, 2023, respectively.
The cost of guarantees (total payments due under guarantee arrangements in excess of amounts the Company would otherwise be required to pay under revenue sharing arrangements) as a percentage of traffic acquisition costs were approximately 15% and 18% for the years ended December 31, 2025 and December 31, 2024, respectively.
A large portion of our revenue comes from Scaled Advertisers. The Revenue contribution from Scaled Advertisers represented 85%, 83% and 82% of our Revenues for the fourth quarters of 2024, 2023 and 2022, respectively. These performance Advertisers use our service when they obtain a sufficient return on ad spend to justify their ad spend.
A large portion of our revenue comes from Scaled Advertisers. The Revenue contribution from Scaled Advertisers represented 84%, 85% and 83% of our Revenues for the fourth quarters of 2025, 2024 and 2023, respectively. These performance Advertisers use our service when they obtain a sufficient return on ad spend to justify their ad spend.
The following section discusses our financial condition and results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The following section discusses our financial condition and results of operations for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Income tax benefit (expenses) The statutory corporate tax rate in Israel was 23% for 2024, 2023 and 2022, although we are entitled to certain tax benefits under Israeli law. See Note 17 of Notes to the Consolidated Financial Statements in this Annual Report.
Income tax benefit (expenses) The statutory corporate tax rate in Israel was 23% for 2025, 2024 and 2023, although we are entitled to certain tax benefits under Israeli law. See Note 14 of Notes to the Consolidated Financial Statements in this Annual Report.
Due to our multi-year exclusive contracts and high retention rates, our supply is relatively consistent and predictable. We had approximately 11,000, 12,000 and 15,000 digital property partners in the fourth quarter of 2024, 2023 and 2022, respectively.
Due to our multi-year exclusive contracts and high retention rates, our supply is relatively consistent and predictable. We had approximately 14,000, 11,000 and 12,000 digital property partners in the fourth quarter of 2025, 2024 and 2023, respectively.
Contractual Obligations The following table discloses aggregate information about material contractual obligations and the periods in which they are due as of December 31, 2024. Future events could cause actual payments to differ from these estimates.
Deferred credits The following table discloses aggregate information about material contractual obligations and the periods in which they are due as of December 31, 2025. Future events could cause actual payments to differ from these estimates.
Unlike walled gardens, we are a business-to-business, or B2B, company with no competing consumer interests. We only interact with consumers through our partners’ digital properties, hence we do not compete with our partners for user attention. Our motivations are aligned.
Unlike walled gardens, we are a business-to-business, or B2B, company with no competing consumer interests. We only interact with consumers through our partners’ digital properties, hence we do not compete with our partners for user attention. Our motivations are aligned. When our partners win, we win, and we grow together.
We fund these cash needs primarily from cash generated from operations, as well as from cash and cash equivalents on our balance sheet when required. We generated cash from operations for the years ended December 31, 2024, 2023, and 2022 of $184.3 million, $84.4 million, and $53.5 million, respectively.
We fund these cash needs primarily from cash generated from operations, as well as from cash and cash equivalents on our balance sheet when required. We generated cash from operations for the years ended December 31, 2025, 2024, and 2023 of $208.4 million, $184.3 million, and $84.4 million, respectively.
Realize leverages our unique data, performance AI and an increasingly diverse range of inventory and creative formats to achieve performance objectives Key Factors and Trends Affecting our Performance We believe that our performance and future success depend on several factors that present significant opportunities for us but also pose risks and challenges, including those discussed below and those referred to in Part I, Item 1A,“Risk Factors.” Maintaining and Growing Our Digital Property Partners We engage with a diverse network of digital property partners, substantially all of which have contracts with us containing either an evergreen term or an exclusive partnership with us for multi-year terms at inception for their native advertising supply.
Key Factors and Trends Affecting our Performance We believe that our performance and future success depend on several factors that present significant opportunities for us but also pose risks and challenges, including those discussed below and those referred to in Part I, Item 1A,“Risk Factors.” Maintaining and Growing Our Digital Property Partners We engage with a diverse network of digital property partners, substantially all of which have contracts with us containing either an evergreen term or an exclusive partnership with us for multi-year terms at inception for their native advertising supply.
Average Revenue per Scaled Advertiser is calculated as the aggregate cumulative gross spend of all Scaled Advertisers for a given period divided by the number of Scaled Advertisers for that period. The Average Revenue per Scaled Advertiser was approximately $199,000, $198,000 and $175,000 during the fourth quarters of 2024, 2023 and 2022, respectively.
Average Revenue per Scaled Advertiser is calculated as the aggregate cumulative gross spend of all Scaled Advertisers for a given period divided by the number of Scaled Advertisers for that period. The Average Revenue per Scaled Advertiser was approximately $204,000, $200,000 and $198,000 during the fourth quarters of 2025, 2024 and 2023, respectively.
As of December 31, 2024 and 2023, we had $230.4 million and $181.8 million of cash, cash equivalents and short-term investments, respectively, and $1.7 million and $5.7 million in short and long-term restricted deposits, respectively, used, mainly, as security for our lease commitments.
As of December 31, 2025 and 2024, we had $120.9 million and $230.4 million of cash, cash equivalents and short-term investments, respectively, and $1.5 million and $1.7 million in short and long-term restricted deposits, respectively, used, mainly, as security for our lease commitments.
In November 2023, our Board authorized up to an additional $40.0 million of buybacks under the Buyback Program and in February 2024, the Board authorized up to $100.0 million for use under the Buyback Program, including any remaining authority from the November 2023 Board authorization.
In February 2024, our board of directors authorized up to $100.0 million for use under the Buyback Program, including any remaining authority from the 2023 board of directors authorization and in February 2025, our board of directors authorized up to an additional $200.0 million for use under the Buyback Program.
As of December 31, 2024, we have an accumulated tax loss carry-forward of approximately $23.8 million in Israel and $1.4 million federal tax in the U.S. Those tax losses can be offset indefinitely. Non-Israeli subsidiaries are taxed according to the tax laws in their respective jurisdictions.
As of December 31, 2025, we have an accumulated tax loss carry-forward of approximately $1.2 million federal tax in the U.S. Those tax losses can be offset indefinitely. Non-Israeli subsidiaries are taxed according to the tax laws in their respective jurisdictions.
As of December 31, 2024, we have a provision related to unrecognized tax benefit liabilities totaling $10.2 million and other provisions related to severance pay and contribution plans, which have been excluded from the table above as we do not believe it is practicable to make reliable estimates of the periods in which payments for these obligations will be made.
As of December 31, 2025, we have other provisions related to severance pay and contribution plans, which have been excluded from the table above as we do not believe it is practicable to make reliable estimates of the periods in which payments for these obligations will be made.
Our future capital requirements and the adequacy of available funds will depend on many factors, including the risks and uncertainties set forth under Part I, Item 1A, “Risk Factors.” Cash Flows The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2024 2023 2022 (dollars in thousands) Cash Flow Data: Net cash provided by operating activities $ 184,331 0 $ 84,373 $ 53,484 Net cash provided by (used in) investing activities (30,109) 0 59,640 (139,561) Net cash used in financing activities (99,983) 0 (134,614) (62,873) Exchange rate differences on balances of cash and cash equivalents (3,764) 816 (4,476) Increase (decrease) in cash and cash equivalents $ 50,475 $ 10,215 $ (153,426) Operating Activities During the year ended December 31, 2024, Net cash provided by operating activities of $184.3 million was related to our net loss of $(3.8) million adjusted by positive adjustments of non-cash charges of $173.6 million and net cash inflows of $14.5 million provided by changes in working capital.
Our future capital requirements and the adequacy of available funds will depend on many factors, including the risks and uncertainties set forth under Part I, Item 1A, “Risk Factors.” Cash Flows The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2025 2024 2023 (dollars in thousands) Cash Flow Data: Net cash provided by operating activities $ 208,364 $ 184,331 $ 84,373 Net cash provided by (used in) investing activities (40,938) (30,109) 59,640 Net cash (used in) financing activities (277,314) (99,983) (134,614) Exchange rate differences on balances of cash and cash equivalents 4,170 (3,764) 816 Increase (decrease) in cash and cash equivalents $ (105,718) $ 50,475 $ 10,215 Operating Activities During the year ended December 31, 2025, Net cash provided by operating activities of $208.4 million was related to our net income of $42.3 million adjusted by positive adjustments of non-cash charges of $164.8 million and net cash inflows of $1.3 million provided by changes in working capital.
We expect to increase selling and marketing expenses to support the overall growth in our business. General and administrative General and administrative expenses consist of payroll and other personnel related costs, including salaries, share-based compensation, employee benefits and expenses for executive management, legal, finance and others. In addition, general and administrative expenses include fees for professional services and occupancy costs.
General and administrative General and administrative expenses consist of payroll and other personnel related costs, including salaries, share-based compensation, employee benefits and expenses for executive management, legal, finance and others. In addition, general and administrative expenses include fees for professional services and occupancy costs. We expect our general and administrative expenses to remain relatively flat in 2026.
The Buyback Program does not obligate the Company to repurchase any specific number of shares and may be discontinued, modified or suspended at any time.
The Buyback Program does not obligate the Company to repurchase any specific number of shares and the number of shares repurchased may depend upon market and economic conditions and other factors. The Buyback Program may be discontinued, modified or suspended at any time.
We expect our general and administrative expenses to remain relatively flat in 2025. Finance income (expenses), net Finance income (expenses), net, primarily consists of interest income (expense) including amortization of loan and credit facility issuance costs, Warrants liability fair value adjustments, gains (losses) from foreign exchange fluctuations and bank fees.
Finance income (expenses), net Finance income (expenses), net, primarily consists of interest income (expense) including amortization of loan and credit facility issuance costs, Warrants liability fair value adjustments, gains (losses) from foreign exchange fluctuations and bank fees.
Most of the increase in Cost of revenues was driven by Traffic acquisition cost, which increased by $197.7 million, or 21.9%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Most of the increase in Cost of revenues was driven by traffic acquisition cost, which increased by $113.3 million, or 10.3%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
(dollars in thousands, except per share data) Year ended December 31, 2024 2023 2022 Revenues $ 1,766,220 $ 1,439,685 $ 1,401,150 Gross profit $ 534,218 $ 425,558 $ 464,253 Net loss $ (3,760) $ (82,040) $ (11,975) EPS $ (0.01) $ (0.24) $ (0.05) Ratio of net loss to gross profit (0.7) % (19.3) % (2.6) % Cash flow provided by operating activities $ 184,331 $ 84,373 $ 53,484 Cash, cash equivalents, short-term deposits and investments $ 230,363 $ 181,833 $ 262,807 Non-GAAP Financial Data (1) ex-TAC Gross Profit $ 667,496 $ 535,819 $ 569,642 Adjusted EBITDA $ 200,926 $ 98,677 $ 156,676 Non-GAAP Net Income $ 122,377 $ 32,580 $ 91,382 Ratio of Adjusted EBITDA to ex-TAC Gross Profit 30.1 % 18.4 % 27.5 % Free Cash Flow $ 149,176 $ 52,240 $ 18,570 (1) Refer to “Non-GAAP Financial Measures” below for an explanation and reconciliation to GAAP metrics.
(dollars in thousands, except per share data) Year ended December 31, 2025 2024 2023 Revenues $ 1,912,040 $ 1,766,220 $ 1,439,685 Gross profit $ 569,510 $ 534,218 $ 425,558 Net income (loss) $ 42,284 $ (3,760) $ (82,040) EPS diluted $ 0.13 $ (0.01) $ (0.24) Ratio of net income (loss) to gross profit 7.4 % (0.7) % (19.3) % Cash flow provided by operating activities $ 208,364 $ 184,331 $ 84,373 Cash, cash equivalents, short-term deposits and investments $ 120,865 $ 230,363 $ 181,833 Non-GAAP Financial Data (1) ex-TAC Gross Profit $ 713,511 $ 667,496 $ 535,819 Adjusted EBITDA $ 215,485 $ 200,926 $ 98,677 Non-GAAP Net Income $ 168,594 $ 122,377 $ 32,580 Ratio of Adjusted EBITDA to ex-TAC Gross Profit 30.2 % 30.1 % 18.4 % Free Cash Flow $ 163,446 $ 149,176 $ 52,240 (1) Refer to “Non-GAAP Financial Measures” below for an explanation and reconciliation to GAAP metrics.
Income (loss) before income taxes increased by $90.5 million, for the year ended December 31, 2024 compared to the year ended December 31, 2023, as a result of the factors described above. Tax expense increased by $12.2 million, or 221.8%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Income before income taxes increased by $18.8 million, for the year ended December 31, 2025 compared to the year ended December 31, 2024, as a result of the factors described above. Tax expense decreased by $27.2 million, or 153.8%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
The proceeds of the Revolving Facility can be used to finance working capital needs and general corporate purposes. Borrowings under the Revolving Facility are subject to customary borrowing conditions and will bear interest at a variable annual rate based on Term SOFR or Base Rate plus a fixed margin.
Borrowings under the Revolving Facility are subject to customary borrowing conditions and will bear interest at a variable annual rate based on Term SOFR or Base Rate plus a fixed margin.
During the year ended December 31, 2024, we repurchased 18.3 million Shares, consisting of 17.3 million Ordinary shares, and 1.0 million Non-voting Ordinary shares (see Note 18) at an average price of $4.06 per share (excluding broker and transaction fees of $0.4 million).
During the year ended December 31, 2025, we repurchased 76.9 million Shares, consisting of 62.7 million Ordinary shares, and 14.2 million Non-voting Ordinary shares (see Note 16) at an average price of $3.3 per share (excluding broker and transaction fees of $1.4 million).
We believe that the Ratio of Adjusted EBITDA to ex-TAC Gross Profit is useful because TAC is what we must pay digital properties to obtain the right to place advertising on their websites, and we believe focusing on ex-TAC Gross Profit better reflects the profitability of our business. 25 Table of Contents The following table provides a reconciliation of ratio of net income (loss) to gross profit and Ratio of Adjusted EBITDA to ex-TAC Gross Profit: Year ended December 31, 2024 2023 2022 (dollars in thousands) Gross profit $ 534,218 $ 425,558 $ 464,253 Net loss $ (3,760) $ (82,040) $ (11,975) Ratio of net loss to gross profit (0.7) % (19.3) % (2.6) % ex-TAC Gross Profit $ 667,496 $ 535,819 $ 569,642 Adjusted EBITDA $ 200,926 $ 98,677 $ 156,676 Ratio of Adjusted EBITDA margin to ex-TAC Gross Profit 30.1 % 18.4 % 27.5 % Non-GAAP Net Income (Loss) We calculate Non-GAAP Net Income (Loss) as net income (loss) adjusted to exclude revaluation of our Warrants liability, share-based compensation expense including Connexity holdback compensation expenses, M&A costs and amortization of acquired intangible assets and the non-cash based Commercial agreement asset, foreign currency exchange rate gains (losses), net, and other noteworthy items that change from period to period and related tax effects.
The following table provides a reconciliation of ratio of net income (loss) to gross profit and Ratio of Adjusted EBITDA to ex-TAC Gross Profit: Year ended December 31, 2025 2024 2023 (dollars in thousands) Gross profit $ 569,510 $ 534,218 $ 425,558 Net income (loss) $ 42,284 $ (3,760) $ (82,040) Ratio of net income (loss) to gross profit 7.4 % (0.7) % (19.3) % ex-TAC Gross Profit $ 713,511 $ 667,496 $ 535,819 Adjusted EBITDA $ 215,485 $ 200,926 $ 98,677 Ratio of Adjusted EBITDA margin to ex-TAC Gross Profit 30.2 % 30.1 % 18.4 % Non-GAAP Net Income (Loss) We calculate Non-GAAP Net Income (Loss) as net income (loss) adjusted to exclude revaluation of our Warrants liability, share-based compensation expense including Connexity holdback compensation expenses, M&A costs and amortization of acquired intangible assets and the non-cash based Commercial agreement asset, foreign currency exchange rate gains (losses), net, and other noteworthy items that change from period to period and related tax effects.
During the year ended December 31, 2023, Net cash provided by investing activities was $59.6 million, primarily consisting of $114.5 million proceeds from maturities of short-term investments, partially offset by $32.1 million purchase of property and equipment, including capitalized internal-use software and $22.0 million purchase of short-term investments..
Investing Activities During the year ended December 31, 2025, Net cash used by investing activities was $40.9 million, primarily consisting of $44.9 million purchase of property and equipment, including capitalized internal-use software , partially offset by $4.0 million proceeds from maturities of short-term investments.
(3) Represents share-based compensation due to holdback of Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
See Note 1b of Notes to the Consolidated Financial Statements. (3) Represents share-based compensation due to holdback of Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
The Amended Credit Agreement also contains customary representations, covenants and events of default as well as a financial covenant, which places a limit on our allowable net leverage ratio. As of December 31, 2024, we had no outstanding borrowings under the Revolving Facility.
The 2025 Revolving Credit Agreement also contains customary representations, covenants and events of default as well as a financial covenant, which places a limit on our allowable net leverage ratio. As of December 31, 2025, the Company was in compliance with the Revolving Facility covenants.
We generate revenues primarily when people (consumers) click on, purchase from or, in some cases, view the ads that appear within our partners’ digital experiences via our performance AI engine.
We empower Advertisers to leverage our proprietary AI-powered performance advertising platform to reach targeted audiences utilizing effective ad formats across digital properties. We generate revenues primarily when people (consumers) click on, purchase from or, in some cases, view the ads that appear within our partners’ digital experiences via our performance AI engine.
During the year ended December 31, 2023 Net cash provided by operating activities of $84.4 million was related to our net loss of $82.0 million adjusted by positive adjustments of non-cash charges of $161.7 million and net cash outflows of $4.7 million provided by changes in working capital.
During the year ended December 31, 2024 Net cash provided by operating activities of $184.3 million was related to our net loss of $3.8 million adjusted by positive adjustments of non-cash charges of $173.6 million and net cash inflows of $14.5 million provided by changes in working capital.
(3) Represents share-based compensation due to holdback of Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
See Note 1b of Notes to the Consolidated Financial Statements. (2) Represents share-based compensation due to holdback of Ordinary shares issuable under compensatory arrangements relating to Connexity acquisition.
New digital property partners contributed approximately $291.7 million of new Revenues on a 12-month run rate basis calculated based on their first full month on the network, a majority of which is related to Yahoo supply.
From a publisher perspective, new digital property partners contributed approximately $134.9 million of new Revenues on a 12-month run rate basis calculated based on their first full month on the network.
The year ended December 31, 2023, includes one-time costs related to the Commercial agreement. (5) Represents foreign currency exchange rate gains or losses related to the remeasurement of monetary assets and liabilities to the Company’s functional currency using exchange rates in effect at the end of the reporting period.
(4) Represents foreign currency exchange rate gains or losses related to the remeasurement of monetary assets and liabilities to the Company’s functional currency using exchange rates in effect at the end of the reporting period. (5) See Note 11 of Notes to the Consolidated Financial Statements.
Existing digital property partners, including the growth of new digital property partners (beyond the revenue contribution determined based on the run-rate revenue generated by the partners when they are first on-boarded) increased by approximately $34.8 million.
Existing digital property partners, including the growth of new digital property partners (beyond the revenue contribution determined based on the run-rate revenue generated by the partners when they are first on-boarded) increased by approximately $10.9 million. Cost of revenues increased by $110.5 million, or 9.0%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Limitations on the use of Adjusted EBITDA include the following: • Although depreciation expense is a non-cash charge, the assets being depreciated may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; • Adjusted EBITDA excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; • Adjusted EBITDA does not reflect, to the extent applicable for a period presented: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or if applicable principal payments on debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results. 24 Table of Contents The following table provides a reconciliation of net income (loss) to Adjusted EBITDA: Year ended December 31, 2024 2023 2022 (dollars in thousands) Net loss $ (3,760) $ (82,040) $ (11,975) Adjusted to exclude the following: Finance (income) expenses, net 11,980 12,804 (9,213) Income tax expenses 17,697 5,499 7,523 Depreciation and amortization (1) 103,722 96,512 91,221 Share-based compensation expenses 60,044 53,749 63,830 Restructuring expenses (2) — — 3,383 Holdback compensation expenses (3) 7,054 10,582 11,091 M&A and other costs (4) 4,189 1,571 816 Adjusted EBITDA $ 200,926 $ 98,677 $ 156,676 (1) The year ended December 31, 2024, includes one-time write-off of internal use software in the amount of $3,038.
Limitations on the use of Adjusted EBITDA include the following: • Although depreciation expense is a non-cash charge, the assets being depreciated may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; • Adjusted EBITDA excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; • Adjusted EBITDA does not reflect, to the extent applicable for a period presented: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or if applicable principal payments on debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results.
Ex-TAC Gross Profit, a non-GAAP measure, increased by $131.7 million, or 24.6% , for the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily due to revenue from advertisers transferred from Yahoo, as well as growth in spend from existing Taboola advertisers.
Gross profit increased by $35.3 million, or 6.6% , for the year ended December 31, 2025 compared to the year ended December 31, 2024. Ex-TAC Gross Profit, a non-GAAP measure, increased by $46.0 million, or 6.9% , for the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily benefiting from growth in advertising spend.
Limitations on the use of ex-TAC Gross Profit include the following: • Traffic acquisition cost is a significant component of our cost of revenues but is not the only component; and • ex-TAC Gross Profit is not comparable to our gross profit and by definition ex-TAC Gross Profit presented for any period will be higher than our gross profit for that period. 23 Table of Contents The following table provides a reconciliation of revenues and gross profit to ex-TAC Gross Profit: Year ended December 31, 2024 2023 2022 (dollars in thousands) Revenues $ 1,766,220 $ 1,439,685 $ 1,401,150 Traffic acquisition cost (1) 1,101,556 903,866 831,508 Other cost of revenues 130,446 110,261 105,389 Gross profit $ 534,218 $ 425,558 $ 464,253 Add back: Other cost of revenues (1) 133,278 110,261 105,389 ex-TAC Gross Profit $ 667,496 $ 535,819 $ 569,642 (1) The year ended December 31, 2024 included $2,832 amortization expense of the non-cash based Commercial agreement asset.
The following table provides a reconciliation of revenues and gross profit to ex-TAC Gross Profit: Year ended December 31, 2025 2024 2023 (dollars in thousands) Revenues $ 1,912,040 $ 1,766,220 $ 1,439,685 Traffic acquisition cost 1,214,901 1,101,556 903,866 Other cost of revenues 127,629 130,446 110,261 Gross profit $ 569,510 $ 534,218 $ 425,558 Add back: Other cost of revenues (1) 144,001 133,278 110,261 ex-TAC Gross Profit $ 713,511 $ 667,496 $ 535,819 (1) The years ended December 31, 2025 and 2024, included $16,372 and $2,832 amortization expense of the non-cash based Commercial agreement asset, respectively.
Finance expenses, net decreased by $0.8 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, mainly attributable to $2.1 million Warrants liability revaluation and $5.3 million decrease in interest expense due to the voluntary repayments of a portion of the long-term loan in 2024 and lower average interest rates, partially offset by an increase of $6.6 million in Foreign currency exchange rate gains, net.
Finance expenses, net decreased by $7.3 million for the year ended December 31, 2025 compared to the year ended December 31, 2024, attributable to $4.2 million decrease in Foreign currency exchange rate loss, net, and a $3.6 million decrease in interest expenses due to the refinancing of our long-term debt.
These expenses may vary from period to period as a percentage of revenue, depending primarily upon when we choose to make more significant investments. 28 Table of Contents Sales and marketing Sales and marketing expenses consist of payroll and other personnel related costs, including salaries, share-based compensation, employee benefits, and travel for our sales and marketing departments, advertising and promotion, rent and depreciation and amortization expenses, particularly related to the acquired intangibles.
Sales and marketing Sales and marketing expenses consist of payroll and other personnel related costs, including salaries, share-based compensation, employee benefits, and travel for our sales and marketing departments, advertising and promotion, rent and depreciation and amortization expenses, particularly related to the acquired intangibles. We expect to increase selling and marketing spend to support the overall growth in our business.
For additional information regarding share-based compensation and the assumptions used for determining the fair value of Share options awards, refer to Note 2 and Note 14 of Notes to the Consolidated Financial Statements in this Annual Report. 34 Table of Contents Business Combinations Accounting for business combinations requires us to make significant estimates and assumptions in determining the fair values of assets acquired and liabilities assumed, especially with respect to intangible assets.
Business Combinations Accounting for business combinations requires us to make significant estimates and assumptions in determining the fair values of assets acquired and liabilities assumed, especially with respect to intangible assets.
The year ended December 31, 2023, includes one-time costs related to the Commercial agreement. We calculate Ratio of Adjusted EBITDA to ex-TAC Gross Profit as Adjusted EBITDA divided by ex-TAC Gross Profit.
We calculate Ratio of Adjusted EBITDA to ex-TAC Gross Profit as Adjusted EBITDA divided by ex-TAC Gross Profit.
(4) The year ended December 31, 20 24, includes $1,830 related to excess termination expenses from a headcount reduction due to the launch of Realize, $1,664 in professional and legal expenses related to a litigation matter in which the Company is the plaintiff and is not related to our ongoing business operations and certain one-time professional service costs.
The year ended December 31, 2024 , also includes $1,830 related to excess termination expenses from a headcount reduction due to the launch of Realize and one-time professional services costs. The year ended December 31, 2023 , includes one-time costs related to the Commercial agreement.
(4) The year ended December 31, 20 24, includes $1,830 related to excess termination expenses from a headcount reduction due to the launch of Realize, $1,664 in professional and legal expenses related to a litigation matter in which the Company is the plaintiff and is not related to our ongoing business operations and certain one-time professional service costs.
The year ended December 31, 2024 , also includes $1,830 related to excess termination expenses from a headcount reduction due to the launch of Realize and one-time professional services costs. The year ended December 31, 2023 , includes one-time costs related to the Commercial agreement.
For example, cash is still required to satisfy other working capital needs, including short-term investment policy, restricted cash, repayment of loan. • Free Cash Flow has limitations as an analytical tool, and it should not be considered in isolation or as a substitute for analysis of other GAAP financial measures, such as net cash provided by operating activities; and • This metric does not reflect our future contractual commitments. 27 Table of Contents The following table provides a reconciliation of net cash provided by operating activities to Free Cash Flow: Year ended December 31, 2024 2023 2022 (dollars in thousands) Net cash provided by operating activities $ 184,331 $ 84,373 $ 53,484 Purchase of property and equipment, including capitalized internal-use software (35,155) (32,133) (34,914) Free Cash Flow $ 149,176 $ 52,240 $ 18,570 Components of Our Results of Operations Revenues All of our Revenues are generated from Advertisers with whom we enter into commercial arrangements, defining the terms of our service and the basis for our charges.
The following table provides a reconciliation of net cash provided by operating activities to Free Cash Flow: Year ended December 31, 2025 2024 2023 (dollars in thousands) Net cash provided by operating activities $ 208,364 $ 184,331 $ 84,373 Purchase of property and equipment, including intangible assets (44,918) (35,155) (32,133) Free Cash Flow $ 163,446 $ 149,176 $ 52,240 Components of Our Results of Operations Revenues All of our Revenues are generated from Advertisers with whom we enter into commercial arrangements, defining the terms of our service and the basis for our charges.
Other cost of revenues increased by $20.2 million, or 18.3% , for the year ended December 31, 2024 compared to the year ended December 31, 2023, mainly due to a $13.9 million increase in data, content, communication and IT related expenses, $3.1 million increase in depreciation expenses related to new product innovation and $2.7 million increase in digital service tax expenses.
Other cost of revenues decreased by $2.8 million, or 2.2% , for the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily as a result of a $6.5 million decrease in depreciation expenses related to our servers due to useful life reassessment, a $5.8 million decrease in digital service tax expenses , and a $1.3 million decrease in consultancy fees, which were partially offset by an increase of $8.9 million in data, hosting and and IT related expenses, and a $1.7 million increase in salaries and related expenses.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 15 of Notes to the Consolidated Financial Statements in this Annual Report.
As of December 31, 2025 the Company had remaining authorization to repurchase shares up to an aggregate amount of $ 191.4 million. See Part II, Item 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities and Note 12 of Notes to the Consolidated Financial Statements in this Annual Report.
During the year ended December 31, 2023, Net cash used in financing activities was $134.6 million, primarily consisting of $82.3 million in repayments of our long-term loan and $55.5 million in repurchases of Ordinary shares, partially offset by $7.0 million received from exercised options.
Financing Activities During the year ended December 31, 2025, Net cash used in financing activities was $277.3 million, primarily consisting of $255.4 million repurchase of Shares, $122.7 million repayment in full of the long-term loan, $6.0 million payments of tax withholding for share-based compensation, $0.9 million payments on account of Ordinary shares repurchases, and $0.9 million issuance costs for the 2025 Revolving Facility, partially offset by $99.8 million, net proceeds from Revolving Facility and $8.9 million exercise of options.
The $161.7 million of non-cash charges primarily consisted of depreciation and amortization of $96.5 million and share-based compensation expense related to vested equity awards of $64.3 million. 32 Table of Contents The $4.7 million increase in cash resulting from changes in working capital primarily consisted of a $36.6 million increase in trade payables, $25.2 million increase in accrued expenses and other current liabilities and other long-term liabilities and $5.9 million decrease in prepaid expenses and other current assets and long-term prepaid expenses, partially offset by a $49.6 million increase in trade receivables, net and $15.5 million decrease in deferred taxes, net.
The $1.3 million increase in cash resulting from changes in working capital primarily consisted of a $9.9 million decrease in trade receivables, partially offset by a $8.6 million increase in prepaid expenses and other current assets and long-term prepaid expenses.
Limitations on the use of Non-GAAP Net Income (Loss) include the following: • Non-GAAP Net Income (Loss) excludes share-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; • Non-GAAP Net Income (Loss) will generally be more favorable than our net income (loss) for the same period due to the nature of the items being excluded from its calculation; and • Non-GAAP Net Income (Loss) is a performance measure and should not be used as a measure of liquidity. 26 Table of Contents The following table provides a reconciliation of net income (loss) to Non-GAAP Net Income (Loss) for the periods shown*: Year ended December 31, 2024 2023 2022 (dollars in thousands) Net loss $ (3,760) $ (82,040) $ (11,975) Amortization of acquired intangibles (1) 65,135 63,888 63,557 Share-based compensation expenses 60,044 53,749 63,830 Restructuring expenses (2) — — 3,383 Holdback compensation expenses (3) 7,054 10,582 11,091 M&A and other costs (4) 4,189 1,571 816 Revaluation of Warrants (2,761) (627) (24,471) Foreign currency exchange rate losses (gains) (5) 5,625 (946) (1,377) Income tax effects (13,149) (13,597) (13,472) Non-GAAP Net Income $ 122,377 $ 32,580 $ 91,382 (1) The year ended December 31, 2024, includes one-time write-off of internal use software in the amount of $3,038.
The following table provides a reconciliation of net income (loss) to Non-GAAP Net Income (Loss) for the periods shown: Year ended December 31, 2025 2024 2023 (dollars in thousands) Net income (loss) $ 42,284 $ (3,760) $ (82,040) Amortization of acquired intangibles (1) 67,813 65,135 63,888 Share-based compensation expenses 63,936 60,044 53,749 Holdback compensation expenses (2) — 7,054 10,582 M&A and other costs (3) 7,637 4,189 1,571 Revaluation of Warrants (2,867) (2,761) (627) Foreign currency exchange rate losses (gains) (4) 1,752 5,625 (946) Income tax effects (18,558) (13,149) (13,597) Loss on extinguishment of debt (5) 6,597 — — Non-GAAP Net Income $ 168,594 $ 122,377 $ 32,580 (1) The years ended December 31, 2025 and December 31, 2024, included $16,372 and $2,832 amortization expense of the non-cash based Commercial agreement asset, respectively.
See Note 9 of Notes to the Consolidated Financial Statements. The year ended December 31, 2024 included $2,832 amortization expense of the non-cash based Commercial agreement asset. See Note 1b of Notes to the Consolidated Financial Statements. (2) Costs associated with the Company’s cost restructuring program implemented in September 2022.
(2) The years ended December 31, 2025 and December 31, 2024, included write-off of internal use software in the amount of $2,800 and $3,038, respectively. See Note 7 of Notes to the Consolidated Financial Statements. The years ended December 31, 2025 and December 31, 2024, included $16,372 and $2,832 amortization expense of the non-cash based Commercial agreement asset, respectively.
Research and development expenses increased by $6.2 million, or 4.5% , for the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily attributable to an increase of $4.4 million in employee and subcontractor headcount and related costs, including share-based compensation expenses, reflecting our continued effort to enhance our product offerings and a $1.7 million increase in depreciation expenses.
Research and development expenses increased by $5.6 million, or 3.9% , for the year ended December 31, 2025 compared to the year ended December 31, 2024, mainly as a result of a $4.4 million increase in salaries and related expenses, a $1.5 million increase in IT services, and a $1.2 million increase in rent expenses, which were partially offset by a decrease of $1.7 million depreciation expenses related to our servers due to useful life reassessment.
For more information about ex-TAC Gross Profit, Adjusted EBITDA and Non-GAAP Net Income, see “Operating and Financial Review and Prospects —Non-GAAP Financial Measures.” For more information about ex-TAC Gross Profit, Adjusted EBITDA and Non-GAAP Net Income, see “Management’s Business Discussion and Analysis of Financial Condition and Results of Operations- Non-GAAP Financial Measures.” Subsequent Developments On February 26, 2025, Taboola announced a new focus beyond native advertising, a powerful new technology platform called Realize and opened Realize for all advertisers.
For more information about ex-TAC Gross Profit, Adjusted EBITDA and Non-GAAP Net Income, see “Operating and Financial Review and Prospects —Non-GAAP Financial Measures.” For more information about ex-TAC Gross Profit, Adjusted EBITDA and Non-GAAP Net Income, see “Management’s Business Discussion and Analysis of Financial Condition and Results of Operations- Non-GAAP Financial Measures.” Subsequent Developments The Company expects to recognize a pre-tax gain of approximately $77.6 millions, net of legal fees and other related expenses, in its consolidated statement of operations for the fiscal quarter ending March 31, 2026.
On August 9, 2022 we entered into an incremental revolving credit facility amendment to our existing senior secured credit agreement (the “Amended Credit Agreement”). The Amended Credit Agreement provides for borrowings in an aggregate principal amount of up to $90 million (the “Revolving Facility”).
On March 18, 2025, we entered into a revolving credit facility (the “2025 Revolving Credit Agreement”), which provides for borrowings in an aggregate principal amount of up to $270.0 million (the “Revolving Facility”). The proceeds of the Revolving Facility can be used to finance working capital needs and general corporate purposes.
Sales and marketing expenses increased by $22.2 million, or 9.0% , for the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily attributed to $24.3 million increase in employee and subcontractor headcount and related costs, including share-based compensation expenses, supporting our growth partially offset by a decrease in amortization expenses of $3.2 million . 30 Table of Contents General and administrative expenses decreased by $9.4 million, or 8.8% , for the year ended December 31, 2024 compared to the year ended December 31, 2023, primarily attributed to a decrease of $2.3 million in insurance expenses in connection with the Yahoo partnership, a decrease of $2.4 million in credit losses expenses and a decrease of $6.1 million in employee and subcontractors related costs, including share-based compensation expenses, and, partially offset by an increase of $1.0 million in depreciation expenses.
General and administrative expenses increased by $4.9 million, or 5.0%, for the year ended December 31, 2025 compared to the year ended December 31, 2024, mainly as a result of a $6.9 million increase in professional and legal expenses primarily related to a litigation matter in which the Company is the plaintiff and is not related to our ongoing business operations, which were partially offset by a decrease of $2.3 million in share-based compensation expenses mainly due to the completion of Connexity holdback compensation obligations.
Contractual Obligations by Period 2025 2026 2027 2028 Thereafter (dollars in thousands) Debt Obligations $ — $ — $ — $ 122,735 $ — Operating Leases (1) 24,159 19,669 12,614 6,679 8,993 Non-cancellable purchase obligations (2) 35,542 7,845 4,064 21 — Total Contractual Obligations $ 59,701 $ 27,514 $ 16,678 $ 129,435 $ 8,993 (1) Represents future minimum lease commitments under non-cancellable operating lease agreements.
Contractual Obligations by Period 2026 2027 2028 2029 Thereafter (dollars in thousands) Debt Obligations $— $— $— $— $102,300 Operating Leases (1) 33,569 28,070 15,922 8,972 15,461 Non-cancellable purchase obligations (2) 29,913 5,507 247 — — Total Contractual Obligations $63,482 $33,577 $16,169 $8,972 $117,761 (1) Represents future minimum lease commitments under non-cancellable operating lease agreements.
As of December 31, 2024 the Company had remaining authorization to repurchase shares up to an aggregate amount of $ 45.6 million. In February 26, 2025, our Board authorized up to an additional $200.0 million for use under the Buyback Program, subject to satisfying required conditions under the Israeli Companies Law and the Companies Regulations. See Part II, Item 5.
In July 2025, our board of directors authorized up to an additional $200.0 million for use under the Buyback Program.