Wix.com Announces Record Setting Second Quarter 2016 Results


  • Exceeded High End of Guidance Across All Key Performance Metrics
  • Delivered Record Quarterly Free Cash Flow
  • Added 183,000 Net Subscriptions, Exceeding Last Quarter’s Record
  • Second Straight Quarter Adding Over 5 Million New Registered Users
  • Introduced Wix ADI – the First AI Solution for Design
  • Raised Full Year 2016 Outlook Reflecting Continued Momentum into the Second Half of the Year

TEL AVIV, Israel, July 27, 2016 (GLOBE NEWSWIRE) -- Wix.com Ltd. (Nasdaq:WIX), a leading global software platform for small businesses operating online, today reported stronger than expected financial results for the second quarter ended June 30, 2016.  In addition, the Company provided its initial outlook for the third quarter 2016 and once again raised its financial outlook for the full year 2016.  

Q2 2016 Financial Summary

 Three months ended Jun 30    
$ in thousands 2016  2015  Y/Y growth Prior Q2 2016 Outlook
Revenue$68,730 $48,581   41% $66,000 - 67,000
Collections$81,453 $57,368   42% $77,000 - 78,000
Collections (FX neutral to Q2 2015)$82,448  $57,368    44% $79,000 - 80,000
       
Operating Loss$(10,490)$(10,774)  NA   
Non-GAAP Operating Loss$(2,980)$(6,831)  NA   
       
Adjusted EBITDA$10,682 $3,499   205% $6,500 - 7,500
Free Cash Flow$10,185 $3,397   200% NA
             

“The incredible momentum in our business continued during the second quarter as we generated record growth in net premium subscriptions,” said Avishai Abrahami, Co-founder and CEO of Wix. “We continue to generate an exceptional blend of higher conversion of registered users to premium subscriptions, improved retention of subscriptions, and increased collections per new subscription.  We also raised the bar for website design with the introduction of Wix Artificial Design Intelligence, or Wix ADI. The initial response to this ground breaking product has been overwhelmingly positive, and executing on the first AI solution for design widens our technology leadership moat.”

Lior Shemesh, CFO of Wix, commented, “Our outperformance this quarter was our strongest as a public company and continues a consistent trend of delivering higher than expected financial results. We re-accelerated our top line growth rate and generated record free cash flow.  Our existing user cohorts continue to generate significant value, stemming from the ongoing conversion of existing registered users and the negative churn we highlighted at our analyst day in June. Our performance in the first half of 2016 was well ahead of our expectations going into the year, and with new product introductions and improvements on the horizon, we are excited about the second half of the year. As a result, we are once again increasing our full year outlook for all of our key financial metrics.”

Q2 2016 Results and Highlights

  • Revenue increased 41% to $68.7 million compared to $48.6 million for the second quarter last year 
  • Collections on a constant currency basis, which excludes the impact of approximately $1 million related to year-over-year changes in foreign exchange rates, would have been $82.5 million, an increase of 44% versus the prior year
    • Reported collections increased 42% to $81.5 million compared to $57.4 million for the second quarter last year
  • Gross margin on a GAAP basis was 84% compared to 83% in the second quarter of last year. Non-GAAP gross profit was 86% of collections compared to 85% in the second quarter of last year
  • GAAP operating loss was $10.5 million compared to $10.8 million in the second quarter a year ago. On a non-GAAP basis, operating losses were $3.0 million compared to $6.8 million in the second quarter last year
  • GAAP net loss was $11.4 million, or $(0.28) per share, compared to a net loss of $12.3 million, or $(0.31) per share for the second quarter of 2015
  • Non-GAAP net loss was $3.7 million, or $(0.09) per share, compared to a non-GAAP net loss of $8.2 million, or $(0.21) per share for the second quarter of 2015
  • Adjusted EBITDA was $10.7 million compared to $3.5 million for the second quarter of 2015
  • Free cash flow improved to $10.2 million compared to $3.4 million for the second quarter of 2015
  • Added a record 183,000 net premium subscriptions in the period to reach 2.12 million as of June 30, 2016, a 41% increase over the second quarter of 2015
  • Added 5.1 million registered users in the second quarter. Registered users as of June 30, 2016 were 87 million, representing a 29% increase compared to the second quarter of 2015

Recent Business Highlights

  • Launched Wix ADI:  Wix unveiled the first-ever AI solution for design and creation for desktop and mobile websites worldwide. Wix ADI was designed to eliminate the most significant challenges of building websites – time, design and content creation. Wix ADI instantly produces tailored websites by learning about the user through a few simple questions and curates content to create a unique design. From billions of high-quality combinations and possibilities, Wix ADI selects the perfect combination for each users' need.
     
  • Wix Mobile Growth:  Our users have created over 17.9 million mobile sites using our platform to date, making Wix one of the largest mobile site development platforms globally.
     
  • Global E-commerce Platform: E-commerce subscriptions surpassed 290,000 during the quarter.
     
  • Increasing Platform Engagement:  Continued engagement with the Wix ecosystem illustrated by over 355 million contacts saved onto the Wix platform.  Leveraging Wix’s MyAccount CRM system, business owners track customer activity data, manage relationships and communicate using WixShoutOut, Wix’s email marketing solution.

       
Financial Outlook

The Company is introducing its outlook for the third quarter of 2016 and increasing its prior outlook for full year 2016 as follows: 

  • For the third quarter of 2016:
  Q3 2016 Outlook Y/Y growth
Revenue $72 - $73 million 34% - 36%
Collections $83 - $84 million 35% - 36%
Adjusted EBITDA $9 - $10 million NM
     
  • For the full year 2016:
  FY 2016 Outlook  
  Prior Updated Y/Y growth
Revenue $274 - $277 million $278 - $280 million 37% - 38%
Collections $320 - $324 million $327 - $330 million 35% - 37%
Adjusted EBITDA $30 - $32 million $34 - $36 million 131% - 145%
       

Changes in Financial Metric Reporting 
We are aware of recent changes to the SEC’s reporting guidelines concerning non-GAAP financial metrics.  As a result, we will implement a change to our reporting of non-GAAP metrics.  Beginning with our earnings release in Q1 2017, we will no longer report adjusted EBITDA as a non-GAAP financial metric.  Instead, we have commenced this quarter reporting non-GAAP operating income and free cash flow as key non-GAAP financial measures of our business.  We believe this change will improve the transparency of our business and increase the comparability of our results with peers.

Conference Call and Webcast Information

Wix.com will host a conference call at 8:30 a.m. ET on Wednesday, July 27, 2016 to answer questions about the financial and operational performance of the business during the second quarter 2016. The conference call will include a brief statement by management and will focus on answering questions about our results during the quarter. To enhance the Q&A portion of this call, the company has posted a shareholder update, supplemental data sheet and supporting slides to its Investor Relations website at https://investors.wix.com/results.cfm. These materials provide shareholders and analysts with additional detail for analyzing results in advance of the quarterly conference call.

To participate on the live call, analysts and investors should dial 866-393-4306 (US/Canada), 734-385-2616 (International) or 1-809-315-362 (Israel) at least ten minutes prior to the start time of the call.  A telephonic replay of the call will be available through August 3, 2016 at 11:59 p.m. ET by dialing 855-859-2056 (US/Canada) or 404-537-3406 (International) and providing Conference ID: 40464581.

Wix will also offer a live and archived webcast of the conference call, accessible from the “Investor Relations” section of the Company’s website at https://investors.wix.com/.

About Wix.com Ltd.

Wix.com (NASDAQ:WIX) is a leading global software platform for small businesses operating online with over 88 million registered users worldwide. Wix was founded on the belief that the Internet should be accessible to everyone to develop, create and contribute.  Through free and premium subscriptions, Wix empowers millions of businesses, organizations, professionals and individuals to take their businesses, brands and workflow online. The Wix Editor and highly curated App Market enable users to build and manage a fully integrated and dynamic digital presence. Wix's headquarters are in Tel Aviv with offices in San Francisco, New York, Miami, Vilnius and Dnepropetrovsk.

Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. GAAP, Wix uses the following non-GAAP financial measures: collections, collections and revenue on a constant currency basis, adjusted EBITDA, non-GAAP operating loss, free cash flow, non-GAAP net loss and non-GAAP net loss per share (collectively the "Non-GAAP financial measures"). Collections represents the total cash collected by us from our customers in a given period and is calculated by adding the change in deferred revenues for a particular period to revenues for the same period. We adjust collections and revenue to measure them on a constant currency basis by assuming the same exchange rates as the prior period applied to the reported figures in the current period. Non-GAAP operating loss represents operating loss calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, amortization, and acquisition-related costs. Non-GAAP net loss represents net loss calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, amortization, and acquisition-related costs. Non-GAAP net loss per share represents non-GAAP net loss divided by the weighted average number of shares used in computing GAAP loss per share. Adjusted EBITDA is defined as cash flow from operations before changes in working capital, prepaid domain registration costs, interest, bank charges and other financial expenses (income), net unrealized losses (gains) on hedging transactions, other income (expenses), taxes on income, and other unusual or non-recurring expenses. Free cash flow is defined as net cash provided by (used in) operating activities less capital expenditures. 

The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The Company uses these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that it provides useful information about operating results, enhances the overall understanding of past financial performance and future prospects, and allows for greater transparency with respect to key metrics used by management in its financial and operational decision making.

For more information on the non-GAAP financial measures, please see the "Reconciliation of GAAP to Non-GAAP Financial Measures" table in this press release. This accompanying table has more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliations between these financial measures. The Company has not reconciled its guidance as to adjusted EBITDA to cash flow from operations because it does not provide guidance for cash flow from operations. As items that impact cash flow from operations are out of the Company's control and/or cannot be reasonably predicted, the Company is unable to provide such guidance. Accordingly, a reconciliation to cash flow from operations is not available without unreasonable effort.

Forward-Looking Statements

This press release contains forward-looking statements, within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. Such forward-looking statements may include projections regarding our future performance and may be identified by words like “anticipate,” “assume,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “outlook,” “future,” “will,” “seek” and similar terms or phrases. The forward-looking statements contained in this press release are based on management’s current expectations, which are subject to uncertainty, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Important factors that could cause our actual results to differ materially from those indicated in the forward-looking statements include, among others, our ability to grow our user base and premium subscriptions; our ability to maintain and enhance our brand and reputation; our ability to manage the growth of our infrastructure effectively; changes to technologies used in our solutions or in global, national, regional or local economic, business, competitive, market, regulatory and other factors discussed under the heading “Risk Factors” in the Company’s 2015 annual report on Form 20-F filed with the Securities and Exchange Commission on April 13, 2016. Any forward-looking statement made by us in this press release speaks only as of the date hereof. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise.


      
 Wix.com Ltd. 
 CONDENSED CONSOLIDATED BALANCE SHEET 
 (In thousands) 
      
  Period ended 
  December 31, June 30, 
   2015   2016  
 Assets(audited) (unaudited) 
 Current Assets:    
 Cash and cash equivalents$39,226  $52,779  
 Short term deposits 70,773   75,437  
 Restricted cash and deposit 3,851   1,649  
 Trade receivables 6,461   6,993  
 Prepaid expenses and other current assets 11,989   15,485  
 Total current assets 132,300   152,343  
 Property, equipment and software, net    
 Long-Term Assets:    
 Property and equipment, net 8,734   8,536  
 Prepaid expenses and other long-term assets 2,200   2,449  
 Intangible assets and goodwill, net 6,199   5,826  
 Total long-term assets 17,133   16,811  
      
 Total assets$149,433  $169,154  
      
 Liabilities and Shareholder's Deficiency    
 Current Liabilities:    
 Trade payables$12,280  $16,228  
 Employees and payroll accruals 15,210   20,130  
 Deferred revenues 100,561   125,856  
 Accrued expenses and other current liabilities 20,281   16,083  
 Total current liabilities 148,332   178,297  
      
 Long term deferred revenues 4,206   5,742  
 Long term deferred tax liability 625   571  
 Other long-term liabilities 75   75  
 Total long-term liabilities 4,906   6,388  
      
 Total liabilities 153,238   184,685  
      
 Shareholders' Deficiency    
 Ordinary shares 64   64  
 Additional paid-in capital 192,791   212,189  
 Other comprehensive loss (248)  (40) 
 Accumulated deficit (196,412)  (227,744) 
 Total shareholders' deficiency (3,805)  (15,531) 
      
 Total liabilities and shareholders' deficiency$149,433  $169,154  
      

 

          
 Wix.com Ltd. 
 CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP 
 (In thousands, except loss per share data) 
          
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
          
 Revenue$48,581  $68,730  $93,105  $130,316  
 Cost of revenue 8,390   11,018   16,201   21,525  
 Gross Profit 40,191   57,712   76,904   108,791  
          
 Operating expenses:        
 Research and development 18,233   25,483   35,681   49,955  
 Selling and marketing 28,237   36,026   60,243   76,480  
 General and administrative 4,495   6,693   9,082   12,614  
 Total operating expenses 50,965   68,202   105,006   139,049  
 Operating loss (10,774)  (10,490)  (28,102)  (30,258) 
 Financial income (expenses), net (760)  (105)  1,097   400  
 Other income (expenses) (2)  1   (1)  1  
 Loss before taxes on income (11,536)  (10,594)  (27,006)  (29,857) 
 Taxes on income 743   826   1,299   1,475  
 Net loss$(12,279) $(11,420) $(28,305) $(31,332) 
          
 Basic and diluted net loss per share$(0.31) $(0.28) $(0.73) $(0.77) 
 Basic and diluted weighted-average shares used to compute net loss per share 39,155,148   41,166,589   38,895,219   40,772,744  
          
          
 Wix.com Ltd. 
 ADJUSTMENTS FOR RECONCILIATION OF GAAP TO NON-GAAP STATEMENT OF OPERATIONS 
 (In thousands, except loss per share data) 
          
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
 (1) Share based compensation expenses:(unaudited) (unaudited) 
 Cost of revenues$250  $475  $545  $903  
 Research and development 1,831   3,558   3,790   6,669  
 Selling and marketing 697   1,122   1,296   2,103  
 General and administrative 1,009   1,772   2,204   3,389  
 Total share based compensation expenses 3,787   6,927   7,835   13,064  
 (2) Amortization 156   186   311   373  
 (3) Acquisition related expenses -   397   -   1,580  
 (4) Taxes on income 178   197   290   372  
 Total adjustments of GAAP to Non GAAP$4,121  $7,707  $8,436  $15,389  
          
          
 Wix.com Ltd. 
 RECONCILIATION OF OPERATING LOSS TO NON-GAAP OPERATING LOSS 
 (In thousands) 
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015
   2016
  
                  
  (unaudited)  (unaudited)  
 Operating loss$(10,774) $(10,490) $(28,102) $(30,258) 
 Adjustments:        
 Share based compensation expenses 3,787   6,927   7,835   13,064  
 Amortization 156   186   311   373  
 Acquisition related expenses -   397   -   1,580  
 Total adjustments$3,943  $7,510  $8,146  $15,017  
          
 Non GAAP operating loss$(6,831) $(2,980) $(19,956) $(15,241) 
          
          
 Wix.com Ltd. 
 ADJUSTMENTS FOR RECONCILIATION OF GAAP TO NON-GAAP COST OF REVENUES 
 (In thousands, except loss per share data) 
          
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
 Gross Profit$40,191  $57,712  $76,904  $108,791  
 Share based compensation expenses 250   475   545   903  
 Gross Profit - Non GAAP 40,441   58,187   77,449   109,694  
          
 Gross margin - Non GAAP 83%  85%  83%  84% 
          
          
 Wix.com Ltd. 
 RECONCILIATION OF NET LOSS TO NON-GAAP NET LOSS AND NON-GAAP NET LOSS PER SHARE 
 (In thousands) 
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
 Net loss$(12,279) $(11,420) $(28,305) $(31,332) 
 Share based compensation expense and other Non GAAP adjustments 4,121   7,707   8,436   15,389  
 Non-GAAP net loss$(8,158) $(3,713) $(19,869) $(15,943) 
          
 Basic and diluted Non GAAP net loss per share$(0.21) $(0.09) $(0.51) $(0.39) 
 Weighted average shares used in computing basic and diluted Non GAAP net loss per share 39,155,148   41,166,589   38,895,219   40,772,744  
          

 

          
 Wix.com Ltd. 
 KEY PERFORMANCE METRICS 
 (In thousands) 
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
 Revenues$  48,581  $  68,730  $  93,105  $  130,316  
 Collections$  57,368  $  81,453  $  113,237  $  157,147  
 Adjusted EBITDA$  3,499  $  10,682  $  3,006  $  13,346  
 Number of registered users at period end 67,513   87,405   67,513   87,405  
 Number of premium subscriptions at period end 1,503   2,121   1,503   2,121  
          
          
          
 Wix.com Ltd. 
 RECONCILIATION OF REVENUES TO COLLECTIONS 
 (In thousands) 
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
 Revenues$  48,581  $  68,730  $  93,105  $  130,316  
 Change in deferred revenues   8,787     12,723     20,132     26,831  
 Collections$  57,368  $  81,453  $  113,237  $  157,147  
          
          
 Wix.com Ltd. 
 RECONCILIATION OF COLLECTIONS EXCLUDING FX IMPACT 
 (In thousands) 
          
  Three Months Ended     
  June 30,     
   2015   2016      
              
  (unaudited)     
 Collections$  57,368  $  81,453      
 F/X impact on Q2/16 using Q2/15 rates   -      995      
 Collections excluding FX impact$  57,368  $  82,448      
          
 Y/Y%   44%     
          
          
  Three Months Ended     
  March 31, June 30,     
   2016   2016      
              
  (unaudited)     
 Collections$  75,694  $  81,453      
 F/X impact on Q2/16 using Q1/16 rates   -      (839)     
 Collections excluding FX impact$  75,694  $  80,614      
          
 Q/Q%   6%     
          
          
 Wix.com Ltd. 
 RECONCILIATION OF NON-GAAP OPERATING LOSS TO ADJUSTED EBITDA (NON-GAAP) 
 (In thousands) 
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
 Non GAAP operating loss$  (6,831) $  (2,980) $  (19,956) $  (15,241) 
 Adjustments:        
 Realized gains on hedging transactions   1,030     242     2,156     559  
 Depreciation    1,203     1,206     2,128     2,450  
 Change in deferred revenues   8,787     12,723     20,132     26,831  
 Change in prepaid domain registration costs   (690)    (509)    (1,454)    (1,253) 
 Total adjustments$  10,330  $  13,662  $  22,962  $  28,587  
          
  Adjusted EBITDA$  3,499  $  10,682  $  3,006  $  13,346  
          
          
 Wix.com Ltd. 
 RECONCILIATION OF NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO FREE CASH FLOW 
 (In thousands) 
          
  Three Months Ended Six Months Ended 
  June 30, June 30, 
   2015   2016   2015   2016  
                  
  (unaudited) (unaudited) 
 Net cash provided by (used in) operating activities$  5,248  $  11,314  $  4,667  $  10,389  
 Capital expenditures, net   (1,851)    (1,129)    (3,932)    (2,338) 
 Free Cash Flow$  3,397  $  10,185  $  735  $  8,051  
          
          
 Wix.com Ltd. 
 RECONCILIATION OF PROJECTED REVENUES TO PROJECTED COLLECTIONS 
 (In thousands) 
          
  Three Months Ended Year Ending 
  September 30, 2016 December 31, 2016 
  Low High Low High 
          
 Projected revenues$  72,000  $  73,000  $  278,000  $  280,000  
 Projected change in deferred revenues   11,000     11,000     49,000     50,000  
 Projected collections$  83,000  $  84,000  $  327,000  $  330,000  
          

 

           
 Wix.com Ltd. 
 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
 (In thousands) 
           
           
   Three Months Ended Six Months Ended 
   June 30, June 30, 
    2015   2016   2015   2016  
                   
   (unaudited) (unaudited) 
 OPERATING ACTIVITIES:         
 Net loss $(12,279) $(11,420) $(28,305) $(31,332) 
 Adjustments to reconcile net loss to net cash used in operating activities:         
 Depreciation  1,203   1,206   2,128   2,450  
 Amortization  156   186   311   373  
 Share based compensation expenses  3,787   6,927   7,835   13,064  
 Tax benefit related to exercise of share options  152   197   290   372  
 Increase in accrued interest and exchange rate on short term and long term deposits  (1,248)  (163)  (920)  (393) 
 Deferred income taxes, net  (27)  (21)  (55)  (47) 
 Increase in trade receivables  (1,289)  (1,510)  (3,389)  (532) 
 Increase in prepaid expenses and other current and long-term assets  (2,519)  (2,121)  (4,551)  (3,710) 
 Increase (decrease) in trade payables  (516)  (590)  5,607   4,034  
 Increase in employees and payroll accruals  4,754   3,089   1,455   3,311  
 Increase in short term and long term deferred revenues  8,198   12,723   19,892   26,831  
 Increase in accrued expenses and other current liabilities  4,876   2,811   4,369   (4,032) 
 Net cash provided by operating activities  5,248   11,314   4,667   10,389  
 INVESTING ACTIVITIES:         
 Proceeds from short-term deposits and restricted deposits  29,270   18,422   41,176   23,188  
 Investment in short-term deposits and restricted deposits  (39,670)  (18,257)  (41,356)  (25,257) 
 Purchase of property and equipment  (1,851)  (1,129)  (3,932)  (2,338) 
 Net cash used in investing activities  (12,251)  (964)  (4,112)  (4,407) 
 FINANCING ACTIVITIES:         
 Proceeds from exercise of options and ESPP shares  1,157   4,250   2,937   7,571  
 Net cash provided by financing activities  1,157   4,250   2,937   7,571  
 EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS  359   -   192   -  
 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS  (5,487)  14,600   3,684   13,553  
 CASH AND CASH EQUIVALENTS—Beginning of period  49,371   38,179   40,200   39,226  
 CASH AND CASH EQUIVALENTS—End of period $43,884  $52,779  $43,884  $52,779  
           
           
           
 Wix.com Ltd. 
 RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO ADJUSTED EBITDA (NON-GAAP) 
 (In thousands) 
           
   Three Months Ended Six Months Ended 
   June 30, June 30, 
    2015   2016   2015   2016  
                   
   (unaudited) (unaudited) 
 Net cash provided by operating activities $5,248  $11,314  $4,667  $10,389  
 Changes in tax benefit related to exercise of share options  (152)  (197)  (290)  (372) 
 Changes in accrued interest and exchange rate on short term and long term deposits  1,248   163   920   393  
 Changes in deferred income taxes, net  27   21   55   47  
 Changes in trade receivables  1,289   1,510   3,389   532  
 Changes in prepaid expenses and other current and long-term assets  2,519   2,121   4,551   3,710  
 Changes in trade payables  516   590   (5,607)  (4,034) 
 Changes in employees and payroll accruals  (4,754)  (3,089)  (1,455)  (3,311) 
 Changes in accrued expenses and other current liabilities  (4,876)  (2,811)  (4,369)  4,032  
 Change in prepaid domain registration costs  (690)  (509)  (1,454)  (1,253) 
 Other income (expenses)  2   (1)  1   (1) 
 Foreign currency exchange income  589   -   240   -  
 Taxes on income  743   826   1,299   1,475  
 Acquisition related expenses  -   397   -   1,580  
 Interest, bank charges & other financial expenses (income), net  (286)  (195)  46   (782) 
 Unrealized gains on hedging transactions  2,076   542   1,013   941  
 Total adjustments $(1,749) $(632) $(1,661) $2,957  
           
 Adjusted EBITDA $3,499  $10,682  $3,006  $13,346  
           



            

Contact Data