• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees for your businessNEW
    Legal
    Terms of usePrivacy policyCookie policy

    ironSource Announces Second Quarter 2022 Results

    8/10/22 7:00:00 AM ET
    $IS
    $U
    Computer Software: Prepackaged Software
    Technology
    Get the next $IS alert in real time by email

    Revenue of $183 million, 35% year-over-year growth

    Adjusted EBITDA of $56 million, 31% Adjusted EBITDA margin

    Dollar-based net expansion rate of 142%

    ironSource (NYSE:IS) ("ironSource" or the "Company"), a leading business platform for the App Economy, today announced financial results for the three months ended June 30, 2022.

    "We are very pleased with our Q2 results, as ironSource is proud to be among the few technology companies that deliver high-growth coupled with consistent profitability. We've had a strong quarter, with revenue of $183 million, growing 35% year-over-year, and a dollar-based net expansion rate of 142%, as customers continue to grow using our platform," said Tomer Bar-Zeev, CEO and co-founder of ironSource. "This quarter we also signed a definitive agreement to merge with Unity Software in an all-stock transaction, a combination which we believe will create a unique and powerful platform that will unlock significant value for customers and shareholders."

    On August 9, 2022, Unity received a non-binding, hostile acquisition proposal from Applovin. We firmly believe that our proposed deal with Unity is clearly superior, and will deliver greater value for Unity and ironSource shareholders.

    Second Quarter 2022 Financial Highlights:

    • Total revenue of $183 million, an increase of 35% year-over-year.
    • GAAP Net Income of $13 million.
    • Adjusted EBITDA1 of $56 million, an increase of 22% year-over-year.
    • Adjusted EBITDA margin1 of 31%.
    • Dollar-based net expansion rate of 142%.
    • 446 customers each contributing more than $100,000 of revenue in the trailing 12 months compared to 309 customers in the 12 months ended June 30, 2021, an increase of 44% year-over-year.

    1 Adjusted EBITDA and Adjusted EBITDA margin are financial measures that are not required by, or presented in accordance with, U.S. GAAP. Please see Annex A of this release for a reconciliation of Adjusted EBITDA to net income, the most directly comparable financial measure stated in accordance with GAAP for each of the periods presented. We calculate Adjusted EBITDA margin as Adjusted EBITDA divided by revenue.

    Second Quarter 2022 Corporate and Business Highlights:

    • As announced on July 13, 2022 ironSource entered into a merger agreement with Unity Software Inc. (NYSE:U) in an all-stock transaction that values ironSource at approximately $4.4 billion (the "Merger"). The proposed Merger has been approved by the boards of directors of both companies, and is expected to close during the fourth quarter of 2022, subject to customary closing conditions, including regulatory and shareholder approval of both companies.
    • DISH Network Corporation's Boost Mobile signed an exclusive six-year strategic agreement with ironSource to leverage the Aura solution suite to power a richer device experience.
    • For the first time, Supersonic Studios, ironSource publishing solution, was the #1 game publisher in the world in terms of downloads, driven by six new games that reached the top 10 most downloaded games.
    • ironSource partnered with Take-Two Interactive and their 2K publishing label to drive incremental monetization with the Tapjoy Offerwall.

    Earnings Conference Call

    In light of the proposed transaction with Unity, ironSource will not be hosting a conference call or providing financial guidance in conjunction with its second quarter 2022 earnings release.

    Key Performance Metrics and Non-GAAP Financial Measures

    ironSource monitors the key business metrics set forth below to help evaluate the business and growth trends, establish budgets, measure the effectiveness of sales and marketing efforts, and assess operational efficiencies. The calculation of the key metrics discussed below may differ from other similarly titled metrics used by other companies, securities analysts or investors. Also included in this press release are certain non-GAAP financial measures, including Adjusted EBITDA and Adjusted EBITDA Margin, which are designed to complement the financial information presented in accordance with GAAP, because ironSource management believes such measures are useful to investors. See Annex A to this press release for a reconciliation of the non-GAAP financial measures to the nearest GAAP measure, which should be carefully evaluated.

    Customers Contributing More than $100,000 of Revenue

    ironSource's larger customer relationships drive scale, improved unit economics and operating leverage in its business model, which improves its solutions and thereby increases its value proposition to all of ironSource's customers. To measure ironSource's ability to scale with its customers and attract large enterprises to its platform, ironSource counts the number of customers that contributed more than $100,000 in revenue in the trailing 12 months. ironSource's gross customer retention rate is calculated by comparing two twelve-month periods to see how many customers in the previous period remain active customers in the current period. ironSource's customer count is subject to adjustments for acquisitions, consolidations, spin-offs and other market activity.

    Dollar-Based Net Expansion Rate

    ironSource believes the growth in the use of its platform by existing customers is an important measure of the health of its business and future growth prospects. ironSource monitors its performance in this area using an indicator management refers to as dollar-based net expansion rate. ironSource calculates dollar-based net expansion rate for a period by dividing current period revenue from a set of customers by prior period revenue of the same set of customers. Prior period revenue is the trailing 12-month revenue measured as of such prior period end. Current period revenue is the trailing 12-month revenue from the same customers as of the current period end. Management's calculation of dollar-based net expansion rate includes the effect of any customer renewals, expansion, contraction and churn, but excludes revenue from new customers.

    Adjusted EBITDA and Adjusted EBITDA Margin

    ironSource defines Adjusted EBITDA as net income adjusted for income taxes, financial expenses, net and depreciation and amortization, further adjusted, as applicable, for asset impairments, share-based compensation expense, fair value adjustments related to contingent consideration, acquisition-related costs and offering costs. ironSource defines Adjusted EBITDA Margin as Adjusted EBITDA calculated as a percentage of revenue. Adjusted EBITDA and Adjusted EBITDA Margin are included in this press release because they are key metrics used by management and our board of directors to assess our financial performance. Adjusted EBITDA and Adjusted EBITDA Margin are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. ironSource management believes that Adjusted EBITDA and Adjusted EBITDA Margin are appropriate measures of operating performance because each eliminates the impact of expenses that do not relate directly to the performance of the underlying business.

    Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP measures of our financial performance and should not be considered as alternatives to net income as a measure of financial performance, as alternatives to cash flows from operations as a measure of liquidity, or as alternatives to any other performance measure derived in accordance with GAAP. Adjusted EBITDA and Adjusted EBITDA Margin should not be construed as inferences that our future results will be unaffected by unusual or other items. Additionally, Adjusted EBITDA and Adjusted EBITDA Margin are not intended to be measures of free cash flow for management's discretionary use, as they do not reflect our tax payments and certain other cash costs that may recur in the future, including, among other things, cash requirements for costs to replace assets being depreciated and amortized. Management compensates for these limitations by relying on our GAAP results in addition to using Adjusted EBITDA and Adjusted EBITDA Margin as supplemental measures. Our measures of Adjusted EBITDA and Adjusted EBITDA Margin are not necessarily comparable to similarly titled captions of other companies due to different methods of calculation. For more information on the non-GAAP financial measures, please see the reconciliation tables provided in Annex A below. The accompanying tables have 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 Adjusted EBITDA guidance to net income because net income is not accessible on a forward-looking basis. Certain items that impact Adjusted EBITDA are out of the Company's control and/or cannot be reasonably predicted. These items include, but are not limited to, share based compensation expenses. These items are uncertain, depend on various factors, and could have a material impact on GAAP reported results for the guidance period. Accordingly, a reconciliation to net income is not available without unreasonable effort.

    About ironSource

    ironSource (NYSE:IS) is a leading business platform that enables mobile content creators to prosper within the App Economy. App developers use ironSource's platform to turn their apps into successful, scalable businesses, leveraging a comprehensive set of software solutions which help them grow and engage users, monetize content, and analyze and optimize business performance to drive more overall growth. The ironSource platform also empowers telecom operators to create a richer device experience, incorporating relevant app and service recommendations to engage users throughout the lifecycle of the device. By providing a comprehensive business platform for the core constituents of the App Economy, ironSource allows customers to focus on what they do best, creating great apps and user experiences, while we enable their business expansion in the App Economy. For more information, please visit www.is.com

    Cautionary Statement Regarding Forward-Looking Statements

    This communication includes forward-looking statements. These forward-looking statements generally can be identified by phrases such as "will," "expects," "anticipates," "foresees," "forecasts," "estimates" or other words or phrases of similar import. These statements are based on current expectations, estimates and projections about the industry and markets in which Unity and ironSource operate and management's beliefs and assumptions as to the timing and outcome of future events, including the transactions described in this communication. While Unity's and ironSource's management believe the assumptions underlying the forward-looking statements are reasonable, such information is necessarily subject to uncertainties and may involve certain risks, many of which are difficult to predict and are beyond management's control. These risks and uncertainties include, but are not limited to the expected timing and likelihood of completion of the proposed transaction, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals of the proposed transaction; the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement; the outcome of any legal proceedings that may be instituted against the parties and others following announcement of the merger agreement; the inability to consummate the transaction due to the failure to obtain the requisite stockholder approvals or the failure to satisfy other conditions to completion of the transaction; risks that the proposed transaction disrupts current plans and operations of Unity and ironSource; the ability to recognize the anticipated benefits of the transaction; the amount of the costs, fees, expenses and charges related to the transaction; and the other risks and important factors contained and identified in Unity's and ironSource's filings with the Securities and Exchange Committee ("SEC"), such as Unity's Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, and ironSource's Annual Report on Form 20-F for the fiscal year ended December 31, 2021 and subsequent Current Reports on Form 6-K, any of which could cause actual results to differ materially from the forward-looking statements in this communication.

    There can be no assurance that the proposed transaction will in fact be consummated. We caution investors not to unduly rely on any forward-looking statements. The forward-looking statements speak only as of the date of this press release. Neither Unity nor ironSource is under any duty to update any of these forward-looking statements after the date of this communication, nor to conform prior statements to actual results or revised expectations, and neither Unity nor ironSource intends to do so.

    Important Information for Investors and Stockholders

    In connection with the proposed transaction, Unity has filed with the SEC a registration statement on Form S-4 that includes a preliminary joint proxy statement of Unity and ironSource that also constitutes a prospectus of Unity, which joint proxy statement/prospectus will be mailed or otherwise disseminated to Unity's and ironSource's respective securityholders, as applicable, when it becomes available. Unity and ironSource also plan to file or furnish, as applicable, other relevant documents with or to the SEC regarding the proposed transaction. INVESTORS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC IF AND WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

    Investors and securityholders may obtain free copies of the registration statement and the joint proxy statement/prospectus (if and when it becomes available) and other relevant documents filed by Unity and ironSource with the SEC at the SEC's website at www.sec.gov. Copies of the documents filed or furnished by the companies will be available free of charge on their respective websites at www.unity.com and www.is.com.

    Participants in Solicitation

    Unity, ironSource and their respective directors and executive officers may be considered participants in the solicitation of proxies in connection with the proposed transaction. Information about the directors and executive officers of Unity is set forth in its proxy statement for its 2022 annual meeting of stockholders, which was filed with the SEC on April 20, 2022. Information about the directors and executive officers of ironSource is set forth in its Annual Report on Form 20-F for the fiscal year ended December 31, 2021, which was filed with the SEC on March 30, 2022. These documents can be obtained free of charge from the sources indicated above. Additional information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with or furnished to (as applicable) the SEC when they become available.

    No Offer or Solicitation

    This communication is not intended to and shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote of approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

    IRONSOURCE LTD.

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (U.S. dollars in thousands, except for number of shares and par value)

    (Unaudited)

     

     

     

    June 30,

     

     

    December 31,

     

     

     

    2022

     

     

    2021

     

    Assets

     

     

     

     

     

     

     

     

    Current assets:

     

     

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    235,882

     

     

    $

    778,261

     

    Short-term deposits

     

     

    150,631

     

     

     

    —

     

    Accounts receivable, net of allowances of $828 and $437 as of June 30, 2022 and December 31, 2021, respectively

     

     

    286,809

     

     

     

    232,049

     

    Other current assets

     

     

    61,814

     

     

     

    42,382

     

    Total current assets

     

     

    735,136

     

     

     

    1,052,692

     

    Long-term restricted cash

     

     

    3,266

     

     

     

    3,495

     

    Deferred tax assets

     

     

    14,561

     

     

     

    2,012

     

    Operating lease right-of-use assets

     

     

    37,676

     

     

     

    34,116

     

    Property, equipment and software, net

     

     

    30,739

     

     

     

    25,131

     

    Investment in equity securities and other investments

     

     

    21,000

     

     

     

    20,000

     

    Goodwill

     

     

    456,354

     

     

     

    240,299

     

    Intangible assets, net

     

     

    188,619

     

     

     

    54,221

     

    Other non-current assets

     

     

    73,273

     

     

     

    18,857

     

    Total assets

     

    $

    1,560,624

     

     

    $

    1,450,823

     

     

    IRONSOURCE LTD.

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (U.S. dollars in thousands, except for number of shares and par value)

    (Unaudited)

     

     

     

    June 30,

     

     

    December 31,

     

     

     

    2022

     

     

    2021

     

    Liabilities and shareholders' equity

     

     

     

     

     

     

     

     

    Current liabilities:

     

     

     

     

     

     

     

     

    Accounts payable

     

    $

    265,682

     

     

    $

    247,362

     

    Operating lease liabilities

     

     

    9,905

     

     

     

    7,525

     

    Other current liabilities

     

     

    62,980

     

     

     

    53,949

     

    Total current liabilities

     

     

    338,567

     

     

     

    308,836

     

    Deferred tax liabilities

     

     

    6,898

     

     

     

    6,514

     

    Long-term operating lease liabilities

     

     

    28,541

     

     

     

    30,076

     

    Other non-current liabilities

     

     

    1,955

     

     

     

    2,829

     

    Total liabilities

     

     

    375,961

     

     

     

    348,255

     

    Commitments and contingencies

     

     

     

     

     

     

     

     

    Shareholders' equity:

     

     

     

     

     

     

     

     

    Class A and Class B ordinary shares, no par value; 11,500,000,000 (Class A 10,000,000,000 and Class B 1,500,000,000) shares authorized; 1,022,958,567 (Class A 679,594,924 and Class B 343,363,643) and 1,018,468,804 (Class A 652,938,412 and Class B 365,530,392) issued and outstanding at June 30, 2022 and December 31, 2021, respectively

     

     

    —

     

     

     

    —

     

    Treasury shares, at cost, 6,745,955 Class A ordinary shares held at June 30, 2022 and December 31, 2021

     

     

    (67,460

    )

     

     

    (67,460

    )

    Additional paid-in capital

     

     

    1,101,163

     

     

     

    1,042,589

     

    Accumulated other comprehensive income (loss)

     

     

    (2,482

    )

     

     

    495

     

    Retained earnings

     

     

    153,442

     

     

     

    126,944

     

    Total shareholders' equity

     

     

    1,184,663

     

     

     

    1,102,568

     

    Total liabilities and shareholders' equity

     

    $

    1,560,624

     

     

    $

    1,450,823

     

     

    IRONSOURCE LTD.

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (U.S. dollars in thousands, except share and per share amounts)

    (Unaudited)

     

     

     

    Three Months Ended

     

     

    Six Months Ended

     

    June 30,

    June 30,

     

     

    2022

     

     

    2021

     

     

    2022

     

     

    2021

     

    Revenue

     

    $

    182,785

     

     

    $

    135,036

     

     

    $

    372,450

     

     

    $

    254,749

     

    Cost of revenue

     

     

    40,581

     

     

     

    22,765

     

     

     

    80,668

     

     

     

    42,905

     

    Gross profit

     

     

    142,204

     

     

     

    112,271

     

     

     

    291,782

     

     

     

    211,844

     

    Operating expenses:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Research and development

     

     

    35,208

     

     

     

    23,161

     

     

     

    69,864

     

     

     

    43,571

     

    Sales and marketing

     

     

    77,901

     

     

     

    52,181

     

     

     

    153,190

     

     

     

    100,902

     

    General and administrative

     

     

    21,464

     

     

     

    20,686

     

     

     

    44,311

     

     

     

    36,233

     

    Total operating expenses

     

     

    134,573

     

     

     

    96,028

     

     

     

    267,365

     

     

     

    180,706

     

    Income from operations

     

     

    7,631

     

     

     

    16,243

     

     

     

    24,417

     

     

     

    31,138

     

    Financial expenses (income), net

     

     

    (1,224

    )

     

     

    977

     

     

     

    (878

    )

     

     

    2,006

     

    Income before income taxes

     

     

    8,855

     

     

     

    15,266

     

     

     

    25,295

     

     

     

    29,132

     

    Provision for (benefit from) income taxes

     

     

    (3,871

    )

     

     

    5,262

     

     

     

    (1,203

    )

     

     

    8,884

     

    Net income

     

    $

    12,726

     

     

    $

    10,004

     

     

    $

    26,498

     

     

    $

    20,248

     

    Basic net income per ordinary share

     

    $

    0.01

     

     

    $

    0.01

     

     

    $

    0.03

     

     

    $

    0.02

     

    Weighted-average ordinary shares outstanding – basic

     

     

    1,019,451,473

     

     

     

    658,950,556

     

     

     

    1,018,784,260

     

     

     

    652,122,890

     

    Diluted net income per ordinary share

     

    $

    0.01

     

     

    $

    0.01

     

     

    $

    0.02

     

     

    $

    0.02

     

    Weighted-average ordinary shares outstanding – diluted

     

     

    1,062,899,357

     

     

     

    746,974,212

     

     

     

    1,073,791,056

     

     

     

    729,329,729

     

     

    IRONSOURCE LTD.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (U.S. dollars in thousands)

    (Unaudited)

     

     

     

    Three months Ended

     

     

    Six months Ended

     

    June 30,

    June 30,

     

     

    2022

     

     

    2021

     

     

    2022

     

     

    2021

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (Unaudited)

     

     

    (Unaudited)

     

    Cash flows from operating activities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income

     

    $

    12,726

     

     

    $

    10,004

     

     

    $

    26,498

     

     

    $

    20,248

     

    Adjustments to reconcile net income to net cash provided by (used in) operating activities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation and amortization

     

     

    17,389

     

     

     

    5,874

     

     

     

    31,124

     

     

     

    11,217

     

    Share-based compensation expenses

     

     

    27,411

     

     

     

    20,664

     

     

     

    51,796

     

     

     

    37,474

     

    Non-cash lease expense

     

     

    (3,316

    )

     

     

    615

     

     

     

    (3,132

    )

     

     

    842

     

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

     

     

    2,664

     

     

     

    1,107

     

     

     

    3,981

     

     

     

    (139

    )

    Gain on disposal of property and equipment

     

     

    (3

    )

     

     

    —

     

     

     

    (1

    )

     

     

    —

     

    Interest accrued and other financial expenses

     

     

    (631

    )

     

     

    521

     

     

     

    (631

    )

     

     

    628

     

    Deferred income taxes, net

     

     

    (12,325

    )

     

     

    99

     

     

     

    (16,160

    )

     

     

    (728

    )

    Changes in operating assets and liabilities, net of effects of businesses acquired:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Accounts receivable

     

     

    (19,206

    )

     

     

    (38,015

    )

     

     

    (2,736

    )

     

     

    (38,866

    )

    Other current assets

     

     

    (10,737

    )

     

     

    (3,894

    )

     

     

    (26,888

    )

     

     

    (18,644

    )

    Other non-current assets

     

     

    (37,794

    )

     

     

    (4,740

    )

     

     

    (55,241

    )

     

     

    (8,037

    )

    Accounts payable

     

     

    (16,044

    )

     

     

    27,025

     

     

     

    (21,029

    )

     

     

    20,368

     

    Other current liabilities

     

     

    (5,009

    )

     

     

    (7,404

    )

     

     

    (11,604

    )

     

     

    (1,553

    )

    Other non-current liabilities

     

     

    (420

    )

     

     

    438

     

     

     

    (678

    )

     

     

    637

     

    Net cash provided by (used in) continuing operating activities

     

     

    (45,295

    )

     

     

    12,294

     

     

     

    (24,701

    )

     

     

    23,447

     

    Net cash provided by (used in) discontinued operating activities

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (5,168

    )

    Net cash provided by (used in) operating activities

     

     

    (45,295

    )

     

     

    12,294

     

     

     

    (24,701

    )

     

     

    18,279

     

    Cash flows from investing activities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Purchase of property and equipment

     

     

    (517

    )

     

     

    (287

    )

     

     

    (1,899

    )

     

     

    (760

    )

    Capitalized software development costs

     

     

    (4,270

    )

     

     

    (2,587

    )

     

     

    (8,118

    )

     

     

    (5,602

    )

    Purchase of intangible assets

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (1,950

    )

    Acquisitions, net of cash acquired

     

     

    (2,963

    )

     

     

    —

     

     

     

    (356,589

    )

     

     

    (89,340

    )

    Purchase of equity securities and other investments

     

     

    (1,000

    )

     

     

    (20,000

    )

     

     

    (1,000

    )

     

     

    (20,000

    )

    Investments in short-term deposits

     

     

    (150,000

    )

     

     

    —

     

     

     

    (150,000

    )

     

     

    —

     

    Maturities of short-term deposits

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    17,590

     

    Net cash used in continuing investing activities

     

     

    (158,750

    )

     

     

    (22,874

    )

     

     

    (517,606

    )

     

     

    (100,062

    )

    Net cash used in discontinued investing activities

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

    Net cash used in investing activities

     

     

    (158,750

    )

     

     

    (22,874

    )

     

     

    (517,606

    )

     

     

    (100,062

    )

    Cash flows from financing activities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Repayment of long-term loan

     

     

    —

     

     

     

    (82,500

    )

     

     

    —

     

     

     

    (85,000

    )

    Proceeds from Recapitalization transaction, net

     

     

    —

     

     

     

    673,953

     

     

     

    —

     

     

     

    672,893

     

    Exercise of options

     

     

    1,197

     

     

     

    45

     

     

     

    3,680

     

     

     

    342

     

    Net cash provided by continuing financing activities

     

     

    1,197

     

     

     

    591,498

     

     

     

    3,680

     

     

     

    588,235

     

    Net cash provided by discontinued financing activities

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

    Net cash provided by financing activities

     

     

    1,197

     

     

     

    591,498

     

     

     

    3,680

     

     

     

    588,235

     

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

     

     

    (2,664

    )

     

     

    (1,107

    )

     

     

    (3,981

    )

     

     

    139

     

    Net change in cash and cash equivalents and restricted cash

     

     

    (202,848

    )

     

     

    580,918

     

     

     

    (538,627

    )

     

     

    506,452

     

    Cash and cash equivalents and restricted cash at beginning of the period

     

     

    444,660

     

     

     

    129,867

     

     

     

    781,756

     

     

     

    203,087

     

    Cash and cash equivalents and restricted cash at end of the period

     

    $

    239,148

     

     

    $

    709,678

     

     

    $

    239,148

     

     

    $

    709,678

     

    Annex A

    IRONSOURCE LTD.

    Non-GAAP Financial Measures

    (U.S. dollars in thousands, except per share amounts)

    (Unaudited)

    The following tables show the Company's non-GAAP financial measures reconciled to the comparable GAAP financial measures included in this release.

    Reconciliation of GAAP to Non-GAAP net income and net income per share:

     

     

    Q2 2022

     

     

    Q2 2021

     

    GAAP net income

     

    $

    12,726

     

     

    $

    10,004

     

    Add:

     

     

     

     

     

     

     

     

    Share-based compensation expense

     

     

    27,411

     

     

     

    20,664

     

    Depreciation and amortization

     

     

    17,389

     

     

     

    5,874

     

    Acquisition-related costs

     

     

    3,591

     

     

     

    455

     

    Offering costs

     

     

    —

     

     

     

    2,755

     

    Non-GAAP net income

     

    $

    61,117

     

     

    $

    39,752

     

    Weighted-average ordinary shares outstanding—basic

     

     

    1,019,451,473

     

     

     

    658,950,556

     

    Basic Non-GAAP net income per ordinary share

     

    $

    0.06

     

     

    $

    0.04

     

    Weighted-average ordinary shares outstanding—diluted

     

     

    1,062,899,357

     

     

     

    746,974,212

     

    Diluted Non-GAAP net income per ordinary share

     

    $

    0.06

     

     

    $

    0.04

     

    * As of June 30, 2021, 1,012,617,242 ordinary shares outstanding and 1,120,289,186 ordinary shares on a fully diluted basis.

    (Unaudited)

    Adjusted EBITDA and Adjusted EBITDA margin and a reconciliation of GAAP net income to Adjusted EBITDA:

     

     

    Q2 2022

     

     

    Q2 2021

     

    GAAP net income

     

    $

    12,726

     

     

    $

    10,004

     

    Add:

     

     

     

     

     

     

     

     

    Financial expenses (income), net

     

     

    (1,224

    )

     

     

    977

     

    Provision for (benefit from) income taxes

     

     

    (3,871

    )

     

     

    5,262

     

    Share-based compensation expense

     

     

    27,411

     

     

     

    20,664

     

    Depreciation and amortization

     

     

    17,389

     

     

     

    5,874

     

    Acquisition-related costs

     

     

    3,591

     

     

     

    455

     

    Offering costs

     

     

    —

     

     

     

    2,755

     

    Adjusted EBITDA

     

    $

    56,022

     

     

    $

    45,991

     

    Revenue

     

    $

    182,785

     

     

    $

    135,036

     

    Net Income margin

     

     

    7

    %

     

     

    7

    %

    Adjusted EBITDA margin

     

     

    31

    %

     

     

    34

    %

    Reconciliation of GAAP to Non-GAAP gross profit and gross profit margin:

     

     

    Q2 2022

     

     

    Q2 2021

     

    GAAP gross profit

     

    $

    142,204

     

     

    $

    112,271

     

    Add:

     

     

     

     

     

     

     

     

    Share-based compensation expense

     

     

    918

     

     

     

    328

     

    Depreciation and amortization

     

     

    15,089

     

     

     

    5,043

     

    Non-GAAP gross profit

     

    $

    158,211

     

     

    $

    117,642

     

    GAAP gross margin

     

     

    78

    %

     

     

    83

    %

    Non-GAAP gross margin

     

     

    87

    %

     

     

    87

    %

    Reconciliation of GAAP to Non-GAAP operating expenses:

     

     

    Q2 2022

     

     

    Q2 2021

     

    Research and development

     

     

     

     

     

     

     

     

    GAAP research and development expense

     

    $

    35,208

     

     

    $

    23,161

     

    Less:

     

     

     

     

     

     

     

     

    Share-based compensation expense

     

     

    10,220

     

     

     

    6,336

     

    Acquisition-related costs

     

     

    415

     

     

     

    79

     

    Non-GAAP research and development expense

     

    $

    24,573

     

     

    $

    16,746

     

    GAAP research and development expense as a percentage of revenue

     

     

    19

    %

     

     

    17

    %

    Non-GAAP research and development expense as a percentage of revenue

     

     

    13

    %

     

     

    12

    %

    (Unaudited)

     

     

    Q2 2022

     

     

    Q2 2021

     

    Sales and marketing

     

     

     

     

     

     

     

     

    GAAP sales and marketing expense

     

    $

    77,901

     

     

    $

    52,181

     

    Less:

     

     

     

     

     

     

     

     

    Share-based compensation expense

     

     

    9,829

     

     

     

    4,652

     

    Depreciation and amortization

     

     

    1,771

     

     

     

    446

     

    Acquisition-related costs

     

     

    1,151

     

     

     

    126

     

    Non-GAAP sales and marketing expense

     

    $

    65,150

     

     

    $

    46,957

     

    GAAP sales and marketing expense as a percentage of revenue

     

     

    43

    %

     

     

    39

    %

    Non-GAAP sales and marketing expense as a percentage of revenue

     

     

    36

    %

     

     

    35

    %

     

     

    Q2 2022

     

     

    Q2 2021

     

    General and administrative

     

     

     

     

     

     

     

     

    GAAP general and administrative expense

     

    $

    21,464

     

     

    $

    20,686

     

    Less:

     

     

     

     

     

     

     

     

    Share-based compensation expense

     

     

    6,444

     

     

     

    9,348

     

    Depreciation and amortization

     

     

    529

     

     

     

    385

     

    Acquisition-related costs

     

     

    2,025

     

     

     

    250

     

    Offering costs

     

     

    —

     

     

     

    2,755

     

    Non-GAAP general and administrative expense

     

    $

    12,466

     

     

    $

    7,948

     

    GAAP general and administrative expense as a percentage of revenue

     

     

    12

    %

     

     

    15

    %

    Non-GAAP general and administrative expense as a percentage of revenue

     

     

    7

    %

     

     

    6

    %

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20220810005293/en/

    Get the next $IS alert in real time by email

    Crush Q3 2025 with the Best AI Executive Assistant

    Stay ahead of the competition with Tailforce.ai - your AI-powered business intelligence partner.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Tailforce.ai

    Recent Analyst Ratings for
    $IS
    $U

    CompanyDatePrice TargetRatingAnalyst
    Unity Software Inc.
    $U
    6/26/2025$15.00Underperform
    BofA Securities
    Unity Software Inc.
    $U
    5/30/2025$29.00Hold → Buy
    Jefferies
    Unity Software Inc.
    $U
    3/11/2025$30.00Neutral → Buy
    Citigroup
    Unity Software Inc.
    $U
    3/10/2025$16.00 → $24.00Neutral
    Macquarie
    Unity Software Inc.
    $U
    2/21/2025$34.00Hold → Buy
    HSBC Securities
    Unity Software Inc.
    $U
    2/20/2025Sell → Hold
    The Benchmark Company
    Unity Software Inc.
    $U
    10/29/2024$20.00Equal Weight
    Wells Fargo
    Unity Software Inc.
    $U
    9/13/2024$20.00 → $25.00Buy
    Stifel
    More analyst ratings

    $IS
    $U
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Unity Selects Optable to Power New Audience Hub, Unlocking Smarter Targeting for Brand Marketers

      Advanced collaboration and activation unlock new opportunities across Unity's audience of [3 billion] gamers Optable, a pioneering identity management & data collaboration platform, has announced it has been selected by Unity to power its newly launched Audience Hub. Unity's Audience Hub empowers brand marketers to create custom audiences of gamers in a privacy-first way. Unity partnered with Optable to offer brand marketers a new way to reach players using a seamless and secure platform for audience collaboration, precision targeting and omni-channel activation. The Optable team worked with Unity to build an audience mesh that captured Unity's unique player insights in a secure, privac

      6/12/25 8:05:00 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • New Unity Audience Hub Doubles Engagement for Brand Campaigns, Unlocking Privacy-First Advertising Across Mobile and CTV

      Initial campaigns see a 103.6% lift in engagement rate, helping marketers reach target audiences more effectively while boosting ad performance for developers Unity (NYSE:U), the leading platform to create and grow games and interactive experiences, today announced the launch of the Unity Audience Hub. The Audience Hub blends federated, privacy-first insights from Unity's ads ecosystem with trusted third-party data sources to deliver curated, high-intent audiences to brand marketers. It optimizes for combined audience intelligence without compromising data privacy. In initial beta testing, brands have experienced a 102.6% increase in click-through-rate and a 103.6% uplift in engagement ov

      6/11/25 8:00:00 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Unity Asset Manager Powers BMW Group's Groundbreaking 3D Mine Platform

      Automotive leader BMW Group adopts Unity's cloud-based digital asset manager to streamline 3D asset management and accelerate digital transformation Unity (NYSE:U), the leading platform to create and grow games and interactive experiences, yesterday announced that BMW Group has selected Unity Asset Manager to power its groundbreaking 3D asset management platform, 3D Mine. This innovative solution marks a significant step in the premium automotive manufacturer's digital transformation, enabling faster and seamless collaboration, stronger security, and more efficient operations across teams at scale. This press release features multimedia. View the full release here: https://www.businesswi

      6/4/25 9:44:00 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology

    $IS
    $U
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • BofA Securities resumed coverage on Unity Software with a new price target

      BofA Securities resumed coverage of Unity Software with a rating of Underperform and set a new price target of $15.00

      6/26/25 8:12:18 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Unity Software upgraded by Jefferies with a new price target

      Jefferies upgraded Unity Software from Hold to Buy and set a new price target of $29.00

      5/30/25 8:43:03 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Unity Software upgraded by Citigroup with a new price target

      Citigroup upgraded Unity Software from Neutral to Buy and set a new price target of $30.00

      3/11/25 7:46:53 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology

    $IS
    $U
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Dovrat Shlomo sold $394,708 worth of shares (15,782 units at $25.01) (SEC Form 4)

      4 - Unity Software Inc. (0001810806) (Issuer)

      6/16/25 3:12:22 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Chief Accounting Officer Barrysmith Mark sold $30,546 worth of shares (1,268 units at $24.09), decreasing direct ownership by 0.27% to 465,383 units (SEC Form 4)

      4 - Unity Software Inc. (0001810806) (Issuer)

      6/16/25 3:05:06 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Director Helgason David was granted 7,635 shares, increasing direct ownership by 91% to 15,982 units (SEC Form 4)

      4 - Unity Software Inc. (0001810806) (Issuer)

      6/13/25 5:26:10 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology

    $IS
    $U
    SEC Filings

    See more
    • Unity Software Inc. filed SEC Form 8-K: Submission of Matters to a Vote of Security Holders

      8-K - Unity Software Inc. (0001810806) (Filer)

      6/13/25 4:07:19 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 144 filed by Unity Software Inc.

      144 - Unity Software Inc. (0001810806) (Subject)

      6/10/25 8:08:23 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • SEC Form 144 filed by Unity Software Inc.

      144 - Unity Software Inc. (0001810806) (Subject)

      5/27/25 4:28:06 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology

    $IS
    $U
    Leadership Updates

    Live Leadership Updates

    See more
    • SolarEdge Appoints Shuki Nir as Chief Executive Officer

      SolarEdge Technologies, Inc. ("SolarEdge" or the "Company") (NASDAQ:SEDG), a global leader in smart energy technology, today announced the appointment of Mr. Shuki Nir as the Company's new Chief Executive Officer (CEO), effective immediately. Mr. Nir, who has served as SolarEdge's CMO since June 2024, will succeed Mr. Ronen Faier, who has served as the Company's Interim CEO since August 2024. Mr. Faier will stay on with the Company as an advisor during a transition period to ensure a seamless leadership transition. Mr. Nir is also replacing Mr. Zvi Lando as a member of the Board of Directors. This press release features multimedia. View the full release here: https://www.businesswire.com/n

      12/5/24 7:00:00 AM ET
      $KRNT
      $SEDG
      $IS
      Industrial Machinery/Components
      Industrials
      Semiconductors
      Technology
    • Jarrod Yahes Will Join Unity as Chief Financial Officer

      Unity (NYSE:U), the leading platform to create and grow games and interactive experiences, today announced that Jarrod Yahes will join as SVP, Chief Financial Officer (CFO) on January 1, 2025. His appointment comes on the heels of last week's hiring of Steve Collins, ex-CTO of King and Havok co-founder, as Unity's new Chief Technology Officer. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20241107895490/en/Jarrod Yahes will join Unity as Chief Financial Officer (Photo: Business Wire) Jarrod Yahes joins Unity from Shutterstock, where he has served as CFO for the past five years. He helped drive the company's portfolio expansion int

      11/7/24 4:05:00 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Unity Strengthens Advertising Leadership Team with MoPub and MAX founder Jim Payne Joining the Company

      Payne Will Join Unity as Chief Product Officer for Advertising Following the Hire of Alex Blum as Senior Vice President of Corporate Development Last Month Unity (NYSE:U), the world's leading platform for creating and growing games and interactive experiences, today announced that effective August 12, 2024, Jim Payne will join the company as Chief Product Officer for Advertising, and help drive innovation and growth across its advertising business. Payne co-founded MoPub, the world's largest mobile in-app ad server and exchange, and MAX Advertising Systems, a mobile header bidding platform. Recently, he founded CloudExchange, a publisher-hosted mobile advertising stack enabling first-part

      8/8/24 4:05:00 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology

    $IS
    $U
    Financials

    Live finance-specific insights

    See more
    • Unity Announces Date of First Quarter 2025 Financial Results Webcast

      Unity (NYSE:U) announced today it will release first quarter 2025 financial results before the market opens on May 7, 2025, with a webcast to follow at 8:30 a.m. ET/5:30 a.m. PT. The webcast and financial results will be accessible at investors.unity.com. A replay of the webcast will also be available on Unity's Investor Relations website. About Unity Software Inc. (Unity) Unity (NYSE:U) offers a suite of tools to create, market, and grow games and interactive experiences across all major platforms from mobile, PC, and console, to extended reality (XR). For more information, visit Unity.com. Unity uses its website (investors.unity.com), filings with the SEC, press releases, social media

      4/16/25 8:50:00 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • Unity Appoints Matthew Bromberg as New CEO

      Matthew Bromberg Appointed Chief Executive Officer and President Interim Chief Executive Officer Jim Whitehurst Named Executive Chair of the Unity Board Company to Release First Quarter 2024 Financial Results on May 9, 2024 Unity (NYSE:U) (the "Company"), the world's leading platform of tools for creators to build and grow real-time games, apps, and experiences across multiple platforms, today announced that Matthew Bromberg has been appointed Chief Executive Officer, President, and a member of the Unity Board of Directors, effective May 15, 2024. Interim Chief Executive Officer Jim Whitehurst has been appointed Executive Chair of the Unity Board while Roelof Botha will transition fro

      5/1/24 4:15:00 PM ET
      $BMBL
      $BX
      $EA
      $U
      Computer Software: Programming Data Processing
      Technology
      Investment Managers
      Finance
    • 'Dune: Part 2' VFX Company DNEG Acquires Exclusive License to Ziva Technologies from Unity

      Ziva is a Leader in Sophisticated Simulation and Deformation, Machine Learning, and Real-Time Character Creation DNEG, a world-leading visual entertainment services company best known for its visual effects work with directors such as Denis Villeneuve and Christopher Nolan, announced today that it has acquired the exclusive license to Ziva, a best-in-class toolset for the creation of digital characters and creatures, from Unity (NYSE:U). Under the terms of the transaction, DNEG will also onboard a significant proportion of the Ziva team. Financial terms of the deal were not disclosed. In acquiring the exclusive license to Ziva's toolset and expertise, DNEG further bolsters its position

      4/2/24 10:15:00 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology

    $IS
    $U
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Unity Software Inc.

      SC 13G/A - Unity Software Inc. (0001810806) (Subject)

      10/11/24 6:07:21 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • SEC Form SC 13G/A filed by Unity Software Inc. (Amendment)

      SC 13G/A - Unity Software Inc. (0001810806) (Subject)

      2/14/24 9:26:56 AM ET
      $U
      Computer Software: Prepackaged Software
      Technology
    • SEC Form SC 13G/A filed by Unity Software Inc. (Amendment)

      SC 13G/A - Unity Software Inc. (0001810806) (Subject)

      2/13/24 5:15:59 PM ET
      $U
      Computer Software: Prepackaged Software
      Technology