ironSource Announces Fourth Quarter and Full Year 2021 Financial Results

Rhea-AI Summary

ironSource reported Q4 revenue of $158 million, reflecting a 46% year-over-year growth. Adjusted EBITDA reached $57 million, up 76% year-over-year, with a 36% margin. For the full year 2021, total revenue was $553 million (67% growth) and adjusted EBITDA was $194 million (87% growth). The company announced Q1 2022 guidance of $180-$185 million in revenue, predicting 52% growth, and full-year expectations of $790-$820 million in revenue (45% growth). Net cash at year-end was $782 million.

Positive

• Q4 revenue increased by 46% year-over-year to $158 million.
• Adjusted EBITDA for Q4 grew 76% year-over-year to $57 million.
• Full year revenue reached $553 million, marking a 67% year-over-year increase.
• Full year adjusted EBITDA increased by 87% to $194 million.
• Q4 dollar-based net expansion rate was robust at 154%.
• First quarter 2022 revenue guidance is projected at $180-$185 million, indicating 52% year-over-year growth.

Negative

• Adjusted EBITDA margins showed a slight decline from 36% in Q4 to a projected 30%-32% in Q1 2022 guidance.

Q4 Revenue of $158 million, 46% year-over-year growth

Q4 Adjusted EBITDA¹ of $57 million, 76% year-over-year growth; 36% Adjusted EBITDA Margin¹

Full year 2021 Revenue of $553 million, 67% year-over-year growth; full year Adjusted EBITDA of $194 million, 87% year-over-year growth

Dollar-based net expansion rate of 154% for Q4

TEL AVIV, Israel--(BUSINESS WIRE)-- ironSource (NYSE: IS) (“ironSource” or the “Company”), a leading business platform for the App Economy, today announced financial results for the fourth quarter and fiscal year ended December 31, 2021. In addition, the Company provided its initial outlook for the first quarter ending March 31, 2022 and guidance for the full fiscal year 2022.

“Our fourth quarter results capped an outstanding 2021 in which we achieved record yearly revenue of $553 million, which we believe demonstrates steadily-growing demand for ironSource’s unique set of offerings designed to help businesses take advantage of the fast-expanding App Economy. Equally important, we have remained focused on our financial fundamentals as we transitioned from being private to being a public company in 2021, achieving 67% year-over-year revenue growth along with 35% Adjusted EBITDA margin,” said Tomer Bar Zeev, CEO and co-founder of ironSource.

Fourth Quarter 2021 Financial Highlights:

• Total revenue of $158 million, an increase of 46% year-over-year.
• GAAP Net Income of $21 million.
• Adjusted EBITDA¹ of $57 million, an increase of 76% year-over-year.
• Adjusted EBITDA margin¹ of 36%.
• Dollar-based net expansion rate of 154%.
• 358 customers each contributed more than $100,000 of revenue in the trailing 12 months, representing 95% of total revenue for the fourth quarter ended December 31, 2021.
• Net cash for the fourth quarter ended December 31, 2021 was $782 million.

“We have worked hard to further cement our market leadership position in 2021, and are excited about the significant near- and long-term growth opportunities in our total addressable market as we look at the years ahead. We will work to increase our penetration in apps beyond games as those publishers look to adopt the monetization and marketing playbook used by mobile games to boost profitability. We will also continue to enhance and expand the overall set of solutions we offer our customers, such as with our cross-channel marketing solution, to increase our share of wallet.”

Full Year 2021 Financial Highlights:

• Total revenue of $553 million, an increase of 67% year-over-year.
• GAAP Net Income of $60 million.
• Adjusted EBITDA¹ of $194 million, an increase of 87% year-over-year.
• Adjusted EBITDA margin¹ of 35%.
• Net cash for the full year ended December 31, 2021 was $782 million.

Corporate Highlights:

• Closed the previously-announced acquisitions of Tapjoy and Bidalgo. Acquisitions that aim to provide deeper market presence across the entire App Economy beyond games, additional scale and SDK footprint, and an increase in the overall available TAM.

• Announced the launch of App Analytics, centralizing even more critical app business functions within our platform, and expanding the number of roles ironSource can serve within an app-based business - from monetization and marketing managers, to game designers, product managers, and the executive team.

• Expanded the Aura customer base with signed partnership with two new tier 1 telecom operators to integrate the Aura solution suite on its devices.

Business Outlook:

ironSource is introducing first quarter of 2022 guidance and guidance for the fiscal year ending December 31, 2022.

First quarter of fiscal 2022:

• Total revenue is expected to be between $180m and $185m, representing 52% year-over-year growth at the midpoint.
• Adjusted EBITDA² is expected to be between $56m and $58m, representing 44% year-over-year growth at the midpoint.

Full Year fiscal 2022:

• Total revenue is expected to be in the range of $790m to $820m, representing 45% year-over-year growth at the midpoint.
• Adjusted EBITDA² is expected to be in the range of $255m to $265m, representing 34% year-over-year growth at the midpoint.

($ in millions)		Q122 Guidance		FY22 Guidance
Revenue		$180-$185		$790-$820
Revenue Y/Y growth Rate		50%-55%		43%-48%
Adjusted EBITDA		$56-$58		$255-$265
Adjusted EBITDA Margin		30%-32%		31%-34%
Fully Diluted shares outstanding		~1.1B shares

Conference Call Information:

ironSource will host a conference call and live webcast for analysts and investors at 8:30 a.m. Eastern Time on February 16, 2022.

Parties in the United States can access the call by dialing +1 844-200-6205, using conference code 510139. International parties can access the call by dialing +1 929-526-1599, using conference code 510139. This press release and the accompanying presentation materials will be available on the Company’s website at http://www.is.com/ shortly before the presentation begins.

____________
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.
² Adjusted EBITDA is a financial measure that is not required by, or presented in accordance with, U.S. GAAP. The Company has not reconciled its Adjusted EBITDA guidance to net income because net income is not accessible on a forward-looking basis and, accordingly, a reconciliation to net income is not available without unreasonable effort. See “Key Performance Metrics and Non-GAAP Financial Measures” for more information.

The webcast will be posted on ironSource’s investor relations website at investors.is.com shortly after the call and will remain accessible for one year. A telephonic replay of the conference call will be available through March 2, 2022. To access the replay, parties in the United States can dial +1 866-813-9403, using conference code 967312. International parties can access the replay by dialing +44 204-525-0658, using conference code 967312.

Q1 Conference Schedule:

ironSource management is scheduled to participate in the Morgan Stanley Technology, Media and Telecom conference on March 9th in San Francisco.

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.

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 ironSource’s solutions and thereby increases the 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 income from continuing operations, net of income taxes, as adjusted for income taxes, financial expenses, net and depreciation and amortization, further adjusted for assets impairment, share-based compensation expense and fair value adjustment 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 loss 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 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. For more information regarding the non-GAAP financial measures discussed in this release, please see Annex A of this release for the reconciliations of GAAP financial measures to non-GAAP financial measures.

About ironSource

ironSource is a leading business platform for 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 enabling their business expansion in the App Economy. For more information please visit www.is.com.

Forward-Looking Statements

Certain statements in this press release may constitute “forward-looking” statements and information, within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 that relate to, without limitation, ironSource’s current expectations and projections relating to its financial condition, including the guidance for 2022 and our plans to expand to apps beyond games and to launch new solution, competitive position, future results of operations, plans, objectives, and views of future events. In some cases, these forward-looking statements can be identified by words or phrases such as “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “seek,” “believe,” “estimate,” “predict,” “potential,” “continue,” “contemplate,” “possible” or similar words. These forward-looking statements are subject to risks, uncertainties and assumptions, some of which are beyond our control. In addition, these forward-looking statements reflect our current views with respect to future events and are not a guarantee of future performance. Actual outcomes may differ materially from the information contained in the forward-looking statements as a result of a number of factors, including, without limitation, the following: (i) volatility in the price of the ironSource’s securities due to a variety of factors, including changes in the competitive industry in which ironSource operates, variations in performance across competitors, changes in laws and regulations affecting ironSource’s business and changes in its capital structure; (ii) ironSource’s ability to implement its business plans, forecasts, and other expectations, and to identify and realize additional opportunities; (iii) ironSource’s markets are rapidly evolving and may decline or experience limited growth; (iv) ironSource’s reliance on operating system providers and app stores to support its platform; (v) ironSource’s ability to compete effectively in the markets in which it operates; (vi) ironSource’s quarterly results of operations may fluctuate for a variety of reasons; (vii) failure to maintain and enhance the ironSource brand; (viii) ironSource’s dependence on its ability to retain and expand its existing customer relationships and attract new customers; (ix) ironSource’s reliance on its customers that contribute more than $100,000 of annual revenue; (x) ironSource’s ability to successfully and efficiently manage its current and potential future growth and successfully introduce new solutions; (xi) ironSource’s dependence upon the continued growth of the app economy and the increased usage of smartphones, tablets and other connected devices; (xii) ironSource’s dependence upon the success of the gaming and mobile app ecosystem and the risks generally associated with the gaming industry; (xiii) ironSource’s, and ironSource’s competitors’, ability to detect or prevent fraud on its platforms; (xiv) failure to prevent security breaches or unauthorized access to ironSource’s or its third-party service providers' data; (xv) the global scope of ironSource’s operations, which are subject to laws and regulations worldwide, many of which are unsettled and still developing; (xvi) the rapidly changing and increasingly stringent laws, contractual obligations and industry standards relating to privacy, data protection, data security and the protection of children; (xvii) the effects of health epidemics, including the ongoing COVID-19 pandemic; and (xviii) other risk factors set forth in the section titled “Risk Factors” in ironSource’s Prospectus filed with the Securities and Exchange Commission (“SEC”) on October 5, 2021, and other documents filed with or furnished to the SEC.

ironSource cautions you against placing undue reliance on forward-looking statements, which reflect current beliefs and are based on information currently available as of the date a forward-looking statement is made. Forward-looking statements set forth herein speak only as of the date of this communication. Except as required by law, ironSource does not undertake any obligation to revise forward-looking statements to reflect future events, changes in circumstances, or changes in beliefs. In the event that any forward-looking statement is updated, no inference should be made that ironSource will make additional updates with respect to that statement, related matters, or any other forward-looking statements. Any corrections or revisions and other important assumptions and factors that could cause actual results to differ materially from forward-looking statements, including discussions of significant risk factors, may appear, in ironSource’s public filings with the SEC, which are or will be (as appropriate) accessible at www.sec.gov, and which you are advised to consult.

Market, ranking and industry data used throughout this communication, including statements regarding market size and technology adoption rates, is based on the good faith estimates of ironSource’s management, which in turn are based upon ironSource’s management’s review of internal surveys, independent industry surveys and publications, including reports by Altman Solon, App Annie, AppsFlyer, Apptopia, eMarketer, Newzoo, Omdia and Sensor Tower and other third party research and publicly available information. These data involve a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates. While ironSource is not aware of any misstatements regarding the industry data presented herein, its estimates involve risks and uncertainties and are subject to change based on various factors, including those discussed above.

IRONSOURCE LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS

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

(Unaudited)

		December 31,
		2021				2020
Assets
Current assets:
Cash and cash equivalents		$	778,261			$	200,672
Short-term deposits			—				17,627
Accounts receivable, net of allowances of $437 and $724 as of December 31, 2021 and 2020, respectively			232,049				151,503
Other current assets			42,382				15,711
Total current assets			1,052,692				385,513
Long-term restricted cash			3,495				2,415
Deferred tax assets			2,012				161
Operating lease right-of-use asset			34,116				36,780
Property, equipment and software, net			25,131				23,077
Investment in equity securities			20,000				—
Goodwill			240,299				79,156
Intangible assets, net			54,221				8,084
Other non-current assets			18,857				650
Total assets		$	1,450,823			$	535,836

IRONSOURCE LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS

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

(Unaudited)

		December 31,
		2021				2020
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable		$	247,362			$	155,476
Current maturities of long-term loan			—				9,725
Operating lease liabilities			7,525				7,429
Other current liabilities			53,949				34,034
Total current liabilities			308,836				206,664
Long-term loan, net of current maturities			—				74,684
Deferred tax liabilities			6,514				2,521
Long-term operating lease liabilities			30,076				32,241
Other non-current liabilities			2,829				280
Total liabilities			348,255				316,390
Commitments and contingencies
Shareholders’ equity:
Class A and Class B ordinary share, no par value; 11,500,000,000 (Class A 10,000,000,000 and Class B 1,500,000,000) shares authorized; 1,018,468,804 (Class A 652,938,412 and Class B 365,530,392) and 640,266,044 (Class A 320,133,022 and Class B 320,133,022) issued and outstanding at December 31, 2021 and 2020, respectively (*)			—				—
2019 ordinary shares, NIS 0.01 par value, 25,006,298 authorized, issued and outstanding at December 31, 2020			—				72
Treasury shares, at cost, 6,745,955 Class A ordinary shares held at December 31, 2021			(67,460	)			—
Additional paid-in capital (*)			1,042,589				152,251
Accumulated other comprehensive income			495				—
Retained earnings			126,944				67,123
Total shareholders’ equity			1,102,568				219,446
Total liabilities and shareholders’ equity		$	1,450,823			$	535,836

(*)	Per share amounts have been adjusted, on a retroactive basis, for all periods presented, to reflect both the distribution of Class B ordinary shares and the Stock Split, together representing a ratio of 9.98 of each share.

IRONSOURCE LTD.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

(Unaudited)

		Three Months Ended December 31,								Year Ended December 31,
		2021				2020				2021				2020
Revenue		$	158,271			$	108,354			$	553,466			$	331,519
Cost of revenue			24,562				17,306				89,223				57,825
Gross profit			133,709				91,048				464,243				273,694
Operating expenses:
Research and development			22,887				17,149				90,531				51,600
Sales and marketing			56,804				42,046				208,707				119,262
General and administrative			26,193				8,910				82,638				28,746
Total operating expenses			105,884				68,105				381,876				199,608
Income from operations			27,825				22,943				82,367				74,086
Financial expenses, net			(57	)			1,771				2,004				4,381
Income from continuing operations before income taxes			27,882				21,172				80,363				69,705
Income taxes			7,077				3,852				20,542				10,896
Income from continuing operations, net of income taxes			20,805				17,320				59,821				58,809
Income from discontinued operations, net of income taxes			—				4,701				—				36,480
Net income		$	20,805			$	22,021			$	59,821			$	95,289
Basic net income per ordinary share: (*)
Continuing operations			0.02				0.02				0.07				0.07
Discontinued operations			—				0.01				—				0.04
Basic net income per ordinary share		$	0.02			$	0.03			$	0.07			$	0.11
Weighted-average ordinary shares outstanding – basic			1,014,509,223				639,223,211				832,144,353				636,450,643
Diluted net income per ordinary share: (*)
Continuing operations			0.02				0.02				0.06				0.06
Discontinued operations			—				0.01				—				0.04
Diluted net income per ordinary share		$	0.02			$	0.03			$	0.06			$	0.10
Weighted-average ordinary shares outstanding – diluted			1,094,974,000				689,922,172				911,059,088				681,900,332

(*)	Per share amounts have been adjusted, on a retroactive basis, for all periods presented, to reflect both the distribution of Class B ordinary shares and the Stock Split, together representing a ratio of 9.98 of each share.

IRONSOURCE LTD.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(U.S. dollars in thousands)

(Unaudited)

		Three Months Ended December 31,								Year Ended December 31,
		2021				2020				2021				2020
Cash flows from operating Activities
Net income from continuing operations		$	20,805			$	17,320			$	59,821			$	58,809
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization			6,690				4,628				24,118				16,858
Share-based compensation expenses			20,714				5,005				78,515				12,596
Non-cash lease expense			1,134				2,471				595				2,791
Effect of exchange rate changes on cash and cash equivalents and restricted cash			(1,812	)			(1,407	)			(2,627	)			(1,395	)
Loss (gain) on disposal of property and equipment			1				—				(16	)			—
Interest accrued and other financial expenses			—				110				628				271
Deferred income taxes, net			1,178				665				644				(633	)
Changes in operating assets and liabilities, net of effects of businesses acquired:
Accounts receivable			(41,568	)			(25,435	)			(82,584	)			(39,816	)
Other current assets			(10,261	)			(6,426	)			(27,721	)			(5,771	)
Other non-current assets			(11,388	)			(1,746	)			(21,442	)			(3,913	)
Accounts payable			33,932				23,450				97,701				40,706
Other current liabilities			8,886				6,690				14,553				11,118
Other non-current liabilities			1,274				4				1,705				35
Net cash provided by continuing operating activities			29,585				25,329				143,890				91,656
Net cash provided by (used in) discontinued operating activities			—				6,188				(5,168	)			52,771
Net cash provided by operating activities			29,585				31,517				138,722				144,427
Cash flows from investing activities
Purchase of property and equipment			(391	)			(94	)			(1,419	)			(1,049	)
Capitalized software development costs			(2,662	)			(2,968	)			(10,821	)			(12,024	)
Purchase of intangible assets			—				—				(1,950	)			—
Proceeds from sale of property and equipment			10				—				31				—
Acquisitions, net of cash acquired			(38,209	)			—				(127,549	)			—
Purchase of equity investment			—				—				(20,000	)			—
Investments in short-term deposits			—				(17,590	)			—				(60,180	)
Maturities of short-term deposits			—				37,590				17,590				50,690
Net cash provided by (used in) continuing investing activities			(41,252	)			16,938				(144,118	)			(22,563	)
Net cash provided by (used in) discontinued investing activities			—				(928	)			—				(5,082	)
Net cash provided by (used in) investing activities			(41,252	)			16,010				(144,118	)			(27,645	)
Cash flows from financing activities
Repayment of long-term loan			—				(2,500	)			(85,000	)			(7,500	)
Proceeds from Recapitalization transaction, net			—				—				663,813				—
Exercise of options and restricted share units			738				827				2,625				1,731
Other			—				(540	)			—				(540	)
Net cash provided by (used in) continuing financing activities			738				(2,213	)			581,438				(6,309	)
Net cash provided by (used in) discontinued financing activities			—				—				—				—
Net cash provided by (used in) financing activities			738				(2,213	)			581,438				(6,309	)
Effect of exchange rate changes on cash and cash equivalents and restricted cash			1,812				1,407				2,627				1,395
Net change in cash and cash equivalents and restricted cash			(10,929	)			45,314				576,042				110,473
Cash and cash equivalents and restricted cash at beginning of the period			790,873				156,366				203,087				91,219
Cash and cash equivalents and restricted cash at end of the period		$	781,756			$	203,087			$	781,756			$	203,087

Annex A

IRONSOURCE LTD.

Non-GAAP Financial Metrics

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

(Unaudited)

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

Reconciliation of GAAP to Non-GAAP net income from continuing operations, net of income taxes and net income per share:

		Q4 2021				Q4 2020				FY 2021				FY 2020
GAAP Income from continuing operations, net of income taxes		$	20,805			$	17,320			$	59,821			$	58,809
Add:
Share-based compensation expense			20,714				5,005				78,515				12,596
Depreciation and amortization			6,690				4,628				24,118				16,858
Acquisition-related costs			2,033				—				4,487				—
Offering Costs			—				—				4,214				—
Non-GAAP net income		$	50,242			$	26,953			$	171,155			$	88,263
Weighted-average ordinary shares outstanding—basic*			1,014,509,223				639,223,211				832,144,353				636,450,643
Basic Non-GAAP net income per ordinary share*		$	0.05			$	0.03			$	0.18			$	0.10
Weighted-average ordinary shares outstanding—diluted*			1,094,974,000				689,922,172				911,059,088				681,900,332
Diluted Non-GAAP net income per ordinary share*		$	0.05			$	0.03			$	0.17			$	0.09

*	Per share amounts have been adjusted, on a retroactive basis, for all periods presented, to reflect both the distribution of Class B ordinary shares and the Stock Split, together representing a ratio of 9.98 of each share.

(Unaudited)

Adjusted EBITDA and Adjusted EBITDA margin and a reconciliation of GAAP income from continuing operations, net of income taxes to Adjusted EBITDA:

		Q4 2021				Q4 2020				FY 2021				FY 2020
GAAP Income from continuing operations, net of income taxes		$	20,805			$	17,320			$	59,821			$	58,809
Add:
Financial expenses, net			(57	)			1,771				2,004				4,381
Income taxes			7,077				3,852				20,542				10,896
Share-based compensation expense			20,714				5,005				78,515				12,596
Depreciation and amortization			6,690				4,628				24,118				16,858
Acquisition-related costs			2,033				—				4,487				—
Offering Costs			—				—				4,214				—
Adjusted EBITDA		$	57,262			$	32,576			$	193,701			$	103,540
Revenue		$	158,271			$	108,354			$	553,466			$	331,519
Income from continuing operations, net of income taxes margin			13	%			16	%			11	%			18	%
Adjusted EBITDA margin			36	%			30	%			35	%			31	%

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

		Q4 2021				Q4 2020				FY 2021				FY 2020
GAAP gross profit		$	133,709			$	91,048			$	464,243			$	273,694
Add:
Share-based compensation expense			304				191				1,217				316
Depreciation and amortization			5,855				4,033				20,949				14,487
Non-GAAP gross profit		$	139,868			$	95,272			$	486,409			$	288,497
GAAP gross margin			84	%			84	%			84	%			83	%
Non-GAAP gross margin			88	%			88	%			88	%			87	%

(Unaudited)

Reconciliation of GAAP to Non-GAAP operating expenses:

Research and development		Q4 2021				Q4 2020				FY 2021				FY 2020
GAAP research and development expense		$	22,887			$	17,149			$	90,531			$	51,600
Less:
Share-based compensation expense			6,864				1,529				24,419				3,881
Acquisition-related costs			234				—				465				—
Non-GAAP research and development expense		$	15,789			$	15,620			$	65,647			$	47,719
GAAP research and development expense as a percentage of revenue			14	%			16	%			16	%			16	%
Non-GAAP research and development expense as a percentage of revenue			10	%			14	%			12	%			14	%

Sales and marketing		Q4 2021				Q4 2020				FY 2021				FY 2020
GAAP sales and marketing expense		$	56,804			$	42,046			$	208,707			$	119,262
Less:
Share-based compensation expense			4,162				2,177				16,807				4,692
Depreciation and amortization			446				231				1,678				925
Acquisition-related costs			697				—				1,073				—
Non-GAAP sales and marketing expense		$	51,499			$	39,638			$	189,149			$	113,645
GAAP sales and marketing expense as a percentage of revenue			36	%			39	%			38	%			36	%
Non-GAAP sales and marketing expense as a percentage of revenue			33	%			37	%			34	%			34	%

General and administrative		Q4 2021				Q4 2020				FY 2021				FY 2020
GAAP general and administrative expense		$	26,193			$	8,910			$	82,638			$	28,746
Less:
Share-based compensation expense			9,384				1,108				36,072				3,707
Depreciation and amortization			389				364				1,491				1,446
Acquisition-related costs			1,102				—				2,949				—
Offering Costs			—				—				4,214				—
Non-GAAP general and administrative expense		$	15,318			$	7,438			$	37,912			$	23,593
GAAP general and administrative expense as a percentage of revenue			17	%			8	%			15	%			9	%
Non-GAAP general and administrative expense as a percentage of revenue			10	%			7	%			7	%			7	%

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20220216005152/en/

Investor Relations

Daniel Amir

daniel.amir@is.com

+ 1 415-725-5900

Media Contact

Rachel Jermansky

ironSourcePR@icrinc.com

+1 646-277-1289

Source: ironSource

FAQ

What were ironSource's Q4 2021 financial results for stock symbol IS?

ironSource reported Q4 2021 revenue of $158 million, a 46% increase year-over-year, and adjusted EBITDA of $57 million, up 76%.

What is ironSource's revenue guidance for Q1 2022?

ironSource expects Q1 2022 revenue to be between $180 million and $185 million, reflecting an estimated 52% year-over-year growth.

What is the full-year revenue guidance for ironSource in 2022?

For full year 2022, ironSource anticipates revenue between $790 million and $820 million, suggesting a 45% growth at the midpoint.

How did ironSource perform in 2021 compared to 2020?

In 2021, ironSource achieved a total revenue of $553 million, up 67% year-over-year, with adjusted EBITDA increasing by 87% to $194 million.

What was ironSource's dollar-based net expansion rate for Q4 2021?

The dollar-based net expansion rate for Q4 2021 was 154%, demonstrating strong revenue growth from existing customers.