Expects to Return a Record $180 Million of Capital to Shareholders in
2024
Hosting Retail Media Investor Update on November 18, 2024
NEW
YORK, Oct. 30, 2024 /PRNewswire/ -- Criteo S.A.
(NASDAQ: CRTO) ("Criteo" or the "Company"), the commerce media
company, today announced financial results for the third
quarter ended September 30,
2024.
Third Quarter 2024 Financial Highlights:
The following table summarizes our consolidated financial
results for the three months and nine months ended September
30, 2024:
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
|
2024
|
|
2023
|
|
YoY
Change
|
2024
|
|
2023
|
|
YoY
Change
|
|
(in millions, except
EPS data)
|
GAAP
Results
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$459
|
|
$469
|
|
(2) %
|
$1,380
|
|
$1,383
|
|
— %
|
Gross Profit
|
$232
|
|
$205
|
|
13 %
|
$682
|
|
$586
|
|
16 %
|
Net Income
(loss)
|
$6
|
|
$7
|
|
(7) %
|
$43
|
|
$(7)
|
|
677 %
|
Gross Profit
margin
|
51 %
|
|
44 %
|
|
7ppt
|
49 %
|
|
42 %
|
|
7 ppt
|
Diluted EPS
|
$0.11
|
|
$0.12
|
|
(8) %
|
$0.69
|
|
$(0.14)
|
|
593 %
|
Cash from operating
activities
|
$58
|
|
$20
|
|
193 %
|
$89
|
|
$63
|
|
41 %
|
Cash and cash
equivalents
|
$209
|
|
$195
|
|
7 %
|
$209
|
|
$195
|
|
7 %
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Results1
|
|
|
|
|
|
|
|
|
|
|
Contribution
ex-TAC
|
$266
|
|
$245
|
|
8 %
|
$787
|
|
$706
|
|
11 %
|
Adjusted
EBITDA
|
$82
|
|
$68
|
|
20 %
|
$246
|
|
$163
|
|
51 %
|
Adjusted diluted
EPS
|
$0.96
|
|
$0.71
|
|
35 %
|
$2.84
|
|
$1.66
|
|
71 %
|
Free Cash Flow
(FCF)
|
$39
|
|
$4
|
|
925 %
|
$35
|
|
$(32)
|
|
212 %
|
FCF / Adjusted
EBITDA
|
47 %
|
|
6 %
|
|
41ppt
|
14 %
|
|
(19) %
|
|
33 ppt
|
"We are pleased to report another strong quarter with robust
growth and solid progress across our strategic initiatives," said
Megan Clarken, Chief Executive
Officer of Criteo. "Our momentum is a testament to our team's hard
work and the trust our clients place in us. We remain focused on
executing our plan to create the world's leading Commerce Media
Platform and drive shareholder value."
Operating Highlights
- Retail Media Contribution ex-TAC grew 23% year-over-year at
constant currency2 and same-retailer Contribution
ex-TAC3 retention for Retail Media was 120%.
- We expanded our platform adoption to 3,100 brands and 225
retailers and marketplaces, including JCPenney, Office Depot &
ODP Business Solutions, Metro AG, Flaschenpost and Rohlik.
- Kinective Media by United Airlines chose Criteo to help power
and scale its offsite monetization.
- Performance Media4 Contribution ex-TAC was up 5%
year-over-year at constant currency.
- Criteo's activated media spend5 was $4.3 billion in the last 12 months and
$1.1 billion in Q3 2024, down (2)%
year-over-year at constant currency2.
- We deployed $157 million of
capital for share repurchases in the first nine months of 2024, and
we expect to return $180 million of
capital to shareholders in 2024.
- Criteo was named a Leader in IDC MarketScape's 2024 worldwide
retail media network service providers vendor assessment.
|
|
|
|
|
|
1 Contribution ex-TAC, Adjusted
EBITDA, Adjusted EBITDA margin, Adjusted diluted EPS and Free Cash
Flow are not measures calculated in accordance with U.S.
GAAP.
|
2 Constant
currency measures exclude the impact of foreign currency
fluctuations and is computed by applying the prior year monthly
exchange rates to transactions denominated in settlement or billing
currencies other than the US dollar.
|
3
Same-retailer Contribution ex-TAC retention is the Contribution
ex-TAC generated by clients that were live with us in a given
quarter and are still live with us the same quarter in the
following year.
|
4 Beginning
with the first quarter of 2024, Criteo changed its segment
reporting structure to two reportable segments: Retail Media and
Performance Media. See the Form 8-K filed with the SEC on March 4,
2024 for more details.
|
5 Activated
media spend is defined as the media spend activated on behalf of
our Retail Media clients and our Performance Media
clients.
|
Financial Summary
Revenue for Q3 2024 was $459 million, gross profit was
$232 million and Contribution ex-TAC was $266 million.
Net income for Q3 was $6 million, or $0.11 per share on a diluted basis. Adjusted
EBITDA for Q3 was $82 million, resulting in an adjusted
diluted EPS of $0.96. As reported,
revenue for Q3 decreased by (2)%, gross profit increased 13% and
Contribution ex-TAC increased by 8%. At constant currency,
revenue for Q3 decreased by (2)% and Contribution ex-TAC increased
by 9%. Cash flow from operating activities was $58 million in
Q3 and Free Cash Flow was $39 million in Q3. As of
September 30, 2024, we had
$237 million in cash and marketable securities on our balance
sheet.
Sarah Glickman, Chief Financial
Officer, said, "We delivered strong operating leverage enabled by
top-line growth and disciplined cost management in Q3. We enter the
holiday season with confidence to deliver double-digit growth and
margin expansion for the year while continuing to invest in our
transformation."
Third Quarter 2024 Results
Revenue, Gross Profit and Contribution ex-TAC
Revenue decreased by (2)% year-over-year in Q3 2024, or (2)% at
constant currency, to $459 million (Q3 2023:
$469 million). Gross profit increased by 13% year-over-year in
Q3 2024 to $232 million (Q3 2023: $205 million). Gross
profit as a percentage of revenue, or gross profit margin, was 51%
(Q3 2023: 44%). Contribution ex-TAC in the third quarter increased
8% year-over-year, or increased 9% at constant currency, to
$266 million (Q3 2023: $245 million).
- Retail Media revenue increased 22%, or 22% at constant
currency, reflecting continued strength in Retail Media onsite.
Retail Media Contribution ex-TAC increased 23%, or 23% at constant
currency, driven by continued strength in Retail Media onsite, new
client integrations and growing network effects of the
platform.
- Performance Media revenue decreased (5)%, or (5)% at constant
currency, and Performance Media Contribution ex-TAC increased 5%,
or 5% at constant currency, driven by the continued traction of
Commerce Audiences as more clients adopt full funnel activation and
resilient Retargeting, partially offset by lower AdTech services
and supply.
Net Income (Loss) and Adjusted Net Income
Net income was $6 million in Q3 2024 (Q3 2023: net income
of $7 million). Net income allocated to shareholders of Criteo
was $6 million, or $0.11 per
share on a diluted basis (Q3 2023: net income available to
shareholders of $7 million, or $0.12 per share on a diluted basis).
Adjusted net income, a non-GAAP financial measure, was
$56 million, or $0.96 per share
on a diluted basis (Q3 2023: $43 million, or $0.71 per share on a diluted basis).
Adjusted EBITDA and Operating Expenses
Adjusted EBITDA was $82 million, representing an increase
of 20% year-over-year (Q3 2023: $68 million). This primarily
reflects higher Contribution ex-TAC over the period and effective
cost management. Adjusted EBITDA as a percentage of Contribution
ex-TAC, or Adjusted EBITDA margin, was 31% (Q3 2023: 28%).
Operating expenses increased by 15% year-over-year to
$222 million (Q3 2023: $194 million), mostly driven by
planned growth investments. Non-GAAP operating expenses increased
by 7% year-over-year to $158 million (Q3 2023:
$148 million).
Cash Flow, Cash and Financial Liquidity Position
Cash flow from operating activities was $58 million in Q3
2024 (Q3 2023: $20 million).
Free Cash Flow, defined as cash flow from operating activities
less acquisition of intangible assets, property, plant and
equipment and change in accounts payable related to intangible
assets, property, plant and equipment, was $39 million in Q3
2024 (Q3 2023: $4 million). On a trailing 12-month basis, Free
Cash Flow was $177 million.
Cash and cash equivalents, and marketable securities, were
$237 million, a $(122) million decrease compared to
December 31, 2023, after spending
$157 million on share repurchases in the nine months ended
September 30, 2024.
As of September 30, 2024, the
Company had total financial liquidity of approximately
$711 million, including its cash position, marketable
securities, revolving credit facility and treasury shares reserved
for M&A.
2024 Business Outlook
The following forward-looking statements reflect Criteo's
expectations as of October 30,
2024.
Fiscal year 2024 guidance:
- We now expect Contribution ex-TAC to grow +10% to 11% at
constant currency.
- We now expect an Adjusted EBITDA margin of approximately 32%
to 33% of Contribution ex-TAC.
Fourth quarter 2024 guidance:
- We expect Contribution ex-TAC between $327 million and $333
million, or year-over-year growth at constant-currency
of +3% to +5%.
- We expect Adjusted EBITDA between $114 million and $120
million.
The guidance for the fourth quarter and fiscal year ending
December 31, 2024 assumes the
following exchange rates for the main currencies impacting our
business: a U.S. dollar-euro rate of 0.915, a U.S. dollar-Japanese
Yen rate of 151, a U.S. dollar-British pound rate of 0.778, a U.S.
dollar-Korean Won rate of 1,353 and a U.S. dollar-Brazilian real
rate of 5.34.
The guidance assumes that no additional acquisitions are
completed during the fourth quarter of 2024.
Reconciliations of Contribution ex-TAC, Adjusted EBITDA and
Adjusted EBITDA margin guidance to the closest corresponding U.S.
GAAP measures are not available without unreasonable efforts on a
forward-looking basis due to the high variability, complexity and
low visibility with respect to the charges excluded from these
non-GAAP measures; in particular, the measures and effects of
equity awards compensation expense specific to equity compensation
awards that are directly impacted by unpredictable fluctuations in
our share price. The variability of the above charges could
potentially have a significant impact on our future U.S. GAAP
financial results.
Retail Media Investor Update
Criteo will webcast its Retail Media investor presentation on
November 18, 2024, starting at
8:30 AM ET, 2:30 PM CET.
The event will be an opportunity for the Company to provide an
update on its Retail Media business and opportunities ahead. It
will be accessible via live webcast or on-demand via our Investor
site post-event.
Non-GAAP Financial Measures
This press release and its attachments include the following
financial measures defined as non-GAAP financial measures by the
U.S. Securities and Exchange Commission ("SEC"): Contribution
ex-TAC, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net
Income, Adjusted diluted EPS, Free Cash Flow and Non-GAAP Operating
Expenses. These measures are not calculated in accordance with U.S.
GAAP.
Contribution ex-TAC is a profitability measure akin to gross
profit. It is calculated by deducting traffic acquisition costs
from revenue and reconciled to gross profit through the exclusion
of other costs of revenue. Contribution ex-TAC is not a measure
calculated in accordance with U.S. GAAP. We have included
Contribution ex-TAC because it is a key measure used by our
management and board of directors to evaluate operating
performance, generate future operating plans and make strategic
decisions. In particular, we believe that this measure can provide
useful measures for period-to-period comparisons of our business.
Accordingly, we believe that Contribution ex-TAC provides useful
information to investors and others in understanding and evaluating
our results of operations in the same manner as our management and
board of directors.
Adjusted EBITDA is our consolidated earnings before financial
income (expense), income taxes, depreciation and amortization,
adjusted to eliminate the impact of equity awards compensation
expense, pension service costs, certain restructuring, integration
and transformation costs, and certain acquisition costs. Adjusted
EBITDA and Adjusted EBITDA margin are key measures used by our
management and board of directors to understand and evaluate our
core operating performance and trends, to prepare and approve our
annual budget and to develop short- and long-term operational
plans. In particular, we believe that Adjusted EBITDA and Adjusted
EBITDA margin can provide useful measures for period-to-period
comparisons of our business. Accordingly, we believe that Adjusted
EBITDA and Adjusted EBITDA margin provide useful information to
investors and the market generally in understanding and evaluating
our results of operations in the same manner as our management and
board of directors.
Adjusted Net Income is our net income adjusted to eliminate the
impact of equity awards compensation expense, amortization of
acquisition-related assets, certain restructuring, integration and
transformation costs, certain acquisition costs, and the tax impact
of these adjustments. Adjusted Net Income and Adjusted diluted EPS
are key measures used by our management and board of directors to
evaluate operating performance, generate future operating plans and
make strategic decisions regarding the allocation of capital. In
particular, we believe that Adjusted Net Income and Adjusted
diluted EPS can provide useful measures for period-to-period
comparisons of our business. Accordingly, we believe that Adjusted
Net Income and Adjusted diluted EPS provide useful information to
investors and the market generally in understanding and evaluating
our results of operations in the same manner as our management and
board of directors.
Free Cash Flow is defined as cash flow from operating activities
less acquisition of intangible assets, property, plant and
equipment and change in accounts payable related to intangible
assets, property, plant and equipment. Free Cash Flow Conversion is
defined as free cash flow divided by Adjusted EBITDA. Free Cash
Flow and Free Cash Flow Conversion are key measures used by our
management and board of directors to evaluate the Company's ability
to generate cash. Accordingly, we believe that Free Cash Flow and
Free Cash Flow Conversion permit a more complete and comprehensive
analysis of our available cash flows.
Non-GAAP Operating Expenses are our consolidated operating
expenses adjusted to eliminate equity awards compensation expense,
pension service costs, certain restructuring, integration and
transformation costs, and certain acquisition and integration
costs. The Company uses Non-GAAP Operating Expenses to understand
and compare operating results across accounting periods, for
internal budgeting and forecasting purposes, for short-term and
long-term operational plans, and to assess and measure our
financial performance and the ability of our operations to generate
cash. We believe Non-GAAP Operating Expenses reflects our ongoing
operating expenses in a manner that allows for meaningful
period-to-period comparisons and analysis of trends in our
business. As a result, we believe that Non-GAAP Operating Expenses
provides useful information to investors in understanding and
evaluating our core operating performance and trends in the same
manner as our management and in comparing financial results across
periods. In addition, Non-GAAP Operating Expenses is a key
component in calculating Adjusted EBITDA, which is one of the key
measures the Company uses to provide its quarterly and annual
business outlook to the investment community.
Please refer to the supplemental financial tables provided in
the appendix of this press release for a reconciliation of
Contribution ex-TAC to gross profit, Adjusted EBITDA to net income,
Adjusted Net Income to net income, Free Cash Flow to cash flow from
operating activities, and Non-GAAP Operating Expenses to operating
expenses, in each case, the most comparable U.S. GAAP measure. Our
use of non-GAAP financial measures has limitations as an analytical
tool, and you should not consider such non-GAAP measures in
isolation or as a substitute for analysis of our financial results
as reported under U.S. GAAP. Some of these limitations are: 1)
other companies, including companies in our industry which have
similar business arrangements, may address the impact of TAC
differently; and 2) other companies may report Contribution ex-TAC,
Contribution ex-TAC margin, Adjusted EBITDA, Adjusted Net Income,
Free Cash Flow, Non-GAAP Operating Expenses or similarly titled
measures but calculate them differently or over different regions,
which reduces their usefulness as comparative measures. Because of
these and other limitations, you should consider these measures
alongside our U.S. GAAP financial results, including revenue and
net income.
Forward-Looking Statements Disclosure
This press release contains forward-looking statements,
including projected financial results for the year ending
December 31, 2024, our expectations
regarding our market opportunity and future growth prospects and
other statements that are not historical facts and involve risks
and uncertainties that could cause actual results to differ
materially. Factors that might cause or contribute to such
differences include, but are not limited to: failure related to our
technology and our ability to innovate and respond to changes in
technology, uncertainty regarding our ability to access a
consistent supply of internet display advertising inventory and
expand access to such inventory, including without limitation
uncertainty regarding the timing and scope of proposed changes to
and enhancements of the Chrome browser announced by Google,
investments in new business opportunities and the timing of these
investments, whether the projected benefits of acquisitions
materialize as expected, uncertainty regarding international growth
and expansion (including related to changes in a specific country's
or region's political or economic conditions), the impact of
competition, uncertainty regarding legislative, regulatory or
self-regulatory developments regarding data privacy matters and the
impact of efforts by other participants in our industry to comply
therewith, the impact of consumer resistance to the collection and
sharing of data, our ability to access data through third parties,
failure to enhance our brand cost-effectively, recent growth rates
not being indicative of future growth, our ability to manage
growth, potential fluctuations in operating results, our ability to
grow our base of clients, and the financial impact of maximizing
Contribution ex-TAC, as well as risks related to future
opportunities and plans, including the uncertainty of expected
future financial performance and results and those risks detailed
from time-to-time under the caption "Risk Factors" and elsewhere in
the Company's SEC filings and reports, including the Company's
Annual Report on Form 10-K filed with the SEC on
February 23, 2024, and in subsequent Quarterly Reports on
Form 10-Q as well as future filings and reports by the Company.
Importantly, at this time, macro-economic conditions including
inflation and fluctuating interest rates in the U.S. have impacted
Criteo's business, financial condition, cash flow and results of
operations.
Except as required by law, the Company undertakes no duty or
obligation to update any forward-looking statements contained in
this release as a result of new information, future events, changes
in expectations or otherwise.
Conference Call Information
Criteo's senior management team will discuss the Company's
earnings on a call that will take place today, October 30, 2024, at
8:00 AM ET, 1:00 PM CET.
The conference call will be webcast live on the Company's website
at https://criteo.investorroom.com/ and will subsequently be
available for replay.
- United States: +1 800 836 8184
- International: +1 646 357 8785
- France 080-094-5120
Please ask to be joined into the "Criteo" call.
About Criteo
Criteo (NASDAQ: CRTO) is the global commerce media company that
enables marketers and media owners to drive better commerce
outcomes. Its industry leading Commerce Media Platform connects
thousands of marketers and media owners to deliver richer consumer
experiences from product discovery to purchase. By powering trusted
and impactful advertising, Criteo supports an open internet that
encourages discovery, innovation, and choice. For more information,
please visit www.criteo.com.
Contacts
Criteo Investor Relations
Melanie Dambre,
m.dambre@criteo.com
Criteo Public Relations
Jessica Meyers, j.meyers@criteo.com
Financial information to follow
CRITEO
S.A.
Consolidated
Statement of Financial Position
(U.S. dollars in
thousands, unaudited)
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
208,740
|
|
$
336,341
|
Trade receivables, net
of allowances of $ 35.1 million and $ 43.3 million at
September 30, 2024 and December 31, 2023,
respectively
|
|
646,283
|
|
775,589
|
Income
taxes
|
|
9,785
|
|
2,065
|
Other taxes
|
|
132,370
|
|
109,306
|
Other current
assets
|
|
44,879
|
|
48,291
|
Restricted
cash
|
|
75,250
|
|
75,000
|
Marketable securities
- current portion
|
|
23,010
|
|
5,970
|
Total current
assets
|
|
1,140,317
|
|
1,352,562
|
Property, plant and
equipment, net
|
|
116,866
|
|
126,494
|
Intangible assets,
net
|
|
170,359
|
|
180,888
|
Goodwill
|
|
526,569
|
|
524,197
|
Right of Use Asset -
operating lease
|
|
110,350
|
|
112,487
|
Marketable securities -
non current portion
|
|
5,598
|
|
16,575
|
Non-current financial
assets
|
|
4,957
|
|
5,294
|
Other non-current
assets
|
|
62,216
|
|
60,742
|
Deferred tax
assets
|
|
71,128
|
|
52,680
|
Total non-current assets
|
|
1,068,043
|
|
1,079,357
|
Total assets
|
|
$
2,208,360
|
|
$
2,431,919
|
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Trade
payables
|
|
$
629,997
|
|
$
838,522
|
Contingencies -
current portion
|
|
1,604
|
|
1,467
|
Income
taxes
|
|
15,490
|
|
17,213
|
Financial liabilities
- current portion
|
|
4,753
|
|
3,389
|
Lease liability -
operating - current portion
|
|
26,159
|
|
35,398
|
Other taxes
|
|
83,401
|
|
66,659
|
Employee - related
payables
|
|
104,095
|
|
113,287
|
Other current
liabilities
|
|
109,118
|
|
104,552
|
Total current
liabilities
|
|
974,617
|
|
1,180,487
|
Deferred tax
liabilities
|
|
3,182
|
|
1,083
|
Defined benefit
plans
|
|
4,938
|
|
4,123
|
Financial liabilities -
non current portion
|
|
320
|
|
77
|
Lease liability -
operating - non current portion
|
|
87,321
|
|
83,051
|
Contingencies - non
current portion
|
|
31,939
|
|
32,625
|
Other non-current
liabilities
|
|
20,536
|
|
19,082
|
Total non-current liabilities
|
|
148,236
|
|
140,041
|
Total
liabilities
|
|
1,122,853
|
|
1,320,528
|
Commitments and
contingencies
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
Common shares, €0.025
par value, 59,180,216 and 61,165,663 shares
authorized, issued and outstanding at September 30, 2024
and December 31,
2023, respectively.
|
|
1,970
|
|
2,023
|
Treasury stock,
4,399,179 and 5,400,572 shares at cost as of September 30,
2024 and December 31, 2023 , respectively.
|
|
(152,997)
|
|
(161,788)
|
Additional paid-in
capital
|
|
728,707
|
|
769,240
|
Accumulated other
comprehensive income (loss)
|
|
(83,345)
|
|
(85,326)
|
Retained
earnings
|
|
557,072
|
|
555,456
|
Equity - attributable
to shareholders of Criteo S.A.
|
|
1,051,407
|
|
1,079,605
|
Non-controlling
interests
|
|
34,100
|
|
31,786
|
Total equity
|
|
1,085,507
|
|
1,111,391
|
Total equity and
liabilities
|
|
$
2,208,360
|
|
$
2,431,919
|
CRITEO S.A.
Consolidated Statement of Operations
(U.S. dollars in thousands, except share and per share data,
unaudited)
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
458,892
|
|
$
469,193
|
|
$ 1,380,254
|
|
$ 1,383,143
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
|
|
|
|
|
|
Traffic acquisition
cost
|
|
(192,789)
|
|
(223,798)
|
|
(593,170)
|
|
(676,913)
|
Other cost of
revenue
|
|
(34,171)
|
|
(40,268)
|
|
(105,084)
|
|
(119,812)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
231,932
|
|
205,127
|
|
682,000
|
|
586,418
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Research and
development expenses
|
|
(85,285)
|
|
(62,522)
|
|
(211,782)
|
|
(193,887)
|
Sales and operations
expenses
|
|
(90,823)
|
|
(94,572)
|
|
(278,734)
|
|
(308,325)
|
General and
administrative expenses
|
|
(46,222)
|
|
(36,599)
|
|
(134,590)
|
|
(95,306)
|
Total Operating
expenses
|
|
(222,330)
|
|
(193,693)
|
|
(625,106)
|
|
(597,518)
|
Income (loss) from
operations
|
|
9,602
|
|
11,434
|
|
56,894
|
|
(11,100)
|
Financial and Other
income
|
|
(8)
|
|
(2,967)
|
|
889
|
|
2,008
|
Income (loss) before
taxes
|
|
9,594
|
|
8,467
|
|
57,783
|
|
(9,092)
|
Provision for income
tax (expense) benefit
|
|
(3,450)
|
|
(1,832)
|
|
(15,014)
|
|
1,685
|
Net income
(loss)
|
|
$
6,144
|
|
$
6,635
|
|
$
42,769
|
|
$
(7,407)
|
|
|
|
|
|
|
|
|
|
Net income (loss)
available to shareholders of Criteo S.A.
|
|
$
6,245
|
|
$
6,927
|
|
$
40,476
|
|
$
(7,758)
|
Net income (loss)
available to non-controlling interests
|
|
$
(101)
|
|
$
(292)
|
|
$
2,293
|
|
$
351
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding used in computing per
share amounts:
|
|
|
|
|
|
|
|
|
Basic
|
|
54,695,112
|
|
56,297,666
|
|
54,840,650
|
|
56,173,218
|
Diluted
|
|
58,430,133
|
|
60,172,953
|
|
58,909,952
|
|
56,173,218
|
|
|
|
|
|
|
|
|
|
Net income (loss)
allocated to shareholders per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.11
|
|
$
0.12
|
|
$
0.74
|
|
$
(0.14)
|
Diluted
|
|
$
0.11
|
|
$
0.12
|
|
$
0.69
|
|
$
(0.14)
|
CRITEO
S.A.
Consolidated
Statement of Cash Flows
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
(loss)
|
|
$
6,144
|
|
$
6,635
|
|
$
42,769
|
|
$
(7,407)
|
Non-cash and
non-operating items
|
|
53,439
|
|
(6,180)
|
|
136,013
|
|
42,706
|
- Amortization and provisions
|
|
20,810
|
|
18,866
|
|
67,134
|
|
56,288
|
- Payment for contingent liability on regulatory matters
|
|
—
|
|
(43,334)
|
|
—
|
|
(43,334)
|
- Equity awards compensation expense
|
|
34,215
|
|
24,012
|
|
82,193
|
|
76,353
|
- Net (gain) or loss on disposal of non-current assets
|
|
350
|
|
(106)
|
|
924
|
|
(8,903)
|
- Change in uncertain tax positions
|
|
7
|
|
153
|
|
1,764
|
|
(314)
|
- Net change in fair value of earn-out
|
|
15
|
|
983
|
|
3,202
|
|
1,499
|
- Change in deferred taxes
|
|
(24,459)
|
|
(4,206)
|
|
(16,370)
|
|
(24,742)
|
- Change in income taxes
|
|
19,099
|
|
(4,392)
|
|
(9,321)
|
|
(18,007)
|
- Other
|
|
3,402
|
|
1,844
|
|
6,487
|
|
3,866
|
Changes in working
capital related to operating activities
|
|
(2,080)
|
|
19,159
|
|
(90,075)
|
|
27,607
|
- (Increase) / Decrease in trade receivables
|
|
2,075
|
|
(50,564)
|
|
138,595
|
|
78,890
|
- Increase / (Decrease) in trade payables
|
|
(17,653)
|
|
57,367
|
|
(210,863)
|
|
(71,190)
|
- (Increase) / Decrease in other current assets
|
|
7,591
|
|
8,620
|
|
(16,430)
|
|
1,968
|
- Increase / (Decrease) in other current liabilities
|
|
5,924
|
|
3,329
|
|
1,452
|
|
17,926
|
- Change in operating lease liabilities and right of use
assets
|
|
(17)
|
|
407
|
|
(2,829)
|
|
13
|
CASH FROM OPERATING
ACTIVITIES
|
|
57,503
|
|
19,614
|
|
88,707
|
|
62,906
|
Acquisition of
intangible assets, property, plant and equipment
|
|
(19,396)
|
|
(16,331)
|
|
(56,364)
|
|
(77,838)
|
Change in accounts
payable related to intangible assets, property,
plant and equipment
|
|
497
|
|
482
|
|
3,122
|
|
(16,749)
|
Payment for business,
net of cash acquired
|
|
—
|
|
—
|
|
(527)
|
|
(6,957)
|
Proceeds from
disposition of investment
|
|
—
|
|
—
|
|
—
|
|
9,625
|
Change in other
non-current financial assets
|
|
(4,910)
|
|
(13)
|
|
(5,197)
|
|
(12,280)
|
CASH USED FOR
INVESTING ACTIVITIES
|
|
(23,809)
|
|
(15,862)
|
|
(58,966)
|
|
(104,199)
|
Proceeds from exercise
of stock options
|
|
3,226
|
|
251
|
|
4,433
|
|
1,948
|
Repurchase of treasury
stocks
|
|
(54,997)
|
|
(28,488)
|
|
(157,492)
|
|
(103,354)
|
Cash payment for
contingent consideration
|
|
—
|
|
—
|
|
—
|
|
(22,025)
|
Change in other
financing activities
|
|
(486)
|
|
(504)
|
|
(1,296)
|
|
(1,427)
|
CASH USED FOR
FINANCING ACTIVITIES
|
|
(52,257)
|
|
(28,741)
|
|
(154,355)
|
|
(124,858)
|
Effect of exchange
rates changes on cash and cash equivalents
|
|
10,855
|
|
(3,337)
|
|
(2,737)
|
|
(12,192)
|
Net decrease in cash
and cash equivalents and restricted cash
|
|
(7,708)
|
|
(28,326)
|
|
(127,351)
|
|
(178,343)
|
Net cash and cash
equivalents and restricted cash at beginning of
period
|
|
291,698
|
|
298,183
|
|
411,341
|
|
448,200
|
Net cash and cash
equivalents and restricted cash at end of
period
|
|
$
283,990
|
|
$
269,857
|
|
$
283,990
|
|
$
269,857
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW
INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for taxes,
net of refunds
|
|
$
(11,528)
|
|
$
(10,276)
|
|
$
(36,099)
|
|
$
(41,377)
|
Cash paid for
interest
|
|
$
(379)
|
|
$
(439)
|
|
$
(1,032)
|
|
$
(1,055)
|
CRITEO
S.A.
Reconciliation of
Cash from Operating Activities to Free Cash Flow
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
CASH FROM OPERATING
ACTIVITIES
|
|
$
57,503
|
|
$ 19,614
|
|
$ 88,707
|
|
$ 62,906
|
Acquisition of
intangible assets, property, plant and equipment
|
|
(19,396)
|
|
(16,331)
|
|
(56,364)
|
|
(77,838)
|
Change in accounts
payable related to intangible assets, property, plant and
equipment
|
|
497
|
|
482
|
|
3,122
|
|
(16,749)
|
FREE CASH FLOW
(1)
|
|
$
38,604
|
|
$
3,765
|
|
$ 35,465
|
|
$
(31,681)
|
(1) Free Cash Flow is defined as cash
flow from operating activities less acquisition of intangible
assets, property, plant and equipment and change in accounts
payable related to intangible assets, property, plant and
equipment.
|
CRITEO
S.A.
Reconciliation of
Contribution ex-TAC to Gross Profit
(U.S. dollars in
thousands, unaudited)
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
231,932
|
|
205,127
|
|
13 %
|
|
682,000
|
|
586,418
|
|
16 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Cost of
Revenue
|
34,171
|
|
40,268
|
|
(15) %
|
|
105,084
|
|
119,812
|
|
(12) %
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution ex-TAC
(1)
|
$ 266,103
|
|
$ 245,395
|
|
8 %
|
|
$ 787,084
|
|
$ 706,230
|
|
11 %
|
(1) Refer to the "Non-GAAP Financial
Measures" section for a definition of this Non-GAAP
metric.
|
CRITEO
S.A.
Segment
Information
(U.S. dollars in
thousands, unaudited)
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
|
|
|
September
30,
|
|
|
|
|
|
September
30,
|
|
|
|
|
|
Segment
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
YoY
Change
at
Constant
Currency
(3)
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
YoY
Change
at
Constant
Currency
(3)
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
Media
|
|
$
60,765
|
|
$
49,813
|
|
22 %
|
|
22 %
|
|
$ 166,414
|
|
$
132,424
|
|
26 %
|
|
26 %
|
|
Performance Media
(1)
|
|
398,127
|
|
419,380
|
|
(5) %
|
|
(5) %
|
|
1,213,840
|
|
1,250,719
|
|
(3) %
|
|
(1.5) %
|
|
Total
|
|
458,892
|
|
469,193
|
|
(2) %
|
|
(2) %
|
|
1,380,254
|
|
1,383,143
|
|
— %
|
|
1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution
ex-TAC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
Media
|
|
59,583
|
|
48,436
|
|
23 %
|
|
23 %
|
|
163,618
|
|
129,306
|
|
27 %
|
|
26 %
|
|
Performance
Media
|
|
206,520
|
|
196,959
|
|
5 %
|
|
5 %
|
|
623,466
|
|
576,924
|
|
8 %
|
|
10 %
|
|
Total (2)
|
|
$
266,103
|
|
$
245,395
|
|
8 %
|
|
9 %
|
|
$
787,084
|
|
$
706,230
|
|
11 %
|
|
13 %
|
(1)
Beginning with the first quarter of 2024, Criteo changed its
segment reporting structure to two reportable segments: Retail
Media and Performance Media. See the Form 8-K filed with the SEC on
March 4, 2024 for more details.
|
(2) Refer to the Non-GAAP Financial
Measures section of this filing for a definition of the Non-GAAP
metric.
|
(3) Constant
currency measures exclude the impact of foreign currency
fluctuations and is computed by applying the prior year monthly
exchange rates to transactions denominated in settlement or billing
currencies other than the US dollar.
|
CRITEO
S.A.
Reconciliation of
Adjusted EBITDA to Net Income (Loss)
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
|
|
September
30,
|
|
|
|
September
30,
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Net income
(loss)
|
|
$
6,144
|
|
$
6,635
|
|
(7) %
|
|
$
42,769
|
|
$
(7,407)
|
|
677 %
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial (Income)
expense
|
|
8
|
|
2,958
|
|
(100) %
|
|
(889)
|
|
(1,692)
|
|
47 %
|
Provision for income
taxes
|
|
3,450
|
|
1,832
|
|
88 %
|
|
15,014
|
|
(1,685)
|
|
991 %
|
Equity awards
compensation expense
|
|
34,863
|
|
24,323
|
|
43 %
|
|
84,032
|
|
78,219
|
|
7 %
|
Pension service
costs
|
|
174
|
|
179
|
|
(3) %
|
|
518
|
|
532
|
|
(3) %
|
Depreciation and
amortization expense
|
|
25,684
|
|
24,648
|
|
4 %
|
|
75,679
|
|
76,574
|
|
(1) %
|
Acquisition-related
costs
|
|
1,961
|
|
86
|
|
NM
|
|
1,961
|
|
1,281
|
|
53 %
|
Net loss contingency on
regulatory matters
|
|
—
|
|
(51)
|
|
100 %
|
|
—
|
|
(21,667)
|
|
100 %
|
Restructuring,
integration and transformation costs
|
|
9,717
|
|
7,833
|
|
24 %
|
|
27,026
|
|
38,998
|
|
(31) %
|
Total net
adjustments
|
|
75,857
|
|
61,808
|
|
23 %
|
|
203,341
|
|
170,560
|
|
19 %
|
Adjusted EBITDA
(1)
|
|
$
82,001
|
|
$
68,443
|
|
20 %
|
|
$
246,110
|
|
$
163,153
|
|
51 %
|
(1) Refer to the "Non-GAAP Financial
Measures" section for a definition of this Non-GAAP
metric.
|
CRITEO
S.A.
Reconciliation from
Non-GAAP Operating Expenses to Operating Expenses under
GAAP
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
|
|
September
30,
|
|
|
|
September
30,
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Research and
Development expenses
|
|
$ (85,285)
|
|
$ (62,522)
|
|
36 %
|
|
$
(211,782)
|
|
$
(193,887)
|
|
9 %
|
Equity awards
compensation expense
|
|
21,261
|
|
11,938
|
|
78 %
|
|
44,915
|
|
44,613
|
|
1 %
|
Depreciation and
Amortization expense
|
|
13,593
|
|
9,383
|
|
45 %
|
|
38,196
|
|
28,227
|
|
35 %
|
Pension service
costs
|
|
92
|
|
95
|
|
(3) %
|
|
273
|
|
281
|
|
(3) %
|
Acquisition-related
costs
|
|
—
|
|
4
|
|
(100) %
|
|
—
|
|
507
|
|
(100) %
|
Restructuring,
integration and transformation costs
|
|
5,455
|
|
3,482
|
|
57 %
|
|
8,164
|
|
8,823
|
|
(7) %
|
Non GAAP - Research and
Development expenses
|
|
(44,884)
|
|
(37,620)
|
|
19 %
|
|
(120,234)
|
|
(111,436)
|
|
8 %
|
Sales and Operations
expenses
|
|
(90,823)
|
|
(94,572)
|
|
(4) %
|
|
(278,734)
|
|
(308,325)
|
|
(10) %
|
Equity awards
compensation expense
|
|
5,032
|
|
6,387
|
|
(21) %
|
|
16,093
|
|
16,814
|
|
(4) %
|
Depreciation and
Amortization expense
|
|
3,279
|
|
3,252
|
|
1 %
|
|
9,649
|
|
10,127
|
|
(5) %
|
Pension service
costs
|
|
26
|
|
28
|
|
(7) %
|
|
78
|
|
83
|
|
(6) %
|
Restructuring,
integration and transformation costs
|
|
855
|
|
(391)
|
|
319 %
|
|
5,493
|
|
17,010
|
|
(68) %
|
Non GAAP - Sales and
Operations expenses
|
|
(81,631)
|
|
(85,296)
|
|
(4) %
|
|
(247,421)
|
|
(264,291)
|
|
(6) %
|
General and
Administrative expenses
|
|
(46,222)
|
|
(36,599)
|
|
26 %
|
|
(134,590)
|
|
(95,306)
|
|
41 %
|
Equity awards
compensation expense
|
|
8,570
|
|
5,998
|
|
43 %
|
|
23,024
|
|
16,792
|
|
37 %
|
Depreciation and
Amortization expense
|
|
437
|
|
564
|
|
(23) %
|
|
1,325
|
|
1,650
|
|
(20) %
|
Pension service
costs
|
|
56
|
|
56
|
|
— %
|
|
167
|
|
168
|
|
(1) %
|
Acquisition-related
costs
|
|
1,961
|
|
82
|
|
NM
|
|
1,961
|
|
774
|
|
153 %
|
Restructuring,
integration and transformation costs
|
|
3,407
|
|
4,742
|
|
(28) %
|
|
13,369
|
|
13,165
|
|
2 %
|
Net loss contingency
on regulatory matters
|
|
—
|
|
(51)
|
|
100 %
|
|
—
|
|
(21,667)
|
|
100 %
|
Non GAAP - General and
Administrative expenses
|
|
(31,791)
|
|
(25,208)
|
|
26 %
|
|
(94,744)
|
|
(84,424)
|
|
12 %
|
Total Operating
expenses
|
|
(222,330)
|
|
(193,693)
|
|
15 %
|
|
(625,106)
|
|
(597,518)
|
|
5 %
|
Equity awards
compensation expense
|
|
34,863
|
|
24,323
|
|
43 %
|
|
84,032
|
|
78,219
|
|
7 %
|
Depreciation and
Amortization expense
|
|
17,309
|
|
13,199
|
|
31 %
|
|
49,170
|
|
40,004
|
|
23 %
|
Pension service
costs
|
|
174
|
|
179
|
|
(3) %
|
|
518
|
|
532
|
|
(3) %
|
Acquisition-related
costs
|
|
1,961
|
|
86
|
|
NM
|
|
1,961
|
|
1,281
|
|
53 %
|
Restructuring,
integration and transformation costs
|
|
9,717
|
|
7,833
|
|
24 %
|
|
27,026
|
|
38,998
|
|
(31) %
|
Net loss contingency
on regulatory matters
|
|
—
|
|
(51)
|
|
100 %
|
|
—
|
|
(21,667)
|
|
100 %
|
Total Non GAAP
Operating expenses (1)
|
|
(158,306)
|
|
$
(148,124)
|
|
7 %
|
|
(462,399)
|
|
(460,151)
|
|
— %
|
(1) Refer to the "Non-GAAP Financial
Measures" section for a definition of this Non-GAAP
metric.
|
CRITEO
S.A.
Reconciliation of
Adjusted Net Income to Net Income (Loss)
(U.S. dollars in
thousands except share and per share data,
unaudited)
|
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
|
|
September
30,
|
|
|
|
September
30,
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
6,144
|
|
$
6,635
|
|
(7) %
|
|
$
42,769
|
|
$
(7,407)
|
|
677 %
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity awards
compensation expense
|
|
34,863
|
|
24,323
|
|
43 %
|
|
84,032
|
|
78,219
|
|
7 %
|
Amortization of
acquisition-related intangible assets
|
|
8,995
|
|
8,692
|
|
3 %
|
|
26,287
|
|
26,037
|
|
1 %
|
Acquisition-related
costs
|
|
1,961
|
|
86
|
|
NM
|
|
1,961
|
|
1,281
|
|
53 %
|
Net loss contingency on
regulatory matters
|
|
—
|
|
(51)
|
|
100 %
|
|
—
|
|
(21,667)
|
|
100 %
|
Restructuring,
integration and transformation costs
|
|
9,717
|
|
7,833
|
|
24 %
|
|
27,026
|
|
38,998
|
|
(31) %
|
Tax impact of the above
adjustments (1)
|
|
(5,862)
|
|
(4,785)
|
|
(23) %
|
|
(15,048)
|
|
(15,067)
|
|
— %
|
Total net
adjustments
|
|
49,674
|
|
36,098
|
|
38 %
|
|
124,258
|
|
107,801
|
|
15 %
|
Adjusted net
income(2)
|
|
$
55,818
|
|
$
42,733
|
|
31 %
|
|
$ 167,027
|
|
$ 100,394
|
|
66 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Basic
|
|
54,695,112
|
|
56,297,666
|
|
|
|
54,840,650
|
|
56,173,218
|
|
|
-
Diluted
|
|
58,430,133
|
|
60,172,953
|
|
|
|
58,909,952
|
|
60,394,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Basic
|
|
$
1.02
|
|
$
0.76
|
|
34 %
|
|
$
3.05
|
|
$
1.79
|
|
70 %
|
-
Diluted
|
|
$
0.96
|
|
$
0.71
|
|
35 %
|
|
$
2.84
|
|
$
1.66
|
|
71 %
|
(1) We
consider the nature of the adjustment to determine its tax
treatment in the various tax jurisdictions we operate in. The tax
impact is calculated by applying the actual tax rate for the entity
and period to which the adjustment relates.
|
(2) Refer to the "Non-GAAP Financial
Measures" section for a definition of this Non-GAAP
metric.
|
CRITEO
S.A.
Constant Currency
Reconciliation(1)
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
|
|
September
30,
|
|
|
|
September
30,
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit as
reported
|
|
$
231,932
|
|
$
205,127
|
|
13 %
|
|
$
682,000
|
|
$
586,418
|
|
16 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other cost of revenue
as reported
|
|
34,171
|
|
40,268
|
|
(15) %
|
|
105,084
|
|
119,812
|
|
(12) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution ex-TAC as
reported(2)
|
|
266,103
|
|
245,395
|
|
8 %
|
|
787,084
|
|
706,230
|
|
11 %
|
Conversion impact U.S.
dollar/other currencies
|
|
534
|
|
—
|
|
|
|
9,858
|
|
—
|
|
|
Contribution ex-TAC at
constant currency
|
|
266,637
|
|
245,395
|
|
9 %
|
|
796,942
|
|
706,230
|
|
13 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic acquisition
costs as reported
|
|
192,789
|
|
223,798
|
|
(14) %
|
|
593,170
|
|
676,913
|
|
(12) %
|
Conversion impact U.S.
dollar/other currencies
|
|
1,164
|
|
—
|
|
|
|
8,253
|
|
—
|
|
|
Traffic acquisition
costs at constant currency
|
|
193,953
|
|
223,798
|
|
(13) %
|
|
601,423
|
|
676,913
|
|
(11) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue as
reported
|
|
458,892
|
|
469,193
|
|
(2) %
|
|
1,380,254
|
|
1,383,143
|
|
— %
|
Conversion impact U.S.
dollar/other currencies
|
|
1,698
|
|
—
|
|
|
|
18,110
|
|
—
|
|
|
Revenue at constant
currency
|
|
$
460,590
|
|
$
469,193
|
|
(2) %
|
|
$
1,398,364
|
|
$
1,383,143
|
|
1 %
|
(1) Constant
currency measures exclude the impact of foreign currency
fluctuations and is computed by applying the prior year monthly
exchange rates to transactions denominated in settlement or billing
currencies other than the US dollar.
|
(2) Refer to the "Non-GAAP Financial
Measures" section for a definition of this Non-GAAP
metric.
|
CRITEO
S.A.
Information on Share
Count
(unaudited)
|
|
|
|
Nine Months
Ended
|
|
|
2024
|
|
2023
|
Shares outstanding as
at January 1,
|
|
55,765,091
|
|
57,263,624
|
Weighted average number
of shares issued during the period
|
|
(924,441)
|
|
(1,090,406)
|
Basic number of shares
- Basic EPS basis
|
|
54,840,650
|
|
56,173,218
|
Dilutive effect of
share options, warrants, employee warrants - Treasury
method
|
|
4,069,302
|
|
—
|
Diluted number of
shares - Diluted EPS basis
|
|
58,909,952
|
|
56,173,218
|
|
|
|
|
|
Shares issued as at
September 30, before Treasury stocks
|
|
59,180,216
|
|
63,350,663
|
Treasury stocks as of
September 30,
|
|
(4,399,179)
|
|
(7,094,574)
|
Shares outstanding as
of September 30, after Treasury stocks
|
|
54,781,037
|
|
56,256,089
|
Total dilutive effect
of share options, warrants, employee warrants
|
|
7,238,687
|
|
8,341,387
|
Fully diluted shares as
at September 30,
|
|
62,019,724
|
|
64,597,476
|
CRITEO
S.A.
Supplemental
Financial Information and Operating Metrics
(U.S. dollars in
thousands except where stated, unaudited)
|
|
|
YoY
Change
|
QoQ
Change
|
Q3
2024
|
Q2
2024
|
Q1
2024
|
Q4
2023
|
Q3
2023
|
Q2
2023
|
Q1
2023
|
Q4
2022
|
Q3
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Clients
|
(7) %
|
(3) %
|
17,162
|
17,744
|
17,767
|
18,197
|
18,423
|
18,646
|
18,679
|
18,990
|
19,008
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
(2) %
|
(3) %
|
458,892
|
471,307
|
450,055
|
566,302
|
469,193
|
468,934
|
445,016
|
564,425
|
446,921
|
Americas
|
(6) %
|
(3) %
|
206,816
|
212,374
|
198,365
|
280,597
|
219,667
|
208,463
|
188,288
|
281,806
|
201,274
|
EMEA
|
2 %
|
(4) %
|
161,745
|
168,496
|
162,842
|
189,291
|
158,756
|
163,969
|
160,214
|
185,125
|
150,915
|
APAC
|
— %
|
— %
|
90,331
|
90,437
|
88,848
|
96,414
|
90,770
|
96,502
|
96,514
|
97,494
|
94,732
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
(2) %
|
(3) %
|
458,892
|
471,307
|
450,055
|
566,302
|
469,193
|
468,934
|
445,016
|
564,425
|
446,921
|
Retail Media
|
22 %
|
11 %
|
60,765
|
54,777
|
50,872
|
76,583
|
49,813
|
44,590
|
38,021
|
59,801
|
41,170
|
Performance
Media
|
(5) %
|
(4) %
|
398,127
|
416,530
|
399,183
|
489,719
|
419,380
|
424,344
|
406,995
|
504,624
|
405,751
|
|
|
|
|
|
|
|
|
|
|
|
|
TAC
|
(14) %
|
(6) %
|
(192,789)
|
(204,214)
|
(196,167)
|
(249,926)
|
(223,798)
|
(228,717)
|
(224,398)
|
(281,021)
|
(233,543)
|
Retail Media
|
(14) %
|
30 %
|
(1,182)
|
(911)
|
(703)
|
(2,429)
|
(1,377)
|
(1,072)
|
(669)
|
(2,719)
|
(4,277)
|
Performance
Media
|
(14) %
|
(6) %
|
(191,607)
|
(203,303)
|
(195,464)
|
(247,497)
|
(222,421)
|
(227,645)
|
(223,729)
|
(278,302)
|
(229,266)
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution ex-TAC
(1)
|
8 %
|
— %
|
266,103
|
267,093
|
253,888
|
316,376
|
245,395
|
240,217
|
220,618
|
283,404
|
213,378
|
Retail Media
|
23 %
|
11 %
|
59,583
|
53,866
|
50,169
|
74,154
|
48,436
|
43,518
|
37,352
|
57,082
|
36,893
|
Performance
Media
|
5 %
|
(3) %
|
206,520
|
213,227
|
203,719
|
242,222
|
196,959
|
196,699
|
183,266
|
226,322
|
176,485
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from
operating activities
|
193 %
|
235 %
|
57,503
|
17,187
|
14,017
|
161,340
|
19,614
|
1,328
|
41,964
|
125,455
|
41,628
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
19 %
|
(11) %
|
18,899
|
21,119
|
13,224
|
19,724
|
15,849
|
45,519
|
33,219
|
14,522
|
20,307
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
position
|
5 %
|
(3) %
|
283,990
|
291,698
|
341,862
|
411,257
|
269,857
|
298,183
|
380,663
|
448,200
|
407,323
|
|
|
|
|
|
|
|
|
|
|
|
|
Headcount
|
— %
|
— %
|
3,504
|
3,498
|
3,559
|
3,563
|
3,487
|
3,514
|
3,636
|
3,716
|
3,537
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales
Outstanding
(days - end of month) (2)
|
4
days
|
1
days
|
65
|
64
|
66
|
58
|
61
|
69
|
74
|
71
|
78
|
(1)
Refer to the "Non-GAAP Financial Measures" section for a definition
of this Non-GAAP metric.
|
(2) From
September 2023, we have included Iponweb in our calculation of Days
Sales Outstanding. Days Sales Outstanding excluding Iponweb would
have been 71 days for the same period.
|
View original
content:https://www.prnewswire.com/news-releases/criteo-reports-record-third-quarter-2024-results-302290801.html
SOURCE Criteo Corp