Michael Komasinski Appointed as Chief
Executive Officer
Deployed Record $225 Million to Repurchase Shares in
2024
Remaining Share Buyback Authorization Increased up
to $200 Million
Targeting
Mid-Single-Digit Growth in 2025
NEW
YORK, Feb. 5, 2025 /PRNewswire/ -- Criteo S.A.
(NASDAQ: CRTO) ("Criteo" or the "Company"), the commerce media
company, today announced financial results for the fourth quarter
and fiscal year ended December 31, 2024.
Fourth Quarter and Fiscal Year 2024 Financial
Highlights:
The following table summarizes our consolidated financial
results for the three months and twelve months ended December 31, 2024:
|
Three Months
Ended
|
Twelve Months
Ended
|
|
December
31
|
December
31
|
|
2024
|
|
2023
|
|
YoY
Change
|
2024
|
|
2023
|
|
YoY
Change
|
|
(in millions, except
EPS data)
|
GAAP
Results
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$553
|
|
$566
|
|
(2) %
|
$1,933
|
|
$1,949
|
|
(1) %
|
Gross Profit
|
$301
|
|
$277
|
|
9 %
|
$983
|
|
$863
|
|
14 %
|
Net Income
|
$72
|
|
$62
|
|
16 %
|
$115
|
|
$55
|
|
110 %
|
Gross Profit
margin
|
54 %
|
|
49 %
|
|
5ppt
|
51 %
|
|
44 %
|
|
7ppt
|
Diluted EPS
|
$1.23
|
|
$1.02
|
|
21 %
|
$1.90
|
|
$0.88
|
|
116 %
|
Cash from operating
activities
|
$169
|
|
$161
|
|
5 %
|
$258
|
|
$224
|
|
15 %
|
Cash and cash
equivalents
|
$291
|
|
$336
|
|
(14) %
|
$291
|
|
$336
|
|
(14) %
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Results1
|
|
|
|
|
|
|
|
|
|
|
Contribution
ex-TAC
|
$334
|
|
$316
|
|
6 %
|
$1,121
|
|
$1,023
|
|
10 %
|
Adjusted
EBITDA
|
$144
|
|
$139
|
|
4 %
|
$390
|
|
$302
|
|
29 %
|
Adjusted diluted
EPS
|
$1.75
|
|
$1.52
|
|
15 %
|
$4.57
|
|
$3.18
|
|
44 %
|
Free Cash Flow
(FCF)
|
$146
|
|
$142
|
|
3 %
|
$182
|
|
$110
|
|
65 %
|
FCF / Adjusted
EBITDA
|
101 %
|
|
102 %
|
|
(1)ppt
|
47 %
|
|
36 %
|
|
11ppt
|
"I'm incredibly proud of what our team has accomplished. This
year, we solidified our position as a global leader in Commerce
Media and delivered our strongest financial performance to date,
marking our third consecutive year of double-digit growth," said
Megan Clarken, Chief Executive
Officer of Criteo. "As I pass the baton to Michael Komasinski to lead Criteo into its next
chapter of AI-driven innovation and growth, I do so with excitement
for the Company's future."
Operating Highlights
- The Company appointed Michael
Komasinski as its new Chief Executive Officer, effective
February 15, 2025.
- Retail Media Contribution ex-TAC grew 25% year-over-year at
constant currency2 in 2024 and 23% in Q4.
- Same-retailer Contribution ex-TAC3 retention for
Retail Media was 128% in 2024 and 126% in Q4.
- We expanded our platform adoption to 3,500 brands and 225
retailers, including Harrods.
- Performance Media Contribution ex-TAC was up 8% year-over-year
at constant currency2 in 2024 and up 3% in Q4.
- Criteo's media spend4 was $4.3 billion in 2024, growing 5% year-over-year
at constant currency2 and $1.3
billion in Q4.
- We deployed $225 million of
capital for share repurchases in 2024, and our Board of Directors
increased the Company's remaining share repurchase authorization to
up to $200 million in January 2025.
___________________________________________________
|
1
Contribution ex-TAC, Contribution ex-TAC margin, 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-client Contribution ex-TAC 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 Media
spend is defined as working media spend allocated to Retail Media
campaigns and media spend activated on behalf of Performance Media
clients.
|
Financial Summary
Revenue for Q4 2024 was $553
million, gross profit was $301
million and Contribution ex-TAC was $334 million. Net income for Q4 was $72 million, or $1.23 per share on a diluted basis. Adjusted
EBITDA for Q4 was $144 million,
resulting in an adjusted diluted EPS of $1.75. As reported, revenue for Q4
decreased (2)%, gross profit increased 9% and Contribution
ex-TAC increased 6%. At constant currency, revenue for Q4 decreased
(1)% and Contribution ex-TAC increased 7%.
Revenue for the fiscal year 2024 was $1.9
billion, gross profit was $983
million and Contribution ex-TAC was $1.1 billion. As reported, revenue for 2024
decreased (1)%, gross profit increased 14% and Contribution ex-TAC
increased 10%. At constant currency, revenue for 2024 increased
0.4% and Contribution ex-TAC increased 11%. Net income for fiscal
year 2024 was $115 million, or
$1.90 per share on a diluted basis.
Fiscal year 2024 Adjusted EBITDA was $390
million, resulting in an adjusted diluted EPS of
$4.57. Cash flow from operating
activities was $169 million in Q4 and
Free Cash Flow was $146 million in
Q4. As of December 31, 2024, we had
$333 million in cash and marketable
securities on our balance sheet.
Sarah Glickman, Chief Financial
Officer, said, "In 2024, we delivered record performance and
expanded our adjusted EBITDA margin by 500 basis points to 35%. We
deployed $225 million of capital for
share repurchases, demonstrating our focus on driving shareholder
value. As we enter 2025, we believe we are well-positioned to
deliver continued growth, robust profitability, and strong cash
generation."
Fourth Quarter 2024 Results
Revenue, Gross Profit and Contribution ex-TAC
Revenue decreased (2)% year-over-year in Q4 2024, and decreased
(1)% at constant currency, to $553
million (Q4 2023: $566
million). Gross profit increased 9% year-over-year in Q4
2024 to $301 million (Q4 2023:
$277 million). Gross profit as a
percentage of revenue, or gross profit margin, was 54% (Q4 2023:
49%). Contribution ex-TAC in the fourth quarter increased 6%
year-over-year, or increased 7% at constant currency, to
$334 million (Q4 2023:
$316 million).
- Retail Media revenue increased 20%, or 21% at constant
currency, and Retail Media Contribution ex-TAC increased 22%, or
23% at constant currency, driven by continued strength in Retail
Media onsite, new client integrations, an uptick in offsite
campaigns and growing network effects of the platform.
- Performance Media revenue decreased (6)%, or decreased (5)% at
constant currency, and Performance Media Contribution ex-TAC
increased 1%, or 3% at constant currency, driven by the continued
traction of Commerce Audiences as more clients adopt full funnel
activation, partially offset by lower Retargeting and AdTech
services and supply.
Net Income and Adjusted Net Income
Net income was $72 million in Q4
2024 (Q4 2023: net income of $62
million). Net income allocated to shareholders of Criteo was
$71 million, or $1.23 per share on a diluted basis (Q4 2023:
net income available to shareholders of $61
million, or $1.02 per share on
a diluted basis).
Adjusted net income, a non-GAAP financial measure, was
$101 million, or $1.75 per share on a diluted basis (Q4 2023:
$91 million, or $1.52 per share on a diluted basis).
Adjusted EBITDA and Operating Expenses
Adjusted EBITDA was $144 million,
representing an increase of 4% year-over-year (Q4 2023:
$139 million). This 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 43% (Q4 2023: 44%).
Operating expenses increased by 10% year-over-year to
$206 million (Q4 2023:
$188 million), mostly driven by
planned growth investments. Non-GAAP operating expenses increased
12% year-over-year to $165 million
(Q4 2023: $147 million).
Fiscal Year 2024 Results
Revenue, Gross Profit and Contribution ex-TAC
Revenue decreased (1)% year-over-year, or increased
0.4% at constant currency, to $1.9 billion (FY 2023: $1.9 billion). Gross profit increased 14%
year-over-year to $983
million (FY 2023: $863 million).
Gross profit as a percentage of revenue, or gross profit margin,
was 51% (FY 2023: 44%). Contribution ex-TAC increased
10% year-over-year, or increased 11% at constant
currency, to $1.1 billion (FY
2023: $1.0 billion).
- Retail Media revenue increased 24%, or 24% at constant
currency, and Retail Media Contribution ex-TAC increased 25%, or
25% 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 (4)%, or decreased (2)% at
constant currency, and Performance Media Contribution ex-TAC
increased 6%, or 8% at constant currency, driven by strong growth
for Commerce Audiences and resilient Retargeting, partially offset
by lower AdTech services and supply.
Net Income and Adjusted Net Income
Net income was $115 million (FY
2023: $55 million). Net income
available to shareholders of Criteo was $112
million, or $1.90 per share on
a diluted basis (FY 2023: $53
million, or $0.88 per share on
a diluted basis).
Adjusted net income was $268
million, or $4.57 per share on
a diluted basis (FY 2023: $191
million, or $3.18 per share on
a diluted basis).
Adjusted EBITDA and Operating Expenses
Adjusted EBITDA was $390 million,
representing an increase of 29% year-over-year (FY 2023:
$302 million). This reflects higher
Contribution ex-TAC and effective cost management. Adjusted
EBITDA as a percentage of Contribution ex-TAC, or Adjusted EBITDA
margin, was 35% (FY 2023: 30%).
Operating expenses increased 6% year-over-year to $832 million (FY 2023: $786 million), mostly driven by planned growth
investments and the partial reversal of the loss contingency
related to the CNIL matter in 2023. Non-GAAP operating expenses
increased 3% or $20 million to
$627 million (FY 2023: $607 million).
Cash Flow, Cash and Financial Liquidity Position
Cash flow from operating activities increased to $169 million in Q4 2024 (Q4 2023:
$161 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 and equipment, increased to $146 million in Q4 2024 (Q4 2023:
$142 million).
Cash and cash equivalents, and marketable securities, decreased
$26 million compared to
December 31, 2023 to $333 million, after spending $225 million on share repurchases in 2024
(2023: $125 million).
As of December 31, 2024, the
Company had total financial liquidity of approximately $782 million, including its cash position,
marketable securities, revolving credit facility and treasury
shares reserved for M&A.
Criteo Appointed Michael Komasinski as Chief Executive
Officer
The Board of Directors of the Company appointed Michael Komasinski as Chief Executive Officer
and a member of the Board, effective February 15, 2025. Komasinski will succeed
Megan Clarken who, as previously
announced, is retiring and will be stepping down from her role as
CEO and from the Board. Clarken will temporarily serve in a senior
advisory role to ensure a smooth transition.
Komasinski brings over 20 years of AdTech expertise and a proven
track record of driving accelerated growth, AI-driven innovation,
and scale. Throughout his career, he has gained significant
data-driven technology expertise and vast retail media experience.
He previously served as CEO of the Americas, President of Global
Data & Technology, and member of the Group Executive Management
team at dentsu, one of the largest global advertising holding
companies. He joined dentsu through its acquisition of Merkle in
2016 and led both the EMEA and Americas regions before becoming
Global CEO of Merkle in 2021. He previously served in leadership
positions at Razorfish, Schawk Retail Marketing, The Nielsen
Company, and A.T. Kearney. Michael is a board member of the Ad
Council and serves on the client advisory boards of Meta and
Microsoft.
2025 Business Outlook
The following forward-looking statements reflect Criteo's
expectations as of February 5,
2025.
Fiscal year 2025 guidance:
- Mid-single-digit growth in Contribution ex-TAC at constant
currency
- Adjusted EBITDA margin of approximately 33% to 34% of
Contribution ex-TAC
First quarter 2025 guidance:
- Contribution ex-TAC between $256
million and $260 million,
or year-over-year growth at constant-currency of +3% to +5%
- Adjusted EBITDA between $68
million and $72
million
The above guidance for the first quarter and fiscal year ending
December 31, 2025 assumes the
following exchange rates for the main currencies impacting our
business: a U.S. dollar-euro rate of 0.962, a U.S. dollar-Japanese
Yen rate of 150, a U.S. dollar-British pound rate of 0.802, a U.S.
dollar-Korean Won rate of 1,350 and a U.S. dollar-Brazilian real
rate of 5.75.
The above guidance assumes that no additional acquisitions are
completed during the first quarter of 2025 or the fiscal year ended
December 31, 2025.
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.
Extension of Share Repurchase Authorization
Criteo's Board of Directors approved an increase of the
previously authorized share repurchase program from up to
$630 million to up to $805 million of the Company's outstanding
American Depositary Shares. As of January
31, 2025, the remaining share buyback authorization was
extended to up to $200 million. The
Company intends to use repurchased shares under this extended
program to satisfy employee equity obligations in lieu of issuing
new shares, which would limit future dilution for its shareholders,
as well as to fund potential acquisitions in the future.
Under the terms of the authorization, the stock purchases may be
made from time to time in compliance with applicable state and
federal securities laws and applicable provisions of French
corporate law. The timing and amounts of any purchases will be
based on market conditions and other factors including price,
regulatory requirements and capital availability, as determined by
Criteo's management team. The program does not require the purchase
of any minimum number of shares and may be suspended, modified or
discontinued at any time without prior notice.
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, Contribution ex-TAC margin, 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, certain acquisition costs and a loss
contingency related to a regulatory matter. 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, a loss contingency
related to a regulatory matter, 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 net acquisition of 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, certain acquisition and integration costs,
and a loss contingency related to a regulatory matter. 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 quarter ending March
31, 2025 and the year ending December
31, 2025, 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, February 5, 2025, at
8:00 AM ET, 2:00 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)
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
290,693
|
|
$
336,341
|
Trade receivables, net
of allowances of $ 28.6 million and $ 43.3 million at December 31,
2024 and December 31, 2023, respectively
|
|
800,859
|
|
775,589
|
Income
taxes
|
|
1,550
|
|
2,065
|
Other taxes
|
|
53,883
|
|
68,936
|
Other current
assets
|
|
50,637
|
|
48,291
|
Restricted cash -
current
|
|
250
|
|
75,000
|
Marketable securities
- current portion
|
|
26,242
|
|
5,970
|
Total current
assets
|
|
1,224,114
|
|
1,312,192
|
Property and equipment,
net
|
|
107,222
|
|
126,494
|
Intangible assets,
net
|
|
158,384
|
|
180,888
|
Goodwill
|
|
515,188
|
|
524,197
|
Right of Use Asset -
operating lease
|
|
99,468
|
|
112,487
|
Marketable securities -
noncurrent portion
|
|
15,584
|
|
16,575
|
Noncurrent financial
assets
|
|
4,332
|
|
5,294
|
Other noncurrent
assets
|
|
61,151
|
|
60,742
|
Deferred tax
assets
|
|
81,006
|
|
52,680
|
Total noncurrent assets
|
|
1,042,335
|
|
1,079,357
|
Total assets
|
|
$
2,266,449
|
|
$
2,391,549
|
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Trade
payables
|
|
$
802,524
|
|
$
838,522
|
Contingencies -
current portion
|
|
1,882
|
|
1,467
|
Income
taxes
|
|
34,863
|
|
17,213
|
Financial liabilities
- current portion
|
|
3,325
|
|
3,389
|
Lease liability -
operating - current portion
|
|
25,812
|
|
35,398
|
Other taxes
|
|
19,148
|
|
26,289
|
Employee - related
payables
|
|
109,227
|
|
113,287
|
Other current
liabilities
|
|
49,819
|
|
104,552
|
Total current
liabilities
|
|
1,046,600
|
|
1,140,117
|
Deferred tax
liabilities
|
|
4,067
|
|
1,083
|
Defined benefit
plans
|
|
4,709
|
|
4,123
|
Financial liabilities -
noncurrent portion
|
|
297
|
|
77
|
Lease liability -
operating - noncurrent portion
|
|
77,584
|
|
83,051
|
Contingencies -
noncurrent portion
|
|
31,939
|
|
32,625
|
Other noncurrent
liabilities
|
|
20,156
|
|
19,082
|
Total non-current liabilities
|
|
138,752
|
|
140,041
|
Total
liabilities
|
|
1,185,352
|
|
1,280,158
|
Shareholders'
equity:
|
|
|
|
|
Common shares, €0.025
par value, 57,744,839 and 61,165,663 shares authorized,
issued and outstanding at December 31, 2024 and December 31, 2023 ,
respectively.
|
|
1,931
|
|
2,023
|
Treasury stock,
3,467,417 and 5,400,572 shares at cost as of December 31, 2024 and
December 31, 2023 , respectively.
|
|
(125,298)
|
|
(161,788)
|
Additional paid-in
capital
|
|
709,580
|
|
769,240
|
Accumulated other
comprehensive income (loss)
|
|
(108,768)
|
|
(85,326)
|
Retained
earnings
|
|
571,744
|
|
555,456
|
Equity - attributable
to shareholders of Criteo S.A.
|
|
1,049,189
|
|
1,079,605
|
Noncontrolling
interests
|
|
31,908
|
|
31,786
|
Total equity
|
|
1,081,097
|
|
1,111,391
|
Total equity and
liabilities
|
|
$
2,266,449
|
|
$
2,391,549
|
CRITEO S.A.
Consolidated Statement of Operations
(U.S. dollars in thousands, except share and per share data,
unaudited)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December
31
|
|
December
31
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
553,035
|
|
$
566,302
|
|
$
1,933,289
|
|
$
1,949,445
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
|
|
|
|
|
|
|
Traffic acquisition
cost
|
|
218,636
|
|
249,926
|
|
811,806
|
|
926,839
|
Other cost of
revenue
|
|
33,428
|
|
39,750
|
|
138,512
|
|
159,562
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
300,971
|
|
276,626
|
|
982,971
|
|
863,044
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Research and
development expenses
|
|
67,559
|
|
48,402
|
|
279,341
|
|
242,289
|
Sales and operations
expenses
|
|
97,356
|
|
97,687
|
|
376,090
|
|
406,012
|
General and
administrative expenses
|
|
41,548
|
|
42,219
|
|
176,138
|
|
137,525
|
Total Operating
expenses
|
|
206,463
|
|
188,308
|
|
831,569
|
|
785,826
|
Income from
operations
|
|
94,508
|
|
88,318
|
|
151,402
|
|
77,218
|
Financial and Other
Income (Expense)
|
|
2,206
|
|
(4,498)
|
|
3,095
|
|
(2,490)
|
Income before
taxes
|
|
96,714
|
|
83,820
|
|
154,497
|
|
74,728
|
Provision for income
taxes
|
|
24,770
|
|
21,769
|
|
39,784
|
|
20,084
|
Net income
|
|
$
71,944
|
|
$
62,051
|
|
$
114,713
|
|
$
54,644
|
|
|
|
|
|
|
|
|
|
Net income available
to shareholders of Criteo S.A.
|
|
$
71,095
|
|
$
61,017
|
|
$
111,571
|
|
$
53,259
|
Net income available
to noncontrolling interests
|
|
$
849
|
|
$
1,034
|
|
$
3,142
|
|
$
1,385
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding used in computing per share amounts:
|
|
|
|
|
|
|
|
|
Basic
|
|
54,695,112
|
|
56,107,042
|
|
54,817,136
|
|
56,170,658
|
Diluted
|
|
57,640,779
|
|
59,687,020
|
|
58,605,529
|
|
60,231,627
|
|
|
|
|
|
|
|
|
|
Net income allocated
to shareholders per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
1.30
|
|
$
1.09
|
|
$
2.04
|
|
$
0.95
|
Diluted
|
|
$
1.23
|
|
$
1.02
|
|
$
1.90
|
|
$
0.88
|
CRITEO
S.A.
Consolidated
Statement of Cash Flows
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December
31
|
|
December
31
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
71,944
|
|
$
62,051
|
|
$
114,713
|
|
$
54,644
|
Non-cash and
non-operating items
|
|
56,105
|
|
60,663
|
|
192,118
|
|
103,369
|
- Amortization and provisions
|
|
20,620
|
|
16,048
|
|
87,754
|
|
72,336
|
- Payment for contingent liability on regulatory matters
|
|
—
|
|
—
|
|
—
|
|
(43,334)
|
- Equity awards compensation expense
|
|
24,420
|
|
20,832
|
|
106,613
|
|
97,185
|
- Net loss (gain) on disposal of noncurrent assets
|
|
994
|
|
974
|
|
1,918
|
|
(7,929)
|
- Change in uncertain tax positions
|
|
(7)
|
|
(566)
|
|
1,757
|
|
(880)
|
- Net change in fair
value of Earn-out
|
|
(2,195)
|
|
845
|
|
1,007
|
|
2,344
|
- Change in deferred taxes
|
|
(9,670)
|
|
1,154
|
|
(26,040)
|
|
(23,588)
|
- Change in income taxes
|
|
28,710
|
|
22,431
|
|
19,389
|
|
4,424
|
- Other
|
|
(6,767)
|
|
(1,055)
|
|
(280)
|
|
2,811
|
Changes in assets
and liabilities
|
|
41,405
|
|
38,626
|
|
(48,670)
|
|
66,233
|
- (Increase) / Decrease in trade receivables
|
|
(167,111)
|
|
(135,233)
|
|
(28,516)
|
|
(56,344)
|
- Increase / (Decrease) in trade payables
|
|
193,703
|
|
159,127
|
|
(17,160)
|
|
87,937
|
- (Increase) / Decrease in other current assets
|
|
10,881
|
|
(8,648)
|
|
10,142
|
|
(5,616)
|
- Increase / (Decrease) in other current liabilities
|
|
2,925
|
|
24,089
|
|
(11,314)
|
|
40,952
|
- Change in operating lease liabilities and right of use
assets
|
|
1,007
|
|
(709)
|
|
(1,822)
|
|
(696)
|
NET CASH PROVIDED
BY OPERATING ACTIVITIES
|
|
169,454
|
|
161,340
|
|
258,161
|
|
224,246
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
Acquisition of
intangible assets, property, plant and equipment
|
|
(24,159)
|
|
(20,860)
|
|
(78,112)
|
|
(116,115)
|
Disposal of intangibles
assets, property and equipment
|
|
765
|
|
1,136
|
|
1,476
|
|
1,804
|
Payment for business,
net of cash acquired
|
|
—
|
|
132
|
|
(527)
|
|
(6,825)
|
Proceeds from
disposition of investment
|
|
—
|
|
(778)
|
|
—
|
|
8,847
|
Purchases of marketable
securities
|
|
(20,950)
|
|
(5,378)
|
|
(26,688)
|
|
(22,471)
|
Maturities and sales of
marketable securities
|
|
5,409
|
|
21,236
|
|
5,950
|
|
26,048
|
NET CASH USED IN
INVESTING ACTIVITIES
|
|
(38,935)
|
|
(4,512)
|
|
(97,901)
|
|
(108,712)
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
Change in other
financial liabilities
|
|
—
|
|
235
|
|
—
|
|
235
|
Proceeds from exercise
of stock options
|
|
117
|
|
(3)
|
|
4,550
|
|
1,945
|
Repurchase of treasury
stocks
|
|
(67,103)
|
|
(22,135)
|
|
(224,595)
|
|
(125,489)
|
Cash payment for
contingent consideration
|
|
(51,983)
|
|
—
|
|
(51,983)
|
|
(22,025)
|
Other financing
activities
|
|
2,825
|
|
(493)
|
|
1,529
|
|
(1,920)
|
NET CASH USED IN
FINANCING ACTIVITIES
|
|
(116,144)
|
|
(22,396)
|
|
(270,499)
|
|
(147,254)
|
Effect of exchange
rates changes on cash and cash equivalents and restricted
cash
|
|
(7,422)
|
|
7,053
|
|
(10,159)
|
|
(5,139)
|
Net increase (decrease)
in cash and cash equivalents and restricted cash
|
|
6,953
|
|
141,485
|
|
(120,398)
|
|
(36,859)
|
Net cash and cash
equivalents and restricted cash at the beginning of the
period
|
|
283,990
|
|
269,857
|
|
411,341
|
|
448,200
|
Net cash and cash
equivalents and restricted cash at the end of the
period
|
|
$
290,943
|
|
$
411,341
|
|
$
290,943
|
|
$
411,341
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH
FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for taxes,
net of refunds
|
|
$ (4,606)
|
|
$
1,250
|
|
$
(40,705)
|
|
$
(40,127)
|
Cash paid for
interest
|
|
$
(328)
|
|
$
(424)
|
|
$ (1,360)
|
|
$ (1,539)
|
Non-cash investing and
financing activities:
|
|
|
|
|
|
|
|
|
Intangible assets,
property, plant and equipment in trade payables and other current
liabilities
|
|
$
1,758
|
|
$
3,346
|
|
$
1,758
|
|
$
3,346
|
CRITEO
S.A.
Reconciliation of
Cash from Operating Activities to Free Cash Flow
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December
31
|
|
December
31
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
CASH FROM (USED FOR)
OPERATING ACTIVITIES
|
|
$
169,454
|
|
$
161,340
|
|
$
258,161
|
|
$
224,246
|
Acquisition of
intangible assets, property and equipment
|
|
(24,159)
|
|
(20,860)
|
|
(78,112)
|
|
(116,115)
|
Disposal of intangibles
assets, property and equipment
|
|
765
|
|
1,136
|
|
1,476
|
|
1,804
|
FREE CASH FLOW
(1)
|
|
$
146,060
|
|
$
141,616
|
|
$
181,525
|
|
$
109,935
|
|
(1) Free Cash Flow is defined as cash
flow from operating activities less net acquisitions of intangible
assets, property and equipment.
|
CRITEO
S.A.
Reconciliation of
Contribution ex-TAC to Gross Profit
(U.S. dollars in
thousands, unaudited)
|
|
|
Three Months
Ended
|
|
|
|
Twelve Months
Ended
|
|
|
December
31
|
|
|
|
December
31
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Gross
Profit
|
300,971
|
|
276,626
|
|
9 %
|
|
982,971
|
|
863,044
|
|
14 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Cost of
Revenue
|
33,428
|
|
39,750
|
|
(16) %
|
|
138,512
|
|
159,562
|
|
(13) %
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution ex-TAC
(1)
|
$ 334,399
|
|
$ 316,376
|
|
6 %
|
|
$
1,121,483
|
|
$
1,022,606
|
|
10 %
|
|
(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
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
|
|
|
December
31
|
|
|
|
|
|
December
31
|
|
|
|
|
|
Segment
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
YoY
Change
at
Constant
Currency (2)
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
YoY
Change
at
Constant
Currency (2)
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
Media
|
|
$
91,889
|
|
$
76,583
|
|
20 %
|
|
21 %
|
|
$ 258,303
|
|
$ 209,007
|
|
24 %
|
|
24 %
|
|
Performance
Media
|
|
461,146
|
|
489,719
|
|
(6) %
|
|
(5) %
|
|
1,674,986
|
|
1,740,438
|
|
(4) %
|
|
(2) %
|
|
Total
|
|
553,035
|
|
566,302
|
|
(2) %
|
|
(1) %
|
|
1,933,289
|
|
1,949,445
|
|
(1) %
|
|
0.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution
ex-TAC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
Media
|
|
90,228
|
|
74,154
|
|
22 %
|
|
23 %
|
|
253,846
|
|
203,460
|
|
25 %
|
|
25 %
|
|
Performance
Media
|
|
244,171
|
|
242,222
|
|
1 %
|
|
3 %
|
|
867,637
|
|
819,146
|
|
6 %
|
|
8 %
|
|
Total (1)
|
|
$
334,399
|
|
$
316,376
|
|
6 %
|
|
7 %
|
|
$
1,121,483
|
|
$
1,022,606
|
|
10 %
|
|
11 %
|
|
(1) Refer to the Non-GAAP Financial
Measures section of this filing for a definition of the Non-GAAP
metric.
|
|
(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.
|
CRITEO
S.A.
Reconciliation of
Adjusted EBITDA to Net Income (Loss)
(U.S. dollars in
thousands, unaudited)
|
|
|
|
Three Months
Ended
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
December
31
|
|
|
|
December
31
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Net income
(loss)
|
|
$
71,944
|
|
$
62,051
|
|
16 %
|
|
$
114,713
|
|
$
54,644
|
|
110 %
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Income
(Expense)
|
|
(2,206)
|
|
4,497
|
|
(149) %
|
|
(3,095)
|
|
2,805
|
|
(210) %
|
Provision for income
taxes
|
|
24,770
|
|
21,769
|
|
14 %
|
|
39,784
|
|
20,084
|
|
98 %
|
Equity awards
compensation expense
|
|
21,710
|
|
21,003
|
|
3 %
|
|
105,742
|
|
99,222
|
|
7 %
|
Pension service
costs
|
|
(23)
|
|
(131)
|
|
82 %
|
|
495
|
|
401
|
|
23 %
|
Depreciation and
amortization expense
|
|
25,514
|
|
23,079
|
|
11 %
|
|
101,193
|
|
99,653
|
|
2 %
|
Acquisition-related
costs
|
|
(522)
|
|
613
|
|
(185) %
|
|
1,439
|
|
1,894
|
|
(24) %
|
Net loss contingency on
regulatory matters
|
|
—
|
|
35
|
|
(100) %
|
|
—
|
|
(21,632)
|
|
100 %
|
Restructuring,
integration and transformation costs
|
|
2,821
|
|
5,729
|
|
(51) %
|
|
29,847
|
|
44,727
|
|
(33) %
|
Total net
adjustments
|
|
72,064
|
|
76,594
|
|
(6) %
|
|
275,405
|
|
247,154
|
|
11 %
|
Adjusted EBITDA
(1)
|
|
$
144,008
|
|
$
138,645
|
|
4 %
|
|
$
390,118
|
|
$
301,798
|
|
29 %
|
|
(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
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
December
31
|
|
|
|
December
31
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Research and
Development expenses
|
|
$
67,559
|
|
$
48,402
|
|
40 %
|
|
$ 279,341
|
|
$ 242,289
|
|
15 %
|
Equity awards
compensation expense
|
|
9,713
|
|
10,465
|
|
(7) %
|
|
54,628
|
|
55,078
|
|
(1) %
|
Depreciation and
Amortization expense
|
|
13,740
|
|
10,258
|
|
34 %
|
|
51,936
|
|
38,485
|
|
35 %
|
Pension service
costs
|
|
57
|
|
(18)
|
|
417 %
|
|
330
|
|
263
|
|
25 %
|
Acquisition-related
costs
|
|
—
|
|
(3)
|
|
100 %
|
|
—
|
|
504
|
|
(100) %
|
Restructuring,
integration and transformation costs
|
|
412
|
|
1,031
|
|
(60) %
|
|
8,576
|
|
9,853
|
|
(13) %
|
Non GAAP - Research and
Development expenses
|
|
43,637
|
|
26,669
|
|
64 %
|
|
163,871
|
|
138,106
|
|
19 %
|
Sales and Operations
expenses
|
|
97,356
|
|
97,687
|
|
— %
|
|
376,090
|
|
406,012
|
|
(7) %
|
Equity awards
compensation expense
|
|
6,892
|
|
4,819
|
|
43 %
|
|
22,985
|
|
21,633
|
|
6 %
|
Depreciation and
Amortization expense
|
|
3,311
|
|
3,140
|
|
5 %
|
|
12,960
|
|
13,267
|
|
(2) %
|
Pension service
costs
|
|
(110)
|
|
(132)
|
|
17 %
|
|
(32)
|
|
(49)
|
|
35 %
|
Restructuring,
integration and transformation costs
|
|
(26)
|
|
2,912
|
|
(101) %
|
|
5,467
|
|
19,923
|
|
(73) %
|
Non GAAP - Sales and
Operations expenses
|
|
87,289
|
|
86,948
|
|
— %
|
|
334,710
|
|
351,238
|
|
(5) %
|
General and
Administrative expenses
|
|
41,548
|
|
42,219
|
|
(2) %
|
|
176,138
|
|
137,525
|
|
28 %
|
Equity awards
compensation expense
|
|
5,105
|
|
5,719
|
|
(11) %
|
|
28,129
|
|
22,511
|
|
25 %
|
Depreciation and
Amortization expense
|
|
391
|
|
477
|
|
(18) %
|
|
1,716
|
|
2,127
|
|
(19) %
|
Pension service
costs
|
|
30
|
|
19
|
|
58 %
|
|
197
|
|
187
|
|
5 %
|
Acquisition-related
costs
|
|
(522)
|
|
616
|
|
(185) %
|
|
1,439
|
|
1,390
|
|
4 %
|
Restructuring,
integration and transformation costs
|
|
2,435
|
|
1,786
|
|
36 %
|
|
15,804
|
|
14,951
|
|
6 %
|
Net loss contingency
on regulatory matters
|
|
—
|
|
35
|
|
(100) %
|
|
—
|
|
(21,632)
|
|
100 %
|
Non GAAP - General and
Administrative expenses
|
|
34,109
|
|
33,567
|
|
2 %
|
|
128,853
|
|
117,991
|
|
9 %
|
Total Operating
expenses
|
|
206,463
|
|
188,308
|
|
10 %
|
|
831,569
|
|
785,826
|
|
6 %
|
Equity awards
compensation expense
|
|
21,710
|
|
21,003
|
|
3 %
|
|
105,742
|
|
99,222
|
|
7 %
|
Depreciation and
Amortization expense
|
|
17,442
|
|
13,875
|
|
26 %
|
|
66,612
|
|
53,879
|
|
24 %
|
Pension service
costs
|
|
(23)
|
|
(131)
|
|
82 %
|
|
495
|
|
401
|
|
23 %
|
Acquisition-related
costs
|
|
(522)
|
|
613
|
|
(185) %
|
|
1,439
|
|
1,894
|
|
(24) %
|
Restructuring,
integration and transformation costs
|
|
2,821
|
|
5,729
|
|
(51) %
|
|
29,847
|
|
44,727
|
|
(33) %
|
Net loss contingency
on regulatory matters
|
|
—
|
|
35
|
|
(100) %
|
|
—
|
|
(21,632)
|
|
100 %
|
Total Non GAAP
Operating expenses (1)
|
|
165,035
|
|
$ 147,184
|
|
12 %
|
|
627,434
|
|
607,335
|
|
3 %
|
|
(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
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
December
31
|
|
|
|
December
31
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Net income
(loss)
|
|
$
71,944
|
|
$
62,051
|
|
16 %
|
|
$ 114,713
|
|
$
54,644
|
|
110 %
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity awards
compensation expense
|
|
21,710
|
|
21,003
|
|
3 %
|
|
105,742
|
|
99,222
|
|
7 %
|
Amortization of
acquisition-related intangible assets
|
|
8,573
|
|
8,943
|
|
(4) %
|
|
34,860
|
|
34,980
|
|
— %
|
Acquisition-related
costs
|
|
(522)
|
|
613
|
|
(185) %
|
|
1,439
|
|
1,894
|
|
(24) %
|
Net loss contingency on
regulatory matters
|
|
—
|
|
35
|
|
(100) %
|
|
—
|
|
(21,632)
|
|
100 %
|
Restructuring,
integration and transformation costs
|
|
2,821
|
|
5,729
|
|
(51) %
|
|
29,847
|
|
44,727
|
|
(33) %
|
Tax impact of the above
adjustments (1)
|
|
(3,686)
|
|
(7,469)
|
|
51 %
|
|
(18,734)
|
|
(22,536)
|
|
17 %
|
Total net
adjustments
|
|
28,896
|
|
28,854
|
|
— %
|
|
153,154
|
|
136,655
|
|
12 %
|
Adjusted net
income(2)
|
|
$ 100,840
|
|
$
90,905
|
|
11 %
|
|
$ 267,867
|
|
$ 191,299
|
|
40 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Basic
|
|
54,695,112
|
|
56,107,042
|
|
|
|
54,817,136
|
|
56,170,658
|
|
|
-
Diluted
|
|
57,640,779
|
|
59,687,020
|
|
|
|
58,605,529
|
|
60,231,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Basic
|
|
$
1.84
|
|
$
1.62
|
|
14 %
|
|
$
4.89
|
|
$
3.41
|
|
43 %
|
-
Diluted
|
|
$
1.75
|
|
$
1.52
|
|
15 %
|
|
$
4.57
|
|
$
3.18
|
|
44 %
|
|
(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
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
December
31
|
|
|
|
December
31
|
|
|
|
|
2024
|
|
2023
|
|
YoY
Change
|
|
2024
|
|
2023
|
|
YoY
Change
|
Gross Profit as
reported
|
|
$
300,971
|
|
$
276,626
|
|
9 %
|
|
$
982,971
|
|
$
863,044
|
|
14 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other cost of revenue
as reported
|
|
33,428
|
|
39,750
|
|
(16) %
|
|
138,512
|
|
159,562
|
|
(13) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution ex-TAC as
reported(2)
|
|
334,399
|
|
316,376
|
|
6 %
|
|
1,121,483
|
|
1,022,606
|
|
10 %
|
Conversion impact U.S.
dollar/other currencies
|
|
5,122
|
|
—
|
|
|
|
14,980
|
|
—
|
|
|
Contribution ex-TAC at
constant currency
|
|
339,521
|
|
316,376
|
|
7 %
|
|
1,136,463
|
|
1,022,606
|
|
11 %
|
Contribution
ex-TAC(2)/Revenue as reported
|
|
60 %
|
|
56 %
|
|
|
|
58 %
|
|
52 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic acquisition
costs as reported
|
|
218,636
|
|
249,926
|
|
(13) %
|
|
811,806
|
|
926,839
|
|
(12) %
|
Conversion impact U.S.
dollar/other currencies
|
|
1,276
|
|
—
|
|
|
|
9,529
|
|
—
|
|
|
Traffic acquisition
costs at constant currency
|
|
219,912
|
|
249,926
|
|
(12) %
|
|
821,335
|
|
926,839
|
|
(11) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue as
reported
|
|
553,035
|
|
566,302
|
|
(2) %
|
|
1,933,289
|
|
1,949,445
|
|
(1) %
|
Conversion impact U.S.
dollar/other currencies
|
|
6,399
|
|
—
|
|
|
|
24,509
|
|
—
|
|
|
Revenue at constant
currency
|
|
$
559,434
|
|
$
566,302
|
|
(1) %
|
|
$ 1,957,798
|
|
$ 1,949,445
|
|
0.4 %
|
|
(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)
|
|
|
|
Twelve 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
|
|
(947,955)
|
|
(1,092,966)
|
Basic number of shares
- Basic EPS basis
|
|
54,817,136
|
|
56,170,658
|
Dilutive effect of
share options, warrants, employee warrants - Treasury
method
|
|
3,788,393
|
|
4,060,969
|
Diluted number of
shares - Diluted EPS basis
|
|
58,605,529
|
|
60,231,627
|
|
|
|
|
|
Shares issued as at
December 31, before Treasury stocks
|
|
57,744,839
|
|
61,165,663
|
Treasury stocks as of
December 31,
|
|
(3,467,417)
|
|
(5,400,572)
|
Shares outstanding as
of December 31, after Treasury stocks
|
|
54,277,422
|
|
55,765,091
|
Total dilutive effect
of share options, warrants, employee warrants
|
|
5,896,157
|
|
8,471,113
|
Fully diluted shares as
at December 31,
|
|
60,173,579
|
|
64,236,204
|
CRITEO
S.A.
Supplemental
Financial Information and Operating Metrics
(U.S. dollars in
thousands except where stated, unaudited)
|
|
|
YoY
Change
|
QoQ
Change
|
Q4
2024
|
Q3
2024
|
Q2
2024
|
Q1
2024
|
Q4
2023
|
Q3
2023
|
Q2
2023
|
Q1
2023
|
Q4
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Clients
|
(5) %
|
1 %
|
17,269
|
17,162
|
17,744
|
17,767
|
18,197
|
18,423
|
18,646
|
18,679
|
18,990
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
(2) %
|
21 %
|
553,035
|
458,892
|
471,307
|
450,055
|
566,302
|
469,193
|
468,934
|
445,016
|
564,425
|
Americas
|
(2) %
|
33 %
|
274,620
|
206,816
|
212,374
|
198,365
|
280,597
|
219,667
|
208,463
|
188,288
|
281,806
|
EMEA
|
(3) %
|
13 %
|
183,372
|
161,745
|
168,496
|
162,842
|
189,291
|
158,756
|
163,969
|
160,214
|
185,125
|
APAC
|
(1) %
|
5 %
|
95,043
|
90,331
|
90,437
|
88,848
|
96,414
|
90,770
|
96,502
|
96,514
|
97,494
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
(2) %
|
21 %
|
553,035
|
458,892
|
471,307
|
450,055
|
566,302
|
469,193
|
468,934
|
445,016
|
564,425
|
Retail Media
|
20 %
|
51 %
|
91,889
|
60,765
|
54,777
|
50,872
|
76,583
|
49,813
|
44,590
|
38,021
|
59,801
|
Performance
Media
|
(6) %
|
16 %
|
461,146
|
398,127
|
416,530
|
399,183
|
489,719
|
419,380
|
424,344
|
406,995
|
504,624
|
|
|
|
|
|
|
|
|
|
|
|
|
TAC
|
(13) %
|
13 %
|
218,636
|
192,789
|
204,214
|
196,167
|
249,926
|
223,798
|
228,717
|
224,398
|
281,021
|
Retail Media
(2)
|
(32) %
|
41 %
|
1,661
|
1,182
|
911
|
703
|
2,429
|
1,377
|
1,072
|
669
|
2,719
|
Performance
Media
|
(12) %
|
13 %
|
216,975
|
191,607
|
203,303
|
195,464
|
247,497
|
222,421
|
227,645
|
223,729
|
278,302
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution ex-TAC
(1)
|
6 %
|
26 %
|
334,399
|
266,103
|
267,093
|
253,888
|
316,376
|
245,395
|
240,217
|
220,618
|
283,404
|
Retail Media
(2)
|
22 %
|
51 %
|
90,228
|
59,583
|
53,866
|
50,169
|
74,154
|
48,436
|
43,518
|
37,352
|
57,082
|
Performance
Media
|
1 %
|
18 %
|
244,171
|
206,520
|
213,227
|
203,719
|
242,222
|
196,959
|
196,699
|
183,266
|
226,322
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from
operating activities
|
5 %
|
195 %
|
169,454
|
57,503
|
17,187
|
14,017
|
161,340
|
19,614
|
1,328
|
41,964
|
125,455
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
19 %
|
24 %
|
23,394
|
18,899
|
21,119
|
13,224
|
19,724
|
15,849
|
45,519
|
33,219
|
14,522
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
position
|
(29) %
|
2 %
|
290,943
|
283,990
|
291,698
|
341,862
|
411,257
|
269,857
|
298,183
|
380,663
|
448,200
|
|
|
|
|
|
|
|
|
|
|
|
|
Headcount
|
(2) %
|
0.1 %
|
3,507
|
3,504
|
3,498
|
3,559
|
3,563
|
3,487
|
3,514
|
3,636
|
3,716
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Sales
Outstanding (days - end of month) (2)
|
4
days
|
(3)
days
|
62
|
65
|
64
|
66
|
58
|
61
|
69
|
74
|
71
|
|
(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-fourth-quarter-2024-results-302368227.html
SOURCE Criteo Corp