Perion Statements
PE
Perion Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
108.69
100
70.232
64.6
38.459
35.4
10.112
9.3
28.047
25.8
44.473
40.9
-6.014
-5.5
5.703
5.2
—
0
-7.206
-6.6
-0.997
-0.9
-6.209
-5.7
-0.127
48.734
157.82
100
109.1
69.1
48.716
30.9
9.811
6.2
25.842
16.4
40.211
25.5
8.505
5.4
5.486
3.5
—
0
13.991
8.9
2.223
1.4
11.768
7.5
0.238
49.542
234.23
100
154.48
66
79.748
34
8.714
3.7
25.139
10.7
39.864
17
39.884
17
6.262
2.7
—
0
46.146
19.7
6.745
2.9
39.401
16.8
0.776
50.802
185.31
100
117.79
63.6
67.519
36.4
7.763
4.2
21.883
11.8
35.053
18.9
32.466
17.5
6.103
3.3
—
0
38.569
20.8
5.748
3.1
32.821
17.7
0.653
50.27
178.5
100
111.1
62.2
67.4
37.8
8.2
4.6
21.3
11.9
47.5
26.6
19.9
11.1
5.2
2.9
—
0
25
14
3.6
2
21.4
12
0.43
49.6
145.2
100
87.4
60.2
57.7
39.7
8.4
5.8
21.5
14.8
33.2
22.9
24.5
16.9
3.4
2.3
—
0
27.9
19.2
4.1
2.8
23.8
16.4
0.48
49.5
209.7
100
131.4
62.7
78.2
37.3
9.3
4.4
24
11.4
37.1
17.7
41.2
19.6
2
1
—
0
43.2
20.6
4.5
2.1
38.7
18.5
0.78
49.6
158.6
100
101.2
63.8
57.5
36.3
7.8
4.9
16.4
10.3
27.8
17.5
29.6
18.7
1
0.6
—
0
30.6
19.3
5
3.2
25.6
16.1
0.53
48
146.7
100
92.8
63.3
53.8
36.7
8.3
5.7
20.4
13.9
32
21.8
21.9
14.9
0.9
0.6
—
0
22.8
15.5
3.3
2.2
19.5
13.3
0.41
47.3
125.3
100
77.6
61.9
47.7
38.1
9
7.2
19
15.2
31.2
24.9
16.5
13.2
0.6
0.5
—
0
17.1
13.6
1.6
1.3
15.5
12.4
0.33
47
158
100
100.7
63.7
57.3
36.3
9.2
5.8
23.7
15
36.5
23.1
20.8
13.2
-0.5
-0.3
—
0
20.3
12.8
2.6
1.6
17.7
11.2
0.43
40.7
121
100
79.9
66
41.2
34
8.6
7.1
18.2
15
28.7
23.7
12.4
10.2
—
0
—
0
12.4
10.2
1.7
1.4
10.6
8.8
0.28
37.9
109.7
100
72.4
66
37.3
34
8.9
8.1
17.5
16
28.4
25.9
8.9
8.1
-0.3
-0.3
—
0
8.6
7.8
1.5
1.4
7.1
6.5
0.19
37.1
89.8
100
60.3
67.1
29.5
32.9
8.5
9.5
14.7
16.4
25.7
28.6
3.9
4.3
0.2
0.2
—
0
4.1
4.6
0.8
0.9
3.3
3.7
0.09
35.8
118.3
100
81.3
68.7
36.9
31.2
8.5
7.2
15.8
13.4
27
22.8
10
8.5
-1.4
-1.2
—
0
8.5
7.2
-0.5
-0.4
9
7.6
0.3
30.2
83.4
100
55.2
66.2
28.2
33.8
8.1
9.7
13.7
16.4
24.4
29.3
3.8
4.6
-0.5
-0.6
—
0
3.3
4
1.2
1.4
2.1
2.5
0.08
28.3
60.3
100
41.7
69.2
18.7
31
7.1
11.8
11.8
19.6
21.2
35.2
-2.5
-4.1
-0.7
-1.2
—
0
-3.3
-5.5
-1
-1.7
-2.2
-3.6
-0.08
26.6
66.1
100
41.9
63.4
24.1
36.5
7.2
10.9
13.6
20.6
23.2
35.1
1
1.5
—
0
—
0
1
1.5
-0.3
-0.5
1.3
2
0.05
28.2
78.3
100
48
61.3
30.3
38.7
6.1
7.8
14.1
18
22.6
28.9
7.7
9.8
-0.7
-0.9
—
0
6.9
8.8
1.1
1.4
5.9
7.5
0.22
27.3
65.8
100
41
62.3
24.8
37.7
6
9.1
12.2
18.5
20.8
31.6
4
6.1
-0.4
-0.6
—
0
3.6
5.5
0.7
1.1
2.9
4.4
0.11
26
63.6
100
39.2
61.6
24.3
38.2
5.6
8.8
12.1
19
20
31.4
4.3
6.8
-1
-1.6
—
0
3.4
5.3
0.5
0.8
2.9
4.6
0.11
25.9
53.8
100
33.2
61.7
20.7
38.5
4.9
9.1
11.4
21.2
18.6
34.6
2
3.7
-1.3
-2.4
—
0
0.7
1.3
-0.5
-0.9
1.2
2.2
0.05
25.9
72
100
43
59.7
29
40.3
4.3
6
13.9
19.3
20.8
28.9
8.1
11.2
-0.8
-1.1
—
0
7.4
10.3
2.5
3.5
4.9
6.8
0.19
25.8
57.2
100
34.3
60
22.9
40
4.3
7.5
12.5
21.9
19.4
33.9
3.5
6.1
-1.2
-2.1
—
0
2.3
4
0.1
0.2
2.2
3.8
0.08
26.4
62.8
100
36.9
58.8
25.9
41.2
4.7
7.5
15
23.9
22.2
35.4
3.7
5.9
-1.2
-1.9
—
0
1.6
2.5
0.6
1
1
1.6
0.04
26.4
60.9
100
37.9
62.2
23
37.8
5.5
9
14
23
21.7
35.6
1.3
2.1
-0.6
-1
—
0
-0.4
-0.7
-0.4
-0.7
0.1
0.2
—
25.9
77.3
100
49.3
63.8
28
36.2
3.6
4.7
13.2
17.1
20
25.9
8
10.3
-1.8
-2.3
—
0
-35.6
-46.05
0.8
1
-37.3
-48.3
-2.13
17.5
65
100
35.5
54.6
29.5
45.4
4.1
6.3
19.5
30
27
41.5
2.5
3.8
-0.6
-0.9
—
0
1.9
2.9
-0.7
-1.08
2.6
4
0.1
26.8
69.7
100
37.2
53.4
32.5
46.6
4.2
6
21.8
31.3
31.1
44.6
1.4
2
-1.3
-1.9
—
0
-43.7
-62.7
-7.7
-11.05
-36
-51.6
-1.39
25.8
62
100
33.6
54.2
28.4
45.8
5.3
8.5
20.2
32.6
30.3
48.9
-2
-3.2
-2.2
-3.5
—
0
-4.2
-6.8
-2.1
-3.4
-2.1
-3.4
-0.08
25.8
84.5
100
42.7
50.5
41.8
49.5
6.4
7.6
23.8
28.2
36.4
43.1
5.5
6.5
-1.9
-2.2
—
0
3.6
4.3
3.3
3.9
0.3
0.4
0.01
25.7
74.5
100
36.7
49.3
37.7
50.6
5.6
7.5
21.2
28.5
33
44.3
4.7
6.3
-1
-1.3
—
0
3.8
5.1
0.9
1.2
4.9
6.6
0.18
25.9
78
100
38.9
49.9
39.1
50.1
7.2
9.2
23.2
29.7
36.7
47.1
2.4
3.1
-2.3
-2.9
—
0
0.1
0.1
-1.6
-2.05
0.6
0.8
0.02
26.9
75.8
100
38.3
50.5
37.4
49.3
7.3
9.6
23.4
30.9
38.1
50.3
-0.6
-0.8
-3.1
-4.09
—
0
-4.5
-5.9
-2.4
-3.2
-5.6
-7.4
-0.22
25.4
67.6
100
34.2
50.6
33.4
49.4
5.8
8.6
22.6
33.4
33.5
49.6
-0.1
-0.1
0.2
0.3
—
0
-2
-3
-6.9
-10.2
-16.8
-24.9
-0.69
24.2
52.6
100
26.9
51.1
25.7
48.9
5.3
10.1
11.4
21.7
18.5
35.2
7.2
13.7
-1.1
-2.09
—
0
-68
-129.3
1.1
2.1
-70.8
-134.6
-2.98
23.7
48.6
100
20.8
42.8
27.7
57
5.2
10.7
10.7
22
18.1
37.2
9.6
19.8
-0.3
-0.6
—
0
11.7
24.1
2.7
5.6
8.2
16.9
0.34
23.7
52.1
100
17.2
33
35
67.2
5.4
10.4
9.3
17.9
16.9
32.4
18.1
34.7
-0.7
-1.3
—
0
17.3
33.2
3.8
7.3
10.7
20.5
0.42
24.9
78.1
100
36.4
46.6
41.7
53.4
9.3
11.9
16.7
21.4
25.9
33.2
15.7
20.1
-1
-1.3
—
0
-9.1
-11.7
-1.3
-1.7
-7.9
-10.1
-0.34
23.1
86.3
100
37.5
43.5
48.8
56.5
10.9
12.6
15.9
18.4
26.8
31.1
22
25.5
-1
-1.2
—
0
21
24.3
1.8
2.1
19.2
22.2
0.83
23.1
109.5
100
62.5
57.1
47
42.9
11.2
10.2
13.2
12.1
24.4
22.3
22.6
20.6
-0.5
-0.5
—
0
22.1
20.2
4.4
4
17.7
16.2
0.76
23.3
114.8
100
66
57.5
48.8
42.5
12.8
11.1
17.2
15
30
26.1
18.8
16.4
-0.4
-0.3
—
0
18.4
16
4.6
4
13.8
12
0.61
22.7
84.1
100
55.3
65.8
28.8
34.2
6.6
7.8
11.1
13.2
17.8
21.2
11.1
13.2
0.8
1
—
0
11.8
14
-0.1
-0.1
6.4
7.6
0.34
18.3
80.9
100
51.2
63.3
29.7
36.7
5.5
6.8
7.3
9
12.8
15.8
16.9
20.9
0.6
0.7
—
0
17.5
21.6
13.9
17.2
-9.8
-12.1
-0.54
18