EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1
Exhibit 99.1


Wix Reports Second Quarter 2019 Results


Delivered another quarter of robust growth: Q2 revenue was $185.4 million, up 27% Y/Y and collections were $199.6 million, up 25% Y/Y, both exceeding prior guidance
 

Efficient marketing continues to drive leverage in the model, contributing to strong free cash flow of $30.8 million, up 29% y/y
 

Elevated overall product offering driving growth in lifetime cohort value
 

o
Cumulative collections from H1’19 user cohorts up 9% Y/Y versus the H1’18 user cohorts through first half of the year
 

o
Expected future collections of existing user cohorts increased to $5.9 billion, up 28% Y/Y
 

Launched 24/7 global customer support and implemented multiple new efforts to provide personalized support to users

NEW YORK, July 24, 2019 -- Wix.com Ltd. (Nasdaq: WIX) today reported strong financial results for the second quarter ended June 30, 2019, exceeding its prior guidance. In addition, the Company provided its initial outlook for the third quarter 2019 and raised its outlook for the full year, reflecting accelerating collections growth for the second half of the year.
 
“Our ongoing strong top line performance reflects success across multiple growth drivers, including vast improvements to our overall product offering and increasing adoption of complementary products. These results validate the increasing value we provide to our evolving user base. We have made tremendous progress with multiple new initiatives, and I believe these will drive growth in the second half of this year and beyond,” said Avishai Abrahami, Co-founder and CEO of Wix.
 
Lior Shemesh, CFO of Wix, said, “We continue to grow the value of our user base through new product offerings and increasing monetization. We now expect future collections of existing user cohorts to be $5.9 billion over the next eight years, which is an increase of 28% Y/Y. Our results continue to show the strength of our financial model and our ability to drive profitable growth, which we believe will continue through this year and for many years to come.”

Commenting on the recently announced initiative to expand Customer Solutions, Nir Zohar, President and COO of Wix, said, “Our expanding Customer Solutions organization is ramping quickly as we have added resources and are implementing many new processes to enable personalized support for users. Initial data is very positive, and we continue to believe this initiative will fuel additional growth.”
 
Q2 2019 Financial Summary

 
 
Three months ended
             
 
 
June 30,
             
$ in thousands
  2018     2019     Y/Y growth     Prior Q2 2019 Outlook  
Revenue   $ 146,132     $ 185,419       27 %   $ 182,000 – 184,000  
Collections   $ 159,895     $ 199,563       25 %   $ 197,000 – 199,000  
Operating (Loss)   $ (6,507 )  
$
(14,161
)
  NA          
Non-GAAP Operating Income   $ 12,939     $ 14,195       10 %        
Net Cash Provided by Operating Activities   $ 27,268     $ 37,180       36 %        
Free Cash Flow   $ 23,857     $ 30,754       29 %        

Additional Q2 2019 Results and Highlights
 
Gross margin on a GAAP basis in the second quarter of 2019 was 75%, compared to 79% in the second quarter of 2018
 
Non-GAAP gross margin in the second quarter of 2019, calculated as non-GAAP gross profit as a percent of revenue, was 76%, compared to 80% in the second quarter of 2018
 
GAAP net loss in the second quarter of 2019 was $(16.7) million, or $(0.33) per share, compared to a net loss of $(5.6) million, or $(0.12) per share, for the second quarter of 2018
 
Non-GAAP net income in the second quarter of 2019 was $17.0 million, or $0.34 per share, compared to non-GAAP net income of $13.8 million, or $0.29 per share for the second quarter of 2018
 
Net cash provided by operating activities in the second quarter of 2019 was $37.2 million, while capital expenditures totaled $6.4 million, leading to free cash flow of $30.8 million, compared to $23.9 million of free cash flow in the second quarter of 2018, a 29% year-over-year increase
 
Added 132,000 net premium subscriptions in the second quarter of 2019 to reach 4.3 million as of June 30, 2019, a 17% increase over the total number of premium subscriptions at the end of the second quarter of 2018
 
Added 5.7 million registered users in the second quarter of 2019. Registered users as of June 30, 2019 were 154 million, representing an 18% increase compared to the end of the second quarter of 2018
 
Recent Business Highlights
 
Multiple new initiatives indicating strong future growth potential: The progress of several new initiatives under development at Wix are demonstrating the ability to contribute growth in the future. To highlight a few --
 

o
When we launched Corvid by Wix, we did so to expand our addressable market to professionals - this expansion is happening as more professionals are coming to Wix than ever before
 

o
Gaining momentum with Agency Partners - tens of thousands using Wix today
 

o
Significant progress in expanding Customer Support organization - now providing 24/7 support globally and implementing procedures to provide personalized support
 

o
Share of Wix Payments of total GMV rapidly increasing as total GMV continues to climb, demonstrating strong momentum as global rollout continues
 

o
Over 500,000 Wix users with premium subscriptions have used at least one component of Ascend by Wix in the last 30 days, illustrating this product’s enormous market potential
 

Announced new operations in Japan: We announced expanded operations in Japan with the opening of an office in Tokyo in order to drive further growth in this market. Through the development of partnerships, targeted marketing and dedicated customer support, these new operations will improve our ability to serve this fast-growing market.
 
Acquired Gefen Team to form a new creative group within Wix: In May, we completed an acquihire of the Tel Aviv-based creative agency in support of our goal to become a top 100 brand globally. The Gefen Team, an award-winning creative agency, joined the Wix marketing team full time, and Founder Eran Gefen is now the Vice President of Creative at Wix.
 
Launched global partnership with eSports and entertainment organization FaZe Clan: As part of our brand strategy, we have partnered with FaZe Clan to connect with current and future customers through integrated social and digital content. Wix will become FaZe Clan's official website development and design partner. Wix branding will also be featured on the official FaZe Clan team shirt, and Wix will serve as an official supporter of FaZe Clan's Professional Fortnite team. This is our first eSports partnership and part of our ongoing sports marketing efforts.
 
Hosting the second annual Wix Design Playground: We are hosting a three-month design program in New York in which participants develop and hone their web design skills. A major initiative over the course of the program is the Social Good Project in which each designer helps a local non-profit to build an online presence and manage the outreach to their communities using the Wix platform.
 
Financial Outlook
 
Wix is introducing its outlook for the third quarter 2019:

 
Q3 2019 Outlook
 
Y/Y growth
Revenue
$196 - $198 million
 
26% - 27%
Collections
$204 - $206 million
 
25% - 27%

Wix is also updating its outlook for the full year 2019:
         
 
Updated
FY 2019 Outlook
 
Y/Y growth
 
Prior
FY 2019 Outlook
 
Revenue
$761 - $765 million
 
26% - 27%
 
$758 - $763 million
 
Collections
$825 - $831 million
 
25% - 26%
 
$822 - $830 million
 
Free Cash Flow
$123 - $126 million
 
21% - 24%
 
$122 - $126 million
 

Conference Call and Webcast Information
 
Wix will host a conference call at 8:30 a.m. ET on Wednesday, July 24, 2019 to answer questions about the financial and operational performance of the business for the second quarter ended June 30, 2019. The conference call will include a brief statement by management and will focus on answering questions about our results during the quarter. To enhance the Q&A portion of this call, the Company has posted a shareholder update and supporting slides to its Investor Relations website at https://investors.wix.com/. These materials provide shareholders and analysts with additional detail for analyzing results in advance of the quarterly conference call.
 
To participate on the live call, analysts and investors should dial +1-877-270-2148 (US/ Canada), +1-412-902-6510 (International) or 1-809-212-373 (Israel) at least ten minutes prior to the start time of the call and reference Conference ID WIX. A telephonic replay of the call will be available through July 31, 2019 at 11:59 p.m. ET by dialing +1-877-344-7529 and providing Conference ID 10133234.
 
Wix will also offer a live and archived webcast of the conference call, accessible from the "Investor Relations" section of the Company's website at https://investors.wix.com/.
 
About Wix.com Ltd.
Wix is leading the way with a cloud-based website development platform for over 150 million registered users worldwide today. The Wix website builder was founded on the belief that the Internet should be accessible to everyone to develop, create and contribute. Through free and premium subscriptions, Wix empowers millions of businesses, organizations, artists, and individuals to take their businesses, brands and workflow online. The Wix Editor, Wix ADI, a highly curated App Market, Ascend by Wix and Corvid by Wix enable users to build and manage a fully integrated and dynamic digital presence. Wix's headquarters are in Tel Aviv with offices in Be'er Sheva, Berlin, Dnipro, Dublin, Kiev, Los Angeles, Miami, New York, San Francisco, São Paulo, Tokyo and Vilnius.
 
Visit us: on our blogFacebookTwitterInstagramLinkedIn and Pinterest
 
Download: Wix App is available for free on Google Play and in the App Store

Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. GAAP, Wix uses the following non-GAAP financial measures: collections, non-GAAP gross margin, non-GAAP operating income (loss), non-GAAP net income (loss), non-GAAP net income (loss) per share and free cash flow (collectively the "Non-GAAP financial measures"). Collections represents the total cash collected by us from our customers in a given period and is calculated by adding the change in deferred revenues for a particular period to revenues for the same period. Non-GAAP gross margin represents gross profit calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, acquisition-related expenses and amortization, divided by revenue. Non-GAAP operating income (loss) represents operating income (loss) calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, amortization, and acquisition-related expenses. Non-GAAP net income (loss) represents net loss calculated in accordance with GAAP as adjusted for the impact of share-based compensation expense, amortization, amortization of debt discount and debt issuance costs and acquisition-related expenses and non-operating foreign exchange expenses (income). Non-GAAP net income (loss) per share represents non-GAAP net income (loss) divided by the weighted average number of shares used in computing GAAP loss per share. Free cash flow represents net cash provided by (used in) operating activities less capital expenditures.

The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The Company uses these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that these measures provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making.
 
For more information on the non-GAAP financial measures, please see "Reconciliation of GAAP to Non-GAAP Financial Measures" below. The accompanying tables have more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliations between these financial measures. The Company has not reconciled its free cash flow guidance to net cash provided by operating activities because net cash provided by operating activities is not accessible on a forward-looking basis. Items that impact net cash provided by operating activities are out of the Company's control and/or cannot be reasonably predicted. Accordingly, a reconciliation to net cash provided by operating activities is not available without unreasonable effort.
 
Forward-Looking Statements
 
This document contains forward-looking statements, within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. Such forward-looking statements may include projections regarding our future performance, including, but not limited to revenue, collections and free cash flow, and may be identified by words like “anticipate,” “assume,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “outlook,” “future,” “will,” “seek” and similar terms or phrases. The forward-looking statements contained in this document, including the full year guidance, are based on management’s current expectations, which are subject to uncertainty, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Important factors that could cause our actual results to differ materially from those indicated in the forward-looking statements include, among others, our ability to grow our user base and premium subscriptions; our ability to create new and higher monetization opportunities from our premium subscriptions; our ability to enter into new markets and attract new customer segments; our ability to maintain and enhance our brand and reputation; our prediction of the future collections generated by our user cohorts; our share repurchases made pursuant to our share repurchase plan; our ability to manage the growth of our infrastructure effectively; our ability to effectively execute our initiatives to scale and improve our user support function; the success of our sales efforts; customer acceptance and satisfaction of new products and other challenges inherent in new product development; changes to technologies used in our solutions; or changes in global, national, regional or local economic, business, competitive, market, regulatory and other factors discussed under the heading “Risk Factors” in the Company’s 2018 annual report on Form 20-F filed with the Securities and Exchange Commission on April 9, 2019. Any forward-looking statement made by us in this press release speaks only as of the date hereof. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise.

Investor Relations:
Maggie O’Donnell
investors.wix.com
ir@wix.com
415-223-2624

Media Relations:
Vivian Hernandez
Wix.com
pr@wix.com
415-517-6539

Wix.com Ltd.
CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP
(In thousands, except loss per share data)
                         
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(audited)
   
(unaudited)
 
                         
Revenue
 
$
146,132
   
$
185,419
   
$
283,907
   
$
359,709
 
Cost of revenue
   
30,437
     
46,662
     
59,481
     
86,377
 
   Gross Profit
   
115,695
     
138,757
     
224,426
     
273,332
 
                                 
Operating expenses:
                               
   Research and development
   
48,492
     
61,486
     
94,994
     
119,669
 
   Selling and marketing
   
58,855
     
71,329
     
125,866
     
157,047
 
   General and administrative
   
14,855
     
20,103
     
28,525
     
38,569
 
Total operating expenses
   
122,202
     
152,918
     
249,385
     
315,285
 
Operating loss
   
(6,507
)
   
(14,161
)
   
(24,959
)
   
(41,953
)
   Financial expenses, net
   
1,532
     
(580
)
   
1,403
     
(2,310
)
   Other income (expenses)
   
63
     
8
     
84
     
32
 
Loss before taxes on income
   
(4,912
)
   
(14,733
)
   
(23,472
)
   
(44,231
)
   Taxes on income
   
728
     
2,001
     
1,979
     
3,243
 
Net loss
 
$
(5,640
)
 
$
(16,734
)
 
$
(25,451
)
 
$
(47,474
)
                                 
Basic and diluted net loss per share
 
$
(0.12
)
 
$
(0.33
)
 
$
(0.54
)
 
$
(0.95
)
Basic and diluted weighted-average shares used to compute net loss per share
   
47,689,337
     
50,273,017
     
47,258,381
     
49,917,692
 

Wix.com Ltd.
CONDENSED CONSOLIDATED BALANCE SHEET
(In thousands)
             
   
Period ended
 
   
December 31,
   
June 30,
 
   
2018
   
2019
 
Assets
 
(audited)
   
(unaudited)
 
Current Assets:
           
     Cash and cash equivalents
 
$
331,057
   
$
351,462
 
     Short term deposits
   
349,619
     
293,250
 
     Restricted cash and deposit
   
1,149
     
1,149
 
     Marketable securities
   
22,992
     
104,863
 
     Trade receivables
   
13,528
     
18,230
 
     Prepaid expenses and other current assets
   
11,939
     
25,774
 
 Total current assets
   
730,284
     
794,728
 
                 
Long Term Assets:
               
     Property and equipment, net
   
21,947
     
27,079
 
     Marketable securities
   
47,225
     
73,858
 
     Prepaid expenses and other long-term assets
   
3,065
     
2,623
 
     Intangible assets and goodwill, net
   
42,229
     
41,459
 
     Operating lease assets
   
-
     
57,327
 
 Total long-term assets
   
114,466
     
202,346
 
                 
 Total assets
 
$
844,750
   
$
997,074
 
                 
Liabilities and Shareholder's Equity
               
Current Liabilities:
               
     Trade payables
 
$
45,567
   
$
46,074
 
     Employees and payroll accruals
   
32,036
     
45,452
 
     Deferred revenues
   
227,226
     
262,259
 
     Accrued expenses and other current liabilities
   
35,564
     
42,972
 
     Operating lease liabilities
   
-
     
15,259
 
Total current liabilities
   
340,393
     
412,016
 
                 
     Long term deferred revenues
   
12,494
     
17,694
 
     Long term deferred tax liability
   
602
     
570
 
     Convertible senior notes
   
337,777
     
348,089
 
     Long term loan
   
1,219
     
1,219
 
     Other long term liabilities
   
-
     
2,074
 
     Long term operating lease liabilities
   
-
     
42,784
 
  Total long term liabilities
   
352,092
     
412,430
 
                 
Total liabilities
   
692,485
     
824,446
 
                 
Shareholders'  Equity
               
   Ordinary shares
   
88
     
93
 
   Additional paid-in capital
   
472,239
     
537,799
 
   Other comprehensive loss
   
(1,691
)
   
581
 
   Accumulated deficit
   
(318,371
)
   
(365,845
)
Total shareholders' equity
   
152,265
     
172,628
 
                 
Total liabilities and shareholders' equity
 
$
844,750
   
$
997,074
 

Wix.com Ltd.  
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
             
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(audited)
   
(unaudited)
 
OPERATING ACTIVITIES:
                       
Net loss
 
$
(5,640
)
 
$
(16,734
)
 
$
(25,451
)
 
$
(47,474
)
  Adjustments to reconcile net loss to net cash used in operating activities:
                               
     Depreciation
   
2,196
     
2,927
     
4,093
     
5,585
 
     Amortization
   
731
     
738
     
1,319
     
1,470
 
     Share based compensation expenses
   
17,769
     
27,565
     
33,443
     
52,472
 
     Amortization of debt discount and debt issuance costs
   
-
     
5,194
     
-
     
10,311
 
     Decrease (increase) in accrued interest and exchange rate on short term and long term deposits
   
(545
)
   
105
     
(897
)
   
594
 
     Amortization of premium and discount and accrued interest on marketable securities, net
   
45
     
(10
)
   
12
     
41
 
     Deferred income taxes, net
   
(307
)
   
402
     
(405
)
   
533
 
     Decrease (increase) in trade receivables
   
2,536
     
161
     
2,724
     
(4,532
)
     Increase in prepaid expenses and other current and long-term assets
   
(8,277
)
   
(3,942
)
   
(17,549
)
   
(11,141
)
     Increase (decrease) in trade payables
   
3,826
     
(3,222
)
   
3,382
     
1,328
 
     Increase in employees and payroll accruals
   
4,978
     
4,223
     
13,431
     
12,235
 
     Increase in short term and long term deferred revenues
   
13,763
     
14,144
     
35,643
     
40,233
 
     Increase (decrease) in accrued expenses and other current liabilities
   
(3,807
)
   
5,629
     
2,302
     
10,599
 
       Net cash provided by operating activities
   
27,268
     
37,180
     
52,047
     
72,254
 
INVESTING ACTIVITIES:
                               
  Proceeds from short-term deposits and restricted deposits
   
5,337
     
55,000
     
19,111
     
81,775
 
  Investment in short-term deposits and restricted deposits
   
(125,001
)
   
-
     
(151,780
)
   
(26,000
)
  Investment in marketable securities
   
(11,576
)
   
(108,693
)
   
(14,979
)
   
(136,616
)
  Proceeds from marketable securities
   
11,496
     
21,601
     
14,436
     
29,056
 
  Purchase of property and equipment
   
(3,296
)
   
(6,235
)
   
(6,507
)
   
(11,065
)
  Capitalization of software development costs
   
(115
)
   
(191
)
   
(262
)
   
(389
)
  Investment in other long-term assets
   
(500
)
   
-
     
(500
)
   
-
 
  Payment for Businesses acquired
   
-
     
(2,800
)
   
-
     
(2,800
)
       Net cash used in investing activities
   
(123,655
)
   
(41,318
)
   
(140,481
)
   
(66,039
)
FINANCING ACTIVITIES:
                               
  Proceeds from exercise of options and ESPP shares
   
11,587
     
7,512
     
21,891
     
14,190
 
  Proceeds from issuance of convertible senior notes
   
385,000
     
-
     
385,000
     
-
 
  Payments of debt issuance costs
   
(10,010
)
   
-
     
(10,010
)
   
-
 
  Purchase of capped call
   
(39,424
)
   
-
     
(39,424
)
   
-
 
  Net cash provided by financing activities
   
347,153
     
7,512
     
357,457
     
14,190
 
INCREASE IN CASH AND CASH EQUIVALENTS
   
250,766
     
3,374
     
269,023
     
20,405
 
CASH AND CASH EQUIVALENTS—Beginning of period
   
103,487
     
348,088
     
85,230
     
331,057
 
CASH AND CASH EQUIVALENTS—End of period
 
$
354,253
   
$
351,462
   
$
354,253
   
$
351,462
 

Wix.com Ltd.
KEY PERFORMANCE METRICS
(In thousands)
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(unaudited)
 
Revenues
 
$
146,132
   
$
185,419
   
$
283,907
   
$
359,709
 
Collections
 
$
159,895
   
$
199,563
   
$
319,550
   
$
399,942
 
Free Cash Flow
 
$
23,857
   
$
30,754
   
$
45,278
   
$
60,800
 
Number of registered users at period end (*)
   
131,027
     
154,039
     
131,027
     
154,039
 
Number of premium subscriptions at period end (*)
   
3,659
     
4,295
     
3,659
     
4,295
 
                                 
(*) Excludes users and subscriptions of DeviantArt
                               

Wix.com Ltd.
RECONCILIATION OF REVENUES TO COLLECTIONS
(In thousands)
                                 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2018
     
2019
     
2018
     
2019
 
   
(unaudited)
   
(unaudited)
 
Revenues
 
$
146,132
   
$
185,419
   
$
283,907
   
$
359,709
 
Change in deferred revenues
   
13,763
     
14,144
     
35,643
     
40,233
 
Collections
 
$
159,895
   
$
199,563
   
$
319,550
   
$
399,942
 

Wix.com Ltd.
TOTAL ADJUSTMENTS GAAP TO NON-GAAP
(In thousands)
                                 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
     
2018
     
2019
     
2018
     
2019
 
(1) Share based compensation expenses:
 
(unaudited)
   
(unaudited)
 
        Cost of revenues
 
$
1,087
   
$
1,436
   
$
2,166
   
$
2,747
 
        Research and development
   
9,470
     
14,119
     
17,955
     
26,375
 
        Selling and marketing
   
2,352
     
4,506
     
4,394
     
9,254
 
        General and administrative
   
4,860
     
7,504
     
8,928
     
14,096
 
     Total share based compensation expenses
   
17,769
     
27,565
     
33,443
     
52,472
 
(2) Amortization
   
731
     
738
     
1,319
     
1,470
 
(3) Acquisition related expenses
   
946
     
53
     
2,374
     
53
 
(4) Amortization of debt discount and debt issuance costs
   
-
     
5,194
     
-
     
10,311
 
(5) Non-operating foreign exchange expenses (income)
   
-
     
140
     
-
     
1,592
 
Total adjustments of GAAP to Non GAAP
 
$
19,446
   
$
33,690
   
$
37,136
   
$
65,898


Wix.com Ltd.
RECONCILIATION OF GAAP TO NON-GAAP GROSS PROFIT
(In thousands)
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(unaudited)
 
Gross Profit
 
$
115,695
   
$
138,757
   
$
224,426
   
$
273,332
 
   Share based compensation expenses
   
1,087
     
1,436
     
2,166
     
2,747
 
   Amortization
   
142
     
141
     
284
     
283
 
Non GAAP Gross Profit
   
116,924
     
140,334
     
226,876
     
276,362
 
                                 
Non GAAP Gross margin
   
80
%
   
76
%
   
80
%
   
77
%

Wix.com Ltd.
RECONCILIATION OF OPERATING LOSS TO NON-GAAP OPERATING INCOME
(In thousands)
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(unaudited)
 
Operating loss
 
$
(6,507
)
 
$
(14,161
)
 
$
(24,959
)
 
$
(41,953
)
Adjustments:
                               
   Share based compensation expenses
   
17,769
     
27,565
     
33,443
     
52,472
 
   Amortization
   
731
     
738
     
1,319
     
1,470
 
   Acquisition related expenses
   
946
     
53
     
2,374
     
53
 
Total adjustments
 
$
19,446
   
$
28,356
   
$
37,136
   
$
53,995
 
                                 
Non GAAP operating income
 
$
12,939
   
$
14,195
   
$
12,177
   
$
12,042
 

Wix.com Ltd.
RECONCILIATION OF NET LOSS TO NON-GAAP NET INCOME AND NON-GAAP NET INCOME PER SHARE
(In thousands, except per share data)
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(unaudited)
 
Net loss
 
$
(5,640
)
 
$
(16,734
)
 
$
(25,451
)
 
$
(47,474
)
Share based compensation expense and other Non GAAP adjustments
   
19,446
     
33,690
     
37,136
     
65,898
 
Non-GAAP net income
 
$
13,806
   
$
16,956
   
$
11,685
   
$
18,424
 
                                 
Basic  Non GAAP net income per share
 
$
0.29
   
$
0.34
   
$
0.25
   
$
0.37
 
Weighted average shares used in computing basic Non GAAP net income\ per share
   
47,689,337
     
50,273,017
     
47,258,381
     
49,917,692
 

Wix.com Ltd.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
(In thousands)
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(unaudited)
 
Net cash provided by operating activities
 
$
27,268
   
$
37,180
   
$
52,047
   
$
72,254
 
Capital expenditures, net
   
(3,411
)
   
(6,426
)
   
(6,769
)
   
(11,454
)
Free Cash Flow
 
$
23,857
   
$
30,754
   
$
45,278
   
$
60,800
 

Wix.com Ltd.
RECONCILIATION OF BASIC WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING AND THE DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2019
   
2018
   
2019
 
   
(unaudited)
   
(unaudited)
 
Basic and diluted weighted average number of shares outstanding
   
47,689,337
     
50,273,017
     
47,258,381
     
49,917,692
 
The following items have been excluded from the diluted weighted average number of shares outstanding because they are anti-dilutive:
                               
Stock options
   
8,040,188
     
7,744,708
     
8,040,188
     
7,744,708
 
Restricted share units
   
2,117,774
     
2,289,069
     
2,117,774
     
2,289,069
 

    57,847,299
     
60,306,794
     
57,416,343
     
59,951,469
 
                                 
Wix.com Ltd.
 
RECONCILIATION OF PROJECTED REVENUES TO PROJECTED COLLECTIONS
 
(In thousands)
 
                         
   
Three Months Ended
   
Year Ending
 
   
September 30, 2019
   
December 31, 2019
 
   
Low
   
High
   
Low
   
High
 
                         
Projected revenues
   
196,000
     
198,000
     
761,000
     
765,000
 
Projected change in deferred revenues
   
8,000
     
8,000
     
64,000
     
66,000
 
Projected collections
 
$
204,000
   
$
206,000
   
$
825,000
   
$
831,000