XLON
NEXN
Market cap375mUSD
Feb 06, Last price
202.20GBP
Name
Tremor International Ltd
Chart & Performance
P/E
1,062.31
P/S
103.00
EPS
0.24
Div Yield, %
—
Shrs. gr., 5y
4.07%
Rev. gr., 5y
2.33%
Revenues
365m
+10.09%
Net income
35m
P
CFO
151m
+148.32%
Dividend
Sep 20, 20180.0398 GBP/sh
Earnings
May 19, 2025
Profile
Tremor International Ltd. provides end-to-end software platform that enables advertisers to reach relevant audiences and publishers. The company's demand side platform (DSP) offers full-service and self-managed marketplace access to advertisers and agencies in order to execute their digital marketing campaigns in real time across various ad formats. Its sell supply side platform (SSP) provides access to data and a comprehensive product suite to drive inventory management and revenue optimization. The company also offers data management platform solution, which integrates DSP and SSP solutions enabling advertisers and publishers to use data from various sources in order to optimize results of their advertising campaigns. It serves Ad buyers, advertisers, brands, agencies, and digital publishers in Israel, the United States, the Asia-Pacific, Europe, the Middle East, and Africa. The company was formerly known as Taptica International Ltd. and changed its name to Tremor International Ltd. in September 2015. Tremor International Ltd. was incorporated in 2007 and is headquartered in Tel Aviv-Yafo, Israel.
IPO date
May 28, 2014
Employees
1,087
Domiciled in
IL
Incorporated in
IL
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | |||||||||
Revenues | 365,477 10.09% | 331,993 -0.97% | 335,250 -1.96% | ||||||
Cost of revenue | 262,960 | 228,023 | 198,387 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 102,517 | 103,970 | 136,863 | ||||||
NOPBT Margin | 28.05% | 31.32% | 40.82% | ||||||
Operating Taxes | 3,095 | 2,503 | 19,688 | ||||||
Tax Rate | 3.02% | 2.41% | 14.39% | ||||||
NOPAT | 99,422 | 101,467 | 117,175 | ||||||
Net income | 35,437 -264.92% | (21,487) -194.50% | 22,737 -68.95% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (60,735) | (9,285) | (83,843) | ||||||
BB yield | 6.34% | 41.25% | |||||||
| Debt | |||||||||
Debt current | 14,340 | 12,106 | 14,104 | ||||||
Long-term debt | 60,054 | 161,088 | 143,116 | ||||||
Deferred revenue | 238 | ||||||||
Other long-term liabilities | 300 | 7,037 | 8,802 | ||||||
Net debt | (137,674) | (86,114) | (85,280) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 150,835 | 60,741 | 83,008 | ||||||
CAPEX | (7,742) | (19,621) | (15,183) | ||||||
Cash from investing activities | (21,212) | (16,960) | (232,994) | ||||||
Cash from financing activities | (174,744) | (26,547) | 3,056 | ||||||
FCF | 110,378 | 96,280 | 81,598 | ||||||
| Balance | |||||||||
Cash | 187,068 | 234,308 | 217,500 | ||||||
Long term investments | 25,000 | 25,000 | 25,000 | ||||||
Excess cash | 193,794 | 242,708 | 225,738 | ||||||
Stockholders' equity | 168,347 | 135,426 | 156,909 | ||||||
Invested Capital | 400,004 | 551,292 | 522,211 | ||||||
ROIC | 20.90% | 18.90% | 24.25% | ||||||
ROCE | 18.02% | 15.12% | 20.12% | ||||||
| EV | |||||||||
Common stock shares outstanding | 70,088 | 71,795 | 76,529 | ||||||
Price | 2.04 -23.19% | 2.66 -52.06% | |||||||
Market cap | 146,461 -27.94% | 203,261 -51.95% | |||||||
EV | 60,347 | 123,782 | |||||||
EBITDA | 161,193 | 182,255 | 179,563 | ||||||
EV/EBITDA | 0.33 | 0.69 | |||||||
Interest | 8,946 | 10,200 | 4,611 | ||||||
Interest/NOPBT | 8.73% | 9.81% | 3.37% | ||||||