● |
Growth of revenue and collections in Q2’21 reflect continued demand for creation and success of businesses on Wix
|
o |
Q2’21 Revenue of $316 million, up 34% y/y
|
o |
Q2’21 Collections of $343 million, up 29% y/y
|
● |
Sustained user cohort collections growth driven by continued high levels of new users, strong retention and higher conversion and monetization
|
● |
More businesses continue to use Wix to create, manage and grow their online presence, with an increasing number depending on us as their full operating system
|
o |
Online commerce accounted for 35% of Q2’21 total collections, up from 33% in Q1’21
|
o |
Business Solutions Revenue and Collections up 75% y/y and 66% y/y, respectively
|
● |
Announced significant partnership with Vistaprint, becoming the technology layer for millions of Vistaprint customers globally to create, manage and grow their businesses online, demonstrating Wix’s product innovation leadership and
bringing Wix a step closer to its goal of becoming the primary platform for online creation
|
Q3’21 Outlook
|
Y/Y growth
|
||
Revenue
|
$311 - 317 million
|
22 - 25%
|
|
Collections
|
$355 - 365 million
|
26 - 30%
|
Updated FY 2021 Outlook
|
Y/Y growth
|
Prior FY 2021 Outlook
|
|||
Revenue
|
$1,255 - 1,270 million
|
27 - 28%
|
$1,280 - 1,290 million
|
||
Collections
|
$1,400 - 1,435 million
|
27 - 30%
|
$1,440 - 1,460 million
|
||
Free Cash Flow (excluding capex for future Wix HQ office build out)
|
$60 - 65 million
|
NM
|
$92 - 102 million
|
||
Free Cash Flow
|
$35 - 40 million
|
NM
|
$62 - 72 million
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2020
|
2021
|
2020
|
2021
|
||||||||||||
|
(unaudited)
|
(unaudited)
|
||||||||||||||
Revenue
|
||||||||||||||||
Creative Subscriptions
|
$
|
190,169
|
$
|
235,891
|
$
|
366,715
|
$
|
462,327
|
||||||||
Business Solutions
|
45,890
|
80,515
|
85,331
|
158,191
|
||||||||||||
|
236,059
|
316,406
|
452,046
|
620,518
|
||||||||||||
|
||||||||||||||||
Cost of Revenue
|
||||||||||||||||
Creative Subscriptions
|
38,510
|
58,271
|
73,900
|
114,017
|
||||||||||||
Business Solutions
|
31,972
|
63,148
|
58,652
|
123,234
|
||||||||||||
|
70,482
|
121,419
|
132,552
|
237,251
|
||||||||||||
|
||||||||||||||||
Gross Profit
|
165,577
|
194,987
|
319,494
|
383,267
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
75,464
|
104,199
|
146,180
|
199,285
|
||||||||||||
Selling and marketing
|
119,333
|
123,021
|
215,489
|
267,476
|
||||||||||||
General and administrative
|
24,531
|
39,411
|
49,967
|
73,805
|
||||||||||||
Total operating expenses
|
219,328
|
266,631
|
411,636
|
540,566
|
||||||||||||
Operating loss
|
(53,751
|
)
|
(71,644
|
)
|
(92,142
|
)
|
(157,299
|
)
|
||||||||
Financial income (expenses), net
|
(3,339
|
)
|
143,969
|
(2,194
|
)
|
176,894
|
||||||||||
Other income
|
28
|
41
|
59
|
106
|
||||||||||||
Income (loss) before taxes on income
|
(57,062
|
)
|
72,366
|
(94,277
|
)
|
19,701
|
||||||||||
Taxes on income
|
674
|
34,409
|
2,612
|
42,558
|
||||||||||||
Net income (loss)
|
$
|
(57,736
|
)
|
$
|
37,957
|
$
|
(96,889
|
)
|
$
|
(22,857
|
)
|
|||||
|
||||||||||||||||
Basic net income (loss) per share
|
$
|
(1.06
|
)
|
$
|
0.66
|
$
|
(1.82
|
)
|
$
|
(0.40
|
)
|
|||||
Basic weighted-average shares used to compute net income (loss) per share
|
54,695,477
|
57,306,260
|
53,266,895
|
56,793,411
|
||||||||||||
|
||||||||||||||||
Diluted net income (loss) per share
|
$
|
(1.06
|
)
|
$
|
0.60
|
$
|
(1.82
|
)
|
$
|
(0.40
|
)
|
|||||
Diluted weighted-average shares used to compute net income (loss) per share
|
54,695,477
|
64,948,445
|
53,266,895
|
56,793,411
|
Wix.com Ltd.
|
CONDENSED CONSOLIDATED BALANCE SHEET
|
(In thousands)
|
Period ended
|
||||||||
December 31,
|
June 30,
|
|||||||
2020
|
2021
|
|||||||
(audited)
|
(unaudited)
|
|||||||
Assets
|
||||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$
|
168,858
|
$
|
362,253
|
||||
Short term deposits
|
577,138
|
565,267
|
||||||
Restricted cash and deposit
|
925
|
6,960
|
||||||
Marketable securities
|
289,927
|
351,624
|
||||||
Trade receivables
|
23,670
|
29,418
|
||||||
Prepaid expenses and other current assets
|
40,666
|
37,294
|
||||||
Total current assets
|
1,101,184
|
1,352,816
|
||||||
Long Term Assets:
|
||||||||
Property and equipment, net
|
35,863
|
42,522
|
||||||
Marketable securities
|
536,877
|
526,840
|
||||||
Prepaid expenses and other long-term assets
|
87,680
|
19,585
|
||||||
Intangible assets and goodwill, net
|
43,516
|
90,228
|
||||||
Operating lease right-of-use assets
|
88,406
|
84,813
|
||||||
Total long-term assets
|
792,342
|
763,988
|
||||||
Total assets
|
$
|
1,893,526
|
$
|
2,116,804
|
||||
Liabilities and Shareholder's Equity
|
||||||||
Current Liabilities:
|
||||||||
Trade payables
|
$
|
79,881
|
$
|
81,334
|
||||
Employees and payroll accruals
|
70,814
|
86,721
|
||||||
Deferred revenues
|
373,521
|
432,606
|
||||||
Accrued expenses and other current liabilities
|
70,429
|
84,075
|
||||||
Operating lease liabilities
|
22,336
|
26,667
|
||||||
Total current liabilities
|
616,981
|
711,403
|
||||||
Long term deferred revenues
|
50,867
|
58,583
|
||||||
Long term deferred tax liability
|
15,343
|
55,884
|
||||||
Convertible notes, net
|
834,440
|
920,379
|
||||||
Long term operating lease liabilities
|
74,187
|
65,710
|
||||||
Total long term liabilities
|
974,837
|
1,100,556
|
||||||
Total liabilities
|
1,591,818
|
1,811,959
|
||||||
Shareholders' Equity
|
||||||||
Ordinary shares
|
107
|
111
|
||||||
Additional paid-in capital
|
862,134
|
842,244
|
||||||
Accumulated ther comprehensive income
|
9,406
|
1,759
|
||||||
Accumulated deficit
|
(569,939
|
)
|
(539,269
|
)
|
||||
Total shareholders' equity
|
301,708
|
304,845
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,893,526
|
$
|
2,116,804
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
OPERATING ACTIVITIES:
|
||||||||||||||||
Net loss
|
$
|
(57,736
|
)
|
$
|
37,957
|
$
|
(96,889
|
)
|
$
|
(22,857
|
)
|
|||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||||||
Depreciation
|
3,537
|
3,378
|
7,109
|
6,810
|
||||||||||||
Amortization
|
566
|
846
|
1,132
|
1,445
|
||||||||||||
Share based compensation expenses
|
34,967
|
50,396
|
65,685
|
97,027
|
||||||||||||
Amortization of debt discount and debt issuance costs
|
5,516
|
1,296
|
10,949
|
2,703
|
||||||||||||
Decrease in accrued interest and exchange rate on short term and long term deposits
|
15
|
(63
|
)
|
62
|
(48
|
)
|
||||||||||
Amortization of premium and discount and accrued interest on marketable securities, net
|
438
|
2,082
|
717
|
4,405
|
||||||||||||
Gain on equity securities
|
-
|
(73,186
|
)
|
-
|
(73,186
|
)
|
||||||||||
Deferred income taxes, net
|
(55
|
)
|
32,752
|
(1,721
|
)
|
40,103
|
||||||||||
Changes in operating lease right-of-use assets
|
5,158
|
8,379
|
9,446
|
13,060
|
||||||||||||
Changes in operating lease liabilities
|
(4,588
|
)
|
(7,578
|
)
|
(9,817
|
)
|
(13,613
|
)
|
||||||||
Decrease (increase) in trade receivables
|
(1,765
|
)
|
875
|
(1,617
|
)
|
(5,301
|
)
|
|||||||||
Increase in prepaid expenses and other current and long-term assets
|
(6,931
|
)
|
(30,304
|
)
|
(21,605
|
)
|
(100,845
|
)
|
||||||||
Increase (decrease) in trade payables
|
26,172
|
2,234
|
34,974
|
(1,028
|
)
|
|||||||||||
Increase (decrease) in employees and payroll accruals
|
11,585
|
(27,407
|
)
|
23,694
|
13,147
|
|||||||||||
Increase in short term and long term deferred revenues
|
29,792
|
21,810
|
62,663
|
65,432
|
||||||||||||
Increase (decrease) in accrued expenses and other current liabilities
|
3,287
|
(1,634
|
)
|
10,203
|
13,067
|
|||||||||||
Net cash provided by operating activities
|
49,958
|
21,833
|
94,985
|
40,321
|
||||||||||||
INVESTING ACTIVITIES:
|
||||||||||||||||
Proceeds from short-term deposits and restricted deposits
|
9,225
|
40,000
|
26,225
|
178,015
|
||||||||||||
Investment in short-term deposits and restricted deposits
|
(49,000
|
)
|
(171,529
|
)
|
(138,000
|
)
|
(172,131
|
)
|
||||||||
Investment in marketable securities
|
(100,867
|
)
|
-
|
(230,168
|
)
|
-
|
||||||||||
Proceeds from marketable securities
|
65,656
|
90,562
|
154,911
|
180,659
|
||||||||||||
Purchase of property and equipment
|
(3,264
|
)
|
(6,657
|
)
|
(8,207
|
)
|
(10,377
|
)
|
||||||||
Capitalization of software development costs
|
0
|
(462
|
)
|
(132
|
)
|
(591
|
)
|
|||||||||
Investment in other long-term assets
|
(643
|
)
|
-
|
(5,643
|
)
|
-
|
||||||||||
Payment for Businesses acquired, net of acquired cash
|
-
|
(37,217
|
)
|
(6,626
|
)
|
(42,803
|
)
|
|||||||||
Purchases of investments in privately held companies
|
(685
|
)
|
(1,500
|
)
|
(785
|
)
|
(1,500
|
)
|
||||||||
Net cash used in investing activities
|
(79,578
|
)
|
(86,803
|
)
|
(208,425
|
)
|
131,272
|
|||||||||
FINANCING ACTIVITIES:
|
||||||||||||||||
Proceeds from exercise of options and ESPP shares
|
12,312
|
11,380
|
19,287
|
21,802
|
||||||||||||
Net cash provided by financing activities
|
12,312
|
11,380
|
19,287
|
21,802
|
||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(17,308
|
)
|
(53,590
|
)
|
(94,153
|
)
|
193,395
|
|||||||||
CASH AND CASH EQUIVALENTS—Beginning of period
|
191,258
|
415,843
|
268,103
|
168,858
|
||||||||||||
CASH AND CASH EQUIVALENTS—End of period
|
$
|
173,950
|
$
|
362,253
|
$
|
173,950
|
$
|
362,253
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Creative Subscriptions
|
190,169
|
235,891
|
366,715
|
462,327
|
||||||||||||
Business Solutions
|
45,890
|
80,515
|
85,331
|
158,191
|
||||||||||||
Total Revenue
|
$
|
236,059
|
$
|
316,406
|
$
|
452,046
|
$
|
620,518
|
||||||||
Creative Subscriptions
|
217,696
|
263,045
|
426,493
|
531,104
|
||||||||||||
Business Solutions
|
48,155
|
79,816
|
88,216
|
162,866
|
||||||||||||
Total Collections
|
$
|
265,851
|
$
|
342,861
|
$
|
514,709
|
$
|
693,970
|
||||||||
Free Cash Flow
|
$
|
46,694
|
$
|
14,714
|
$
|
86,646
|
$
|
29,353
|
||||||||
Free Cash Flow, excluding capex related to future Wix HQ office build-out
|
$
|
47,102
|
$
|
16,911
|
$
|
87,537
|
$
|
32,385
|
||||||||
Creative Subscriptions ARR
|
$
|
790,916
|
$
|
967,281
|
790,916
|
967,281
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Revenues
|
$
|
236,059
|
$
|
316,406
|
$
|
452,046
|
$
|
620,518
|
||||||||
Change in deferred revenues
|
29,792
|
21,810
|
62,663
|
65,432
|
||||||||||||
Change in unbilled contractual obligations
|
-
|
4,645
|
-
|
8,020
|
||||||||||||
Collections
|
$
|
265,851
|
$
|
342,861
|
$
|
514,709
|
$
|
693,970
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Creative Subscriptions Revenue
|
$
|
190,169
|
$
|
235,891
|
$
|
366,715
|
$
|
462,327
|
||||||||
Change in deferred revenues
|
27,527
|
22,509
|
59,778
|
60,757
|
||||||||||||
Change in unbilled contractual obligations
|
-
|
4,645
|
-
|
8,020
|
||||||||||||
Creative Subscriptions Collections
|
$
|
217,696
|
$
|
263,045
|
$
|
426,493
|
$
|
531,104
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Business Solutions Revenue
|
$
|
45,890
|
$
|
80,515
|
$
|
85,331
|
$
|
158,191
|
||||||||
Change in deferred revenues
|
2,265
|
(699
|
)
|
2,885
|
4,675
|
|||||||||||
Business Solutions Collections
|
$
|
48,155
|
$
|
79,816
|
$
|
88,216
|
$
|
162,866
|
Six Months Ended
|
||||||||
June 30,
|
||||||||
2020
|
2021
|
|||||||
Q1 Cohort revenues
|
19
|
25
|
||||||
Q1 Change in deferred revenues
|
22
|
26
|
||||||
Q1 Cohort collections
|
$
|
41
|
$
|
51
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(1) Share based compensation expenses:
|
(unaudited)
|
(unaudited)
|
||||||||||||||
Cost of revenues
|
$
|
1,869
|
$
|
3,809
|
$
|
3,500
|
$
|
7,310
|
||||||||
Research and development
|
18,216
|
24,490
|
34,401
|
47,778
|
||||||||||||
Selling and marketing
|
5,395
|
8,213
|
9,963
|
15,655
|
||||||||||||
General and administrative
|
9,487
|
13,884
|
17,821
|
26,284
|
||||||||||||
Total share based compensation expenses
|
34,967
|
50,396
|
65,685
|
97,027
|
||||||||||||
(2) Amortization
|
566
|
846
|
1,132
|
1,445
|
||||||||||||
(3) Acquisition related expenses
|
1,697
|
2,351
|
2,636
|
4,056
|
||||||||||||
(4) Amortization of debt discount and debt issuance costs
|
5,516
|
1,296
|
10,949
|
2,703
|
||||||||||||
(5) Sales tax accrual and other G&A expenses (income)
|
(485
|
)
|
579
|
1,489
|
1,031
|
|||||||||||
(6) Unrealized gain on equity and other investments
|
-
|
(142,348
|
)
|
-
|
(171,861
|
)
|
||||||||||
(7) Non-operating foreign exchange expenses (income)
|
1,305
|
363
|
432
|
2,953
|
||||||||||||
(8) Provision for income tax effects related to non-GAAP adjustments
|
-
|
32,740
|
-
|
39,528
|
||||||||||||
Total adjustments of GAAP to Non GAAP
|
$
|
43,566
|
$
|
(53,777
|
)
|
$
|
82,323
|
$
|
(23,118
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Gross Profit
|
$
|
165,577
|
$
|
194,987
|
$
|
319,494
|
$
|
383,267
|
||||||||
Share based compensation expenses
|
1,869
|
3,809
|
3,500
|
7,310
|
||||||||||||
Acquisition related expenses
|
305
|
112
|
305
|
279
|
||||||||||||
Amortization
|
-
|
358
|
-
|
455
|
||||||||||||
Non GAAP Gross Profit
|
167,751
|
199,266
|
323,299
|
391,311
|
||||||||||||
Non GAAP Gross margin
|
71
|
%
|
63
|
%
|
72
|
%
|
63
|
%
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Gross Profit - Creative Subscriptions
|
$
|
151,659
|
$
|
177,620
|
$
|
292,815
|
$
|
348,310
|
||||||||
Share based compensation expenses
|
1,485
|
2,887
|
2,807
|
5,473
|
||||||||||||
Non GAAP Gross Profit - Creative Subscriptions
|
153,144
|
180,507
|
295,622
|
353,783
|
||||||||||||
Non GAAP Gross margin - Creative Subscriptions
|
81
|
%
|
77
|
%
|
81
|
%
|
77
|
%
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Gross Profit - Business Solutions
|
$
|
13,918
|
$
|
17,367
|
$
|
26,679
|
$
|
34,957
|
||||||||
Share based compensation expenses
|
384
|
922
|
693
|
1,837
|
||||||||||||
Acquisition related expenses
|
305
|
112
|
305
|
279
|
||||||||||||
Amortization
|
-
|
358
|
-
|
455
|
||||||||||||
Non GAAP Gross Profit - Business Solutions
|
14,607
|
18,759
|
27,677
|
37,528
|
||||||||||||
Non GAAP Gross margin - Business Solutions
|
32
|
%
|
23
|
%
|
32
|
%
|
24
|
%
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Operating loss
|
$
|
(53,751
|
)
|
$
|
(71,644
|
)
|
$
|
(92,142
|
)
|
$
|
(157,299
|
)
|
||||
Adjustments:
|
||||||||||||||||
Share based compensation expenses
|
34,967
|
50,396
|
65,685
|
97,027
|
||||||||||||
Amortization
|
566
|
846
|
1,132
|
1,445
|
||||||||||||
Sales tax accrual and other G&A expenses (income)
|
(485
|
)
|
579
|
1,489
|
1,031
|
|||||||||||
Acquisition related expenses
|
1,697
|
2,351
|
2,636
|
4,056
|
||||||||||||
Total adjustments
|
$
|
36,745
|
$
|
54,172
|
$
|
70,942
|
$
|
103,559
|
||||||||
Non GAAP operating income (loss)
|
$
|
(17,006
|
)
|
$
|
(17,472
|
)
|
$
|
(21,200
|
)
|
$
|
(53,740
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net loss
|
$
|
(57,736
|
)
|
$
|
37,957
|
$
|
(96,889
|
)
|
$
|
(22,857
|
)
|
|||||
Share based compensation expense and other Non GAAP adjustments
|
43,566
|
(53,777
|
)
|
82,323
|
(23,118
|
)
|
||||||||||
Non-GAAP net income (loss)
|
$
|
(14,170
|
)
|
$
|
(15,820
|
)
|
$
|
(14,566
|
)
|
$
|
(45,975
|
)
|
||||
Basic Non GAAP net income (loss) per share
|
$
|
(0.26
|
)
|
$
|
(0.28
|
)
|
$
|
(0.27
|
)
|
$
|
(0.81
|
)
|
||||
Weighted average shares used in computing basic Non GAAP net income (loss) per share
|
54,695,477
|
57,306,260
|
53,266,895
|
56,793,411
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
49,958
|
$
|
21,833
|
$
|
94,985
|
$
|
40,321
|
||||||||
Capital expenditures, net
|
(3,264
|
)
|
(7,119
|
)
|
(8,339
|
)
|
(10,968
|
)
|
||||||||
Free Cash Flow
|
$
|
46,694
|
$
|
14,714
|
$
|
86,646
|
$
|
29,353
|
||||||||
Capex related to future Wix HQ office build-out
|
408
|
2,197
|
891
|
3,032
|
||||||||||||
Free Cash Flow, excluding capex related to future Wix HQ office build-out
|
$
|
47,102
|
$
|
16,911
|
$
|
87,537
|
$
|
32,385
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2020
|
2021
|
2020
|
2021
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Basic weighted-average shares used to compute net income (loss) per share
|
54,695,477
|
57,306,260
|
53,266,895
|
56,793,411
|
||||||||||||
Effect of dilutive securities (included in the effect of dilutive securities is the assumed
conversion of employee stock options, employee RSUs and the Notes)
|
-
|
7,642,185
|
-
|
-
|
||||||||||||
Diluted weighted-average shares used to compute net income (loss) per share
|
54,695,477
|
64,948,445
|
53,266,895
|
56,793,411
|
||||||||||||
The following items have been excluded from the diluted weighted average number of
shares outstanding because they are anti-dilutive:
|
||||||||||||||||
Stock options
|
4,906,490
|
643,955
|
4,906,490
|
4,735,250
|
||||||||||||
Restricted share units
|
2,190,991
|
436,301
|
2,190,991
|
2,063,427
|
||||||||||||
Convertible Notes (if-converted)
|
3,104,251
|
-
|
3,104,251
|
3,969,514
|
||||||||||||
64,897,209
|
66,028,701
|
63,468,627
|
67,561,602
|