| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vii | | | |
| | | | | viii | | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 56 | | | |
| | | | | 66 | | | |
| | | | | 87 | | | |
| | | | | 95 | | | |
| | | | | 104 | | | |
| | | | | 108 | | | |
| | | | | 115 | | | |
| | | | | 120 | | | |
| | | | | 132 | | | |
| | | | | 133 | | | |
| | | | | 137 | | | |
| | | | | 138 | | | |
| | | | | 138 | | | |
| | | | | 140 | | | |
| | | | | F-1 | | |
| | |
(Shares)
|
| |
%
|
| ||||||
New BuzzFeed Class A shares issued to BuzzFeed stockholders
|
| | | | 91,108,394 | | | | | | 68.3% | | |
New BuzzFeed Class B shares issued to BuzzFeed stockholders
|
| | | | 15,872,459 | | | | | | 11.9% | | |
New BuzzFeed Class C shares issued to BuzzFeed stockholders
|
| | | | 6,478,031 | | | | | | 4.9% | | |
Total BuzzFeed stockholders
|
| | | | 113,458,884 | | | | | | 85.1% | | |
New BuzzFeed Class A shares issued to Complex Networks equityholders
|
| | | | 10,000,000 | | | | | | 7.5% | | |
New BuzzFeed Class A shares issued to 890 public shareholders
|
| | | | 1,616,481 | | | | | | 1.2% | | |
New BuzzFeed Class A shares issued to Founders, Sponsor, and underwriters
|
| | | | 8,274,437 | | | | | | 6.2% | | |
Pro Forma New BuzzFeed Shares Outstanding
|
| | |
|
133,349,802
|
| | | |
|
100.0%
|
| |
| | |
As of September 30, 2021
|
| | | | | | | | | | | | | | | | | | | |
As of
September 30, 2021 |
| ||||||||||||||||||
ASSETS
|
| |
BuzzFeed,
Inc. (Historical) |
| |
890 5th
Avenue Partners, Inc. (Historical) |
| |
Complex
Media |
| |
Accounting
Policies and Reclassification Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| ||||||||||||||||||
Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 145,597 | | | | | $ | 60 | | | | | $ | 4,796 | | | | | | — | | | | | $ | 287,511 | | | | |
|
[A]
|
| | | | $ | 78,300 | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 150,000 | | | | |
|
[B]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | (38,329) | | | | |
|
[C]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | (200,000) | | | | |
|
[N]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 5,000 | | | | |
|
[J]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,000) | | | | |
|
[K]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (271,335) | | | | |
|
[I]
|
| | | | | | | |
Accounts receivable, net
|
| | | | 77,351 | | | | | | — | | | | | | 37,177 | | | | | | — | | | | | | — | | | | | | | | | | | | 114,528 | | |
Prepaid and other current
assets |
| | | | 23,851 | | | | | | 550 | | | | | | 16,928 | | | | | | (14,149) | | | | | | (1,799) | | | | |
|
[C]
|
| | | | | 25,381 | | |
Total Current Assets
|
| | | | 246,799 | | | | | | 610 | | | | | | 58,901 | | | | | | (14,149) | | | | | | (73,952) | | | | | | | | | | | | 218,209 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 287,511 | | | | | | — | | | | | | — | | | | | | (287,511) | | | | |
|
[A]
|
| | | | | — | | |
Property and equipment, net
|
| | | | 22,875 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 22,875 | | |
Capitalized software costs, net
|
| | | | 16,586 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 16,586 | | |
Intangible assets, net
|
| | | | 19,139 | | | | | | — | | | | | | 61,427 | | | | | | — | | | | | | 58,873 | | | | |
|
[N]
|
| | | | | 139,439 | | |
Goodwill, net
|
| | | | 5,927 | | | | | | — | | | | | | 83,956 | | | | | | — | | | | | | 107,062 | | | | |
|
[N]
|
| | | | | 196,945 | | |
Prepaid and other assets
|
| | | | 18,506 | | | | | | — | | | | | | 1,824 | | | | | | 14,149 | | | | | | (5,000) | | | | |
|
[J]
|
| | | | | 29,479 | | |
Total Assets
|
| | | $ | 329,832 | | | | | $ | 288,121 | | | | | $ | 206,108 | | | | | | — | | | | | $ | (200,528) | | | | | | | | | | | $ | 623,533 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 12,587 | | | | | | 469 | | | | | | 3,682 | | | | | | — | | | | | | (1,045) | | | | |
|
[C]
|
| | | | | 15,693 | | |
Accrued expenses
|
| | | | 20,188 | | | | | | 70 | | | | | | — | | | | | | 17,581 | | | | | | (919) | | | | |
|
[C]
|
| | | | | 36,920 | | |
Accrued expenses and other liabilities
|
| | | | — | | | | | | — | | | | | | 28,675 | | | | | | (28,675) | | | | | | | | | | | | | | | | | | — | | |
Franchise tax payable
|
| | | | — | | | | | | 150 | | | | | | — | | | | | | (150) | | | | | | — | | | | | | | | | | | | — | | |
Deferred rent
|
| | | | 4,252 | | | | | | — | | | | | | — | | | | | | 54 | | | | | | — | | | | | | | | | | | | 4,306 | | |
Deferred revenue
|
| | | | 1,503 | | | | | | — | | | | | | 13,461 | | | | | | — | | | | | | — | | | | | | | | | | | | 14,964 | | |
Accrued compensation
|
| | | | 23,749 | | | | | | — | | | | | | — | | | | | | 10,882 | | | | | | — | | | | | | | | | | | | 34,631 | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,620 | | | | |
|
[B]
|
| | | | | 31,620 | | |
Note payable
|
| | | | — | | | | | | 1,000 | | | | | | 5,000 | | | | | | — | | | | | | (5,000) | | | | |
|
[K]
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,000) | | | | |
|
[M]
|
| | | | | | | |
Other current liabilities
|
| | | | 1,312 | | | | | | — | | | | | | — | | | | | | 308 | | | | | | — | | | | | | | | | | | | 1,620 | | |
Total Current Liabilities
|
| | | | 63,591 | | | | | | 1,689 | | | | | | 50,818 | | | | | | — | | | | | | 23,656 | | | | | | | | | | | | 139,754 | | |
Deferred rent
|
| | | | 13,634 | | | | | | — | | | | | | — | | | | | | 439 | | | | | | — | | | | | | | | | | | | 14,073 | | |
Debt
|
| | | | 19,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | 118,380 | | | | |
|
[B]
|
| | | | | 132,296 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,588) | | | | |
|
[C]
|
| | | | | | | |
Other liabilities
|
| | | | 3,781 | | | | | | — | | | | | | 600 | | | | | | 2,264 | | | | | | — | | | | | | | | | | | | 6,645 | | |
Warrant liabilities
|
| | | | — | | | | | | 12,214 | | | | | | — | | | | | | — | | | | | | 33 | | | | |
|
[M]
|
| | | | | 12,247 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | 5,828 | | | | | | — | | | | | | (5,828) | | | | |
|
[N]
|
| | | | | — | | |
Long-term incentive plan, noncurrent
|
| | | | — | | | | | | — | | | | | | 2,703 | | | | | | (2,703) | | | | | | — | | | | | | | | | | | | — | | |
Total Liabilities
|
| | | | 100,510 | | | | | | 13,903 | | | | | | 59,949 | | | | | | — | | | | | | 130,653 | | | | | | | | | | | | 305,015 | | |
| | |
As of September 30, 2021
|
| | | | | | | | | | | | | | | | | | | |
As of
September 30, 2021 |
| ||||||||||||||||||
ASSETS
|
| |
BuzzFeed,
Inc. (Historical) |
| |
890 5th
Avenue Partners, Inc. (Historical) |
| |
Complex
Media |
| |
Accounting
Policies and Reclassification Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| ||||||||||||||||||
Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock subject to possible redemption, 28,750 shares at redemption value
|
| | | | — | | | | | | 287,500 | | | | | | — | | | | | | — | | | | | | (287,500) | | | | |
|
[F]
|
| | | | | — | | |
Series A, convertible preferred stock
|
| | | | 3,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,001) | | | | |
|
[D]
|
| | | | | — | | |
Series A-1, convertible preferred stock
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | | | |
|
[D]
|
| | | | | — | | |
Series B, convertible preferred stock
|
| | | | 7,904 | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,904) | | | | |
|
[D]
|
| | | | | — | | |
Series C, convertible preferred stock
|
| | | | 15,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,434) | | | | |
|
[D]
|
| | | | | — | | |
Series D, convertible preferred stock
|
| | | | 19,311 | | | | | | — | | | | | | — | | | | | | — | | | | | | (19,311) | | | | |
|
[D]
|
| | | | | — | | |
Series E, convertible preferred stock
|
| | | | 49,646 | | | | | | — | | | | | | — | | | | | | — | | | | | | (49,646) | | | | |
|
[D]
|
| | | | | — | | |
Series F, convertible preferred shares
|
| | | | 199,856 | | | | | | — | | | | | | — | | | | | | — | | | | | | (199,856) | | | | |
|
[D]
|
| | | | | — | | |
Series G, convertible preferred shares
|
| | | | 199,681 | | | | | | — | | | | | | — | | | | | | — | | | | | | (199,681) | | | | |
|
[D]
|
| | | | | — | | |
Redeemable noncontrolling interest
|
| | | | 1,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1,570 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common stock
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 11 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8 | | | | |
|
[D]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | | | |
|
[F]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
[G]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
[N]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3) | | | | |
|
[I]
|
| | | | | | | |
Class B Common stock
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | |
|
[D]
|
| | | | | 2 | | |
Class C Common stock
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | |
|
[D]
|
| | | | | 1 | | |
Class F Common stock
|
| | | | | | | | | | | | | | | | 1 | | | | | | — | | | | | | (1) | | | | |
|
[G]
|
| | | | | — | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
CM Partners, LLC members’ interests
|
| | | | — | | | | | | — | | | | | | 273,573 | | | | | | — | | | | | | (273,573) | | | | |
|
[N]
|
| | | | | — | | |
Additional paid-in capital
|
| | | | 97,683 | | | | | | — | | | | | | — | | | | | | — | | | | | | 967 | | | | |
|
[M]
|
| | | | | 715,131 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (26,215) | | | | |
|
[C]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 522,135 | | | | |
|
[D]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (13,283) | | | | |
|
[E]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287,497 | | | | |
|
[F]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,870 | | | | |
|
[H]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96,199 | | | | |
|
[N]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,610 | | | | |
|
[L]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (271,332) | | | | |
|
[I]
|
| | | | | | | |
Accumulated other comprehensive income (loss)
|
| | | | (3,098) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (3,098) | | |
Accumulated deficit
|
| | | | (362,553) | | | | | | (13,283) | | | | | | (127,414) | | | | | | — | | | | | | (6,361) | | | | |
|
[C]
|
| | | | | (395,976) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (27,304) | | | | |
|
[D]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,283 | | | | |
|
[E]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,870) | | | | |
|
[H]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149,136 | | | | |
|
[N]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16,610) | | | | |
|
[L]
|
| | | | | | | |
Treasury stock
|
| | | | (820) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (820) | | |
Total Parent stockholders’ equity
|
| | | | (268,782) | | | | | | (13,282) | | | | | | 146,159 | | | | | | — | | | | | | 451,156 | | | | | | | | | | | | 315,251 | | |
Noncontrolling interest
|
| | | | 1,697 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1,697 | | |
Total stockholders’ equity
|
| | | | (267,085) | | | | | | (13,282) | | | | | | 146,159 | | | | | | — | | | | | | 451,156 | | | | | | | | | | | | 316,948 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | $ | 329,832 | | | | | $ | 288,121 | | | | | $ | 206,108 | | | | | | — | | | | | $ | (200,528) | | | | | | | | | | | $ | 623,533 | | |
|
| | |
Nine Months Ended September 30, 2021
|
| | | | | | | | | | | | | | | | | | | |
Nine
Months Ended September 30, 2021 |
| ||||||||||||||||||
| | |
BuzzFeed,
Inc. (Historical) |
| |
890
5th Avenue Partners, Inc. (Historical) |
| |
Complex
Media |
| |
Accounting
Policies and Reclassification Adjustments |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Revenue
|
| | | $ | 251,848 | | | | | | — | | | | | $ | 84,256 | | | | | | — | | | | |
|
—
|
| | | | | | | | | | $ | 336,104 | | |
Cost and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 135,903 | | | | | | — | | | | | | 41,500 | | | | | | 1,199 | | | | | | — | | | | | | | | | | | | 178,602 | | |
Sales and marketing
|
| | | | 34,170 | | | | | | — | | | | | | 2,874 | | | | | | 492 | | | | | | — | | | | | | | | | | | | 37,536 | | |
General and administrative
|
| | | | 65,274 | | | | | | 2,318 | | | | | | 14,800 | | | | | | 34,561 | | | | | | — | | | | | | | | | | | | 116,953 | | |
Research and development
|
| | | | 19,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 19,285 | | |
Depreciation and
amortization |
| | | | 15,033 | | | | | | — | | | | | | 7,642 | | | | | | — | | | | | | 3,925 | | | | |
|
[FF]
|
| | | | | 26,600 | | |
Employee related costs
|
| | | | — | | | | | | — | | | | | | 36,252 | | | | | | (36,252) | | | | | | — | | | | | | | | | | | | — | | |
Administrative fee – related party
|
| | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 180 | | |
Franchise tax expense
|
| | | | — | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 150 | | |
Total costs and expenses
|
| | | | 269,665 | | | | | | 2,648 | | | | | | 103,068 | | | | | | — | | | | | | 3,925 | | | | | | | | | | | | 379,306 | | |
Income (Loss) from operations
|
| | | | (17,817) | | | | | | (2,648) | | | | | | (18,812) | | | | | | — | | | | | | (3,925) | | | | | | | | | | | | (43,202) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | (807) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (807) | | |
Offering costs associated with issuance of public and private warrants
|
| | | | — | | | | | | (232) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (232) | | |
Net gain from investments held in Trust Account
|
| | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | (11) | | | | |
|
[BB]
|
| | | | | — | | |
Other income, net
|
| | | | (2,278) | | | | | | — | | | | | | — | | | | | | (58) | | | | | | (14,092) | | | | |
|
[CC]
|
| | | | | (16,428) | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | (58) | | | | | | 58 | | | | | | — | | | | | | | | | | | | — | | |
Loss on disposition
|
| | | | (612) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (612) | | |
Income (loss) before income taxes
|
| | | | (20,707) | | | | | | (3,676) | | | | | | (18,870) | | | | | | — | | | | | | (18,028) | | | | | | | | | | | | (61,281) | | |
Income tax provision (benefit)
|
| | | | (5,011) | | | | | | — | | | | | | (4,202) | | | | | | — | | | | | | 5,617 | | | | |
|
[HH]
|
| | | | | (3,596) | | |
Net income (loss)
|
| | | $ | (15,696) | | | | | $ | (3,676) | | | | | $ | (14,668) | | | | | | — | | | | | $ | (23,645) | | | | | | | | | | | $ | (57,685) | | |
Net income (loss) attributable to the redeemable noncontrolling interest
|
| | | | 212 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 212 | | |
Net income (loss) attributable to noncontrolling interest
|
| | | | (173) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (173) | | |
Net Income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | (15,735) | | | | | $ | (3,676) | | | | | $ | (14,668) | | | | | | — | | | | | $ | (23,645) | | | | | | | | | | | $ | (57,724) | | |
Per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per common share – basic and diluted
|
| | | $ | (0.28) | | | | | $ | (0.10) | | | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | $ | (0.43) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 57,072 | | | | | | 28,121 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 133,350 | | |
Net income (loss) per share, Class F common stock – basic and diluted
|
| | | | | | | | | $ | (0.10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding of Class F common stock
|
| | | | | | | | | | 7,143 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year
Ended December 31, 2020 |
| |
Period
from September 9, 2020 (inception) to December 31, 2020 |
| |
Year
Ended December 31, 2020 |
| | | | |
Year
Ended December 31, 2020 |
| |||||||||||||||||||||||||||
| | |
BuzzFeed,
Inc. (Historical) |
| |
890 5th
Avenue Partners, Inc. (Historical) |
| |
Complex
Media |
| |
Accounting
Policies and Reclassification Adjustments (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||||||||
Revenue
|
| | | $ | 321,324 | | | | | | — | | | | | $ | 125,044 | | | | | | — | | | | |
|
—
|
| | | | | | | | | | $ | 446,368 | | |
Cost and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 140,290 | | | | | | — | | | | | | 65,428 | | | | | | 18,471 | | | | | | 1,917 | | | | |
|
[EE]
|
| | | | | 226,106 | | |
Sales and marketing
|
| | | | 50,680 | | | | | | — | | | | | | 2,678 | | | | | | 15,583 | | | | | | 4,296 | | | | |
|
[EE]
|
| | | | | 73,237 | | |
General and administrative
|
| | | | 83,061 | | | | | | 11 | | | | | | 13,377 | | | | | | 9,938 | | | | | | 4,868 | | | | |
|
[AA]
|
| | | | | 125,747 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,870 | | | | |
|
[DD]
|
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,622 | | | | |
|
[EE]
|
| | | | | | | |
Research and
development |
| | | | 17,669 | | | | | | — | | | | | | — | | | | | | — | | | | | | 775 | | | | |
|
[EE]
|
| | | | | 18,444 | | |
Depreciation and amortization
|
| | | | 17,486 | | | | | | — | | | | | | 9,684 | | | | | | — | | | | | | 4,333 | | | | |
|
[FF]
|
| | | | | 31,503 | | |
Employee related costs
|
| | | | — | | | | | | — | | | | | | 43,992 | | | | | | (43,992) | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total costs and expenses
|
| | | | 309,186 | | | | | | 11 | | | | | | 135,159 | | | | | | — | | | | | | 30,681 | | | | | | | | | | | | 475,037 | | |
Income (Loss) from operations
|
| | | | 12,138 | | | | | | (11) | | | | | | (10,115) | | | | | | — | | | | | | (30,681) | | | | | | | | | | | | (28,669) | | |
Other income, net
|
| | | | 670 | | | | | | — | | | | | | — | | | | | | 48 | | | | | | (1,493) | | | | |
|
[AA]
|
| | | | | (18,882) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (18,107) | | | | |
|
[CC]
|
| | | | | | | |
Interest income
|
| | | | — | | | | | | — | | | | | | 48 | | | | | | (48) | | | | | | — | | | | | | | | | | | | — | | |
Loss on disposition
|
| | | | (711) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (711) | | |
Income (loss) before income taxes
|
| | | | 12,097 | | | | | | (11) | | | | | | (10,067) | | | | | | — | | | | | | (50,281) | | | | | | | | | | | | (48,262) | | |
Income tax provision (benefit)
|
| | | | 941 | | | | | | — | | | | | | (3,077) | | | | | | — | | | | | | (18,645) | | | | |
|
[GG]
|
| | | | | (20,781) | | |
Net income (loss)
|
| | | $ | 11,156 | | | | | $ | (11) | | | | | $ | (6,990) | | | | | | — | | | | | $ | (31,636) | | | | | | | | | | | $ | (27,481) | | |
Net income (loss) attributable to the redeemable noncontrolling interest
|
| | | | 820 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 820 | | |
Net Income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 10,336 | | | | | $ | (11) | | | | | $ | (6,990) | | | | | | — | | | | | $ | (31,636) | | | | | | | | | | | $ | (28,301) | | |
Per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per common share – basic and diluted
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | $ | (0.21) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 39,027 | | | | | | 6,250 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 133,350 | | |
Estimated Consideration:
|
| | | | | | |
Cash consideration(1)
|
| | | $ | 200,000 | | |
Share consideration(2)
|
| | | | 96,200 | | |
Total estimated consideration
|
| | | $ | 296,200 | | |
|
Cash
|
| | | | — | | |
|
Accounts receivable
|
| | | | 37,177 | | |
|
Prepaid expenses and other current assets
|
| | | | 2,779 | | |
|
Intangible assets
|
| | | | 120,300 | | |
|
Other assets
|
| | | | 15,973 | | |
|
Total assets
|
| | | | 176,229 | | |
|
Accounts payable
|
| | | | 3,682 | | |
|
Accrued expenses
|
| | | | 17,581 | | |
|
Deferred rent
|
| | | | 54 | | |
|
Deferred revenue
|
| | | | 13,461 | | |
|
Accrued compensation
|
| | | | 10,882 | | |
|
Other current liabilities
|
| | | | 158 | | |
|
Deferred rent, noncurrent
|
| | | | 439 | | |
|
Deferred tax liabilities
|
| | | | 21,722 | | |
|
Other liabilities
|
| | | | 3,068 | | |
|
Total liabilities
|
| | | | 71,047 | | |
|
Net identifiable assets acquired (a)
|
| | | | 105,182 | | |
|
Estimated purchase consideration (b)
|
| | | | 296,200 | | |
|
Estimated goodwill (b) – (a)
|
| | | | 191,018 | | |
| | | | | | | | | | | | | | |
Pro Forma Amortization Expense
|
| |||||||||
| | |
Preliminary
Estimated Asset Fair Value |
| |
Weighted
Average Useful Life (Years) |
| |
For the Nine
Months Ended September 30, 2021 |
| |
For the Year Ended
December 31, 2020 |
| ||||||||||||
Trademarks & tradenames
|
| | | | 90,000 | | | | | | 15 | | | | | | 4,500 | | | | | | 6,000 | | |
Customer relationships
|
| | | | 25,000 | | | | | | 4 | | | | | | 4,688 | | | | | | 6,250 | | |
Developed technology
|
| | | | 5,300 | | | | | | 3 | | | | | | 1,325 | | | | | | 1,767 | | |
Pro Forma Basic and Diluted Earnings Per Share
|
| |
Nine Months
Ended September 30, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Pro Forma net income (loss) attributable to common stockholders
|
| | | $ | (57,724) | | | | | $ | (28,301) | | |
Weighted average shares outstanding, basic and diluted
|
| | | | 133,350 | | | | | | 133,350 | | |
Basic and diluted net income (loss) per share of Class A, Class B, and Class C common stock
|
| | | $ | (0.43) | | | | | $ | (0.21) | | |
Pro Forma Weighted Average Shares – Basic and Diluted | | | | | | | | | | | | | |
Weighted average shares of Class A common stock outstanding, basic and diluted
|
| | | | 110,999 | | | | | | 110,999 | | |
Weighted average shares of Class B common stock outstanding, basic and diluted
|
| | | | 15,873 | | | | | | 15,873 | | |
Weighted average shares of Class C common stock outstanding, basic and diluted
|
| | | | 6,478 | | | | | | 6,478 | | |
Pro Forma Weighted Average Shares – Basic and Diluted
|
| | |
|
133,350
|
| | | |
|
133,350
|
| |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
GAAP | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 90,096 | | | | | $ | 75,243 | | | | | $ | 251,848 | | | | | $ | 198,297 | | |
Loss from operations
|
| | | $ | (881) | | | | | $ | (1,884) | | | | | $ | (17,817) | | | | | $ | (22,364) | | |
Net loss
|
| | | $ | (3,582) | | | | | $ | (2,130) | | | | | $ | (15,696) | | | | | $ | (21,141) | | |
Non-GAAP | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 5,992 | | | | | $ | 2,801 | | | | | $ | 7,307 | | | | | $ | (7,868) | | |
Non-Financial | | | | | | | | | | | | | | | | | | | | | | | | | |
Time Spent(2)
|
| | | | 220,908 | | | | | | 190,225 | | | | | | 602,248 | | | | | | 547,196 | | |
% on owned and operated properties
|
| | | | 31% | | | | | | 33% | | | | | | 34% | | | | | | 39% | | |
% on third-party platforms
|
| | | | 69% | | | | | | 67% | | | | | | 66% | | | | | | 61% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
GAAP | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 321,324 | | | | | $ | 317,923 | | | | | $ | 307,251 | | |
Income (loss) from operations
|
| | | $ | 12,138 | | | | | $ | (40,268) | | | | | $ | (80,078) | | |
Net income (loss)
|
| | | $ | 11,156 | | | | | $ | (36,919) | | | | | $ | (78,506) | | |
Non-GAAP | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 30,813 | | | | | $ | (8,361) | | | | | $ | (53,231) | | |
Non-Financial | | | | | | | | | | | | | | | | | | | |
Time Spent(2)
|
| | | | 741,387 | | | | | | 618,620 | | | | | | 751,858 | | |
—% on owned and operated properties
|
| | | | 36% | | | | | | 40% | | | | | | 31% | | |
—% on third-party platforms
|
| | | | 64% | | | | | | 60% | | | | | | 69% | | |
| | |
Three Months Ended
September 30, |
| |
Nine months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue
|
| | | $ | 90,096 | | | | | $ | 75,243 | | | | | $ | 251,848 | | | | | $ | 198,297 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 48,837 | | | | | | 33,390 | | | | | | 135,903 | | | | | | 93,702 | | |
Sales and marketing
|
| | | | 11,218 | | | | | | 11,995 | | | | | | 34,170 | | | | | | 39,063 | | |
General and administrative
|
| | | | 19,829 | | | | | | 22,305 | | | | | | 65,274 | | | | | | 61,304 | | |
Research and development
|
| | | | 5,686 | | | | | | 5,079 | | | | | | 19,285 | | | | | | 13,084 | | |
Depreciation and amortization
|
| | | | 5,407 | | | | | | 4,358 | | | | | | 15,033 | | | | | | 13,508 | | |
Total costs and expenses
|
| | | | 90,977 | | | | | | 77,127 | | | | | | 269,665 | | | | | | 220,661 | | |
Loss from operations
|
| | | | (881) | | | | | | (1,884) | | | | | | (17,817) | | | | | | (22,364) | | |
Other (expense) income, net
|
| | | | (2,442) | | | | | | (258) | | | | | | (2,278) | | | | | | 426 | | |
Loss on disposition of subsidiary
|
| | | | (612) | | | | | | — | | | | | | (612) | | | | | | — | | |
Loss before income taxes
|
| | | | (3,935) | | | | | | (2,142) | | | | | | (20,707) | | | | | | (21,938) | | |
Income tax benefit
|
| | | | (353) | | | | | | (12) | | | | | | (5,011) | | | | | | (797) | | |
Net loss
|
| | | | (3,582) | | | | | | (2,130) | | | | | | (15,696) | | | | | | (21,141) | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 67 | | | | | | 62 | | | | | | 212 | | | | | | 768 | | |
Net income (loss) attributable to noncontrolling interests
|
| | | | 137 | | | | | | — | | | | | | (173) | | | | | | — | | |
Net loss attributable to BuzzFeed, Inc.
|
| | | $ | (3,786) | | | | | $ | (2,192) | | | | | $ | (15,735) | | | | | $ | (21,909) | | |
| | |
Three Months Ended
September 30, |
| |
Nine months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | $ | 388 | | | | | $ | 54 | | | | | $ | 543 | | | | | $ | 61 | | |
Sales and marketing
|
| | | | 37 | | | | | | 28 | | | | | | 98 | | | | | | 31 | | |
General and administrative
|
| | | | 59 | | | | | | 221 | | | | | | 160 | | | | | | 872 | | |
Research and development
|
| | | | 19 | | | | | | 24 | | | | | | 49 | | | | | | 24 | | |
| | | | $ | 503 | | | | | $ | 327 | | | | | $ | 850 | | | | | $ | 988 | | |
| | |
Three Months Ended
September 30, |
| |
Nine months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Costs and expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 54% | | | | | | 44% | | | | | | 54% | | | | | | 47% | | |
Sales and marketing
|
| | | | 12% | | | | | | 16% | | | | | | 13% | | | | | | 20% | | |
General and administrative
|
| | | | 23% | | | | | | 30% | | | | | | 26% | | | | | | 31% | | |
Research and development
|
| | | | 6% | | | | | | 7% | | | | | | 8% | | | | | | 7% | | |
Depreciation and amortization
|
| | | | 6% | | | | | | 6% | | | | | | 6% | | | | | | 7% | | |
Total costs and expenses
|
| | | | 101% | | | | | | 103% | | | | | | 107% | | | | | | 111% | | |
Loss from operations
|
| | | | (1)% | | | | | | (3)% | | | | | | (7)% | | | | | | (11)% | | |
Other (expense) income, net
|
| | | | (3)% | | | | | | — | | | | | | (1)% | | | | | | — | | |
Loss on disposition of subsidiary
|
| | | | (1)% | | | | | | — | | | | | | — | | | | | | — | | |
Loss before income taxes
|
| | | | (4)% | | | | | | (3)% | | | | | | (8)% | | | | | | (11)% | | |
Income tax benefit
|
| | | | — | | | | | | — | | | | | | (2)% | | | | | | — | | |
Net loss
|
| | | | (4)% | | | | | | (3)% | | | | | | (6)% | | | | | | (11)% | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to BuzzFeed, Inc.
|
| | | | (4)% | | | | | | (3)% | | | | | | (6)% | | | | | | (11)% | | |
| | |
Three Months Ended
September 30, |
| | | | | | | |
Nine Months Ended
September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Advertising
|
| | | $ | 50,240 | | | | | $ | 36,051 | | | | | | 39% | | | | | $ | 136,693 | | | | | $ | 94,105 | | | | | | 45% | | |
Content
|
| | | | 26,483 | | | | | | 27,476 | | | | | | (4)% | | | | | | 70,261 | | | | | | 74,947 | | | | | | (6)% | | |
Commerce and other
|
| | | | 13,373 | | | | | | 11,716 | | | | | | 14% | | | | | | 44,894 | | | | | | 29,245 | | | | | | 54% | | |
Total revenue
|
| | | $ | 90,096 | | | | | $ | 75,243 | | | | | | 20% | | | | | $ | 251,848 | | | | | $ | 198,297 | | | | | | 27% | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Cost of revenue
|
| | | $ | 48,837 | | | | | $ | 33,390 | | | | | | 46% | | | | | $ | 135,903 | | | | | $ | 93,702 | | | | | | 45% | | |
As a percentage of revenue
|
| | | | 54% | | | | | | 44% | | | | | | | | | | | | 54% | | | | | | 47% | | | | | | | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Sales and marketing
|
| | | $ | 11,218 | | | | | $ | 11,995 | | | | | | (6)% | | | | | $ | 34,170 | | | | | $ | 39,063 | | | | | | (13)% | | |
As a percentage of revenue
|
| | | | 12% | | | | | | 16% | | | | | | | | | | | | 13% | | | | | | 20% | | | | | | | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
General and administrative
|
| | | $ | 19,829 | | | | | $ | 22,305 | | | | | | (11)% | | | | | $ | 65,274 | | | | | $ | 61,304 | | | | | | 6% | | |
As a percentage of revenue
|
| | | | 23% | | | | | | 30% | | | | | | | | | | | | 26% | | | | | | 31% | | | | | | | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Research and development
|
| | | $ | 5,686 | | | | | $ | 5,079 | | | | | | 12% | | | | | $ | 19,285 | | | | | $ | 13,084 | | | | | | 47% | | |
As a percentage of revenue
|
| | | | 6% | | | | | | 7% | | | | | | | | | | | | 8% | | | | | | 7% | | | | | | | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Depreciation and amortization
|
| | | $ | 5,407 | | | | | $ | 4,358 | | | | | | 24% | | | | | $ | 15,033 | | | | | $ | 13,508 | | | | | | 11% | | |
As a percentage of revenue
|
| | | | 6% | | | | | | 6% | | | | | | | | | | | | 6% | | | | | | 7% | | | | | | | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Other (expense) income, net
|
| | | $ | (2,442) | | | | | $ | (258) | | | | | | NM | | | | | $ | (2,278) | | | | | $ | 426 | | | | | | NM | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Loss on disposition of subsidiary
|
| | | $ | (612) | | | | | | — | | | | | | NM | | | | | $ | (612) | | | | | | — | | | | | | NM | | |
| | |
Three Months
Ended September 30, |
| | | | | | | |
Nine Months
Ended September 30, |
| | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
%Change
|
| |
2021
|
| |
2020
|
| |
%Change
|
| ||||||||||||||||||
Income tax benefit
|
| | | | (353) | | | | | | (12) | | | | | | NM | | | | | | (5,011) | | | | | | (797) | | | | | | NM | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Revenue
|
| | | $ | 321,324 | | | | | $ | 317,923 | | | | | $ | 307,251 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 140,290 | | | | | | 150,350 | | | | | | 169,631 | | |
Sales and marketing
|
| | | | 50,680 | | | | | | 79,845 | | | | | | 81,251 | | |
General and administrative
|
| | | | 83,061 | | | | | | 87,417 | | | | | | 88,104 | | |
Research and development
|
| | | | 17,669 | | | | | | 21,129 | | | | | | 26,516 | | |
Depreciation and amortization
|
| | | | 17,486 | | | | | | 19,450 | | | | | | 21,827 | | |
Total costs and expenses
|
| | | | 309,186 | | | | | | 358,191 | | | | | | 387,329 | | |
Income (loss) from operations
|
| | | | 12,138 | | | | | | (40,268) | | | | | | (80,078) | | |
Other income, net
|
| | | | 670 | | | | | | 2,991 | | | | | | 2,474 | | |
Loss on disposition of subsidiary
|
| | | | (711) | | | | | | — | | | | | | — | | |
Income (loss) before income taxes
|
| | | | 12,097 | | | | | | (37,277) | | | | | | (77,604) | | |
Income tax provision (benefit)
|
| | | | 941 | | | | | | (358) | | | | | | 902 | | |
Net income (loss)
|
| | | | 11,156 | | | | | | (36,919) | | | | | | (78,506) | | |
Net income (loss) attributable to the redeemable noncontrolling interest
|
| | | | 820 | | | | | | 273 | | | | | | (971) | | |
Net income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 10,336 | | | | | $ | (37,192) | | | | | $ | (77,535) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | $ | 109 | | | | | $ | 353 | | | | | $ | 1,436 | | |
Sales and marketing
|
| | | | 60 | | | | | | 658 | | | | | | 1,442 | | |
General and administrative
|
| | | | 977 | | | | | | 1,446 | | | | | | 1,505 | | |
Research and development
|
| | | | 43 | | | | | | 356 | | | | | | 637 | | |
| | | | $ | 1,189 | | | | | $ | 2,813 | | | | | $ | 5,020 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 44% | | | | | | 47% | | | | | | 55% | | |
Sales and marketing
|
| | | | 16% | | | | | | 25% | | | | | | 26% | | |
General and administrative
|
| | | | 26% | | | | | | 28% | | | | | | 29% | | |
Research and development
|
| | | | 5% | | | | | | 7% | | | | | | 9% | | |
Depreciation and amortization
|
| | | | 5% | | | | | | 6% | | | | | | 7% | | |
Total costs and expenses
|
| | | | 96% | | | | | | 113% | | | | | | 126% | | |
Income (loss) from operations
|
| | | | 4% | | | | | | (13)% | | | | | | (26)% | | |
Other income, net
|
| | | | — | | | | | | 1% | | | | | | 1% | | |
Loss on disposition of subsidiary
|
| | | | — | | | | | | — | | | | | | — | | |
Income (loss) before income taxes
|
| | | | 4% | | | | | | (12)% | | | | | | (25)% | | |
Income tax provision (benefit)
|
| | | | — | | | | | | — | | | | | | — | | |
Net income (loss)
|
| | | | 4% | | | | | | (12)% | | | | | | (25)% | | |
Net income (loss) attributable to the redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to BuzzFeed, Inc.
|
| | | | 4% | | | | | | (12)% | | | | | | (25)% | | |
| | |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| | | |||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| | | | | | | |||||||||||||||||||||||
Advertising
|
| | | $ | 149,704 | | | | | $ | 128,438 | | | | | $ | 106,280 | | | | | | 17% | | | | | | 21% | | | | | ||||
Content
|
| | | | 119,846 | | | | | | 150,876 | | | | | | 177,055 | | | | | | (21)% | | | | | | (15)% | | | | | ||||
Commerce and other
|
| | | | 51,774 | | | | | | 38,609 | | | | | | 23,916 | | | | | | 34% | | | | | | 61% | | | | | ||||
Total revenue
|
| | | $ | 321,324 | | | | | $ | 317,923 | | | | | $ | 307,251 | | | | | | 1% | | | | | | 3% | | | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| | | |||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| | | | | | | |||||||||||||||||||||||
Cost of revenue
|
| | | $ | 140,290 | | | | | $ | 150,350 | | | | | $ | 169,631 | | | | | | (7)% | | | | | | (11)% | | | | | ||||
As a percentage of revenue
|
| | | | 44% | | | | | | 47% | | | | | | 55% | | | | | | | | | | | | | | | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| | | |||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| | | | | | | |||||||||||||||||||||||
Sales and marketing
|
| | | $ | 50,680 | | | | | $ | 79,845 | | | | | $ | 81,251 | | | | | | (37)% | | | | | | (2)% | | | | | ||||
As a percentage of revenue
|
| | | | 16% | | | | | | 25% | | | | | | 26% | | | | | | | | | | | | | | | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| | | |||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| | | | | | | |||||||||||||||||||||||
General and administrative
|
| | | $ | 83,061 | | | | | $ | 87,417 | | | | | $ | 88,104 | | | | | | (5)% | | | | | | (1)% | | | | | ||||
As a percentage of revenue
|
| | | | 26% | | | | | | 28% | | | | | | 29% | | | | | | | | | | | | | | | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| | | |||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| | | | | | | |||||||||||||||||||||||
Research and development
|
| | | $ | 17,669 | | | | | $ | 21,129 | | | | | $ | 26,516 | | | | | | (16)% | | | | | | (20)% | | | | | ||||
As a percentage of revenue
|
| | | | 5% | | | | | | 7% | | | | | | 9% | | | | | | | | | | | | | | | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| | | |||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| | | | | | | |||||||||||||||||||||||
Depreciation and amortization
|
| | | $ | 17,486 | | | | | $ | 19,450 | | | | | $ | 21,827 | | | | | | (10)% | | | | | | (11)% | | | | | ||||
As a percentage of revenue
|
| | | | 5% | | | | | | 6% | | | | | | 7% | | | | | | | | | | | | | | | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||
Other income, net
|
| | | $ | 670 | | | | | $ | 2,991 | | | | | $ | 2,474 | | | | | | (78)% | | | | | | 21% | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||
Loss on disposition
|
| | | $ | (711) | | | | | $ | — | | | | | $ | — | | | | | | 100% | | | | | | — | | |
(In thousands)
|
| |
Year Ended December 31,
|
| |
2019 to 2020
% Change |
| |
2018 to 2019
% Change |
| |||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||
Income tax provision (benefit)
|
| | | $ | 941 | | | | | $ | (358) | | | | | $ | 902 | | | | | | NM | | | | | | NM | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net loss
|
| | | $ | (3,582) | | | | | $ | (2,130) | | | | | $ | (15,696) | | | | | $ | (21,141) | | |
Income tax benefit
|
| | | | (353) | | | | | | (12) | | | | | | (5,011) | | | | | | (797) | | |
Loss on disposition of subsidiary
|
| | | | 612 | | | | | | — | | | | | | 612 | | | | | | — | | |
Interest expense
|
| | | | 592 | | | | | | 253 | | | | | | 1,370 | | | | | | 411 | | |
Interest income
|
| | | | (105) | | | | | | (5) | | | | | | (232) | | | | | | (145) | | |
Other expense (income), net
|
| | | | 1,955 | | | | | | 10 | | | | | | 1,140 | | | | | | (692) | | |
Depreciation and amortization
|
| | | | 5,407 | | | | | | 4,358 | | | | | | 15,033 | | | | | | 13,508 | | |
Stock-based compensation
|
| | | | 503 | | | | | | 327 | | | | | | 850 | | | | | | 988 | | |
Restructuring(1) | | | | | — | | | | | | — | | | | | | 3,645 | | | | | | — | | |
Transaction costs(2)
|
| | | | 963 | | | | | | — | | | | | | 5,596 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 5,992 | | | | | $ | 2,801 | | | | | $ | 7,307 | | | | | $ | (7,868) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
(In thousands)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net income (loss)
|
| | | $ | 11,156 | | | | | $ | (36,919) | | | | | $ | (78,506) | | |
Income tax provision (benefit)
|
| | | | 941 | | | | | | (358) | | | | | | 902 | | |
Loss on disposition of subsidiary
|
| | | | 711 | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 1,096 | | | | | | 270 | | | | | | 271 | | |
Interest income
|
| | | | (173) | | | | | | (1,663) | | | | | | (2,146) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
(In thousands)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Other income, net
|
| | | | (1,593) | | | | | | (1,598) | | | | | | (599) | | |
Depreciation and amortization
|
| | | | 17,486 | | | | | | 19,450 | | | | | | 21,827 | | |
Stock-based compensation
|
| | | | 1,189 | | | | | | 2,813 | | | | | | 5,020 | | |
Restructuring(1) | | | | | — | | | | | | 9,644 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 30,813 | | | | | $ | (8,361) | | | | | $ | (53,231) | | |
|
(In thousands)
|
| |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |
2021
|
| |
2020
|
| |||||||||||||||||
Net cash provided by (used in) operating
activities |
| | | $ | 27,553 | | | | | $ | (20,243) | | | | | $ | (72,743) | | | | | $ | 10,898 | | | | | $ | 27,832 | | |
Net cash (used in) provided by investing activities
|
| | | | (14,803) | | | | | | 16,363 | | | | | | 107,185 | | | | | | (4,900) | | | | | | (11,742) | | |
Net cash provided by financing activities
|
| | | | 19,455 | | | | | | 195 | | | | | | 640 | | | | | | 34,277 | | | | | | 17,194 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers: | | | | | | | |
Jonah Peretti | | |
48
|
| | Founder, Chief Executive Officer, and Director | |
Felicia DellaFortuna | | |
38
|
| | Chief Financial Officer | |
Christian Baesler | | |
32
|
| | Chief Operating Officer | |
Rhonda Powell | | |
54
|
| | Chief Legal Officer and Corporate Secretary | |
Phuong Dao Nguyen | | |
48
|
| | Publisher | |
Non-Employee Directors: | | | | | | | |
Angela Acharia | | |
50
|
| | Director | |
Joan Amble | | |
68
|
| | Director | |
Greg Coleman | | |
67
|
| | Director | |
Patrick Kerins | | |
66
|
| | Director | |
Janet Rollé | | |
60
|
| | Director | |
Adam Rothstein | | |
50
|
| | Director | |
Name
|
| |
Fees Earned or
Paid in Cash |
| |
Option Awards
|
| |
Stock Awards
|
| |
Total
|
| ||||||||||||
Angela Acharia
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Joan Amble
|
| | | $ | — | | | | | $ | — | | | | | $ | 510,073 | | | | | $ | 510,073 | | |
Greg Coleman
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Scott English(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Eric Hippeau(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Patrick Kerins
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
William Porteous(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Janet Rollé
|
| | | $ | — | | | | | $ | — | | | | | $ | 976,752 | | | | | $ | 976,752 | | |
Adam Rothstein
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Name
|
| |
Number of
Shares Underlying Stock Options Granted in the Year Ended December 31, 2021 |
| |
Number of
Shares Underlying Stock Options Held as of December 31, 2021 |
| |
Number of
Shares Underlying Unvested Stock Options Held as of December 31, 2021 |
| |
Number of
Shares Underlying RSUs Held as of December 31, 2021 |
| ||||||||||||
Angela Acharia
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joan Amble
|
| | | | — | | | | | | — | | | | | | — | | | | | | 55,143 | | |
Greg Coleman
|
| | | | — | | | | | | 1,594,854 | | | | | | — | | | | | | — | | |
Scott English(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Hippeau(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Patrick Kerins
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Porteous(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Janet Rollé
|
| | | | — | | | | | | — | | | | | | — | | | | | | 107,100 | | |
Adam Rothstein
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name and Principal Position
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Option
Awards ($) |
| |
Stock
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||||||||
Jonah Peretti
|
| | | | 325,000 | | | | | | 185,017 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,318(3) | | | | | | 512,335 | | |
Founder and Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Felicia DellaFortuna
|
| | | | 370,000 | | | | | | 146,050 | | | | | | — | | | | | | 3,348,864 | | | | | | — | | | | | | 4,120(4) | | | | | | 3,869,034 | | |
Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rhonda Powell
|
| | | | 380,000 | | | | | | 173,051 | | | | | | — | | | | | | 1,479,082 | | | | | | — | | | | | | 3,631(5) | | | | | | 2,035,764 | | |
Chief Legal Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Award
Grant Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#)(1) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#)(1) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1)(2) |
| |||||||||||||||||||||
Jonah Peretti
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Felicia DellaFortuna
|
| | | | 12/6/2021 | | | | | | 3,060 | | | | | | — | | | | | | 8.76 | | | | | | 10/20/2025 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 4,590 | | | | | | — | | | | | | 8.83 | | | | | | 7/12/2026 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 7,650 | | | | | | — | | | | | | 9.55 | | | | | | 7/24/2027 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 11,396 | | | | | | — | | | | | | 8.34 | | | | | | 7/31/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 26,853 | | | | | | 22,951 | | | | | | 8.34 | | | | | | 7/31/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,480(3) | | | | | | 130,478 | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Award
Grant Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#)(1) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#)(1) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1)(2) |
| |||||||||||||||||||||
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,180(4) | | | | | | 48,929 | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 367,200(5) | | | | | | 1,957,176 | | |
Rhonda Powell
|
| | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162,180(6) | | | | | | 864,419 | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,920(7) | | | | | | 521,914 | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
% of
Combined Voting Power |
| |||||||||||||||||||||
Name and Address of
Beneficial Owner(1) |
| |
Number of
Shares |
| |
% of Shares
|
| |
Number of
Shares |
| |
% of Shares
|
| ||||||||||||||||||
5% or Greater Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
200 Park Avenue Partners, LLC (2)
|
| | | | 7,205,040 | | | | | | 6.49% | | | | | | 12,019,830 | | | | | | 75.73% | | | | | | 67.23% | | |
NBCUniversal Media, LLC(3)
|
| | | | 30,880,000 | | | | | | 27.87% | | | | | | — | | | | | | — | | | | | | 3.41% | | |
New Enterprise Associates 13, L.P.(4)
|
| | | | 15,333,892 | | | | | | 13.84% | | | | | | — | | | | | | — | | | | | | 1.70% | | |
Entities affiliated with RRE(5)
|
| | | | 10,350,407 | | | | | | 9.34% | | | | | | — | | | | | | — | | | | | | 1.14% | | |
General Atlantic BF, L.P.(6)
|
| | | | 7,862,502 | | | | | | 7.10% | | | | | | — | | | | | | — | | | | | | * | | |
Entities affiliated with
Hearst(7) |
| | | | 12,409,578 | | | | | | 11.20% | | | | | | — | | | | | | — | | | | | | 1.37% | | |
Jonah Peretti(8)
|
| | | | — | | | | | | — | | | | | | 12,019,830 | | | | | | 75.73% | | | | | | 66.45% | | |
John Johnson(9)
|
| | | | — | | | | | | — | | | | | | 5,582,414 | | | | | | 35.17% | | | | | | 30.86% | | |
Entities affiliated with Redwood (10)
|
| | | | 7,600,000 | | | | | | 5.83% | | | | | | — | | | | | | — | | | | | | * | | |
Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonah Peretti(8)
|
| | | | — | | | | | | — | | | | | | 12,019,830 | | | | | | 75.73% | | | | | | 66.45% | | |
Rhonda Powell(11)
|
| | | | 54,059 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Felicia DellaFortuna(12)
|
| | | | 198,898 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Angela Acharia
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joan Amble(13)
|
| | | | 3,985 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Greg Coleman(14)
|
| | | | 2,231,333 | | | | | | 1.99% | | | | | | — | | | | | | — | | | | | | * | | |
Patrick Kerins(15)
|
| | | | 15,333,892 | | | | | | 13.84% | | | | | | — | | | | | | — | | | | | | 1.70% | | |
Janet Rollé(16)
|
| | | | 31,237 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Adam Rothstein
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
% of
Combined Voting Power |
| |||||||||||||||||||||
Name and Address of
Beneficial Owner(1) |
| |
Number of
Shares |
| |
% of Shares
|
| |
Number of
Shares |
| |
% of Shares
|
| ||||||||||||||||||
All current directors and executive officers as a group (11 persons)
|
| | | | 18,211,420 | | | | | | 16.41% | | | | | | 12,019,830 | | | | | | 75.73% | | | | | | 68.46% | | |
| | |
Shares Beneficially Owned
Prior to this Offering |
| |
Shares of Class A
Common Stock Registered for Sale in this Offering |
| |
Shares Beneficially Owned After
this Offering |
| |||||||||||||||||||||||||||||||||
Name(1)
|
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class C
Common Stock |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class C
Common Stock |
| ||||||||||||||||||||||||
200 Park Avenue Partners, LLC(2)
|
| | | | 7,205,040 | | | | | | — | | | | | | — | | | | | | 7,205,040 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Cohanzick(3)
|
| | | | 3,388,125 | | | | | | — | | | | | | — | | | | | | 3,388,125 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Cowen(4)
|
| | | | 883,878 | | | | | | — | | | | | | — | | | | | | 883,878 | | | | | | — | | | | | | — | | | | | | — | | |
Craig-Hallum Capital Group LLC(5)
|
| | | | 215,900 | | | | | | — | | | | | | — | | | | | | 215,900 | | | | | | — | | | | | | — | | | | | | — | | |
General Atlantic
BF, L.P.(6) |
| | | | 7,862,502 | | | | | | — | | | | | | — | | | | | | 7,862,502 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Hearst(7)
|
| | | | 12,409,578 | | | | | | — | | | | | | — | | | | | | 12,409,578 | | | | | | — | | | | | | — | | | | | | — | | |
NBCUniversal Media, LLC(8)
|
| | | | 30,880,000 | | | | | | — | | | | | | — | | | | | | 30,880,000 | | | | | | — | | | | | | — | | | | | | — | | |
New Enterprise Associates 13, Limited
Partnership(9) |
| | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Redwood(10)
|
| | | | 9,903,750 | | | | | | — | | | | | | — | | | | | | 9,903,750 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with RRE(11)
|
| | | | 10,350,407 | | | | | | — | | | | | | — | | | | | | 10,350,407 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Silver Rock(12)
|
| | | | 2,345,625 | | | | | | — | | | | | | — | | | | | | 2,345,625 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Verizon(13)
|
| | | | 5,000,000 | | | | | | — | | | | | | 6,478,031 | | | | | | 11,478,031 | | | | | | — | | | | | | — | | | | | | — | | |
Joan Amble(14)
|
| | | | 55,143 | | | | | | — | | | | | | — | | | | | | 55,143 | | | | | | — | | | | | | — | | | | | | — | | |
David Bank(15)
|
| | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | |
Greg Coleman(16)
|
| | | | 2,231,333 | | | | | | — | | | | | | — | | | | | | 2,231,333 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Shares Beneficially Owned
Prior to this Offering |
| |
Shares of Class A
Common Stock Registered for Sale in this Offering |
| |
Shares Beneficially Owned After
this Offering |
| |||||||||||||||||||||||||||||||||
Name(1)
|
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class C
Common Stock |
| |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Class C
Common Stock |
| ||||||||||||||||||||||||
Felicia DellaFortuna(17)
|
| | | | 477,360 | | | | | | — | | | | | | — | | | | | | 477,360 | | | | | | — | | | | | | — | | | | | | — | | |
Scott Flanders(18)
|
| | | | 7,225,040 | | | | | | — | | | | | | — | | | | | | 7,225,040 | | | | | | — | | | | | | — | | | | | | — | | |
Jon Jashni, Trustee of The
Jashni Family Trust dated 11/19/09(19) |
| | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | |
John Johnson III(20)
|
| | | | — | | | | | | 5,582,414 | | | | | | — | | | | | | 5,582,414 | | | | | | — | | | | | | — | | | | | | — | | |
Patrick Kerins(21)
|
| | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | — | | |
John Lipman(22)
|
| | | | 157,119 | | | | | | — | | | | | | — | | | | | | 6,000 | | | | | | 151,119 | | | | | | — | | | | | | — | | |
Phuong Dao Nguyen(23)
|
| | | | 716,039 | | | | | | — | | | | | | — | | | | | | 716,039 | | | | | | — | | | | | | — | | | | | | — | | |
Jonah Peretti(24)
|
| | | | — | | | | | | 12,019,830 | | | | | | — | | | | | | 12,019,830 | | | | | | — | | | | | | — | | | | | | — | | |
Rhonda Powell(25)
|
| | | | 260,100 | | | | | | — | | | | | | — | | | | | | 260,100 | | | | | | — | | | | | | — | | | | | | — | | |
Janet Rollé(26)
|
| | | | 107,100 | | | | | | — | | | | | | — | | | | | | 107,100 | | | | | | — | | | | | | — | | | | | | — | | |
Kelli Turner(27)
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | |
Linda Yaccarino(28)
|
| | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Number of Warrants
Beneficially Held Prior to this Offering |
| |
Number of Warrants
Registered for Sale Hereby |
| |
Number of Warrants
Beneficially Owned After this Offering |
| |||||||||
200 Park Avenue Partners, LLC(2)
|
| | | | 252,500 | | | | | | 252,500 | | | | | | — | | |
PA 2 Co-Investment LLC(4)
|
| | | | 28,000 | | | | | | 28,000 | | | | | | — | | |
Craig-Hallum Capital Group LLC(5)
|
| | | | 6,000 | | | | | | 6,000 | | | | | | — | | |
John Lipman(22)
|
| | | | 6,000 | | | | | | 6,000 | | | | | | — | | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date
(period to expiration of warrants) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
| |||
Unaudited Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Audited Financial Statements: | | | | | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | |
| | |
Page
|
| |||
Unaudited Financial Statements: | | | | | | | |
| | | | F-42 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-48 | | | |
| | | | F-50 | | | |
Audited Financial Statements: | | | | | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-71 | | |
| | |
Page
|
| |||
Unaudited Financial Statements: | | | | | | | |
| | | | F-93 | | | |
| | | | F-94 | | | |
| | | | F-95 | | | |
| | | | F-96 | | | |
| | | | F-97 | | | |
Audited Financial Statements: | | | | | | | |
| | | | F-109 | | | |
| | | | F-110 | | | |
| | | | F-111 | | | |
| | | | F-112 | | | |
| | | | F-113 | | | |
| | | | F-114 | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 59,820 | | | | | $ | 201,781 | | |
Prepaid expenses
|
| | | | 549,821 | | | | | | 6,815 | | |
Total current assets
|
| | | | 609,641 | | | | | | 208,596 | | |
Investments held in Trust Account
|
| | | | 287,510,994 | | | | | | — | | |
Deferred offering costs associated with the initial public offering
|
| | | | — | | | | | | 338,798 | | |
Total Assets
|
| | | $ | 288,120,635 | | | | | $ | 547,394 | | |
Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Equity (Deficit):
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 469,346 | | | | | $ | 120,269 | | |
Accrued expenses
|
| | | | 70,000 | | | | | | 99,931 | | |
Franchise tax payable
|
| | | | 149,589 | | | | | | 450 | | |
Advances from related party
|
| | | | — | | | | | | 13,050 | | |
Note payable – related party
|
| | | | — | | | | | | 300,000 | | |
Working capital loan – related party
|
| | | | 1,000,000 | | | | | | — | | |
Total current liabilities
|
| | | | 1,688,935 | | | | | | 533,700 | | |
Warrant liabilities
|
| | | | 12,214,442 | | | | | | — | | |
Total Liabilities
|
| | | | 13,903,377 | | | | | | 533,700 | | |
Commitments and Contingencies (Note 5) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, $0.0001 par value; 28,750,000 and 0 shares at $10.00 per share redemption value as of September 30, 2021 and December 31, 2020, respectively
|
| | | | 287,500,000 | | | | | | — | | |
Stockholder’s Equity (Deficit): | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding as of September 30, 2021 and December 31, 2020
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 500,000,000 shares
authorized; 777,500 issued and outstanding (excluding 28,750,000 shares subject to possible redemption) as of September 30, 2021 and none at December 31, 2020 |
| | | | 78 | | | | | | — | | |
Class F common stock, $0.0001 par value; 25,000,000 shares authorized; 7,187,500 shares issued and outstanding as of September 30, 2021 and December 31, 2020(1)
|
| | | | 719 | | | | | | 719 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,281 | | |
Accumulated deficit
|
| | | | (13,283,539) | | | | | | (11,306) | | |
Total stockholder’s equity (deficit)
|
| | | | (13,282,742) | | | | | | 13,694 | | |
Total Liabilities, Class A Common Stock Subject to Possible Redemption
and Stockholders’ Equity (Deficit) |
| | | $ | 288,120,635 | | | | | $ | 547,394 | | |
| | |
For the Three Months Ended
September 30, 2021 |
| |
For the Nine Months Ended
September 30, 2021 |
| ||||||
Operating expenses | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 416,535 | | | | | $ | 2,317,651 | | |
Administrative fee – related party
|
| | | | 60,000 | | | | | | 180,000 | | |
Franchise tax expense
|
| | | | 50,411 | | | | | | 149,589 | | |
Loss from operations
|
| | | | (526,946) | | | | | | (2,647,240) | | |
Other income (loss) | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 109,592 | | | | | | (806,967) | | |
Offering costs associated with issuance of public and private warrants
|
| | | | — | | | | | | (231,566) | | |
Net gain from investments held in Trust Account
|
| | | | 3,024 | | | | | | 10,994 | | |
Net loss
|
| | | $ | (414,330) | | | | | $ | (3,674,779) | | |
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | 29,527,500 | | | | | | 28,121,429 | | |
Basic and diluted net loss per share, Class A common
stock |
| | | $ | (0.01) | | | | | $ | (0.10) | | |
Weighted average shares outstanding of Class F common stock, basic and diluted
|
| | | | 7,187,500 | | | | | | 7,142,857 | | |
Basic and diluted net loss per share, Class F common
stock |
| | | $ | (0.01) | | | | | $ | (0.10) | | |
| | |
Common Stock
|
| |
Additional Paid-In
Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Equity (Deficit) |
| ||||||||||||||||||||||||||||||
|
Class A
|
| |
Class F
|
| ||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares(1)
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | — | | | | | $ | — | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 24,281 | | | | | $ | (11,306) | | | | | $ | 13,694 | | |
Sale of units in private placement, less
derivative liabilities for private placement warrants |
| | | | 777,500 | | | | | | 78 | | | | | | — | | | | | | — | | | | | | 7,484,113 | | | | | | — | | | | | | 7,484,191 | | |
Accretion on Class A common stock subject
to possible redemption amount – restated, see Note 2 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,508,394) | | | | | | (9,597,454) | | | | | | (17,105,848) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,040,995 | | | | | | 1,040,995 | | |
Balance – March 31, 2021 (unaudited) – restated, see Note 2
|
| | | | 777,500 | | | | | | 78 | | | | | | 7,187,500 | | | | | | 719 | | | | | | — | | | | | | (8,567,765) | | | | | | (8,566,968) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,301,444) | | | | | | (4,301,444) | | |
Balance – June 30, 2021 (unaudited) – restated, see Note 2
|
| | | | 777,500 | | | | | | 78 | | | | | | 7,187,500 | | | | | | 719 | | | | | | — | | | | | | (12,869,209) | | | | | | (12,868,412) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (414,330) | | | | | | (414,330) | | |
Balance – September 30, 2021 (unaudited)
|
| | | | 777,500 | | | | | $ | 78 | | | | | | 7,187,500 | | | | | $ | 719 | | | | | $ | — | | | | | $ | (13,283,539) | | | | | $ | (13,282,742) | | |
| | |
For the Nine Months Ended
September 30, 2021 |
| |||
Cash Flows from Operating Activities: | | | | | | | |
Net loss
|
| | | $ | (3,674,779) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Unrealized gain from investments held in Trust Account
|
| | | | (10,994) | | |
Offering costs associated with issuance of public and private warrants
|
| | | | 231,566 | | |
Change in fair value of warrant liabilities
|
| | | | 806,967 | | |
Changes in operating assets and liabilities: | | | | | | | |
Prepaid expenses
|
| | | | (543,006) | | |
Accounts payable
|
| | | | 349,077 | | |
Accrued expenses
|
| | | | (79,731) | | |
Franchise tax payable
|
| | | | 149,139 | | |
Net cash used in operating activities
|
| | | | (2,771,761) | | |
Cash Flows from Investing Activities | | | | | | | |
Cash deposited in Trust Account
|
| | | | (287,500,000) | | |
Net cash used in investing activities
|
| | | | (287,500,000) | | |
Cash Flows from Financing Activities: | | | | | | | |
Proceeds received from initial public offering, gross
|
| | | | 287,500,000 | | |
Proceeds received from private placement
|
| | | | 7,775,000 | | |
Proceeds received from issuance of common stock to Sponsor
|
| | | | — | | |
Advances from related party
|
| | | | 20,125 | | |
Proceeds from working capital loan – related party
|
| | | | 1,000,000 | | |
Repayment of advances from related party
|
| | | | (33,175) | | |
Repayment of note payable to related party
|
| | | | (300,000) | | |
Payment of offering costs
|
| | | | (5,832,150) | | |
Net cash provided by financing activities
|
| | | | 290,129,800 | | |
Net change in cash
|
| | | | (141,961) | | |
Cash – beginning of the period
|
| | |
|
201,781
|
| |
Cash – end of the period
|
| | | $ | 59,820 | | |
Supplemental disclosure of noncash activities: | | | | | | | |
Offering costs included in accrued expenses
|
| | | $ | 70,000 | | |
| | |
As of March 31, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 288,953,438 | | | | | $ | — | | | | | $ | 288,953,438 | | |
Total liabilities
|
| | | $ | 10,020,406 | | | | | $ | — | | | | | $ | 10,020,406 | | |
Class A common stock subject to possible redemption
|
| | | | 273,933,030 | | | | | | 13,566,970 | | | | | | 287,500,000 | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock
|
| | | | 213 | | | | | | (135) | | | | | | 78 | | |
Class F common stock
|
| | | | 719 | | | | | | — | | | | | | 719 | | |
Additional paid-in-capital
|
| | | | 3,969,381 | | | | | | (3,969,381) | | | | | | — | | |
Accumulated deficit
|
| | | | 1,029,689 | | | | | | (9,597,454) | | | | | | (8,567,765) | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000,002 | | | | | | (13,566,970) | | | | | | (8,566,968) | | |
Total liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Equity (Deficit)
|
| | | $ | 288,953,438 | | | | | $ | — | | | | | $ | 288,953,438 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Consolidated Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 288,690,246 | | | | | $ | — | | | | | $ | 288,690,246 | | |
Total liabilities
|
| | | $ | 14,058,658 | | | | | $ | — | | | | | $ | 14,058,658 | | |
Class A common stock subject to possible redemption
|
| | | | 269,631,580 | | | | | | 17,868,420 | | | | | | 287,500,000 | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock
|
| | | | 256 | | | | | | (178) | | | | | | 78 | | |
Class F common stock
|
| | | | 719 | | | | | | — | | | | | | 719 | | |
Additional paid-in-capital
|
| | | | 8,270,788 | | | | | | (8,270,788) | | | | | | — | | |
Accumulated deficit
|
| | | | (3,271,755) | | | | | | (9,597,454) | | | | | | (12,869,209) | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000,008 | | | | | | (17,868,420) | | | | | | (12,868,412) | | |
Total liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Equity (Deficit)
|
| | | $ | 288,690,246 | | | | | $ | — | | | | | $ | 288,690,246 | | |
| | |
For the Three Months Ended March 31, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Statement of Cash Flows — Supplemental disclosure of noncash activities:
|
| | | | | | | | | | | | | | | | | | |
Initial value of Class A common stock subject to possible redemption
|
| | | $ | 284,058,140 | | | | | $ | (284,058,140) | | | | | $ | — | | |
Change in fair value of Class A common stock subject to possible redemption
|
| | | $ | (10,125,110) | | | | | $ | 10,125,110 | | | | | $ | — | | |
Accretion of Class A common stock subject to redemption amount
|
| | | $ | — | | | | | $ | 17,105,848 | | | | | $ | 17,105,848 | | |
| | |
For the Six Months Ended June 30, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Consolidated Statement of Cash Flows — Supplemental disclosure of noncash activities:
|
| | | | | | | | | | | | | | | | | | |
Initial value of Class A common stock subject to possible redemption
|
| | | $ | 272,650,670 | | | | | $ | (272,650,670) | | | | | $ | — | | |
Change in fair value of Class A common stock subject to possible redemption
|
| | | $ | (3,019,090) | | | | | $ | 3,019,090 | | | | | $ | — | | |
Accretion of Class A common stock subject to redemption amount
|
| | | $ | — | | | | | $ | 17,105,848 | | | | | $ | 17,105,848 | | |
| | |
For the Three Months Ended March 31, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Statement of Operations | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | 1,040,995 | | | | | $ | — | | | | | $ | 1,040,995 | | |
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | 23,328,204 | | | | | | 1,934,212 | | | | | | 25,262,417 | | |
Basic and diluted net income per share of Class A common stock
|
| | | $ | — | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
Weighted average shares outstanding of Class F common stock,
basic |
| | | | 8,986,296 | | | | | | (1,934,212) | | | | | | 7,052,083 | | |
Weighted average shares outstanding of Class F common stock,
diluted |
| | | | 8,986,296 | | | | | | (1,798,796) | | | | | | 7,187,500 | | |
Basic and diluted net loss per share of Class F common stock
|
| | | $ | 0.12 | | | | | $ | (0.08) | | | | | $ | 0.03 | | |
| | |
For the Three Months Ended June 30, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Statement of Operations | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (4,301,444) | | | | | $ | — | | | | | $ | (4,301,444) | | |
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | 27,388,576 | | | | | | 2,138,924 | | | | | | 29,527,500 | | |
Basic and diluted net income per share of Class A common stock
|
| | | $ | — | | | | | $ | (0.12) | | | | | $ | (0.12) | | |
Weighted average shares outstanding of Class F common stock,
basic and diluted |
| | | | 9,326,424 | | | | | | (2,138,924) | | | | | | 7,187,500 | | |
Basic and diluted net loss per share of Class F common stock
|
| | | $ | (0.46) | | | | | $ | 0.34 | | | | | $ | (0.12) | | |
| | |
For the Six Months Ended June 30, 2021
|
| |||||||||||||||
| | |
As Previously
|
| | | | | | | | | | | | | |||
| | |
Reported
|
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Unaudited Condensed Statement of Operations | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,260,449) | | | | | $ | — | | | | | $ | (3,260,449) | | |
Weighted average shares outstanding of Class A common stock, basic and diluted
|
| | | | 27,332,731 | | | | | | 74,009 | | | | | | 27,406,740 | | |
Basic and diluted net income per share of Class A common stock
|
| | | $ | — | | | | | $ | (0.09) | | | | | $ | (0.09) | | |
Weighted average shares outstanding of Class F common stock,
basic and diluted |
| | | | 9,157,299 | | | | | | (2,037,133) | | | | | | 7,120,166 | | |
Basic and diluted net loss per share of Class F common stock
|
| | | $ | (0.36) | | | | | $ | 0.27 | | | | | $ | (0.09) | | |
| | |
For the Three Months Ended
|
| |
For the Nine Months Ended
|
| ||||||||||||||||||
| | |
September 30, 2021
|
| |
September 30, 2021
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class F
|
| |
Class A
|
| |
Class F
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (333,219) | | | | | $ | (81,111) | | | | | $ | (2,930,445) | | | | | $ | (744,334) | | |
| | |
For the Three Months Ended
|
| |
For the Nine Months Ended
|
| ||||||||||||||||||
| | |
September 30, 2021
|
| |
September 30, 2021
|
| ||||||||||||||||||
| | |
Class A
|
| |
Class F
|
| |
Class A
|
| |
Class F
|
| ||||||||||||
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common stock outstanding, basic and diluted
|
| | | | 29,527,500 | | | | | | 7,187,500 | | | | | | 28,121,429 | | | | | | 7,142,857 | | |
Basic and diluted net loss per share of common stock
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.10) | | | | | $ | (0.10) | | |
|
Gross proceeds received from Initial Public Offering
|
| | | $ | 287,500,000 | | |
| Less: | | | | | | | |
|
Fair value of Public Warrants at issuance
|
| | | | (11,116,667) | | |
|
Offering costs allocated to Class A common stock
|
| | | | (5,989,181) | | |
| Plus: | | | | | | | |
|
Accretion on Class A common stock to redemption value
|
| | | | 17,105,848 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 287,500,000 | | |
| | |
Fair Value Measured as of September 30, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury securities
|
| | | $ | 287,510,994 | | | | | $ | — | | | | | $ | — | | | | | $ | 287,510,994 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital loan – related party
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,000,000 | | | | | $ | 1,000,000 | | |
Warrant liabilities – public warrants
|
| | | $ | 11,883,333 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,883,333 | | |
Warrant liabilities – private warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 331,109 | | | | | $ | 331,109 | | |
|
Warrant liabilities at January 1, 2021
|
| | | $ | — | | |
|
Issuance of public and private warrants
|
| | | | 11,407,475 | | |
|
Public warrants transfer to Level 1
|
| | | | (11,116,667) | | |
|
Change in fair value of warrant liabilities
|
| | | | (63,958) | | |
|
Warrant liabilities at March 31, 2021
|
| | | | 226,850 | | |
|
Change in fair value of warrant liabilities
|
| | | | 118,017 | | |
|
Warrant liabilities at June 30, 2021
|
| | | | 344,867 | | |
|
Change in fair value of warrant liabilities
|
| | | | (13,758) | | |
|
Warrant liabilities at September 30, 2021
|
| | | $ | 331,109 | | |
| | |
September 30, 2021
|
| |
January 14, 2021
|
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
| | |
September 30, 2021
|
| |
January 14, 2021
|
| ||||||
Stock Price
|
| | | $ | 9.91 | | | | | $ | 10.00 | | |
Term (in years)
|
| | | | 5.17 | | | | | | 5.00 | | |
Volatility
|
| | | | 18.90% | | | | | | 18.00% | | |
Risk-free interest rate
|
| | | | 1.01% | | | | | | 0.82% | | |
Dividend yield
|
| | | | — | | | | | | — | | |
| | |
December 31,
2020 |
| |||
Assets: | | | | | | | |
Current assets: | | | | | | | |
Cash
|
| | | $ | 201,781 | | |
Prepaid expenses
|
| | | | 6,815 | | |
Total current assets
|
| | | | 208,596 | | |
Deferred offering costs associated with the initial public offering
|
| | | | 338,798 | | |
Total Assets
|
| | | $ | 547,394 | | |
Liabilities and Stockholder’s Equity: | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable
|
| | | $ | 120,269 | | |
Accrued expenses
|
| | | | 99,931 | | |
Franchise tax payable
|
| | | | 450 | | |
Advances from related party
|
| | | | 13,050 | | |
Note payable
|
| | | | 300,000 | | |
Total current liabilities
|
| | | | 533,700 | | |
Commitments and Contingencies | | | | | | | |
Stockholder’s Equity: | | | | | | | |
Class F common stock, $0.0001 par value; 25,000,000 shares authorized; 7,187,500 shares issued and outstanding(1)
|
| | | | 719 | | |
Additional paid-in capital
|
| | | | 24,281 | | |
Accumulated deficit
|
| | | | (11,306) | | |
Total stockholder’s equity
|
| | | | 13,694 | | |
Total Liabilities and Stockholder’s Equity
|
| | | $ | 547,394 | | |
| | |
For the Period from
September 9, 2020 (inception) to December 31, 2020 |
| |||
Operating expenses | | | | | | | |
General and administrative expenses
|
| | | $ | 10,856 | | |
Franchise tax expenses
|
| | | | 450 | | |
Net loss
|
| | | $ | (11,306) | | |
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 6,250,000 | | |
Basic and diluted net loss per share
|
| | | $ | (0.00) | | |
| | |
Common Stock
|
| |
Additional Paid-In
|
| |
Accumulated
|
| |
Total
Stockholder’s |
| ||||||||||||||||||
|
Class F
|
| |||||||||||||||||||||||||||||
|
Shares(1)
|
| |
Amount
|
| |
Capital
|
| |
Deficit
|
| |
Equity
|
| |||||||||||||||||
Balance – September 9, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class F common stock to Sponsor
|
| | | | 7,187,500 | | | | | | 719 | | | | | | 24,281 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,306) | | | | | | (11,306) | | |
Balance – December 31, 2020
|
| | | | 7,187,500 | | | | | $ | 719 | | | | | $ | 24,281 | | | | | $ | (11,306) | | | | | $ | 13,694 | | |
| | |
For the Period from
September 9, 2020 (inception) through December 31, 2020 |
| |||
Cash Flows from Operating Activities: | | | | | | | |
Net loss
|
| | | $ | (11,306) | | |
Changes in operating assets and liabilities: | | | | | | | |
Prepaid expenses
|
| | | | (6,815) | | |
Accounts payable
|
| | | | 9,844 | | |
Franchise tax payable
|
| | | | 450 | | |
Net cash used in operating activities
|
| | | | (7,827) | | |
Cash Flows from Financing Activities: | | | | | | | |
Proceeds from issuance of common stock to Sponsor
|
| | | | 25,000 | | |
Proceeds from note payable to related party
|
| | | | 300,000 | | |
Payment of offering costs
|
| | | | (115,392) | | |
Net cash provided by financing activities
|
| | | | 209,608 | | |
Net increase in cash
|
| | | | 201,781 | | |
Cash – beginning of the period
|
| | |
|
—
|
| |
Cash – end of the period
|
| | |
$
|
201,781
|
| |
Supplemental disclosure of noncash activities: | | | | | | | |
Offering costs included in accounts payable
|
| | | $ | 110,425 | | |
Offering costs included in accrued expenses
|
| | | $ | 99,931 | | |
Offering costs paid by related party under promissory note
|
| | | $ | 13,000 | | |
Expenses paid by related party
|
| | | $ | 50 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 145,597 | | | | | $ | 90,626 | | |
Accounts receivable (net of allowance for doubtful accounts of $699 and $1,387 as of September 30, 2021 and December 31, 2020)
|
| | | | 77,351 | | | | | | 106,251 | | |
Prepaid and other current assets
|
| | | | 23,851 | | | | | | 11,644 | | |
Total current assets
|
| | | | 246,799 | | | | | | 208,521 | | |
Restricted cash
|
| | | | — | | | | | | 15,500 | | |
Property and equipment, net
|
| | | | 22,875 | | | | | | 25,545 | | |
Capitalized software costs, net
|
| | | | 16,586 | | | | | | 16,560 | | |
Intangible assets, net
|
| | | | 19,139 | | | | | | 1,368 | | |
Goodwill
|
| | | | 5,927 | | | | | | — | | |
Prepaid and other assets
|
| | | | 18,506 | | | | | | 11,698 | | |
Total assets
|
| | | $ | 329,832 | | | | | $ | 279,192 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 12,587 | | | | | $ | 8,413 | | |
Accrued expenses
|
| | | | 20,188 | | | | | | 20,638 | | |
Deferred rent
|
| | | | 4,252 | | | | | | 3,903 | | |
Deferred revenue
|
| | | | 1,503 | | | | | | 2,432 | | |
Accrued compensation
|
| | | | 23,749 | | | | | | 19,724 | | |
Other current liabilities
|
| | | | 1,312 | | | | | | 2,118 | | |
Total current liabilities
|
| | | | 63,591 | | | | | | 57,228 | | |
Deferred rent
|
| | | | 13,634 | | | | | | 18,053 | | |
Debt
|
| | | | 19,504 | | | | | | 20,396 | | |
Other liabilities
|
| | | | 3,781 | | | | | | 1,633 | | |
Total liabilities
|
| | | | 100,510 | | | | | | 97,310 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Series A, convertible preferred stock, $0.001 par value; 3,500,000 shares authorized;
|
| | | | | | | | | | | | |
3,500,000 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 3,001 | | | | | | 3,001 | | |
Series A-1, convertible preferred stock, $0.001 par value; 3,800,515 shares authorized;
|
| | | | | | | | | | | | |
3,800,515 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 4 | | | | | | 4 | | |
Series B, convertible preferred stock, $0.001 par value; 4,401,242 shares authorized;
|
| | | | | | | | | | | | |
4,401,242 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 7,904 | | | | | | 7,904 | | |
Series C, convertible preferred stock, $0.001 par value; 5,024,637 shares authorized;
|
| | | | | | | | | | | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
5,024,637 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 15,434 | | | | | | 15,434 | | |
Series D, convertible preferred stock, $0.001 par value; 2,412,718 shares authorized;
|
| | | | | | | | | | | | |
2,412,718 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 19,311 | | | | | | 19,311 | | |
Series E, convertible preferred stock, $0.001 par value; 1,605,982 shares authorized;
|
| | | | | | | | | | | | |
1,605,982 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 49,646 | | | | | | 49,646 | | |
Series F, convertible preferred stock, $0.001 par value; 4,440,498 shares authorized;
|
| | | | | | | | | | | | |
4,440,498 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 199,856 | | | | | | 199,856 | | |
Series G, convertible preferred stock, $0.001 par value; 4,440,498 shares authorized;
|
| | | | | | | | | | | | |
4,440,498 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 199,681 | | | | | | 199,681 | | |
Redeemable noncontrolling interest
|
| | | | 1,570 | | | | | | 848 | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Class A Common stock, $0.0001 par value. 500,000,000 shares authorized;
|
| | | | | | | | | | | | |
12,803,162 shares and 5,034,459 shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 1 | | | | | | 1 | | |
Class B Common stock, $0.0001 par value. 500,000,000 shares authorized;
|
| | | | | | | | | | | | |
27,391,338 and 34,362,554 shares issued at September 30, 2021 and December 31, 2020
|
| | | | | | | | | | | | |
27,143,111 and 34,114,327 shares outstanding at September 30, 2021 and December 31, 2020
|
| | | | 3 | | | | | | 3 | | |
Class C Common stock, $0.0001 par value. 25,000,000 shares authorized;
|
| | | | | | | | | | | | |
21,170,037 and nil shares issued and outstanding at September 30, 2021 and December 31, 2020
|
| | | | 2 | | | | | | — | | |
Additional paid-in capital
|
| | | | 97,683 | | | | | | 37,190 | | |
Accumulated other comprehensive loss
|
| | | | (3,098) | | | | | | (3,359) | | |
Accumulated deficit
|
| | | | (362,553) | | | | | | (346,818) | | |
Treasury stock, 248,227 shares of Class B common stock at September 30, 2021 and December 31, 2020, respectively
|
| | | | (820) | | | | | | (820) | | |
Total BuzzFeed, Inc. stockholders’ deficit
|
| | | | (268,782) | | | | | | (313,803) | | |
Noncontrolling interests
|
| | | | 1,697 | | | | | | — | | |
Total stockholders’ deficit
|
| | | | (267,085) | | | | | | (313,803) | | |
Total liabilities and equity
|
| | | $ | 329,832 | | | | | $ | 279,192 | | |
|
| | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue
|
| | | $ | 90,096 | | | | | $ | 75,243 | | | | | $ | 251,848 | | | | | $ | 198,297 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 48,837 | | | | | | 33,390 | | | | | | 135,903 | | | | | | 93,702 | | |
Sales and marketing
|
| | | | 11,218 | | | | | | 11,995 | | | | | | 34,170 | | | | | | 39,063 | | |
General and administrative
|
| | | | 19,829 | | | | | | 22,305 | | | | | | 65,274 | | | | | | 61,304 | | |
Research and development
|
| | | | 5,686 | | | | | | 5,079 | | | | | | 19,285 | | | | | | 13,084 | | |
Depreciation and amortization
|
| | | | 5,407 | | | | | | 4,358 | | | | | | 15,033 | | | | | | 13,508 | | |
Total costs and expenses
|
| | | | 90,977 | | | | | | 77,127 | | | | | | 269,665 | | | | | | 220,661 | | |
Loss from operations
|
| | | | (881) | | | | | | (1,884) | | | | | | (17,817) | | | | | | (22,364) | | |
Other (expense) income, net
|
| | | | (2,442) | | | | | | (258) | | | | | | (2,278) | | | | | | 426 | | |
Loss on disposition of subsidiary
|
| | | | (612) | | | | | | — | | | | | | (612) | | | | | | — | | |
Loss before income taxes
|
| | | | (3,935) | | | | | | (2,142) | | | | | | (20,707) | | | | | | (21,938) | | |
Income tax provision (benefit)
|
| | | | (353) | | | | | | (12) | | | | | | (5,011) | | | | | | (797) | | |
Net loss
|
| | | | (3,582) | | | | | | (2,130) | | | | | | (15,696) | | | | | | (21,141) | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 67 | | | | | | 62 | | | | | | 212 | | | | | | 768 | | |
Net income attributable to noncontrolling interests
|
| | | | 137 | | | | | | — | | | | | | (173) | | | | | | — | | |
Net loss attributable to BuzzFeed, Inc.
|
| | | $ | (3,786) | | | | | $ | (2,192) | | | | | $ | (15,735) | | | | | $ | (21,909) | | |
Net loss available to holders of Class A, Class B, and Class C common stock
|
| | | $ | (3,786) | | | | | $ | (2,192) | | | | | $ | (15,735) | | | | | $ | (21,909) | | |
Net loss per Class A, Class B, and Class C common share – basic and diluted
|
| | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | (0.28) | | | | | $ | (0.56) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 60,840 | | | | | | 39,043 | | | | | | 57,072 | | | | | | 39,009 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net loss
|
| | | $ | (3,582) | | | | | $ | (2,130) | | | | | $ | (15,696) | | | | | $ | (21,141) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 485 | | | | | | 990 | | | | | | 262 | | | | | | (2,838) | | |
Other comprehensive income (loss)
|
| | | | 485 | | | | | | 990 | | | | | | 262 | | | | | | (2,838) | | |
Comprehensive loss
|
| | | | (3,097) | | | | | | (1,140) | | | | | | (15,434) | | | | | | (23,979) | | |
Comprehensive income attributable to the redeemable noncontrolling interest
|
| | | | 67 | | | | | | 62 | | | | | | 212 | | | | | | 768 | | |
Comprehensive income attributable to noncontrolling interests
|
| | | | 137 | | | | | | — | | | | | | (173) | | | | | | — | | |
Comprehensive loss attributable to BuzzFeed, Inc.
|
| | | $ | (3,301) | | | | | $ | (1,202) | | | | | $ | (15,473) | | | | | $ | (24,747) | | |
| | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Common Stock –
Class A |
| |
Common Stock –
Class B |
| |
Common Stock –
Class C |
| |
Additional
paid-in capital |
| |
Accumulated
Deficit |
| |
Treasury
Stock |
| |
Accumulated
other comprehensive income (loss) |
| |
Total
BuzzFeed, Inc. stockholders’ deficit |
| |
Noncontrolling
interests |
| |
Total
stockholders’ deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021
|
| | | | 5,034 | | | | | $ | 1 | | | | | | 34,114 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | $ | 37,190 | | | | | $ | (346,818) | | | | | $ | (820) | | | | | $ | (3,359) | | | | | $ | (313,803) | | | | | $ | — | | | | | $ | (313,803) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,367) | | | | | | — | | | | | | — | | | | | | (11,367) | | | | | | (18) | | | | | | (11,385) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,545 | | | | | | 1 | | | | | | 34,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | 35,000 | | |
HuffPost Acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,625 | | | | | | 1 | | | | | | 24,063 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,064 | | | | | | 2,122 | | | | | | 26,186 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 138 | | | | | | — | | | | | | — | | | | | | — | | | | | | 138 | | | | | | — | | | | | | 138 | | |
Issuance of common
stock upon exercise of stock options |
| | | | 19 | | | | | | — | | | | | | 161 | | | | | | — | | | | | | — | | | | | | — | | | | | | 142 | | | | | | — | | | | | | — | | | | | | — | | | | | | 142 | | | | |
|
—
|
| | | | | 142 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (329) | | | | | | (329) | | | | | | — | | | | | | (329) | | |
Balance at March 31, 2021
|
| | | | 5,053 | | | | | $ | 1 | | | | | | 34,275 | | | | | $ | 3 | | | | | | 21,170 | | | | | $ | 2 | | | | | $ | 96,532 | | | | | $ | (358,185) | | | | | $ | (820) | | | | | $ | (3,688) | | | | | $ | (266,155) | | | | | $ | 2,104 | | | | | $ | (264,051) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (582) | | | | | | — | | | | | | — | | | | | | (582) | | | | | | (292) | | | | | | (874) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 209 | | | | | | — | | | | | | — | | | | | | — | | | | | | 209 | | | | | | — | | | | | | 209 | | |
Issuance of common
stock upon exercise of stock options |
| | | | 29 | | | | | | — | | | | | | 180 | | | | | | — | | | | | | — | | | | | | — | | | | | | 145 | | | | | | — | | | | | | — | | | | | | — | | | | | | 145 | | | | | | — | | | | | | 145 | | |
Merger of BuzzFeed Japan and HuffPost Japan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (510) | | | | | | (510) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 105 | | | | | | 105 | | | | | | — | | | | | | 105 | | |
Balance at June 30, 2021
|
| | | | 5,082 | | | | | $ | 1 | | | | | | 34,455 | | | | | $ | 3 | | | | | | 21,170 | | | | | $ | 2 | | | | | $ | 96,886 | | | | | $ | (358,767) | | | | | $ | (820) | | | | | $ | (3,583) | | | | | $ | (266,278) | | | | | $ | 1,302 | | | | | $ | (264,976) | | |
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,786) | | | | | | | | | | | | | | | | | | (3,786) | | | | | | 137 | | | | | | (3,649) | | |
Stock-based compensation
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 503 | | | | | | — | | | | | | — | | | | | | — | | | | | | 503 | | | | | | | | | | | | 503 | | |
Issuance of common
stock upon exercise of stock options |
| | | | 43 | | | | | | — | | | | | | 366 | | | | | | — | | | | | | — | | | | | | — | | | | | | 294 | | | | | | — | | | | | | — | | | | | | — | | | | | | 294 | | | | | | | | | | | | 294 | | |
Disposition of subsidiary
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 258 | | | | | | 258 | | |
Conversion of shares
|
| | | | 7,678 | | | | | | — | | | | | | (7,678) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 485 | | | | | | 485 | | | | | | — | | | | | | 485 | | |
Balance at September 30, 2021
|
| | | | 12,803 | | | | | $ | 1 | | | | | | 27,143 | | | | | $ | 3 | | | | | | 21,170 | | | | | $ | 2 | | | | | $ | 97,683 | | | | | $ | (362,553) | | | | | $ | (820) | | | | | $ | (3,098) | | | | | $ | (268,782) | | | | | $ | 1,697 | | | | | $ | (267,085) | | |
| | |
Nine Months Ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Common Stock –
Class A |
| |
Common Stock –
Class B |
| |
Additional
paid-in capital |
| |
Accumulated
Deficit |
| |
Treasury
Stock |
| |
Accumulated
other comprehensive income (loss) |
| |
Total
stockholders’ deficit |
| |||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | | 5,014 | | | | | $ | 1 | | | | | | 33,904 | | | | | $ | 3 | | | | | $ | 35,842 | | | | | $ | (357,154) | | | | | $ | (820) | | | | | $ | (1,243) | | | | | $ | (323,371) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,624) | | | | | | — | | | | | | — | | | | | | (13,624) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 390 | | | | | | — | | | | | | — | | | | | | — | | | | | | 390 | | |
Issuance of common
stock upon exercise of stock options |
| | | | 3 | | | | | | — | | | | | | 53 | | | | | | — | | | | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | 38 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,805) | | | | | | (3,805) | | |
Balance at March 31, 2020
|
| | | | 5,017 | | | | | $ | 1 | | | | | | 33,957 | | | | | $ | 3 | | | | | $ | 36,270 | | | | | $ | (370,778) | | | | | $ | (820) | | | | | $ | (5,048) | | | | | $ | (340,372) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,093) | | | | | | — | | | | | | — | | | | | | (6,093) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 384 | | | | | | — | | | | | | — | | | | | | — | | | | | | 384 | | |
Issuance of common
stock upon exercise of stock options |
| | | | 5 | | | | | | — | | | | | | 20 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23) | | | | | | (23) | | |
Balance at June 30,
2020 |
| | | | 5,022 | | | | | $ | 1 | | | | | | 33,977 | | | | | $ | 3 | | | | | $ | 36,668 | | | | | $ | (376,871) | | | | | $ | (820) | | | | | $ | (5,071) | | | | | $ | (346,090) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,192) | | | | | | — | | | | | | — | | | | | | (2,192) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 327 | | |
Issuance of common
stock upon exercise of stock options |
| | | | 3 | | | | | | — | | | | | | 105 | | | | | | — | | | | | | 44 | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 990 | | | | | | 990 | | |
Balance at September 30,
2020 |
| | | | 5,025 | | | | | $ | 1 | | | | | | 34,082 | | | | | $ | 3 | | | | | $ | 37,039 | | | | | $ | (379,063) | | | | | $ | (820) | | | | | $ | (4,081) | | | | | $ | (346,921) | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (15,696) | | | | | $ | (21,141) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 15,033 | | | | | | 13,508 | | |
Unrealized loss on foreign currency
|
| | | | 1,127 | | | | | | (1,471) | | |
Stock based compensation
|
| | | | 850 | | | | | | 988 | | |
Deferred income tax
|
| | | | (4,336) | | | | | | (94) | | |
Loss on disposition of subsidiary
|
| | | | 612 | | | | | | — | | |
Loss on disposition of assets
|
| | | | 220 | | | | | | 250 | | |
Unrealized gain on investment
|
| | | | — | | | | | | (500) | | |
Provision for doubtful accounts
|
| | | | (687) | | | | | | 350 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 32,245 | | | | | | 33,483 | | |
Prepaid expenses and other current assets and prepaid expenses and other assets
|
| | | | (17,070) | | | | | | 4,723 | | |
Accounts payable
|
| | | | 1,779 | | | | | | (1,731) | | |
Deferred rent
|
| | | | (2,004) | | | | | | (1,361) | | |
Accrued compensation
|
| | | | 1,494 | | | | | | 4,353 | | |
Accrued expenses and other liabilities
|
| | | | (1,818) | | | | | | (6,394) | | |
Deferred revenue
|
| | | | (851) | | | | | | 2,869 | | |
Cash provided by operating activities
|
| | | | 10,898 | | | | | | 27,832 | | |
Investing activities: | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (1,789) | | | | | | (3,755) | | |
Capitalization of internal-use software
|
| | | | (7,587) | | | | | | (7,987) | | |
Cash from acquired business, net
|
| | | | 5,200 | | | | | | — | | |
Cash of disposed subsidiary, less proceeds on disposition
|
| | | | (724) | | | | | | — | | |
Cash used in investing activities
|
| | | | (4,900) | | | | | | (11,742) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock
|
| | | | 35,000 | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 581 | | | | | | 96 | | |
Payments on revolving credit facilities
|
| | | | (1,304) | | | | | | — | | |
Borrowings from secured borrowing facility
|
| | | | — | | | | | | 137,609 | | |
Repayments on secured borrowing facility
|
| | | | — | | | | | | (120,511) | | |
Cash provided by financing activities
|
| | | | 34,277 | | | | | | 17,194 | | |
Effect of currency translation on cash and cash equivalents
|
| | | | (804) | | | | | | (632) | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 39,471 | | | | | | 32,652 | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 106,126 | | | | | | 74,024 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 145,597 | | | | | $ | 106,676 | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes, net
|
| | | $ | 1,186 | | | | | $ | 177 | | |
Cash paid for interest
|
| | | $ | 666 | | | | | $ | 208 | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Accounts payable and accrued expenses related to property and equipment
|
| | | $ | 988 | | | | | $ | 112 | | |
Issuance of common stock for HuffPost Acquisition
|
| | | $ | 24,064 | | | | | $ | — | | |
|
Fair value of common stock issued(1)
|
| | | $ | 24,064 | | |
|
Working capital adjustments
|
| | | | (490) | | |
|
Total consideration
|
| | | $ | 23,574 | | |
|
Cash and cash equivalents
|
| | | $ | 5,513 | | |
|
Accounts receivable
|
| | | | 3,383 | | |
|
Prepaid and other current assets
|
| | | | 611 | | |
|
Deferred tax assets
|
| | | | 116 | | |
|
Property and equipment
|
| | | | 620 | | |
|
Intangible assets
|
| | | | 19,500 | | |
|
Goodwill
|
| | | | 5,927 | | |
|
Accounts payable
|
| | | | (1,410) | | |
|
Accrued expenses and other current liabilities
|
| | | | (4,249) | | |
|
Deferred tax liabilities
|
| | | | (4,251) | | |
|
Other liabilities
|
| | | | (63) | | |
|
Noncontrolling interests
|
| | | | (2,123) | | |
|
Total consideration for HuffPost
|
| | | $ | 23,574 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Advertising
|
| | | $ | 50,240 | | | | | $ | 36,051 | | | | | $ | 136,693 | | | | | $ | 94,105 | | |
Content
|
| | | | 26,483 | | | | | | 27,476 | | | | | | 70,261 | | | | | | 74,947 | | |
Commerce
|
| | | | 13,373 | | | | | | 11,716 | | | | | | 44,894 | | | | | | 29,245 | | |
| | | | $ | 90,096 | | | | | $ | 75,243 | | | | | $ | 251,848 | | | | | $ | 198,297 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 79,074 | | | | | $ | 67,668 | | | | | $ | 224,854 | | | | | $ | 179,689 | | |
International
|
| | | | 11,022 | | | | | | 7,575 | | | | | | 26,994 | | | | | | 18,608 | | |
Total
|
| | | $ | 90,096 | | | | | $ | 75,243 | | | | | $ | 251,848 | | | | | $ | 198,297 | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Cash equivalents: | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 24,461 | | | | | $ | 24,460 | | |
| | | | $ | 24,461 | | | | | $ | 24,460 | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Leasehold improvements
|
| | | $ | 50,528 | | | | | $ | 49,074 | | |
Furniture and fixtures
|
| | | | 8,281 | | | | | | 8,027 | | |
Computer equipment
|
| | | | 6,602 | | | | | | 5,625 | | |
Video equipment
|
| | | | 713 | | | | | | 643 | | |
| | | | | 66,124 | | | | | | 63,369 | | |
Less: Accumulated Depreciation
|
| | | | (43,249) | | | | | | (37,824) | | |
| | | | $ | 22,875 | | | | | $ | 25,545 | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Website and internal-use software
|
| | | $ | 79,629 | | | | | $ | 72,574 | | |
Less: Accumulated Depreciation
|
| | | | (63,043) | | | | | | (56,014) | | |
| | | | $ | 16,586 | | | | | $ | 16,560 | | |
|
Balance as of December 31, 2020
|
| | | $ | — | | |
|
HuffPost Acquisition
|
| | | | 5,927 | | |
|
Balance as of September 30, 2021
|
| | | $ | 5,927 | | |
| | | | | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Weighted-
Average Remaining Useful Lives (in years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| ||||||||||||||||||
Acquired Technology
|
| |
3 years
|
| | | $ | 5,500 | | | | | $ | 1,146 | | | | | $ | 4,354 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Trademarks and Trade Names
|
| |
15 years
|
| | | | 14,000 | | | | | | 583 | | | | | | 13,417 | | | | | | — | | | | | | — | | | | | | — | | |
Trademarks and Trade Names
|
| |
Indefinite
|
| | | | 1,368 | | | | | | — | | | | | | 1,368 | | | | | | 1,368 | | | | | | — | | | | | | 1,368 | | |
Total
|
| | | | | | $ | 20,868 | | | | | $ | 1,729 | | | | | $ | 19,139 | | | | | $ | 1,368 | | | | | $ | — | | | | | $ | 1,368 | | |
|
Remainder of 2021
|
| | | $ | 692 | | |
|
2022
|
| | | | 2,767 | | |
|
2023
|
| | | | 2,767 | | |
|
2024
|
| | | | 1,163 | | |
|
2025
|
| | | | 933 | | |
|
Thereafter
|
| | | | 9,449 | | |
|
Total
|
| | | $ | 17,771 | | |
As of September 30, 2021 and December 31, 2020
|
| |||||||||||||||||||||||||||
Series
|
| |
Year
Issued |
| |
Shares Authorized
|
| |
Shares
Issued and Outstanding |
| |
Issue Price
|
| |
Liquidation
Value |
| ||||||||||||
Series A
|
| |
2008
|
| | | | 3,500,000 | | | | | | 3,500,000 | | | | | $ | 1.0000 | | | | | $ | 3,500,000 | | |
Series A-1
|
| |
2008
|
| | | | 3,800,515 | | | | | | 3,800,515 | | | | | $ | 0.1579 | | | | | | 600,101 | | |
Series B
|
| |
2010
|
| | | | 4,401,242 | | | | | | 4,401,242 | | | | | $ | 1.8177 | | | | | | 8,000,138 | | |
Series C
|
| |
2011
|
| | | | 5,024,637 | | | | | | 5,024,637 | | | | | $ | 3.0848 | | | | | | 15,500,000 | | |
Series D
|
| |
2012
|
| | | | 2,412,718 | | | | | | 2,412,718 | | | | | $ | 8.0283 | | | | | | 19,370,024 | | |
Series E
|
| |
2014
|
| | | | 1,605,982 | | | | | | 1,605,982 | | | | | $ | 31.1336 | | | | | | 50,000,001 | | |
Series F
|
| |
2015
|
| | | | 4,440,498 | | | | | | 4,440,498 | | | | | $ | 45.0400 | | | | | | 200,000,030 | | |
Series G
|
| |
2016
|
| | | | 4,440,498 | | | | | | 4,440,498 | | | | | $ | 45.0400 | | | | | | 200,000,030 | | |
| | | | | | | | 29,626,090 | | | | | | 29,626,090 | | | | | | | | | | | $ | 496,970,324 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance as of January 1
|
| | | $ | 848 | | | | | $ | 28 | | |
Allocation of net income for the three months ended March 31
|
| | | | 60 | | | | | | 383 | | |
Balance as of March 31
|
| | | | 908 | | | | | | 411 | | |
Merger of BuzzFeed Japan and HuffPost Japan
|
| | | | 510 | | | | | | — | | |
Allocation of net income for the three months ended June 30
|
| | | | 85 | | | | | | 323 | | |
Balance as of June 30
|
| | | | 1,503 | | | | | | 734 | | |
Allocation of net income for the three months ended September 30
|
| | | | 67 | | | | | | 62 | | |
Ending balance as of September 30
|
| | | $ | 1,570 | | | | | $ | 796 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance as of December 31, 2020
|
| | | | 32,127 | | | | | $ | 1.96 | | | | | | 5.01 | | | | | $ | 19,248 | | |
Granted
|
| | | | 2,028 | | | | | | 2.79 | | | | | | | | | | | | | | |
Exercised
|
| | | | (798) | | | | | | 0.73 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (7,738) | | | | | | 2.97 | | | | | | | | | | | | | | |
Expired
|
| | | | (1,603) | | | | | | 2.78 | | | | | | | | | | | | | | |
Balance as of September 30, 2021
|
| | | | 24,016 | | | | | $ | 1.69 | | | | | | 2.59 | | | | | $ | 25,699 | | |
Expected to vest at September 30, 2021
|
| | | | 2,357 | | | | | $ | 2.74 | | | | | | 9.35 | | | | | | — | | |
Exercisable at September 30, 2021
|
| | | | 24,016 | | | | | $ | 1.69 | | | | | | 2.59 | | | | | $ | 25,699 | | |
| | |
Shares
|
| |
Weighted Average
Grant-Date Fair Value |
| ||||||
Outstanding as of December 31, 2020
|
| | | | 8,268 | | | | | $ | 2.61 | | |
Granted
|
| | | | 9,260 | | | | | | 2.81 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (359) | | | | | | 2.70 | | |
Outstanding as of September 30, 2021
|
| | | | 17,169 | | | | | $ | 2.71 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | $ | 388 | | | | | $ | 54 | | | | | $ | 543 | | | | | $ | 61 | | |
Sales and marketing
|
| | | | 37 | | | | | | 28 | | | | | | 98 | | | | | | 31 | | |
General and administrative
|
| | | | 59 | | | | | | 221 | | | | | | 160 | | | | | | 872 | | |
Research and development
|
| | | | 19 | | | | | | 24 | | | | | | 49 | | | | | | 24 | | |
| | | | $ | 503 | | | | | $ | 327 | | | | | $ | 850 | | | | | $ | 988 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (3,582) | | | | | $ | (2,130) | | | | | $ | (15,696) | | | | | $ | (21,141) | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 67 | | | | | | 62 | | | | | | 212 | | | | | | 768 | | |
Net income (loss) attributable to noncontrolling interests
|
| | | | 137 | | | | | | — | | | | | | (173) | | | | | | — | | |
Allocation of net loss to convertible preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss attributable to holders of Class A,
Class B, and Class C common stock |
| | | $ | (3,786) | | | | | $ | (2,192) | | | | | $ | (15,735) | | | | | $ | (21,909) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 60,840 | | | | | | 39,043 | | | | | | 57,072 | | | | | | 39,009 | | |
Net loss per common share, basic and diluted
|
| | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | (0.28) | | | | | $ | (0.56) | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Stock options
|
| | | | 24,016 | | | | | | 33,396 | | | | | | 24,016 | | | | | | 33,396 | | |
Convertible preferred stock
|
| | | | 29,626 | | | | | | 29,626 | | | | | | 29,626 | | | | | | 29,626 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Income tax benefit
|
| | | | (353) | | | | | | (12) | | | | | | (5,011) | | | | | | (797) | | |
Effective tax rate
|
| | | | 9.0% | | | | | | 0.6% | | | | | | 24.2% | | | | | | 3.6% | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 145,597 | | | | | $ | 90,626 | | |
Restricted
|
| | | | — | | | | | | 15,500 | | |
| | | | $ | 145,597 | | | | | $ | 106,126 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 90,626 | | | | | $ | 58,524 | | |
Accounts receivable (net of allowance for doubtful accounts of $1,387 and $1,122 as at December 31, 2020 and 2019)
|
| | | | 106,251 | | | | | | 99,501 | | |
Prepaid and other current assets
|
| | | | 11,644 | | | | | | 12,297 | | |
Total current assets
|
| | | | 208,521 | | | | | | 170,322 | | |
Restricted cash
|
| | | | 15,500 | | | | | | 15,500 | | |
Property and equipment, net
|
| | | | 25,545 | | | | | | 29,543 | | |
Capitalized software costs, net
|
| | | | 16,560 | | | | | | 15,873 | | |
Prepaid and other assets
|
| | | | 13,066 | | | | | | 13,891 | | |
Total assets
|
| | | $ | 279,192 | | | | | $ | 245,129 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 8,413 | | | | | $ | 9,954 | | |
Accrued expenses
|
| | | | 20,638 | | | | | | 18,540 | | |
Deferred rent
|
| | | | 3,903 | | | | | | 2,153 | | |
Deferred revenue
|
| | | | 2,432 | | | | | | 1,473 | | |
Accrued compensation
|
| | | | 19,724 | | | | | | 18,452 | | |
Other current liabilities
|
| | | | 2,118 | | | | | | 1,090 | | |
Total current liabilities
|
| | | | 57,228 | | | | | | 51,662 | | |
Deferred rent
|
| | | | 18,053 | | | | | | 19,373 | | |
Debt
|
| | | | 20,396 | | | | | | — | | |
Other liabilities
|
| | | | 1,633 | | | | | | 2,600 | | |
Total liabilities
|
| | | | 97,310 | | | | | | 73,635 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Series A, convertible preferred stock, $0.001 par value; 3,500,000 shares authorized; 3,500,000 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 3,001 | | | | | | 3,001 | | |
Series A-1, convertible preferred stock, $0.001 par value; 3,800,515 shares authorized; 3,800,515 shares issued and outstanding at December 31, 2020
and 2019 |
| | | | 4 | | | | | | 4 | | |
Series B, convertible preferred stock, $0.001 par value; 4,401,242 shares authorized; 4,401,242 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 7,904 | | | | | | 7,904 | | |
Series C, convertible preferred stock, $0.001 par value; 5,024,637 shares authorized; 5,024,637 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 15,434 | | | | | | 15,434 | | |
Series D, convertible preferred stock, $0.001 par value; 2,412,718 shares authorized; 2,412,718 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 19,311 | | | | | | 19,311 | | |
Series E, convertible preferred stock, $0.001 par value; 1,605,982 shares authorized; 1,605,982 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 49,646 | | | | | | 49,646 | | |
Series F, convertible preferred stock, $0.001 par value; 4,440,498 shares authorized; 4,440,498 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 199,856 | | | | | | 199,856 | | |
Series G, convertible preferred stock, $0.001 par value; 4,440,498 shares authorized; 4,440,498 shares issued and outstanding at December 31, 2020 and 2019
|
| | | | 199,681 | | | | | | 199,681 | | |
Redeemable noncontrolling interest
|
| | | | 848 | | | | | | 28 | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Class A Common stock, $0.0001 par value; 500,000,000 shares authorized; 5,034,459 and 5,014,300 shares issued and outstanding
at December 31, 2020 and 2019 |
| | | | 1 | | | | | | 1 | | |
Class B Common stock, $0.0001 par value; 500,000,000 shares authorized; 34,362,554 and 34,152,328 shares issued at December 31, 2020 and 2019 34,114,327 and 33,904,101 shares outstanding at December 31, 2020
and 2019 |
| | | | 3 | | | | | | 3 | | |
Class C Common stock, $0.0001 par value; 25,000,000 shares authorized; no shares issued or outstanding at December 31, 2020 and 2019
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 37,190 | | | | | | 35,842 | | |
Accumulated other comprehensive loss
|
| | | | (3,359) | | | | | | (1,243) | | |
Accumulated deficit
|
| | | | (346,818) | | | | | | (357,154) | | |
Treasury stock, 248,227 shares and 248,227 shares at December 31, 2020 and 2019, respectively
|
| | | | (820) | | | | | | (820) | | |
Total stockholders’ deficit
|
| | | | (313,803) | | | | | | (323,371) | | |
Total liabilities and equity
|
| | | $ | 279,192 | | | | | $ | 245,129 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Revenue
|
| | | $ | 321,324 | | | | | $ | 317,923 | | | | | $ | 307,251 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation
and amortization |
| | | | 140,290 | | | | | | 150,350 | | | | | | 169,631 | | |
Sales and marketing
|
| | | | 50,680 | | | | | | 79,845 | | | | | | 81,251 | | |
General and administrative
|
| | | | 83,061 | | | | | | 87,417 | | | | | | 88,104 | | |
Research and development
|
| | | | 17,669 | | | | | | 21,129 | | | | | | 26,516 | | |
Depreciation and amortization
|
| | | | 17,486 | | | | | | 19,450 | | | | | | 21,827 | | |
Total costs and expenses
|
| | | | 309,186 | | | | | | 358,191 | | | | | | 387,329 | | |
Income (loss) from operations
|
| | | | 12,138 | | | | | | (40,268) | | | | | | (80,078) | | |
Other income, net
|
| | | | 670 | | | | | | 2,991 | | | | | | 2,474 | | |
Loss on disposition of subsidiary
|
| | | | (711) | | | | | | — | | | | | | — | | |
Income (loss) before income taxes
|
| | | | 12,097 | | | | | | (37,277) | | | | | | (77,604) | | |
Income tax provision (benefit)
|
| | | | 941 | | | | | | (358) | | | | | | 902 | | |
Net income (loss)
|
| | | | 11,156 | | | | | | (36,919) | | | | | | (78,506) | | |
Net income (loss) attributable to the redeemable noncontrolling interest
|
| | | | 820 | | | | | | 273 | | | | | | (971) | | |
Net income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 10,336 | | | | | $ | (37,192) | | | | | $ | (77,535) | | |
Net loss attributable to holders of Class A common stock and Class B common stock
|
| | | $ | — | | | | | $ | (37,192) | | | | | $ | (77,535) | | |
Net income (loss) per Class A and Class B common share – basic and diluted
|
| | | $ | — | | | | | $ | (0.96) | | | | | $ | (2.05) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | 39,027 | | | | | | 38,571 | | | | | | 37,856 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net income (loss)
|
| | | $ | 11,156 | | | | | $ | (36,919) | | | | | $ | (78,506) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | |
Unrealized (loss) gain on marketable securities
|
| | | | — | | | | | | (1) | | | | | | 29 | | |
Foreign currency translation adjustment
|
| | | | (2,116) | | | | | | 864 | | | | | | (1,245) | | |
Other comprehensive (loss) income
|
| | | | (2,116) | | | | | | 863 | | | | | | (1,216) | | |
Comprehensive income (loss)
|
| | | | 9,040 | | | | | | (36,056) | | | | | | (79,722) | | |
Comprehensive income (loss) attributable to the redeemable noncontrolling interest
|
| | | | 820 | | | | | | 273 | | | | | | (971) | | |
Comprehensive income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 8,220 | | | | | $ | (36,329) | | | | | $ | (78,751) | | |
| | |
Stockholders’ of BuzzFeed, Inc.
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Treasury
stock |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
stockholders’ deficit |
| |||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2018
|
| | | | 4,947,685 | | | | | $ | 1 | | | | | | 32,310,230 | | | | | $ | 3 | | | | | $ | 27,174 | | | | | $ | (242,427) | | | | | $ | (820) | | | | | $ | (890) | | | | | $ | (216,959) | | |
Net loss attributable to BuzzFeed,
Inc |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (77,535) | | | | | | — | | | | | | — | | | | | | (77,535) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,020 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,020 | | |
Issuance of common stock upon exercise of stock options
|
| | | | 46,664 | | | | | | — | | | | | | 901,325 | | | | | | — | | | | | | 640 | | | | | | — | | | | | | — | | | | | | — | | | | | | 640 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,216) | | | | | | (1,216) | | |
Balance at December 31, 2018
|
| | | | 4,994,349 | | | | | $ | 1 | | | | | | 33,211,555 | | | | | $ | 3 | | | | | $ | 32,834 | | | | | $ | (319,962) | | | | | $ | (820) | | | | | $ | (2,106) | | | | | $ | (290,050) | | |
Net loss attributable to BuzzFeed,
Inc |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,192) | | | | | | — | | | | | | — | | | | | | (37,192) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | |
Issuance of common stock upon exercise of stock options
|
| | | | 19,951 | | | | | | — | | | | | | 692,546 | | | | | | — | | | | | | 195 | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 863 | | | | | | 863 | | |
Balance at December 31, 2019
|
| | | | 5,014,300 | | | | | $ | 1 | | | | | | 33,904,101 | | | | | $ | 3 | | | | | $ | 35,842 | | | | | $ | (357,154) | | | | | $ | (820) | | | | | $ | (1,243) | | | | | $ | (323,371) | | |
Net income attributable to BuzzFeed, Inc
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,336 | | | | | | — | | | | | | — | | | | | | 10,336 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,189 | | |
Issuance of common stock upon exercise of stock options
|
| | | | 20,159 | | | | | | — | | | | | | 210,226 | | | | | | — | | | | | | 159 | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116) | | | | | | (2,116) | | |
Balance at December 31, 2020
|
| | | | 5,034,459 | | | | | $ | 1 | | | | | | 34,114,327 | | | | | $ | 3 | | | | | $ | 37,190 | | | | | $ | (346,818) | | | | | $ | (820) | | | | | $ | (3,359) | | | | | $ | (313,803) | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss) (including amounts attributable to the redeemable noncontrolling interest)
|
| | | $ | 11,156 | | | | | $ | (36,919) | | | | | $ | (78,506) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 17,486 | | | | | | 19,450 | | | | | | 21,827 | | |
Unrealized gain (loss) on foreign currency
|
| | | | (2,623) | | | | | | 209 | | | | | | (528) | | |
Stock based compensation
|
| | | | 1,189 | | | | | | 2,813 | | | | | | 5,020 | | |
Deferred income tax
|
| | | | 112 | | | | | | (1) | | | | | | (55) | | |
Loss on disposition of subsidiary
|
| | | | 711 | | | | | | — | | | | | | — | | |
Loss (gain) on disposition of assets
|
| | | | 254 | | | | | | (1,007) | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | 600 | | | | | | — | | | | | | — | | |
Unrealized gain on investment
|
| | | | (500) | | | | | | — | | | | | | — | | |
Provision for doubtful accounts
|
| | | | 322 | | | | | | 67 | | | | | | 415 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (7,086) | | | | | | 4,397 | | | | | | (18,264) | | |
Prepaid expenses and other current assets and prepaid expenses and other assets
|
| | | | 2,537 | | | | | | (6,395) | | | | | | 3,875 | | |
Accounts payable
|
| | | | (1,521) | | | | | | (4,603) | | | | | | (10,011) | | |
Deferred rent
|
| | | | 397 | | | | | | (2,507) | | | | | | (842) | | |
Accrued compensation
|
| | | | 1,429 | | | | | | 488 | | | | | | 1,455 | | |
Accrued expenses and other liabilities
|
| | | | 2,086 | | | | | | 6,309 | | | | | | 879 | | |
Deferred revenue
|
| | | | 1,004 | | | | | | (2,544) | | | | | | 1,992 | | |
Cash provided by (used in) operating activities
|
| | | | 27,553 | | | | | | (20,243) | | | | | | (72,743) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (4,708) | | | | | | (423) | | | | | | (5,959) | | |
Capitalization of internal-use software
|
| | | | (9,830) | | | | | | (8,166) | | | | | | (11,906) | | |
Purchases of marketable securities
|
| | | | — | | | | | | (48) | | | | | | (124,950) | | |
Proceeds from sales and maturities of marketable securities
|
| | | | — | | | | | | 25,000 | | | | | | 250,000 | | |
Cash of disposed subsidiary, less proceeds on disposition
|
| | | | (265) | | | | | | — | | | | | | — | | |
Cash (used in) provided by investing activities
|
| | | | (14,803) | | | | | | 16,363 | | | | | | 107,185 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from exercise of stock options
|
| | | | 159 | | | | | | 195 | | | | | | 640 | | |
Borrowings from revolving credit facility
|
| | | | 19,896 | | | | | | — | | | | | | — | | |
Borrowings from secured borrowing facility
|
| | | | 217,382 | | | | | | — | | | | | | — | | |
Repayments on secured borrowing facility
|
| | | | (217,982) | | | | | | — | | | | | | — | | |
Cash provided by financing activities
|
| | | | 19,455 | | | | | | 195 | | | | | | 640 | | |
Effect of currency translation on cash and cash equivalents
|
| | | | (103) | | | | | | 264 | | | | | | (378) | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 32,102 | | | | | | (3,421) | | | | | | 34,704 | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 74,024 | | | | | | 77,445 | | | | | | 42,741 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 106,126 | | | | | $ | 74,024 | | | | | $ | 77,445 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid for income taxes, net
|
| | | $ | 83 | | | | | $ | 415 | | | | | $ | 1,117 | | |
Cash paid for interest
|
| | | $ | 1,096 | | | | | $ | 270 | | | | | $ | 271 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses related to property and equipment
|
| | | $ | 129 | | | | | $ | 187 | | | | | $ | 191 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 90,626 | | | | | $ | 58,524 | | |
Restricted
|
| | | | 15,500 | | | | | | 15,500 | | |
| | | | $ | 106,126 | | | | | $ | 74,024 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Beginning balance
|
| | | $ | 1,122 | | | | | $ | 1,055 | | | | | $ | 640 | | |
Additions
|
| | | | 1,208 | | | | | | 449 | | | | | | 482 | | |
Write-offs, net of recoveries
|
| | | | (943) | | | | | | (382) | | | | | | (67) | | |
Ending balance
|
| | | $ | 1,387 | | | | | $ | 1,122 | | | | | $ | 1,055 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | $ | 109 | | | | | $ | 353 | | | | | $ | 1,436 | | |
Sales and marketing
|
| | | | 60 | | | | | | 658 | | | | | | 1,442 | | |
General and administrative
|
| | | | 977 | | | | | | 1,446 | | | | | | 1,505 | | |
Research and development
|
| | | | 43 | | | | | | 356 | | | | | | 637 | | |
| | | | $ | 1,189 | | | | | $ | 2,813 | | | | | $ | 5,020 | | |
| | |
December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Advertising
|
| | | $ | 149,704 | | | | | $ | 128,438 | | | | | $ | 106,280 | | |
Content
|
| | | | 119,846 | | | | | | 150,876 | | | | | | 177,055 | | |
Commerce and other
|
| | | | 51,774 | | | | | | 38,609 | | | | | | 23,916 | | |
| | | | $ | 321,324 | | | | | $ | 317,923 | | | | | $ | 307,251 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash equivalents:
|
| | | | | | | | | | | | |
Money market funds
|
| | | $ | 24,460 | | | | | $ | 24,379 | | |
| | | | $ | 24,460 | | | | | $ | 24,379 | | |
| | |
2020
|
| |
2019
|
| ||||||
Leasehold improvements
|
| | | $ | 49,074 | | | | | $ | 46,865 | | |
Furniture and fixtures
|
| | | | 8,027 | | | | | | 7,470 | | |
Computer equipment
|
| | | | 5,625 | | | | | | 12,950 | | |
Video equipment
|
| | | | 643 | | | | | | 599 | | |
| | | | $ | 63,369 | | | | | $ | 67,884 | | |
Less: Accumulated depreciation
|
| | | | (37,824) | | | | | | (38,341) | | |
| | | | $ | 25,545 | | | | | $ | 29,543 | | |
| | |
2020
|
| |
2019
|
| ||||||
Website and internal-use software
|
| | | $ | 72,574 | | | | | $ | 62,744 | | |
Less: Accumulated amortization
|
| | | | (56,014) | | | | | | (46,871) | | |
| | | | $ | 16,560 | | | | | $ | 15,873 | | |
Series
|
| |
Year
Issued |
| |
Shares
Authorized |
| |
Shares
Issued and Outstanding |
| |
Issue Price
|
| |
Liquidation
Value |
| |||||||||||||||
Series A
|
| | | | 2008 | | | | | | 3,500,000 | | | | | | 3,500,000 | | | | | $ | 1.0000 | | | | | $ | 3,500,000 | | |
Series A-1
|
| | | | 2008 | | | | | | 3,800,515 | | | | | | 3,800,515 | | | | | $ | 0.1579 | | | | | | 600,101 | | |
Series B
|
| | | | 2010 | | | | | | 4,401,242 | | | | | | 4,401,242 | | | | | $ | 1.8177 | | | | | | 8,000,138 | | |
Series C
|
| | | | 2011 | | | | | | 5,024,637 | | | | | | 5,024,637 | | | | | $ | 3.0848 | | | | | | 15,500,000 | | |
Series D
|
| | | | 2012 | | | | | | 2,412,718 | | | | | | 2,412,718 | | | | | $ | 8.0283 | | | | | | 19,370,024 | | |
Series E
|
| | | | 2014 | | | | | | 1,605,982 | | | | | | 1,605,982 | | | | | $ | 31.1336 | | | | | | 50,000,001 | | |
Series F
|
| | | | 2015 | | | | | | 4,440,498 | | | | | | 4,440,498 | | | | | $ | 45.0400 | | | | | | 200,000,030 | | |
Series G
|
| | | | 2016 | | | | | | 4,440,498 | | | | | | 4,440,498 | | | | | $ | 45.0400 | | | | | | 200,000,030 | | |
| | | | | | | | | | | 29,626,090 | | | | | | 29,626,090 | | | | | | | | | | | $ | 496,970,324 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Beginning balance
|
| | | $ | 28 | | | | | $ | (245) | | | | | $ | 726 | | |
Allocation of net (income) loss
|
| | | | 820 | | | | | | 273 | | | | | | (971) | | |
Ending balance
|
| | | $ | 848 | | | | | $ | 28 | | | | | $ | (245) | | |
| | |
2020
|
| |
2019
|
| |
2018
|
|
Exercise price
|
| |
$2.29 – $2.55
|
| |
$2.54 – $2.55
|
| |
$2.96 – $3.07
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
41% – 46%
|
| |
38% – 39%
|
| |
37% – 39%
|
|
Expected term (years)
|
| |
5.55 – 6.07
|
| |
5.80 – 6.09
|
| |
5.65 – 6.25
|
|
Risk free interest rate
|
| |
0.26% – 1.17%
|
| |
1.58% – 2.35%
|
| |
2.47% – 3.04%
|
|
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance as of December 31, 2019
|
| | | | 35,016 | | | | | $ | 2.00 | | | | | | 5.03 | | | | | $ | 24,634 | | |
Granted
|
| | | | 335 | | | | | | 2.46 | | | | | | | | | | | | | | |
Exercised
|
| | | | (230) | | | | | | 0.62 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,700) | | | | | | 2.86 | | | | | | | | | | | | | | |
Expired
|
| | | | (1,294) | | | | | | 2.22 | | | | | | | | | | | | | | |
Balance as of December 31, 2020
|
| | | | 32,127 | | | | | $ | 1.96 | | | | | | 5.01 | | | | | $ | 19,248 | | |
Expected to vest at December 31, 2020
|
| | | | 8,427 | | | | | $ | 2.94 | | | | | | 7.98 | | | | | | — | | |
Exercisable at December 31, 2020
|
| | | | 24,611 | | | | | $ | 1.65 | | | | | | 4.12 | | | | | $ | 19,248 | | |
| | |
Shares
|
| |
Weighted Average
Grant-Date Fair Value |
| ||||||
Outstanding as of December 31, 2019
|
| | | | 8,433 | | | | | $ | 2.63 | | |
Granted
|
| | | | 1,003 | | | | | | 2.38 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | (1,168) | | | | | | 2.67 | | |
Outstanding as of December 31, 2020
|
| | | | 8,268 | | | | | $ | 2.61 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | 11,156 | | | | | $ | (36,919) | | | | | $ | (78,506) | | |
Net (loss) income attributable to the redeemable noncontrolling interest
|
| | | | 820 | | | | | | 273 | | | | | | (971) | | |
Allocation of undistributed earnings to convertible preferred stock
|
| | | | 10,336 | | | | | | — | | | | | | — | | |
Net income (loss) attributable to holders of Class A common stock and Class B common stock
|
| | | $ | — | | | | | $ | (37,192) | | | | | $ | (77,535) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 39,027 | | | | | | 38,571 | | | | | | 37,856 | | |
Net loss per common share, basic and diluted
|
| | | $ | 0.00 | | | | | $ | (0.96) | | | | | $ | (2.05) | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Stock options
|
| | | | 32,127 | | | | | | 35,016 | | | | | | 42,131 | | |
Convertible preferred stock
|
| | | | 29,626 | | | | | | 29,626 | | | | | | 29,626 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Domestic
|
| | | $ | 12,837 | | | | | $ | (29,247) | | | | | $ | (65,466) | | |
Foreign
|
| | | | (740) | | | | | | (8,030) | | | | | | (12,138) | | |
Total income (loss) before income taxes
|
| | | $ | 12,097 | | | | | $ | (37,277) | | | | | $ | (77,604) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Current (benefit) / provision
|
| | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (16) | | | | | $ | (7) | | | | | $ | (1) | | |
State
|
| | | | 188 | | | | | | 20 | | | | | | (1) | | |
Foreign
|
| | | | 657 | | | | | | (370) | | | | | | 1,024 | | |
Total current (benefit) / provision
|
| | | | 829 | | | | | $ | (357) | | | | | $ | 1,022 | | |
Deferred (benefit) / provision
|
| | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 7 | | | | | $ | 1 | | | | | $ | 1 | | |
State
|
| | | | 4 | | | | | | 7 | | | | | | 2 | | |
Foreign
|
| | | | 101 | | | | | | (9) | | | | | | (123) | | |
Total deferred (benefit) / provision
|
| | | | 112 | | | | | $ | (1) | | | | | $ | (120) | | |
Total (benefit) / provision
|
| | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (9) | | | | | $ | (6) | | | | | $ | — | | |
State
|
| | | | 192 | | | | | | 27 | | | | | | 1 | | |
Foreign
|
| | | | 758 | | | | | | (379) | | | | | | 901 | | |
Total (benefit) / provision
|
| | | $ | 941 | | | | | $ | (358) | | | | | $ | 902 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Income tax provision (benefit) at the U.S. federal statutory rate
|
| | | $ | 2,540 | | | | | $ | (7,828) | | | | | $ | (16,297) | | |
State income taxes
|
| | | | 323 | | | | | | (543) | | | | | | (1,434) | | |
Permanent differences
|
| | | | (53) | | | | | | 521 | | | | | | 637 | | |
Change in valuation allowance
|
| | | | (3,720) | | | | | | 6,258 | | | | | | 18,816 | | |
Effect of foreign operations
|
| | | | 325 | | | | | | 373 | | | | | | 584 | | |
Stock-based compensation
|
| | | | 198 | | | | | | 478 | | | | | | 649 | | |
Effect of change in tax rates
|
| | | | (253) | | | | | | (320) | | | | | | 9 | | |
Sale of foreign subsidiary
|
| | | | 1,323 | | | | | | — | | | | | | — | | |
Foreign investment basis differences
|
| | | | 190 | | | | | | 49 | | | | | | (218) | | |
Research & development tax credits
|
| | | | (253) | | | | | | (922) | | | | | | (1,786) | | |
Foreign currency translation & transactions
|
| | | | 144 | | | | | | 33 | | | | | | 88 | | |
Prior period adjustments
|
| | | | 230 | | | | | | 1,210 | | | | | | — | | |
Other
|
| | | | (53) | | | | | | 333 | | | | | | (146) | | |
Total provision (benefit) for income taxes
|
| | | $ | 941 | | | | | $ | (358) | | | | | $ | 902 | | |
| | |
Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Deferred tax assets
|
| | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 79,475 | | | | | $ | 83,120 | | |
Accruals
|
| | | | 2,879 | | | | | | 1,464 | | |
Stock-based compensation
|
| | | | 2,841 | | | | | | 2,853 | | |
Bad debt
|
| | | | 262 | | | | | | 168 | | |
Deferred rent
|
| | | | 5,043 | | | | | | 5,412 | | |
Other
|
| | | | 1,185 | | | | | | 1,532 | | |
Total deferred tax asset
|
| | | $ | 91,685 | | | | | $ | 94,549 | | |
Valuation allowance
|
| | | | (83,978) | | | | | | (87,698) | | |
Net deferred tax asset
|
| | | $ | 7,707 | | | | | $ | 6,851 | | |
Deferred tax liabilities
|
| | | | | | | | | | | | |
Deferred state income tax
|
| | | | (2,087) | | | | | | (2,158) | | |
Depreciation and amortization
|
| | | | (1,720) | | | | | | (835) | | |
Intangible assets
|
| | | | (3,905) | | | | | | (3,751) | | |
Total deferred tax liability
|
| | | $ | (7,712) | | | | | $ | (6,744) | | |
Net deferred tax asset (liability)
|
| | | $ | (5) | | | | | $ | 107 | | |
| | |
Year
|
| |||
United States
|
| | | | 2016 | | |
United Kingdom
|
| | | | 2019 | | |
Year
|
| |
Amount
|
| |||
2021
|
| | | $ | 27,094 | | |
2022
|
| | | | 27,945 | | |
2023
|
| | | | 26,032 | | |
2024
|
| | | | 18,033 | | |
2025
|
| | | | 18,209 | | |
Thereafter
|
| | | | 10,993 | | |
| | | | $ | 128,306 | | |
Year
|
| |
Amount
|
| |||
2021
|
| | | $ | 6,722 | | |
2022
|
| | | | 6,504 | | |
2023
|
| | | | 3,482 | | |
2024
|
| | | | 3,519 | | |
2025
|
| | | | 3,556 | | |
Thereafter
|
| | | | 1,193 | | |
| | | | $ | 24,976 | | |
| | |
December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Revenue:
|
| | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 292,107 | | | | | $ | 287,723 | | | | | $ | 274,391 | | |
International
|
| | | | 29,217 | | | | | | 30,200 | | | | | | 32,860 | | |
Total
|
| | | $ | 321,324 | | | | | $ | 317,923 | | | | | $ | 307,251 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,796 | | | | | $ | 7,249 | | |
Restricted cash
|
| | | | — | | | | | | 3,000 | | |
Accounts receivable, net of allowance for doubtful accounts of $622 and $394, respectively
|
| | | | 37,177 | | | | | | 34,795 | | |
Prepaid expenses and other current assets
|
| | | | 16,928 | | | | | | 5,842 | | |
Total current assets
|
| | | | 58,901 | | | | | | 50,886 | | |
Intangible assets, net
|
| | | | 61,427 | | | | | | 68,015 | | |
Goodwill
|
| | | | 83,956 | | | | | | 83,956 | | |
Other assets
|
| | | | 1,824 | | | | | | 4,810 | | |
Total assets
|
| | | $ | 206,108 | | | | | $ | 207,667 | | |
Liabilities and Members’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,682 | | | | | $ | 3,403 | | |
Accrued expenses and other current liabilities
|
| | | | 28,675 | | | | | | 22,834 | | |
Deferred revenue
|
| | | | 13,461 | | | | | | 7,102 | | |
Notes payable
|
| | | | 5,000 | | | | | | — | | |
Total current liabilities
|
| | | | 50,818 | | | | | | 33,339 | | |
Deferred tax liabilities, net
|
| | | | 5,828 | | | | | | 10,125 | | |
Long-term incentive plan, noncurrent
|
| | | | 2,703 | | | | | | 2,468 | | |
Other liabilities
|
| | | | 600 | | | | | | 908 | | |
Total liabilities
|
| | | | 59,949 | | | | | | 46,840 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Members’ equity | | | | | | | | | | | | | |
CM Partners, LLC members’ interests
|
| | | | 273,573 | | | | | | 273,573 | | |
Accumulated deficit
|
| | | | (127,414) | | | | | | (112,746) | | |
Total members’ equity
|
| | | | 146,159 | | | | | | 160,827 | | |
Total liabilities and members’ equity
|
| | | $ | 206,108 | | | | | $ | 207,667 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue (including related party revenue of $0, $6,350, $0 and
$22,625, respectively) |
| | | $ | 31,172 | | | | | $ | 28,592 | | | | | $ | 84,256 | | | | | $ | 86,819 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 15,618 | | | | | | 12,686 | | | | | | 41,500 | | | | | | 47,196 | | |
Selling and marketing
|
| | | | 900 | | | | | | 316 | | | | | | 2,874 | | | | | | 1,244 | | |
General and administrative
|
| | | | 4,612 | | | | | | 3,215 | | | | | | 14,800 | | | | | | 9,798 | | |
Employee related costs
|
| | | | 11,575 | | | | | | 11,461 | | | | | | 36,252 | | | | | | 32,649 | | |
Depreciation and amortization
|
| | | | 2,646 | | | | | | 2,423 | | | | | | 7,642 | | | | | | 7,269 | | |
Total costs and expenses
|
| | | | 35,351 | | | | | | 30,101 | | | | | | 103,068 | | | | | | 98,156 | | |
Loss from operations
|
| | | | (4,179) | | | | | | (1,509) | | | | | | (18,812) | | | | | | (11,337) | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (income), net
|
| | | | 37 | | | | | | (1) | | | | | | 58 | | | | | | (47) | | |
Loss before income taxes
|
| | | | (4,216) | | | | | | (1,508) | | | | | | (18,870) | | | | | | (11,290) | | |
Income tax (benefit) provision
|
| | | | (1,074) | | | | | | 876 | | | | | | (4,202) | | | | | | (2,924) | | |
Net loss
|
| | | $ | (3,142) | | | | | $ | (2,384) | | | | | $ | (14,668) | | | | | $ | (8,366) | | |
| | |
CM Partners,
LLC Members’ Interests |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||
Balance at December 31, 2019
|
| | | | 273,573 | | | | | | (105,756) | | | | | | 167,817 | | |
Net loss
|
| | | | — | | | | | | (5,175) | | | | | | (5,175) | | |
Balance at March 31, 2020
|
| | | $ | 273,573 | | | | | $ | (110,931) | | | | | $ | 162,642 | | |
Net loss
|
| | | | — | | | | | | (807) | | | | | | (807) | | |
Balance at June 30, 2020
|
| | | $ | 273,573 | | | | | $ | (111,738) | | | | | $ | 161,835 | | |
Net loss
|
| | | | — | | | | | | (2,384) | | | | | | (2,384) | | |
Balance at September 30, 2020
|
| | | $ | 273,573 | | | | | $ | (114,122) | | | | | $ | 159,451 | | |
| | |
CM Partners,
LLC Members’ Interests |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||
Balance at December 31, 2020
|
| | | | 273,573 | | | | | | (112,746) | | | | | | 160,827 | | |
Net loss
|
| | | | — | | | | | | (7,398) | | | | | | (7,398) | | |
Balance at March 31, 2021
|
| | | $ | 273,573 | | | | | $ | (120,144) | | | | | $ | 153,429 | | |
Net loss
|
| | | | — | | | | | | (4,128) | | | | | | (4,128) | | |
Balance at June 30, 2021
|
| | | $ | 273,573 | | | | | $ | (124,272) | | | | | $ | 149,301 | | |
Net loss
|
| | | | — | | | | | | (3,142) | | | | | | (3,142) | | |
Balance at September 30, 2021
|
| | | $ | 273,573 | | | | | $ | (127,414) | | | | | $ | 146,159 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (14,668) | | | | | $ | (8,366) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 7,642 | | | | | | 7,269 | | |
Provision for doubtful accounts
|
| | | | 235 | | | | | | 272 | | |
Deferred taxes
|
| | | | (4,297) | | | | | | (2,308) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,617) | | | | | | 7,515 | | |
Prepaid expenses and other current assets
|
| | | | (11,086) | | | | | | (8,034) | | |
Other assets
|
| | | | 3,059 | | | | | | 7,843 | | |
Accounts payable
|
| | | | 279 | | | | | | 6,723 | | |
Accrued liabilities and other current liabilities
|
| | | | 5,841 | | | | | | (398) | | |
Deferred revenue
|
| | | | 6,359 | | | | | | (22,934) | | |
Long-term incentive plan, noncurrent
|
| | | | 235 | | | | | | (432) | | |
Other liabilities
|
| | | | (308) | | | | | | 3,231 | | |
Net cash (used in) operating activities
|
| | | | (9,326) | | | | | | (9,619) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (216) | | | | | | (105) | | |
Capitalized software and development costs
|
| | | | (911) | | | | | | (467) | | |
Net cash (used in) investing activities
|
| | | | (1,127) | | | | | | (572) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Distributions to parent
|
| | | | — | | | | | | (5,000) | | |
Proceeds from promissory notes
|
| | | | 5,000 | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 5,000 | | | | | | (5,000) | | |
Net decrease in cash and restricted cash
|
| | | | (5,453) | | | | | | (15,191) | | |
Cash and restricted cash | | | | | | | | | | | | | |
Beginning of period
|
| | | | 10,249 | | | | | | 27,573 | | |
End of period
|
| | | $ | 4,796 | | | | | $ | 12,382 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash
|
| | | $ | 4,796 | | | | | $ | 7,249 | | |
Restricted cash
|
| | | | — | | | | | | 3,000 | | |
Total cash and restricted cash
|
| | | $ | 4,796 | | | | | $ | 10,249 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Advertising
|
| | | $ | 14,517 | | | | | $ | 12,018 | | | | | $ | 40,634 | | | | | $ | 31,394 | | |
Content Distribution
|
| | | | 16,090 | | | | | | 16,045 | | | | | | 38,401 | | | | | | 53,613 | | |
E-Commerce & Other
|
| | | | 565 | | | | | | 529 | | | | | | 5,221 | | | | | | 1,812 | | |
Total Revenue
|
| | | $ | 31,172 | | | | | $ | 28,592 | | | | | $ | 84,256 | | | | | $ | 86,819 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue from performance obligations over time
|
| | | $ | 7,604 | | | | | $ | 8,592 | | | | | $ | 22,986 | | | | | | 30,150 | | |
Revenue from performance obligations at point-in-time
|
| | | | 23,568 | | | | | | 20,000 | | | | | | 61,270 | | | | | | 56,669 | | |
Total Revenue
|
| | | $ | 31,172 | | | | | $ | 28,592 | | | | | $ | 84,256 | | | | | | 86,819 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Contract assets: | | | | | | | | | | | | | |
Contract rights
|
| | | $ | 2,294 | | | | | $ | 1,135 | | |
Contract liabilities: | | | | | | | | | | | | | |
Deferred revenue (current)
|
| | | $ | 13,461 | | | | | $ | 7,102 | | |
Deferred revenue (noncurrent)
|
| | | $ | — | | | | | $ | 650 | | |
| | |
September 30,
|
| |||
| | |
2021
|
| |||
Film Group Monetization | | | | | | | |
Released
|
| | | $ | 1,049 | | |
In production
|
| | | | 727 | | |
Individual Monetization | | | | | | | |
Released
|
| | | | 10,948 | | |
In production
|
| | | | 1,882 | | |
Total content rights
|
| | | $ | 14,606 | | |
Less: current portion
|
| | | | 14,149 | | |
Total noncurrent content rights
|
| | | $ | 457 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||
Individual monetization
|
| | | $ | 13,805 | | | | | $ | 37,748 | | |
Film group monetization
|
| | | | 532 | | | | | | 1,511 | | |
Total amortization
|
| | | $ | 14,337 | | | | | $ | 39,259 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Accrued production costs
|
| | | $ | 11,440 | | | | | $ | 7,016 | | |
Web partner fees
|
| | | | 6,202 | | | | | | 7,365 | | |
Accrued bonus
|
| | | | 4,417 | | | | | | 3,040 | | |
Payroll, payroll taxes and fringe benefits
|
| | | | 3,421 | | | | | | 2,912 | | |
Long-term incentive plan, current
|
| | | | 1,530 | | | | | | 1,300 | | |
Other current liabilities
|
| | | | 1,665 | | | | | | 1,201 | | |
Accrued expenses and other current liabilities
|
| | | $ | 28,675 | | | | | $ | 22,834 | | |
|
Exit cost obligation at December 31, 2020
|
| | | $ | 402 | | |
|
Q1 Accretion
|
| | | | 15 | | |
|
Q1 Payments
|
| | | | (89) | | |
|
Exit cost obligation at March 31, 2021
|
| | | | 328 | | |
|
Q2 Accretion
|
| | | | 10 | | |
|
Q2 Payments
|
| | | | (89) | | |
|
Exit cost obligation at June 30, 2021
|
| | | | 249 | | |
|
Q3 Accretion
|
| | | | 8 | | |
|
Q3 Payments
|
| | | | (89) | | |
|
Exit cost obligation at September 30, 2021
|
| | | $ | 168 | | |
|
Exit cost obligation at December 31, 2019
|
| | | $ | 686 | | |
|
Q1 Accretion
|
| | | | 20 | | |
|
Q1 Payments
|
| | | | (86) | | |
|
Exit cost obligation at March 31, 2020
|
| | | | 620 | | |
|
Q2 Accretion
|
| | | | 17 | | |
|
Q2 Payments
|
| | | | (86) | | |
|
Exit cost obligation at June 30, 2020
|
| | | | 551 | | |
|
Q3 Accretion
|
| | | | 14 | | |
|
Q3 Payments
|
| | | | (86) | | |
|
Exit cost obligation at September 30, 2020
|
| | | $ | 479 | | |
|
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,249 | | | | | $ | 27,573 | | |
Restricted cash
|
| | | | 3,000 | | | | | | — | | |
Accounts receivable, net of allowance for doubtful accounts of $394 and $354, respectively
|
| | | | 34,795 | | | | | | 38,375 | | |
Prepaid expenses and other current assets
|
| | | | 5,842 | | | | | | 2,630 | | |
Total current assets
|
| | | | 50,886 | | | | | | 68,578 | | |
Property and equipment, net
|
| | | | 400 | | | | | | 862 | | |
Capitalized software, net
|
| | | | 862 | | | | | | 265 | | |
Intangible assets, net
|
| | | | 68,015 | | | | | | 76,789 | | |
Goodwill, net
|
| | | | 83,956 | | | | | | 83,956 | | |
Other assets
|
| | | | 3,548 | | | | | | 7,872 | | |
Total assets
|
| | | $ | 207,667 | | | | | $ | 238,322 | | |
Liabilities and Members’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,403 | | | | | $ | 3,029 | | |
Accrued expenses and other current liabilities
|
| | | | 22,834 | | | | | | 16,880 | | |
Deferred revenue
|
| | | | 7,102 | | | | | | 27,544 | | |
Dividend payable
|
| | | | — | | | | | | 5,000 | | |
Total current liabilities
|
| | | | 33,339 | | | | | | 52,453 | | |
Deferred tax liabilities
|
| | | | 10,125 | | | | | | 12,579 | | |
Long-term incentive plan, noncurrent
|
| | | | 2,468 | | | | | | 2,161 | | |
Other liabilities
|
| | | | 908 | | | | | | 3,312 | | |
Total liabilities
|
| | | | 46,840 | | | | | | 70,505 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Members’ equity | | | | | | | | | | | | | |
CM Partners, LLC members’ interests
|
| | | | 273,573 | | | | | | 273,573 | | |
Accumulated deficit
|
| | | | (112,746) | | | | | | (105,756) | | |
Total members’ equity
|
| | | | 160,827 | | | | | | 167,817 | | |
Total liabilities and members’ equity
|
| | | $ | 207,667 | | | | | $ | 238,322 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Revenue (including related party revenue of $25,289, $54,713, and $95,696, respectively)
|
| | | $ | 125,044 | | | | | $ | 161,971 | | | | | $ | 196,789 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | 65,428 | | | | | | 81,729 | | | | | | 95,574 | | |
Selling and marketing
|
| | | | 2,678 | | | | | | 3,098 | | | | | | 1,678 | | |
General and administrative
|
| | | | 13,377 | | | | | | 10,836 | | | | | | 13,877 | | |
Employee related costs
|
| | | | 43,992 | | | | | | 42,793 | | | | | | 49,335 | | |
Depreciation and amortization
|
| | | | 9,684 | | | | | | 11,509 | | | | | | 12,152 | | |
Goodwill impairment charge
|
| | | | — | | | | | | — | | | | | | 112,693 | | |
Total costs and expenses
|
| | | | 135,159 | | | | | | 149,965 | | | | | | 285,309 | | |
(Loss) income from operations
|
| | | | (10,115) | | | | | | 12,006 | | | | | | (88,520) | | |
Other (income) expense | | | | | | | | | | | | | | | | | | | |
Loss on disposal of assets
|
| | | | — | | | | | | 840 | | | | | | — | | |
Gain on sale of business
|
| | | | — | | | | | | — | | | | | | (1,266) | | |
Interest income
|
| | | | (48) | | | | | | (269) | | | | | | — | | |
(Loss) income before income taxes
|
| | | | (10,067) | | | | | | 11,435 | | | | | | (87,254) | | |
(Benefit) provision for income taxes
|
| | | | (3,077) | | | | | | 3,236 | | | | | | 5,108 | | |
Net (loss) income
|
| | | $ | (6,990) | | | | | $ | 8,199 | | | | | $ | (92,362) | | |
| | |
CM Partners,
LLC Members’ Interests |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||
Balance at December 31, 2017
|
| | | | 315,224 | | | | | | (3,279) | | | | | | 311,945 | | |
Distribution to members
|
| | | | (31,651) | | | | | | — | | | | | | (31,651) | | |
Net loss
|
| | | | — | | | | | | (92,362) | | | | | | (92,362) | | |
Balance at December 31, 2018
|
| | | | 283,573 | | | | | | (95,641) | | | | | | 187,932 | | |
Cumulative effect of change in accounting principle (Note 2)
|
| | | | — | | | | | | (18,314) | | | | | | (18,314) | | |
Opening Balance at January 1, 2019
|
| | | $ | 283,573 | | | | | $ | (113,955) | | | | | $ | 169,618 | | |
Distribution to members
|
| | | | (10,000) | | | | | | — | | | | | | (10,000) | | |
Net income
|
| | | | — | | | | | | 8,199 | | | | | | 8,199 | | |
Balance at December 31, 2019
|
| | | | 273,573 | | | | | | (105,756) | | | | | | 167,817 | | |
Net loss
|
| | | | — | | | | | | (6,990) | | | | | | (6,990) | | |
Balance at December 31, 2020
|
| | | $ | 273,573 | | | | | $ | (112,746) | | | | | $ | 160,827 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (6,990) | | | | | $ | 8,199 | | | | | $ | (92,362) | | |
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Amortization
|
| | | | 9,114 | | | | | | 10,091 | | | | | | 10,315 | | |
Depreciation
|
| | | | 570 | | | | | | 1,418 | | | | | | 1,837 | | |
Provision for doubtful accounts
|
| | | | 373 | | | | | | 164 | | | | | | 393 | | |
Deferred taxes
|
| | | | (2,454) | | | | | | 2,058 | | | | | | 4,545 | | |
Gain on sale of business
|
| | | | — | | | | | | — | | | | | | (1,266) | | |
Loss on disposal of assets
|
| | | | — | | | | | | 840 | | | | | | — | | |
Goodwill impairment charge
|
| | | | — | | | | | | — | | | | | | 112,693 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 3,206 | | | | | | (2,589) | | | | | | 11,238 | | |
Prepaid expenses and other current assets
|
| | | | 285 | | | | | | (1,857) | | | | | | 4,996 | | |
Other assets
|
| | | | 828 | | | | | | 4,949 | | | | | | 893 | | |
Accounts payable
|
| | | | 373 | | | | | | 20 | | | | | | (1,693) | | |
Accrued liabilities and other current liabilities
|
| | | | 5,954 | | | | | | (2,536) | | | | | | (3,349) | | |
Deferred revenue
|
| | | | (20,442) | | | | | | (47,465) | | | | | | 23,429 | | |
Long-term incentive plan, noncurrent
|
| | | | 307 | | | | | | 1,056 | | | | | | 1,105 | | |
Other liabilities
|
| | | | (2,403) | | | | | | 2,598 | | | | | | 707 | | |
Net cash (used in) provided by operating activities
|
| | | | (11,279) | | | | | | (23,054) | | | | | | 73,481 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (106) | | | | | | (224) | | | | | | (428) | | |
Proceeds from sale of property and equipment
|
| | | | — | | | | | | — | | | | | | 72 | | |
Capitalized software and development costs
|
| | | | (927) | | | | | | (781) | | | | | | (572) | | |
Purchase of domain name
|
| | | | (12) | | | | | | — | | | | | | — | | |
Proceeds from sale of business
|
| | | | — | | | | | | — | | | | | | 2,570 | | |
Net cash (used in) provided by investing activities
|
| | | | (1,045) | | | | | | (1,005) | | | | | | 1,642 | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Distributions to parent
|
| | | | (5,000) | | | | | | (5,000) | | | | | | (58,914) | | |
Net cash used in financing activities
|
| | | | (5,000) | | | | | | (5,000) | | | | | | (58,914) | | |
Net (decrease) increase in cash and restricted cash
|
| | | | (17,324) | | | | | | (29,059) | | | | | | 16,209 | | |
Cash and restricted cash | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 27,573 | | | | | | 56,632 | | | | | | 40,423 | | |
End of year
|
| | | $ | 10,249 | | | | | $ | 27,573 | | | | | $ | 56,632 | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | |
Cash paid (received) during the fiscal year for:
|
| | | | | | | | | | | | | | | | | | |
Income taxes, net of (refunds)
|
| | | $ | (970) | | | | | $ | 2,856 | | | | | $ | (421) | | |
Supplemental disclosures of non-cash financing activity: | | | | | | | | | | | | | | | | | | | |
Distributions declared but not paid
|
| | | $ | — | | | | | $ | 5,000 | | | | | $ | — | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash
|
| | | $ | 7,249 | | | | | $ | 27,573 | | |
Restricted cash
|
| | | | 3,000 | | | | | | — | | |
Total cash and restricted cash
|
| | | $ | 10,249 | | | | | $ | 27,573 | | |
Balance Sheet
|
| |
As reported
|
| |
Adjustments
|
| |
Adjusted to
exclude adoption of ASC 606 |
| |||||||||
Deferred revenue
|
| | | | 27,544 | | | | | | (9,119) | | | | | | 18,425 | | |
Deferred tax liabilities
|
| | | | 12,579 | | | | | | 5,952 | | | | | | 18,531 | | |
Accumulated deficit
|
| | | | (105,756) | | | | | | (18,314) | | | | | | (124,070) | | |
Statement of Operations | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 161,971 | | | | | | (15,145) | | | | | | 146,826 | | |
Net (loss) income
|
| | | | 8,199 | | | | | | (15,145) | | | | | | (6,946) | | |
Statement of Changes In Members’ Equity | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | | 8,199 | | | | | | (15,145) | | | | | | (6,946) | | |
Accumulated deficit
|
| | | | (105,756) | | | | | | (18,314) | | | | | | (124,070) | | |
Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | | 8,199 | | | | | | (15,145) | | | | | | (6,946) | | |
Deferred revenue
|
| | | | (47,465) | | | | | | 24,264 | | | | | | (23,201) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Advertising revenue
|
| | | $ | 48,428 | | | | | $ | 47,302 | | | | | $ | 49,300 | | |
Content
|
| | | | 71,862 | | | | | | 106,191 | | | | | | 139,641 | | |
E-Commerce and other
|
| | | | 4,754 | | | | | | 8,478 | | | | | $ | 7,848 | | |
Total
|
| | | $ | 125,044 | | | | | $ | 161,971 | | | | | $ | 196,789 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenue from performance obligations over time
|
| | | $ | 65,809 | | | | | $ | 87,909 | | |
Revenue from performance obligations at point-in-time
|
| | | | 59,235 | | | | | | 74,062 | | |
Total
|
| | | $ | 125,044 | | | | | $ | 161,971 | | |
| | |
December 31,
|
| |
January 1,
|
| ||||||||||||
|
2020
|
| |
2019
|
| |
2019
|
| |||||||||||
Accounts receivable | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances
|
| | | $ | 34,795 | | | | | $ | 38,375 | | | | | $ | 35,950 | | |
Contract assets | | | | | | | | | | | | | | | | | | | |
Content rights (included in Other assets)
|
| | | $ | 1,135 | | | | | $ | 7,129 | | | | | $ | 12,733 | | |
Contract liabilities | | | | | | | | | | | | | | | | | | | |
Deferred revenue, current and noncurrent
|
| | | $ | 7,752 | | | | | $ | 30,313 | | | | | $ | 50,744 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Computer equipment and software
|
| | | $ | 6,800 | | | | | $ | 6,692 | | |
Furniture, fixtures and equipment
|
| | | | 1,710 | | | | | | 1,710 | | |
Leasehold improvements
|
| | | | 1,644 | | | | | | 1,644 | | |
| | | | | 10,154 | | | | | | 10,046 | | |
Less: Accumulated depreciation and amortization
|
| | | | (9,754) | | | | | | (9,184) | | |
Property and equipment, net
|
| | | $ | 400 | | | | | $ | 862 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Capitalized Software
|
| | | $ | 2,803 | | | | | $ | 1,875 | | |
Less: Accumulated amortization
|
| | | | (1,941) | | | | | | (1,610) | | |
Capitalized software, net
|
| | | $ | 862 | | | | | $ | 265 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
|
Useful Life
(years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |||||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | |
Technology
|
| |
3
|
| | | $ | 2,578 | | | | | $ | (2,578) | | | | | $ | — | | |
Customer base
|
| |
8
|
| | | | 45,612 | | | | | | (25,425) | | | | | | 20,187 | | |
Trade names and trademarks
|
| |
20
|
| | | | 61,488 | | | | | | (13,700) | | | | | | 47,788 | | |
Others
|
| |
9
|
| | | | 81 | | | | | | (41) | | | | | | 40 | | |
Total
|
| | | | | | $ | 109,759 | | | | | $ | (41,744) | | | | | $ | 68,015 | | |
| | |
December 31, 2019
|
| ||||||||||||||||||
| | |
Useful Life
(years) |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | |
Technology
|
| |
3
|
| | | $ | 2,578 | | | | | $ | (2,578) | | | | | $ | - | | |
Customer base
|
| |
8
|
| | | | 45,612 | | | | | | (19,723) | | | | | | 25,889 | | |
Trade names and trademarks
|
| |
20
|
| | | | 61,477 | | | | | | (10,625) | | | | | | 50,852 | | |
Others
|
| |
9
|
| | | | 81 | | | | | | (33) | | | | | | 48 | | |
Total
|
| | | | | | $ | 109,748 | | | | | $ | (32,959) | | | | | $ | 76,789 | | |
|
2021
|
| | | | 8,784 | | |
|
2022
|
| | | | 8,784 | | |
|
2023
|
| | | | 8,784 | | |
|
2024
|
| | | | 6,166 | | |
|
2025
|
| | | | 3,080 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Accrued production costs
|
| | | $ | 7,016 | | | | | $ | 771 | | |
Web partner fees
|
| | | | 7,365 | | | | | | 7,164 | | |
Accrued bonus
|
| | | | 3,040 | | | | | | 3,894 | | |
Payroll, payroll taxes and fringe benefits
|
| | | | 2,912 | | | | | | 1,717 | | |
Long-term incentive plan, current
|
| | | | 1,300 | | | | | | 796 | | |
Other current liabilities
|
| | | | 1,201 | | | | | | 2,538 | | |
Accrued expenses and other current liabilities
|
| | | $ | 22,834 | | | | | $ | 16,880 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Current income tax (benefit) expense | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (614) | | | | | $ | 626 | | | | | $ | (1) | | |
State
|
| | | | (9) | | | | | | 552 | | | | | | 564 | | |
Current income tax (benefit) expense
|
| | | | (623) | | | | | | 1,178 | | | | | | 563 | | |
Deferred income tax (benefit) expense | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | (1,372) | | | | | | 1,919 | | | | | | 2,972 | | |
State
|
| | | | (1,082) | | | | | | 139 | | | | | | 1,573 | | |
Deferred income tax (benefit) expense
|
| | | | (2,454) | | | | | | 2,058 | | | | | | 4,545 | | |
(Benefit) provision for income taxes
|
| | | $ | (3,077) | | | | | $ | 3,236 | | | | | $ | 5,108 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 3,842 | | | | | $ | 303 | | |
Compensation plans
|
| | | | 407 | | | | | | 536 | | |
Deferred revenue
|
| | | | 1,527 | | | | | | 5,550 | | |
Other
|
| | | | 655 | | | | | | 456 | | |
Deferred tax assets
|
| | | | 6,431 | | | | | | 6,845 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Intangible assets
|
| | | | (16,211) | | | | | | (18,732) | | |
Depreciation
|
| | | | (67) | | | | | | 15 | | |
Other
|
| | | | (278) | | | | | | (707) | | |
Deferred tax liabilities
|
| | | | (16,556) | | | | | | (19,424) | | |
Deferred tax liabilities, net
|
| | | $ | (10,125) | | | | | $ | (12,579) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Income tax expense (benefit) at federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
State and local income taxes net of federal tax benefit
|
| | | | 6.5 | | | | | | 4.6 | | | | | | (1.9) | | |
Permanent items
|
| | | | 1.0 | | | | | | 2.7 | | | | | | 1.9 | | |
Goodwill impairment
|
| | | | — | | | | | | — | | | | | | (27.1) | | |
Research and development credits
|
| | | | — | | | | | | 0.2 | | | | | | — | | |
Other
|
| | | | 2.1 | | | | | | (0.2) | | | | | | 0.2 | | |
Effective tax rate
|
| | | | 30.6% | | | | | | 28.3% | | | | | | (5.9)% | | |
|
2021
|
| | | $ | 6,221 | | |
|
2022
|
| | | | 5,873 | | |
|
2023
|
| | | | 5,873 | | |
|
2024
|
| | | | 5,873 | | |
|
2025
|
| | | | 2,935 | | |
|
Total
|
| | | $ | 26,775 | | |
| | |
Exit Cost
Obligation |
| |||
Initial exit cost obligation at cease-use date
|
| | | $ | 1,073 | | |
2018 Accretion
|
| | | | 46 | | |
2018 Payments
|
| | | | (122) | | |
Exit cost obligation at December 31, 2018
|
| | | | 997 | | |
2019 Accretion
|
| | | | 122 | | |
2019 Payments
|
| | | | (433) | | |
Exit cost obligation at December 31, 2019
|
| | | | 686 | | |
2020 Accretion
|
| | | | 64 | | |
2020 Payments
|
| | | | (348) | | |
Exit cost obligation at December 31, 2020
|
| | | $ | 402 | | |