|
Delaware
|
| |
6770
|
| |
85-3022075
|
|
|
(State or Other Jurisdiction
of Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | | | | Emerging growth company | | | ☒ | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vii | | | |
| | | | | viii | | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 46 | | | |
| | | | | 56 | | | |
| | | | | 75 | | | |
| | | | | 83 | | | |
| | | | | 92 | | | |
| | | | | 97 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | F-1 | | |
| | |
Year Ended
December 31, 2021 |
| |
Period from January 1 – December 3, 2021
|
| | | | | | | | | | | | | |
Year Ended
December 31, 2021 |
| | | | | | | |||||||||||||||
| | |
BuzzFeed, Inc.
(Historical) |
| |
890 5th
Avenue Partners, Inc. (Historical) |
| |
Complex
Networks (Historical) |
| |
Transaction
Accounting Adjustments (Note 2) |
| | | | | | | |
Pro Forma
Combined |
| | | | | | | |||||||||||||||
Revenue
|
| | | $ | 397,564 | | | | | $ | — | | | | | $ | 123,660 | | | | | $ | — | | | | | | | | | | | $ | 521,224 | | | | | | | | |
Cost and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and
amortization |
| | | | 207,397 | | | | | | — | | | | | | 79,884 | | | | | | — | | | | | | | | | | | | 287,281 | | | | | | | | |
Sales and marketing
|
| | | | 54,981 | | | | | | — | | | | | | 19,714 | | | | | | — | | | | | | | | | | | | 74,695 | | | | | | | | |
General and administrative
|
| | | | 112,552 | | | | | | 9,096 | | | | | | 24,691 | | | | | | — | | | | | | | | | | | | 146,339 | | | | | | | | |
Research and development
|
| | | | 24,928 | | | | | | — | | | | | | 3,068 | | | | | | — | | | | | | | | | | | | 27,996 | | | | | | | | |
Depreciation and amortization
|
| | | | 22,860 | | | | | | — | | | | | | 9,419 | | | | | | 3,330 | | | | |
|
[A]
|
| | | | | 35,609 | | | | | | | | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total costs and expenses
|
| | | | 422,718 | | | | | | 9,096 | | | | | | 136,776 | | | | | | 3,330 | | | | | | | | | | | | 571,920 | | | | | | | | |
Loss from operations
|
| | | | (25,154) | | | | | | (9,096) | | | | | | (13,116) | | | | | | (3,330) | | | | | | | | | | | | (50,696) | | | | | | | | |
Net gain from investments held in Trust Account
|
| | | | — | | | | | | 15 | | | | | | — | | | | | | (15) | | | | |
|
[B]
|
| | | | | — | | | | | | | | |
Other expense,net
|
| | | | (2,740) | | | | | | (232) | | | | | | — | | | | | | — | | | | | | | | | | | | (2,972) | | | | | | | | |
Interest expense, net
|
| | | | (2,885) | | | | | | — | | | | | | (83) | | | | | | (16,757) | | | | |
|
[C]
|
| | | | | (19,725) | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 4,740 | | | | | | 1,729 | | | | | | — | | | | | | — | | | | | | | | | | | | 6,469 | | | | | | | | |
Change in fair value of derivative liability
|
| | | | 26,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 26,745 | | | | | | | | |
Loss on disposition of subsidiaries
|
| | | | (1,234) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (1,234) | | | | | | | | |
Loss before income taxes
|
| | | | (528) | | | | | | (7,584) | | | | | | (13,199) | | | | | | (20,102) | | | | | | | | | | | | (41,413) | | | | | | | | |
Income tax benefit
|
| | | | (26,404) | | | | | | — | | | | | | (2,640) | | | | | | 2,640 | | | | |
|
[D]
|
| | | | | (26,404) | | | | | | | | |
Net income (loss)
|
| | | $ | 25,876 | | | | | $ | (7,584) | | | | | $ | (10,559) | | | | | $ | (22,742) | | | | | | | | | | | $ | (15,009) | | | | | | | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 936 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 936 | | | | | | | | |
Net income attributable to the noncontrolling
interests |
| | | | 228 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 228 | | | | | | | | |
Net Income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 24,712 | | | | | $ | (7,584) | | | | | $ | (10,559) | | | | | $ | (22,742) | | | | | | | | | | | $ | (16,173) | | | | | | | | |
Net loss per Class A, Class B and Class C common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.12) | | | | |
|
[E]
|
| |
Diluted
|
| | | $ | (0.03) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.17) | | | | |
|
[E]
|
| |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 27,048 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,154 | | | | |
|
[E]
|
| |
Diluted
|
| | | | 28,001 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144,154 | | | | |
|
[E]
|
| |
| | |
Preliminary Fair
Value |
| |
Weighted
Average Useful Life (Years) |
| |
January 1, 2021 to December 3,
2021 Pro Forma Amortization Expense |
| |||||||||
Trademarks & tradenames
|
| | | $ | 97,000 | | | | | | 15 | | | | | $ | 5,928 | | |
Customer relationships
|
| | | | 17,000 | | | | | | 4 | | | | | | 3,896 | | |
Developed technology
|
| | | | 5,100 | | | | | | 3 | | | | | | 1,558 | | |
| | | | $ | 119,100 | | | | | | | | | | | $ | 11,382 | | |
Historical amortization expense
|
| | | | | | | | | | | | | | | | (8,052) | | |
Pro forma adjustment
|
| | | | | | | | | | | | | | | $ | 3,330 | | |
| | |
2021
|
| |||
Numerator: | | | | | | | |
Pro forma net loss
|
| | | $ | (15,009) | | |
Pro forma net income attributable to the redeemable noncontrolling interest
|
| | | | 936 | | |
Pro forma net income attributable to noncontrolling interests
|
| | | | 228 | | |
Pro forma net loss attributable to holders of Class A, Class B, and Class C common stock for basic net loss per share
|
| | | $ | (16,173) | | |
Add: pro forma interest on Notes
|
| | | | 18,077 | | |
Deduct: change in fair value of derivative liability
|
| | | | (26,745) | | |
Pro forma net loss attributable to holders of Class A, Class B, and Class C common stock for diluted net loss per share
|
| | | $ | (24,841) | | |
Denominator: | | | | | | | |
Pro forma weighted average common shares outstanding, basic
|
| | | | 132,154 | | |
Pro forma impact of assumed conversion of Notes
|
| | | | 12,000 | | |
Pro forma weighted average common shares outstanding, diluted
|
| | | | 144,154 | | |
Pro forma net loss per common share, basic
|
| | | $ | (0.12) | | |
Pro forma net loss per common share, diluted
|
| | | $ | (0.17) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
GAAP | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
(Loss) income from operations
|
| | | $ | (25,154) | | | | | $ | 12,138 | | | | | $ | (40,268) | | |
Net income (loss)
|
| | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Non-GAAP | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)
|
| | | $ | 41,516 | | | | | $ | 30,813 | | | | | $ | (8,361) | | |
Non-Financial | | | | | | | | | | | | | | | | | | | |
Time Spent(2)
|
| | | | 788,584 | | | | | | 741,387 | | | | | | 618,620 | | |
—% on owned and operated properties
|
| | | | 35% | | | | | | 36% | | | | | | 40% | | |
—% on third-party platforms
|
| | | | 65% | | | | | | 64% | | | | | | 60% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 207,397 | | | | | | 140,290 | | | | | | 150,350 | | |
Sales and marketing
|
| | | | 54,981 | | | | | | 50,680 | | | | | | 79,845 | | |
General and administrative
|
| | | | 112,552 | | | | | | 83,061 | | | | | | 87,417 | | |
Research and development
|
| | | | 24,928 | | | | | | 17,669 | | | | | | 21,129 | | |
Depreciation and amortization
|
| | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Total costs and expenses
|
| | | | 422,718 | | | | | | 309,186 | | | | | | 358,191 | | |
(Loss) income from operations
|
| | | | (25,154) | | | | | | 12,138 | | | | | | (40,268) | | |
Other (expense) income, net
|
| | | | (2,740) | | | | | | 1,593 | | | | | | 1,598 | | |
Interest (expense) income, net
|
| | | | (2,885) | | | | | | (923) | | | | | | 1,393 | | |
Change in fair value of warrant liabilities
|
| | | | 4,740 | | | | |
|
—
|
| | | |
|
—
|
| |
Change in fair value of derivative liability
|
| | | | 26,745 | | | | |
|
—
|
| | | |
|
—
|
| |
Loss on disposition of subsidiaries
|
| | | | (1,234) | | | | | | (711) | | | | |
|
—
|
| |
(Loss) income before income taxes
|
| | | | (528) | | | | | | 12,097 | | | | | | (37,277) | | |
Income tax (benefit) provision
|
| | | | (26,404) | | | | | | 941 | | | | | | (358) | | |
Net income (loss)
|
| | | | 25,876 | | | | | | 11,156 | | | | | | (36,919) | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 936 | | | | | | 820 | | | | | | 273 | | |
Net income attributable to noncontrolling interests
|
| | | | 228 | | | | |
|
—
|
| | | |
|
—
|
| |
Net income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 24,712 | | | | | $ | 10,336 | | | | | $ | (37,192) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | $ | 2,788 | | | | | $ | 109 | | | | | $ | 353 | | |
Sales and marketing
|
| | | | 4,829 | | | | | | 60 | | | | | | 658 | | |
General and administrative
|
| | | | 15,052 | | | | | | 977 | | | | | | 1,446 | | |
Research and development
|
| | | | 896 | | | | | | 43 | | | | | | 356 | | |
| | | | $ | 23,565 | | | | | $ | 1,189 | | | | | $ | 2,813 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 52% | | | | | | 44% | | | | | | 47% | | |
Sales and marketing
|
| | | | 14% | | | | | | 16% | | | | | | 25% | | |
General and administrative
|
| | | | 28% | | | | | | 26% | | | | | | 27% | | |
Research and development
|
| | | | 6% | | | | | | 5% | | | | | | 7% | | |
Depreciation and amortization
|
| | | | 6% | | | | | | 5% | | | | | | 6% | | |
Total costs and expenses
|
| | | | 106% | | | | | | 96% | | | | | | 113% | | |
(Loss) income from operations
|
| | | | (6)% | | | | | | 4% | | | | | | (13)% | | |
Other (expense) income, net
|
| | | | (1)% | | | | | | — | | | | | | 1% | | |
Interest (expense) income, net
|
| | | | (1)% | | | | |
|
—
|
| | | |
|
—
|
| |
Change in fair value of warrant liabilities
|
| | | | 1% | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | 7% | | | | |
|
—
|
| | | |
|
—
|
| |
Loss on disposition of subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | |
Income (loss) before income taxes
|
| | |
|
—
|
| | | | | 4% | | | | | | (12)% | | |
Income tax provision (benefit)
|
| | | | (7)% | | | | | | — | | | | | | — | | |
Net income (loss)
|
| | | | 7% | | | | | | 4% | | | | | | (12)% | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | |
Net income attributable to noncontrolling interests
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Net income (loss) attributable to BuzzFeed, Inc.
|
| | | | 6% | | | | | | 4% | | | | | | (12)% | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Advertising
|
| | | $ | 205,794 | | | | | $ | 149,704 | | | | | $ | 128,438 | | | | | | 37% | | | | | | 17% | | |
Content
|
| | | | 130,200 | | | | | | 119,846 | | | | | | 150,876 | | | | | | 9% | | | | | | (21)% | | |
Commerce and other
|
| | | | 61,570 | | | | | | 51,774 | | | | | | 38,609 | | | | | | 19% | | | | | | 34% | | |
Total revenue
|
| | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | | | | | 24% | | | | | | 1% | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 207,397 | | | | | $ | 140,290 | | | | | $ | 150,350 | | | | | | 48% | | | | | | (7)% | | |
As a percentage of revenue
|
| | | | 52% | | | | | | 44% | | | | | | 47% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 54,981 | | | | | $ | 50,680 | | | | | $ | 79,845 | | | | | | 8% | | | | | | (37)% | | |
As a percentage of revenue
|
| | | | 14% | | | | | | 16% | | | | | | 25% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 112,552 | | | | | $ | 83,061 | | | | | $ | 87,417 | | | | | | 36% | | | | | | (5)% | | |
As a percentage of revenue
|
| | | | 28% | | | | | | 26% | | | | | | 27% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Research and development
|
| | | $ | 24,928 | | | | | $ | 17,669 | | | | | $ | 21,129 | | | | | | 41% | | | | | | (16)% | | |
As a percentage of revenue
|
| | | | 6% | | | | | | 5% | | | | | | 7% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Depreciation and amortization
|
| | | $ | 22,860 | | | | | $ | 17,486 | | | | | $ | 19,450 | | | | | | 31% | | | | | | (10)% | | |
As a percentage of revenue
|
| | | | 6% | | | | | | 5% | | | | | | 6% | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Other (expense) income, net
|
| | | $ | (2,740) | | | | | $ | 1,593 | | | | | $ | 1,598 | | | | | | NM | | | | | | 0% | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Interest (expense) income, net
|
| | | $ | (2,885) | | | | | $ | (923) | | | | | $ | 1,393 | | | | | | NM | | | | | | NM | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Loss on disposition of subsidiaries
|
| | | $ | (1,234) | | | | | $ | (711) | | | | | $ | — | | | | | | 74% | | | | | | 100% | | |
| | |
Year Ended December 31,
|
| |
2020 to 2021
% Change |
| |
2019 to 2020
% Change |
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||
Income tax (benefit) provision
|
| | | $ | (26,404) | | | | | $ | 941 | | | | | $ | (358) | | | | | | NM | | | | | | NM | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net income (loss)
|
| | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Income tax (benefit) provision
|
| | | | (26,404) | | | | | | 941 | | | | | | (358) | | |
Loss on disposition of subsidiaries
|
| | | | 1,234 | | | | | | 711 | | | | | | — | | |
Interest expense
|
| | | | 3,206 | | | | | | 1,096 | | | | | | 270 | | |
Interest income
|
| | | | (321) | | | | | | (173) | | | | | | (1,663) | | |
Other expense (income), net
|
| | | | 2,740 | | | | | | (1,593) | | | | | | (1,598) | | |
Depreciation and amortization
|
| | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Stock-based compensation
|
| | | | 23,565 | | | | | | 1,189 | | | | | | 2,813 | | |
Change in fair value of warrant liabilities
|
| | | | (4,740) | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | (26,745) | | | | | | — | | | | | | — | | |
Restructuring(1) | | | | | 3,645 | | | | | | — | | | | | | 9,644 | | |
Transaction costs(2)
|
| | | | 15,295 | | | | | | — | | | | | | — | | |
Public company readiness costs(3)
|
| | | | 1,305 | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 41,516 | | | | | $ | 30,813 | | | | | $ | (8,361) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 797 | | | | | $ | 27,553 | | | | | $ | (20,243) | | |
Net cash (used in) provided by investing activities
|
| | | | (208,028) | | | | | | (14,803) | | | | | | 16,363 | | |
Net cash provided by financing activities
|
| | | | 181,823 | | | | | | 19,455 | | | | | | 195 | | |
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
|
| |
Fiscal
Year |
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Stock
Awards ($)(2) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||||||||
Jonah Peretti | | | | | 2021 | | | | | | 325,000 | | | | | | 261,617 | | | | | | — | | | | | | 2,318(3) | | | | | | 588,935 | | |
Founder and Chief Executive Officer
|
| | | | 2020 | | | | | | 225,000 | | | | | | 185,017 | | | | | | — | | | | | | 702(4) | | | | | | 410,719 | | |
Felicia DellaFortuna | | | | | 2021 | | | | | | 370,000 | | | | | | 148,920 | | | | | | 3,348,864 | | | | | | 4,120(5) | | | | | | 3,871,904 | | |
Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rhonda Powell | | | | | 2021 | | | | | | 380,000 | | | | | | 152,945 | | | | | | 1,479,082 | | | | | | 3,631(6) | | | | | | 2,015,658 | | |
Chief Legal Officer
|
| | | | 2020 | | | | | | 352,200 | | | | | | 173,051 | | | | | | — | | | | | | 3,880(7) | | | | | | 529,131 | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
Name
|
| |
Award Grant
Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
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 ($) |
| |||||||||||||||||||||
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 | | |
| | | | | 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
|
| |
Number of
Shares |
| |
% of Shares
|
| |
Number of
Shares |
| |
% of Shares
|
| ||||||||||||||||||
5% or Greater Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NBCUniversal Media, LLC(1)
|
| | | | 30,880,000 | | | | | | 26.46% | | | | | | — | | | | | | — | | | | | | 4.22% | | |
New Enterprise Associates 13, L.P.(2)
|
| | | | 15,333,892 | | | | | | 13.14% | | | | | | — | | | | | | — | | | | | | 2.10% | | |
Entities affiliated with Hearst(3)
|
| | | | 12,409,578 | | | | | | 10.63% | | | | | | — | | | | | | — | | | | | | 1.70% | | |
Jonah Peretti(4)
|
| | | | — | | | | | | — | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 82.17% | | |
Entities affiliated with RRE(5)
|
| | | | 10,350,407 | | | | | | 8.87% | | | | | | — | | | | | | — | | | | | | 1.42% | | |
Entities affiliated with Redwood Capital(6)
|
| | | | 9,903,750 | | | | | | 7.82% | | | | | | — | | | | | | — | | | | | | 1.34% | | |
General Atlantic BF, L.P.(7)
|
| | | | 7,862,502 | | | | | | 6.74% | | | | | | — | | | | | | — | | | | | | 1.08% | | |
200 Park Avenue Partners, LLC(8)
|
| | | | 7,205,040 | | | | | | 6.17% | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 83.16% | | |
John S. Johnson, III(9)
|
| | | | — | | | | | | — | | | | | | 5,582,414 | | | | | | 45.41% | | | | | | 38.16% | | |
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonah Peretti(4)
|
| | | | — | | | | | | — | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 82.17% | | |
Felicia DellaFortuna(10)
|
| | | | 251,175 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Rhonda Powell(11)
|
| | | | 67,574 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Angela Acharia(12)
|
| | | | 20,983 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Joan Amble(13)
|
| | | | 31,481 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Gregory Coleman(14)
|
| | | | 2,255,313 | | | | | | 1.91% | | | | | | — | | | | | | — | | | | | | * | | |
Patrick Kerins(15)
|
| | | | 15,360,570 | | | | | | 13.16% | | | | | | — | | | | | | — | | | | | | 2.10% | | |
Janet Rollé(16)
|
| | | | 61,145 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Adam Rothstein(17)
|
| | | | 25,179 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All current directors and executive officers as a group (11 persons)
|
| | | | 18,431,439 | | | | | | 15.49% | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 84.43% | | |
| | |
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 | | | | | | — | | | | | | — | | | | | | — | | |
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 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | |
| Unaudited Financial Statements: | | | | | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| Audited Financial Statements: | | | | | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
| | | | | F-61 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 79,733 | | | | | $ | 90,626 | | |
Accounts receivable (net of allowance for doubtful accounts of $1,094, and $1,387 as at December 31, 2021 and 2020)
|
| | | | 142,909 | | | | | | 106,251 | | |
Prepaid and other current assets
|
| | | | 29,017 | | | | | | 11,644 | | |
Total current assets
|
| | | | 251,659 | | | | | | 208,521 | | |
Restricted cash
|
| | | | — | | | | | | 15,500 | | |
Property and equipment, net
|
| | | | 23,052 | | | | | | 25,545 | | |
Capitalized software costs, net
|
| | | | 16,554 | | | | | | 16,560 | | |
Intangible assets, net
|
| | | | 136,513 | | | | | | 1,368 | | |
Goodwill
|
| | | | 194,881 | | | | | | — | | |
Prepaid and other assets
|
| | | | 14,555 | | | | | | 11,698 | | |
Total assets
|
| | | $ | 637,214 | | | | | $ | 279,192 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 16,025 | | | | | $ | 8,413 | | |
Accrued expenses
|
| | | | 31,386 | | | | | | 20,638 | | |
Deferred rent
|
| | | | 4,894 | | | | | | 3,903 | | |
Deferred revenue
|
| | | | 1,676 | | | | | | 2,432 | | |
Accrued compensation
|
| | | | 37,434 | | | | | | 19,724 | | |
Other current liabilities
|
| | | | 2,731 | | | | | | 2,118 | | |
Total current liabilities
|
| | | | 94,146 | | | | | | 57,228 | | |
Deferred rent
|
| | | | 12,504 | | | | | | 18,053 | | |
Debt
|
| | | | 141,878 | | | | | | 20,396 | | |
Derivative liability
|
| | | | 4,875 | | | | | | — | | |
Warrant liabilities
|
| | | | 4,938 | | | | | | — | | |
Other liabilities
|
| | | | 3,992 | | | | | | 1,633 | | |
Total liabilities
|
| | | | 262,333 | | | | | | 97,310 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Series A, convertible preferred stock, $0.001 par value; no shares authorized,
issued or outstanding at December 31, 2021; 10,710 shares authorized, issued and outstanding at December 31, 2020(1) |
| | | | — | | | | | | 3,001 | | |
Series A-1, convertible preferred stock, $0.001 par value; no shares authorized,
issued or outstanding at December 31, 2021; 11,630 shares authorized, issued and outstanding at December 31, 2020(1) |
| | | | — | | | | | | 4 | | |
Series B, convertible preferred stock, $0.001 par value; no shares authorized,
issued or outstanding at December 31, 2021; 13,468 shares authorized, issued and outstanding at December 31, 2020(1) |
| | | | — | | | | | | 7,904 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Series C, convertible preferred stock, $0.001 par value; no shares authorized,
issued or outstanding at December 31, 2021; 15,375 shares authorized, issued and outstanding at December 31, 2020(1) |
| | | | — | | | | | | 15,434 | | |
Series D, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 7,383 shares authorized, issued and outstanding at December 31, 2020(1)
|
| | | | — | | | | | | 19,311 | | |
Series E, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 4,914 shares authorized, issued and outstanding at December 31, 2020(1)
|
| | | | — | | | | | | 49,646 | | |
Series F, convertible preferred stock, $0.001 par value; no shares authorized,
issued or outstanding at December 31, 2021; 15,440 shares authorized, issued and outstanding at December 31, 2020(1) |
| | | | — | | | | | | 199,856 | | |
Series G, convertible preferred stock, $0.001 par value; no shares authorized,
issued or outstanding at December 31, 2021; 15,440 shares authorized, issued and outstanding at December 31, 2020(1) |
| | | | — | | | | | | 199,681 | | |
Redeemable noncontrolling interest
|
| | | | 2,294 | | | | | | 848 | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | |
Class A Common stock, $0.0001 par value; 700,000 shares authorized;
116,175 and 1,540 shares issued and outstanding at December 31, 2021 and 2020, respectively(1) |
| | | | 11 | | | | | | — | | |
Class B Common stock, $0.0001 par value; 20,000 shares authorized; 12,397 and 10,439 shares issued and outstanding at December 31, 2021 and 2020, respectively(1)
|
| | | | 1 | | | | | | 1 | | |
Class C Common stock, $0.0001 par value; 10,000 shares authorized; 6,478 and no shares issued and outstanding at December 31, 2021 and 2020, respectively(1)
|
| | | | 1 | | | | | | — | | |
Additional paid-in capital
|
| | | | 695,869 | | | | | | 36,373 | | |
Accumulated other comprehensive loss
|
| | | | (3,233) | | | | | | (3,359) | | |
Accumulated deficit
|
| | | | (322,106) | | | | | | (346,818) | | |
Treasury stock, no shares at December 31, 2021 and 2020, respectively(1)
|
| | | | — | | | | | | — | | |
Total BuzzFeed, Inc. stockholders’ equity (deficit)
|
| | | | 370,543 | | | | | | (313,803) | | |
Noncontrolling interests
|
| | | | 2,044 | | | | | | — | | |
Total stockholders’ equity (deficit)
|
| | | | 372,587 | | | | | | (313,803) | | |
Total liabilities and equity
|
| | | $ | 637,214 | | | | | $ | 279,192 | | |
|
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 207,397 | | | | | | 140,290 | | | | | | 150,350 | | |
Sales and marketing
|
| | | | 54,981 | | | | | | 50,680 | | | | | | 79,845 | | |
General and administrative
|
| | | | 112,552 | | | | | | 83,061 | | | | | | 87,417 | | |
Research and development
|
| | | | 24,928 | | | | | | 17,669 | | | | | | 21,129 | | |
Depreciation and amortization
|
| | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Total costs and expenses
|
| | | | 422,718 | | | | | | 309,186 | | | | | | 358,191 | | |
(Loss) income from operations
|
| | | | (25,154) | | | | | | 12,138 | | | | | | (40,268) | | |
Other (expense) income, net
|
| | | | (2,740) | | | | | | 1,593 | | | | | | 1,598 | | |
Interest (expense) income, net
|
| | | | (2,885) | | | | | | (923) | | | | | | 1,393 | | |
Change in fair value of warrant liabilities
|
| | | | 4,740 | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | 26,745 | | | | | | — | | | | | | — | | |
Loss on disposition of subsidiaries
|
| | | | (1,234) | | | | | | (711) | | | | | | — | | |
(Loss) income before income taxes
|
| | | | (528) | | | | | | 12,097 | | | | | | (37,277) | | |
Income tax (benefit) provision
|
| | | | (26,404) | | | | | | 941 | | | | | | (358) | | |
Net income (loss)
|
| | | | 25,876 | | | | | | 11,156 | | | | | | (36,919) | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 936 | | | | | | 820 | | | | | | 273 | | |
Net income attributable to noncontrolling interests
|
| | | | 228 | | | | | | — | | | | | | — | | |
Net income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 24,712 | | | | | $ | 10,336 | | | | | $ | (37,192) | | |
Net income (loss) attributable to holders of Class A, Class B and Class C common stock:
|
| | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | — | | | | | $ | — | | | | | $ | (37,192) | | |
Diluted
|
| | | $ | (716) | | | | | $ | — | | | | | $ | (37,192) | | |
Net income (loss) per Class A, Class B and Class C common share: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | — | | | | | $ | — | | | | | $ | (3.15) | | |
Diluted
|
| | | $ | (0.03) | | | | | $ | — | | | | | $ | (3.15) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 27,048 | | | | | | 11,942 | | | | | | 11,804 | | |
Diluted
|
| | | | 28,001 | | | | | | 11,942 | | | | | | 11,804 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net income (loss)
|
| | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | |
Unrealized loss on marketable securities
|
| | | | — | | | | | | — | | | | | | (1) | | |
Foreign currency translation adjustment
|
| | | | 126 | | | | | | (2,116) | | | | | | 864 | | |
Other comprehensive income (loss)
|
| | | | 126 | | | | | | (2,116) | | | | | | 863 | | |
Comprehensive income (loss)
|
| | | | 26,002 | | | | | | 9,040 | | | | | | (36,056) | | |
Comprehensive income attributable to the redeemable noncontrolling interest
|
| | | | 936 | | | | | | 820 | | | | | | 273 | | |
Comprehensive income attributable to noncontrolling interests
|
| | | | 228 | | | | | | — | | | | | | — | | |
Comprehensive income (loss) attributable to BuzzFeed, Inc.
|
| | | $ | 24,838 | | | | | $ | 8,220 | | | | | $ | (36,329) | | |
| | |
Stockholders’ of BuzzFeed, Inc.
|
| | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A Common Stock
|
| |
Class B Common
Stock |
| |
Class C Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Treasury
Stock |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
BuzzFeed, Inc. Stockholders’ Equity (Deficit) |
| |
Noncontrol
ling Interests |
| |
Total
Stockholders’ Equity (Deficit) |
| | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 4,994 | | | | | $ | 1 | | | | | | 33,212 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | $ | 32,834 | | | | | $ | (319,962) | | | | | $ | (820) | | | | | $ | (2,106) | | | | | $ | (290,050) | | | | | $ | — | | | | | $ | (290,050) | | | | | | | | | | ||||||||||||||
Retroactive application of the exchange ratio
|
| | | | (3,466) | | | | | | (1) | | | | | | (23,049) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (817) | | | | | | — | | | | | | 820 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | ||||||||||||||
Adjusted balance at January 1, 2019
|
| | | | 1,528 | | | | | | — | | | | | | 10,163 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 32,017 | | | | | $ | (319,962) | | | | | | — | | | | | $ | (2,106) | | | | | $ | (290,050) | | | | | | — | | | | | $ | (290,050) | | | | | | | | | | ||||||||||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,192) | | | | | | — | | | | | | — | | | | | | (37,192) | | | | | | — | | | | | | (37,192) | | | | | | | | | | ||||||||||||||
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | | | | | — | | | | | | 2,813 | | | | | | | | | | ||||||||||||||
Issuance of common stock upon exercise of stock options
|
| | | | 6 | | | | | | — | | | | | | 212 | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | — | | | | | | 195 | | | | | | | | | | ||||||||||||||
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 863 | | | | | | 863 | | | | | | — | | | | | | 863 | | | | | | | | | | ||||||||||||||
Balance at December 31, 2019
|
| | | | 1,534 | | | | | | — | | | | | | 10,375 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 35,025 | | | | | | (357,154) | | | | | | — | | | | | | (1,243) | | | | | | (323,371) | | | | | | — | | | | | | (323,371) | | | | | | | | | | ||||||||||||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,336 | | | | | | — | | | | | | — | | | | | | 10,336 | | | | | | — | | | | | | 10,336 | | | | | | | | | | ||||||||||||||
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,189 | | | | | | — | | | | | | 1,189 | | | | | | | | | | ||||||||||||||
Issuance of common stock upon exercise of stock options
|
| | | | 6 | | | | | | — | | | | | | 64 | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | — | | | | | | 159 | | | | | | | | | | ||||||||||||||
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116) | | | | | | (2,116) | | | | | | — | | | | | | (2,116) | | | | | | | | | | ||||||||||||||
Balance at December 31, 2020
|
| | | | 1,540 | | | | | | — | | | | | | 10,439 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 36,373 | | | | | | (346,818) | | | | | | — | | | | | | (3,359) | | | | | | (313,803) | | | | | | — | | | | | | (313,803) | | | | | | | | | | ||||||||||||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,712 | | | | | | — | | | | | | — | | | | | | 24,712 | | | | | | 228 | | | | | | 24,940 | | | | | | | | | | ||||||||||||||
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,839 | | | | | | 1 | | | | | | 34,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | | | | | ||||||||||||||
HuffPost Acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,639 | | | | | | — | | | | | | 24,064 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,064 | | | | | | 2,122 | | | | | | 26,186 | | | | | | | | | | ||||||||||||||
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,565 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,565 | | | | | | — | | | | | | 23,565 | | | | | | | | | | ||||||||||||||
Issuance of common stock in connection with share-based plans
|
| | | | 1,921 | | | | | | — | | | | | | 476 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,975 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,975 | | | | | | — | | | | | | 6,975 | | | | | | | | | | ||||||||||||||
Merger of BuzzFeed Japan and HuffPost Japan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (510) | | | | | | (510) | | | | | | | | | | ||||||||||||||
Disposition of subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 204 | | | | | | 204 | | | | | | | | | | ||||||||||||||
Conversion of shares
|
| | | | 9,693 | | | | | | 1 | | | | | | (9,693) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | ||||||||||||||
Reverse recapitalization, net of transaction costs
|
| | | | 93,021 | | | | | | 9 | | | | | | 11,175 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 473,694 | | | | | | — | | | | | | — | | | | | | — | | | | | | 473,704 | | | | | | — | | | | | | 473,704 | | | | | | | | | | ||||||||||||||
Shares issued for C Acquisition
|
| | | | 10,000 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,199 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,200 | | | | | | — | | | | | | 96,200 | | | | | | | | | | ||||||||||||||
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 126 | | | | | | 126 | | | | | | — | | | | | | 126 | | | | | | | | | | ||||||||||||||
Balance at December 31, 2021
|
| | | | 116,175 | | | | | $ | 11 | | | | | | 12,397 | | | | | $ | 1 | | | | | | 6,478 | | | | | $ | 1 | | | | | $ | 695,869 | | | | | $ | (322,106) | | | | | $ | — | | | | | $ | (3,233) | | | | | $ | 370,543 | | | | | $ | 2,044 | | | | | $ | 372,587 | | | | | | | | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Unrealized loss (gain) on foreign currency
|
| | | | 1,824 | | | | | | (2,623) | | | | | | 209 | | |
Stock based compensation
|
| | | | 23,565 | | | | | | 1,189 | | | | | | 2,813 | | |
Change in fair value of warrants
|
| | | | (4,740) | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | (26,745) | | | | | | — | | | | | | — | | |
Issuance costs allocated to derivative liability
|
| | | | 1,424 | | | | | | — | | | | | | — | | |
Amortization of debt discount and deferred issuance costs
|
| | | | 326 | | | | | | — | | | | | | — | | |
Deferred income tax
|
| | | | (28,087) | | | | | | 112 | | | | | | (1) | | |
Loss on disposition of subsidiaries
|
| | | | 1,234 | | | | | | 711 | | | | | | — | | |
Loss (gain) on disposition of assets
|
| | | | 220 | | | | | | 254 | | | | | | (1,007) | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | 600 | | | | | | — | | |
Unrealized gain on investment
|
| | | | — | | | | | | (500) | | | | | | — | | |
Provision for doubtful accounts
|
| | | | (161) | | | | | | 322 | | | | | | 67 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (12,951) | | | | | | (7,086) | | | | | | 4,397 | | |
Prepaid expenses and other current assets and prepaid expenses and other assets
|
| | | | 2,361 | | | | | | 2,537 | | | | | | (6,395) | | |
Accounts payable
|
| | | | 3,546 | | | | | | (1,521) | | | | | | (4,603) | | |
Deferred rent
|
| | | | (4,456) | | | | | | 397 | | | | | | (2,507) | | |
Accrued compensation
|
| | | | 2,307 | | | | | | 1,429 | | | | | | 488 | | |
Accrued expenses, other current liabilities and other liabilities
|
| | | | (1,847) | | | | | | 2,086 | | | | | | 6,309 | | |
Deferred revenue
|
| | | | (5,759) | | | | | | 1,004 | | | | | | (2,544) | | |
Cash provided by (used in) operating activities
|
| | | | 797 | | | | | | 27,553 | | | | | | (20,243) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Business acquisitions, net of cash acquired
|
| | | | (189,885) | | | | | | — | | | | | | — | | |
Capital expenditures
|
| | | | (4,983) | | | | | | (4,708) | | | | | | (423) | | |
Capitalization of internal-use software
|
| | | | (11,039) | | | | | | (9,830) | | | | | | (8,166) | | |
Purchases of marketable securities
|
| | | | — | | | | | | — | | | | | | (48) | | |
Proceeds from sales and maturities of marketable securities
|
| | | | — | | | | | | — | | | | | | 25,000 | | |
Cash of disposed subsidiaries, less proceeds on disposition
|
| | | | (2,121) | | | | | | (265) | | | | | | — | | |
Cash (used in) provided by investing activities
|
| | | | (208,028) | | | | | | (14,803) | | | | | | 16,363 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from reverse recapitalization, net of costs
|
| | | | (11,652) | | | | | | — | | | | | | — | | |
Proceeds from issuance of common stock
|
| | | | 35,000 | | | | | | — | | | | | | — | | |
Proceeds from issuance of convertible notes, net of issuance costs
|
| | | | 143,806 | | | | | | — | | | | | | — | | |
Proceeds from exercise of stock options
|
| | | | 6,975 | | | | | | 159 | | | | | | 195 | | |
Borrowings from revolving credit facility
|
| | | | 9,000 | | | | | | 19,896 | | | | | | — | | |
Payments on revolving credit facility
|
| | | | (1,306) | | | | | | — | | | | | | — | | |
Borrowings from secured borrowing facility
|
| | | | — | | | | | | 217,382 | | | | | | — | | |
Repayments on secured borrowing facility
|
| | | | — | | | | | | (217,982) | | | | | | — | | |
Cash provided by financing activities
|
| | | | 181,823 | | | | | | 19,455 | | | | | | 195 | | |
Effect of currency translation on cash and cash equivalents
|
| | | | (985) | | | | | | (103) | | | | | | 264 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash
|
| | | | (26,393) | | | | | | 32,102 | | | | | | (3,421) | | |
Cash and cash equivalents and restricted cash at beginning of year
|
| | | | 106,126 | | | | | | 74,024 | | | | | | 77,445 | | |
Cash and cash equivalents and restricted cash at end of year
|
| | | $ | 79,733 | | | | | $ | 106,126 | | | | | $ | 74,024 | | |
|
Cash from reverse recapitalization
|
| | | $ | 16,167 | | |
|
890 reverse recapitalization costs
|
| | | | (13,795) | | |
|
BuzzFeed reverse recapitalization costs
|
| | | | (14,609) | | |
|
Accrued reverse recapitalization costs
|
| | | | 585 | | |
|
Net proceeds from reverse recapitalization
|
| | | $ | (11,652) | | |
|
Proceeds from Notes
|
| | | $ | 150,000 | | |
|
Issuance costs
|
| | | | (6,757) | | |
|
Issuance costs settled in stock
|
| | | | 563 | | |
|
Proceeds from issuance of Notes, net of issuance costs
|
| | | $ | 143,806 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 79,733 | | | | | $ | 90,626 | | |
Restricted cash
|
| | | | — | | | | | | 15,500 | | |
Total
|
| | | $ | 79,733 | | | | | $ | 106,126 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Balance as of January 1,
|
| | | $ | 1,387 | | | | | $ | 1,122 | | | | | $ | 1,055 | | |
Additions
|
| | | | 703 | | | | | | 1,208 | | | | | | 449 | | |
Write-offs, net of recoveries
|
| | | | (996) | | | | | | (943) | | | | | | (382) | | |
Balance as of December 31,
|
| | | $ | 1,094 | | | | | $ | 1,387 | | | | | $ | 1,122 | | |
| | |
2021
|
| |
2020
|
| ||||||
Individual Monetization: | | | | | | | | | | | | | |
Feature films in production
|
| | | $ | 3,690 | | | | | $ | 2,086 | | |
Total
|
| | | $ | 3,690 | | | | | $ | 2,086 | | |
| | |
Useful Life (Years)
|
|
Furniture and fixtures
|
| |
5
|
|
Leasehold improvements
|
| |
7 – 11
|
|
Computer equipment
|
| |
3
|
|
Video equipment
|
| |
3
|
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | $ | 2,788 | | | | | $ | 109 | | | | | $ | 353 | | |
Sales and marketing
|
| | | | 4,829 | | | | | | 60 | | | | | | 658 | | |
General and administrative
|
| | | | 15,052 | | | | | | 977 | | | | | | 1,446 | | |
Research and development
|
| | | | 896 | | | | | | 43 | | | | | | 356 | | |
| | | | $ | 23,565 | | | | | $ | 1,189 | | | | | $ | 2,813 | | |
|
Cash consideration(1)
|
| | | $ | 197,966 | | |
|
Share consideration(2)
|
| | | | 96,200 | | |
|
Total consideration
|
| | | $ | 294,166 | | |
|
Cash
|
| | | | 2,881 | | |
|
Accounts receivable
|
| | | | 22,581 | | |
|
Prepaid and other current assets
|
| | | | 17,827 | | |
|
Property and equipment
|
| | | | 332 | | |
|
Intangible assets
|
| | | | 119,100 | | |
|
Goodwill
|
| | | | 189,391 | | |
|
Accounts payable
|
| | | | (2,661) | | |
|
Accrued expenses
|
| | | | (12,319) | | |
|
Accrued compensation
|
| | | | (12,867) | | |
|
Deferred revenue
|
| | | | (5,855) | | |
|
Deferred tax liabilities
|
| | | | (22,776) | | |
|
Other liabilities
|
| | | | (1,468) | | |
|
Total consideration for Complex Networks
|
| | |
|
294,166
|
| |
| | |
Asset Fair Value
|
| |
Weighted Average
Useful Life (Years) |
| ||||||
Trademarks & tradenames
|
| | | | 97,000 | | | | | | 15 | | |
Customer relationships
|
| | | | 17,000 | | | | | | 4 | | |
Developed technology
|
| | | | 5,100 | | | | | | 3 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 521,224 | | | | | $ | 446,368 | | |
Net loss
|
| | | | (19,747) | | | | | | (12,972) | | |
|
Fair value of common stock issued(1)
|
| | | $ | 24,064 | | |
|
Working capital adjustments
|
| | | | (490) | | |
|
Total consideration
|
| | | $ | 23,574 | | |
| | |
Preliminary
|
| |
Measurement
Period Adjustments |
| |
Final
|
| |||||||||
Cash and cash equivalents
|
| | | | 5,513 | | | | | | — | | | | | | 5,513 | | |
Accounts receivable
|
| | | | 3,383 | | | | | | — | | | | | | 3,383 | | |
Prepaid and other current assets
|
| | | | 611 | | | | | | — | | | | | | 611 | | |
Deferred tax assets
|
| | | | 116 | | | | | | 15 | | | | | | 131 | | |
Property and equipment
|
| | | | 620 | | | | | | — | | | | | | 620 | | |
Intangible assets
|
| | | | 19,500 | | | | | | — | | | | | | 19,500 | | |
Goodwill
|
| | | | 5,927 | | | | | | (437) | | | | | | 5,490 | | |
Accounts payable
|
| | | | (1,410) | | | | | | — | | | | | | (1,410) | | |
Accrued expenses
|
| | | | (4,249) | | | | | | — | | | | | | (4,249) | | |
Deferred tax liabilities
|
| | | | (4,251) | | | | | | 422 | | | | | | (3,829) | | |
Other liabilities
|
| | | | (63) | | | | | | — | | | | | | (63) | | |
Noncontrolling interests
|
| | | | (2,123) | | | | | | — | | | | | | (2,123) | | |
Total consideration for HuffPost
|
| | | $ | 23,574 | | | | | $ | — | | | | | $ | 23,574 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Advertising
|
| | | $ | 205,794 | | | | | $ | 149,704 | | | | | $ | 128,438 | | |
Content
|
| | | | 130,200 | | | | | | 119,846 | | | | | | 150,876 | | |
Commerce and other
|
| | | | 61,570 | | | | | | 51,774 | | | | | | 38,609 | | |
| | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
United States
|
| | | $ | 352,280 | | | | | $ | 292,107 | | | | | $ | 287,723 | | |
International
|
| | | | 45,284 | | | | | | 29,217 | | | | | | 30,200 | | |
Total
|
| | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Total
|
| | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,875 | | | | | $ | 4,875 | | |
Other non-current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | 4,792 | | | | | | — | | | | | | — | | | | | | 4,792 | | |
Private Warrants
|
| | | | — | | | | | | 146 | | | | | | — | | | | | | 146 | | |
Total
|
| | | $ | 4,792 | | | | | $ | 146 | | | | | $ | 4,875 | | | | | $ | 9,813 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds
|
| | | $ | 24,460 | | | | | | — | | | | | | — | | | | | $ | 24,460 | | |
Total
|
| | | $ | 24,460 | | | | | | — | | | | | | — | | | | | $ | 24,460 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other non-current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Private Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31,
2021 |
| |
December 3,
2021 |
| ||||||
Term (in years)
|
| | | | 4.9 | | | | | | 5.0 | | |
Risk-free rate
|
| | | | 1.25% | | | | | | 1.13% | | |
Volatility
|
| | | | 31.5% | | | | | | 28.0% | | |
| | |
Derivative
Liability |
| |||
Balance as of December 31, 2020
|
| | | | — | | |
Issuance of Notes
|
| | | $ | 31,620 | | |
Change in fair value of derivative liability
|
| | | | (26,745) | | |
Balance as of December 31, 2021
|
| | | $ | 4,875 | | |
| | |
2021
|
| |
2020
|
| ||||||
Leasehold improvements
|
| | | $ | 47,573 | | | | | $ | 49,074 | | |
Furniture and fixtures
|
| | | | 6,029 | | | | | | 8,027 | | |
Computer equipment
|
| | | | 5,134 | | | | | | 5,625 | | |
Video equipment
|
| | | | 648 | | | | | | 643 | | |
| | | | | 59,384 | | | | | $ | 63,369 | | |
Less: Accumulated depreciation
|
| | | | (36,332) | | | | | | (37,824) | | |
| | | | $ | 23,052 | | | | | $ | 25,545 | | |
| | |
2021
|
| |
2020
|
| ||||||
Website and internal-use software
|
| | | $ | 81,908 | | | | | $ | 72,574 | | |
Less: Accumulated amortization
|
| | | | (65,354) | | | | | | (56,014) | | |
| | | | $ | 16,554 | | | | | $ | 16,560 | | |
|
Balance as of December 31, 2020
|
| | | $ | — | | |
|
HuffPost Acquisition
|
| | | | 5,490 | | |
|
C Acquisition
|
| | | | 189,391 | | |
|
Balance as of December 31, 2021
|
| | | $ | 194,881 | | |
| | |
December 31, 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
|
| | | $ | 10,600 | | | | | $ | 1,745 | | | | | $ | 8,855 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Trademarks and Trade Names
|
| |
15 years
|
| | | | 111,000 | | | | | | 1,356 | | | | | | 109,644 | | | | | | — | | | | | | — | | | | | | — | | |
Trademarks and Trade Names
|
| |
Indefinite
|
| | | | 1,368 | | | | | | — | | | | | | 1,368 | | | | | | 1,368 | | | | | | — | | | | | | 1,368 | | |
Customer Relationships
|
| |
4 years
|
| | | | 17,000 | | | | | | 354 | | | | | | 16,646 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | | | $ | 139,968 | | | | | $ | 3,455 | | | | | $ | 136,513 | | | | | $ | 1,368 | | | | | $ | — | | | | | $ | 1,368 | | |
|
2022
|
| | | $ | 15,183 | | |
|
2023
|
| | | | 15,183 | | |
|
2024
|
| | | | 13,438 | | |
|
2025
|
| | | | 11,296 | | |
|
2026
|
| | | | 7,400 | | |
|
Thereafter
|
| | | | 72,645 | | |
| | | | | $ | 135,145 | | |
|
Principal outstanding
|
| | | $ | 150,000 | | |
|
Unamortized debt discount and issuance costs
|
| | | | (36,627) | | |
|
Balance as of December 31, 2021
|
| | | $ | 113,373 | | |
Series
|
| |
Year
Issued |
| |
Shares
Authorized(1) |
| |
Shares
Issued and Outstanding(1) |
| |
Issue
Price(1) |
| |
Liquidation
Value |
| |||||||||||||||
Series A
|
| | | | 2008 | | | | | | 10,710 | | | | | | 10,710 | | | | | $ | 0.33 | | | | | $ | 3,500 | | |
Series A-1
|
| | | | 2008 | | | | | | 11,630 | | | | | | 11,630 | | | | | $ | 0.05 | | | | | | 600 | | |
Series B
|
| | | | 2010 | | | | | | 13,468 | | | | | | 13,468 | | | | | $ | 0.59 | | | | | | 8,000 | | |
Series C
|
| | | | 2011 | | | | | | 15,375 | | | | | | 15,375 | | | | | $ | 1.01 | | | | | | 15,500 | | |
Series D
|
| | | | 2012 | | | | | | 7,383 | | | | | | 7,383 | | | | | $ | 2.62 | | | | | | 19,370 | | |
Series E
|
| | | | 2014 | | | | | | 4,914 | | | | | | 4,914 | | | | | $ | 10.18 | | | | | | 50,000 | | |
Series F
|
| | | | 2015 | | | | | | 15,440 | | | | | | 15,440 | | | | | $ | 12.95 | | | | | | 200,000 | | |
Series G
|
| | | | 2016 | | | | | | 15,440 | | | | | | 15,440 | | | | | $ | 12.95 | | | | | | 200,000 | | |
| | | | | | | | | | | 94,360 | | | | | | 94,360 | | | | | | | | | | | $ | 496,970 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Balance as of January 1,
|
| | | $ | 848 | | | | | $ | 28 | | | | | $ | (245) | | |
Merger of BuzzFeed Japan and HuffPost Japan
|
| | | | 510 | | | | | | — | | | | | | — | | |
Allocation of net (income) loss
|
| | | | 936 | | | | | | 820 | | | | | | 273 | | |
Balance as of December 31,
|
| | | $ | 2,294 | | | | | $ | 848 | | | | | $ | 28 | | |
| | |
Number of
Shares(1) |
| |
Weighted
Average Exercise Price(1) |
| |
Weighted
Average Remaining Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance as of December 31, 2020
|
| | | | 9,822 | | | | | $ | 6.41 | | | | | | 5.01 | | | | | $ | 19,248 | | |
Granted
|
| | | | 621 | | | | | | 9.11 | | | | | | | | | | | | | | |
Exercised
|
| | | | (2,393) | | | | | | 2.95 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (2,392) | | | | | | 9.71 | | | | | | | | | | | | | | |
Expired
|
| | | | (1,098) | | | | | | 8.79 | | | | | | | | | | | | | | |
Balance as of December 31, 2021
|
| | | | 4,560 | | | | | $ | 6.29 | | | | | | 3.07 | | | | | $ | 2,670 | | |
Expected to vest at December 31, 2021
|
| | | | 4,560 | | | | | $ | 6.29 | | | | | | 3.07 | | | | | $ | 2,670 | | |
Exercisable at December 31, 2021
|
| | | | 3,895 | | | | | $ | 5.83 | | | | | | 2.08 | | | | | $ | 2,670 | | |
| | |
2021
|
| |
2020(1)
|
| |
2019(1)
|
|
Exercise price
|
| |
$8.99 – $9.25
|
| |
$7.48 – $8.33
|
| |
$8.30 – $8.33
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
45% – 48%
|
| |
41% – 46%
|
| |
38% – 39%
|
|
Expected term (years)
|
| |
5.00 – 6.07
|
| |
5.55 – 6.07
|
| |
5.80 – 6.09
|
|
Risk free interest rate
|
| |
0.80% – 1.04%
|
| |
0.26% – 1.17%
|
| |
1.58% – 2.35%
|
|
| | |
Shares(1)
|
| |
Weighted Average
Grant-Date Fair Value(1) |
| ||||||
Outstanding as of December 31, 2020
|
| | | | 2,530 | | | | | $ | 8.53 | | |
Granted
|
| | | | 3,011 | | | | | | 9.11 | | |
Vested
|
| | | | (4) | | | | | | 9.25 | | |
Forfeited
|
| | | | (302) | | | | | | 8.33 | | |
Outstanding as of December 31, 2021
|
| | | | 5,235 | | | | | $ | 8.88 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Net income attributable to the redeemable noncontrolling interest
|
| | | | 936 | | | | | | 820 | | | | | | 273 | | |
Net income attributable to noncontrolling interests
|
| | | | 228 | | | | | | | | | | | | | | |
Allocation of undistributed earnings to convertible preferred stock
|
| | | | 24,712 | | | | | | 10,336 | | | | | | — | | |
Net income (loss) attributable to holders of Class A, Class B, and Class C
common stock for basic net income (loss) per share |
| | | $ | — | | | | | $ | — | | | | | $ | (37,192) | | |
Add: interest on Notes
|
| | | | 1,317 | | | | | | — | | | | | | — | | |
Deduct: change in fair value of derivative liability
|
| | | | (26,745) | | | | | | — | | | | | | — | | |
Reallocation of undistributed earnings to convertible preferred stock
|
| | | | 24,712 | | | | | | — | | | | | | — | | |
Net income (loss) attributable to holders of Class A, Class B, and Class C
common stock for diluted net income (loss) per share |
| | | $ | (716) | | | | | $ | — | | | | | $ | (37,192) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic
|
| | | | 27,048 | | | | | | 11,942 | | | | | | 11,804 | | |
Impact of assumed conversion of Notes
|
| | | | 953 | | | | | | — | | | | | | — | | |
Weighted average common shares outstanding, diluted
|
| | | | 28,001 | | | | | | 11,942 | | | | | | 11,804 | | |
Net income (loss) per common share, basic
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | (3.15) | | |
Net income (loss) per common share, diluted
|
| | | $ | (0.03) | | | | | $ | 0.00 | | | | | $ | (3.15) | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Stock options
|
| | | | 4,560 | | | | | | 9,831 | | | | | | 10,715 | | |
Restricted stock units
|
| | | | 2,779 | | | | | | — | | | | | | — | | |
Warrants
|
| | | | 9,876 | | | | | | — | | | | | | — | | |
Convertible preferred stock
|
| | | | — | | | | | | 94,360 | | | | | | 94,360 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Domestic
|
| | | $ | (301) | | | | | $ | 12,837 | | | | | $ | (29,247) | | |
Foreign
|
| | | | (227) | | | | | | (740) | | | | | | (8,030) | | |
Total (loss) income before income taxes
|
| | | $ | (528) | | | | | $ | 12,097 | | | | | $ | (37,277) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current (benefit) / provision | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (16) | | | | | $ | (16) | | | | | $ | (7) | | |
State
|
| | | | 112 | | | | | | 188 | | | | | | 20 | | |
Foreign
|
| | | | 1,666 | | | | | | 657 | | | | | | (370) | | |
Total current (benefit) / provision
|
| | | $ | 1,762 | | | | | | 829 | | | | | $ | (357) | | |
Deferred (benefit) / provision | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (23,020) | | | | | $ | 7 | | | | | $ | 1 | | |
State
|
| | | | (2,682) | | | | | | 4 | | | | | | 7 | | |
Foreign
|
| | | | (2,464) | | | | | | 101 | | | | | | (9) | | |
Total deferred (benefit) / provision
|
| | | $ | (28,166) | | | | | | 112 | | | | | $ | (1) | | |
Total (benefit) / provision | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | (23,036) | | | | | $ | (9) | | | | | $ | (6) | | |
State
|
| | | | (2,570) | | | | | | 192 | | | | | | 27 | | |
Foreign
|
| | | | (798) | | | | | | 758 | | | | | | (379) | | |
Total (benefit) / provision
|
| | | $ | (26,404) | | | | | $ | 941 | | | | | $ | (358) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Income tax (benefit) provision at the U.S. federal statutory rate
|
| | | $ | (111) | | | | | $ | 2,540 | | | | | $ | (7,828) | | |
State income taxes
|
| | | | (519) | | | | | | 323 | | | | | | (543) | | |
Permanent differences
|
| | | | 292 | | | | | | (53) | | | | | | 521 | | |
Change in valuation allowance
|
| | | | (18,572) | | | | | | (3,720) | | | | | | 6,258 | | |
Effect of foreign operations
|
| | | | (825) | | | | | | 325 | | | | | | 373 | | |
Stock-based compensation
|
| | | | (838) | | | | | | 198 | | | | | | 478 | | |
Transaction costs
|
| | | | 1,262 | | | | | | — | | | | | | — | | |
Derivative liability
|
| | | | (6,612) | | | | | | — | | | | | | — | | |
Effect of change in tax rates
|
| | | | (835) | | | | | | (253) | | | | | | (320) | | |
Sale of foreign subsidiary
|
| | | | — | | | | | | 1,323 | | | | | | — | | |
Research & development tax credits
|
| | | | (501) | | | | | | (253) | | | | | | (922) | | |
Foreign currency translation & transactions
|
| | | | 254 | | | | | | 144 | | | | | | 33 | | |
Prior period adjustments
|
| | | | — | | | | | | 230 | | | | | | 1,210 | | |
Other
|
| | | | 601 | | | | | | 137 | | | | | | 382 | | |
Total provision (benefit) for income taxes
|
| | | $ | (26,404) | | | | | $ | 941 | | | | | $ | (358) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 93,592 | | | | | $ | 79,475 | | |
Accruals
|
| | | | 3,503 | | | | | | 2,879 | | |
Stock-based compensation
|
| | | | 6,380 | | | | | | 2,841 | | |
Bad debt
|
| | | | 241 | | | | | | 262 | | |
Deferred rent
|
| | | | 4,167 | | | | | | 5,043 | | |
Interest expense
|
| | | | 735 | | | | | | | | |
Other
|
| | | | 691 | | | | | | 1,185 | | |
Total deferred tax asset
|
| | | $ | 109,309 | | | | | $ | 91,685 | | |
Valuation allowance
|
| | | | (66,848) | | | | | | (83,978) | | |
Net deferred tax asset
|
| | | $ | 42,461 | | | | | $ | 7,707 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Deferred state income tax
|
| | | | (1,596) | | | | | | (2,087) | | |
Depreciation and amortization
|
| | | | (1,905) | | | | | | (1,720) | | |
Intangible assets
|
| | | | (37,352) | | | | | | (3,905) | | |
Total deferred tax liability
|
| | | $ | (40,853) | | | | | $ | (7,712) | | |
Net deferred tax asset (liability)
|
| | | $ | 1,608 | | | | | $ | (5) | | |
| | |
Years
|
| |||
United States
|
| | | | 2017 | | |
United Kingdom
|
| | | | 2020 | | |
Japan
|
| | | | 2016 | | |
Canada
|
| | | | 2018 | | |
Year
|
| |
Amount
|
| |||
2022
|
| | | $ | 33,817 | | |
2023
|
| | | | 31,910 | | |
2024
|
| | | | 23,885 | | |
2025
|
| | | | 21,148 | | |
2026
|
| | | | 8,441 | | |
Thereafter
|
| | | | 2,642 | | |
| | | | $ | 121,843 | | |
Year
|
| |
Amount
|
| |||
2022
|
| | | $ | 6,769 | | |
2023
|
| | | | 6,940 | | |
2024
|
| | | | 7,280 | | |
2025
|
| | | | 7,360 | | |
2026
|
| | | | 2,929 | | |
Thereafter
|
| | | | 215 | | |
| | | | $ | 31,493 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Cash paid for income taxes, net
|
| | | $ | 1,228 | | | | | $ | 83 | | | | | $ | 415 | | |
Cash paid for interest
|
| | | | 901 | | | | | | 1,096 | | | | | | 270 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses related to property and equipment
|
| | | | 306 | | | | | | 129 | | | | | | 187 | | |
Issuance of common stock for HuffPost Acquisition
|
| | | | 24,064 | | | | | | — | | | | | | — | | |
Issuance of common stock for C Acquisition
|
| | | | 96,200 | | | | | | — | | | | | | — | | |
Warrants assumed as part of the business combination
|
| | | | 9,678 | | | | | | — | | | | | | — | | |
Accrued reverse recapitalization costs
|
| | | | 585 | | | | | | — | | | | | | — | | |
| | |
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 | | |
|
SEC registration fee
|
| | | $ | 65,820.55 | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Financial printing and miscellaneous expenses
|
| | | | * | | |
|
Total
|
| | | | * | | |
| | | | | |
Incorporated by Reference
|
| ||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
Exhibit
|
| |
Filing
Date |
|
2.1 | | | | |
8-K
|
| |
2.1
|
| |
6/24/2021
|
| |
2.2 | | | | |
S-4/A
|
| |
2.2
|
| |
10/29/2021
|
| |
2.3†* | | | | |
S-4
|
| |
2.2
|
| |
7/30/2021
|
| |
2.4 | | | | |
S-4
|
| |
2.3
|
| |
7/30/2021
|
| |
3.1 | | | | |
8-K
|
| |
3.1
|
| |
12/9/2021
|
| |
3.2 | | | | |
8-K
|
| |
3.2
|
| |
12/9/2021
|
| |
4.1 | | | | |
S-4/A
|
| |
4.1
|
| |
10/1/2021
|
| |
4.2 | | | | |
S-1/A
|
| |
4.3
|
| |
1/6/2021
|
| |
4.3 | | | | |
8-K
|
| |
4.3
|
| |
12/9/2021
|
| |
4.4 | | | | |
8-K
|
| |
4.4
|
| |
12/9/2021
|
| |
5.1 | | | | |
POSAM
|
| |
5.1
|
| |
4/8/2022
|
| |
10.1 | | | | |
8-K
|
| |
10.1
|
| |
12/9/2021
|
|
| | | | | |
Incorporated by Reference
|
| ||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
Exhibit
|
| |
Filing
Date |
|
10.2 | | | | |
8-K
|
| |
4.1
|
| |
1/15/2021
|
| |
10.3 | | | | |
S-4
|
| |
10.2
|
| |
7/30/2021
|
| |
10.4 | | | | |
8-K
|
| |
10.4
|
| |
12/9/2021
|
| |
10.5 | | | | |
S-4
|
| |
10.4
|
| |
7/30/2021
|
| |
10.6 | | | | |
S-4
|
| |
10.5
|
| |
7/30/2021
|
| |
10.7 | | | | |
S-4
|
| |
10.9
|
| |
7/30/2021
|
| |
10.8 | | | Voting Agreement, dated as June 24, 2021, by and among BuzzFeed, Inc. (f/k/a 890 5th Avenue Partners, Inc.), 200 Park Avenue Partners, LLC, as the Sponsor, and Jonah Peretti and each of his permitted transferees pursuant to Section 10.2 of the Voting Agreement. | | |
8-K
|
| |
10.8
|
| |
12/9/2021
|
|
10.9‡ | | | | |
8-K
|
| |
10.9
|
| |
12/9/2021
|
| |
10.10‡ | | | | |
8-K
|
| |
10.10
|
| |
12/9/2021
|
| |
10.11‡ | | | | |
8-K
|
| |
10.11
|
| |
12/9/2021
|
| |
10.12‡ | | | | |
8-K
|
| |
10.12
|
| |
12/9/2021
|
| |
10.13‡ | | | | |
8-K
|
| |
10.13
|
| |
12/9/2021
|
| |
10.14‡ | | | | |
8-K
|
| |
10.14
|
| |
12/9/2021
|
| |
10.15‡ | | | | |
8-K
|
| |
10.15
|
| |
12/9/2021
|
| |
10.16‡ | | | | |
8-K
|
| |
10.16
|
| |
12/9/2021
|
| |
10.17‡ | | | | |
S-4
|
| |
10.11
|
| |
7/30/2021
|
| |
10.18‡ | | | | |
S-1
|
| |
10.18
|
| |
1/11/2022
|
| |
10.19‡ | | | | |
8-K
|
| |
10.19
|
| |
12/9/2021
|
| |
10.20†* | | | | |
S-4/A
|
| |
10.14
|
| |
9/8/2021
|
| |
10.21 | | | | |
S-4
|
| |
10.8
|
| |
7/30/2021
|
|
| | | | | |
Incorporated by Reference
|
| ||||||
Exhibit
Number |
| |
Description
|
| |
Form
|
| |
Exhibit
|
| |
Filing
Date |
|
10.22† | | | | |
8-K
|
| |
10.22
|
| |
12/9/2021
|
| |
10.23 | | | | |
S-4
|
| |
10.6
|
| |
7/30/2021
|
| |
10.24‡ | | | | |
8-K
|
| |
10.1
|
| |
2/4/2022
|
| |
16.1 | | | | |
8-K
|
| |
16.1
|
| |
12/9/2021
|
| |
21.1 | | | | |
8-K
|
| |
21.1
|
| |
12/9/2021
|
| |
23.1 | | | Consent of Deloitte & Touche LLP, independent registered accounting firm for BuzzFeed, Inc. | | | | | | | | | | |
23.2 | | | Consent of PricewaterhouseCoopers LLP, independent accountants for CM Partners, LLC. | | | | | | | | | | |
23.3 | | | | |
POSAM
|
| |
23.3
|
| |
4/8/2022
|
| |
101.INS | | |
XBRL Instance Document.
|
| |
POSAM
|
| |
101.INS
|
| |
4/8/2022
|
|
101.SCH | | |
XBRL Taxonomy Extension Schema Document.
|
| |
POSAM
|
| |
101.SCH
|
| |
4/8/2022
|
|
101.CAL | | |
XBRL Taxonomy Extension Calculation Linkbase Document.
|
| |
POSAM
|
| |
101.CAL
|
| |
4/8/2022
|
|
101.DEF | | |
XBRL Taxonomy Extension Definition Linkbase Document.
|
| |
POSAM
|
| |
101.DEF
|
| |
4/8/2022
|
|
101.LAB | | |
XBRL Taxonomy Extension Label Linkbase Document.
|
| |
POSAM
|
| |
101.LAB
|
| |
4/8/2022
|
|
101.PRE | | |
XBRL Taxonomy Extension Presentation Linkbase Document.
|
| |
POSAM
|
| |
101.PRE
|
| |
4/8/2022
|
|
| | | | BUZZFEED, INC. | |
| | | |
By:
/s/ Jonah Peretti
Name: Jonah Peretti
Title: Chief Executive Officer and Chairperson of the Board |
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Jonah Peretti
Jonah Peretti
|
| |
Chief Executive Officer and Chairperson of the Board
(Principal Executive Officer) |
| |
April 19, 2022
|
|
|
/s/ Felicia DellaFortuna
Felicia DellaFortuna
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
April 19, 2022
|
|
|
*
Angela Acharia
|
| | Director | | |
April 19, 2022
|
|
|
*
Joan Amble
|
| | Director | | |
April 19, 2022
|
|
|
*
Greg Coleman
|
| | Director | | |
April 19, 2022
|
|
|
*
Patrick Kerins
|
| | Director | | |
April 19, 2022
|
|
|
*
Janet Rollé
|
| | Director | | |
April 19, 2022
|
|
|
*
Adam Rothstein
|
| | Director | | |
April 19, 2022
|
|
|
/s/ Felicia DellaFortuna
By: Felicia DellaFortuna
Attorney-in-Fact |
| | | | | | |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-262105 on Form S-1 of our report dated March 30, 2022, relating to the financial statements of BuzzFeed, Inc. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ Deloitte & Touche LLP | ​ |
​ | ​ |
New York, New York | ​ |
April 19, 2022 | ​ |
Exhibit 23.2
CONSENT OF INDEPENDENT AUDITORS
We hereby consent to the use in this Post-Effective Amendment No. 1 to the Registration Statement on Form S-1 of BuzzFeed Inc. of our report dated February 26, 2021 relating to the financial statements of CM Partners, LLC , which appears in this Registration Statement. We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ PricewaterhouseCoopers LLP | ​ |
​ | ​ |
New York, New York | ​ |
April 19, 2022 | ​ |