|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7319
(Primary Standard Industrial
Classification Code Number) |
| |
26-4741839
(I.R.S. Employer
Identification No.) |
|
|
Ian D. Schuman, Esq.
Brittany D. Ruiz, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 |
| |
Mark Douglas, Chief Executive Officer
Patrick A. Pohlen, Chief Financial Officer MNTN, Inc. 823 Congress Avenue, #1827, Austin, Texas 78768 Telephone: (310) 895-2110 |
| |
Ran D. Ben-Tzur, Esq.
Ryan Mitteness, Esq. Fenwick & West LLP 730 Arizona Avenue, 1st Floor Santa Monica, California 90401 Telephone: (310) 434-5400 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | |
Smaller reporting company ☐
Emerging growth company ☒ |
|
Clause
|
| |
Page
|
| |||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| |
Clause
|
| |
Page
|
| |||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| | ||
| | |
|
| |
Assumed Public Offering Price ($)
|
| |
Shares of Class A Common
Stock issued Pursuant to the Convertible Notes Conversions |
| |
Total Shares of
Class A Common Stock Outstanding After This Offering |
|
$ | | | | | | | |
$ | | | | | | | |
$ | | | | | | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(dollar amounts in thousands,
except share and per share amounts) |
| |||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
Revenue
|
| | | $ | 64,512 | | | | | $ | 43,811 | | | | | $ | 225,571 | | | | | $ | 176,302 | | |
Cost of revenues(1)
|
| | | | 19,835 | | | | | | 15,012 | | | | | | 64,051 | | | | | | 52,889 | | |
Gross profit
|
| | | | 44,677 | | | | | | 28,799 | | | | | | 161,520 | | | | | | 123,413 | | |
Operating expenses(1): | | | | | | | | | | | | | | | | ||||||||||
Technology and development
|
| | | | 9,608 | | | | | | 7,806 | | | | | | 32,662 | | | | | | 27,870 | | |
Sales and marketing
|
| | | | 21,664 | | | | | | 17,286 | | | | | | 76,102 | | | | | | 72,841 | | |
General and administrative
|
| | | | 20,471 | | | | | | 12,662 | | | | | | 51,772 | | | | | | 55,415 | | |
Amortization of acquired intangibles
|
| | | | 658 | | | | | | 658 | | | | | | 2,630 | | | | | | 13,398 | | |
Total operating expenses
|
| | | | 52,401 | | | | | | 38,412 | | | | | | 163,166 | | | | | | 169,524 | | |
Operating loss
|
| | | | (7,724) | | | | | | (9,613) | | | | | | (1,646) | | | | | | (46,111) | | |
Other (expense) income: | | | | | | | | | | | | | | | | ||||||||||
Interest expense, net
|
| | | | (1,155) | | | | | | (2,943) | | | | | | (6,920) | | | | | | (10,078) | | |
Other (expense) income, net
|
| | | | (16,541) | | | | | | (3,132) | | | | | | (18,525) | | | | | | 3,488 | | |
Total other (expense) income
|
| | | | (17,696) | | | | | | (6,075) | | | | | | (25,445) | | | | | | (6,590) | | |
Loss before income tax provision
|
| | | | (25,420) | | | | | | (15,688) | | | | | | (27,091) | | | | | | (52,701) | | |
Income tax (benefit) expense
|
| | | | (4,309) | | | | | | 11 | | | | | | 5,786 | | | | | | 577 | | |
Net loss
|
| | | | (21,111) | | | | | | (15,699) | | | | | | (32,877) | | | | | | (53,278) | | |
Net loss attributable to common stockholders
|
| | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
Net loss per share attributable to common stockholders, basic and
diluted(2): |
| | | $ | (1.41) | | | | | $ | (1.17) | | | | | $ | (2.38) | | | | | $ | (3.99) | | |
Weighted average shares outstanding used to compute
net loss per share attributable to common stockholders (in thousands), basic and diluted(2): |
| | | | 15,024,100 | | | | | | 13,421,654 | | | | | | 13,813,436 | | | | | | 13,347,432 | | |
Pro forma net loss per share (unaudited), basic and diluted(3):
|
| | | $ | | | | | | | | | | | $ | | | | | | | | | | |
Weighted average shares of common stock used to compute pro forma net loss per share (unaudited), basic and diluted(3):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(dollar amounts in thousands,
except share and per share amounts) |
| |||||||||||||||||||||
Consolidated Statements of Cash Flows Data: | | | | | | | | | | | | | | | | ||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 1,969 | | | | | $ | (8,092) | | | | | $ | 42,548 | | | | | $ | 17,974 | | |
Net cash used in investing activities
|
| | | | (3,013) | | | | | | (1,911) | | | | | | (9,949) | | | | | | (52,713) | | |
Net cash provided by (used in) financing activities
|
| | | | 744 | | | | | | (1,922) | | | | | | (5,005) | | | | | | 38,799 | | |
| | |
As of
December 31, 2024 |
| |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
Actual
|
| |
As Adjusted(4)
|
| |
As Further
Adjusted(3)(5) |
| |||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| |||
| | |
(in thousands)
|
| ||||||||||||||||||
Consolidated Balance Sheet Data:
|
| | | | | | | | | | | | | | | | | | | | ||
Cash and cash equivalents
|
| | | $ | 82,562 | | | | | $ | 82,262 | | | | | $ | | | | | | |
Working capital(6)
|
| | | | 3,147 | | | | | | (4,067) | | | | | | | | | | | |
Total assets
|
| | | | 238,744 | | | | | | 247,813 | | | | | | | | | | | |
Redeemable convertible preferred stock
|
| | | | 168,888 | | | | | | 168,888 | | | | | | | | | | | |
Total stockholders’ deficit
|
| | | | (107,599) | | | | | | (113,907) | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cost of revenues
|
| | | $ | 234 | | | | | $ | 244 | | | | | $ | 948 | | | | | $ | 1,281 | | |
Technology and development
|
| | | | 769 | | | | | | 512 | | | | | | 2,250 | | | | | | 1,604 | | |
Sales and marketing
|
| | | | 1,148 | | | | | | 887 | | | | | | 3,764 | | | | | | 2,937 | | |
General and administrative
|
| | | | 11,909 | | | | | | 6,160 | | | | | | 24,237 | | | | | | 28,994 | | |
Total
|
| | | $ | 14,060 | | | | | $ | 7,803 | | | | | $ | 31,199 | | | | | $ | 34,816 | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
PTV Customers(1) (twelve months ended)
|
| | | | 2,647 | | | | | | 1,578 | | | | | | 2,225 | | | | | | 1,426 | | |
Net loss (in thousands)
|
| | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
Adjusted EBITDA(2) (in thousands)
|
| | | $ | 9,361 | | | | | $ | 85 | | | | | $ | 38,803 | | | | | $ | 6,268 | | |
Net loss margin
|
| | | | (32.7)% | | | | | | (35.8)% | | | | | | (14.6)% | | | | | | (30.2)% | | |
Adjusted EBITDA margin(2)
|
| | | | 14.5% | | | | | | 0.2% | | | | | | 17.2% | | | | | | 3.6% | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
Interest expense, net
|
| | | | 1,155 | | | | | | 2,943 | | | | | | 6,920 | | | | | | 10,078 | | |
Income tax (benefit) expense
|
| | | | (4,309) | | | | | | 11 | | | | | | 5,786 | | | | | | 577 | | |
Depreciation and amortization expense
|
| | | | 2,144 | | | | | | 1,859 | | | | | | 8,345 | | | | | | 17,347 | | |
EBITDA
|
| | | | (22,121) | | | | | | (10,886) | | | | | | (11,826) | | | | | | (25,276) | | |
Stock-based compensation expense(1)
|
| | | | 14,060 | | | | | | 7,803 | | | | | | 31,199 | | | | | | 34,816 | | |
Embedded derivative fair value adjustment(2)
|
| | | | 16,574 | | | | | | 2,568 | | | | | | 16,004 | | | | | | — | | |
Warrant fair value adjustment(3)
|
| | | | (39) | | | | | | 886 | | | | | | 2,899 | | | | | | 160 | | |
Contingent liability fair value adjustment(4)
|
| | | | — | | | | | | (329) | | | | | | (329) | | | | | | (3,530) | | |
Acquisition costs(5)
|
| | | | 827 | | | | | | 42 | | | | | | 542 | | | | | | 105 | | |
Legal settlement(6)
|
| | | | 60 | | | | | | — | | | | | | 314 | | | | | | (7) | | |
Adjusted EBITDA
|
| | | $ | 9,361 | | | | | $ | 85 | | | | | $ | 38,803 | | | | | $ | 6,268 | | |
Adjusted EBITDA margin
|
| | | | 14.5% | | | | | | 0.2% | | | | | | 17.2% | | | | | | 3.6% | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(dollar amounts in thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 82,262 | | | | | $ | | | | | $ | (2) | | | |
Indebtedness: | | | | | | | | | | | | | | | | | | | |
Warrant liabilities
|
| | | | 18,819 | | | | | | | | | | | | | | |
Revolving Credit Facility
|
| | | | — | | | | | | | | | | | | | | |
Short-term note payable
|
| | | | — | | | | | | | | | | | | | | |
2023 Convertible Notes
|
| | | | 51,316 | | | | | | | | | | | | | | |
2023 Convertible Notes derivative liability
|
| | | | 41,505 | | | | | | | | | | | | | | |
Redeemable convertible preferred stock, par value $0.0001 per share;
55,504,004 shares authorized, 41,994,022 shares issued and outstanding, actual; no shares authorized, issued or outstanding, as adjusted and as further adjusted |
| | | | 168,888 | | | | | | — | | | | | | — | | |
Stockholders’ (deficit) equity:
|
| | | | | | | | | | | | | | | | | | |
Common stock, par value $0.0001 per share; 104,100,000 shares
authorized, and 16,441,170 shares issued and outstanding, actual; no shares authorized, issued or outstanding, as adjusted and as further adjusted |
| | | | 2 | | | | | | — | | | | | | — | | |
Class A common stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; 400,000,000 shares authorized, as adjusted and as further adjusted; shares issued and outstanding, as adjusted; and shares issued and outstanding, as further adjusted(3)
|
| | | | — | | | | | | | | | | | | | | |
Class B common stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; 100,000,000 shares authorized, as adjusted and as further adjusted; shares issued and outstanding, as adjusted; and shares issued and outstanding, as further adjusted
|
| | | | — | | | | | | | | | | | | | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
| | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| | |
(dollar amounts in thousands)
|
| |||||||||||||||
Preferred stock, par value $0.0001 par value; no shares authorized, issued or outstanding, actual; 50,000,000 shares authorized and no shares issued or outstanding, as adjusted and as further adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 162,059 | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (275,793) | | | | | | | | | | | | | | |
Total stockholders’ deficit
|
| | | | (113,907) | | | | | $ | | | | | $ | | | ||
Total capitalization
|
| | | $ | 166,621 | | | | | | | | | | | | | | |
|
|
Assumed initial public offering price per share
|
| | | $ | | | | | | | | | |
|
Historical net tangible book value per share as of March 31, 2025
|
| | | $ | | | | | | | | | |
|
Decrease in as adjusted net tangible book value per share
|
| | | | | | | | | | | | |
|
As adjusted net tangible book value per share as of March 31, 2025
|
| | | | | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to new investors participating in this offering
|
| | | | | | | | | | | | |
|
As further adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total
Consideration |
| |
Average Price
|
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Per Share
|
| |||||||||||||||
Existing stockholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Years ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
PTV Customers
|
| | | | 2,225 | | | | | | 1,426 | | |
| | |
Three Months ended
March 31, |
| |
Years ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Net loss (in thousands)
|
| | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
Adjusted EBITDA (in thousands)
|
| | | $ | 9,361 | | | | | $ | 85 | | | | | $ | 38,803 | | | | | $ | 6,268 | | |
Net loss margin
|
| | | | (32.7)% | | | | | | (35.8)% | | | | | | (14.6)% | | | | | | (30.2)% | | |
Adjusted EBITDA margin
|
| | | | 14.5% | | | | | | 0.2% | | | | | | 17.2% | | | | | | 3.6% | | |
| | |
Three Months ended March 31,
|
| |
Period-over-Period Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
Dollar
|
| |
Percentage
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Revenue
|
| | | | 64,512 | | | | | | 43,811 | | | | | | 20,701 | | | | | | 47.3% | | |
Cost of revenues
|
| | | | 19,835 | | | | | | 15,012 | | | | | | 4,823 | | | | | | 31.2% | | |
Gross profit
|
| | | | 44,677 | | | | | | 28,799 | | | | | | 15,878 | | | | | | 55.1% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Technology and development
|
| | | | 9,608 | | | | | | 7,806 | | | | | | 1,802 | | | | | | 23.1% | | |
Sales and marketing
|
| | | | 21,664 | | | | | | 17,286 | | | | | | 4,378 | | | | | | 25.3% | | |
General and administrative
|
| | | | 20,471 | | | | | | 12,662 | | | | | | 7,809 | | | | | | 61.7% | | |
Amortization of acquired intangibles
|
| | | | 658 | | | | | | 658 | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 52,401 | | | | | | 38,412 | | | | | | 13,989 | | | | | | 36.4% | | |
Operating loss
|
| | | | (7,724) | | | | | | (9,613) | | | | | | 1,889 | | | | | | (19.7)% | | |
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (1,155) | | | | | | (2,943) | | | | | | 1,788 | | | | | | (60.8)% | | |
Other expense, net
|
| | | | (16,541) | | | | | | (3,132) | | | | | | (13,409) | | | | | | 428.1% | | |
Total other expense
|
| | | | (17,696) | | | | | | (6,075) | | | | | | (11,621) | | | | | | 191.3% | | |
Loss before income tax provision
|
| | | | (25,420) | | | | | | (15,688) | | | | | | (9,732) | | | | | | 62.0% | | |
Income tax (benefit) expense
|
| | | | (4,309) | | | | | | 11 | | | | | | (4,320) | | | | | | (39,273.7)% | | |
Net loss
|
| | | | (21,111) | | | | | | (15,699) | | | | | | (5,421) | | | | | | 34.5% | | |
| | |
Three Months ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Revenue
|
| | | | 100.0% | | | | | | 100.0% | | |
Cost of revenues
|
| | | | 30.7% | | | | | | 34.3% | | |
Gross profit
|
| | | | 69.3% | | | | | | 65.7% | | |
Operating expenses: | | | | | | | | | | | | | |
Technology and development
|
| | | | 14.9% | | | | | | 17.8% | | |
Sales and marketing
|
| | | | 33.6% | | | | | | 39.5% | | |
General and administrative
|
| | | | 31.7% | | | | | | 28.9% | | |
Amortization of acquired intangibles
|
| | | | 1.0% | | | | | | 1.5% | | |
Total operating expenses
|
| | | | 81.2% | | | | | | 87.7% | | |
Operating loss
|
| | | | (12.0)% | | | | | | (21.9)% | | |
Other expense: | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (1.8)% | | | | | | (6.7)% | | |
Other expense, net
|
| | | | (25.6)% | | | | | | (7.1)% | | |
Total other expense
|
| | | | (27.4)% | | | | | | (13.9)% | | |
Loss before income tax provision
|
| | | | (39.4)% | | | | | | (35.8)% | | |
Income tax (benefit) expense
|
| | | | (6.7)% | | | | | | (0.0)% | | |
Net loss
|
| | | | (32.7)% | | | | | | (35.8)% | | |
| | |
Years Ended
December 31, |
| |
Period-over-Period
Change |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Dollar
|
| |
Percentage
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 225,571 | | | | | $ | 176,302 | | | | | $ | 49,269 | | | | | | 27.9% | | |
Cost of revenues
|
| | | | 64,051 | | | | | | 52,889 | | | | | | 11,162 | | | | | | 21.1% | | |
Gross profit
|
| | | | 161,520 | | | | | | 123,413 | | | | | | 38,107 | | | | | | 30.9% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Technology and development
|
| | | | 32,662 | | | | | | 27,870 | | | | | | 4,792 | | | | | | 17.2% | | |
Sales and marketing
|
| | | | 76,102 | | | | | | 72,841 | | | | | | 3,261 | | | | | | 4.5% | | |
General and administrative
|
| | | | 51,772 | | | | | | 55,415 | | | | | | (3,643) | | | | | | (6.6)% | | |
Amortization of acquired intangibles
|
| | | | 2,630 | | | | | | 13,398 | | | | | | (10,768) | | | | | | (80.4)% | | |
Total operating expenses
|
| | | | 163,166 | | | | | | 169,524 | | | | | | (6,358) | | | | | | (3.8)% | | |
Operating loss
|
| | | | (1,646) | | | | | | (46,111) | | | | | | 44,465 | | | | | | (96.4)% | | |
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (6,920) | | | | | | (10,078) | | | | | | 3,158 | | | | | | (31.3)% | | |
Other (expense) income, net
|
| | | | (18,525) | | | | | | 3,488 | | | | | | (22,013) | | | | | | (631.1)% | | |
Total other (expense) income
|
| | | | (25,445) | | | | | | (6,590) | | | | | | (18,855) | | | | | | 286.1% | | |
Loss before income tax provision
|
| | | | (27,091) | | | | | | (52,701) | | | | | | 25,610 | | | | | | (48.6)% | | |
Income tax expense
|
| | | | 5,786 | | | | | | 577 | | | | | | 5,209 | | | | | | 902.8% | | |
Net loss
|
| | | | (32,877) | | | | | | (53,278) | | | | | | 20,401 | | | | | | (38.3)% | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Revenue
|
| | | | 100.0% | | | | | | 100.0% | | |
Cost of revenues
|
| | | | 28.4% | | | | | | 30.0% | | |
Gross profit
|
| | | | 71.6% | | | | | | 70.0% | | |
Operating expenses: | | | | | | | | | | | | | |
Technology and development
|
| | | | 14.5% | | | | | | 15.8% | | |
Sales and marketing
|
| | | | 33.7% | | | | | | 41.3% | | |
General and administrative
|
| | | | 23.0% | | | | | | 31.4% | | |
Amortization of acquired intangibles
|
| | | | 1.2% | | | | | | 7.6% | | |
Total operating expenses
|
| | | | 72.3% | | | | | | 96.2% | | |
Operating loss
|
| | | | (0.7)% | | | | | | (26.2)% | | |
Other (expense) income: | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (3.1)% | | | | | | (5.7)% | | |
Other (expense) income, net
|
| | | | (8.2)% | | | | | | 2.0% | | |
Total other (expense) income
|
| | | | (11.3)% | | | | | | (3.7)% | | |
Loss before income tax provision
|
| | | | (12.0)% | | | | | | (29.9)% | | |
Income tax expense
|
| | | | 2.6% | | | | | | 0.3% | | |
Net loss
|
| | | | (14.6)% | | | | | | (30.2)% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 38,976 | | | | | $ | 42,944 | | | | | $ | 42,343 | | | | | $ | 52,039 | | | | | $ | 43,811 | | | | | $ | 54,821 | | | | | $ | 57,127 | | | | | $ | 69,812 | | | | | $ | 64,512 | | |
Cost of revenues
|
| | | | 11,570 | | | | | | 12,758 | | | | | | 13,167 | | | | | | 15,394 | | | | | | 15,012 | | | | | | 16,678 | | | | | | 16,181 | | | | | | 16,180 | | | | | | 19,835 | | |
Gross profit
|
| | | | 27,406 | | | | | | 30,186 | | | | | | 29,176 | | | | | | 36,645 | | | | | | 28,799 | | | | | | 38,143 | | | | | | 40,946 | | | | | | 53,632 | | | | | | 44,677 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Technology and development
|
| | | | 5,322 | | | | | | 6,746 | | | | | | 7,566 | | | | | | 8,236 | | | | | | 7,806 | | | | | | 7,797 | | | | | | 8,158 | | | | | | 8,901 | | | | | | 9,608 | | |
Sales and marketing
|
| | | | 17,421 | | | | | | 19,339 | | | | | | 17,716 | | | | | | 18,365 | | | | | | 17,286 | | | | | | 19,095 | | | | | | 19,034 | | | | | | 20,687 | | | | | | 21,664 | | |
General and administrative
|
| | | | 13,924 | | | | | | 14,333 | | | | | | 12,981 | | | | | | 14,177 | | | | | | 12,662 | | | | | | 12,871 | | | | | | 12,722 | | | | | | 13,517 | | | | | | 20,471 | | |
Amortization of acquired Intangibles
|
| | | | 3,432 | | | | | | 3,433 | | | | | | 3,338 | | | | | | 3,195 | | | | | | 658 | | | | | | 657 | | | | | | 658 | | | | | | 657 | | | | | | 658 | | |
Total operating expenses
|
| | | | 40,099 | | | | | | 43,851 | | | | | | 41,601 | | | | | | 43,973 | | | | | | 38,412 | | | | | | 40,420 | | | | | | 40,572 | | | | | | 43,762 | | | | | | 52,401 | | |
Operating income (loss)
|
| | | | (12,693) | | | | | | (13,665) | | | | | | (12,425) | | | | | | (7,328) | | | | | | (9,613) | | | | | | (2,277) | | | | | | 374 | | | | | | 9,870 | | | | | | (7,724) | | |
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Interest expense, net
|
| | | | (1,942) | | | | | | (2,495) | | | | | | (2,767) | | | | | | (2,874) | | | | | | (2,943) | | | | | | (1,769) | | | | | | (1,085) | | | | | | (1,123) | | | | | | (1,155) | | |
Other income (expense), net
|
| | | | 1,801 | | | | | | 415 | | | | | | 539 | | | | | | 733 | | | | | | (3,132) | | | | | | (5,106) | | | | | | (3,115) | | | | | | (7,172) | | | | | | (16,541) | | |
Total other expense
|
| | | | (141) | | | | | | (2,080) | | | | | | (2,228) | | | | | | (2,141) | | | | | | (6,075) | | | | | | (6,875) | | | | | | (4,200) | | | | | | (8,295) | | | | | | (17,696) | | |
Loss before income tax benefit
|
| | | | (12,834) | | | | | | (15,745) | | | | | | (14,653) | | | | | | (9,469) | | | | | | (15,688) | | | | | | (9,152) | | | | | | (3,826) | | | | | | 1,575 | | | | | | (25,420) | | |
Income tax (benefit) expense
|
| | | | 25 | | | | | | — | | | | | | (6) | | | | | | 558 | | | | | | 11 | | | | | | 122 | | | | | | 58 | | | | | | 5,595 | | | | | | (4,309) | | |
Net loss
|
| | | $ | (12,859) | | | | | $ | (15,745) | | | | | $ | (14,647) | | | | | $ | (10,027) | | | | | $ | (15,699) | | | | | $ | (9,274) | | | | | $ | (3,884) | | | | | $ | (4,020) | | | | | $ | (21,111) | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| |||||||||||||||||||||||||||
Cost of revenues
|
| | | $ | 361 | | | | | $ | 270 | | | | | $ | 352 | | | | | $ | 299 | | | | | $ | 244 | | | | | $ | 272 | | | | | $ | 195 | | | | | $ | 237 | | | | | $ | 234 | | |
Technology and development
|
| | | | 278 | | | | | | 325 | | | | | | 498 | | | | | | 502 | | | | | | 512 | | | | | | 538 | | | | | | 582 | | | | | | 618 | | | | | | 769 | | |
Sales and marketing
|
| | | | 822 | | | | | | 805 | | | | | | 739 | | | | | | 571 | | | | | | 887 | | | | | | 887 | | | | | | 965 | | | | | | 1,025 | | | | | | 1,148 | | |
General and administrative
|
| | | | 7,585 | | | | | | 8,034 | | | | | | 6,112 | | | | | | 7,263 | | | | | | 6,160 | | | | | | 6,131 | | | | | | 5,997 | | | | | | 5,949 | | | | | | 11,909 | | |
Total
|
| | | $ | 9,046 | | | | | $ | 9,434 | | | | | $ | 7,701 | | | | | $ | 8,635 | | | | | $ | 7,803 | | | | | $ | 7,828 | | | | | $ | 7,739 | | | | | $ | 7,829 | | | | | $ | 14,606 | | |
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| | |||||||||||||||||||||||||||||
Net loss
|
| | | $ | (12,859) | | | | | $ | (15,745) | | | | | $ | (14,617) | | | | | $ | (10,027) | | | | | $ | (15,699) | | | | | $ | (9,274) | | | | | $ | (3,884) | | | | | $ | (4,020) | | | | | $ | (21,111) | | | | ||
Interest expense, net
|
| | | | 1,942 | | | | | | 2,495 | | | | | | 2,767 | | | | | | 2,874 | | | | | | 2,943 | | | | | | 1,769 | | | | | | 1,085 | | | | | | 1,123 | | | | | | 1,155 | | | | ||
Income tax (benefit) expense
|
| | | | 25 | | | | | | — | | | | | | (6) | | | | | | 558 | | | | | | 11 | | | | | | 122 | | | | | | 58 | | | | | | 5,595 | | | | | | (4,309) | | | | ||
Depreciation and amortization expense
|
| | | | 4,322 | | | | | | 4,387 | | | | | | 4,340 | | | | | | 4,298 | | | | | | 1,859 | | | | | | 1,916 | | | | | | 1,997 | | | | | | 2,573 | | | | | | 2,144 | | | | ||
EBITDA
|
| | | | (6,570) | | | | | | (8,863) | | | | | | (7,546) | | | | | | (2,297) | | | | | | (10,886) | | | | | | (5,467) | | | | | | (744) | | | | | | 5,271 | | | | | | (22,121) | | | | ||
Stock-based compensation expense
|
| | | | 9,046 | | | | | | 9,434 | | | | | | 7,701 | | | | | | 8,635 | | | | | | 7,803 | | | | | | 7,828 | | | | | | 7,739 | | | | | | 7,829 | | | | | | 14,060 | | | | ||
Fair value Adjustments
|
| | | | (1,780) | | | | | | (417) | | | | | | (529) | | | | | | (644) | | | | | | 3,126 | | | | | | 5,097 | | | | | | 3,111 | | | | | | 7,240 | | | | | | 16,535 | | | | ||
Acquisition costs
|
| | | | 126 | | | | | | 38 | | | | | | 9 | | | | | | (68) | | | | | | 42 | | | | | | 108 | | | | | | 153 | | | | | | 239 | | | | | | 827 | | | | ||
Legal settlements
|
| | | | (7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | 119 | | | | | | 60 | | | | ||
Adjusted EBITDA
|
| | | $ | 815 | | | | | $ | 192 | | | | | $ | (365) | | | | | $ | 5,626 | | | | | $ | 85 | | | | | $ | 7,566 | | | | | $ | 10,454 | | | | | $ | 20,698 | | | | | $ | 9,361 | | | |
| | |
Three Months Ended
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |
December 31,
2023 |
| |
March 31,
2024 |
| |
June 30,
2024 |
| |
September 30,
2024 |
| |
December 31,
2024 |
| |
March 31,
2025 |
| | |||||||||||||||||||||||||||||
Revenue
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | ||
Cost of revenues
|
| | | | 29.7% | | | | | | 29.7% | | | | | | 31.1% | | | | | | 29.6% | | | | | | 34.3% | | | | | | 30.4% | | | | | | 28.3% | | | | | | 23.2% | | | | | | 30.7% | | | | ||
Gross profit
|
| | | | 70.3% | | | | | | 70.3% | | | | | | 68.9% | | | | | | 70.4% | | | | | | 65.7% | | | | | | 69.6% | | | | | | 71.7% | | | | | | 76.8% | | | | | | 69.3% | | | | ||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Technology and development
|
| | | | 13.7% | | | | | | 15.7% | | | | | | 17.9% | | | | | | 15.8% | | | | | | 17.8% | | | | | | 14.2% | | | | | | 14.3% | | | | | | 12.7% | | | | | | 14.9% | | | | ||
Sales and marketing
|
| | | | 44.7% | | | | | | 45.0% | | | | | | 41.8% | | | | | | 35.3% | | | | | | 39.5% | | | | | | 34.8% | | | | | | 33.3% | | | | | | 29.6% | | | | | | 33.6% | | | | ||
General and administrative
|
| | | | 35.7% | | | | | | 33.4% | | | | | | 30.7% | | | | | | 27.2% | | | | | | 28.9% | | | | | | 23.5% | | | | | | 22.3% | | | | | | 19.4% | | | | | | 31.7% | | | | ||
Amortization of acquired intangibles
|
| | | | 8.8% | | | | | | 8.0% | | | | | | 7.9% | | | | | | 6.1% | | | | | | 1.5% | | | | | | 1.2% | | | | | | 1.2% | | | | | | 0.9% | | | | | | 1.0% | | | | ||
Total operating expenses
|
| | | | 102.9% | | | | | | 102.1% | | | | | | 98.2% | | | | | | 84.5% | | | | | | 87.8% | | | | | | 73.7% | | | | | | 71.0% | | | | | | 62.7% | | | | | | 81.2% | | | | ||
Operating income (loss)
|
| | | | (32.6)% | | | | | | (31.8)% | | | | | | (29.3)% | | | | | | (14.1)% | | | | | | (21.9)% | | | | | | (4.2)% | | | | | | 0.7% | | | | | | 14.1% | | | | | | (12.0)% | | | | ||
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Interest expense, net
|
| | | | (5.0)% | | | | | | (5.8)% | | | | | | (6.5)% | | | | | | (5.5)% | | | | | | (6.7)% | | | | | | (3.2)% | | | | | | (1.9)% | | | | | | (1.6)% | | | | | | (1.8)% | | | | ||
Other income (expense), net
|
| | | | 4.6% | | | | | | 1.0% | | | | | | 1.3% | | | | | | 1.4% | | | | | | (7.1)% | | | | | | (9.3)% | | | | | | (5.5)% | | | | | | (10.3)% | | | | | | (25.6)% | | | | ||
Total other expense
|
| | | | (0.4)% | | | | | | (4.8)% | | | | | | (5.3)% | | | | | | (4.1)% | | | | | | (13.9)% | | | | | | (12.5)% | | | | | | (7.4)% | | | | | | (11.9)% | | | | | | (27.4)% | | | | ||
Loss before income tax provision
|
| | | | (32.9)% | | | | | | (36.7)% | | | | | | (34.6)% | | | | | | (18.2)% | | | | | | (35.8)% | | | | | | (16.7)% | | | | | | (6.7)% | | | | | | 2.3% | | | | | | (39.4)% | | | | ||
Income tax (benefit) expense
|
| | | | 0.1% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 1.1% | | | | | | 0.0% | | | | | | 0.2% | | | | | | 0.1% | | | | | | 8.0% | | | | | | (6.7)% | | | | ||
Net loss
|
| | | | (33.0)% | | | | | | (36.7)% | | | | | | (34.6)% | | | | | | (19.3)% | | | | | | (35.8)% | | | | | | (16.9)% | | | | | | (6.8)% | | | | | | (5.8)% | | | | | | (32.7)% | | | |
| | |
Three Months ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 1,969 | | | | | $ | (8,092) | | |
Net cash used in investing activities
|
| | | | (3,013) | | | | | | (1,911) | | |
Net cash provided by (used in) financing activities
|
| | | | 744 | | | | | | (1,922) | | |
Net decrease in cash and cash equivalents
|
| | | $ | (300) | | | | | $ | (11,925) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 42,548 | | | | | $ | 17,974 | | |
Net cash used in investing activities
|
| | | | (9,949) | | | | | | (52,713) | | |
Net cash (used in) provided by financing activities
|
| | | | (5,005) | | | | | | 38,799 | | |
Net increase in cash and cash equivalents
|
| | | $ | 27,594 | | | | | $ | 4,060 | | |
| | |
Payments due by year
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Borrowings and accrued interest under the 2023 Convertible Notes
|
| | | | 53,001 | | | | | | 53,001 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 53,001 | | | | | $ | 53,001 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Name
|
| |
Age
|
| |
Position with Company
|
| |||
Executive Officers | | | | | | | | | | |
Mark Douglas
|
| | | | 61 | | | |
Founder, President, Chief Executive Officer and
Chairman of the Board |
|
Patrick A. Pohlen
|
| | | | 66 | | | | Chief Financial Officer | |
Christopher Innes
|
| | | | 42 | | | | Chief Operating Officer | |
Non-Employee Directors | | | | | | | | | | |
Joe B. Johnson
|
| | | | 65 | | | | Director | |
Grant Ries
|
| | | | 52 | | | | Director | |
Hadi Partovi
|
| | | | 52 | | | | Director | |
Dana Settle
|
| | | | 52 | | | | Director | |
Joseph Kaiser
|
| | | | 49 | | | | Director | |
Pali Bhat
|
| | | | 51 | | | | Director Nominee | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($)(1) |
| |
Total
($) |
| |||||||||||||||||||||
Mark Douglas
President and Chief Executive Officer |
| | | | 2024 | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | 582,747 | | | | | | 24,641 | | | | | | 1,207,388 | | |
| | | 2023 | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | 534,138 | | | | | | 18,303 | | | | | | 1,152,441 | | | ||
Patrick A. Pohlen
Chief Financial Officer |
| | | | 2024 | | | | | | 475,000 | | | | | | — | | | | | | — | | | | | | 701,246 | | | | | | 3,272 | | | | | | 1,179,518 | | |
| | | 2023 | | | | | | 475,000 | | | | | | — | | | | | | — | | | | | | 572,291 | | | | | | 216 | | | | | | 1,047,507 | | | ||
Christopher Innes
Chief Operating Officer |
| | | | 2024 | | | | | | 500,000 | | | | | | | | | | | | | | | | | | 677,871 | | | | | | 33,359 | | | | | | 1,211,230 | | |
| | | 2023 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 553,215 | | | | | | 32,508 | | | | | | 1,085,723 | | |
Name
|
| |
Vacation
Reimbursement(1) ($) |
| |
Tax Gross-Up
on Vacation Reimbursement ($) |
| |
Internet
Stipend(2) ($) |
| |
Computer
Equipment(3) ($) |
| |
401(k) Plan
Matching Contributions |
| |||||||||||||||
Mark Douglas
|
| | | | 13,000 | | | | | | — | | | | | | 600 | | | | | | 7,041 | | | | | | 4,000 | | |
Patrick A. Pohlen
|
| | | | — | | | | | | — | | | | | | 600 | | | | | | 2,672 | | | | | | — | | |
Christopher Innes
|
| | | | 13,000 | | | | | | 16,598 | | | | | | 600 | | | | | | 3,161 | | | | | | — | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| |||||||||||||||||||||||||||||||||
Name
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) |
| |||||||||||||||||||||
Mark Douglas
|
| | | | 8/25/2021(2) | | | | | | 3,936,803 | | | | | | 787,361 | | | | | | 7,086,246(3) | | | | | | 3.79 | | | |
8/24/2031
|
| | | | | | | | | | | | |
Patrick A. Pohlen
|
| | | | 4/19/2021(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86,948 | | | | | | 1,785,912 | | |
| | | 6/23/2021(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66,419 | | | | | | 1,364,246 | | | ||
| | | 6/23/2021(5) | | | | | | 99,263 | | | | | | | | | | | | | | | | | | 14.34 | | | |
12/15/2031
|
| | | | | | | | | | | | | ||
| | | 6/23/2021(5) | | | | | | 31,417 | | | | | | | | | | | | | | | | | | 17.16 | | | |
2/14/2032
|
| | | | | | | | | | | | | ||
Christopher Innes
|
| | | | 1/1/2019 | | | | | | 584,878 | | | | | | | | | | | | | | | | | | 1.59 | | | |
7/25/2029
|
| | | | | | | | | | | | |
| | | 3/1/2021 | | | | | | 2,000 | | | | | | | | | | | | | | | | | | 1.69 | | | |
3/14/2031
|
| | | | | | | | | | | | | ||
| | | 6/23/2022(6) | | | | | | 798,332 | | | | | | 159,667 | | | | | | | | | | | | 3.79 | | | |
8/24/2031
|
| | | | | | | | | | | | |
Name
|
| |
Option awards
($)(1) |
| |
Total
($) |
| ||||||
Joe B. Johnson(1)
|
| | | | — | | | | | | — | | |
Grant Ries(1)
|
| | | | — | | | | | | — | | |
Hadi Partovi(1)
|
| | | | — | | | | | | — | | |
Dana Settle
|
| | | | — | | | | | | — | | |
Joseph Kaiser
|
| | | | — | | | | | | — | | |
Jim Andelman(2)
|
| | | | — | | | | | | — | | |
Peter Lee(3)
|
| | | | — | | | | | | — | | |
Name
|
| |
Shares Underlying
Options Outstanding at Fiscal Year End |
| |||
Joe B. Johnson
|
| | | | 196,850 | | |
Grant Ries
|
| | | | 590,550 | | |
Hadi Partovi
|
| | | | 196,850 | | |
Related Party(1)
|
| |
Aggregate
Principal Amount of 2023 Convertible Notes |
| |
Class A Common
Stock Issuable Upon Conversion of the 2023 Convertible Notes(6) |
| |
Class A Common
Stock Subject to the Share Purchase(7) |
| |
Second
Conversion Repayment Amount |
| |
2023
Warrants |
| ||||||
Greycroft Growth III, L.P.(2)
|
| | | $ | 12,500,000 | | | | | | | | | | | | | | | 816,449 | | |
MGD Holdings
|
| | | $ | 3,000,000 | | | | | | | | | | | | | | | 195,947 | | |
Bonfire Ventures Select II, L.P.
|
| | | $ | 2,000,000 | | | | | | | | | | | | | | | 130,631 | | |
Hadi Partovi Investments LLC(3)
|
| | | $ | 2,000,000 | | | | | | | | | | | | | | | 130,631 | | |
Grant Ries(4)
|
| | | $ | 1,000,000 | | | | | | | | | | | | | | | 65,315 | | |
Entities affiliated with Mercato Partners(5)
|
| | | $ | 1,000,000 | | | | | | | | | | | | | | | 65,313 | | |
| | |
Shares Beneficially Owned
Prior to this Offering |
| |
% Total
Voting Power Before this Offering(1) |
| |
Shares of
Class A Common Stock Offered |
| |
Shares Beneficially Owned
After this Offering |
| |
% Total
Voting Power After this Offering(1) |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |||||||||
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Baroda Ventures LLC(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Mercato Partners(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Greycroft(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Qualcomm Incorporated(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with MGD Holdings(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Bonfire Ventures(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BlackRock, Inc.(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Fidelity(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Peak Investment Holdings LLC(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name of Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Named Executive Officers, Directors and Director Nominees:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Douglas(11)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Patrick A. Pohlen(12)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Christopher Innes(13)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joe B. Johnson(14)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant Ries(15)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hadi Partovi(16)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dana Settle
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph Kaiser
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pali Bhat
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All executive officers, directors and director nominees as a group (9 individuals)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Evercore Group L.L.C.
|
| |
|
| |||
Citizens JMP Securities, LLC
|
| | | | | | |
Needham & Company, LLC
|
| | | | | | |
Raymond James & Associates, Inc.
|
| | | | | | |
Susquehanna Financial Group, LLLP
|
| | | | | | |
Loop Capital Markets LLC
|
| | | | | | |
Tigress Financial Partners LLC
|
| | | | | | |
Total:
|
| | | | | |
| | |
Per
Share |
| |
Total
|
| ||||||||||||
|
No Exercise
|
| |
Full Exercise
|
| ||||||||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by: | | | | | | | | | | | | | | | | | | | |
Us
|
| | | $ | | | | | $ | | | | | $ | | | |||
The selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to selling stockholders
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page(s)
|
| |||
Audited Consolidated Financial Statements as of and for the Years Ended December 31, 2024 and 2023
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
Page(s)
|
| |||
Unaudited Condensed Consolidated Financial Statements as of and for the Three Months Ended March 31, 2025 and 2024
|
| | | | | | |
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | |
| | |
As of
December 31, 2024 |
| |
As of
December 31, 2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 82,562 | | | | | $ | 54,968 | | |
Accounts receivable, net
|
| | | | 66,900 | | | | | | 50,209 | | |
Prepaid expenses and other current assets
|
| | | | 8,931 | | | | | | 9,377 | | |
Total current assets
|
| | | | 158,393 | | | | | | 114,554 | | |
Internal use software, net
|
| | | | 12,446 | | | | | | 8,161 | | |
Property and equipment, net
|
| | | | 100 | | | | | | 151 | | |
Intangible assets, net
|
| | | | 15,352 | | | | | | 17,982 | | |
Goodwill
|
| | | | 51,903 | | | | | | 51,903 | | |
Other assets, non-current
|
| | | | 550 | | | | | | 2,049 | | |
Total Assets
|
| | | $ | 238,744 | | | | | $ | 194,800 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 63,564 | | | | | $ | 49,941 | | |
Accrued payroll and related liabilities
|
| | | | 3,238 | | | | | | 4,394 | | |
Short-term note payable
|
| | | | 579 | | | | | | 1,055 | | |
Current obligations under revolving credit facility
|
| | | | — | | | | | | 5,000 | | |
Convertible debt
|
| | | | 49,670 | | | | | | 43,273 | | |
Embedded derivative liability
|
| | | | 24,931 | | | | | | 8,927 | | |
Other current liabilities
|
| | | | 13,264 | | | | | | 4,160 | | |
Total current liabilities
|
| | | | 155,246 | | | | | | 116,750 | | |
Warrant liabilities
|
| | | | 18,858 | | | | | | 13,541 | | |
Other liabilities, non-current
|
| | | | 3,351 | | | | | | 1,534 | | |
Total liabilities
|
| | | | 177,455 | | | | | | 131,825 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.0001 par value; 55,504,004 and 54,306,545 shares authorized at December 31, 2024 and December 31, 2023, respectively; 41,994,022 shares issued and outstanding at December 31, 2024, and December 31, 2023; liquidation preference of $165,776
|
| | | | 168,888 | | | | | | 168,888 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock−$0.0001 par value: 104,100,000 and 102,900,000 shares
authorized at December 31, 2024 and December 31, 2023, respectively; 14,247,476 and 13,400,272 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 147,255 | | | | | | 115,891 | | |
Notes receivable from employees
|
| | | | (173) | | | | | | — | | |
Accumulated deficit
|
| | | | (254,682) | | | | | | (221,805) | | |
Total stockholders’ deficit
|
| | | | (107,599) | | | | | | (105,913) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 238,744 | | | | | $ | 194,800 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Revenue
|
| | | $ | 225,571 | | | | | $ | 176,302 | | |
Cost of revenues
|
| | | | 64,051 | | | | | | 52,889 | | |
Gross profit
|
| | | | 161,520 | | | | | | 123,413 | | |
Operating expenses: | | | | | | | | | | | | | |
Technology and development
|
| | | | 32,662 | | | | | | 27,870 | | |
Sales and marketing
|
| | | | 76,102 | | | | | | 72,841 | | |
General and administrative
|
| | | | 51,772 | | | | | | 55,415 | | |
Amortization of acquired intangibles
|
| | | | 2,630 | | | | | | 13,398 | | |
Total operating expenses
|
| | | | 163,166 | | | | | | 169,524 | | |
Operating income (loss)
|
| | | | (1,646) | | | | | | (46,111) | | |
Other (expense) income: | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (6,920) | | | | | | (10,078) | | |
Other (expense) income, net
|
| | | | (18,525) | | | | | | 3,488 | | |
Total other (expense) income
|
| | | | (25,445) | | | | | | (6,590) | | |
Loss before income tax provision
|
| | | | (27,091) | | | | | | (52,701) | | |
Income tax expense
|
| | | | 5,786 | | | | | | 577 | | |
Net loss
|
| | | $ | (32,877) | | | | | $ | (53,278) | | |
Net loss attributable to common stockholders
|
| | | $ | (32,877) | | | | | $ | (53,278) | | |
Earnings per share: | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (2.38) | | | | | $ | (3.99) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic and Diluted
|
| | | | 13,813,436 | | | | | | 13,347,432 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Notes
Receivable from Employees |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,319,794 | | | | | $ | 1 | | | | | $ | 80,561 | | | | | $ | — | | | | | $ | (168,527) | | | | | $ | (87,965) | | |
Issuance of common stock upon exercise
of options |
| | | | — | | | | | | — | | | | | | | 146,936 | | | | | | — | | | | | | 514 | | | | | | — | | | | | | — | | | | | | 514 | | |
Cancellation of common stock upon legal settlement
|
| | | | — | | | | | | — | | | | | | | (66,458) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 34,816 | | | | | | — | | | | | | — | | | | | | 34,816 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,278) | | | | | | (53,278) | | |
Balance at December 31, 2023
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,400,272 | | | | | $ | 1 | | | | | $ | 115,891 | | | | | $ | — | | | | | $ | (221,805) | | | | | $ | (105,913) | | |
Issuance of common stock upon exercise
of options |
| | | | — | | | | | | — | | | | | | | 881,384 | | | | | | — | | | | | | 498 | | | | | | (170) | | | | | | — | | | | | | 328 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 31,199 | | | | | | — | | | | | | — | | | | | | 31,199 | | |
Repurchase of common stock
|
| | | | — | | | | | | — | | | | | | | (34,180) | | | | | | — | | | | | | (333) | | | | | | — | | | | | | — | | | | | | (333) | | |
Interest accrued on notes receivable from
employees |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (3) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,877) | | | | | | (32,877) | | |
Balance at December 31, 2024
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 14,247,476 | | | | | $ | 1 | | | | | $ | 147,255 | | | | | $ | (173) | | | | | $ | (254,682) | | | | | $ | (107,599) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,877) | | | | | $ | (53,278) | | |
Adjustments to reconcile net loss to net cash provided in operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation
|
| | | | 31,199 | | | | | | 34,816 | | |
Change in value of embedded derivative
|
| | | | 16,004 | | | | | | — | | |
Change in value of warrant liabilities
|
| | | | 2,899 | | | | | | 160 | | |
Change in value of contingent liabilities
|
| | | | (329) | | | | | | (3,531) | | |
Depreciation and amortization
|
| | | | 8,345 | | | | | | 17,347 | | |
Accretion of warrant discount on convertible debt
|
| | | | 5,981 | | | | | | 7,437 | | |
Interest accrued on convertible debt and short-term note payable
|
| | | | 2,842 | | | | | | 2,303 | | |
Provision for bad debts
|
| | | | 2,199 | | | | | | 2,993 | | |
Interest income for employee loans
|
| | | | (3) | | | | | | — | | |
Change in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (18,890) | | | | | | (3,669) | | |
Prepaid expenses and other assets
|
| | | | 1,461 | | | | | | 1,437 | | |
Operating lease right-of-use assets and lease liabilities
|
| | | | — | | | | | | (249) | | |
Accounts payable and accrued accounts payable
|
| | | | 13,623 | | | | | | 20,473 | | |
Accrued payroll and related
|
| | | | (1,156) | | | | | | (1,122) | | |
Other liabilities
|
| | | | 11,250 | | | | | | (7,143) | | |
Net cash provided by operating activities
|
| | | | 42,548 | | | | | | 17,974 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Payments on QuickFrame acquisition purchase price obligation
|
| | | | — | | | | | | (46,727) | | |
Capitalized internal use software costs
|
| | | | (9,949) | | | | | | (5,982) | | |
Purchases of property and equipment
|
| | | | — | | | | | | (4) | | |
Net cash used in investing activities
|
| | | | (9,949) | | | | | | (52,713) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on revolving credit facility
|
| | | | (7,500) | | | | | | (32,815) | | |
Proceeds from revolving credit facility
|
| | | | 2,500 | | | | | | 24,000 | | |
Proceeds from the issuance of convertible debt
|
| | | | — | | | | | | 47,100 | | |
Proceeds from exercises of stock options
|
| | | | 328 | | | | | | 514 | | |
Payments to repurchase and retire common stock
|
| | | | (333) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (5,005) | | | | | | 38,799 | | |
Net increase in cash
|
| | | | 27,594 | | | | | | 4,060 | | |
Cash, beginning of period
|
| | | | 54,968 | | | | | | 50,908 | | |
Cash, end of period
|
| | | $ | 82,562 | | | | | $ | 54,968 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 178 | | | | | $ | 891 | | |
Cash (received) paid for income taxes
|
| | | | (1,124) | | | | | | 155 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Issuance of warrants in connection with convertible note modification
|
| | | $ | 2,418 | | | | | $ | — | | |
Issuance of employee loans for exercise of stock options
|
| | | | 170 | | | | | | — | | |
Net settlement of employee note receivable and payable
|
| | | | 484 | | | | | | — | | |
Reclassification from other long-term liability to short-term note payable as a result of maturity extension
|
| | | | — | | | | | | 460 | | |
| | |
As of
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Allowance for Doubtful Accounts and Customer Credits | | | | | | | | | | | | | |
Balance to begin year
|
| | | $ | (811) | | | | | $ | (1,153) | | |
Additions to allowance (as estimated)
|
| | | | (2,495) | | | | | | (2,432) | | |
Actual write-offs or customer credits
|
| | | | 1,937 | | | | | | 2,774 | | |
Balance at end of year
|
| | | $ | (1,369) | | | | | $ | (811) | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Numerator | | | | | | | | | | | | | |
Net loss
|
| | | $ | (32,877) | | | | | $ | (53,278) | | |
Numerator for basic EPS – income available to common stockholders
|
| | | $ | (32,877) | | | | | $ | (53,278) | | |
Denominator | | | | | | | | | | | | | |
Denominator for basic EPS – weighted average shares
|
| | | | 13,813,436 | | | | | | 13,347,432 | | |
Denominator for diluted EPS – adjusted weighted average shares and assumed conversions
|
| | | | 13,813,436 | | | | | | 13,347,432 | | |
Basic EPS
|
| | | $ | (2.38) | | | | | $ | (3.99) | | |
Diluted EPS
|
| | | $ | (2.38) | | | | | $ | (3.99) | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Anti-Dilutive Securities excluded in the calculation of EPS | | | | | | | | | | | | | |
Stock options
|
| | | | 8,284,694 | | | | | | 8,095,643 | | |
Preferred stock
|
| | | | 41,994,022 | | | | | | 41,994,022 | | |
Warrants
|
| | | | 3,499,894 | | | | | | 2,252,408 | | |
Convertible Debt
|
| | | | 2,215,674 | | | | | | 1,839,222 | | |
Total potentially dilutive shares
|
| | | | 55,994,284 | | | | | | 54,181,295 | | |
|
| | |
Fair Value
Measured as of |
| |||||||||
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Level 3 | | | | | | | | | | | | | |
Series D warrants
|
| | | | 7,882 | | | | | | 4,708 | | |
Common stock warrants
|
| | | | 10,976 | | | | | | 8,833 | | |
Embedded derivative liabilities
|
| | | | 24,931 | | | | | | 8,927 | | |
Contingent liabilities
|
| | | | — | | | | | | 329 | | |
Total financial liabilities
|
| | | $ | 43,789 | | | | | $ | 22,797 | | |
| | |
Series D
Warrants |
| |
Common Stock
Warrants |
| |
Embedded
Derivative Liabilities |
| |
Contingent
Liabilities |
| |
Total
|
| |||||||||||||||
Balance at December 31, 2023
|
| | | $ | 4,708 | | | | | $ | 8,833 | | | | | $ | 8,927 | | | | | $ | 329 | | | | | $ | 22,797 | | |
Additions
|
| | | | 2,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,418 | | |
Change in fair value included in other (expense) income, net
|
| | | | 756 | | | | | | 2,143 | | | | | | 16,004 | | | | | | (329) | | | | | | 18,574 | | |
Balance at December 31, 2024
|
| | | $ | 7,882 | | | | | $ | 10,976 | | | | | $ | 24,931 | | | | | $ | — | | | | | $ | 43,789 | | |
| | |
Series D
Warrants |
| |
Embedded
Derivative Liability |
| |||
Interest rate
|
| | | | — | | | |
6.0%
|
|
Risk-free rate
|
| | | | 4.2% | | | |
4.2% – 4.3%
|
|
Discount rate
|
| | | | — | | | |
40.0%
|
|
Illiquidity Discount
|
| | | | — | | | |
10.0%
|
|
Probability weight
|
| | | | 10.0% | | | |
2.5% – 60.0%
|
|
Expected volatility
|
| | | | 65.0% | | | |
65.0%
|
|
Expected term (years)
|
| | | | 0.5 | | | |
0.5 – 2.0
|
|
| | |
As of
|
| |||||||||
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Prepaid expenses and events
|
| | | $ | 2,934 | | | | | $ | 1,755 | | |
Creative production advances
|
| | | | 1,048 | | | | | | 624 | | |
Deferred offering costs
|
| | | | 4,825 | | | | | | 5,588 | | |
Income tax overpayment
|
| | | | 18 | | | | | | 1,381 | | |
Other
|
| | | | 106 | | | | | | 29 | | |
Total
|
| | | $ | 8,931 | | | | | $ | 9,377 | | |
| | |
As of
|
| |||||||||
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Internal use software
|
| | | $ | 28,894 | | | | | $ | 20,048 | | |
Less: Accumulated amortization
|
| | | | (16,448) | | | | | | (11,887) | | |
Internal use software, net
|
| | | $ | 12,446 | | | | | $ | 8,161 | | |
|
2025
|
| | | $ | 5,845 | | |
|
2026
|
| | | | 4,308 | | |
|
2027
|
| | | | 2,293 | | |
|
Thereafter
|
| | | | — | | |
|
Total future amortization expense
|
| | | $ | 12,446 | | |
| | | | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||
| | |
Weighted Average
Amortizable Life in Years |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| ||||||||||||
Intangible assets subject to amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer contracts
|
| |
2
|
| | | $ | 1,900 | | | | | $ | (1,900) | | | | | $ | 1,900 | | | | | $ | (1,900) | | |
Customer relationships
|
| |
10
|
| | | | 9,400 | | | | | | (2,820) | | | | | | 9,400 | | | | | | (1,880) | | |
Content creator network
|
| |
2
|
| | | | 20,300 | | | | | | (20,300) | | | | | | 20,300 | | | | | | (20,300) | | |
Trademarks and trade name
|
| |
10
|
| | | | 8,500 | | | | | | (2,550) | | | | | | 8,500 | | | | | | (1,700) | | |
Developed technology
|
| |
5
|
| | | | 4,200 | | | | | | (2,520) | | | | | | 4,200 | | | | | | (1,680) | | |
| | | | | | | | 44,300 | | | | | | (30,090) | | | | | | 44,300 | | | | | | (27,460) | | |
Intangible assets not subject to amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Domain names
|
| |
—
|
| | | | 1,142 | | | | | | — | | | | | | 1,142 | | | | | | — | | |
| | | | | | | $ | 45,442 | | | | | $ | (30,090) | | | | | $ | 45,442 | | | | | $ | (27,460) | | |
|
2025
|
| | | $ | 2,630 | | |
|
2026
|
| | | | 2,630 | | |
|
2027
|
| | | | 1,790 | | |
|
2028
|
| | | | 1,790 | | |
|
2029
|
| | | | 1,790 | | |
|
Thereafter
|
| | | | 3,580 | | |
|
Total
|
| | | $ | 14,210 | | |
|
Gross carrying value of Convertible Notes
|
| | | $ | 47,100 | | |
|
Discount for fair value of Series D Warrants at issuance
|
| | | | (4,708) | | |
|
Discount for fair value of embedded derivative liability at issuance
|
| | | | (8,927) | | |
|
Net carrying value of Convertible Notes at issuance
|
| | | $ | 33,465 | | |
|
Discount for fair value of Series D Warrants at modification
|
| | | | (2,418) | | |
|
Interest accrued to date
|
| | | | 5,204 | | |
|
Accretion of warrant and embedded derivative discount to date
|
| | | | 13,419 | | |
|
Net carrying value of Convertible Notes as of December 31, 2024
|
| | | $ | 49,670 | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Income taxes payable
|
| | | $ | 3,412 | | | | | $ | 28 | | |
Deferred revenue
|
| | | | 8,966 | | | | | | 3,751 | | |
Other
|
| | | | 886 | | | | | | 381 | | |
Total other current liabilities
|
| | | $ | 13,264 | | | | | $ | 4,160 | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Income taxes payable
|
| | | $ | 3,351 | | | | | $ | 1,205 | | |
Contingent liability
|
| | | | — | | | | | | 329 | | |
Total other non-current liabilities
|
| | | $ | 3,351 | | | | | $ | 1,534 | | |
| | |
2023
|
| |||
Operating lease cost
|
| | | $ | 749 | | |
Short-term lease cost
|
| | | | 3 | | |
Variable lease cost
|
| | | | 159 | | |
| | | | $ | 911 | | |
| | |
2023
|
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 796 | | |
| | |
Shares
|
| |
Amounts
|
| ||||||||||||||||||
| | |
Authorized
|
| |
Issued and
Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| ||||||||||||
Series A Preferred Stock
|
| | | | 5,537,174 | | | | | | 2,061,950 | | | | | $ | 524 | | | | | $ | 592 | | |
Series B Preferred Stock
|
| | | | 9,010,723 | | | | | | 8,281,060 | | | | | | 7,251 | | | | | | 3,876 | | |
Series B-1 Preferred Stock
|
| | | | 11,500,000 | | | | | | 10,150,596 | | | | | | 7,666 | | | | | | 7,666 | | |
Series B-2 Preferred Stock
|
| | | | 7,500,000 | | | | | | 6,502,453 | | | | | | 5,978 | | | | | | 5,978 | | |
Series C Preferred Stock
|
| | | | 13,193,334 | | | | | | 9,827,567 | | | | | | 28,924 | | | | | | 28,924 | | |
Series D Preferred Stock
|
| | | | 8,762,773 | | | | | | 5,170,396 | | | | | | 118,545 | | | | | | 118,740 | | |
| | | | | 55,504,004 | | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | $ | 165,776 | | |
| | |
Shares
|
| |
Amounts
|
| ||||||||||||||||||
|
Authorized
|
| |
Issued and
Outstanding |
| |
Carrying Value
|
| |
Liquidation
Preference |
| ||||||||||||||
Series A Preferred Stock
|
| | | | 5,537,174 | | | | | | 2,061,950 | | | | | $ | 524 | | | | | $ | 592 | | |
Series B Preferred Stock
|
| | | | 9,010,723 | | | | | | 8,281,060 | | | | | | 7,251 | | | | | | 3,876 | | |
Series B-1 Preferred Stock
|
| | | | 11,500,000 | | | | | | 10,150,596 | | | | | | 7,666 | | | | | | 7,666 | | |
Series B-2 Preferred Stock
|
| | | | 7,500,000 | | | | | | 6,502,453 | | | | | | 5,978 | | | | | | 5,978 | | |
Series C Preferred Stock
|
| | | | 13,193,334 | | | | | | 9,827,567 | | | | | | 28,924 | | | | | | 28,924 | | |
Series D Preferred Stock
|
| | | | 7,565,314 | | | | | | 5,170,396 | | | | | | 118,545 | | | | | | 118,740 | | |
| | | | | 54,306,545 | | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | $ | 165,776 | | |
| | |
Number of
Options Outstanding |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Contractual Term (In Years) |
| ||||||
Outstanding at January 1, 2024
|
| | | | 14,508,814 | | | | | $ | 6.10 | | | |
7.2
|
|
Granted
|
| | | | 728,230 | | | | | | 17.80 | | | | | |
Exercised
|
| | | | (881,384) | | | | | | 0.56 | | | | | |
Forfeited
|
| | | | (487,846) | | | | | | 7.58 | | | | | |
Outstanding at December 31, 2024
|
| | | | 13,867,814 | | | | | $ | 6.76 | | | |
8.2
|
|
Exercisable at December 31, 2024
|
| | | | 10,736,847 | | | | | $ | 5.39 | | | |
6.4
|
|
Vested and expected to vest at December 31, 2024
|
| | | | 13,292,082 | | | | | $ | 6.56 | | | |
6.7
|
|
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
Expected stock price volatility
|
| | | | 66.96% | | | | | | 70.98% | | |
Risk-free interest rate
|
| | | | 4.23% | | | | | | 4.01% | | |
Expected term (years)
|
| | | | 6.0 | | | | | | 5.9 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cost of revenue
|
| | | $ | 948 | | | | | | 1,281 | | |
Technology and development
|
| | | | 2,250 | | | | | | 1,604 | | |
Sales and marketing
|
| | | | 3,764 | | | | | | 2,937 | | |
General and administrative
|
| | | | 24,237 | | | | | | 28,994 | | |
Total
|
| | | $ | 31,199 | | | | | | 34,816 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,461 | | | | | $ | 149 | | |
State
|
| | | | 2,289 | | | | | | 339 | | |
| | | | | 5,750 | | | | | | 448 | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | 36 | | | | | | 88 | | |
State
|
| | | | — | | | | | | — | | |
| | | | | 36 | | | | | | 88 | | |
Total income tax expense
|
| | | $ | 5,786 | | | | | $ | 577 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Tax provision at U.S. Federal statutory rates
|
| | | | 21.0% | | | | | | 21.0% | | |
State income taxes net of federal benefit
|
| | | | 12.1% | | | | | | 2.4% | | |
General Business Credits
|
| | | | 11.6% | | | | | | 7.9% | | |
Non-deductible permanent items
|
| | | | 2.9% | | | | | | (5.4)% | | |
FIN 48
|
| | | | (2.0)% | | | | | | (2.0)% | | |
Stock options
|
| | | | (3.5)% | | | | | | (1.9)% | | |
Embedded derivative liability
|
| | | | (14.9)% | | | | | | 0.0% | | |
Change in valuation allowance
|
| | | | (48.6)% | | | | | | (23.1)% | | |
Effective income tax rate
|
| | | | (21.4)% | | | | | | (1.1)% | | |
| | |
As of
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 375 | | | | | $ | 201 | | |
Accrued liabilities
|
| | | | 3,317 | | | | | | 2,191 | | |
Net operating loss carryforwards
|
| | | | 6,084 | | | | | | 7,435 | | |
Stock-based compensation
|
| | | | 27,947 | | | | | | 19,052 | | |
Fixed assets
|
| | | | 1 | | | | | | — | | |
Interest limitation
|
| | | | — | | | | | | 976 | | |
Capitalized costs under Section 174
|
| | | | 14,019 | | | | | | 7,243 | | |
Intangible assets
|
| | | | — | | | | | | 398 | | |
Research and development credits
|
| | | | 675 | | | | | | 3,030 | | |
Other
|
| | | | 400 | | | | | | 207 | | |
Total gross deferred tax assets
|
| | | | 52,818 | | | | | | 40,733 | | |
Valuation allowance
|
| | | | (49,035) | | | | | | (35,865) | | |
Deferred tax assets net of valuation allowance
|
| | | | 3,783 | | | | | | 4,868 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Fixed assets
|
| | | | (20) | | | | | | (34) | | |
Intangible assets
|
| | | | (3,887) | | | | | | (4,924) | | |
Total gross deferred tax liabilities
|
| | | | (3,907) | | | | | | (4,958) | | |
Net deferred income taxes
|
| | | $ | (124) | | | | | $ | (90) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Uncertain tax liabilities, beginning of period
|
| | | $ | 1,171 | | | | | $ | 927 | | |
Gross increases related to prior period tax positions
|
| | | | 480 | | | | | | 337 | | |
Reductions, settlements and adjustments
|
| | | | — | | | | | | (128) | | |
Gross increases related to current year tax positions
|
| | | | 1,701 | | | | | | 35 | | |
Uncertain tax liabilities, end of period
|
| | | $ | 3,351 | | | | | $ | 1,171 | | |
| | |
As of
March 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 82,262 | | | | | $ | 82,562 | | |
Accounts receivable, net of allowance for expected credit losses of $1,670 and $1,369 at March 31, 2025 and December 31, 2024, respectively
|
| | | | 65,847 | | | | | | 66,900 | | |
Prepaid expenses and other current assets (includes $3,384 and $0 from related parties at March 31, 2025 and December 31, 2024, respectively)
|
| | | | 15,881 | | | | | | 8,931 | | |
Held for sale assets, net
|
| | | | 2,605 | | | | | | — | | |
Total current assets
|
| | | | 166,595 | | | | | | 158,393 | | |
Internal use software, net
|
| | | | 14,069 | | | | | | 12,446 | | |
Property and equipment, net
|
| | | | — | | | | | | 100 | | |
Intangible assets, net
|
| | | | 14,694 | | | | | | 15,352 | | |
Goodwill
|
| | | | 51,903 | | | | | | 51,903 | | |
Other assets, non-current
|
| | | | 552 | | | | | | 550 | | |
Total Assets
|
| | | $ | 247,813 | | | | | $ | 238,744 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 66,004 | | | | | $ | 63,564 | | |
Accrued payroll and related liabilities
|
| | | | 3,424 | | | | | | 3,238 | | |
Short-term note payable
|
| | | | — | | | | | | 579 | | |
Convertible debt (includes $23,425 and $22,673 to related parties at March 31, 2025 and December 31, 2024, respectively)
|
| | | | 51,316 | | | | | | 49,670 | | |
Embedded derivative liability
|
| | | | 41,505 | | | | | | 24,931 | | |
Other current liabilities
|
| | | | 5,808 | | | | | | 13,264 | | |
Held for sale liabilities
|
| | | | 2,605 | | | | | | — | | |
Total current liabilities
|
| | | | 170,662 | | | | | | 155,246 | | |
Warrant liabilities
|
| | | | 18,819 | | | | | | 18,858 | | |
Other liabilities, non-current
|
| | | | 3,351 | | | | | | 3,351 | | |
Total liabilities
|
| | | | 192,832 | | | | | | 177,455 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.0001 par value; 55,504,004 shares
authorized at March 31, 2025 and December 31, 2024; 41,994,022 shares issued and outstanding at March 31, 2025 and December 31, 2024; liquidation preference of $165,776 |
| | | | 168,888 | | | | | | 168,888 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock – $0.0001 par value: 104,100,000 shares authorized at March 31, 2025
and December 31, 2024; 16,441,170 and 14,247,476 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively |
| | | | 2 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 162,059 | | | | | | 147,255 | | |
Notes receivable from employees
|
| | | | (175) | | | | | | (173) | | |
Accumulated deficit
|
| | | | (275,793) | | | | | | (254,682) | | |
Total stockholders’ deficit
|
| | | | (113,907) | | | | | | (107,599) | | |
Total liabilities, redeemable convertible preferred stock and stockholders’ deficit
|
| | | $ | 247,813 | | | | | $ | 238,744 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Revenue
|
| | | $ | 64,512 | | | | | $ | 43,811 | | |
Cost of revenues
|
| | | | 19,835 | | | | | | 15,012 | | |
Gross profit
|
| | | | 44,677 | | | | | | 28,799 | | |
Operating expenses: | | | | | | | | | | | | | |
Technology and development
|
| | | | 9,608 | | | | | | 7,806 | | |
Sales and marketing
|
| | | | 21,664 | | | | | | 17,286 | | |
General and administrative
|
| | | | 20,471 | | | | | | 12,662 | | |
Amortization of acquired intangibles
|
| | | | 658 | | | | | | 658 | | |
Total operating expenses
|
| | | | 52,401 | | | | | | 38,412 | | |
Operating loss
|
| | | | (7,724) | | | | | | (9,613) | | |
Other expense: | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (1,155) | | | | | | (2,943) | | |
Other expense, net
|
| | | | (16,541) | | | | | | (3,132) | | |
Total other expense
|
| | | | (17,696) | | | | | | (6,075) | | |
Loss before income tax provision
|
| | | | (25,420) | | | | | | (15,688) | | |
Income tax (benefit) expense
|
| | | | (4,309) | | | | | | 11 | | |
Net loss
|
| | | $ | (21,111) | | | | | $ | (15,699) | | |
Net loss attributable to common stockholders
|
| | | $ | (21,111) | | | | | $ | (15,699) | | |
Earnings per share: | | | | | | | | | | | | | |
Basic and Diluted
|
| | | $ | (1.41) | | | | | $ | (1.17) | | |
Weighted average shares outstanding: | | | | | | | | | | | | | |
Basic and Diluted
|
| | | | 15,024,100 | | | | | | 13,421,654 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Notes
Receivable from Employees |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,400,272 | | | | | $ | 1 | | | | | $ | 115,891 | | | | | $ | — | | | | | $ | (221,805) | | | | | $ | (105,913) | | |
Issuance of common stock upon exercise
of options |
| | | | — | | | | | | — | | | | | | | 39,889 | | | | | | — | | | | | | 78 | | | | | | — | | | | | | — | | | | | | 78 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,803 | | | | | | — | | | | | | — | | | | | | 7,803 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,699) | | | | | | (15,699) | | |
Balance at March 31, 2024
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,440,161 | | | | | $ | 1 | | | | | $ | 123,772 | | | | | $ | — | | | | | $ | (237,504) | | | | | $ | (113,731) | | |
Balance at December 31, 2024
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 14,247,476 | | | | | $ | 1 | | | | | $ | 147,255 | | | | | $ | (173) | | | | | $ | (254,682) | | | | | $ | (107,599) | | |
Issuance of common stock upon exercise
of options |
| | | | — | | | | | | — | | | | | | | 299,640 | | | | | | — | | | | | | 744 | | | | | | — | | | | | | — | | | | | | 744 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 14,060 | | | | | | — | | | | | | — | | | | | | 14,060 | | |
Release of shares due to loan forgiveness
|
| | | | — | | | | | | — | | | | | | | 1,894,054 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Interest accrued on notes receivable from
employees |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | — | | | | | | (2) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,111) | | | | | | (21,111) | | |
Balance at March 31, 2025
|
| | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 16,441,170 | | | | | $ | 2 | | | | | $ | 162,059 | | | | | $ | (175) | | | | | $ | (275,793) | | | | | $ | (113,907) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
(dollars in thousands)
|
| |
2025
|
| |
2024
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,111) | | | | | $ | (15,699) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Stock-based compensation
|
| | | | 14,060 | | | | | | 7,803 | | |
Change in value of embedded derivative
|
| | | | 16,574 | | | | | | 2,568 | | |
Change in value of warrant liabilities
|
| | | | (39) | | | | | | 887 | | |
Change in value of contingent liabilities
|
| | | | — | | | | | | (329) | | |
Depreciation and amortization
|
| | | | 2,144 | | | | | | 1,859 | | |
Accretion of warrant discount on convertible debt
|
| | | | 949 | | | | | | 2,646 | | |
Interest accrued on convertible debt and short-term note payable
|
| | | | 697 | | | | | | 710 | | |
Provision for expected credit losses
|
| | | | 661 | | | | | | 369 | | |
Release of indemnification related to QuickFrame Holdback
|
| | | | (579) | | | | | | — | | |
Interest income for employee loans
|
| | | | (2) | | | | | | — | | |
Change in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (779) | | | | | | 1,362 | | |
Prepaid expenses and other assets
|
| | | | (8,381) | | | | | | (1,994) | | |
Accounts payable and accrued accounts payable
|
| | | | 2,440 | | | | | | (8,000) | | |
Accrued payroll and related
|
| | | | 186 | | | | | | (1,023) | | |
Other liabilities
|
| | | | (4,851) | | | | | | 749 | | |
Net cash provided by (used in) operating activities
|
| | | | 1,969 | | | | | | (8,092) | | |
Cash flows from investing activities:
|
| | | | | | | | | | | | |
Capitalized internal use software costs
|
| | | | (3,013) | | | | | | (1,911) | | |
Net cash used in investing activities
|
| | | | (3,013) | | | | | | (1,911) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payments on revolving credit facility
|
| | | | — | | | | | | (2,000) | | |
Proceeds from exercises of stock options
|
| | | | 744 | | | | | | 78 | | |
Net cash provided by (used in) financing activities
|
| | | | 744 | | | | | | (1,922) | | |
Net decrease in cash
|
| | | | (300) | | | | | | (11,925) | | |
Cash, beginning of period
|
| | | | 82,562 | | | | | | 54,968 | | |
Cash, end of period
|
| | | $ | 82,262 | | | | | $ | 43,043 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | 101 | | |
Cash paid for income taxes
|
| | | | 30 | | | | | | — | | |
| | |
For the Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Numerator | | | | | | | | | | | | | |
Net loss
|
| | | $ | (21,111) | | | | | $ | (15,699) | | |
Numerator for basic EPS – income available to common stockholders
|
| | | $ | (21,111) | | | | | $ | (15,699) | | |
Denominator | | | | | | | | | | | | | |
Denominator for basic EPS – weighted average shares
|
| | | | 15,024,100 | | | | | | 13,421,654 | | |
Denominator for diluted EPS – adjusted weighted average shares and assumed conversions
|
| | | | 15,024,100 | | | | | | 13,421,654 | | |
Basic EPS
|
| | | $ | (1.41) | | | | | $ | (1.17) | | |
Diluted EPS
|
| | | $ | (1.41) | | | | | $ | (1.17) | | |
Anti-Dilutive Securities excluded in the calculation of EPS | | | | | | | | | | | | | |
Stock options
|
| | | | 7,679,093 | | | | | | 8,023,361 | | |
Preferred stock
|
| | | | 41,994,022 | | | | | | 41,994,022 | | |
Warrants
|
| | | | 3,609,157 | | | | | | 1,786,684 | | |
Convertible Debt
|
| | | | 2,292,717 | | | | | | 2,169,654 | | |
Total potentially dilutive shares
|
| | | | 55,574,990 | | | | | | 53,973,722 | | |
| | |
Fair Value
Measured as of |
| |||||||||
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Level 3 | | | | | | | | | | | | | |
Series D warrants
|
| | | | 7,832 | | | | | | 7,882 | | |
Common stock warrants
|
| | | | 10,987 | | | | | | 10,976 | | |
Embedded derivative liabilities
|
| | | | 41,505 | | | | | | 24,931 | | |
Contingent liabilities
|
| | | | — | | | | | | — | | |
Total financial liabilities
|
| | | $ | 60,324 | | | | | $ | 43,789 | | |
| | |
Series D
Warrants |
| |
Common Stock
Warrants |
| |
Embedded
Derivative Liabilities |
| |
Contingent
Liabilities |
| |
Total
|
| |||||||||||||||
Balance at December 31, 2024
|
| | | $ | 7,882 | | | | | $ | 10,976 | | | | | $ | 24,931 | | | | | $ | — | | | | | $ | 43,789 | | |
Change in fair value included in other expense,
net |
| | | | (50) | | | | | | 11 | | | | | | 16,574 | | | | | | — | | | | | | 16,535 | | |
Balance at March 31, 2025
|
| | | $ | 7,832 | | | | | $ | 10,987 | | | | | $ | 41,505 | | | | | $ | — | | | | | $ | 60,324 | | |
| | |
Series D
Warrants |
| |
Embedded
Derivative Liability |
| |||
Interest rate
|
| | | | — | | | |
6.0%
|
|
Risk-free rate
|
| | | | 4.3% | | | |
3.9% – 4.3%
|
|
Discount rate
|
| | | | — | | | |
40.0%
|
|
Illiquidity discount
|
| | | | — | | | |
10.0%
|
|
Probability weight
|
| | | | 10.0% | | | |
1.3% – 75.0%
|
|
Expected volatility
|
| | | | 65.0% | | | |
65.0%
|
|
Expected term (years)
|
| | | | 0.3 | | | |
0.3 – 2.0
|
|
| | |
As of
|
| |||||||||
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Prepaid expenses and events
|
| | | $ | 5,096 | | | | | $ | 2,934 | | |
Creative production advances
|
| | | | 461 | | | | | | 1,048 | | |
Deferred offering costs
|
| | | | 5,894 | | | | | | 4,825 | | |
Withholding receivable from officers
|
| | | | 3,384 | | | | | | — | | |
Income tax receivable
|
| | | | 957 | | | | | | 18 | | |
Other
|
| | | | 89 | | | | | | 106 | | |
Total
|
| | | $ | 15,881 | | | | | $ | 8,931 | | |
| | |
As of
March 31, 2025 |
| |||
Accounts receivable, net
|
| | | $ | 1,171 | | |
Prepaid expenses and other assets
|
| | | | 1,434 | | |
Total held for sale assets, net
|
| | | $ | 2,605 | | |
Other current liabilities
|
| | | | 2,605 | | |
Total held for sale liabilities
|
| | | $ | 2,605 | | |
| | |
As of
|
| |||||||||
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Internal use software
|
| | | $ | 31,908 | | | | | $ | 28,894 | | |
Less: Accumulated amortization
|
| | | | (17,839) | | | | | | (16,448) | | |
Internal use software, net
|
| | | $ | 14,069 | | | | | $ | 12,446 | | |
| | | | | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | |
Weighted Average
Amortizable Life in Years |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| ||||||||||||
Intangible assets subject to amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer contracts
|
| |
2
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,900 | | | | | $ | (1,900) | | |
Customer relationships
|
| |
10
|
| | | | 9,400 | | | | | | (3,055) | | | | | | 9,400 | | | | | | (2,820) | | |
Content creator network
|
| |
2
|
| | | | 20,300 | | | | | | (20,300) | | | | | | 20,300 | | | | | | (20,300) | | |
Trademarks and trade name
|
| |
10
|
| | | | 8,500 | | | | | | (2,763) | | | | | | 8,500 | | | | | | (2,550) | | |
Developed technology
|
| |
5
|
| | | | 4,200 | | | | | | (2,730) | | | | | | 4,200 | | | | | | (2,520) | | |
| | | | | | | | 42,400 | | | | | | (28,848) | | | | | | 44,300 | | | | | | (30,090) | | |
Intangible assets not subject to amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Domain names
|
| |
—
|
| | | | 1,142 | | | | | | — | | | | | | 1,142 | | | | | | — | | |
| | |
|
| | | $ | 43,542 | | | | | $ | (28,848) | | | | | $ | 45,442 | | | | | $ | (30,090) | | |
|
Gross carrying value of Convertible Notes
|
| | | $ | 47,100 | | |
|
Discount for fair value of Series D Warrants at issuance
|
| | | | (4,708) | | |
|
Discount for fair value of embedded derivative liability at issuance
|
| | | | (8,927) | | |
|
Net carrying value of Convertible Notes at issuance
|
| | | $ | 33,465 | | |
|
Discount for fair value of Series D Warrants at modification
|
| | | | (2,418) | | |
|
Interest accrued to date
|
| | | | 5,901 | | |
|
Accretion of warrant and embedded derivative discount to date
|
| | | | 14,368 | | |
|
Net carrying value of Convertible Notes as of March 31, 2025
|
| | | $ | 51,316 | | |
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Income taxes payable
|
| | | $ | — | | | | | $ | 3,412 | | |
Deferred revenue
|
| | | | 5,269 | | | | | | 8,966 | | |
Other
|
| | | | 539 | | | | | | 886 | | |
Total other current liabilities
|
| | | $ | 5,808 | | | | | $ | 13,264 | | |
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Income taxes payable, non-current
|
| | | $ | 3,351 | | | | | $ | 3,351 | | |
Contingent liability
|
| | | | — | | | | | | — | | |
Total other non-current liabilities
|
| | | $ | 3,351 | | | | | $ | 3,351 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Cost of revenue
|
| | | $ | 234 | | | | | $ | 244 | | |
Technology and development
|
| | | | 769 | | | | | | 512 | | |
Sales and marketing
|
| | | | 1,148 | | | | | | 887 | | |
General and administrative
|
| | | | 11,909 | | | | | | 6,160 | | |
Total
|
| | | $ | 14,060 | | | | | $ | 7,803 | | |
|
Expected dividend yield
|
| |
0%
|
|
|
Expected stock price volatility
|
| |
65.1 – 65.2%
|
|
|
Risk-free interest rate
|
| |
4.4%
|
|
|
Expected term (years)
|
| |
6.0 – 6.1
|
|
|
Expected dividend yield
|
| | | | 0% | | |
|
Expected stock price volatility
|
| | | | 60.0% | | |
|
Risk-free interest rate
|
| | | | 4.5% | | |
| | |
Amount
|
| |||
Securities and Exchange Commission registration fee
|
| | | $ | 15,310 | | |
FINRA filing fee
|
| | | | 15,500 | | |
NYSE initial listing fee
|
| | | | * | | |
Accountants’ fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Blue Sky fees and expenses
|
| | | | * | | |
Transfer Agent’s fees and expenses
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Miscellaneous
|
| | | | * | | |
Total expenses
|
| | | $ | * | | |
Exhibit
Number |
| |
Description of Exhibit
|
|
1.1** | | | Form of Underwriting Agreement. | |
3.1* | | | | |
3.2* | | | | |
3.3* | | | | |
3.4* | | | | |
4.1* | | | | |
4.2* | | | | |
4.3#+* | | | | |
4.4#+* | | | | |
5.1** | | | Opinion of Latham & Watkins LLP. | |
10.1* | | | | |
10.2† | | | | |
10.3†* | | | | |
10.4†* | | | | |
10.5†* | | | | |
10.6†* | | | | |
10.7†* | | | | |
10.8†* | | | | |
10.9†* | | | | |
10.10†** | | |
Amended and Restated Offer Letter Agreement between the Registrant and Patrick A. Pohlen, dated , 2025.
|
|
10.11*#+ | | | | |
10.12*#+ | | | | |
10.13*# | | | | |
10.14* | | | | |
10.15* | | | | |
10.16 | | | | |
10.17* | | | |
Exhibit
Number |
| |
Description of Exhibit
|
|
10.18* | | | | |
10.19* | | | | |
10.20# | | | Omnibus Amendment and Note Conversion Agreement, as of April 1, 2025. | |
21.1* | | | | |
23.1 | | | | |
23.2** | | | Consent of Latham & Watkins LLP (included in Exhibit 5.1). | |
24.1* | | | | |
99.1 | | | | |
107.1** | | | Calculation of Registration Fee. | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Mark Douglas
Mark Douglas
|
| | Chief Executive Officer (Principal Executive Officer), Chairman of the Board | | |
April 29, 2025
|
|
|
/s/ Patrick A. Pohlen
Patrick A. Pohlen
|
| | Chief Financial Officer (Principal Financial and Accounting Officer) | | |
April 29, 2025
|
|
|
*
Grant Ries
|
| | Director | | |
April 29, 2025
|
|
|
*
Joe B. Johnson
|
| | Director | | |
April 29, 2025
|
|
|
*
Hadi Partovi
|
| | Director | | |
April 29, 2025
|
|
|
*
Dana Settle
|
| | Director | | |
April 29, 2025
|
|
|
*
Joseph Kaiser
|
| | Director | | |
April 29, 2025
|
|
|
*By:
/s/ Patrick A. Pohlen
Patrick A. Pohlen
Attorney-in-fact |
| | |