| |
Not Applicable
(Translation of Registrant’s Name into English)
|
|
| |
Republic of Italy
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7370
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification No.) |
|
| |
Jeffrey H. Lawlis
Ian D. Schuman M. Ryan Benedict Jennifer M. Gascoyne Latham & Watkins (London) LLP 99 Bishopsgate London EC2M 3XF United Kingdom Tel: +44.20.7710.1000 |
| |
Rod Miller
David Dixter Milbank LLP 55 Hudson Yards New York, NY 10001 United States of America +1 (212) 530-5000 |
|
| | | | | | ii | | | |
| | | | | | vi | | | |
| | | | | | vii | | | |
| | | | | | ix | | | |
| | | | | | 1 | | | |
| | | | | | 12 | | | |
| | | | | | 14 | | | |
| | | | | | 18 | | | |
| | | | | | 61 | | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 64 | | | |
| | | | | | 65 | | | |
| | | | | | 67 | | | |
| | | | | | 101 | | | |
| | | | | | 132 | | | |
| | | | | | 140 | | | |
| | | | | | 154 | | | |
| | | | | | 156 | | | |
| | | | | | 159 | | | |
| | | | | | 176 | | | |
| | | | | | 178 | | | |
| | | | | | 191 | | | |
| | | | | | 198 | | | |
| | | | | | 199 | | | |
| | | | | | 200 | | | |
| | | | | | 201 | | | |
| | | | | | 202 | | | |
| | | | | | F-1 | | |
| | | | |
Year ended December 31,
|
| |
Three months ended
March 31, |
| ||||||||||||||||||||||||
| |
Thousands, except per-share data
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| |||||||||||||||
| | Revenue | | | | $ | 387,067 | | | | | $ | 671,053 | | | | | $ | 1,306,404 | | | | | $ | 258,946 | | | | | $ | 601,321 | | |
| | Cost of revenue | | | | $ | 150,550 | | | | | $ | 242,202 | | | | | $ | 449,134 | | | | | $ | 93,503 | | | | | $ | 193,117 | | |
| | Gross profit | | | | $ | 236,518 | | | | | $ | 428,851 | | | | | $ | 857,270 | | | | | $ | 165,443 | | | | | $ | 408,204 | | |
| | Research and development expense | | | | $ | 51,792 | | | | | $ | 92,557 | | | | | $ | 120,737 | | | | | $ | 43,759 | | | | | $ | 94,396 | | |
| | Sales and marketing expense | | | | $ | 42,636 | | | | | $ | 79,191 | | | | | $ | 131,728 | | | | | $ | 37,318 | | | | | $ | 58,551 | | |
| | General and administrative expense | | | | $ | 57,823 | | | | | $ | 129,752 | | | | | $ | 326,953 | | | | | $ | 88,979 | | | | | $ | 135,085 | | |
| | Operating income (loss) | | | | $ | 84,267 | | | | | $ | 127,352 | | | | | $ | 277,851 | | | | | $ | (4,615) | | | | | $ | 120,171 | | |
| | Interest expense | | | | $ | 17,173 | | | | | $ | 32,605 | | | | | $ | 142,601 | | | | | $ | 19,316 | | | | | $ | 93,184 | | |
| | Other expense (income) | | | | $ | 9,585 | | | | | $ | (10,090) | | | | | $ | 24,072 | | | | | $ | 3,989 | | | | | $ | (49,344) | | |
| | Income (loss) before tax | | | | $ | 57,509 | | | | | $ | 104,837 | | | | | $ | 111,178 | | | | | $ | (27,919) | | | | | $ | 76,331 | | |
| | Income tax expense (benefit) | | | | $ | (103,134) | | | | | $ | 15,840 | | | | | $ | 111,382 | | | | | $ | 84,286 | | | | | $ | 48,866 | | |
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | | | | $ | (112,205) | | | | | $ | 27,465 | | |
| | Net income (loss) attributable to non-controlling interests | | | | $ | (130) | | | | | $ | (516) | | | | | $ | (68) | | | | | $ | (37) | | | | | $ | — | | |
| | Net income (loss) attributable to Bending Spoons shareholders | | | | $ | 160,773 | | | | | $ | 89,513 | | | | | $ | (137) | | | | | $ | (112,169) | | | | | $ | 27,465 | | |
| |
Earnings (loss) per share attributable to Bending Spoons shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Basic
|
| | | $ | 0.32 | | | | | $ | 0.16 | | | | | $ | (0.00) | | | | | $ | (0.19) | | | | | $ | 0.05 | | |
| |
Diluted
|
| | | $ | 0.31 | | | | | $ | 0.15 | | | | | $ | (0.00) | | | | | $ | (0.19) | | | | | $ | 0.04 | | |
| | | | |
Year ended December 31,
|
| |
Three months ended
March 31, |
| ||||||||||||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
20261
|
| |||||||||||||||
| | Net cash from operating activities1 | | | | $ | 59,154 | | | | | $ | 204,895 | | | | | $ | 290,600 | | | | | $ | 21,350 | | | | | $ | 75,654 | | |
| | Net cash from investing activities1 | | | | $ | (170,294) | | | | | $ | (889,654) | | | | | $ | (1,851,874) | | | | | $ | (485,746) | | | | | $ | (1,647,942) | | |
| | Net cash from financing activities | | | | $ | 110,664 | | | | | $ | 664,044 | | | | | $ | 1,935,932 | | | | | $ | 778,439 | | | | | $ | 1,741,160 | | |
| |
Effect of exchange rate changes on cash and cash equivalents1
|
| | | $ | 3,643 | | | | | $ | (29,623) | | | | | $ | 16,562 | | | | | $ | 11,559 | | | | | $ | (9,993) | | |
| |
Net increase (decrease) in cash, cash equivalents, and restricted
cash1 |
| | | $ | 3,167 | | | | | $ | (50,338) | | | | | $ | 391,220 | | | | | $ | 325,602 | | | | | $ | 158,879 | | |
| |
Cash, cash equivalents, and restricted cash at beginning of period
|
| | | $ | 285,896 | | | | | $ | 289,063 | | | | | $ | 238,723 | | | | | $ | 238,723 | | | | | $ | 629,944 | | |
| | Cash, cash equivalents, and restricted cash at end of period1 | | | | $ | 289,063 | | | | | $ | 238,723 | | | | | $ | 629,944 | | | | | $ | 564,325 | | | | | $ | 788,823 | | |
| | | | |
As of March 31,
2026 |
| |||||||||
| |
Thousands
|
| |
Actual
|
| |
As
adjusted1 |
| ||||||
| | Total current assets | | | | $ | 1,236,144 | | | | | $ | | | |
| | Total assets | | | | $ | 6,982,872 | | | | | $ | | | |
| | Total liabilities | | | | $ | 5,920,182 | | | | | $ | | | |
| | Total shareholders’ equity | | | | $ | 1,062,690 | | | | | $ | | | |
| | Total liabilities and shareholders’ equity | | | | $ | 6,982,872 | | | | | $ | | | |
| | | | |
Year ended December 31,
|
| |
Three months ended
March 31, |
| ||||||||||||||||||||||||
| |
Thousands, except percentages and per-share data
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| |||||||||||||||
| | Adjusted Operating Income | | | | $ | 137,441 | | | | | $ | 299,481 | | | | | $ | 613,247 | | | | | $ | 95,030 | | | | | $ | 308,011 | | |
| | Adjusted Operating Income Margin | | | | | 36% | | | | | | 45% | | | | | | 47% | | | | | | 37% | | | | | | 51% | | |
| | Adjusted Net Income | | | | $ | 95,856 | | | | | $ | 229,364 | | | | | $ | 375,592 | | | | | $ | 48,502 | | | | | $ | 205,977 | | |
| | Adjusted Net Income Margin | | | | | 25% | | | | | | 34% | | | | | | 29% | | | | | | 19% | | | | | | 34% | | |
| | Adjusted Earnings Per Share | | | | $ | 0.18 | | | | | $ | 0.38 | | | | | $ | 0.60 | | | | | $ | 0.08 | | | | | $ | 0.32 | | |
| | | | |
Year ended December 31,
|
| |
Three months ended
March 31, |
| ||||||||||||||||||||||||
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| |||||||||||||||
| | Operating income (loss) | | | | $ | 84,267 | | | | | $ | 127,352 | | | | | $ | 277,851 | | | | | $ | (4,615) | | | | | $ | 120,171 | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 33,809 | | | | | $ | 85,947 | | | | | $ | 150,532 | | | | | $ | 29,719 | | | | | $ | 69,162 | | |
| | Transaction-related expense | | | | $ | 848 | | | | | $ | 31,952 | | | | | $ | 85,466 | | | | | $ | 25,405 | | | | | $ | 37,893 | | |
| | Reorganization-related expense | | | | $ | 13,514 | | | | | $ | 51,792 | | | | | $ | 78,607 | | | | | $ | 44,610 | | | | | $ | 75,759 | | |
| |
Other items not indicative of core or ongoing operating performance
|
| | | $ | 5,003 | | | | | $ | 2,438 | | | | | $ | 20,790 | | | | | $ | (90) | | | | | $ | 5,026 | | |
| | Adjusted Operating Income | | | | $ | 137,441 | | | | | $ | 299,481 | | | | | $ | 613,247 | | | | | $ | 95,030 | | | | | $ | 308,011 | | |
| | Operating income (loss) as a percentage of revenue | | | | | 22% | | | | | | 19% | | | | | | 21% | | | | | | (2)% | | | | | | 20% | | |
| | Adjusted Operating Income Margin | | | | | 36% | | | | | | 45% | | | | | | 47% | | | | | | 37% | | | | | | 51% | | |
| | | | |
Year ended December 31,
|
| |
Three months ended
March 31, |
| ||||||||||||||||||||||||
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| |||||||||||||||
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | | | | $ | (112,205) | | | | | $ | 27,465 | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 33,809 | | | | | $ | 85,947 | | | | | $ | 150,532 | | | | | $ | 29,719 | | | | | $ | 69,162 | | |
| | Transaction-related expense | | | | $ | 848 | | | | | $ | 31,952 | | | | | $ | 85,466 | | | | | $ | 25,405 | | | | | $ | 37,893 | | |
| | Reorganization-related expense | | | | $ | 13,514 | | | | | $ | 51,792 | | | | | $ | 78,607 | | | | | $ | 44,610 | | | | | $ | 75,759 | | |
| |
Other items not indicative of core or ongoing operating performance
|
| | | $ | (98,069) | | | | | $ | 18,872 | | | | | $ | 151,084 | | | | | $ | 87,834 | | | | | $ | 5,026 | | |
| | Income tax effect | | | | $ | (14,889) | | | | | $ | (48,196) | | | | | $ | (89,892) | | | | | $ | (26,860) | | | | | $ | (9,328) | | |
| | Adjusted Net Income | | | | $ | 95,856 | | | | | $ | 229,364 | | | | | $ | 375,592 | | | | | $ | 48,502 | | | | | $ | 205,977 | | |
| | Net income (loss) as a percentage of revenue | | | | | 42% | | | | | | 13% | | | | | | (0)% | | | | | | (43)% | | | | | | 5% | | |
| | Adjusted Net Income Margin | | | | | 25% | | | | | | 34% | | | | | | 29% | | | | | | 19% | | | | | | 34% | | |
| | | | |
Year ended December 31,
|
| |
Three months ended
March 31, |
| ||||||||||||||||||||||||
| |
Per-share
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2025
|
| |
2026
|
| |||||||||||||||
| | Diluted earnings (loss) per share | | | | $ | 0.31 | | | | | $ | 0.15 | | | | | $ | (0.00) | | | | | $ | (0.19) | | | | | $ | 0.04 | | |
| |
Effect of dilution excluded from diluted earnings (loss) per share
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.00 | | | | | $ | 0.01 | | | | | $ | — | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 0.06 | | | | | $ | 0.14 | | | | | $ | 0.24 | | | | | $ | 0.05 | | | | | $ | 0.11 | | |
| | Transaction-related expense | | | | $ | 0.00 | | | | | $ | 0.05 | | | | | $ | 0.14 | | | | | $ | 0.04 | | | | | $ | 0.06 | | |
| | Reorganization-related expense | | | | $ | 0.03 | | | | | $ | 0.09 | | | | | $ | 0.13 | | | | | $ | 0.07 | | | | | $ | 0.12 | | |
| |
Other items not indicative of core or ongoing operating performance
|
| | | $ | (0.19) | | | | | $ | 0.03 | | | | | $ | 0.24 | | | | | $ | 0.14 | | | | | $ | 0.01 | | |
| | Income tax effect | | | | $ | (0.03) | | | | | $ | (0.08) | | | | | $ | (0.14) | | | | | $ | (0.04) | | | | | $ | (0.01) | | |
| | Adjusted Earnings per Share | | | | $ | 0.18 | | | | | $ | 0.38 | | | | | $ | 0.60 | | | | | $ | 0.08 | | | | | $ | 0.32 | | |
| | | | |
As of March 31, 2026
|
| |||||||||
| |
Thousands
|
| |
Actual
|
| |
As
adjusted1 |
| ||||||
| | Cash and cash equivalents | | | | $ | 740,823 | | | | | $ | | | |
| | Total debt, including current portion | | | | $ | 4,356,067 | | | | | $ | | | |
| | Shareholders’ equity: | | | | | | | | | | | | | |
| |
Common stock: authorized shares with no par value; shares issued at
|
| | | $ | 1,476 | | | | | $ | | | |
| |
Additional paid-in capital
|
| | | $ | 703,048 | | | | | $ | | | |
| |
Accumulated other comprehensive income (loss)
|
| | | $ | 6,064 | | | | | $ | | | |
| |
Retained earnings
|
| | | $ | 352,101 | | | | | $ | | | |
| |
Total shareholders’ equity
|
| | | $ | 1,062,690 | | | | | $ | | | |
| | Total capitalization | | | | $ | 5,418,757 | | | | | $ | | | |
| | Assumed initial public offering price | | |
|
| | | $ | | | |
| | Net tangible book value per ordinary share as of March 31, 2026 | | | | | | | $ | | | |
| | Increase in net tangible book value per ordinary share attributable to this offering | | | | | | | $ | | | |
| | As-adjusted net tangible book value per ordinary share after this offering | | | | | | | $ | | | |
| | Dilution in net tangible book value per ordinary share to new investors in this offering | | | | | | | $ | | | |
| | | | |
Ordinary shares
purchased |
| |
Total consideration
|
| |
Average
price per ordinary share |
| |||||||||||||||||||||
| | | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | Existing shareholders | | | | | | | | | | | | | | | | $ | | | | | | | | | | | $ | | | | |
| | New investors | | | | | | | | | | | | | | $ | | | | | | | | | | $ | | | |||||
| | Total | | | | | | | | | | | | | | | | $ | | | | | | | | | | | $ | | | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Revenue | | | | $ | 387,067 | | | | | $ | 671,053 | | | | | $ | 1,306,404 | | | | | | 73% | | | | | | 95% | | |
| | Cost of revenue | | | | $ | 150,550 | | | | | $ | 242,202 | | | | | $ | 449,134 | | | | | | 61% | | | | | | 85% | | |
| | Gross profit | | | | $ | 236,518 | | | | | $ | 428,851 | | | | | $ | 857,270 | | | | | | 81% | | | | | | 100% | | |
| | Research and development expense | | | | $ | 51,792 | | | | | $ | 92,557 | | | | | $ | 120,737 | | | | | | 79% | | | | | | 30% | | |
| | Sales and marketing expense | | | | $ | 42,636 | | | | | $ | 79,191 | | | | | $ | 131,728 | | | | | | 86% | | | | | | 66% | | |
| | General and administrative expense | | | | $ | 57,823 | | | | | $ | 129,752 | | | | | $ | 326,953 | | | | | | 124% | | | | | | 152% | | |
| | Operating income | | | | $ | 84,267 | | | | | $ | 127,352 | | | | | $ | 277,851 | | | | | | 51% | | | | | | 118% | | |
| | Interest expense | | | | $ | 17,173 | | | | | $ | 32,605 | | | | | $ | 142,601 | | | | | | 90% | | | | | | 337% | | |
| | Other expense (income) | | | | $ | 9,585 | | | | | $ | (10,090) | | | | | $ | 24,072 | | | | | | nm | | | | | | nm | | |
| | Income before tax | | | | $ | 57,509 | | | | | $ | 104,837 | | | | | $ | 111,178 | | | | | | 82% | | | | | | 6% | | |
| | Income tax expense (benefit) | | | | $ | (103,134) | | | | | $ | 15,840 | | | | | $ | 111,382 | | | | | | nm | | | | | | 603% | | |
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | | | | | (45)% | | | | | | nm | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Revenue | | | | $ | 387,067 | | | | | $ | 671,053 | | | | | $ | 1,306,404 | | | | | | 73% | | | | | | 95% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Cost of revenue | | | | $ | 150,550 | | | | | $ | 242,202 | | | | | $ | 449,134 | | | | | | 61% | | | | | | 85% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Research and development expense | | | | $ | 51,792 | | | | | $ | 92,557 | | | | | $ | 120,737 | | | | | | 79% | | | | | | 30% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Sales and marketing expense | | | | $ | 42,636 | | | | | $ | 79,191 | | | | | $ | 131,728 | | | | | | 86% | | | | | | 66% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | General and administrative expense | | | | $ | 57,823 | | | | | $ | 129,752 | | | | | $ | 326,953 | | | | | | 124% | | | | | | 152% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Interest expense | | | | $ | 17,173 | | | | | $ | 32,605 | | | | | $ | 142,601 | | | | | | 90% | | | | | | 337% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Other expense (income) | | | | $ | 9,585 | | | | | $ | (10,090) | | | | | $ | 24,072 | | | | | | nm | | | | | | nm | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Income tax expense (benefit) | | | | $ | (103,134) | | | | | $ | 15,840 | | | | | $ | 111,382 | | | | | | nm | | | | | | 603% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Revenue | | | | $ | 258,946 | | | | | $ | 601,321 | | | | | | 132% | | |
| | Cost of revenue | | | | $ | 93,503 | | | | | $ | 193,117 | | | | | | 107% | | |
| | Gross profit | | | | $ | 165,443 | | | | | $ | 408,204 | | | | | | 147% | | |
| | Research and development expense | | | | $ | 43,759 | | | | | $ | 94,396 | | | | | | 116% | | |
| | Sales and marketing expense | | | | $ | 37,318 | | | | | $ | 58,551 | | | | | | 57% | | |
| | General and administrative expense | | | | $ | 88,979 | | | | | $ | 135,085 | | | | | | 52% | | |
| | Operating income (loss) | | | | $ | (4,615) | | | | | $ | 120,171 | | | | | | nm | | |
| | Interest expense | | | | $ | 19,316 | | | | | $ | 93,184 | | | | | | 382% | | |
| | Other expense (income) | | | | $ | 3,989 | | | | | $ | (49,344) | | | | | | nm | | |
| | Income (loss) before tax | | | | $ | (27,919) | | | | | $ | 76,331 | | | | | | nm | | |
| | Income tax expense (benefit) | | | | $ | 84,286 | | | | | $ | 48,866 | | | | | | (42)% | | |
| | Net income (loss) | | | | $ | (112,205) | | | | | $ | 27,465 | | | | | | nm | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Revenue | | | | $ | 258,946 | | | | | $ | 601,321 | | | | | | 132% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Cost of revenue | | | | $ | 93,503 | | | | | $ | 193,117 | | | | | | 107% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Research and development expense | | | | $ | 43,759 | | | | | $ | 94,396 | | | | | | 116% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Sales and marketing expense | | | | $ | 37,318 | | | | | $ | 58,551 | | | | | | 57% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | General and administrative expense | | | | $ | 88,979 | | | | | $ | 135,085 | | | | | | 52% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Interest expense | | | | $ | 19,316 | | | | | $ | 93,184 | | | | | | 382% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Other expense (income) | | | | $ | 3,989 | | | | | $ | (49,344) | | | | | | nm | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Income tax expense (benefit) | | | | $ | 84,286 | | | | | $ | 48,866 | | | | | | (42)% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Operating income | | | | $ | 84,267 | | | | | $ | 127,352 | | | | | $ | 277,851 | | | | | | 51% | | | | | | 118% | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 33,809 | | | | | $ | 85,947 | | | | | $ | 150,532 | | | | | | 154% | | | | | | 75% | | |
| | Transaction-related expense | | | | $ | 848 | | | | | $ | 31,952 | | | | | $ | 85,466 | | | | | | nm | | | | | | 167% | | |
| | Reorganization-related expense | | | | $ | 13,514 | | | | | $ | 51,792 | | | | | $ | 78,607 | | | | | | 283% | | | | | | 52% | | |
| |
Other items not indicative of core or ongoing operating performance
|
| | | $ | 5,003 | | | | | $ | 2,438 | | | | | $ | 20,790 | | | | | | (51)% | | | | | | 753% | | |
| | Adjusted Operating Income | | | | $ | 137,441 | | | | | $ | 299,481 | | | | | $ | 613,247 | | | | | | 118% | | | | | | 105% | | |
| | Operating income as a percentage of revenue | | | | | 22% | | | | | | 19% | | | | | | 21% | | | | | | (3) pp | | | | | | 2 pp | | |
| | Adjusted Operating Income Margin | | | | | 36% | | | | | | 45% | | | | | | 47% | | | | | | 9 pp | | | | | | 2 pp | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Operating income (loss) | | | | $ | (4,615) | | | | | $ | 120,171 | | | | | | nm | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 29,719 | | | | | $ | 69,162 | | | | | | 133% | | |
| | Transaction-related expense | | | | $ | 25,405 | | | | | $ | 37,893 | | | | | | 49% | | |
| | Reorganization-related expense | | | | $ | 44,610 | | | | | $ | 75,759 | | | | | | 70% | | |
| | Other items not indicative of core or ongoing operating performance | | | | $ | (90) | | | | | $ | 5,026 | | | | | | nm | | |
| | Adjusted Operating Income | | | | $ | 95,030 | | | | | $ | 308,011 | | | | | | 224% | | |
| | Operating income (loss) as a percentage of revenue | | | | | (2)% | | | | | | 20% | | | | | | 22 pp | | |
| | Adjusted Operating Income Margin | | | | | 37% | | | | | | 51% | | | | | | 15 pp | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | | | | | (45)% | | | | | | nm | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 33,809 | | | | | $ | 85,947 | | | | | $ | 150,532 | | | | | | 154% | | | | | | 75% | | |
| | Transaction-related expense | | | | $ | 848 | | | | | $ | 31,952 | | | | | $ | 85,466 | | | | | | nm | | | | | | 167% | | |
| | Reorganization-related expense | | | | $ | 13,514 | | | | | $ | 51,792 | | | | | $ | 78,607 | | | | | | 283% | | | | | | 52% | | |
| |
Other items not indicative of core or ongoing operating performance
|
| | | $ | (98,069) | | | | | $ | 18,872 | | | | | $ | 151,084 | | | | | | nm | | | | | | 701% | | |
| | Income tax effect | | | | $ | (14,889) | | | | | $ | (48,196) | | | | | $ | (89,892) | | | | | | 224% | | | | | | 87% | | |
| | Adjusted Net Income | | | | $ | 95,856 | | | | | $ | 229,364 | | | | | $ | 375,592 | | | | | | 139% | | | | | | 64% | | |
| | Net income (loss) as a percentage of revenue | | | | | 42% | | | | | | 13% | | | | | | (0)% | | | | | | (28) pp | | | | | | (13) pp | | |
| | Adjusted Net Income Margin | | | | | 25% | | | | | | 34% | | | | | | 29% | | | | | | 9 pp | | | | | | (5) pp | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Net income (loss) | | | | $ | (112,205) | | | | | $ | 27,465 | | | | | | nm | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 29,719 | | | | | $ | 69,162 | | | | | | 133% | | |
| | Transaction-related expense | | | | $ | 25,405 | | | | | $ | 37,893 | | | | | | 49% | | |
| | Reorganization-related expense | | | | $ | 44,610 | | | | | $ | 75,759 | | | | | | 70% | | |
| | Other items not indicative of core or ongoing operating performance | | | | $ | 87,834 | | | | | $ | 5,026 | | | | | | (94)% | | |
| | Income tax effect | | | | $ | (26,860) | | | | | $ | (9,328) | | | | | | (65)% | | |
| | Adjusted Net Income | | | | $ | 48,502 | | | | | $ | 205,977 | | | | | | 325% | | |
| | Net income (loss) as a percentage of revenue | | | | | (43)% | | | | | | 5% | | | | | | 48 pp | | |
| | Adjusted Net Income Margin | | | | | 19% | | | | | | 34% | | | | | | 16 pp | | |
| |
Per-share, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Diluted earnings (loss) per share | | | | $ | 0.31 | | | | | $ | 0.15 | | | | | $ | (0.00) | | | | | | (51)% | | | | | | nm | | |
| |
Effect of dilution excluded from diluted earnings (loss) per share
|
| | | $ | — | | | | | $ | — | | | | | $ | 0.00 | | | | | | — | | | | | | — | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 0.06 | | | | | $ | 0.14 | | | | | $ | 0.24 | | | | | | 123% | | | | | | 68% | | |
| | Transaction-related expense | | | | $ | 0.00 | | | | | $ | 0.05 | | | | | $ | 0.14 | | | | | | nm | | | | | | 157% | | |
| | Reorganization-related expense | | | | $ | 0.03 | | | | | $ | 0.09 | | | | | $ | 0.13 | | | | | | 236% | | | | | | 46% | | |
| |
Other items not indicative of core or ongoing operating performance
|
| | | $ | (0.19) | | | | | $ | 0.03 | | | | | $ | 0.24 | | | | | | nm | | | | | | 670% | | |
| | Income tax effect | | | | $ | (0.03) | | | | | $ | (0.08) | | | | | $ | (0.14) | | | | | | 184% | | | | | | 79% | | |
| | Adjusted Earnings per Share | | | | $ | 0.18 | | | | | $ | 0.38 | | | | | $ | 0.60 | | | | | | 110% | | | | | | 57% | | |
| |
Per-share, except percentages
|
| |
Q1 2025
|
| |
Q1 2026
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Diluted earnings (loss) per share | | | | $ | (0.19) | | | | | $ | 0.04 | | | | | | nm | | |
| | Effect of dilution excluded from diluted earnings (loss) per share | | | | $ | 0.01 | | | | | $ | — | | | | | | — | | |
| | Amortization and impairment of acquired intangible assets | | | | $ | 0.05 | | | | | $ | 0.11 | | | | | | 125% | | |
| | Transaction-related expense | | | | $ | 0.04 | | | | | $ | 0.06 | | | | | | 44% | | |
| | Reorganization-related expense | | | | $ | 0.07 | | | | | $ | 0.12 | | | | | | 64% | | |
| | Other items not indicative of core or ongoing operating performance | | | | $ | 0.14 | | | | | $ | 0.01 | | | | | | (94)% | | |
| | Income tax effect | | | | $ | (0.04) | | | | | $ | (0.01) | | | | | | (66)% | | |
| | Adjusted Earnings per Share | | | | $ | 0.08 | | | | | $ | 0.32 | | | | | | 310% | | |
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2023 to 2024
change |
| |
2024 to 2025
change |
| |||||||||||||||
| | Net cash from operating activities | | | | $ | 59,154 | | | | | $ | 204,895 | | | | | $ | 290,600 | | | | | | 246% | | | | | | 42% | | |
| | Net cash from investing activities | | | | $ | (170,294) | | | | | $ | (889,654) | | | | | $ | (1,851,874) | | | | | | 422% | | | | | | 108% | | |
| | Net cash from financing activities | | | | $ | 110,664 | | | | | $ | 664,044 | | | | | $ | 1,935,932 | | | | | | 500% | | | | | | 192% | | |
| |
Thousands, except percentages
|
| |
Q1 2025
|
| |
Q1 202631
|
| |
Q1 2025 to
Q1 2026 change |
| |||||||||
| | Net cash from operating activities31 | | | | $ | 21,350 | | | | | $ | 75,654 | | | | | | 254% | | |
| | Net cash from investing activities31 | | | | $ | (485,746) | | | | | $ | (1,647,942) | | | | | | 239% | | |
| | Net cash from financing activities | | | | $ | 778,439 | | | | | $ | 1,741,160 | | | | | | 124% | | |
| |
Thousands
|
| |
Due in Q2−Q4
2026 |
| |
Due in
2027−2028 |
| |
Due in
2029−2030 |
| |
Due after
2030 |
| |
All due
dates |
| |||||||||||||||
| | Revolving credit facilities, commitment fee | | | | $ | 9,117 | | | | | $ | 24,313 | | | | | $ | 24,313 | | | | | $ | 2,026 | | | | | $ | 59,768 | | |
| | Term loans, principal | | | | $ | 270,665 | | | | | $ | 862,559 | | | | | $ | 802,914 | | | | | $ | 2,543,761 | | | | | $ | 4,479,899 | | |
| | Term loans, interest | | | | $ | 265,134 | | | | | $ | 600,301 | | | | | $ | 489,593 | | | | | $ | 59,443 | | | | | $ | 1,414,471 | | |
| | Operating leases | | | | $ | 11,142 | | | | | $ | 26,689 | | | | | $ | 19,032 | | | | | $ | 33,958 | | | | | $ | 90,821 | | |
| | All obligation and commitment types | | | | $ | 556,058 | | | | | $ | 1,513,862 | | | | | $ | 1,335,852 | | | | | $ | 2,639,188 | | | | | $ | 6,044,959 | | |
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Increase in interest expense | | | | $ | 589 | | | | | $ | 870 | | | | | $ | 12,545 | | |
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
Q1 2026
|
| ||||||||||||
| | Increase in revenue as a consequence of currency strengthening: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
EUR
|
| | | $ | 2,739 | | | | | $ | 7,144 | | | | | $ | 18,821 | | | | | $ | 6,310 | | |
| |
GBP
|
| | | $ | 1,828 | | | | | $ | 2,571 | | | | | $ | 5,866 | | | | | $ | 2,031 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Luca Ferrari | | |
41
|
| | Chair of the board of directors, co-founder, and chief executive officer | |
| Francesco Mancone | | |
31
|
| | Chief technology officer | |
| Enrico Martinelli | | |
34
|
| | Co-chief financial officer | |
| Francesco Patarnello | | |
40
|
| | Vice chair of the board of directors, co-founder, and head of business acquisitions | |
| Ignacio José Pereira | | |
37
|
| | General counsel | |
| Davide Giorgio Andrea Scarpazza | | |
36
|
| | Co-chief financial officer | |
| Matteo Danieli | | |
41
|
| | Director | |
| Joshua Motta | | |
42
|
| | Director | |
| Robert J. Mylod, Jr. | | |
59
|
| | Director | |
| Donald D. O’Neal | | |
65
|
| | Director | |
| Leah Schwartz | | |
37
|
| | Director | |
| Steve Sinwell | | |
65
|
| | Director | |
| Paola Tagliavini | | |
57
|
| | Director | |
| | | | |
For the year ended December 31, 2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | |
Eventbrite
Acquisition |
| | | | |
AOL
Acquisition |
| | | | |
Vimeo
Acquisition |
| | | | |
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
| |
Thousands, except share and per-share
data |
| |
Bending
Spoons historical |
| |
Eventbrite
historical (as adjusted) |
| |
Eventbrite
acquisition transaction- related adjustments |
| |
Note
|
| |
AOL
historical (as adjusted) |
| |
AOL
acquisition transaction- related adjustments |
| |
Note
|
| |
Vimeo
historical from January 1 to November 23, 2025 (as adjusted) |
| |
Vimeo
acquisition transaction- related adjustments from January 1 to November 23, 2025 |
| |
Note
|
| |
Financing
transaction- related adjustments |
| |
Note
|
| |
Pro forma
combined |
| |||||||||||||||||||||||||||
| | | | | | | |
Note 2
|
| |
Note 4
|
| | | | |
Note 5
|
| |
Note 6
|
| | | | |
Note 7
|
| |
Note 8
|
| | | | |
Note 9
|
| | | | |
Note 10
|
| |||||||||||||||||||||||||||
| | Revenue | | | | $ | 1,306,404 | | | | | $ | 291,843 | | | | | | | | | | | | | | $ | 633,365 | | | | | | | | | | | | | | $ | 376,883 | | | | | | | | | | | | | | | | | | | | | | | $ | 2,608,496 | | |
| | Cost of revenue | | | | $ | 449,134 | | | | | $ | 99,517 | | | | | $ | 28,213 | | | |
(A)
|
| | | $ | 172,332 | | | | | $ | 6,214 | | | |
(A)
|
| | | $ | 84,574 | | | | | $ | 26,833 | | | |
(A)
|
| | | | | | | | | | | | $ | 866,816 | | |
| | Gross profit | | | | $ | 857,270 | | | | | $ | 192,326 | | | | | $ | (28,213) | | | | | | | | $ | 461,033 | | | | | $ | (6,214) | | | | | | | | $ | 292,309 | | | | | $ | (26,833) | | | | | | | | | | | | | | | | | $ | 1,741,680 | | |
| | Research and development expense | | | | $ | 120,737 | | | | | $ | 64,665 | | | | | | | | | | | | | | $ | 9,738 | | | | | | | | | | | | | | $ | 92,261 | | | | | | | | | | | | | | | | | | | | | | | $ | 287,400 | | |
| | Sales and marketing expense | | | | $ | 131,728 | | | | | $ | 69,275 | | | | | | | | | | | | | | $ | 51,877 | | | | | | | | | | | | | | $ | 95,684 | | | | | $ | (5,570) | | | |
(A)
|
| | | | | | | | | | | | $ | 342,994 | | |
| | General and administrative expense | | | | $ | 326,953 | | | | | $ | 84,431 | | | | | $ | 2,488 | | | |
(B)
|
| | | $ | 65,808 | | | | | $ | 6,000 | | | |
(B)
|
| | | $ | 116,848 | | | | | | | | | | | | | | | | | | | | | | | $ | 602,528 | | |
| | Operating income (loss) | | | | $ | 277,851 | | | | | $ | (26,044) | | | | | $ | (30,700) | | | | | | | | $ | 333,610 | | | | | $ | (12,214) | | | | | | | | $ | (12,484) | | | | | $ | (21,262) | | | | | | | | | | | | | | | | | $ | 508,758 | | |
| | Interest expense | | | | $ | 142,601 | | | | | $ | 5,508 | | | | | | | | | | | | | | $ | 85,385 | | | | | $ | (85,385) | | | |
(C)
|
| | | $ | 32 | | | | | | | | | | | | | | $ | 219,972 | | | |
(A)
|
| | | $ | 368,113 | | |
| | Other expense (income) | | | | $ | 24,072 | | | | | $ | (22,508) | | | | | | | | | | | | | | $ | (3,338) | | | | | | | | | | | | | | $ | (9,754) | | | | | | | | | | | | | | | | | | | | | | | $ | (11,527) | | |
| | Income (loss) before tax | | | | $ | 111,178 | | | | | $ | (9,045) | | | | | $ | (30,700) | | | | | | | | $ | 251,563 | | | | | $ | 73,171 | | | | | | | | $ | (2,762) | | | | | $ | (21,262) | | | | | | | | $ | (219,972) | | | | | | | | $ | 152,172 | | |
| | Income tax expense (benefit) | | | | $ | 111,382 | | | | | $ | 1,470 | | | | | $ | (8,289) | | | |
(C)
|
| | | $ | 68,406 | | | | | $ | 19,756 | | | |
(D)
|
| | | $ | 2,206 | | | | | $ | (5,741) | | | |
(B)
|
| | | $ | (59,392) | | | |
(B)
|
| | | $ | 129,798 | | |
| | Net income (loss) | | | | $ | (204) | | | | | $ | (10,515) | | | | | $ | (22,411) | | | | | | | | $ | 183,157 | | | | | $ | 53,415 | | | | | | | | $ | (4,967) | | | | | $ | (15,522) | | | | | | | | $ | (160,579) | | | | | | | | $ | 22,374 | | |
| |
Net income (loss) attributable to non-controlling interests
|
| | | $ | (68) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (68) | | |
| |
Net income (loss) attributable to Bending Spoons shareholders
|
| | | $ | (137) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 22,442 | | |
| |
Weighted-average shares outstanding,
basic |
| | | | 580,999,017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580,999,017 | | |
| |
Weighted-average shares outstanding,
diluted |
| | | | 621,166,229 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 621,166,229 | | |
| | Earnings (loss) per share, basic | | | | $ | (0.00) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.04 | | |
| | Earnings (loss) per share, diluted | | | | $ | (0.00) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.04 | | |
| | | | |
For the three months ended March 31, 2026
|
| | | | ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | |
Eventbrite Acquisition
|
| |
AOL Acquisition
|
| | | | |
|
| | | | | | | |||||||||||||||||||||||||||
| |
Thousands, except share and per-share data
|
| |
Bending
Spoons historical |
| |
Eventbrite
historical from January 1, 2026 to March 9, 2026 (as adjusted) |
| |
Eventbrite
acquisition transaction- related adjustments |
| |
Note
|
| |
AOL
acquisition transaction- related adjustments |
| |
Note
|
| |
Financing
transaction- related adjustments |
| |
Note
|
| |
Pro forma
combined |
| |||||||||||||||||||||
| | | | | | | |
Note 3
|
| |
Note 4
|
| | | | |
Note 6
|
| | | | |
Note 9
|
| | | | |
Note 10
|
| |||||||||||||||||||||
| | Revenue | | | | $ | 601,321 | | | | | $ | 54,126 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 655,447 | | |
| | Cost of revenue | | | | $ | 193,117 | | | | | $ | 17,267 | | | | | $ | 5,632 | | | |
(A)
|
| | | $ | 197 | | | | | | (A) | | | | | | | | | | | | | | $ | 216,213 | | |
| | Gross profit | | | | $ | 408,204 | | | | | $ | 36,858 | | | | | $ | (5,632) | | | | | | | | $ | (197) | | | | | | | | | | | | | | | | | | | | $ | 439,233 | | |
| | Research and development expense | | | | $ | 94,396 | | | | | $ | 17,566 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 111,962 | | |
| | Sales and marketing expense | | | | $ | 58,551 | | | | | $ | 18,610 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 77,162 | | |
| | General and administrative expense | | | | $ | 135,085 | | | | | $ | 32,674 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 167,759 | | |
| | Operating income (loss) | | | | $ | 120,171 | | | | | $ | (31,992) | | | | | $ | (5,632) | | | | | | | | $ | (197) | | | | | | | | | | | | | | | | | | | | $ | 82,351 | | |
| | Interest expense | | | | $ | 93,184 | | | | | $ | 832 | | | | | | | | | | | | | | | | | | | | | | | | |
$ 3,080
|
| | | | (C) | | | | | $ | 97,096 | | |
| | Other expense (income) | | | | $ | (49,344) | | | | | $ | 943 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (48,401) | | |
| | Income (loss) before tax | | | | $ | 76,331 | | | | | $ | (33,767) | | | | | $ | (5,632) | | | | | | | | $ | (197) | | | | | | | | | |
$ (3,080)
|
| | | | | | | | | $ | 33,655 | | |
| | Income tax expense (benefit) | | | | $ | 48,866 | | | | | $ | 261 | | | | | $ | (1,521) | | | |
(C)
|
| | | $ | (53) | | | | | | (D) | | | |
$ (832)
|
| | | | (D) | | | | | $ | 46,722 | | |
| | Net income (loss) | | | | $ | 27,465 | | | | | $ | (34,028) | | | | | $ | (4,111) | | | | | | | | $ | (144) | | | | | | | | | |
$ (2,249)
|
| | | | | | | | | $ | (13,066) | | |
| | Net income (loss) attributable to non-controlling interests | | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | — | | |
| | Net income (loss) attributable to Bending Spoons shareholders | | | | $ | 27,465 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (13,066) | | |
| |
Weighted-average shares outstanding,
basic |
| | | | 597,622,501 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 597,622,501 | | |
| |
Weighted-average shares outstanding,
diluted |
| | | | 634,480,270 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634,480,270 | | |
| | Earnings (loss) per share, basic | | | | $ | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.02) | | |
| | Earnings (loss) per share, diluted | | | | $ | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.02) | | |
| |
Thousands
|
| |
Eventbrite
income statements from January 1 to December 31, 2025 |
| |
Accounting
policy and reclassification adjustments |
| |
Note
|
| |||||||||
| | Net revenue | | | | $ | 291,843 | | | | | | | | | | | | | | |
| | Cost of net revenue | | | | $ | 94,544 | | | | | $ | 4,973 | | | | | | (A) | | |
| | Gross profit | | | | $ | 197,299 | | | | | | | | | | | | | | |
| | Product development | | | | $ | 72,577 | | | | | $ | (7,912) | | | | | | (B) | | |
| | Sales, marketing and support | | | | $ | 81,172 | | | | | $ | (11,897) | | | | | | (C) | | |
| | General and administrative | | | | $ | 69,644 | | | | | $ | 14,787 | | | | | | (D) | | |
| | Total operating expenses | | | | $ | 223,393 | | | | | | | | | | | | | | |
| | Loss from operations | | | | $ | (26,094) | | | | | | | | | | | | | | |
| | Interest income | | | | $ | 14,223 | | | | | | | | | | | | | | |
| | Interest expense | | | | $ | (5,508) | | | | | | | | | | | | | | |
| |
Gain (loss) on debt extinguishment
|
| | | $ | 5,821 | | | | | | | | | | | | | | |
| | Other income (expense) | | | | $ | 2,513 | | | | | $ | (49) | | | | | | (E) | | |
| | Loss before income taxes | | | | $ | (9,045) | | | | | | | | | | | | | | |
| | Income tax provision | | | | $ | 1,470 | | | | | | | | | | | | | | |
| | Net loss | | | | $ | (10,515) | | | | | | | | | | | | | | |
| |
Thousands
|
| |
Eventbrite
income statements from January 1 to December 31, 2025 (as adjusted) |
| |||
| | Revenue | | | | $ | 291,843 | | |
| | Cost of revenue | | | | $ | 99,517 | | |
| | Gross profit | | | | $ | 192,326 | | |
| | Research and development expense | | | | $ | 64,665 | | |
| | Sales and marketing expense | | | | $ | 69,275 | | |
| | General and administrative expense | | | | $ | 84,431 | | |
| | | | | | | | | |
| | Operating income (loss) | | | | $ | (26,044) | | |
| | | | | | | | | |
| | Interest expense | | | | $ | 5,508 | | |
| | | | | | | | | |
| |
Other expense (income) |
| | | $ | (22,508) | | |
| | Income (loss) before tax | | | | $ | (9,045) | | |
| | Income tax expense (benefit) | | | | $ | 1,470 | | |
| | Net income (loss) | | | | $ | (10,515) | | |
| |
Thousands
|
| |
Eventbrite
income statements from January 1 to March 9, 2026 |
| |
Accounting
policy and reclassification adjustments |
| |
Note
|
| |||||||||
| | Net revenue | | | | $ | 54,016 | | | | | $ | 109 | | | | | | (A) | | |
| | Cost of net revenue | | | | $ | 17,610 | | | | | $ | (343) | | | | | | (B) | | |
| | Gross profit | | | | $ | 36,406 | | | | | | | | | | | | | | |
| | Product development | | | | $ | 19,026 | | | | | $ | (1,460) | | | | | | (C) | | |
| | Sales, marketing and support | | | | $ | 20,043 | | | | | $ | (1,433) | | | | | | (D) | | |
| | General and administrative | | | | $ | 29,147 | | | | | $ | 3,527 | | | | | | (E) | | |
| | Total operating expenses | | | | $ | 68,216 | | | | | | | | | | | | | | |
| | Loss from operations | | | | $ | (31,810) | | | | | | | | | | | | | | |
| | Interest income | | | | $ | 1,567 | | | | | $ | (1,567) | | | | | | (F) | | |
| | Interest expense | | | | $ | (832) | | | | | | | | | | | | | | |
| |
Gain (loss) on debt
extinguishment |
| | | $ | (2,292) | | | | | $ | 2,292 | | | | | | (G) | | |
| | Other income (expense) | | | | $ | (399) | | | | | $ | 544 | | | | | | (H) | | |
| | Loss before income taxes | | | | $ | (33,767) | | | | | | | | | | | | | | |
| | Income tax provision | | | | $ | 261 | | | | | | | | | | | | | | |
| | Net loss | | | | $ | (34,028) | | | | | | | | | | | | | | |
| |
Thousands
|
| |
Eventbrite
income statements from January 1 to March 9, 2026 (as adjusted) |
| |||
| | Revenue | | | | $ | 54,126 | | |
| | Cost of revenue | | | | $ | 17,267 | | |
| | Gross profit | | | | $ | 36,858 | | |
| | Research and development expense | | | | $ | 17,566 | | |
| | Sales and marketing expense | | | | $ | 18,610 | | |
| | General and administrative expense | | | | $ | 32,674 | | |
| | | | | | | | ||
| | Operating income (loss) | | | | $ | (31,992) | | |
| | | |
|
| ||||
| | Interest expense | | | | $ | 832 | | |
| | | |
|
| ||||
| | | |
|
| ||||
| | Other expense (income) | | | | $ | 943 | | |
| | Income (loss) before tax | | | | $ | (33,767) | | |
| | Income tax expense (benefit) | | | | $ | 261 | | |
| | Net income (loss) | | | | $ | (34,028) | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 293,267 | | |
| | Intellectual properties | | | | $ | 29,127 | | |
| | Customer base | | | | $ | 222,977 | | |
| | Other intangible assets | | | | $ | 47,793 | | |
| | Other non-current assets, net | | | | $ | 2,566 | | |
| | Cash and cash equivalents | | | | $ | 244,764 | | |
| | Trade receivables and other current assets | | | | $ | 110,171 | | |
| | Total assets acquired | | | | $ | 950,664 | | |
| | Deferred tax liabilities | | | | $ | 84,805 | | |
| | Accrued and other current liabilities | | | | $ | 361,259 | | |
| | Total liabilities assumed | | | | $ | 446,064 | | |
| | Total consideration | | | | $ | 504,601 | | |
| |
Thousands
|
| |
Estimated
useful life (in years) |
| |
Estimated
fair value |
| |
Year ended
December 31, 2025 |
| |
January 1 to
March 9, 2026 |
| ||||||||||||
| | Customer base | | | | | 9 | | | | | $ | 222,977 | | | | | $ | 24,775 | | | | | $ | 4,729 | | |
| | Technology | | | | | 5 | | | | | $ | 29,127 | | | | | $ | 5,825 | | | | | $ | 1,112 | | |
| | Trademark | | | | | 8 | | | | | $ | 47,793 | | | | | $ | 5,974 | | | | | $ | 1,140 | | |
| | Adjustment for amortization expense | | | | | | | | | | | | | | | | $ | 36,575 | | | | | $ | 6,981 | | |
| | Removal of historical amortization expense | | | | | | | | | | | | | | | | $ | (8,362) | | | | | $ | (1,349) | | |
| |
Thousands
|
| |
AOL
income statements from January 1 to December 31, 2025 |
| |
Accounting
policy and reclassification adjustments |
| |
Note
|
| |||||||||
| | Revenue | | | | $ | 633,365 | | | | | | | | | | | | | | |
| |
Cost of revenues (exclusive of
depreciation and amortization shown below) |
| | | $ | 56,410 | | | | | $ | 115,922 | | | | | | (A) | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | $ | 9,738 | | | | | | (B) | | | |
| | | | | | | | | | | $ | 51,877 | | | | | | (C) | | | |
| | | | | | | | | | | $ | 65,808 | | | | | | (D) | | | |
| |
Selling, general and
administrative expense |
| | | $ | 181,710 | | | | | $ | (181,710) | | | | | | (E) | | |
| |
Depreciation and amortization
expense |
| | | $ | 61,635 | | | | | $ | (61,635) | | | | | | (F) | | |
| | Total operating expenses | | | | $ | 299,755 | | | | | | | | | | | | | | |
| | Operating profit | | | | $ | 333,610 | | | | | | | | | | | | | | |
| | Other income, net | | | | $ | 3,338 | | | | | | | | | | | | | | |
| | Interest expense | | | | $ | (85,385) | | | | | | | | | | | | | | |
| | Profit before income taxes | | | | $ | 251,563 | | | | | | | | | | | | | | |
| | Provision for income taxes | | | | $ | (68,406) | | | | | | | | | | | | | | |
| | Net income | | | | $ | 183,157 | | | | | | | | | | | | | | |
| |
Thousands
|
| |
AOL
income statements from January 1 to December 31, 2025 (as adjusted) |
| |||
| | Revenue | | | | $ | 633,365 | | |
| |
Cost of revenue |
| | | $ | 172,332 | | |
| | Gross profit | | | | $ | 461,033 | | |
| | Research and development expense | | | | $ | 9,738 | | |
| | Sales and marketing expense | | | | $ | 51,877 | | |
| | General and administrative expense | | | | $ | 65,808 | | |
| | | |
|
| ||||
| | | |
|
| ||||
| | | | | | | | | |
| | | | | | | | ||
| | | |
|
| ||||
| | Operating income | | | | $ | 333,610 | | |
| | Interest expense | | | | $ | 85,385 | | |
| | Other expense (income) | | | | $ | (3,338) | | |
| | Income before tax | | | | $ | 251,563 | | |
| | Income tax expense (benefit) | | | | $ | 68,406 | | |
| | Net income | | | | $ | 183,157 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 847,949 | | |
| | Intellectual properties | | | | $ | 56,044 | | |
| | Customer base | | | | $ | 398,720 | | |
| | Other intangible assets | | | | $ | 141,740 | | |
| | Cash and cash equivalents | | | | $ | 18,154 | | |
| | Trade receivables and other current assets | | | | $ | 20,218 | | |
| | Total assets acquired | | | | $ | 1,482,825 | | |
| | Accrued and other current liabilities | | | | $ | 28,393 | | |
| | Total liabilities assumed | | | | $ | 28,393 | | |
| | Total consideration | | | | $ | 1,454,432 | | |
| |
Thousands
|
| |
Estimated
useful life (in years) |
| |
Estimated
fair value |
| |
Year ended
December 31, 2025 |
| |
January 1,
2026 |
| ||||||||||||
| | Customer base | | | | | 9 | | | | | $ | 398,720 | | | | | $ | 44,302 | | | | | $ | 119 | | |
| | Technology | | | | | 5 | | | | | $ | 56,044 | | | | | $ | 11,209 | | | | | $ | 30 | | |
| | Trademark | | | | | 8 | | | | | $ | 141,740 | | | | | $ | 17,718 | | | | | $ | 48 | | |
| | Adjustment for amortization expense | | | | | | | | | | | | | | | | $ | 73,229 | | | | | $ | 197 | | |
| | Removal of historical amortization expense | | | | | | | | | | | | | | | | $ | (67,015) | | | | | $ | (0) | | |
| |
Thousands
|
| |
Vimeo
income statements from January 1 to November 23, 2025 |
| |
Accounting
policy and reclassification adjustments |
| |
Note
|
| |||||||||
| | Revenue | | | | $ | 376,883 | | | | | | | | | | | | | | |
| |
Cost of revenue (exclusive of
depreciation shown separately below) |
| | | $ | 84,359 | | | | | $ | 215 | | | | | | (A) | | |
| | Gross profit | | | | $ | 292,524 | | | | | | | | | | | | | | |
| |
Research and development
expense |
| | | $ | 111,846 | | | | | $ | (19,585) | | | | | | (B) | | |
| |
Sales and marketing expense
|
| | | $ | 116,245 | | | | | $ | (20,561) | | | | | | (C) | | |
| |
General and administrative
expense |
| | | $ | 75,105 | | | | | $ | 41,743 | | | | | | (D) | | |
| | Depreciation | | | | $ | 195 | | | | | $ | (195) | | | | | | (E) | | |
| | Amortization of intangibles | | | | $ | 1,499 | | | | | $ | (1,227) | | | | | | (F) | | |
| | Total operating expenses | | | | $ | 304,890 | | | | | | | | | | | | | | |
| | Operating (loss) income | | | | $ | (12,366) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Other income, net | | | | $ | 9,604 | | | | | | | | | | | | | | |
| |
Loss (earnings) before
income taxes |
| | | $ | 2,762 | | | | | | | | | | | | | | |
| | Income tax provision | | | | $ | (2,206) | | | | | | | | | | | | | | |
| | Net (loss) earnings | | | | $ | (4,967) | | | | | | | | | | | | | | |
| |
Thousands
|
| |
Vimeo
income statements from January 1 to November 23, 2025 (as adjusted) |
| |||
| | Revenue | | | | $ | 376,883 | | |
| |
Cost of revenue |
| | | $ | 84,574 | | |
| | Gross profit | | | | $ | 292,309 | | |
| |
Research and development
expense |
| | | $ | 92,261 | | |
| | Sales and marketing expense | | | | $ | 95,684 | | |
| |
General and administrative
expense |
| | | $ | 116,848 | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | ||
| | Operating income (loss) | | | | $ | (12,484) | | |
| | Interest expense | | | | $ | 32 | | |
| | Other expense (income) | | | | $ | (9,754) | | |
| | | |
|
| ||||
| | Income (loss) before tax | | | | $ | (2,762) | | |
| | Income tax expense (benefit) | | | | $ | 2,206 | | |
| | Net income (loss) | | | | $ | (4,967) | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 1,039,478 | | |
| | Intellectual properties | | | | $ | 30,930 | | |
| | Customer base | | | | $ | 169,478 | | |
| | Other intangible assets | | | | $ | 56,822 | | |
| | Other non-current assets, net | | | | $ | 9,415 | | |
| | Cash and cash equivalents | | | | $ | 317,432 | | |
| | Trade receivables and other current assets | | | | $ | 37,883 | | |
| | Total assets acquired | | | | $ | 1,661,437 | | |
| | Deferred tax liabilities | | | | $ | 71,821 | | |
| | Other non-current liabilities | | | | $ | 5,333 | | |
| | Accrued and other current liabilities | | | | $ | 225,595 | | |
| | Total liabilities assumed | | | | $ | 302,749 | | |
| | Total consideration | | | | $ | 1,358,688 | | |
| |
Thousands
|
| |
Estimated
useful life (in years) |
| |
Estimated
fair value |
| |
January 1, to
November 23, 2025 |
| |||||||||
| | Customer base | | | | | 9 | | | | | $ | 169,478 | | | | | $ | 16,870 | | |
| | Technology | | | | | 5 | | | | | $ | 30,930 | | | | | $ | 5,542 | | |
| | Trademark | | | | | 8 | | | | | $ | 56,822 | | | | | $ | 6,363 | | |
| | Adjustment for amortization expense | | | | | | | | | | | | | | | | $ | 28,776 | | |
| | Removal of historical amortization expense | | | | | | | | | | | | | | | | $ | (1,943) | | |
| |
Financing arrangement
Thousands |
| |
Principal
amount |
| |
Contractual
interest rate |
| |
Assumed rate
for the year ended December 31, 2025 |
| |
Assumed rate
for the three months ended March 31, 2026 |
| ||||||||||||
| | Facility A2 – Tranche 1 | | | | € | 300,000 | | | | | | 3.00% + Euribor 6m | | | | | | 5.34% | | | | | | — | | |
| | Facility A2 – Tranche 2 | | | | € | 175,900 | | | | | | 3.00% + Euribor 6m | | | | | | 5.34% | | | | | | — | | |
| | USD TLA | | | | $ | 660,000 | | | | | | 3.50% + SOFR 1m | | | | | | 7.62% – 7.90% | | | | | | 7.28% – 7.76% | | |
| | USD TLB | | | | $ | 950,000 | | | | | | 5.88% + SOFR 1m | | | | | | 9.995% – 10.275% | | | | | | 9.66% – 10.13% | | |
| | EUR TLB | | | | € | 300,000 | | | | | | 5.88% + Euribor 3m | | | | | | 7.819% – 8.349% | | | | | | 7.89% – 8.15% | | |
| | | | |
Year ended
December 31, 2025 |
| |
Year ended
December 31, 2025 |
| |
Three months
ended March 31, 2026 |
| |
Three months
ended March 31, 2026 |
| ||||||||||||
| | | | |
Historical
|
| |
Pro forma
|
| |
Historical
|
| |
Pro forma
|
| ||||||||||||
| |
Net income (loss) from continuing operations attributable to controlling interests
|
| | | $ | (136,763) | | | | | $ | 22,441,560 | | | | | $ | 27,465,147 | | | | | $ | (13,066,357) | | |
| | Weighted-average shares outstanding, basic | | | | | 580,999,017 | | | | | | 580,999,017 | | | | | | 597,622,501 | | | | | | 597,622,501 | | |
| | Weighted-average shares outstanding, diluted | | | | | 621,166,229 | | | | | | 621,166,229 | | | | | | 634,480,270 | | | | | | 634,480,270 | | |
| | Earnings (loss) per share, basic | | | | $ | (0.00) | | | | | $ | 0.04 | | | | | $ | 0.05 | | | | | $ | (0.02) | | |
| | Earnings (loss) per share, diluted | | | | $ | (0.00) | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | (0.02) | | |
| | | | |
Shares beneficially owned
prior to the offering |
| |
Percentage
of total voting power prior to the offering |
| |
Ordinary
shares offered hereby |
| |
Shares beneficially
owned after this offering |
| |
Percentage
of total voting power after the offering |
| |||||||||||||||||||||||||||||||||||||||||||||
| |
Name of beneficial owner
|
| | | | | | | | | | | | | |
Ordinary shares
|
| |
Class A
shares |
| ||||||||||||||||||||||||||||||||||||||||||
| |
Ordinary
shares |
| |
Class A
shares |
| |
No exercise of
underwriters’ option to purchase additional ordinary shares |
| |
Full exercise of
underwriters’ option to purchase additional ordinary shares |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |||||||||||||||||||||||||||
| | 5% or Greater Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Galileo Quattordici
S.à r.l.1 |
| | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| |
Baillie Gifford Overseas Limited2
|
| | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| |
Luca Querella
|
| | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Luca Ferrari | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Francesco Mancone | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Enrico Martinelli | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Francesco Patarnello | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Ignacio José Pereira | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Davide Giorgio Andrea Scarpazza | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Matteo Danieli | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Joshua Motta | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Robert J. Mylod, Jr. | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Donald D. O’Neal | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Leah Schwartz | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Steve Sinwell | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | Paola Tagliavini | | | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| |
All executive officers and directors as
a group (13 persons) |
| | | | | | | % | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | | | | | % | | | | | |
| | | | |
Italian law
|
| |
Delaware law
|
|
| |
Director number
|
| |
Shareholders at an ordinary shareholder meeting elect the board of directors for a specified term, which may not exceed three financial years.
The bylaws set the number of directors. If the bylaws specify only a minimum and a maximum number of directors, the number of elected directors is determined by a shareholder meeting.
In companies that adopt a one-tier corporate governance system, the board of directors elects an audit committee of at least three members from among its members.
|
| |
A corporation must have at least one director. The bylaws set the number of directors (or the method for determining it), unless the certificate of incorporation fixes the number, in which case, changing it requires amending the certificate of incorporation.
|
|
| |
Director removal
|
| |
The holders of a majority of shares entitled to vote at a shareholder meeting may remove any director or the entire board, with or without cause. A director who is removed without cause may claim damages from the company. A director may resign at any time by giving written notice to the board of directors and the chair of the audit committee.
|
| |
The holders of a majority of shares entitled to vote at a director election may remove any director or the entire board, with or without cause. There are two exceptions:
•
If the board is classified, removal is only for cause unless the certificate of incorporation says otherwise.
•
If the corporation uses cumulative voting and less than the entire board is being removed, a director cannot be removed without cause if the votes against removal would have been enough to elect that director in a cumulative vote for the full board (or, if there are classes of directors, for that director’s class).
A director may resign at any time by giving written notice to the company.
|
|
| |
Vacancies on the board of directors
|
| |
Vacancies of less than half of the members of the board of directors resulting from resignations, removals, death, or forfeiture (including due to loss of the legal qualifications or independence requirements, as applicable) may be filled by the board of directors, with the approval of the audit committee. Directors filling such vacancies serve until a shareholder meeting is held, which may confirm or elect their replacement. Vacancies of more than half of the directors elected by a shareholder meeting must be filled by an ordinary shareholder meeting, which must be called by the remaining directors. Directors who resign must remain in office until vacancies are filled by a shareholder meeting (in prorogatio). Our Bylaws include specific provisions for the replacement of our directors.
|
| |
Vacancies and newly created directorships resulting from any increase in the authorized number of directors elected by all shareholders having the right to vote as a single class may be filled by a majority of the remaining directors (even if fewer than a quorum) or by a sole remaining director, unless (i) the certificate of incorporation or the bylaws provide otherwise, or (ii) the certificate of incorporation grants a particular class or series of shares the right to elect that director, in which case, a majority of the other directors elected by that class or series (or a sole remaining director elected by that class or series) fills the vacancy.
|
|
| |
Annual general meeting
|
| | Shareholder meetings may be ordinary or extraordinary. | | | The annual shareholder meeting is held at the place, date, and time designated by the board | |
| | | | |
Italian law
|
| |
Delaware law
|
|
| | | | |
In companies adopting the one-tier corporate governance system, ordinary shareholder meetings may take the following actions, among others:
•
Approve the company’s financial statements
•
Elect or remove directors
•
Appoint external auditors
•
Determine the compensation of directors and external auditors
•
Decide whether to bring claims against directors
•
Approve any authorizations the bylaws may require for certain transactions
An ordinary shareholder meeting must be held at least once a year, within the term set by the bylaws and no later than 120 days after the end of the financial year. This deadline may be extended to up to 180 days after the end of the financial year, if the company is required by law to prepare consolidated financial statements, or if necessary due to special circumstances related to its structure or corporate purpose.
|
| |
of directors or as specified in the certificate of incorporation or the bylaws.
|
|
| |
Extraordinary shareholder meeting
|
| |
An extraordinary shareholder meeting may take the following actions, among others:
•
Approve amendments to the bylaws
•
Decide on any other reserved matter under the law
|
| | | |
| |
Special shareholder meeting
|
| |
Special shareholder meetings may be called when the company has issued different classes of shares and a resolution of the shareholder meeting would adversely affect the rights of the holders of one or more of those classes. A special meeting of the holders of the affected classes must also approve any such resolution.
|
| |
Special shareholder meetings may be called by the board of directors or by any person authorized to do so under the certificate of incorporation or the bylaws.
|
|
| | | | |
Special meetings of the holders of a specific class of shares may take the following actions, among others:
•
Approve or reject resolutions of the shareholder meeting that would adversely affect the rights attached to that class of shares
•
Decide on any other matters reserved to special shareholder meetings pursuant to the bylaws
Special shareholder meetings follow the same rules that apply to extraordinary shareholder meetings.
|
| | ||
| | | | |
Italian law
|
| |
Delaware law
|
|
| |
Location of the annual general meeting
|
| |
Shareholder meetings may be held inside the municipality of the company’s registered office, or at any other location that the board of directors determines in accordance with the bylaws. Shareholder meetings may be held virtually if the bylaws permit it.
|
| |
Shareholder meetings may be held inside or outside Delaware and may be held virtually if the certificate of incorporation or the bylaws permit it.
|
|
| |
Action by written consent
|
| | Actions that require a shareholder meeting cannot be taken without holding a meeting. | | |
Any action that would normally require a shareholder meeting may instead be taken without a meeting if the shareholders holding at least the minimum number of votes needed to approve the action at a meeting at which all shares entitled to vote were present and voted to sign a written consent.
|
|
| |
Notice of annual general meeting
|
| |
The board of directors calls shareholder meetings by issuing notice to the shareholders at least 15 days before the meeting date. The notice must state the place, date, and time of the meeting, the means of remote communication (if any) by which shareholders may participate and vote, and the meeting agenda. The notice must be published in the Official Gazette of Italy or in at least one daily newspaper specified in the bylaws. The bylaws may impose additional requirements, such as publishing the notice on the company’s website. Unless the bylaws provide otherwise, the notice may specify that the meeting will be held in multiple calls.
|
| |
Unless the certificate of incorporation or the bylaws provide otherwise, each shareholder entitled to vote must receive written notice of any meeting at least 10 days but no more than 60 days before the meeting date. The notice must state the place, date, and time of the meeting, the means of remote communication (if any) by which shareholders and proxy holders may participate and vote, the record date for determining who may vote (if different from the record date for determining the shareholders entitled to receive the notice), and, for special meetings, the purpose of the meeting.
|
|
| |
Quorum
|
| |
Unless the bylaws provide otherwise, an ordinary shareholder meeting held in a single call can validly take place regardless of how much voting share capital attends the meeting, and resolutions are passed with a majority of the votes attached to the shares held by the shareholders who attend the meeting.
The bylaws may allow ordinary shareholder meetings to be held in multiple calls. In that case, unless the bylaws require higher majorities for certain resolutions, (i) at the first call, the meeting can validly take place if a majority of the voting share capital attends the meeting, and resolutions are passed with a majority of the votes attached to the shares held by the shareholders who attend the meeting, and (ii) at the second and any subsequent calls, the meeting can validly take place regardless of how much voting share capital attends the meeting, and resolutions are passed with a majority of the votes attached to the shares held by the shareholders who attend the meeting.
|
| |
The certificate of incorporation or the bylaws may specify how many shares must be present or represented by proxy to form a quorum, but a quorum can never be less than one third of the shares entitled to vote. If neither the certificate of incorporation nor the bylaws specifies a quorum, a majority of the shares entitled to vote (present in person or by proxy) constitutes the quorum.
|
|
| | | | |
Unless the bylaws provide otherwise, an extraordinary shareholder meeting held in a single call can validly take place if at least one fifth of the voting share capital attends the
|
| | ||
| | | | |
Italian law
|
| |
Delaware law
|
|
| | | | |
meeting, and resolutions are passed with the affirmative vote of at least two thirds of the voting share capital attending the meeting.
The bylaws may allow extraordinary shareholder meetings to be held in multiple calls. In that case, unless the bylaws require higher majorities, (i) at the first call, the meeting can validly take place if a majority of the voting share capital attends the meeting, and resolutions are passed with the affirmative vote of at least two thirds of the voting share capital attending the meeting, (ii) at the second call, the meeting can validly take place if more than one third of the voting share capital attends the meeting, and resolutions are passed with the affirmative vote of at least two thirds of the voting share capital attending the meeting, and (iii) at subsequent calls, the meeting can validly take place if at least one fifth of the voting share capital attends the meeting, and resolutions are passed with the affirmative vote of at least two thirds of the voting share capital attending the meeting.
|
| | ||
| |
Proxy
|
| |
A shareholder may appoint another person to act on their behalf by proxy (either in writing or by electronic transmission) at any shareholder meeting. A proxy may only cover one meeting and must name the appointed representatives and any substitutes. A shareholder may not appoint as proxy holder any director or employee of the company or of other companies controlled by such company. A single proxy holder may represent no more than 20 to 200 shareholders, depending on the size of the company’s share capital.
A director may not give a proxy to another person to transfer their voting rights as a director.
|
| |
A shareholder may appoint another person to act on their behalf by proxy (either in writing or by electronic transmission) at any shareholder meeting. A proxy expires three years after its date unless it specifies a longer period.
A director may not give a proxy to another person to transfer their voting rights as a director.
|
|
| |
Preemption rights
|
| |
Shareholders have the right to subscribe for newly issued shares in proportion to their existing holdings. This preemption right may be waived or limited by the bylaws (for up to 10% of the pre-existing share capital) or by a resolution of an extraordinary shareholder meeting, subject to certain conditions. If preemption rights are waived or limited, the board of directors must justify the new share issuance, and the subscription price must be based on the company’s consolidated net worth or market value, as the case may be. The board of statutory auditors (when appointed) or an independent auditor, as the case may be, must issue an opinion on whether the subscription price is fair. Preemption rights may also be limited when newly issued shares are offered to employees
|
| |
Shareholders have no preemption rights to subscribe for additional shares or convertible securities unless the certificate of incorporation expressly grants them.
|
|
| | | | |
Italian law
|
| |
Delaware law
|
|
| | | | |
of the company, its subsidiaries, or its parent companies.
|
| | | |
| |
Authority to increase the share capital
|
| |
An extraordinary shareholder meeting may authorize share capital increases and share issuances (i) for consideration, to be subscribed by existing shareholders or third parties, or (ii) for free to existing shareholders, provided the company has sufficient available reserves and the share capital is backed by existing funds.
Shareholders may delegate the power to increase the share capital to the board of directors by an extraordinary shareholder meeting, up to a specified amount and for a maximum of five years from the date of such delegation.
When new shares are issued for cash, the resolution may be executed once subscribers have subscribed for the shares and paid at least 25% of their nominal value plus the full share premium.
|
| |
The board of directors has the power to authorize share issuances up to the amount authorized in the certificate of incorporation. Amendments to the certificate of incorporation to increase the authorized share capital amount require the affirmative vote of the holders of at least a majority of the voting shares, or a greater percentage if required by the certificate of incorporation. Shares may be issued for cash, tangible or intangible property, any benefit to the corporation, or any combination of these. The board of directors may set the consideration amount by approving a formula. Absent actual fraud, the directors’ judgment on the value of the consideration is conclusive.
|
|
| |
Voting rights
|
| |
Each shareholder has one vote per share, unless the bylaws provide otherwise. The bylaws may create classes of shares with no voting rights, limited voting rights, contingent voting rights, or multiple voting rights (up to 10 votes per share).
|
| |
Each shareholder has one vote per share, unless the certificate of incorporation provides otherwise.
|
|
| |
Shareholder vote on certain transactions
|
| |
Any merger or demerger must be approved by both the board of directors and shareholders at an extraordinary shareholder meeting. The bylaws may also require approval by shareholders at an ordinary shareholder meeting for other transactions.
|
| |
Unless the certificate of incorporation requires a greater vote, completing a merger, consolidation, sale, lease, or exchange of all or substantially all corporation’s assets, or a dissolution, requires:
•
The approval of the board of directors
•
The approval of the holders of a majority of the outstanding shares or, if the certificate of incorporation provides for more or less than one vote per share, a majority of the votes of the outstanding shares entitled to vote on that matter
|
|
| |
Director standard of conduct
|
| |
Directors have a general duty to act with care, without self-interest, and on a well-informed basis.
The applicable standard of conduct is assessed on a case-by-case basis, considering the company’s characteristics, the specific tasks and responsibilities assigned to each director, and each director’s personal skills.
Directors’ duties include the following:
•
information up to date
Registering the company with the business register and keeping the registered
|
| |
Delaware law does not set out a specific statutory standard of conduct for directors. Instead, the scope of directors’ fiduciary duties is largely shaped by Delaware court decisions.
In general, directors must act without self-interest, on a well-informed basis, and in a manner they reasonably believe serves the best interests of the shareholders.
Directors of a corporation owe fiduciary duties of care and loyalty to the corporation and its shareholders. The duty of care requires a director to act in good faith and with the care an ordinarily prudent person would exercise in
|
|
| | | | |
Italian law
|
| |
Delaware law
|
|
| | | | |
•
Maintaining the company’s books and records (including the shareholder ledger)
•
Preparing the company’s annual financial statements in accordance with applicable accounting standards and filing them with the business register
•
Calling ordinary shareholder meetings at least annually, or when necessary, or when requested by shareholders holding at least 5% of the share capital
•
Monitoring the company’s equity and financial position, and taking the actions required by law if (i) losses reduce the share capital below two thirds of its original amount, or (ii) the company experiences income, asset, or financial imbalances
|
| |
similar circumstances. This means a director must consider all material information reasonably available before making significant decisions.
The duty of loyalty requires directors to act in what they reasonably believe to be the corporation’s best interests and not to use their position for personal gain. Subject to certain exceptions, a director’s actions are presumed to have been taken on an informed basis, in good faith, and in the honest belief that they served the corporation’s best interests. This presumption can be rebutted by evidence of a breach of fiduciary duties. Delaware courts also apply a heightened standard of conduct to directors who take action to defeat a threatened change of control.
In addition, when the board of directors of a corporation approves the sale or break-up of the corporation, the board may, in certain circumstances, have a duty to obtain the highest value reasonably available for shareholders.
|
|
| |
Director and officer liability
|
| |
Directors may be held liable to the company, its creditors, or one or more shareholders for damages caused by a breach of their duties and obligations. Provisions, whether in the bylaws, a contract, or otherwise, that attempt to exempt directors from liability for breach of a duty to the company may be unenforceable.
|
| |
The certificate of incorporation may include a provision that eliminates or limits a director’s personal liability to the corporation and its shareholders for monetary damages from a breach of fiduciary duty. However, no such provision may limit liability for:
•
Any breach of the director’s duty of loyalty to the corporation or its shareholders
•
Acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law
•
Intentional or negligent payment of unlawful dividends or share purchases, or redemptions
•
Any transaction from which the director derives an improper personal benefit
|
|
| |
Director and officer indemnification
|
| |
Companies may enter into indemnification agreements (patti di manleva) with directors and officers, under which the company holds directors or officers harmless from liabilities arising from actions taken during their service. Companies may also issue indemnification letters in favor of directors and officers when they cease to hold their office.
|
| |
A corporation may indemnify a director or officer against expenses (including attorney fees), judgments, fines, and settlement amounts actually and reasonably incurred in defending an action, suit, or proceeding related to their position, provided that:
•
The director or officer acted in good faith and in a manner they reasonably believed to be in, or not opposed to, the best interests of the corporation
|
|
| | | | | | | |
•
In the case of a criminal proceeding, the director or officer had no reasonable cause to believe their conduct was unlawful
|
|
| | | | |
Italian law
|
| |
Delaware law
|
|
| |
Shareholder litigation
|
| |
Under Italian law, the company may bring a liability action against directors following a resolution of the ordinary shareholder meeting. The statute of limitations for this action is five years from the date the director ceased to hold office. If the shareholder meeting approves a liability action with at least 20% of the share capital voting in favor, the director is automatically removed from office (if still serving).
The company may waive or settle a liability action, provided the ordinary shareholder meeting approves and shareholders holding at least 5% of the share capital do not vote against it.
Shareholders holding at least 2.5% of the share capital (or the lower threshold set in the bylaws) may also bring liability actions. The shareholders who brought the action may waive or settle it, but any proceeds from the waiver or settlement go to the company.
|
| |
A shareholder may bring a derivative action to enforce a corporate right that the corporation has failed to enforce on its own.
The complaint must:
•
State that the plaintiff was a shareholder at the time of the transaction, or that the plaintiff acquired shares afterward by operation of law
•
Describe the plaintiff’s efforts to get the directors to take the desired action and explain why those efforts failed, or state the reasons for not making the effort
The plaintiff must remain a shareholder for the entire duration of the derivative suit.
The action cannot be dismissed or settled without the approval of the Delaware Court of Chancery.
|
|
| |
Amendment of the certificate of incorporation
|
| |
The certificate of incorporation is the deed by which the company is incorporated and is not subsequently amended.
|
| |
A corporation may generally amend its certificate of incorporation if:
•
Its board of directors has adopted a resolution setting out the proposed amendment and declaring it advisable.
•
Holders of a majority of the outstanding shares entitled to vote on the amendment adopt it (or a greater vote if required by the certificate of incorporation), along with a majority of the outstanding shares of each class or series entitled to vote on the amendment as a class or series, if any (or a greater vote if required by the certificate of incorporation).
|
|
| |
Amendment of the bylaws
|
| |
The extraordinary shareholder meeting must approve any amendments to the bylaws, which must also be filed with the business register. The bylaws may also authorize the board of directors to make certain other amendments, including those relating to opening or closing a company’s branch, certain simplified mergers, and designating which directors have the power to represent the company.
|
| |
Shareholders entitled to vote may adopt, amend, or repeal the bylaws. The certificate of incorporation may also grant that power to the board of directors.
|
|
| |
Transactions with significant shareholders
|
| |
These rules do not apply to companies whose shares are not listed on an E.U.-regulated market.
|
| |
Subject to certain exceptions and conditions, a corporation may not enter into a business combination with an interested shareholder for three years after the person became an interested shareholder, unless shareholders holding at least 662∕3% of the corporation’s outstanding voting shares (excluding shares owned by the interested shareholder) gave prior approval.
|
|
| | | | |
Italian law
|
| |
Delaware law
|
|
| |
Dissenter rights of appraisal
|
| |
Merger and demerger plans approved by the board of directors must include a fair share exchange ratio, which must be verified by independent experts appointed by a court. These experts must prepare a report on whether the exchange ratio is fair. The report must include:
•
The methods used to determine the proposed exchange ratio and the values that resulted from each method
•
Any difficulties encountered in the valuation process
•
The experts’ opinion on whether the methods used were appropriate, and the relative weight given to each method in determining the final value
|
| |
Appraisal rights are available to holders of any class or series of shares in a merger or consolidation, with limited exceptions. For example, appraisal rights generally do not apply to a merger or consolidation involving corporations listed on a national securities exchange where the consideration offered consists of listed shares.
|
|
| |
Name
|
| |
Number of
Shares |
|
| | Goldman Sachs International | | | | |
| | J.P. Morgan Securities LLC | | | | |
| | Allen & Company LLC | | | | |
| | Wells Fargo Securities, LLC | | | | |
| | BofA Securities, Inc. | | | | |
| | Jefferies LLC | | | | |
| | Evercore Group L.L.C. | | | | |
| | BNP Paribas Securities Corp. | | | | |
| | Mizuho Securities USA LLC | | | | |
| | SG Americas Securities, LLC | | | | |
| | Crédit Agricole Securities (USA) Inc. | | | | |
| | Intesa Sanpaolo S.p.A. | | | | |
| | UniCredit Capital Markets LLC | | | | |
| | Banca Akros S.p.A. – Gruppo Banco BPM | | | | |
| | Total | | | | |
| | | | |
Paid by Bending Spoons
|
| |
Paid by the Selling Shareholders
|
| ||||||||||||||||||
| | | | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||||||||
| | Per ordinary share | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
| | Total | | | | $ | | | | | $ | | | | | $ | | | | | | $ | | | | ||
| |
Expenses
|
| |
Amount
|
| |||
| | SEC registration fee | | | | $ | 13,810 | | |
| | FINRA filing fee | | | | $ | 15,500 | | |
| | Stock exchange listing fee | | | | $ | * | | |
| | Legal fees | | | | $ | * | | |
| | Accounting fees | | | | $ | * | | |
| | Miscellaneous costs | | | | $ | * | | |
| | Total | | | | $ | * | | |
| | Bending Spoons S.p.A. | | | | | | | |
| |
Unaudited condensed consolidated interim financial statements as of March 31, 2026, and for the three months ended March 31, 2025 and 2026 (As restated)
|
| | | | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | |
| |
Consolidated financial statements as of and for the years ended December 31, 2023, 2024, and 2025
|
| | | | | | |
| | | | | | F-29 | | | |
| | | | | | F-31 | | | |
| | | | | | F-32 | | | |
| | | | | | F-33 | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-36 | | | |
| | AOL Holdco II, LLC | | | | | | | |
| |
Combined financial statements as of and for the years ended December 31, 2024 and 2025
|
| | | | | | |
| | | | | | F-78 | | | |
| | | | | | F-80 | | | |
| | | | | | F-81 | | | |
| | | | | | F-82 | | | |
| | | | | | F-83 | | | |
| | | | | | F-84 | | | |
| | Vimeo, Inc. | | | |||||
| |
Consolidated financial statements as of and for the years ended December 31, 2023 and 2024
|
| | |||||
| | | | | | F-102 | | | |
| | | | | | F-103 | | | |
| | | | | | F-104 | | | |
| | | | | | F-105 | | | |
| | | | | | F-106 | | | |
| | | | | | F-107 | | | |
| | | | | | F-108 | | | |
| |
Unaudited consolidated interim financial statements as of and for the nine months ended September 30, 2024 and 2025
|
| | | | | | |
| | | | | | F-133 | | | |
| | | | | | F-134 | | | |
| | | | | | F-135 | | | |
| | | | | | F-136 | | | |
| | | | | | F-138 | | | |
| | | | | | F-139 | | | |
| |
Thousands
|
| |
December 31,
2025 |
| |
March 31, 2026
|
| ||||||
| | Assets | | | | | | | | | | | | | |
| | Cash and cash equivalents | | | | $ | 629,944 | | | | | $ | 740,823 | | |
| | Accounts receivable, net | | | | $ | 144,593 | | | | | $ | 259,906 | | |
| | Income tax receivables, current | | | | $ | 12,838 | | | | | $ | 12,211 | | |
| | Costs to obtain contracts, current | | | | $ | 16,545 | | | | | $ | 17,460 | | |
| | Prepaid expenses | | | | $ | 40,433 | | | | | $ | 52,016 | | |
| | Other current assets | | | | $ | 74,312 | | | | | $ | 153,727 | | |
| | Total current assets | | | | $ | 918,664 | | | | | $ | 1,236,144 | | |
| | Goodwill | | | | $ | 2,423,570 | | | | | $ | 3,551,252 | | |
| | Intangible assets, net | | | | $ | 1,077,974 | | | | | $ | 1,897,319 | | |
| | Property, plant, and equipment, net | | | | $ | 11,078 | | | | | $ | 13,255 | | |
| | Deferred tax assets | | | | $ | 271,073 | | | | | $ | 175,972 | | |
| | Costs to obtain contracts, non-current | | | | $ | 523 | | | | | $ | 612 | | |
| | Other non-current assets, net | | | | $ | 54,611 | | | | | $ | 108,319 | | |
| | Total assets | | | | $ | 4,757,495 | | | | | $ | 6,982,872 | | |
| | LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
| | Accounts payable | | | | $ | 21,413 | | | | | $ | 31,576 | | |
| | Long-term debt, current | | | | $ | 415,260 | | | | | $ | 425,582 | | |
| | Deferred revenue, current | | | | $ | 450,499 | | | | | $ | 478,614 | | |
| | Income tax current liabilities | | | | $ | 65,407 | | | | | $ | 105,366 | | |
| | Accrued and other current liabilities | | | | $ | 165,951 | | | | | $ | 535,454 | | |
| | Total current liabilities | | | | $ | 1,118,530 | | | | | $ | 1,576,592 | | |
| | Long-term debt, non-current | | | | $ | 2,255,622 | | | | | $ | 3,930,485 | | |
| | Deferred tax liabilities | | | | $ | 349,073 | | | | | $ | 348,716 | | |
| | Deferred revenue, non-current | | | | $ | 214 | | | | | $ | 299 | | |
| | Other non-current liabilities | | | | $ | 39,193 | | | | | $ | 64,089 | | |
| | Total liabilities | | | | $ | 3,762,632 | | | | | $ | 5,920,182 | | |
| | Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
| | Additional paid-in capital | | | | $ | 662,753 | | | | | $ | 703,048 | | |
| | Other equity | | | | $ | 332,110 | | | | | $ | 359,641 | | |
| | Total shareholders’ equity | | | | $ | 994,863 | | | | | $ | 1,062,690 | | |
| | Total liabilities and shareholders’ equity | | | | $ | 4,757,495 | | | | | $ | 6,982,872 | | |
| | | | |
Three months ended
March 31, |
| |||||||||
| |
Thousands, except per-share amounts
|
| |
2025
|
| |
2026
|
| ||||||
| | Revenue | | | | $ | 258,946 | | | | | $ | 601,321 | | |
| | Cost of revenue | | | | $ | 93,503 | | | | | $ | 193,117 | | |
| | Gross profit | | | | $ | 165,443 | | | | | $ | 408,204 | | |
| | Research and development expense | | | | $ | 43,759 | | | | | $ | 94,396 | | |
| | Sales and marketing expense | | | | $ | 37,318 | | | | | $ | 58,551 | | |
| | General and administrative expense | | | | $ | 88,979 | | | | | $ | 135,085 | | |
| | Operating income (loss) | | | | $ | (4,615) | | | | | $ | 120,171 | | |
| | Interest expense | | | | $ | 19,316 | | | | | $ | 93,184 | | |
| | Other expense (income) | | | | $ | 3,989 | | | | | $ | (49,344) | | |
| | Income (loss) before tax | | | | $ | (27,919) | | | | | $ | 76,331 | | |
| | Income tax expense (benefit) | | | | $ | 84,286 | | | | | $ | 48,866 | | |
| | Net income (loss) | | | | $ | (112,205) | | | | | $ | 27,465 | | |
| | Net income (loss) attributable to non-controlling interests | | | | $ | (37) | | | | | $ | — | | |
| | Net income (loss) attributable to Bending Spoons shareholders | | | | $ | (112,169) | | | | | $ | 27,465 | | |
| | Earnings (loss) per share attributable to Bending Spoons shareholders: | | | | | | | | | | | | | |
| |
Basic1
|
| | | $ | (0.19) | | | | | $ | 0.05 | | |
| |
Diluted1
|
| | | $ | (0.19) | | | | | $ | 0.04 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Net income (loss) | | | | $ | (112,205) | | | | | $ | 27,465 | | |
| | Other comprehensive income: | | | | | | | | | | | | | |
| |
Change in foreign currency translation adjustments
|
| | | $ | 2,746 | | | | | $ | (21,958) | | |
| |
Gain (loss) on derivative instruments that are designated and qualify as cash flow hedges
|
| | | $ | (273) | | | | | $ | 24,430 | | |
| |
Other comprehensive income, before tax
|
| | | $ | 2,473 | | | | | $ | 2,473 | | |
| |
Income tax benefit (expense) of items included in other comprehensive income1
|
| | | $ | 66 | | | | | $ | (2,415) | | |
| |
Other comprehensive income (loss), net of tax
|
| | | $ | 2,539 | | | | | $ | 58 | | |
| | Comprehensive income | | | | $ | (109,667) | | | | | $ | 27,523 | | |
| | Comprehensive income (loss) attributable to non-controlling interests | | | | $ | (35) | | | | | $ | — | | |
| | Comprehensive income attributable to Bending Spoons shareholders | | | | $ | (109,632) | | | | | $ | 27,523 | | |
| | | | |
Common stock1
|
| |
|
| |
|
| |
Treasury stock at cost
|
| |
|
| |
|
| ||||||||||||||||||||||||||||||||||||||||||
| |
Thousands, except share counts
|
| |
Shares3
|
| |
Amounts
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income / (loss) |
| |
Retained
earnings |
| |
Shares3
|
| |
Amounts
|
| |
Total
Bending Spoons shareholders’ equity |
| |
Non-
controlling interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | Balance as of January 1, 2025 | | | | | 654,174,045 | | | | | $ | 1,431 | | | | | $ | 334,737 | | | | | $ | (24,686) | | | | | $ | 324,773 | | | | | | (76,509,875) | | | | | $ | (34) | | | | | $ | 636,221 | | | | | $ | 528 | | | | | $ | 636,749 | | |
| | Equity compensation expense2 | | | | | — | | | | | $ | — | | | | | $ | 16,489 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 16,489 | | | | | $ | — | | | | | $ | 16,489 | | |
| | Other comprehensive income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,536 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 2,536 | | | | | $ | 2 | | | | | $ | 2,539 | | |
| | Net loss | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (112,169) | | | | | | — | | | | | $ | — | | | | | $ | (112,169) | | | | | $ | (37) | | | | | $ | (112,205) | | |
| | Balance as of March 31, 2025 | | | | | 654,174,045 | | | | | $ | 1,431 | | | | | $ | 351,226 | | | | | $ | (22,150) | | | | | $ | 212,604 | | | | | | (76,509,875) | | | | | $ | (34) | | | | | $ | 543,078 | | | | | $ | 493 | | | | | $ | 543,571 | | |
| | | | |
Common stock1
|
| |
|
| |
|
| |
Treasury stock at cost
|
| |
|
| |
|
| ||||||||||||||||||||||||||||||||||||||||||
| |
Thousands, except share counts
|
| |
Shares3
|
| |
Amounts
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income / (loss) |
| |
Retained
earnings |
| |
Shares3
|
| |
Amounts
|
| |
Total
Bending Spoons shareholders’ equity |
| |
Non-
controlling interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | Balance as of January 1, 2026 | | | | | 669,541,360 | | | | | $ | 1,467 | | | | | $ | 662,753 | | | | | $ | 6,007 | | | | | $ | 324,636 | | | | | | (72,798,960) | | | | | $ | — | | | | | $ | 994,863 | | | | | $ | — | | | | | $ | 994,863 | | |
| | Equity compensation expense2 | | | | | — | | | | | $ | — | | | | | $ | 28,678 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 28,678 | | | | | $ | — | | | | | $ | 28,678 | | |
| |
Stock option exercise and stock unit
assignment |
| | | | 4,000,000 | | | | | $ | 9 | | | | | $ | 6,927 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 6,937 | | | | | $ | — | | | | | $ | 6,937 | | |
| |
Other transactions with shareholders
and grant-holders |
| | | | — | | | | | $ | — | | | | | $ | 4,690 | | | | | $ | — | | | | | $ | — | | | | | | 78,270 | | | | | $ | — | | | | | $ | 4,690 | | | | | $ | — | | | | | $ | 4,690 | | |
| | Other comprehensive (loss) income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 58 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 58 | | | | | $ | — | | | | | $ | 58 | | |
| | Net income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 27,465 | | | | | | — | | | | | $ | — | | | | | $ | 27,465 | | | | | $ | — | | | | | $ | 27,465 | | |
| | Balance as of March 31, 2026 | | | | | 673,541,360 | | | | | $ | 1,476 | | | | | $ | 703,048 | | | | | $ | 6,064 | | | | | $ | 352,101 | | | | | | (72,720,690) | | | | | $ | — | | | | | $ | 1,062,690 | | | | | $ | — | | | | | $ | 1,062,690 | | |
| | | | |
Three months ended
March 31, |
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
(As restated, see note 16) |
| ||||||
| | Net income (loss) | | | | $ | (112,205) | | | | | $ | 27,465 | | |
| |
Adjustments to reconcile net income to net cash from operating activities:
|
| | | | | | | | | | | | |
| |
Equity compensation expense
|
| | | $ | 16,489 | | | | | $ | 28,678 | | |
| |
Impairment and depreciation of property, plant, and equipment
|
| | | $ | 1,031 | | | | | $ | 940 | | |
| |
Impairment and amortization of intangible assets
|
| | | $ | 29,719 | | | | | $ | 69,162 | | |
| |
Deferred tax benefit
|
| | | $ | 52,248 | | | | | $ | 12,825 | | |
| |
Change in fair value of interest rate swaps
|
| | | $ | 666 | | | | | $ | (14,654) | | |
| |
Change in provisions
|
| | | $ | 344 | | | | | $ | 333 | | |
| |
Non-cash interest expense
|
| | | $ | 1,941 | | | | | $ | 7,249 | | |
| |
Other
|
| | | $ | (578) | | | | | $ | (36,747) | | |
| |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
| |
Accounts receivable, net
|
| | | $ | 235 | | | | | $ | (58,335) | | |
| |
Accounts payable
|
| | | $ | (5,153) | | | | | $ | 5,842 | | |
| |
Accrued and other liabilities
|
| | | $ | 25,758 | | | | | $ | (1,753) | | |
| |
Income tax liabilities and income tax assets, current
|
| | | $ | 30,438 | | | | | $ | 41,990 | | |
| |
Deferred revenue
|
| | | $ | 16,032 | | | | | $ | 14,392 | | |
| |
Other assets
|
| | | $ | (35,614) | | | | | $ | (21,731) | | |
| | Net cash from operating activities | | | | $ | 21,350 | | | | | $ | 75,654 | | |
| | Cash flows from investing activities: | | | | | | | | | | | | | |
| |
Acquisitions of businesses net of cash, cash equivalents, and restricted cash acquired
|
| | | $ | (485,724) | | | | | $ | (1,644,718) | | |
| |
Purchase of intangible assets
|
| | | $ | (22) | | | | | $ | — | | |
| |
Purchase of property, plant, and equipment
|
| | | $ | — | | | | | $ | (3,225) | | |
| | Net cash from investing activities | | | | $ | (485,746) | | | | | $ | (1,647,942) | | |
| | Cash flows from financing activities: | | | | | | | | | | | | | |
| |
Principal repayments of long-term debt
|
| | | $ | (60,850) | | | | | $ | (144,156) | | |
| |
Proceeds from issuance of debt
|
| | | $ | 862,901 | | | | | $ | 1,967,570 | | |
| |
Proceeds from issuance of common stock for equity compensation
|
| | | $ | — | | | | | $ | 6,937 | | |
| |
Payments of debt issuance cost
|
| | | $ | (23,612) | | | | | $ | (90,485) | | |
| |
Proceeds from paid-in capital increase and sale of treasury shares
|
| | | $ | — | | | | | $ | 1,294 | | |
| | Net cash from financing activities | | | | $ | 778,439 | | | | | $ | 1,741,160 | | |
| | Total cash generated | | | | $ | 314,043 | | | | | $ | 168,872 | | |
| | Effect of exchange rate changes on cash, cash equivalents, and restricted cash | | | | $ | 11,559 | | | | | $ | (9,993) | | |
| | Net increase in cash, cash equivalents, and restricted cash | | | | $ | 325,602 | | | | | $ | 158,879 | | |
| | Cash, cash equivalents, and restricted cash at beginning of period | | | | $ | 238,723 | | | | | $ | 629,944 | | |
| | Cash, cash equivalents, and restricted cash at end of period | | | | $ | 564,325 | | | | | $ | 788,823 | | |
| | Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
| |
Interests paid
|
| | | $ | 30,166 | | | | | $ | 89,037 | | |
| |
Cash and cash equivalents at the end of the period
|
| | | $ | 564,325 | | | | | $ | 740,823 | | |
| |
Restricted cash at the end of the period
|
| | | $ | — | | | | | $ | 48,000 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Subscription revenue | | | | $ | 239,432 | | | | | $ | 507,202 | | |
| | Advertising revenue | | | | $ | 16,505 | | | | | $ | 70,174 | | |
| | Other revenue | | | | $ | 3,008 | | | | | $ | 23,945 | | |
| | Total revenue | | | | $ | 258,946 | | | | | $ | 601,321 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | U.S. | | | | $ | 129,673 | | | | | $ | 373,758 | | |
| | U.K. | | | | $ | 17,773 | | | | | $ | 36,093 | | |
| | Germany | | | | $ | 7,395 | | | | | $ | 20,029 | | |
| | Canada | | | | $ | 7,388 | | | | | $ | 15,900 | | |
| | Japan | | | | $ | 8,783 | | | | | $ | 14,213 | | |
| | Australia | | | | $ | 6,448 | | | | | $ | 12,895 | | |
| | France | | | | $ | 5,461 | | | | | $ | 11,030 | | |
| | Brazil | | | | $ | 6,449 | | | | | $ | 6,801 | | |
| | Italy | | | | $ | 4,827 | | | | | $ | 7,821 | | |
| | Other | | | | $ | 64,749 | | | | | $ | 102,781 | | |
| | Total revenue | | | | $ | 258,946 | | | | | $ | 601,321 | | |
| |
|
| |
|
| |
December 31, 2025
|
| ||||||||||||||||||
| |
Thousands
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Non-marketable securities
|
| | | $ | 119 | | | | | $ | — | | | | | $ | — | | | | | $ | 119 | | |
| |
Derivative financial instruments
|
| | | $ | 202 | | | | | $ | — | | | | | $ | 202 | | | | | $ | — | | |
| |
Other investments
|
| | | $ | 443 | | | | | $ | — | | | | | $ | — | | | | | $ | 443 | | |
| |
Total financial assets
|
| | | $ | 764 | | | | | $ | — | | | | | $ | 202 | | | | | $ | 563 | | |
| | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Derivative financial instruments
|
| | | $ | 13,218 | | | | | $ | — | | | | | $ | 13,218 | | | | | $ | — | | |
| |
Total financial liabilities
|
| | | $ | 13,218 | | | | | $ | — | | | | | $ | 13,218 | | | | | $ | — | | |
| |
|
| |
|
| |
March 31, 2026
|
| ||||||||||||||||||
| |
Thousands
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Non-marketable securities
|
| | | $ | 82 | | | | | $ | — | | | | | $ | — | | | | | $ | 82 | | |
| |
Derivative financial instruments
|
| | | $ | 31,090 | | | | | $ | — | | | | | $ | 31,090 | | | | | $ | — | | |
| |
Other investments
|
| | | $ | 443 | | | | | $ | — | | | | | $ | — | | | | | $ | 443 | | |
| |
Total financial assets
|
| | | $ | 31,615 | | | | | $ | — | | | | | $ | 31,090 | | | | | $ | 526 | | |
| | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Derivative financial instruments
|
| | | $ | 5,258 | | | | | $ | — | | | | | $ | 5,258 | | | | | $ | — | | |
| |
Total financial liabilities
|
| | | $ | 5,258 | | | | | $ | — | | | | | $ | 5,258 | | | | | $ | — | | |
| |
Balance sheet classification
Thousands |
| |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
| | Other non-current assets, net | | | | $ | 202 | | | | | $ | 12,583 | | |
| | Other current assets | | | | $ | — | | | | | $ | 18,507 | | |
| | Other non-current liabilities | | | | $ | 7,482 | | | | | $ | 3,816 | | |
| | Accrued and other current liabilities | | | | $ | 5,736 | | | | | $ | 1,442 | | |
| |
Thousands
|
| |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
| | Leasehold improvements | | | | $ | 14,074 | | | | | $ | 17,034 | | |
| | Furniture and fixtures | | | | $ | 6,280 | | | | | $ | 6,622 | | |
| | Plant and equipment | | | | $ | 3,844 | | | | | $ | 3,988 | | |
| | Projects in progress | | | | $ | 397 | | | | | $ | 36 | | |
| | Total property, plant and equipment, gross | | | | $ | 24,594 | | | | | $ | 27,680 | | |
| | Accumulated depreciation | | | | $ | (13,516) | | | | | $ | (14,425) | | |
| | Total property, plant and equipment, net | | | | $ | 11,078 | | | | | $ | 13,255 | | |
| |
Thousands
|
| |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
| | Tax assets, other than current income taxes | | | | $ | 62,028 | | | | | $ | 63,606 | | |
| | Advance payments | | | | $ | 1,258 | | | | | $ | 8,559 | | |
| | Derivative financial instruments | | | | $ | — | | | | | $ | 18,507 | | |
| | Security deposits | | | | $ | 530 | | | | | $ | 526 | | |
| | Other deposits | | | | $ | — | | | | | $ | 48,000 | | |
| | Other items | | | | $ | 10,496 | | | | | $ | 14,529 | | |
| | Total other current assets | | | | $ | 74,312 | | | | | $ | 153,727 | | |
| |
Thousands
|
| |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
| | Payable to creators | | | | $ | — | | | | | $ | 326,025 | | |
| | Accrued expenses | | | | $ | 44,889 | | | | | $ | 75,384 | | |
| | Payable to team members and directors | | | | $ | 50,075 | | | | | $ | 72,233 | | |
| | Tax liabilities, other than current income taxes | | | | $ | 39,168 | | | | | $ | 32,743 | | |
| | Operating lease liabilities, current | | | | $ | 8,792 | | | | | $ | 10,194 | | |
| | Social securities | | | | $ | 5,239 | | | | | $ | 6,017 | | |
| | Provision for risks | | | | $ | 812 | | | | | $ | 3,749 | | |
| | Deferred R&D incentive | | | | $ | 2,123 | | | | | $ | 3,591 | | |
| | Derivative financial instruments | | | | $ | 5,736 | | | | | $ | 1,442 | | |
| | Other payables | | | | $ | 9,115 | | | | | $ | 4,075 | | |
| | Total accrued and other current liabilities | | | | $ | 165,951 | | | | | $ | 535,454 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 847,949 | | |
| | Intellectual properties | | | | $ | 56,044 | | |
| | Customer base | | | | $ | 398,720 | | |
| | Other intangible assets | | | | $ | 141,740 | | |
| | Cash and cash equivalents | | | | $ | 18,154 | | |
| | Trade receivables and other current assets | | | | $ | 20,218 | | |
| | Total assets acquired | | | | $ | 1,482,825 | | |
| | Accrued and other current liabilities | | | | $ | 28,393 | | |
| | Total liabilities assumed | | | | $ | 28,393 | | |
| | Fair value of net assets acquired | | | | $ | 1,454,432 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 293,267 | | |
| | Intellectual properties | | | | $ | 29,127 | | |
| | Customer base | | | | $ | 222,977 | | |
| | Other intangible assets | | | | $ | 47,793 | | |
| | Other non-current assets, net | | | | $ | 2,566 | | |
| | Cash and cash equivalents | | | | $ | 244,764 | | |
| | Trade receivables and other current assets | | | | $ | 110,171 | | |
| | Total assets acquired | | | | $ | 950,664 | | |
| | Deferred tax liabilities | | | | $ | 84,805 | | |
| | Accrued and other current liabilities | | | | $ | 361,259 | | |
| | Total liabilities assumed | | | | $ | 446,064 | | |
| | Fair value of net assets acquired | | | | $ | 504,601 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Revenues | | | | $ | 480,579 | | | | | $ | 656,924 | | |
| | Net income | | | | $ | (143,257) | | | | | $ | 61,751 | | |
| |
Thousands
|
| |
Goodwill
|
| |||
| | Balance as of January 1, 2026 | | | | $ | 2,423,570 | | |
| | Goodwill acquired during the year | | | | $ | 1,141,216 | | |
| | Impairment losses | | | | $ | — | | |
| | Foreign exchange translation | | | | $ | (13,534) | | |
| | Balance as of March 31, 2026 | | | | $ | 3,551,252 | | |
| | | | |
December 31, 2025
|
| |
Weighted
average useful life in years |
| ||||||||||||||||||
| |
Thousands
|
| |
Gross carrying
value |
| |
Accumulated
amortization |
| |
Net book
value |
| |||||||||||||||
| | Intellectual properties, net | | | | $ | 435,934 | | | | | $ | (197,006) | | | | | $ | 238,928 | | | | | | 3.62 | | |
| | Customer base, net | | | | $ | 745,746 | | | | | $ | (88,522) | | | | | $ | 657,223 | | | | | | 8.18 | | |
| | Other intangible assets, net | | | | $ | 209,423 | | | | | $ | (27,600) | | | | | $ | 181,823 | | | | | | 7.69 | | |
| | Total | | | | $ | 1,391,103 | | | | | $ | (313,129) | | | | | $ | 1,077,974 | | | | | | | | |
| | | | |
March 31, 2026
|
| |
Weighted
average useful life in years |
| ||||||||||||||||||
| |
Thousands
|
| |
Gross carrying
value |
| |
Accumulated
amortization |
| |
Net book
value |
| |||||||||||||||
| | Intellectual properties, net | | | | $ | 513,596 | | | | | $ | (216,430) | | | | | $ | 297,166 | | | | | | 3.84 | | |
| | Customer base, net | | | | $ | 1,363,545 | | | | | $ | (122,480) | | | | | $ | 1,241,065 | | | | | | 8.42 | | |
| | Other intangible assets, net | | | | $ | 397,199 | | | | | $ | (38,112) | | | | | $ | 359,087 | | | | | | 7.67 | | |
| | Total | | | | $ | 2,274,341 | | | | | $ | (377,023) | | | | | $ | 1,897,319 | | | | | | | | |
| | | | |
March 31, 2026
|
| |||||||||||||||
| |
Thousands
|
| |
Intellectual
properties, net |
| |
Customer
base, net |
| |
Other intangible
assets, net |
| |||||||||
| | Remainder of 2026 | | | | $ | 77,152 | | | | | $ | 117,974 | | | | | $ | 36,447 | | |
| | 2027 | | | | $ | 81,059 | | | | | $ | 157,298 | | | | | $ | 46,163 | | |
| | 2028 | | | | $ | 68,978 | | | | | $ | 157,298 | | | | | $ | 46,163 | | |
| | 2029 | | | | $ | 36,581 | | | | | $ | 157,298 | | | | | $ | 46,163 | | |
| | 2030 | | | | $ | 29,683 | | | | | $ | 141,559 | | | | | $ | 42,853 | | |
| | Thereafter | | | | $ | 3,712 | | | | | $ | 509,637 | | | | | $ | 141,299 | | |
| | Total expected future amortization expense | | | | $ | 297,166 | | | | | $ | 1,241,065 | | | | | $ | 359,087 | | |
| |
Leases
Thousands |
| |
Balance sheet classification
|
| |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
| | Assets: | | | | | | | | | | | | | | | | |
| |
Operating lease right-of-use assets, net
|
| | Other non-current assets, net | | | | $ | 35,403 | | | | | $ | 67,124 | | |
| | Liabilities: | | | | | | | | | | | | | | | | |
| |
Operating lease liabilities, current
|
| |
Accrued and other current liabilities
|
| | | $ | 8,792 | | | | | $ | 10,194 | | |
| |
Operating lease liabilities, non-current
|
| | Other non-current liabilities | | | | $ | 27,850 | | | | | $ | 58,563 | | |
| | | | | | | | | $ | 36,643 | | | | | $ | 68,757 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Operating lease expense | | | | $ | 1,478 | | | | | $ | 3,367 | | |
| | Variable lease expense and other | | | | $ | 824 | | | | | $ | 1,147 | | |
| | Total lease expense1 | | | | $ | 2,302 | | | | | $ | 4,514 | | |
| |
Thousands
|
| |
March 31, 2026
|
| |||
| | Remainder of 2026 | | | | $ | 11,142 | | |
| | 2027 | | | | $ | 16,595 | | |
| | 2028 | | | | $ | 10,093 | | |
| | 2029 | | | | $ | 10,384 | | |
| | 2030 | | | | $ | 8,648 | | |
| | Thereafter | | | | $ | 33,958 | | |
| | Total lease payments | | | | $ | 90,821 | | |
| | Amount representing interest | | | | $ | 22,064 | | |
| | Present value of future lease payments | | | | $ | 68,757 | | |
| | Current obligations under leases | | | | $ | 10,194 | | |
| | Non-current lease obligations | | | | $ | 58,563 | | |
| | | | |
December 31,
2025 |
| |
March 31,
2026 |
| ||||||
| | Weighted-average remaining lease term | | |
4.5 years
|
| |
6.7 years
|
| ||||||
| | Weighted-average discount rate | | | | | 7.0% | | | | | | 7.8% | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Cash paid for amount included in the measurement of lease liabilities: | | | | | | | | | | | | | |
| |
Operating cash flows for operating leases
|
| | | $ | 1,542 | | | | | $ | 2,823 | | |
| | Assets obtained in exchange for lease liabilities: | | | | | | | | | | | | | |
| |
Operating leases1
|
| | | $ | — | | | | | $ | 35,118 | | |
| | | | |
Outstanding principal amount as of
|
| | | | ||||||||||||
| |
Thousands
|
| |
December 31,
2025 |
| |
March 31,
2026 |
| | | | |||||||||
| | Intesa Sanpaolo n. 117077 | | | | $ | 103,299 | | | | | $ | 92,660 | | | | | | (1) | | |
| | Banco BPM n. 117077 | | | | $ | 103,299 | | | | | $ | 92,660 | | | | | | (1) | | |
| | BNL n. 117077 | | | | $ | 103,299 | | | | | $ | 92,660 | | | | | | (1) | | |
| | BPER Banca n. 117077 | | | | $ | 62,667 | | | | | $ | 56,212 | | | | | | (1) | | |
| | Mizuho n. 117077 | | | | $ | 58,544 | | | | | $ | 52,514 | | | | | | (1) | | |
| | Deutsche Bank n. 117077 | | | | $ | 39,689 | | | | | $ | 35,601 | | | | | | (1) | | |
| | HSBC n. 117077 | | | | $ | 37,078 | | | | | $ | 33,259 | | | | | | (1) | | |
| | IFIS n. 117077 | | | | $ | 37,078 | | | | | $ | 33,259 | | | | | | (1) | | |
| | Rabo Bank n. 117077 | | | | $ | 37,078 | | | | | $ | 33,259 | | | | | | (1) | | |
| | Crédit Agricole n. 117077 | | | | $ | 34,151 | | | | | $ | 30,633 | | | | | | (1) | | |
| | CACIB n. 117077 | | | | $ | 24,393 | | | | | $ | 21,881 | | | | | | (1) | | |
| | JPM n. 117077 | | | | $ | 20,889 | | | | | $ | 18,737 | | | | | | (1) | | |
| | MCC n. 117077 | | | | $ | 20,889 | | | | | $ | 18,737 | | | | | | (1) | | |
| | NATIXIS n. 117077 | | | | $ | 19,515 | | | | | $ | 17,505 | | | | | | (1) | | |
| | CDP n. 117077 | | | | $ | 39,689 | | | | | $ | 35,601 | | | | | | (1) | | |
| | Facility A2 – Tranche 1 | | | | $ | 352,500 | | | | | $ | 313,582 | | | | | | (1) | | |
| | Facility A2 – Tranche 2 | | | | $ | 206,683 | | | | | $ | 183,863 | | | | | | (1) | | |
| | USD Term Loan B | | | | $ | 892,445 | | | | | $ | 880,854 | | | | | | (2) | | |
| | EUR Term Loan B | | | | $ | 406,109 | | | | | $ | 392,369 | | | | | | (3) | | |
| | USD Term Loan B (4th amendment) | | | | $ | — | | | | | $ | 950,000 | | | | | | (2) | | |
| | EUR Term Loan B (add-on) | | | | $ | — | | | | | $ | 344,940 | | | | | | (3) | | |
| | USD Term Loan A | | | | $ | — | | | | | $ | 660,000 | | | | | | (5) | | |
| | Intesa Sanpaolo n. 1104660100 | | | | $ | 58,750 | | | | | $ | 45,992 | | | | | | (4) | | |
| | Intesa Sanpaolo n. 1176400100 | | | | $ | 47,734 | | | | | $ | 43,118 | | | | | | (4) | | |
| | Total outstanding principal amount | | | | $ | 2,705,776 | | | | | $ | 4,479,899 | | | | | | | | |
| | Unamortized debt discount and issuance costs | | | | $ | (34,894) | | | | | $ | (123,832) | | | | | | | | |
| | Net carrying amount | | | | $ | 2,670,882 | | | | | $ | 4,356,067 | | | | | | | | |
| | Long-term debt, current | | | | $ | (415,260) | | | | | $ | (425,582) | | | | | | | | |
| | Long-term debt, non-current | | | | $ | 2,255,622 | | | | | $ | 3,930,485 | | | | | | | | |
| |
Thousands
|
| |
As of
March 31, 2026 |
| |||
| | Remainder of 2026 | | | | $ | 270,665 | | |
| | 2027 | | | | $ | 437,029 | | |
| | 2028 | | | | $ | 425,531 | | |
| | 2029 | | | | $ | 403,253 | | |
| | 2030 | | | | $ | 399,660 | | |
| | Thereafter | | | | $ | 2,543,761 | | |
| | | | | | $ | 4,479,899 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Interest expense – bank loans at amortized cost | | | | $ | 20,023 | | | | | $ | 92,089 | | |
| | Interest rate swap differentials | | | | $ | (707) | | | | | $ | 1,095 | | |
| | Total | | | | $ | 19,316 | | | | | $ | 93,184 | | |
| |
Thousands
|
| |
Gains and
Losses on Cash Flow Hedges |
| |
Foreign
Currency Items |
| |
Total
|
| |||||||||
| | Balance as of January 1, 2025 | | | | $ | 403 | | | | | $ | (25,145) | | | | | $ | (24,741) | | |
| | Other comprehensive income before reclassifications | | | | $ | 128 | | | | | $ | 2,746 | | | | | $ | 2,875 | | |
| | Amounts reclassified from accumulated other comprehensive income | | | | $ | (336) | | | | | $ | — | | | | | $ | (336) | | |
| | Net current-period other comprehensive income | | | | $ | (208) | | | | | $ | 2,746 | | | | | $ | 2,539 | | |
| | Balance as of March 31, 2025 | | | | $ | 195 | | | | | $ | (22,399) | | | | | $ | (22,203) | | |
| |
Thousands
|
| |
Gains and
Losses on Cash Flow Hedges |
| |
Foreign
Currency Items |
| |
Total
|
| |||||||||
| | Balance as of January 1, 2026 | | | | $ | (4,813) | | | | | $ | 10,825 | | | | | $ | 6,013 | | |
| | Other comprehensive income before reclassifications | | | | $ | 22,961 | | | | | $ | (21,958) | | | | | $ | 1,003 | | |
| | Amounts reclassified from accumulated other comprehensive income | | | | $ | (946) | | | | | $ | — | | | | | $ | (946) | | |
| | Net current-period other comprehensive income | | | | $ | 22,015 | | | | | $ | (21,958) | | | | | $ | 58 | | |
| | Balance as of March 31, 2026 | | | | $ | 17,202 | | | | | $ | (11,132) | | | | | $ | 6,070 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Cost of revenue | | | | $ | 281 | | | | | $ | 1,434 | | |
| | Research and development expense | | | | $ | 9,305 | | | | | $ | 15,535 | | |
| | Sales and marketing expense | | | | $ | 209 | | | | | $ | 1,009 | | |
| | General and administrative expense | | | | $ | 6,695 | | | | | $ | 10,699 | | |
| | Total share-based compensation expense | | | | $ | 16,489 | | | | | $ | 28,678 | | |
| | | | |
Options Outstanding
|
| |||||||||
| | | | |
Number of
awards |
| |
Weighted-
average grant date fair value per awards |
| ||||||
| | Balance as of January 1, 2025 | | | | | 33,248,435 | | | | | $ | 1.95 | | |
| | Exercised | | | | | — | | | | | $ | — | | |
| | Granted | | | | | 3,239,440 | | | | | $ | 7.17 | | |
| | Cancelled | | | | | (116,960) | | | | | $ | 1.61 | | |
| | Balance as of March 31, 2025 | | | | | 36,370,915 | | | | | $ | 2.19 | | |
| | | | |
Options Outstanding
|
| |||||||||
| | | | |
Number of
awards |
| |
Weighted-
average grant date fair value per awards |
| ||||||
| | Balance as of January 1, 2026 | | | | | 33,172,075 | | | | | $ | 2.38 | | |
| | Exercised | | | | | — | | | | | $ | — | | |
| | Granted | | | | | 3,241,945 | | | | | $ | 16.78 | | |
| | Cancelled | | | | | (39,965) | | | | | $ | 7.84 | | |
| | Balance as of March 31, 2026 | | | | | 36,374,055 | | | | | $ | 3.66 | | |
| | | | |
Warrants Outstanding
|
| |||||||||
| | | | |
Number of
awards1 |
| |
Weighted-
average grant date fair value per awards |
| ||||||
| | Balance as of January 1, 2025 | | | | | 2,557,350 | | | | | $ | 1.39 | | |
| | Exercised | | | | | — | | | | | $ | — | | |
| | Granted | | | | | — | | | | | $ | — | | |
| | Cancelled | | | | | — | | | | | $ | — | | |
| | Balance as of March 31, 2025 | | | | | 2,557,350 | | | | | $ | 1.39 | | |
| | | | |
Warrants Outstanding
|
| |||||||||
| | | | |
Number of
awards1 |
| |
Weighted-
average grant date fair value per awards |
| ||||||
| | Balance as of January 1, 2026 | | | | | 4,000,000 | | | | | $ | 5.99 | | |
| | Exercised | | | | | (4,000,000) | | | | | $ | 5.99 | | |
| | Granted | | | | | 91,730 | | | | | $ | 16.69 | | |
| | Cancelled | | | | | — | | | | | $ | — | | |
| | Balance as of March 31, 2026 | | | | | 91,730 | | | | | $ | 16.69 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Benefit obligation at the beginning of the period | | | | $ | 3,627 | | | | | $ | 3,860 | | |
| | Service cost | | | | $ | 301 | | | | | $ | 58 | | |
| | Interest cost | | | | $ | 36 | | | | | $ | 18 | | |
| | Actuarial (gain) loss | | | | $ | 186 | | | | | $ | (1,980) | | |
| | Benefit paid | | | | $ | (300) | | | | | $ | (187) | | |
| | Transfers | | | | $ | — | | | | | $ | — | | |
| | Foreign exchange translation reserve | | | | $ | 499 | | | | | $ | (47) | | |
| | Benefit obligation at the end of the period | | | | $ | 4,349 | | | | | $ | 1,722 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2026
|
| ||||||
| | Cost of revenue | | | | $ | 6,483 | | | | | $ | 9,930 | | |
| | Sales and marketing expense | | | | $ | 12,350 | | | | | $ | 34,242 | | |
| | Research and development expense | | | | $ | 43,943 | | | | | $ | 94,509 | | |
| | General and administrative expense | | | | $ | 54,231 | | | | | $ | 59,037 | | |
| | Other (income) expense | | | | $ | 222 | | | | | $ | (1,961) | | |
| | Personnel-related expenses | | | | $ | 117,229 | | | | | $ | 195,756 | | |
| | | | |
Three months ended March 31, 2025
|
| |||||||||||||||||||||||||||||||||
| |
Dollars, except per share amounts
|
| |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Class X-1
|
| |
Class X-2
|
| |
Consolidated3
|
| ||||||||||||||||||
| | Basic EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons
shareholders-Basic |
| | | $ | (61,589,861) | | | | | $ | (7,408,217) | | | | | $ | (23,634,394) | | | | | $ | (16,530,589) | | | | | $ | (3,005,556) | | | | | $ | (112,168,617) | | |
| | Shares used in computation of basic EPS1 | | | | | 317,185,475 | | | | | | 38,152,040 | | | | | | 121,716,240 | | | | | | 85,131,915 | | | | | | 15,478,500 | | | | | | 577,664,170 | | |
| | Basic EPS | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | |
| | Diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons
shareholders-Diluted |
| | | $ | (61,589,861) | | | | | $ | (7,408,217) | | | | | $ | (23,634,394) | | | | | $ | (16,530,589) | | | | | $ | (3,005,556) | | | | | $ | (112,168,617) | | |
| | Shares used in computation of basic EPS1 | | | | | 317,185,475 | | | | | | 38,152,040 | | | | | | 121,716,240 | | | | | | 85,131,915 | | | | | | 15,478,500 | | | | | | 577,664,170 | | |
| | Effect of dilutive shares equivalent2 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | Shares used in computation of diluted EPS1 | | | | | 317,185,475 | | | | | | 38,152,040 | | | | | | 121,716,240 | | | | | | 85,131,915 | | | | | | 15,478,500 | | | | | | 577,664,170 | | |
| | Diluted EPS | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | | | | $ | (0.19) | | |
| | | | |
Three months ended March 31, 2026
|
| |||||||||||||||||||||||||||||||||
| |
Dollars, except per share amounts
|
| |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Class X-1
|
| |
Class X-2
|
| |
Consolidated3
|
| ||||||||||||||||||
| | Basic EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons
shareholders-Basic |
| | | $ | 14,257,840 | | | | | $ | 1,450,791 | | | | | $ | 7,340,092 | | | | | $ | 3,208,143 | | | | | $ | 1,208,281 | | | | | $ | 27,465,147 | | |
| | Shares used in computation of basic EPS1 | | | | | 310,240,685 | | | | | | 31,568,210 | | | | | | 159,715,297 | | | | | | 69,806,960 | | | | | | 26,291,349 | | | | | | 597,622,501 | | |
| | Basic EPS | | | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
| | Diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons
shareholders-Diluted |
| | | $ | 13,429,584 | | | | | $ | 1,366,513 | | | | | $ | 6,913,697 | | | | | $ | 3,021,778 | | | | | $ | 2,733,576 | | | | | $ | 27,465,147 | | |
| | Shares used in computation of basic EPS1 | | | | | 310,240,685 | | | | | | 31,568,210 | | | | | | 159,715,297 | | | | | | 69,806,960 | | | | | | 26,291,349 | | | | | | 597,622,501 | | |
| | Effect of dilutive shares equivalent | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,857,769 | | | | | | 36,857,769 | | |
| | Shares used in computation of diluted EPS1 | | | | | 310,240,685 | | | | | | 31,568,210 | | | | | | 159,715,297 | | | | | | 69,806,960 | | | | | | 63,149,118 | | | | | | 634,480,270 | | |
| | Diluted EPS | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | | | | $ | 0.04 | | |
| | | | |
Three months ended March 31,
|
| |||||||||
| |
Thousands, except effective tax rate
|
| |
2025
|
| |
2026
|
| ||||||
| | Income (loss) before tax | | | | $ | (27,919) | | | | | $ | 76,331 | | |
| | Income tax expense (benefit) | | | | $ | 84,286 | | | | | $ | 48,866 | | |
| | Effective tax rate | | | | | (302)% | | | | | | 64% | | |
| |
Thousands
|
| |
December 2025
|
| |
March 2026
|
| ||||||
| | U.S. | | | | $ | 28,389 | | | | | $ | 26,837 | | |
| | Italy | | | | $ | 9,155 | | | | | $ | 42,716 | | |
| | U.K. | | | | $ | 6,315 | | | | | $ | 8,536 | | |
| | Netherlands | | | | $ | 16 | | | | | $ | — | | |
| | Rest of the world | | | | $ | 2,607 | | | | | $ | 2,289 | | |
| | Total | | | | $ | 46,482 | | | | | $ | 80,379 | | |
| |
Thousands
|
| |
Previously
presented |
| |
Adjustments
|
| |
As restated
|
| |||||||||
| | Changes in operating assets and liabilities: Other assets | | | | $ | 26,269 | | | | | $ | (48,000) | | | | | $ | (21,731) | | |
| | Net cash from operating activities | | | | $ | 123,654 | | | | | $ | (48,000) | | | | | $ | 75,654 | | |
| | Acquisitions of businesses net of cash, cash equivalents, and restricted cash acquired | | | | $ | (1,692,718) | | | | | $ | 48,000 | | | | | $ | (1,644,718) | | |
| | Net cash from investing activities | | | | $ | (1,695,942) | | | | | $ | 48,000 | | | | | $ | (1,647,942) | | |
| | Effect of exchange rate changes on cash, cash equivalents, and restricted cash | | | | $ | (57,993) | | | | | $ | 48,000 | | | | | $ | (9,993) | | |
| | Net increase in cash, cash equivalents, and restricted cash | | | | $ | 110,879 | | | | | $ | 48,000 | | | | | $ | 158,879 | | |
| | Cash, cash equivalents, and restricted cash at end of period | | | | $ | 740,823 | | | | | $ | 48,000 | | | | | $ | 788,823 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands, except share counts
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | ASSETS | | | | | | | | | | | | | | | | | | | |
| | Cash and cash equivalents | | | | $ | 289,063 | | | | | $ | 238,723 | | | | | $ | 629,944 | | |
| | Accounts receivable, net | | | | $ | 37,684 | | | | | $ | 85,880 | | | | | $ | 144,593 | | |
| | Income tax receivables, current | | | | $ | 115 | | | | | $ | 5,162 | | | | | $ | 12,838 | | |
| | Costs to obtain contracts, current | | | | $ | 4,991 | | | | | $ | 11,212 | | | | | $ | 16,545 | | |
| | Prepaid expenses | | | | $ | 3,155 | | | | | $ | 11,309 | | | | | $ | 40,433 | | |
| | Other current assets | | | | $ | 22,877 | | | | | $ | 100,992 | | | | | $ | 74,312 | | |
| | Total current assets | | | | $ | 357,886 | | | | | $ | 453,278 | | | | | $ | 918,664 | | |
| | Goodwill | | | | $ | 163,863 | | | | | $ | 693,512 | | | | | $ | 2,423,570 | | |
| | Intangible assets, net | | | | $ | 162,127 | | | | | $ | 529,122 | | | | | $ | 1,077,974 | | |
| | Property, plant, and equipment, net | | | | $ | 8,921 | | | | | $ | 9,126 | | | | | $ | 11,078 | | |
| | Deferred tax assets | | | | $ | 224,761 | | | | | $ | 182,265 | | | | | $ | 271,073 | | |
| | Costs to obtain contracts, non-current | | | | $ | — | | | | | $ | — | | | | | $ | 523 | | |
| | Other non-current assets, net | | | | $ | 19,187 | | | | | $ | 17,676 | | | | | $ | 54,611 | | |
| | Total assets | | | | $ | 936,744 | | | | | $ | 1,884,980 | | | | | $ | 4,757,495 | | |
| | LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | |||||
| | Accounts payable | | | | $ | 2,055 | | | | | $ | 14,999 | | | | | $ | 21,413 | | |
| | Long-term debt, current | | | | $ | 87,849 | | | | | $ | 111,501 | | | | | $ | 415,260 | | |
| | Deferred revenue, current | | | | $ | 57,943 | | | | | $ | 149,156 | | | | | $ | 450,499 | | |
| | Income tax current liabilities | | | | $ | 90,894 | | | | | $ | 62,401 | | | | | $ | 65,407 | | |
| | Accrued and other current liabilities | | | | $ | 31,066 | | | | | $ | 76,192 | | | | | $ | 165,951 | | |
| | Total current liabilities | | | | $ | 269,807 | | | | | $ | 414,249 | | | | | $ | 1,118,530 | | |
| | Long-term debt, non-current | | | | $ | 301,444 | | | | | $ | 755,840 | | | | | $ | 2,255,622 | | |
| | Deferred tax liabilities | | | | $ | 15,512 | | | | | $ | 62,398 | | | | | $ | 349,073 | | |
| | Deferred revenue, non-current | | | | $ | — | | | | | $ | — | | | | | $ | 214 | | |
| | Other non-current liabilities | | | | $ | 12,762 | | | | | $ | 15,745 | | | | | $ | 39,193 | | |
| | Total liabilities | | | | $ | 599,524 | | | | | $ | 1,248,232 | | | | | $ | 3,762,632 | | |
| | Commitments and contingencies (Note 6) | | | | | | | | | | | | | | | | | | | |
| | Shareholders’ equity1: | | | | | | | | | | | | | | | | | | | |
| |
Common stock (implicit par value €0.0002 for 2023 and €0.002 for 2024 and 2025):
618,358,800, 663,606,245 and 678,863,110 shares authorized as of December 31, 2023, 2024 and 2025, respectively 607,825,600, 654,174,045 and 669,541,360 shares issued 528,818,000, 577,664,170 and 596,742,400 shares outstanding as of December 31, 2023, 2024 and 2025 respectively. Issued shares consisted of: 2023: Class A 325,114,300; Class B 37,057,000; Class C 62,579,000; Class X-1 101,835,300; Class X-2 8,644,500; Class X-3 72,595,500 2024: Class A 317,185,475; Class B 39,445,600; Class C 120,422,680; Class X-1 91,487,350; Class X-2 15,478,500; Class X-3 70,154,440 2025: Class A 310,240,685; Class B 31,568,210; Class C 159,680,355; Class X-1 75,954,120; Class X-2 25,446,190; Class X-3 66,651,800 |
| | | $ | 137 | | | | | $ | 1,431 | | | | | $ | 1,467 | | |
| |
Additional paid-in capital
|
| | | $ | 115,197 | | | | | $ | 334,737 | | | | | $ | 662,753 | | |
| |
Accumulated other comprehensive income (loss)
|
| | | $ | (13,469) | | | | | $ | (24,686) | | | | | $ | 6,007 | | |
| |
Retained earnings
|
| | | $ | 235,259 | | | | | $ | 324,773 | | | | | $ | 324,636 | | |
| |
Treasury stock at cost: 79,007,600, 76,509,875, and 72,798,960 shares as of December 31,
2023, 2024, and 2025, respectively |
| | | $ | (34) | | | | | $ | (34) | | | | | $ | — | | |
| |
Total Bending Spoons shareholders’ equity
|
| | | $ | 337,090 | | | | | $ | 636,221 | | | | | $ | 994,863 | | |
| |
Non-controlling interests
|
| | | $ | 130 | | | | | $ | 528 | | | | | $ | — | | |
| |
Total shareholders’ equity
|
| | | $ | 337,220 | | | | | $ | 636,749 | | | | | $ | 994,863 | | |
| | Total liabilities and shareholders’ equity | | | | $ | 936,744 | | | | | $ | 1,884,980 | | | | | $ | 4,757,495 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands, except per-share amounts
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Revenue | | | | $ | 387,067 | | | | | $ | 671,053 | | | | | $ | 1,306,404 | | |
| | Cost of revenue | | | | $ | 150,550 | | | | | $ | 242,202 | | | | | $ | 449,134 | | |
| | Gross profit | | | | $ | 236,518 | | | | | $ | 428,851 | | | | | $ | 857,270 | | |
| | Research and development expense | | | | $ | 51,792 | | | | | $ | 92,557 | | | | | $ | 120,737 | | |
| | Sales and marketing expense | | | | $ | 42,636 | | | | | $ | 79,191 | | | | | $ | 131,728 | | |
| | General and administrative expense | | | | $ | 57,823 | | | | | $ | 129,752 | | | | | $ | 326,953 | | |
| | Operating income | | | | $ | 84,267 | | | | | $ | 127,352 | | | | | $ | 277,851 | | |
| | Interest expense | | | | $ | 17,173 | | | | | $ | 32,605 | | | | | $ | 142,601 | | |
| | Other expense (income) | | | | $ | 9,585 | | | | | $ | (10,090) | | | | | $ | 24,072 | | |
| | Income before tax | | | | $ | 57,509 | | | | | $ | 104,837 | | | | | $ | 111,178 | | |
| | Income tax expense (benefit) | | | | $ | (103,134) | | | | | $ | 15,840 | | | | | $ | 111,382 | | |
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | |
| | Net income (loss) attributable to non-controlling interests | | | | $ | (130) | | | | | $ | (516) | | | | | $ | (68) | | |
| | Net income (loss) attributable to Bending Spoons shareholders: | | | | $ | 160,773 | | | | | $ | 89,513 | | | | | $ | (137) | | |
| | Earnings (loss) per share attributable to Bending Spoons shareholders: | | | | | | | | | | | | | | | | | | | |
| |
Basic1
|
| | | $ | 0.32 | | | | | $ | 0.16 | | | | | $ | (0.00) | | |
| |
Diluted1
|
| | | $ | 0.31 | | | | | $ | 0.15 | | | | | $ | (0.00) | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | |
| | Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
| |
Change in foreign currency translation adjustments
|
| | | $ | (6,460) | | | | | $ | (11,653) | | | | | $ | 35,970 | | |
| |
Gain (loss) on derivative instruments that are designated and qualify as cash flow hedges
|
| | | $ | — | | | | | $ | 530 | | | | | $ | (6,891) | | |
| |
Other comprehensive income (loss), before tax
|
| | | $ | (6,460) | | | | | $ | (11,123) | | | | | $ | 29,079 | | |
| |
Income tax benefit (expense) of items included in other comprehensive income1
|
| | | $ | — | | | | | $ | (127) | | | | | $ | 1,675 | | |
| |
Other comprehensive income (loss), net of tax
|
| | | $ | (6,460) | | | | | $ | (11,250) | | | | | $ | 30,754 | | |
| | Comprehensive income | | | | $ | 154,183 | | | | | $ | 77,747 | | | | | $ | 30,550 | | |
| | Comprehensive income (loss) attributable to non-controlling interests | | | | $ | (153) | | | | | $ | (548) | | | | | $ | (6) | | |
| | Comprehensive income attributable to Bending Spoons shareholders | | | | $ | 154,336 | | | | | $ | 78,295 | | | | | $ | 30,556 | | |
| | | | |
Common stock1
|
| |
|
| |
|
| |
Treasury stock at cost
|
| |
|
| |
|
| ||||||||||||||||||||||||||||||||||||||||||
| |
Thousands, except share counts
|
| |
Shares3
|
| |
Amounts
|
| |
Additional
paid-in capital |
| |
Accumulated
other comprehensive income / (loss) |
| |
Retained
earnings |
| |
Shares3
|
| |
Amounts
|
| |
Total
Bending Spoons shareholders’ equity |
| |
Non-
controlling interests |
| |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| | Balance as of January 1, 2023 | | | | | 485,548,700 | | | | | $ | 111 | | | | | $ | 26,485 | | | | | $ | (7,032) | | | | | $ | 74,486 | | | | | | (6,395,800) | | | | | $ | — | | | | | $ | 94,050 | | | | | $ | 110 | | | | | $ | 94,160 | | |
| | Paid-in capital increase | | | | | 44,946,100 | | | | | $ | 10 | | | | | $ | 73,576 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 73,586 | | | | | $ | — | | | | | $ | 73,586 | | |
| | Equity compensation expense2 | | | | | — | | | | | $ | — | | | | | $ | 14,900 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 14,900 | | | | | $ | — | | | | | $ | 14,900 | | |
| |
Stock option exercise and stock unit assignment
|
| | | | 2,330,800 | | | | | $ | 0 | | | | | $ | 145 | | | | | $ | — | | | | | $ | — | | | | | | 2,417,100 | | | | | $ | — | | | | | $ | 145 | | | | | $ | — | | | | | $ | 145 | | |
| | Treasury stock issuance | | | | | 75,000,000 | | | | | $ | 16 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | (75,000,000) | | | | | $ | (16) | | | | | $ | — | | | | | $ | — | | | | | $ | | | |
| | Other transactions with shareholders | | | | | — | | | | | $ | — | | | | | $ | 91 | | | | | $ | — | | | | | $ | — | | | | | | (28,900) | | | | | $ | (18) | | | | | $ | 73 | | | | | $ | 173 | | | | | $ | 246 | | |
| | Other comprehensive (loss) income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (6,437) | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | (6,437) | | | | | $ | (23) | | | | | $ | (6,460) | | |
| | Net income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 160,773 | | | | | | — | | | | | $ | — | | | | | $ | 160,773 | | | | | $ | (130) | | | | | $ | 160,643 | | |
| | Balance as of December 31, 2023 | | | | | 607,825,600 | | | | | $ | 137 | | | | | $ | 115,197 | | | | | $ | (13,469) | | | | | $ | 235,259 | | | | | | (79,007,600) | | | | | $ | (34) | | | | | $ | 337,090 | | | | | $ | 130 | | | | | $ | 337,220 | | |
| | Paid-in capital increase | | | | | 45,196,645 | | | | | $ | 1,294 | | | | | $ | 193,700 | | | | | $ | — | | | | | $ | — | | | | | | 157,465 | | | | | $ | — | | | | | $ | 194,994 | | | | | $ | — | | | | | $ | 194,994 | | |
| | Equity compensation expense2 | | | | | — | | | | | $ | — | | | | | $ | 25,683 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 25,683 | | | | | $ | — | | | | | $ | 25,683 | | |
| |
Stock option exercise and stock unit assignment
|
| | | | 1,151,800 | | | | | $ | — | | | | | $ | 157 | | | | | $ | — | | | | | $ | — | | | | | | 2,340,260 | | | | | $ | — | | | | | $ | 157 | | | | | $ | — | | | | | $ | 157 | | |
| | Other transactions with shareholders | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 946 | | | | | $ | 946 | | |
| | Other comprehensive (loss) income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (11,217) | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | (11,217) | | | | | $ | (32) | | | | | $ | (11,250) | | |
| | Net income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 89,513 | | | | | | — | | | | | $ | — | | | | | $ | 89,513 | | | | | $ | (516) | | | | | $ | 88,997 | | |
| | Balance as of December 31, 2024 | | | | | 654,174,045 | | | | | $ | 1,431 | | | | | $ | 334,737 | | | | | $ | (24,686) | | | | | $ | 324,773 | | | | | | (76,509,875) | | | | | $ | (34) | | | | | $ | 636,221 | | | | | $ | 528 | | | | | $ | 636,749 | | |
| | Paid-in capital increase | | | | | 15,256,865 | | | | | $ | 36 | | | | | $ | 270,944 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 270,980 | | | | | $ | — | | | | | $ | 270,980 | | |
| | Equity compensation expense2 | | | | | — | | | | | $ | — | | | | | $ | 55,523 | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 55,523 | | | | | $ | — | | | | | $ | 55,523 | | |
| |
Stock option exercise and stock unit assignment
|
| | | | 110,450 | | | | | $ | — | | | | | $ | 418 | | | | | $ | — | | | | | $ | — | | | | | | 3,583,600 | | | | | $ | — | | | | | $ | 418 | | | | | $ | — | | | | | $ | 418 | | |
| | Other transactions with shareholders | | | | | — | | | | | $ | — | | | | | $ | 1,131 | | | | | $ | — | | | | | $ | — | | | | | | 127,315 | | | | | $ | 34 | | | | | $ | 1,165 | | | | | $ | (522) | | | | | $ | 643 | | |
| | Other comprehensive (loss) income | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 30,693 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 30,693 | | | | | $ | 62 | | | | | $ | 30,754 | | |
| | Net loss | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (137) | | | | | | — | | | | | $ | — | | | | | $ | (137) | | | | | $ | (68) | | | | | $ | (204) | | |
| | Balance as of December 31, 2025 | | | | | 669,541,360 | | | | | $ | 1,467 | | | | | $ | 662,753 | | | | | $ | 6,007 | | | | | $ | 324,636 | | | | | | (72,798,960) | | | | | $ | — | | | | | $ | 994,863 | | | | | $ | — | | | | | $ | 994,863 | | |
| | | | |
Years ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Net income (loss) | | | | $ | 160,643 | | | | | $ | 88,997 | | | | | $ | (204) | | |
| |
Adjustments to reconcile net income to net cash from operating activities:
|
| | | | | | | | | | | | | | | | | | |
| |
Equity compensation expense
|
| | | $ | 14,900 | | | | | $ | 25,855 | | | | | $ | 55,523 | | |
| |
Impairment and depreciation of property, plant, and equipment
|
| | | $ | 1,089 | | | | | $ | 3,248 | | | | | $ | 6,508 | | |
| |
Impairment and amortization of intangible assets
|
| | | $ | 33,809 | | | | | $ | 85,947 | | | | | $ | 150,532 | | |
| |
Gain (loss) from disposal of intangible assets and property, plant, and equipment
|
| | | $ | — | | | | | $ | (369) | | | | | $ | — | | |
| |
Deferred tax benefit
|
| | | $ | (195,458) | | | | | $ | (1,372) | | | | | $ | 76,407 | | |
| |
Change in fair value of interest rate swaps
|
| | | $ | 6,847 | | | | | $ | 9,591 | | | | | $ | 1,604 | | |
| |
Provisions
|
| | | $ | 2,182 | | | | | $ | (512) | | | | | $ | 6,615 | | |
| |
Non-cash interest expense
|
| | | $ | 3,933 | | | | | $ | 25,483 | | | | | $ | 12,106 | | |
| |
Other
|
| | | $ | — | | | | | $ | — | | | | | $ | 14,599 | | |
| |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
| |
Accounts receivable, net
|
| | | $ | (16,862) | | | | | $ | (28,919) | | | | | $ | (1,090) | | |
| |
Accounts payable
|
| | | $ | (22,718) | | | | | $ | 3,159 | | | | | $ | (24,841) | | |
| |
Accrued and other liabilities
|
| | | $ | (21,857) | | | | | $ | 11,159 | | | | | $ | 4,247 | | |
| |
Income tax liabilities and income tax assets, current
|
| | | $ | 83,237 | | | | | $ | (28,121) | | | | | $ | (9,003) | | |
| |
Deferred revenue
|
| | | $ | 10,168 | | | | | $ | 38,579 | | | | | $ | 19,345 | | |
| |
Other assets
|
| | | $ | (758) | | | | | $ | (27,830) | | | | | $ | (21,748) | | |
| | Net cash from operating activities | | | | $ | 59,154 | | | | | $ | 204,895 | | | | | $ | 290,600 | | |
| | Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
| |
Acquisitions of businesses net of cash and cash equivalents acquired
|
| | | $ | (170,586) | | | | | $ | (726,574) | | | | | $ | (1,851,307) | | |
| |
Purchase of intangible assets
|
| | | $ | (958) | | | | | $ | (162,476) | | | | | $ | (67) | | |
| |
Purchase of property, plant, and equipment
|
| | | $ | (4,044) | | | | | $ | (604) | | | | | $ | (501) | | |
| |
Proceeds from other investments
|
| | | $ | 5,295 | | | | | $ | — | | | | | $ | — | | |
| | Net cash from investing activities | | | | $ | (170,294) | | | | | $ | (889,654) | | | | | $ | (1,851,874) | | |
| | Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
| |
Principal repayments of long-term debt
|
| | | $ | (85,431) | | | | | $ | (347,427) | | | | | $ | (435,804) | | |
| |
Proceeds from issuance of debt
|
| | | $ | 123,606 | | | | | $ | 838,295 | | | | | $ | 2,146,662 | | |
| |
Proceeds from issuance of common stock for equity compensation
|
| | | $ | 145 | | | | | $ | 157 | | | | | $ | 418 | | |
| |
Payments of debt issuance cost
|
| | | $ | (1,242) | | | | | $ | (21,975) | | | | | $ | (47,489) | | |
| |
Proceeds from paid-in capital increase and sale of treasury shares
|
| | | $ | 73,586 | | | | | $ | 194,994 | | | | | $ | 272,145 | | |
| | Net cash from financing activities | | | | $ | 110,664 | | | | | $ | 664,044 | | | | | $ | 1,935,932 | | |
| | Total cash generated (used) | | | | $ | (475) | | | | | $ | (20,715) | | | | | $ | 374,658 | | |
| | Effect of exchange rate changes on cash and cash equivalents | | | | $ | 3,643 | | | | | $ | (29,623) | | | | | $ | 16,562 | | |
| | Net increase (decrease) in cash and cash equivalents | | | | $ | 3,167 | | | | | $ | (50,338) | | | | | $ | 391,220 | | |
| | Cash and cash equivalents at beginning of period | | | | $ | 285,896 | | | | | $ | 289,063 | | | | | $ | 238,723 | | |
| | Cash and cash equivalents at end of period | | | | $ | 289,063 | | | | | $ | 238,723 | | | | | $ | 629,944 | | |
| | Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
| |
Income taxes paid
|
| | | $ | 7,732 | | | | | $ | 6,456 | | | | | $ | 14,615 | | |
| |
Interests paid
|
| | | $ | 16,581 | | | | | $ | 19,168 | | | | | $ | 130,881 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Subscription revenue | | | | $ | 366,399 | | | | | $ | 616,418 | | | | | $ | 1,213,194 | | |
| | Advertising revenue | | | | $ | 20,042 | | | | | $ | 52,690 | | | | | $ | 67,253 | | |
| | Other revenue | | | | $ | 627 | | | | | $ | 1,945 | | | | | $ | 25,958 | | |
| | Total revenue | | | | $ | 387,067 | | | | | $ | 671,053 | | | | | $ | 1,306,404 | | |
| | | | |
Year Ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | U.S. | | | | $ | 201,424 | | | | | $ | 347,942 | | | | | $ | 642,140 | | |
| | U.K. | | | | $ | 19,516 | | | | | $ | 39,596 | | | | | $ | 93,587 | | |
| | Germany | | | | $ | 8,068 | | | | | $ | 16,361 | | | | | $ | 53,637 | | |
| | Canada | | | | $ | 11,244 | | | | | $ | 18,294 | | | | | $ | 39,246 | | |
| | Japan | | | | $ | 16,425 | | | | | $ | 22,695 | | | | | $ | 38,516 | | |
| | Australia | | | | $ | 11,356 | | | | | $ | 16,623 | | | | | $ | 32,870 | | |
| | France | | | | $ | 6,217 | | | | | $ | 12,537 | | | | | $ | 30,805 | | |
| | Brazil | | | | $ | 16,683 | | | | | $ | 21,395 | | | | | $ | 26,721 | | |
| | Italy | | | | $ | 4,291 | | | | | $ | 9,176 | | | | | $ | 23,637 | | |
| | Other | | | | $ | 91,842 | | | | | $ | 166,433 | | | | | $ | 325,245 | | |
| | Total revenue | | | | $ | 387,067 | | | | | $ | 671,053 | | | | | $ | 1,306,404 | | |
| | | | |
Useful life
|
|
| | Leasehold improvements | | |
The shorter of the remaining lease term or the
estimated useful life of the asset |
|
| | Plant and equipment | | |
6 years
|
|
| | Commercial equipment | | |
6 years
|
|
| | Furniture and fixtures | | |
6 years
|
|
| | Electronic equipment | | |
5 years
|
|
| | | | |
Useful life
|
|
| | Intellectual properties | | |
2 – 7 years
|
|
| | Licenses and trademarks | | |
5 – 10 years
|
|
| | Customer base | | |
4 – 14 years
|
|
| |
|
| |
|
| |
As of December 31, 2023
|
| ||||||||||||||||||
| |
Thousands
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Non-marketable securities
|
| | | $ | 114 | | | | | $ | — | | | | | $ | — | | | | | $ | 114 | | |
| |
Derivative financial instruments
|
| | | $ | 7,830 | | | | | $ | — | | | | | $ | 7,830 | | | | | $ | — | | |
| |
Other investments
|
| | | $ | 5,424 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,424 | | |
| |
Total financial assets
|
| | | $ | 13,368 | | | | | $ | — | | | | | $ | 7,830 | | | | | $ | 5,538 | | |
| | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Derivative financial instruments
|
| | | $ | 2,844 | | | | | $ | — | | | | | $ | 2,844 | | | | | $ | — | | |
| |
Total financial liabilities
|
| | | $ | 2,844 | | | | | $ | — | | | | | $ | 2,844 | | | | | $ | — | | |
| |
|
| |
|
| |
As of December 31, 2024
|
| ||||||||||||||||||
| |
Thousands
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Non-marketable securities
|
| | | $ | 109 | | | | | $ | — | | | | | $ | — | | | | | $ | 109 | | |
| |
Derivative financial instruments
|
| | | $ | 2,960 | | | | | $ | — | | | | | $ | 2,960 | | | | | $ | — | | |
| |
Other investments
|
| | | $ | 5,424 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,424 | | |
| |
Total financial assets
|
| | | $ | 8,493 | | | | | $ | — | | | | | $ | 2,960 | | | | | $ | 5,533 | | |
| | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Derivative financial instruments
|
| | | $ | 6,793 | | | | | $ | — | | | | | $ | 6,793 | | | | | $ | — | | |
| |
Total financial liabilities
|
| | | $ | 6,793 | | | | | $ | — | | | | | $ | 6,793 | | | | | $ | — | | |
| |
|
| |
|
| |
As of December 31, 2025
|
| ||||||||||||||||||
| |
Thousands
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Non-marketable securities
|
| | | $ | 119 | | | | | $ | — | | | | | $ | — | | | | | $ | 119 | | |
| |
Derivative financial instruments
|
| | | $ | 202 | | | | | $ | — | | | | | $ | 202 | | | | | $ | — | | |
| |
Other investments
|
| | | $ | 443 | | | | | $ | — | | | | | $ | — | | | | | $ | 443 | | |
| |
Total financial assets
|
| | | $ | 764 | | | | | $ | — | | | | | $ | 202 | | | | | $ | 563 | | |
| | Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Derivative financial instruments
|
| | | $ | 13,218 | | | | | $ | — | | | | | $ | 13,218 | | | | | $ | — | | |
| |
Total financial liabilities
|
| | | $ | 13,218 | | | | | $ | — | | | | | $ | 13,218 | | | | | $ | — | | |
| |
Balance sheet classification
Thousands |
| |
As of December 31,
|
| |||||||||||||||
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||
| | Other non-current assets, net | | | | $ | 2,550 | | | | | $ | — | | | | | $ | 202 | | |
| | Other current assets | | | | $ | 5,280 | | | | | $ | 2,960 | | | | | $ | — | | |
| | Other non-current liabilities | | | | $ | 2,844 | | | | | $ | 5,735 | | | | | $ | 7,482 | | |
| | Accrued and other current liabilities | | | | $ | — | | | | | $ | 1,058 | | | | | $ | 5,736 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Leasehold improvements | | | | $ | 8,944 | | | | | $ | 10,475 | | | | | $ | 14,074 | | |
| | Furniture and fixtures | | | | $ | 3,506 | | | | | $ | 3,598 | | | | | $ | 6,280 | | |
| | Plant and equipment | | | | $ | 917 | | | | | $ | 2,105 | | | | | $ | 3,844 | | |
| | Projects in progress | | | | $ | 726 | | | | | $ | — | | | | | $ | 397 | | |
| | Total property, plant, and equipment, gross | | | | $ | 14,093 | | | | | $ | 16,178 | | | | | $ | 24,594 | | |
| | Accumulated depreciation | | | | $ | (5,171) | | | | | $ | (7,053) | | | | | $ | (13,516) | | |
| | Total property, plant, and equipment, net | | | | $ | 8,921 | | | | | $ | 9,126 | | | | | $ | 11,078 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Tax assets, other than current income taxes | | | | $ | 16,021 | | | | | $ | 39,674 | | | | | $ | 62,028 | | |
| | Advance payments | | | | $ | 659 | | | | | $ | 52,237 | | | | | $ | 1,258 | | |
| | Derivative financial instruments | | | | $ | 5,280 | | | | | $ | 2,960 | | | | | $ | — | | |
| | Security deposits | | | | $ | 241 | | | | | $ | 477 | | | | | $ | 530 | | |
| | Other items | | | | $ | 676 | | | | | $ | 5,644 | | | | | $ | 10,496 | | |
| | Total other current assets | | | | $ | 22,877 | | | | | $ | 100,992 | | | | | $ | 74,312 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Tax liabilities, other than current income taxes | | | | $ | 2,902 | | | | | $ | 20,215 | | | | | $ | 39,168 | | |
| | Accrued expenses | | | | $ | 11,312 | | | | | $ | 10,628 | | | | | $ | 44,889 | | |
| | Payable to team members and directors | | | | $ | 5,767 | | | | | $ | 27,486 | | | | | $ | 50,075 | | |
| | Social securities | | | | $ | 1,751 | | | | | $ | 3,098 | | | | | $ | 5,239 | | |
| | Deferred R&D incentive | | | | $ | 1,340 | | | | | $ | 3,347 | | | | | $ | 2,123 | | |
| | Operating lease liabilities, current | | | | $ | 3,388 | | | | | $ | 3,485 | | | | | $ | 8,792 | | |
| | Provision for risks | | | | $ | 2,200 | | | | | $ | — | | | | | $ | 812 | | |
| | Derivative financial instruments | | | | $ | — | | | | | $ | 1,058 | | | | | $ | 5,736 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Other payables | | | | $ | 2,406 | | | | | $ | 6,875 | | | | | $ | 9,115 | | |
| | Total accrued and other current liabilities | | | | $ | 31,066 | | | | | $ | 76,192 | | | | | $ | 165,951 | | |
| | ||||||||||||||||||||
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 161,387 | | |
| | Intellectual properties1 | | | | $ | 8,577 | | |
| | Customer base1 | | | | $ | 66,909 | | |
| | Other intangible assets1 | | | | $ | 31,609 | | |
| | Deferred tax assets | | | | $ | 1,735 | | |
| | Other non-current assets, net | | | | $ | 15,846 | | |
| | Cash and cash equivalents | | | | $ | 29,106 | | |
| | Income tax receivables, current | | | | $ | 4,814 | | |
| | Trade receivables and other current assets | | | | $ | 4,067 | | |
| | Total assets acquired | | | | $ | 324,050 | | |
| | Long-term debt, current | | | | $ | 19,023 | | |
| | Deferred tax liabilities | | | | $ | 28,916 | | |
| | Other non-current liabilities | | | | $ | 3,027 | | |
| | Accrued and other current liabilities | | | | $ | 73,394 | | |
| | Total liabilities assumed | | | | $ | 124,358 | | |
| | Fair value of net assets acquired | | | | $ | 199,692 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 211,559 | | |
| | Intellectual properties1 | | | | $ | 11,436 | | |
| | Customer base1 | | | | $ | 77,966 | | |
| | Other intangible assets1 | | | | $ | 21,905 | | |
| | Deferred tax assets | | | | $ | 3,312 | | |
| | Other non-current assets, net | | | | $ | 1,619 | | |
| | Cash and cash equivalents | | | | $ | 60,637 | | |
| | Trade receivables and other current assets | | | | $ | 12,969 | | |
| | Total assets acquired | | | | $ | 401,403 | | |
| | Long-term debt, current | | | | $ | 22,291 | | |
| | Deferred tax liabilities | | | | $ | 25,626 | | |
| | Other non-current liabilities | | | | $ | 443 | | |
| | Accrued and other current liabilities | | | | $ | 72,298 | | |
| | Total liabilities assumed | | | | $ | 120,658 | | |
| | Fair value of net assets acquired | | | | $ | 280,745 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 334,113 | | |
| | Intellectual properties1 | | | | $ | 29,307 | | |
| | Customer base1 | | | | $ | 119,748 | | |
| | Other intangible assets1 | | | | $ | 42,419 | | |
| | Deferred tax assets | | | | $ | 10,605 | | |
| | Other non-current assets, net | | | | $ | 8,522 | | |
| | Cash and cash equivalents | | | | $ | 15,073 | | |
| | Trade receivables and other current assets | | | | $ | 32,991 | | |
| | Total assets acquired | | | | $ | 592,778 | | |
| | Long-term debt, current | | | | $ | 5,246 | | |
| | Deferred tax liabilities | | | | $ | 49,332 | | |
| | Other non-current liabilities | | | | $ | 4,406 | | |
| | Income tax current liabilities | | | | $ | 3,048 | | |
| | Accrued and other current liabilities | | | | $ | 54,483 | | |
| | Total liabilities assumed | | | | $ | 116,515 | | |
| | Fair value of net assets acquired | | | | $ | 476,263 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 469,086 | | |
| | Intellectual properties1 | | | | $ | 30,678 | | |
| | Customer base1 | | | | $ | 222,886 | | |
| | Other intangible assets1 | | | | $ | 32,785 | | |
| | Other non-current assets, net | | | | $ | 498 | | |
| | Cash and cash equivalents | | | | $ | 46,359 | | |
| | Trade receivables and other current assets | | | | $ | 13,445 | | |
| | Total assets acquired | | | | $ | 815,737 | | |
| | Long-term debt, current | | | | $ | 430 | | |
| | Deferred tax liabilities | | | | $ | 48,102 | | |
| | Accrued and other current liabilities | | | | $ | 65,952 | | |
| | Total liabilities assumed | | | | $ | 114,484 | | |
| | Fair value of net assets acquired | | | | $ | 701,253 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 158,947 | | |
| | Intellectual properties1 | | | | $ | 13,977 | | |
| | Customer base1 | | | | $ | 74,601 | | |
| | Other intangible assets1 | | | | $ | 18,047 | | |
| | Deferred tax assets | | | | $ | 3,092 | | |
| | Other non-current assets, net | | | | $ | 30,022 | | |
| | Cash and cash equivalents | | | | $ | 21,671 | | |
| | Trade receivables and other current assets | | | | $ | 39,109 | | |
| | Total assets acquired | | | | $ | 359,465 | | |
| | Deferred tax liabilities | | | | $ | 28,471 | | |
| | Other non-current liabilities | | | | $ | 17,428 | | |
| | Accrued and other current liabilities | | | | $ | 95,768 | | |
| | Total liabilities assumed | | | | $ | 141,667 | | |
| | Fair value of net assets acquired | | | | $ | 217,798 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 1,039,478 | | |
| | Intellectual properties1 | | | | $ | 30,930 | | |
| | Customer base1 | | | | $ | 169,478 | | |
| | Other intangible assets1 | | | | $ | 56,822 | | |
| | Other non-current assets, net | | | | $ | 9,415 | | |
| | Cash and cash equivalents | | | | $ | 317,432 | | |
| | Trade receivables and other current assets | | | | $ | 37,883 | | |
| | Total assets acquired | | | | $ | 1,661,437 | | |
| | Deferred tax liabilities | | | | $ | 71,821 | | |
| | Other non-current liabilities | | | | $ | 5,333 | | |
| | Accrued and other current liabilities | | | | $ | 225,595 | | |
| | Total liabilities assumed | | | | $ | 302,749 | | |
| | Fair value of net assets acquired | | | | $ | 1,358,688 | | |
| | | | |
As of December 31,
|
| |||||||||
| |
Thousands
|
| |
2024
|
| |
2025
|
| ||||||
| | Revenues | | | | $ | 1,445,650 | | | | | $ | 1,761,916 | | |
| | Net income (loss) | | | | $ | (32,555) | | | | | $ | 9,143 | | |
| |
Thousands
|
| |
Goodwill
|
| |||
| | Balance as of January 1, 2023 | | | | $ | 2,239 | | |
| | Goodwill acquired during the year1 | | | | $ | 161,387 | | |
| | Impairment losses | | | | $ | — | | |
| | Foreign exchange translation | | | | $ | 238 | | |
| | Gross amount | | | | $ | 163,863 | | |
| | Accumulated impairment losses | | | | $ | — | | |
| | Balance as of December 31, 2023 | | | | $ | 163,863 | | |
| | Goodwill acquired during the year1 | | | | $ | 545,672 | | |
| | Impairment losses2 | | | | $ | (2,425) | | |
| | Foreign exchange translation | | | | $ | (13,598) | | |
| | Gross amount | | | | $ | 695,839 | | |
| | Accumulated impairment losses | | | | $ | (2,327) | | |
| | Balance as of December 31, 2024 | | | | $ | 693,512 | | |
| | Goodwill acquired during the year1 | | | | $ | 1,667,511 | | |
| | Impairment losses | | | | $ | — | | |
| | Foreign exchange translation | | | | $ | 62,547 | | |
| | Gross amount | | | | $ | 2,423,570 | | |
| | Accumulated impairment losses | | | | $ | — | | |
| | Balance as of December 31, 2025 | | | | $ | 2,423,570 | | |
| | | | |
As of December 31, 2023
|
| |
Weighted
average useful life in years |
| ||||||||||||||||||
| |
Thousands
|
| |
Gross carrying
value |
| |
Accumulated
amortization |
| |
Net book
value |
| |||||||||||||||
| | Intellectual properties, net | | | | $ | 208,507 | | | | | $ | (135,094) | | | | | $ | 73,413 | | | | | | 5.00 | | |
| | Customer base, net | | | | $ | 67,056 | | | | | $ | (6,838) | | | | | $ | 60,218 | | | | | | 10.00 | | |
| | Other intangible assets, net | | | | $ | 28,518 | | | | | $ | (22) | | | | | $ | 28,496 | | | | | | 10.00 | | |
| | Total | | | | $ | 304,081 | | | | | $ | (141,954) | | | | | $ | 162,127 | | | | | | | | |
| | | | |
As of December 31, 2024
|
| |
Weighted
average useful life in years |
| ||||||||||||||||||
| |
Thousands
|
| |
Gross carrying
value |
| |
Accumulated
amortization |
| |
Net book
value |
| |||||||||||||||
| | Intellectual properties, net | | | | $ | 328,039 | | | | | $ | (116,964) | | | | | $ | 211,075 | | | | | | 6.19 | | |
| | Customer base, net | | | | $ | 259,768 | | | | | $ | (26,567) | | | | | $ | 233,201 | | | | | | 9.02 | | |
| | Other intangible assets, net | | | | $ | 95,066 | | | | | $ | (10,221) | | | | | $ | 84,845 | | | | | | 9.65 | | |
| | Total | | | | $ | 682,874 | | | | | $ | (153,752) | | | | | $ | 529,122 | | | | | | | | |
| | | | |
As of December 31, 2025
|
| |
Weighted
average useful life in years |
| ||||||||||||||||||
| |
Thousands
|
| |
Gross carrying
value |
| |
Accumulated
amortization |
| |
Net book
value |
| |||||||||||||||
| | Intellectual properties, net | | | | $ | 435,934 | | | | | $ | (197,006) | | | | | $ | 238,928 | | | | | | 3.62 | | |
| | Customer base, net | | | | $ | 745,746 | | | | | $ | (88,522) | | | | | $ | 657,223 | | | | | | 8.18 | | |
| | Other intangible assets, net | | | | $ | 209,423 | | | | | $ | (27,600) | | | | | $ | 181,823 | | | | | | 7.69 | | |
| | Total | | | | $ | 1,391,103 | | | | | $ | (313,129) | | | | | $ | 1,077,974 | | | | | | | | |
| | | | |
As of December 31, 2025
|
| |||||||||||||||
| |
Thousands
|
| |
Intellectual
properties, net |
| |
Customer
base, net |
| |
Other intangible
assets, net |
| |||||||||
| | 2026 | | | | $ | 72,537 | | | | | $ | 88,658 | | | | | $ | 24,648 | | |
| | 2027 | | | | $ | 66,675 | | | | | $ | 88,658 | | | | | $ | 24,689 | | |
| | 2028 | | | | $ | 56,738 | | | | | $ | 88,658 | | | | | $ | 24,689 | | |
| | 2029 | | | | $ | 27,269 | | | | | $ | 88,658 | | | | | $ | 24,689 | | |
| | 2030 | | | | $ | 13,081 | | | | | $ | 72,919 | | | | | $ | 21,377 | | |
| | Thereafter | | | | $ | 2,626 | | | | | $ | 229,672 | | | | | $ | 61,731 | | |
| | Total expected future amortization expense | | | | $ | 238,928 | | | | | $ | 657,223 | | | | | $ | 181,823 | | |
| |
Leases
Thousands |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Balance sheet classification
|
| |
2023
|
| |
2024
|
| |
2025
|
| ||||||||||||
| | Assets: | | | | | | | | | | | | | | | | | | | | | | |
| |
Operating lease right-of-use assets, net
|
| | Other non-current assets, net | | | | $ | 9,953 | | | | | $ | 8,998 | | | | | $ | 35,403 | | |
| | Liabilities: | | | | | | | | | | | | | | | | | | | | | | |
| |
Operating lease liabilities, current
|
| |
Accrued and other current liabilities
|
| | | $ | 3,388 | | | | | $ | 3,485 | | | | | $ | 8,792 | | |
| |
Operating lease liabilities, non-current
|
| | Other non-current liabilities | | | | $ | 7,606 | | | | | $ | 6,383 | | | | | $ | 27,850 | | |
| | | | | | | | | $ | 10,994 | | | | | $ | 9,868 | | | | | $ | 36,643 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Operating lease expense | | | | $ | 4,299 | | | | | $ | 4,128 | | | | | $ | 8,488 | | |
| | Variable lease expense and other | | | | $ | 2,113 | | | | | $ | 1,812 | | | | | $ | 3,254 | | |
| | Total lease expense1 | | | | $ | 6,412 | | | | | $ | 5,940 | | | | | $ | 11,742 | | |
| |
Thousands
|
| |
As of
December 31, 2025 |
| |||
| | 2026 | | | | $ | 11,051 | | |
| | 2027 | | | | $ | 11,565 | | |
| | 2028 | | | | $ | 6,593 | | |
| | 2029 | | | | $ | 5,330 | | |
| | 2030 | | | | $ | 3,567 | | |
| | Thereafter | | | | $ | 5,127 | | |
| | Total lease payments | | | | $ | 43,233 | | |
| | Amount representing interest | | | | $ | 6,590 | | |
| | Present value of future lease payments | | | | $ | 36,643 | | |
| | Current lease obligations | | | | $ | 8,792 | | |
| | Non-current lease obligations | | | | $ | 27,850 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| | | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Weighted-average remaining lease term | | |
3.3 years
|
| |
2.9 years
|
| |
4.5 years
|
| |||||||||
| | Weighted-average discount rate | | | | | 2.7% | | | | | | 3.1% | | | | | | 7.0% | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Operating cash flows for operating leases | | | | $ | 4,674 | | | | | $ | 4,475 | | | | | $ | 8,329 | | |
| | | | |
Outstanding principal amount as of
December 31, |
| | | | ||||||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| | | | ||||||||||||
| | Intesa Sanpaolo n. 117077 | | | | $ | — | | | | | $ | 115,910 | | | | | $ | 103,299 | | | | | | (1) | | |
| | Banco BPM n. 117077 | | | | $ | — | | | | | $ | 115,910 | | | | | $ | 103,299 | | | | | | (1) | | |
| | BNL n. 117077 | | | | $ | — | | | | | $ | 73,464 | | | | | $ | 103,299 | | | | | | (1) | | |
| | BPER Banca n. 117077 | | | | $ | — | | | | | $ | 62,334 | | | | | $ | 62,667 | | | | | | (1) | | |
| | Mizuho n. 117077 | | | | $ | — | | | | | $ | 58,233 | | | | | $ | 58,544 | | | | | | (1) | | |
| | BNP n. 117077 | | | | $ | — | | | | | $ | 42,446 | | | | | $ | — | | | | | | (1) | | |
| | Deutsche Bank n. 117077 | | | | $ | — | | | | | $ | 39,478 | | | | | $ | 39,689 | | | | | | (1) | | |
| | HSBC n. 117077 | | | | $ | — | | | | | $ | 36,881 | | | | | $ | 37,078 | | | | | | (1) | | |
| | IFIS n. 117077 | | | | $ | — | | | | | $ | 36,881 | | | | | $ | 37,078 | | | | | | (1) | | |
| | Rabo Bank n. 117077 | | | | $ | — | | | | | $ | 36,881 | | | | | $ | 37,078 | | | | | | (1) | | |
| | Crédit Agricole n. 117077 | | | | $ | — | | | | | $ | 33,969 | | | | | $ | 34,151 | | | | | | (1) | | |
| | CACIB n. 117077 | | | | $ | — | | | | | $ | 24,264 | | | | | $ | 24,393 | | | | | | (1) | | |
| | JPM n. 117077 | | | | $ | — | | | | | $ | 20,778 | | | | | $ | 20,889 | | | | | | (1) | | |
| | MCC n. 117077 | | | | $ | — | | | | | $ | 20,778 | | | | | $ | 20,889 | | | | | | (1) | | |
| | NATIXIS n. 117077 | | | | $ | — | | | | | $ | 19,411 | | | | | $ | 19,515 | | | | | | (1) | | |
| | CDP n. 117077 | | | | $ | — | | | | | $ | — | | | | | $ | 39,689 | | | | | | (1) | | |
| | Facility A2 – Tranche 1 | | | | $ | — | | | | | $ | — | | | | | $ | 352,500 | | | | | | (1) | | |
| | Facility A2 – Tranche 2 | | | | $ | — | | | | | $ | — | | | | | $ | 206,683 | | | | | | (1) | | |
| | USD Term Loan B | | | | $ | — | | | | | $ | — | | | | | $ | 892,445 | | | | | | (2) | | |
| | EUR Term Loan B | | | | $ | — | | | | | $ | — | | | | | $ | 406,109 | | | | | | (3) | | |
| | Intesa Sanpaolo n. 1104660100 | | | | $ | 77,350 | | | | | $ | 72,723 | | | | | $ | 58,750 | | | | | | (4) | | |
| | Intesa Sanpaolo n. 1176400100 | | | | $ | — | | | | | $ | 51,945 | | | | | $ | 47,734 | | | | | | (4) | | |
| | Banco BPM n. 0457080087 | | | | $ | 22,100 | | | | | $ | — | | | | | $ | — | | | |
|
| |||
| | Deutsche Bank n. 1040052700 | | | | $ | 14,733 | | | | | $ | — | | | | | $ | — | | | |
|
| |||
| | | | |
Outstanding principal amount as of
December 31, |
| | | | |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| | | | |||||||||
| | Crédit Agricole n. 02386525 | | | | $ | 9,301 | | | | | $ | — | | | | | $ | — | | | | | |
| | BNL n. 6172577 | | | | $ | 35,360 | | | | | $ | — | | | | | $ | — | | | | | |
| | Medio Credito Centrale n. 13024733 | | | | $ | 11,310 | | | | | $ | — | | | | | $ | — | | | | | |
| | Intesa Sanpaolo n. 107448 | | | | $ | 98,222 | | | | | $ | — | | | | | $ | — | | | | | |
| | Intesa Sanpaolo n. 98143 | | | | $ | 61,880 | | | | | $ | — | | | | | $ | — | | | | | |
| | Medio Credito Centrale n. 13022058(A) | | | | $ | 4,645 | | | | | $ | — | | | | | $ | — | | | | | |
| | Banco BPM n. 0455366912 | | | | $ | 23,791 | | | | | $ | — | | | | | $ | — | | | | | |
| | Intesa Sanpaolo n. 0IC1010772760(B) | | | | $ | 1,996 | | | | | $ | — | | | | | $ | — | | | | | |
| | Credito Valtellinese n. 455/0074998(A) | | | | $ | 1,774 | | | | | $ | — | | | | | $ | — | | | | | |
| | Intesa Sanpaolo n. 88288 | | | | $ | 4,856 | | | | | $ | — | | | | | $ | — | | | | | |
| | UniCredit n. 000/8656026/000 | | | | $ | 3,911 | | | | | $ | — | | | | | $ | — | | | | | |
| | Banco BPM n. 0454883485(A) | | | | $ | 4,605 | | | | | $ | — | | | | | $ | — | | | | | |
| | Credito Emiliano n. 322/7508916(A) | | | | $ | 2,021 | | | | | $ | — | | | | | $ | — | | | | | |
| | Crédit Agricole Italia n. 40022701393081(A) | | | | $ | 3,382 | | | | | $ | — | | | | | $ | — | | | | | |
| | Crédit Agricole Italia n. 40022701393082(A) | | | | $ | 1,127 | | | | | $ | — | | | | | $ | — | | | | | |
| | Banca Sella n. Q2B1258958262 | | | | $ | 1,341 | | | | | $ | — | | | | | $ | — | | | | | |
| | Medio Credito Trentino n. 10/21/31240(C) | | | | $ | 1,002 | | | | | $ | — | | | | | $ | — | | | | | |
| | BPER Banca n. 421/004947312 | | | | $ | 2,791 | | | | | $ | — | | | | | $ | — | | | | | |
| | Total outstanding principal amount | | | | $ | 387,498 | | | | | $ | 862,286 | | | | | $ | 2,705,776 | | | | | |
| | Unamortized debt discount and issuance costs | | | | $ | 1,795 | | | | | $ | 5,055 | | | | | $ | (34,894) | | | | | |
| | Net carrying amount | | | | $ | 389,293 | | | | | $ | 867,341 | | | | | $ | 2,670,882 | | | | | |
| | Long-term debt, current | | | | $ | (87,849) | | | | | $ | (111,501) | | | | | $ | (415,260) | | | | | |
| | Long-term debt, non-current | | | | $ | 301,444 | | | | | $ | 755,840 | | | | | $ | 2,255,622 | | | | | |
| |
Thousands
|
| |
As of
December 31, 2025 |
| |||
| | 2026 | | | | $ | 407,169 | | |
| | 2027 | | | | $ | 407,169 | | |
| | 2028 | | | | $ | 395,419 | | |
| | 2029 | | | | $ | 372,654 | | |
| | 2030 | | | | $ | 183,593 | | |
| | Thereafter | | | | $ | 939,772 | | |
| | | | | | $ | 2,705,776 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Interest expense, loans at amortized cost | | | | $ | 20,395 | | | | | $ | 44,573 | | | | | $ | 143,184 | | |
| | Interest rate swap differentials | | | | $ | (3,222) | | | | | $ | (11,968) | | | | | $ | (583) | | |
| | Total | | | | $ | 17,173 | | | | | $ | 32,605 | | | | | $ | 142,601 | | |
| | | | |
As of
December 31, 2025 |
| |||
| |
Units1
|
| | |||||
| | Shares by class: | | | | | | | |
| | Class A | | | | | 310,240,685 | | |
| | Class B | | | | | 31,568,210 | | |
| | Class C | | | | | 159,680,355 | | |
| | Class X-1 | | | | | 75,954,120 | | |
| | Class X-2 | | | | | 25,446,190 | | |
| | Class X-3 | | | | | 66,651,800 | | |
| | Share capital | | | | | 669,541,360 | | |
| |
Thousands
|
| |
Gains and
losses on cash flow hedges |
| |
Foreign
currency items |
| |
Total
|
| |||||||||
| | Balance as of January 1, 2023 | | | | $ | — | | | | | $ | (7,032) | | | | | $ | (7,032) | | |
| | Other comprehensive income (loss) before reclassifications | | | | $ | — | | | | | $ | (6,460) | | | | | $ | (6,460) | | |
| | Amounts reclassified from accumulated other comprehensive income (loss) | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Net current-period other comprehensive income (loss) | | | | $ | — | | | | | $ | (6,460) | | | | | $ | (6,460) | | |
| | Balance as of December 31, 2023 | | | | $ | — | | | | | $ | (13,492) | | | | | $ | (13,492) | | |
| | Other comprehensive income (loss) before reclassifications | | | | $ | 403 | | | | | $ | (11,653) | | | | | $ | (11,250) | | |
| | Amounts reclassified from accumulated other comprehensive income (loss) | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Net current-period other comprehensive income (loss) | | | | $ | 403 | | | | | $ | (11,653) | | | | | $ | (11,250) | | |
| | Balance as of December 31, 2024 | | | | $ | 403 | | | | | $ | (25,145) | | | | | $ | (24,741) | | |
| | Other comprehensive income (loss) before reclassifications | | | | $ | (4,952) | | | | | $ | 35,970 | | | | | $ | 31,019 | | |
| | Amounts reclassified from accumulated other comprehensive income | | | | $ | (264) | | | | | $ | — | | | | | $ | (264) | | |
| | Net current-period other comprehensive income | | | | $ | (5,216) | | | | | $ | 35,970 | | | | | $ | 30,755 | | |
| | Balance as of December 31, 2025 | | | | $ | (4,813) | | | | | $ | 10,825 | | | | | $ | 6,013 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Cost of revenue | | | | $ | 332 | | | | | $ | 707 | | | | | $ | 1,229 | | |
| | Research and development expense | | | | $ | 8,970 | | | | | $ | 15,605 | | | | | $ | 19,121 | | |
| | Sales and marketing expense | | | | $ | 274 | | | | | $ | 433 | | | | | $ | 717 | | |
| | General and administrative expense | | | | $ | 5,324 | | | | | $ | 9,110 | | | | | $ | 34,456 | | |
| | Total equity compensation expense1 | | | | $ | 14,900 | | | | | $ | 25,855 | | | | | $ | 55,523 | | |
| | | | |
Number of
stock units |
| |
Weighted-
average per-unit fair value on the grant date |
| ||||||
| | Unvested as of December 31, 20231 | | | | | 1,246,100 | | | | | $ | 0.49 | | |
| | Vested | | | | | (1,187,000) | | | | | $ | 0.49 | | |
| | Granted | | | | | — | | | | | $ | — | | |
| | Canceled | | | | | (6,000) | | | | | $ | 0.50 | | |
| | Unvested as of December 31, 2024 | | | | | 53,100 | | | | | $ | 0.50 | | |
| | Vested | | | | | (53,100) | | | | | $ | 0.50 | | |
| | Granted | | | | | — | | | | | $ | — | | |
| | Canceled | | | | | — | | | | | $ | — | | |
| | Unvested as of December 31, 2025 | | | | | — | | | | | $ | — | | |
| | | | |
Options outstanding
|
| |||||||||
| | | | |
Number of
stock options |
| |
Weighted-average
per-option fair value on the grant date |
| ||||||
| | Balance as of December 31, 20231 | | | | | 29,821,200 | | | | | $ | 1.06 | | |
| | Exercised | | | | | (2,320,060) | | | | | $ | 1.78 | | |
| | Granted | | | | | 6,069,860 | | | | | $ | 4.58 | | |
| | Canceled | | | | | (322,565) | | | | | $ | 2.18 | | |
| | Balance as of December 31, 2024 | | | | | 33,248,435 | | | | | $ | 1.95 | | |
| | Exercised | | | | | (3,502,640) | | | | | $ | 1.41 | | |
| | Granted | | | | | 3,731,550 | | | | | $ | 7.61 | | |
| | Canceled | | | | | (305,270) | | | | | $ | 3.17 | | |
| | Balance as of December 31, 2025 | | | | | 33,172,075 | | | | | $ | 2.38 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| | | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Weighted-average per-option fair value1 | | | | $ | 1.42 | | | | | $ | 4.58 | | | | | $ | 7.61 | | |
| | Weighted average of key assumptions: | | | | | | | | | | | | | | | | | | | |
| | Share price1 | | | | $ | 1.56 | | | | | $ | 4.88 | | | | | $ | 8.08 | | |
| | Strike price1 | | | | $ | 0.10 | | | | | $ | 0.34 | | | | | $ | 0.53 | | |
| | Expected term, in years | | | | | 7 | | | | | | 6 | | | | | | 5 | | |
| | Risk-free interest rate | | | | | 3.10% | | | | | | 2.52% | | | | | | 2.46% | | |
| | Expected volatility | | | | | 58.36% | | | | | | 45.61% | | | | | | 45.71% | | |
| | Dividend yield | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
| | | | |
Number of
warrants5 |
| |
Weighted-average
per-warrant fair value on the grant date |
| ||||||
| | Balance as of December 31, 20231 | | | | | 2,000,000 | | | | | $ | 0.68 | | |
| | Exercised | | | | | — | | | | | $ | — | | |
| | Granted2 | | | | | 557,350 | | | | | $ | 3.91 | | |
| | Canceled | | | | | — | | | | | $ | — | | |
| | Balance as of December 31, 2024 | | | | | 2,557,350 | | | | | $ | 1.39 | | |
| | Exercised3 | | | | | (57,350) | | | | | $ | 7.45 | | |
| | Granted4 | | | | | 1,500,000 | | | | | $ | 13.90 | | |
| | Canceled | | | | | — | | | | | $ | — | | |
| | Balance as of December 31, 2025 | | | | | 4,000,000 | | | | | $ | 5.99 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| | | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Weighted-average per-warrant fair value1 | | | | $ | 0.68 | | | | | $ | 3.91 | | | | | $ | 13.90 | | |
| | Weighted average of key assumptions: | | | | | | | | | | | | | | | | | | | |
| | Share price1 | | | | $ | 1.35 | | | | | $ | 5.16 | | | | | $ | 15.53 | | |
| | Strike price1 | | | | $ | 1.64 | | | | | $ | 1.50 | | | | | $ | 1.73 | | |
| | Expected term, in years | | | | | 5 | | | | | | 5 | | | | | | 1 | | |
| | Risk-free interest rate | | | | | 3.20% | | | | | | 2.33% | | | | | | 2.25% | | |
| | Expected volatility | | | | | 62.43% | | | | | | 46.06% | | | | | | 41.48% | | |
| | Dividend yield | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Benefit obligation at the beginning of the period | | | | $ | 1,810 | | | | | $ | 2,312 | | | | | $ | 3,627 | | |
| | Business combinations | | | | $ | — | | | | | $ | — | | | | | $ | 155 | | |
| | Service cost | | | | $ | 934 | | | | | $ | 1,226 | | | | | $ | 1,119 | | |
| | Interest cost | | | | $ | 77 | | | | | $ | 117 | | | | | $ | 151 | | |
| | Actuarial (gain) loss | | | | $ | (146) | | | | | $ | 546 | | | | | $ | (975) | | |
| | Benefit paid | | | | $ | (450) | | | | | $ | (374) | | | | | $ | (613) | | |
| | Transfers | | | | $ | — | | | | | $ | — | | | | | $ | (105) | | |
| | Foreign exchange translation reserve | | | | $ | 100 | | | | | $ | (200) | | | | | $ | 500 | | |
| | Benefit obligation at the end of the period | | | | $ | 2,312 | | | | | $ | 3,627 | | | | | $ | 3,860 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| | | | |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Annual discount rate | | | | | 3.2% | | | | | | 3.4% | | | | | | 4.0% | | |
| | Annual inflation rate | | | | | 2.0% | | | | | | 2.0% | | | | | | 2.0% | | |
| | TFR annual growth rate | | | | | 3.0% | | | | | | 3.0% | | | | | | 3.0% | | |
| | Annual growth rate in compensation | | | | | 7.0% | | | | | | 7.0% | | | | | | 7.0% | | |
| |
Thousands
|
| |
As of
December 31, 2025 |
| |||
| | 2026 | | | | $ | 144 | | |
| | 2027 | | | | $ | 109 | | |
| | 2028 | | | | $ | 133 | | |
| | 2029 | | | | $ | 157 | | |
| | 2030 | | | | $ | 183 | | |
| | Thereafter | | | | $ | 3,134 | | |
| | Total defined benefit plan obligations | | | | $ | 3,860 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Cost of revenue | | | | $ | 6,190 | | | | | $ | 5,634 | | | | | $ | 22,130 | | |
| | Sales and marketing expense | | | | $ | 4,596 | | | | | $ | 14,588 | | | | | $ | 38,148 | | |
| | Research and development expense | | | | $ | 52,330 | | | | | $ | 91,370 | | | | | $ | 121,214 | | |
| | General and administrative expense | | | | $ | 23,687 | | | | | $ | 44,287 | | | | | $ | 131,332 | | |
| | Other expense (income) | | | | $ | (69) | | | | | $ | 663 | | | | | $ | (824) | | |
| | Personnel-related expense | | | | $ | 86,734 | | | | | $ | 156,542 | | | | | $ | 312,000 | | |
| | | | |
Year ended December 31, 2023
|
| |||||||||||||||||||||||||||||||||
| | | | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Class X-1
|
| |
Class X-2
|
| |
Consolidated3
|
| ||||||||||||||||||
| | Basic earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons shareholders, basic
|
| | | $ | 107,076,175 | | | | | $ | 12,766,101 | | | | | $ | 8,287,601 | | | | | $ | 31,782,515 | | | | | $ | 860,386 | | | | | $ | 160,772,779 | | |
| |
Shares used in the computation of basic earnings per share1
|
| | | | 332,321,820 | | | | | | 39,620,895 | | | | | | 25,721,415 | | | | | | 98,640,275 | | | | | | 2,670,295 | | | | | | 498,974,700 | | |
| | Basic earnings per share | | | | $ | 0.32 | | | | | $ | 0.32 | | | | | $ | 0.32 | | | | | $ | 0.32 | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | Diluted earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons shareholders, diluted
|
| | | $ | 101,918,045 | | | | | $ | 12,151,126 | | | | | $ | 7,888,367 | | | | | $ | 30,613,593 | | | | | $ | 8,201,648 | | | | | $ | 160,772,779 | | |
| |
Shares used in the computation of basic earnings per share1
|
| | | | 332,321,820 | | | | | | 39,620,895 | | | | | | 25,721,415 | | | | | | 98,640,275 | | | | | | 2,670,295 | | | | | | 498,974,700 | | |
| | Effect of dilution on the number of shares2 | | | | | — | | | | | | — | | | | | | — | | | | | | 1,180,760 | | | | | | 24,072,630 | | | | | | 25,253,390 | | |
| |
Shares used in the computation of diluted earnings per share1
|
| | | | 332,321,820 | | | | | | 39,620,895 | | | | | | 25,721,415 | | | | | | 99,821,035 | | | | | | 26,742,925 | | | | | | 524,228,090 | | |
| | Diluted earnings per share | | | | $ | 0.31 | | | | | $ | 0.31 | | | | | $ | 0.31 | | | | | $ | 0.31 | | | | | $ | 0.31 | | | | | $ | 0.31 | | |
| | | | |
Year ended December 31, 2024
|
| |||||||||||||||||||||||||||||||||
| | | | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Class X-1
|
| |
Class X-2
|
| |
Consolidated3
|
| ||||||||||||||||||
| | Basic earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons shareholders, basic
|
| | | $ | 51,061,000 | | | | | $ | 6,236,100 | | | | | $ | 15,996,919 | | | | | $ | 14,255,228 | | | | | $ | 1,964,045 | | | | | $ | 89,513,292 | | |
| |
Shares used in the computation of basic earnings per share1
|
| | | | 321,050,420 | | | | | | 39,210,010 | | | | | | 100,581,995 | | | | | | 89,630,965 | | | | | | 12,349,100 | | | | | | 562,822,490 | | |
| | Basic earnings per share | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | | | | $ | 0.16 | | |
| | Diluted earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons shareholders, diluted
|
| | | $ | 48,124,261 | | | | | $ | 5,877,434 | | | | | $ | 15,076,866 | | | | | $ | 13,443,932 | | | | | $ | 6,990,799 | | | | | $ | 89,513,292 | | |
| |
Shares used in the computation of basic earnings per share1
|
| | | | 321,050,420 | | | | | | 39,210,010 | | | | | | 100,581,995 | | | | | | 89,630,965 | | | | | | 12,349,100 | | | | | | 562,822,490 | | |
| | Effect of dilution on the number of shares2 | | | | | — | | | | | | — | | | | | | — | | | | | | 57,270 | | | | | | 34,288,475 | | | | | | 34,345,745 | | |
| |
Shares used in the computation of diluted earnings per share1
|
| | | | 321,050,420 | | | | | | 39,210,010 | | | | | | 100,581,995 | | | | | | 89,688,235 | | | | | | 46,637,575 | | | | | | 597,168,235 | | |
| | Diluted earnings per share | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
| | | | |
Year ended December 31, 2025
|
| |||||||||||||||||||||||||||||||||
| | | | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Class X-1
|
| |
Class X-2
|
| |
Consolidated
|
| ||||||||||||||||||
| | Basic earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons shareholders, basic
|
| | | $ | (74,385) | | | | | $ | (8,017) | | | | | $ | (30,850) | | | | | $ | (19,398) | | | | | $ | (4,112) | | | | | $ | (136,763) | | |
| |
Shares used in the computation of basic earnings per share1
|
| | | | 316,004,744 | | | | | | 34,057,038 | | | | | | 131,059,757 | | | | | | 82,408,239 | | | | | | 17,469,241 | | | | | | 580,999,017 | | |
| | Basic earnings per share | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | |
| | Diluted earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to Bending Spoons shareholders, diluted
|
| | | $ | (74,383) | | | | | $ | (8,017) | | | | | $ | (30,850) | | | | | $ | (19,398) | | | | | $ | (4,112) | | | | | $ | (136,761) | | |
| |
Shares used in the computation of basic earnings per share1
|
| | | | 316,004,744 | | | | | | 34,057,038 | | | | | | 131,059,757 | | | | | | 82,408,239 | | | | | | 17,469,241 | | | | | | 580,999,017 | | |
| | Effect of dilution on the number of shares 2 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
Shares used in the computation of diluted earnings per share 2
|
| | | | 316,004,744 | | | | | | 34,057,038 | | | | | | 131,059,757 | | | | | | 82,408,239 | | | | | | 17,469,241 | | | | | | 580,999,017 | | |
| | Diluted earnings per share | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Italy | | | | $ | 48,332 | | | | | $ | 185,081 | | | | | $ | 341,291 | | |
| | U.S. | | | | $ | 4,476 | | | | | $ | (20,782) | | | | | $ | (212,094) | | |
| | Other jurisdictions | | | | $ | 4,700 | | | | | $ | (59,462) | | | | | $ | (18,019) | | |
| | Income before tax | | | | $ | 57,509 | | | | | $ | 104,837 | | | | | $ | 111,178 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| ||||||
| | Current: | | | | | | | | | | | | | |
| |
Italy
|
| | | $ | 90,421 | | | | | $ | 282 | | |
| |
U.S. federal
|
| | | $ | 1,604 | | | | | $ | 18,446 | | |
| |
Other jurisdictions
|
| | | $ | 300 | | | | | $ | (1,515) | | |
| |
Total current
|
| | | $ | 92,325 | | | | | $ | 17,213 | | |
| | Deferred: | | | | | | | | | | | | | |
| |
Italy
|
| | | $ | (174,991) | | | | | $ | 15,827 | | |
| |
U.S. federal
|
| | | $ | (20,895) | | | | | $ | (8,492) | | |
| |
Other jurisdictions
|
| | | $ | 428 | | | | | $ | (8,707) | | |
| |
Total deferred
|
| | | $ | (195,458) | | | | | $ | (1,372) | | |
| |
Income tax expense (benefit)
|
| | | $ | (103,134) | | | | | $ | 15,840 | | |
| |
Thousands
|
| |
Year ended
December 31, 2025 |
| |||
| | Current: | | | | | | | |
| |
Federal (national) – IRES
|
| | | $ | 123 | | |
| |
State and regional – IRAP
|
| | | $ | 6,402 | | |
| |
Foreign – U.S.
|
| | | $ | 616 | | |
| |
Foreign – Other
|
| | | $ | 27,834 | | |
| |
Total current
|
| | | $ | 34,976 | | |
| | Deferred: | | | | | | | |
| |
Federal (national) – IRES
|
| | | $ | (48,031) | | |
| |
State and regional – IRAP
|
| | | $ | (17,864) | | |
| |
Foreign – U.S.
|
| | | $ | (41,759) | | |
| |
Foreign – Other
|
| | | $ | 184,061 | | |
| |
Total deferred
|
| | | $ | 76,407 | | |
| |
Income tax expense (benefit)
|
| | | $ | 111,382 | | |
| |
Thousands
|
| |
Year ended
December 31, 2025 |
| |||
| | Federal (national) – IRES | | | | $ | — | | |
| | State and regional – IRAP | | | | $ | 395 | | |
| | Foreign – Netherlands | | | | $ | 3,835 | | |
| | Foreign – Germany | | | | $ | 2,533 | | |
| | Foreign – U.S. | | | | $ | 4,512 | | |
| | Foreign – U.K. | | | | $ | 1,147 | | |
| | Foreign – Other | | | | $ | 2,193 | | |
| | Income tax paid | | | | $ | 14,615 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands, except percentages
|
| |
2023
|
| |
2024
|
| ||||||
| | Income before tax | | | | $ | 57,509 | | | | | $ | 104,837 | | |
| | Primary tax rate1 | | | | | 24% | | | | | | 24% | | |
| | Tax provision calculated according to the Company’s primary tax rate | | | | $ | 13,802 | | | | | $ | 25,161 | | |
| | Foreign tax effect2 | | | | $ | 958 | | | | | $ | (551) | | |
| | Deferred tax benefit as result of asset revaluation3 | | | | $ | (64,589) | | | | | $ | — | | |
| | Change in valuation allowance | | | | $ | (47,835) | | | | | $ | 15,735 | | |
| | Non-taxable income | | | | $ | (3,166) | | | | | $ | (529) | | |
| | Costs not deductible for tax purposes | | | | $ | (8,219) | | | | | $ | (32,145) | | |
| | State and local taxes4 | | | | $ | (2,192) | | | | | $ | 10,752 | | |
| | Previous year taxes | | | | $ | 6,550 | | | | | $ | (540) | | |
| | Uncertain tax benefit | | | | $ | 172 | | | | | $ | (4,053) | | |
| | Global intangible low tax income | | | | $ | — | | | | | $ | 680 | | |
| | Other adjustments | | | | $ | 1,385 | | | | | $ | 1,331 | | |
| | Reported income tax expense (benefit) | | | | $ | (103,134) | | | | | $ | 15,840 | | |
| |
Thousands, except percentages
|
| |
Year ended
December 31, 2025 |
| |||||||||
| | Income before tax | | | | $ | 111,178 | | | | | | | | |
| | Provisions at Italian corporate income tax rate – IRES | | | | $ | 26,683 | | | | | | 24.0% | | |
| | U.S.: | | | | | | | | | | | | | |
| |
Statutory tax rate difference between U.S. and Italy
|
| | | $ | (5,994) | | | | | | (5.40)% | | |
| |
Change in valuation allowance
|
| | | $ | 9,947 | | | | | | 8.9% | | |
| |
Rate change
|
| | | $ | (1,679) | | | | | | (5.4)% | | |
| |
Global Intangible Low – Taxed Income (GILTI)
|
| | | $ | 2,570 | | | | | | 2.3% | | |
| |
Other
|
| | | $ | (1,356) | | | | | | (1.2)% | | |
| | Other jurisdictions: | | | | | | | | | | | | | |
| |
Statutory tax rate difference between other jurisdictions and Italy
|
| | | $ | (2,928) | | | | | | (2.6)% | | |
| |
Intangible assets
|
| | | $ | (64,020) | | | | | | (57.6)% | | |
| |
Undistributed profits
|
| | | $ | 2,149 | | | | | | 1.9% | | |
| |
Change in valuation allowance
|
| | | $ | (1,759) | | | | | | (1.6)% | | |
| |
Other
|
| | | $ | (150) | | | | | | (0.1)% | | |
| | Effect of cross-border tax laws: | | | | | | | | | | | | | |
| |
German exit tax
|
| | | $ | 101,106 | | | | | | 90.9% | | |
| |
Dutch exit tax
|
| | | $ | 170,286 | | | | | | 153.2% | | |
| | Italian Regional Tax on Productive Activities – IRAP | | | | $ | 6,427 | | | | | | 5.8% | | |
| | Nontaxable or nondeductible items: | | | | | | | | | | | | | |
| |
Stock-based compensation
|
| | | $ | (73,663) | | | | | | (66.3)% | | |
| |
Intangible assets
|
| | | $ | (45,312) | | | | | | (40.8)% | | |
| |
Other
|
| | | $ | 1,056 | | | | | | 1.0% | | |
| | Other adjustments: | | | | | | | | | | | | | |
| |
Return on provision
|
| | | $ | (10,129) | | | | | | (9.1)% | | |
| |
Other
|
| | | $ | (1,854) | | | | | | (1.7)% | | |
| | Reported income tax expense (benefit) | | | | $ | 111,382 | | | | | | 100.2% | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Deferred tax assets: | | | | | | | | | | | | | | | | | | | |
| |
Intellectual properties (tax realignment)1
|
| | | $ | 176,681 | | | | | $ | 132,974 | | | | | $ | 161,402 | | |
| |
Intellectual properties (revaluation)2
|
| | | $ | 28,200 | | | | | $ | 21,234 | | | | | $ | 20,910 | | |
| |
Intangible assets acquired in business combinations
|
| | | $ | — | | | | | $ | — | | | | | $ | 31,778 | | |
| |
Deferred income
|
| | | $ | 2,416 | | | | | $ | 18,612 | | | | | $ | 12,227 | | |
| |
Interest expense
|
| | | $ | 814 | | | | | $ | 2,516 | | | | | $ | 36,226 | | |
| |
Expense deductible in subsequent period
|
| | | $ | 14,028 | | | | | $ | 19,178 | | | | | $ | 78,990 | | |
| |
Net operating loss carryforwards3
|
| | | $ | 12,630 | | | | | $ | 96,700 | | | | | $ | 189,024 | | |
| |
Research and development expense
|
| | | $ | 13,277 | | | | | $ | 21,356 | | | | | $ | 86,571 | | |
| |
Foreign tax credits
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,032 | | |
| |
Equity compensation
|
| | | $ | — | | | | | $ | — | | | | | $ | 13,310 | | |
| |
Other
|
| | | $ | 1,630 | | | | | $ | 2,959 | | | | | $ | 1,295 | | |
| |
Total deferred tax assets, gross
|
| | | $ | 249,676 | | | | | $ | 315,529 | | | | | $ | 638,765 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| |
Valuation allowance
|
| | | $ | 6,583 | | | | | $ | 93,260 | | | | | $ | (264,161) | | |
| |
Deferred tax liabilities offsetting
|
| | | $ | 18,332 | | | | | $ | 40,004 | | | | | $ | 103,531 | | |
| |
Total deferred tax assets, net
|
| | | $ | 224,761 | | | | | $ | 182,265 | | | | | $ | 271,073 | | |
| | Deferred tax liabilities: | | | | | | | | | | | | | | | | | | | |
| |
Undistributed profits
|
| | | $ | — | | | | | $ | 487 | | | | | $ | 2,745 | | |
| |
Intangible assets acquired in business combinations
|
| | | $ | 31,292 | | | | | $ | 95,892 | | | | | $ | 204,401 | | |
| |
Deferred exit taxes4
|
| | | $ | — | | | | | $ | — | | | | | $ | 236,691 | | |
| |
Other
|
| | | $ | 2,553 | | | | | $ | 6,021 | | | | | $ | 8,768 | | |
| |
Total deferred tax liabilities
|
| | | $ | 33,844 | | | | | $ | 102,402 | | | | | $ | 452,605 | | |
| |
Deferred tax assets offsetting
|
| | | $ | 18,332 | | | | | $ | 40,004 | | | | | $ | 103,531 | | |
| |
Total deferred tax liabilities, net
|
| | | $ | 15,512 | | | | | $ | 62,398 | | | | | $ | 349,073 | | |
| | | | |
Year ended December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Balance at beginning of period | | | | $ | — | | | | | $ | 6,583 | | | | | $ | 93,260 | | |
| | Additions from business combination | | | | $ | 54,418 | | | | | $ | 70,942 | | | | | $ | 162,712 | | |
| | Increase of period | | | | $ | — | | | | | $ | 15,735 | | | | | $ | 58,220 | | |
| | Decrease of period | | | | $ | (47,835) | | | | | $ | — | | | | | $ | (50,031) | | |
| | Effect of exchange rate | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Balance at end of period | | | | $ | 6,583 | | | | | $ | 93,260 | | | | | $ | 264,161 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | Balance at beginning of period | | | | $ | — | | | | | $ | 10,746 | | | | | $ | 6,693 | | |
| | Additions from business combination | | | | $ | 6,522 | | | | | $ | — | | | | | $ | 24,147 | | |
| | Increases related to tax positions from prior fiscal years | | | | $ | 4,052 | | | | | $ | — | | | | | $ | 342 | | |
| | Decreases related to tax positions from prior fiscal years | | | | $ | — | | | | | $ | (4,053) | | | | | $ | — | | |
| | Increases related to tax positions taken during current fiscal year | | | | $ | 172 | | | | | $ | — | | | | | $ | — | | |
| | Settlements with tax authorities | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Lapses of statutes of limitation | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Effect of exchange rate | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Balance at the end of the period | | | | $ | 10,746 | | | | | $ | 6,693 | | | | | $ | 31,182 | | |
| | | | |
As of December 31,
|
| |||||||||||||||
| |
Thousands
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||
| | U.S. | | | | $ | 2,010 | | | | | $ | 2,005 | | | | | $ | 28,389 | | |
| | Italy | | | | $ | 16,861 | | | | | $ | 11,756 | | | | | $ | 9,155 | | |
| | U.K. | | | | $ | — | | | | | $ | 571 | | | | | $ | 6,315 | | |
| | Netherlands | | | | $ | — | | | | | $ | 3,595 | | | | | $ | 16 | | |
| | Rest of the world | | | | $ | 3 | | | | | $ | 198 | | | | | $ | 2,607 | | |
| | Total | | | | $ | 18,874 | | | | | $ | 18,124 | | | | | $ | 46,482 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 848,014 | | |
| | Intellectual properties | | | | $ | 56,044 | | |
| | Customer base | | | | $ | 398,720 | | |
| | Other intangible assets | | | | $ | 141,740 | | |
| | Other identified assets and liabilities | | | | $ | 9,979 | | |
| | Fair value of net assets acquired | | | | $ | 1,454,496 | | |
| |
Thousands
|
| |
Fair value
|
| |||
| | Goodwill | | | | $ | 291,204 | | |
| | Intellectual properties | | | | $ | 29,127 | | |
| | Customer base | | | | $ | 222,977 | | |
| | Other intangible assets | | | | $ | 47,793 | | |
| | Deferred tax liabilities | | | | $ | (80,972) | | |
| | Other identified assets and liabilities | | | | $ | (5,528) | | |
| | Fair value of net assets acquired | | | | $ | 504,601 | | |
| | | | |
Year Ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Revenues | | | | $ | 633,365 | | | | | $ | 611,965 | | |
| | Operating expenses: | | | | | | | | | | | | | |
| |
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | $ | 56,410 | | | | | $ | 49,857 | | |
| |
Selling, general and administrative expense
|
| | | $ | 181,710 | | | | | $ | 200,619 | | |
| |
Depreciation and amortization expense
|
| | | $ | 61,635 | | | | | $ | 61,673 | | |
| | Total operating expenses | | | | $ | 299,755 | | | | | $ | 312,149 | | |
| | Operating profit | | | | $ | 333,610 | | | | | $ | 299,816 | | |
| | Other income, net | | | | $ | 3,338 | | | | | $ | 1,862 | | |
| | Interest expense | | | | $ | (85,385) | | | | | $ | (105,832) | | |
| | Profit before income taxes | | | | $ | 251,563 | | | | | $ | 195,846 | | |
| | Provision for income taxes | | | | $ | (68,406) | | | | | $ | (30,659) | | |
| | Net income | | | | $ | 183,157 | | | | | $ | 165,187 | | |
| | Foreign currency translation adjustments | | | | $ | (478) | | | | | $ | 1,183 | | |
| | Total comprehensive income | | | | $ | 182,679 | | | | | $ | 166,370 | | |
| | | | |
As of December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | ASSETS | | | | | | | | | | | | | |
| | Current assets: | | | | | | | | | | | | | |
| |
Cash
|
| | | $ | 26,369 | | | | | $ | 35,343 | | |
| |
Accounts receivable:
|
| | | | | | | | | | | | |
| |
Trade and other, net of credit losses
|
| | | $ | 1,337 | | | | | $ | 1,978 | | |
| |
Affiliates
|
| | | $ | 19,383 | | | | | $ | 78,127 | | |
| |
Prepaid expenses
|
| | | $ | 348 | | | | | $ | 614 | | |
| |
Other current assets
|
| | | $ | 396 | | | | | $ | 534 | | |
| | Total current assets | | | | $ | 47,833 | | | | | $ | 116,596 | | |
| | Property, plant and equipment | | | | $ | 56,255 | | | | | $ | 46,519 | | |
| | Less accumulated depreciation | | | | $ | (41,177) | | | | | $ | (31,041) | | |
| | Total property, plant and equipment, net | | | | $ | 15,078 | | | | | $ | 15,478 | | |
| | Goodwill | | | | $ | 150,533 | | | | | $ | 150,439 | | |
| | Other intangible assets, net | | | | $ | 389,047 | | | | | $ | 440,546 | | |
| | Other non-current assets | | | | $ | 1,104 | | | | | $ | 1,500 | | |
| | Total Assets | | | | $ | 603,595 | | | | | $ | 724,559 | | |
| |
LIABILITIES
|
| | | | | | | | | | | | |
| | Current liabilities: | | | | | | | | | | | | | |
| |
Accounts payable and accrued liabilities:
|
| | | | | | | | | | | | |
| |
Trade and other
|
| | | $ | 33,861 | | | | | $ | 44,899 | | |
| |
Affiliates
|
| | | $ | 3,037 | | | | | $ | 28,957 | | |
| |
Current portions of debt
|
| | | $ | 150,000 | | | | | $ | 125,000 | | |
| |
Current deferred revenues
|
| | | $ | 15,605 | | | | | $ | 17,681 | | |
| | Total current liabilities | | | | $ | 202,503 | | | | | $ | 216,537 | | |
| | Deferred income taxes | | | | $ | 84,797 | | | | | $ | 83,765 | | |
| | Long-term debt, net of current portion | | | | $ | 606,108 | | | | | $ | 747,342 | | |
| | Other non-current liabilities | | | | $ | 1,111 | | | | | $ | 760 | | |
| | Total Liabilities | | | | $ | 894,519 | | | | | $ | 1,048,404 | | |
| |
DEFICIT
|
| | | | | | | | | | | | |
| | Net parent investment | | | | $ | (290,743) | | | | | $ | (324,142) | | |
| | Accumulated other comprehensive income (loss) | | | | $ | (181) | | | | | $ | 297 | | |
| | Total Deficit | | | | $ | (290,924) | | | | | $ | (323,845) | | |
| | Total Liabilities and Deficit | | | | $ | 603,595 | | | | | $ | 724,559 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Cash Flows from operating activities: | | | | | | | | | | | | | |
| | Net income | | | | $ | 183,157 | | | | | $ | 165,187 | | |
| |
Adjustments to reconcile net income to cash provided by operating activities:
|
| | | | | | | | | | | | |
| |
Depreciation and amortization expense
|
| | | $ | 61,635 | | | | | $ | 61,673 | | |
| |
Amortization of debt discount and deferred financing costs
|
| | | $ | 9,167 | | | | | $ | 9,782 | | |
| |
Deferred income taxes
|
| | | $ | (1,859) | | | | | $ | (30,034) | | |
| |
Provision for expected credit losses
|
| | | $ | 3,140 | | | | | $ | 2,967 | | |
| |
Equity-based compensation – equity classified awards
|
| | | $ | 19 | | | | | $ | 25 | | |
| |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
| |
Accounts receivable trade and other
|
| | | $ | (2,500) | | | | | $ | (2,822) | | |
| |
Prepaid expenses and other current assets
|
| | | $ | (481) | | | | | $ | (85) | | |
| |
Accounts payable trade and other current liabilities
|
| | | $ | (12,467) | | | | | $ | 17,070 | | |
| |
Affiliate receivables/payables, net
|
| | | $ | 32,824 | | | | | $ | (13,001) | | |
| |
Other assets and liabilities
|
| | | $ | 3,241 | | | | | $ | (774) | | |
| | Net cash provided by operating activities | | | | $ | 275,876 | | | | | $ | 209,988 | | |
| | Cash flows from investing activities: | | | | | | | | | | | | | |
| |
Capital expenditures (including capitalized software)
|
| | | $ | (9,736) | | | | | $ | (9,439) | | |
| | Net cash used in investing activities | | | | $ | (9,736) | | | | | $ | (9,439) | | |
| | Cash flows from financing activities: | | | | | | | | | | | | | |
| |
Payments on long-term debt
|
| | | $ | (125,000) | | | | | $ | (100,000) | | |
| | Net transfers to Parent | | | | $ | (149,777) | | | | | $ | (109,851) | | |
| | Net cash used in financing activities | | | | $ | (274,777) | | | | | $ | (209,851) | | |
| | Effect of exchange rate changes on cash | | | | $ | (337) | | | | | $ | (199) | | |
| | Decrease in cash | | | | $ | (8,974) | | | | | $ | (9,501) | | |
| | Cash, beginning of period | | | | $ | 35,343 | | | | | $ | 44,844 | | |
| | Cash, end of period | | | | $ | 26,369 | | | | | $ | 35,343 | | |
| | Supplemental cash flow information: | | | | | | | | | | | | | |
| |
Cash paid for interest
|
| | | $ | (78,928) | | | | | $ | (81,968) | | |
| |
Thousands
|
| |
Net
Parent Investment |
| |
Accumulated
other comprehensive income (loss) |
| |
Total
Equity (Deficit) |
| |||||||||
| | Deficit balance as of December 31, 2023 | | | | $ | (379,503) | | | | | $ | (886) | | | | | $ | (380,389) | | |
| | Net transfers to Parent | | | | $ | (109,826) | | | | | $ | — | | | | | $ | (109,826) | | |
| | Net income | | | | $ | 165,187 | | | | | $ | — | | | | | $ | 165,187 | | |
| | Other comprehensive income | | | | $ | — | | | | | $ | 1,183 | | | | | $ | 1,183 | | |
| | Equity (deficit) balance as of December 31, 2024 | | | | $ | (324,142) | | | | | $ | 297 | | | | | $ | (323,845) | | |
| | Net transfers to Parent | | | | $ | (149,758) | | | | | $ | — | | | | | $ | (149,758) | | |
| | Net income | | | | $ | 183,157 | | | | | $ | — | | | | | $ | 183,157 | | |
| | Other comprehensive loss | | | | $ | — | | | | | $ | (478) | | | | | $ | (478) | | |
| | Equity (deficit) balance as of December 31, 2025 | | | | $ | (290,743) | | | | | $ | (181) | | | | | $ | (290,924) | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Subscriptions | | | | $ | 371,517 | | | | | $ | 375,483 | | |
| | Search advertising | | | | $ | 11,312 | | | | | $ | 11,682 | | |
| | Display advertising | | | | $ | 240,087 | | | | | $ | 212,980 | | |
| | Other revenue | | | | $ | 10,449 | | | | | $ | 11,820 | | |
| | Total revenues | | | | $ | 633,365 | | | | | $ | 611,965 | | |
| | | | |
Year Ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | U.S. | | | | $ | 620,393 | | | | | $ | 599,294 | | |
| | International | | | | $ | 12,972 | | | | | $ | 12,671 | | |
| | Revenues | | | | $ | 633,365 | | | | | $ | 611,965 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Affiliate revenues | | | | $ | 14,812 | | | | | $ | 15,349 | | |
| | Cost of revenues | | | | $ | 9,139 | | | | | $ | 15,597 | | |
| | Selling, general and administrative expense | | | | $ | 108,334 | | | | | $ | 119,970 | | |
| | Interest expense | | | | $ | 2,240 | | | | | $ | 2,372 | | |
| | Total affiliate costs | | | | $ | 119,713 | | | | | $ | 137,939 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Net transfers to Parent per combined statements of changes in equity (deficit) | | | | $ | (149,758) | | | | | $ | (109,826) | | |
| | Equity classified awards | | | | $ | (19) | | | | | $ | (25) | | |
| | Net transfers to Parent per combined statements of cash flows | | | | $ | (149,777) | | | | | $ | (109,851) | | |
| |
Thousands
|
| |
|
| |||
| | Balance at December 31, 2023 | | | | $ | 1,139 | | |
| | Current period provision for expected credit losses | | | | $ | 2,967 | | |
| | Write-offs charged against the allowance | | | | $ | (3,048) | | |
| | Recoveries collected | | | | $ | 118 | | |
| | Balance at December 31, 2024 | | | | $ | 1,176 | | |
| | Current period provision for expected credit losses | | | | $ | 3,140 | | |
| | Write-offs charged against the allowance | | | | $ | (3,216) | | |
| | Recoveries collected | | | | $ | 154 | | |
| | Balance at December 31, 2025 | | | | $ | 1,254 | | |
| | | | |
As of December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Accounts payable | | | | $ | 1,235 | | | | | $ | 6,899 | | |
| | Accrued employee obligations | | | | $ | 11,076 | | | | | $ | 8,932 | | |
| | Accrued contract services | | | | $ | 5,639 | | | | | $ | 9,566 | | |
| | Accrued interest | | | | $ | 11,385 | | | | | $ | 14,101 | | |
| | Other accrued liabilities | | | | $ | 4,526 | | | | | $ | 5,401 | | |
| | Trade and other | | | | $ | 33,861 | | | | | $ | 44,899 | | |
| | Affiliates* | | | | $ | 3,037 | | | | | $ | 28,957 | | |
| | Total Accounts payable and accrued liabilities | | | | $ | 36,898 | | | | | $ | 73,856 | | |
| |
Thousands
|
| |
|
| |||
| | Goodwill balance as of December 31, 2023 | | | | $ | 149,647 | | |
| | Foreign exchange translation and others | | | | $ | 792 | | |
| | Goodwill balance as of December 31, 2024 | | | | $ | 150,439 | | |
| | Foreign exchange translation | | | | $ | 94 | | |
| | Goodwill balance as of December 31, 2025 | | | | $ | 150,533 | | |
| | | | |
As of December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | AOL Term Loan A | | | | $ | 775,000 | | | | | $ | 900,000 | | |
| |
Less: current maturities of long-term debt
|
| | | $ | (150,000) | | | | | $ | (125,000) | | |
| |
Less: unamortized debt issuance costs and discount
|
| | | $ | (18,892) | | | | | $ | (27,658) | | |
| | Total long-term debt, net of current maturities, issuance costs, and discount | | | | $ | 606,108 | | | | | $ | 747,342 | | |
| |
Thousands
|
| |
|
| |||
| | 2026 | | | | $ | 150,000 | | |
| | 2027 | | | | $ | 150,000 | | |
| | 2028 | | | | $ | 475,000 | | |
| | Total | | | | $ | 775,000 | | |
| | | | | | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | | | | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| |
Thousands
|
| |
Weighted
average remaining useful life (in years) |
| |
Gross
amount |
| |
Accumulated
amortization |
| |
Net
carrying value |
| |
Gross
amount |
| |
Accumulated
amortization |
| |
Net
carrying value |
| ||||||||||||||||||
| |
Partner relationships and user base
|
| |
8
|
| | | $ | 582,335 | | | | | $ | (209,995) | | | | | $ | 372,340 | | | | | $ | 582,335 | | | | | $ | (161,375) | | | | | $ | 420,960 | | |
| | Trade names and domain | | |
8
|
| | | $ | 29,182 | | | | | $ | (12,475) | | | | | $ | 16,707 | | | | | $ | 29,182 | | | | | $ | (9,596) | | | | | $ | 19,586 | | |
| |
Total of other intangible assets, net
|
| |
8
|
| | | $ | 611,517 | | | | | $ | (222,470) | | | | | $ | 389,047 | | | | | $ | 611,517 | | | | | $ | (170,971) | | | | | $ | 440,546 | | |
| | | | | | | |
As of December 31,
|
| |||||||||
| | | | | | | |
2025
|
| |
2024
|
| ||||||
| |
Thousands
|
| |
Useful life
(in years) |
| |
Original cost
|
| |
Original cost
|
| ||||||
| | Capitalized software and labor | | |
1 – 3
|
| | | $ | 55,108 | | | | | $ | 44,701 | | |
| | Other1 | | |
5 – 7
|
| | | $ | 1,147 | | | | | $ | 1,818 | | |
| | Property, plant and equipment, gross | | | | | | | $ | 56,255 | | | | | $ | 46,519 | | |
| | Less: accumulated depreciation | | | | | | | $ | (41,177) | | | | | $ | (31,041) | | |
| | Total property, plant and equipment, net | | | | | | | $ | 15,078 | | | | | $ | 15,478 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Domestic | | | | $ | 261,322 | | | | | $ | 197,439 | | |
| | Foreign | | | | $ | (9,759) | | | | | $ | (1,593) | | |
| | Total | | | | $ | 251,563 | | | | | $ | 195,846 | | |
| | | | |
Year ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Current: | | | | | | | | | | | | | |
| |
Federal
|
| | | $ | (50,824) | | | | | $ | (48,238) | | |
| |
State and local
|
| | | $ | (16,550) | | | | | $ | (12,455) | | |
| |
Total current
|
| | | $ | (67,374) | | | | | $ | (60,693) | | |
| | Deferred: | | | | | | | | | | | | | |
| |
Federal
|
| | | $ | (592) | | | | | $ | 14,423 | | |
| |
Foreign
|
| | | $ | (192) | | | | | $ | 192 | | |
| |
State and local
|
| | | $ | (248) | | | | | $ | 15,419 | | |
| |
Total deferred
|
| | | $ | (1,032) | | | | | $ | 30,034 | | |
| | Total provision for income taxes | | | | $ | (68,406) | | | | | $ | (30,659) | | |
| | | | |
Year ended December 31,
|
| | | | ||||||||||||||||||
| | | | |
2025
|
| | | | |
2024
|
| | | | ||||||||||||
| |
Thousands, except percentages
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | Profit before income taxes | | | | $ | 251,563 | | | | | | | | | | | $ | 195,846 | | | | | | | | |
| | Statutory federal income tax rate | | | | $ | (52,828) | | | | | | (21.0)% | | | | | $ | (41,128) | | | | | | (21.0)% | | |
| | State income taxes, net of federal tax benefits | | | | $ | (13,582) | | | | | | (5.4)% | | | | | $ | 5,126 | | | | | | 2.6% | | |
| | Effect of non-U.S. operations | | | | $ | (815) | | | | | | (0.3)% | | | | | $ | (34) | | | | | | 0.0% | | |
| | Deferred tax true-up | | | | $ | — | | | | | | 0.0% | | | | | $ | (264) | | | | | | (0.1)% | | |
| | Change in valuation allowance | | | | $ | (1,426) | | | | | | (0.6)% | | | | | $ | (108) | | | | | | (0.1)% | | |
| | Return to provision adjustments | | | | $ | 862 | | | | | | 0.3% | | | | | $ | — | | | | | | 0.0% | | |
| | Other nondeductible expenses and other items | | | | $ | (617) | | | | | | (0.2)% | | | | | $ | 5,749 | | | | | | 2.9% | | |
| | Provision for income taxes | | | | $ | (68,406) | | | | | | 27.2% | | | | | $ | (30,659) | | | | | | 15.7% | | |
| | | | |
As of December 31,
|
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Deferred income tax assets: | | | | | | | | | | | | | |
| |
Employee benefits
|
| | | $ | 2,842 | | | | | $ | 2,185 | | |
| |
Tax loss and credit carryforwards
|
| | | $ | 6,317 | | | | | $ | 5,089 | | |
| |
R&E expenditures
|
| | | $ | 2,189 | | | | | $ | 10,937 | | |
| |
Deferred interest expense
|
| | | $ | — | | | | | $ | 3,577 | | |
| |
Property, plant & equipment
|
| | | $ | 3,027 | | | | | $ | 2,578 | | |
| |
Total deferred income tax assets
|
| | | $ | 14,375 | | | | | $ | 24,366 | | |
| |
Valuation allowance
|
| | | $ | (6,340) | | | | | $ | (4,914) | | |
| |
Net deferred income tax asset
|
| | | $ | 8,035 | | | | | $ | 19,452 | | |
| | Deferred income tax liabilities: | | | | | | | | | | | | | |
| |
Intangibles
|
| | | $ | (92,832) | | | | | $ | (103,217) | | |
| |
Total deferred income tax liabilities
|
| | | $ | (92,832) | | | | | $ | (103,217) | | |
| | Total net deferred income taxes | | | | $ | (84,797) | | | | | $ | (83,765) | | |
| | | | |
December 31,
|
| |||||||||
| |
Thousands, except par value amounts
|
| |
2024
|
| |
2023
|
| ||||||
| | Assets | | | | | | | | | | | | | |
| |
Cash and cash equivalents
|
| | | $ | 325,276 | | | | | $ | 301,372 | | |
| |
Accounts receivable, net
|
| | | $ | 24,648 | | | | | $ | 26,605 | | |
| |
Prepaid expenses and other current assets
|
| | | $ | 24,732 | | | | | $ | 23,491 | | |
| | Total current assets | | | | $ | 374,656 | | | | | $ | 351,468 | | |
| |
Leasehold improvements and equipment, net
|
| | | $ | 456 | | | | | $ | 607 | | |
| |
Goodwill
|
| | | $ | 245,406 | | | | | $ | 245,406 | | |
| |
Intangible assets with definite lives, net
|
| | | $ | 1,239 | | | | | $ | 2,629 | | |
| |
Other non-current assets
|
| | | $ | 21,064 | | | | | $ | 22,810 | | |
| | Total assets | | | | $ | 642,821 | | | | | $ | 622,920 | | |
| | Liabilities and shareholders’ equity | | | | | | | | | | | | | |
| | Liabilities: | | | | | | | | | | | | | |
| |
Accounts payable, trade
|
| | | $ | 4,473 | | | | | $ | 4,696 | | |
| |
Deferred revenue
|
| | | $ | 161,923 | | | | | $ | 168,610 | | |
| |
Accrued expenses and other current liabilities
|
| | | $ | 56,027 | | | | | $ | 53,573 | | |
| |
Total current liabilities
|
| | | $ | 222,423 | | | | | $ | 226,879 | | |
| |
Other long-term liabilities
|
| | | $ | 11,601 | | | | | $ | 13,809 | | |
| | Commitments and contingencies | | | | | | | | | | | | | |
| | Shareholders’ equity: | | | | | | | | | | | | | |
| |
Common stock, $0.01 par value; 1,600,000 shares authorized; 161,993 and 158,511 shares issued and 156,047 and 158,511 shares outstanding, respectively
|
| | | $ | 1,620 | | | | | $ | 1,585 | | |
| |
Class B common stock, $0.01 par value; 400,000 shares authorized; 9,399 shares issued and outstanding,
respectively |
| | | $ | 94 | | | | | $ | 94 | | |
| |
Preferred stock $0.01 par value; 100,000 shares authorized, no shares issued and outstanding
|
| | | $ | — | | | | | $ | — | | |
| |
Additional paid-in capital
|
| | | $ | 801,367 | | | | | $ | 774,587 | | |
| |
Accumulated deficit
|
| | | $ | (366,323) | | | | | $ | (393,335) | | |
| |
Accumulated other comprehensive loss
|
| | | $ | (1,180) | | | | | $ | (699) | | |
| |
Treasury stock, at cost, 5,946 and 0 shares, respectively
|
| | | $ | (26,781) | | | | | $ | — | | |
| |
Total shareholders’ equity
|
| | | $ | 408,797 | | | | | $ | 382,232 | | |
| | Total liabilities and shareholders’ equity | | | | $ | 642,821 | | | | | $ | 622,920 | | |
| | | | |
Years ended December 31,
|
| |||||||||
| |
Thousands, except per-share amounts
|
| |
2024
|
| |
2023
|
| ||||||
| | Revenue | | | | $ | 417,006 | | | | | $ | 417,214 | | |
| | Cost of revenue (exclusive of depreciation shown separately below) | | | | $ | 90,731 | | | | | $ | 91,576 | | |
| | Gross profit | | | | $ | 326,275 | | | | | $ | 325,638 | | |
| | Operating expenses: | | | | | | | | | | | | | |
| |
Research and development expense
|
| | | $ | 109,373 | | | | | $ | 107,074 | | |
| |
Sales and marketing expense
|
| | | $ | 119,869 | | | | | $ | 151,487 | | |
| |
General and administrative expense
|
| | | $ | 76,604 | | | | | $ | 49,194 | | |
| |
Depreciation
|
| | | $ | 356 | | | | | $ | 1,997 | | |
| |
Amortization of intangibles
|
| | | $ | 1,390 | | | | | $ | 2,839 | | |
| | Total operating expenses | | | | $ | 307,592 | | | | | $ | 312,591 | | |
| | Operating income (loss) | | | | $ | 18,683 | | | | | $ | 13,047 | | |
| |
Interest expense
|
| | | $ | — | | | | | $ | (998) | | |
| |
Other income, net
|
| | | $ | 15,033 | | | | | $ | 12,862 | | |
| | Earnings (loss) before income taxes | | | | $ | 33,716 | | | | | $ | 24,911 | | |
| |
Income tax provision
|
| | | $ | (6,704) | | | | | $ | (2,879) | | |
| | Net earnings (loss) | | | | $ | 27,012 | | | | | $ | 22,032 | | |
| | Per share information: | | | | | | | | | | | | | |
| |
Basic earnings (loss) per share
|
| | | $ | 0.16 | | | | | $ | 0.13 | | |
| |
Diluted earnings (loss) per share
|
| | | $ | 0.16 | | | | | $ | 0.13 | | |
| | Stock-based compensation expense by function: | | | | | | | | | | | | | |
| |
Cost of revenue
|
| | | $ | 757 | | | | | $ | 996 | | |
| |
Research and development expense
|
| | | $ | 13,700 | | | | | $ | 15,753 | | |
| |
Sales and marketing expense
|
| | | $ | 5,984 | | | | | $ | 9,661 | | |
| |
General and administrative expense
|
| | | $ | 12,264 | | | | | $ | (14,368) | | |
| | Total stock-based compensation expense | | | | $ | 32,705 | | | | | $ | 12,042 | | |
| | | | |
Years ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2024
|
| |
2023
|
| ||||||
| | Net earnings (loss) | | | | $ | 27,012 | | | | | $ | 22,032 | | |
| | Other comprehensive (loss) income: | | | | | | | | | | | | | |
| |
Change in foreign currency translation adjustments
|
| | | $ | (481) | | | | | $ | 132 | | |
| |
Total other comprehensive (loss) income
|
| | | $ | (481) | | | | | $ | 132 | | |
| | Comprehensive income (loss) | | | | $ | 26,531 | | | | | $ | 22,164 | | |
| | | | |
Common stock,
$0.01 par value |
| |
Class B
common stock, $0.01 par value |
| |
Treasury stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||||||||||||||
| |
Thousands
|
| |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| ||||||||||||||||||||||||||||||||||||||||||
| |
Balance as of December 31, 2022
|
| | | $ | 1,572 | | | | | | 157,187 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | — | | | | | | — | | | | | $ | 768,390 | | | | | $ | (415,367) | | | | | $ | (831) | | | | | $ | 353,858 | | |
| | Net earnings | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 22,032 | | | | | $ | — | | | | | $ | 22,032 | | |
| |
Other comprehensive income
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 132 | | | | | $ | 132 | | |
| |
Stock-based compensation expense
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 12,042 | | | | | $ | — | | | | | $ | — | | | | | $ | 12,042 | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | 29 | | | | | | 2,948 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (5,861) | | | | | $ | — | | | | | $ | — | | | | | $ | (5,832) | | |
| | Restricted stock award | | | | $ | (16) | | | | | | (1,624) | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 16 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| |
Balance at
December 31, 2023 |
| | | $ | 1,585 | | | | | | 158,511 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | — | | | | | | — | | | | | $ | 774,587 | | | | | $ | (393,335) | | | | | $ | (699) | | | | | $ | 382,232 | | |
| | Net earnings | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 27,012 | | | | | $ | — | | | | | $ | 27,012 | | |
| |
Other comprehensive loss
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (481) | | | | | $ | (481) | | |
| |
Stock-based compensation expense
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 32,705 | | | | | $ | — | | | | | $ | — | | | | | $ | 32,705 | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | 35 | | | | | | 3,482 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (5,925) | | | | | $ | — | | | | | $ | — | | | | | $ | (5,890) | | |
| |
Purchase of treasury stock
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (26,781) | | | | | | 5,946 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (26,781) | | |
| |
Balance at
December 31, 2024 |
| | | $ | 1,620 | | | | | | 161,993 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (26,781) | | | | | | 5,946 | | | | | $ | 801,367 | | | | | $ | (366,323) | | | | | $ | (1,180) | | | | | $ | 408,797 | | |
| | | | |
Years ended December 31,
|
| |||||||||
| |
Thousands
|
| |
2024
|
| |
2023
|
| ||||||
| | Cash flows from operating activities: | | | | | | | | | | | | | |
| | Net earnings (loss) | | | | $ | 27,012 | | | | | $ | 22,032 | | |
| |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
| |
Stock-based compensation expense
|
| | | $ | 32,705 | | | | | $ | 12,042 | | |
| |
Amortization of intangibles
|
| | | $ | 1,390 | | | | | $ | 2,839 | | |
| |
Depreciation
|
| | | $ | 356 | | | | | $ | 1,997 | | |
| |
Provision for credit losses
|
| | | $ | 993 | | | | | $ | 777 | | |
| |
Loss on the sale of an asset
|
| | | $ | — | | | | | $ | 37 | | |
| |
Non-cash lease expense
|
| | | $ | 4,352 | | | | | $ | 4,449 | | |
| |
Other adjustments, net
|
| | | $ | 54 | | | | | $ | 1,333 | | |
| |
Changes in assets and liabilities, net of effects of acquisitions and dispositions:
|
| | | | | | | | | | | | |
| |
Accounts receivable
|
| | | $ | (1,090) | | | | | $ | 1,075 | | |
| |
Prepaid expenses and other assets
|
| | | $ | (542) | | | | | $ | (5,180) | | |
| |
Accounts payable and other liabilities
|
| | | $ | (3,031) | | | | | $ | (7,744) | | |
| |
Deferred revenue
|
| | | $ | (5,338) | | | | | $ | 4,128 | | |
| | Net cash provided by (used in) operating activities | | | | $ | 56,861 | | | | | $ | 37,785 | | |
| | Cash flows from investing activities: | | | | | | | | | | | | | |
| |
Acquisitions, net of cash acquired
|
| | | $ | — | | | | | $ | — | | |
| |
Capital expenditures
|
| | | $ | (222) | | | | | $ | (108) | | |
| |
Proceeds from the sale of an asset
|
| | | $ | — | | | | | $ | 639 | | |
| | Net cash (used in) provided by investing activities | | | | $ | (222) | | | | | $ | 531 | | |
| | Cash flows from financing activities: | | | | | | | | | | | | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | (6,878) | | | | | $ | (6,414) | | |
| |
Proceeds from exercise of stock options
|
| | | $ | 1,106 | | | | | $ | 759 | | |
| |
Purchases of treasury stock
|
| | | $ | (26,405) | | | | | $ | — | | |
| |
Contingent consideration payment
|
| | | $ | — | | | | | $ | (5,774) | | |
| |
Other, net
|
| | | $ | — | | | | | $ | (266) | | |
| | Net cash used in financing activities | | | | $ | (32,177) | | | | | $ | (11,695) | | |
| | Total cash provided (used) | | | | $ | 24,462 | | | | | $ | 26,621 | | |
| | Effect of exchange rate changes on cash and cash equivalents and restricted cash | | | | $ | (405) | | | | | $ | (19) | | |
| | Net increase (decrease) in cash and cash equivalents and restricted cash | | | | $ | 24,057 | | | | | $ | 26,602 | | |
| | Cash and cash equivalents and restricted cash at beginning of period | | | | $ | 301,436 | | | | | $ | 274,834 | | |
| | Cash and cash equivalents and restricted cash at end of period | | | | $ | 325,493 | | | | | $ | 301,436 | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Balance at beginning of period | | | | $ | 2,728 | | | | | $ | 5,183 | | |
| |
Provision for credit losses
|
| | | $ | 993 | | | | | $ | 777 | | |
| |
Write-offs charged against the allowance
|
| | | $ | (2,192) | | | | | $ | (4,366) | | |
| |
Recoveries collected
|
| | | $ | 876 | | | | | $ | 1,129 | | |
| |
Currency translation adjustment
|
| | | $ | (1) | | | | | $ | 5 | | |
| | Balance at end of period | | | | $ | 2,404 | | | | | $ | 2,728 | | |
| |
Thousands
|
| |
December 31,
|
| |
Estimated useful
lives |
| |||||||||
| |
2024
|
| |
2023
|
| ||||||||||||
| | Leasehold improvements | | | | $ | 634 | | | | | $ | 761 | | | |
Shorter of lease
term or 10 years |
|
| | Computer and other equipment | | | | $ | 386 | | | | | $ | 550 | | | |
2 to 10 years
|
|
| | Total leasehold improvements and equipment | | | | $ | 1,020 | | | | | $ | 1,311 | | | |
|
|
| | Accumulated depreciation and amortization | | | | $ | (564) | | | | | $ | (704) | | | | | |
| | Leasehold improvements and equipment, net | | | | $ | 456 | | | | | $ | 607 | | | | | |
| |
Thousands
|
| |
December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Leasehold improvements and equipment, net | | | | | | | | | | | | | |
| | U.S. | | | | $ | 346 | | | | | $ | 492 | | |
| | All other countries | | | | $ | 110 | | | | | $ | 115 | | |
| | Total | | | | $ | 456 | | | | | $ | 607 | | |
| |
Thousands
|
| |
Years ended
December 31, |
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Revenue | | | | | | | | | | | | | |
| | Self-serve & add-ons | | | | $ | 271,691 | | | | | $ | 285,529 | | |
| | Vimeo enterprise | | | | $ | 83,191 | | | | | $ | 56,499 | | |
| | Other | | | | $ | 62,124 | | | | | $ | 75,186 | | |
| | Total | | | | $ | 417,006 | | | | | $ | 417,214 | | |
| |
Thousands
|
| |
Years ended
December 31, |
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Revenue | | | | | | | | | | | | | |
| | U.S. | | | | $ | 226,790 | | | | | $ | 223,055 | | |
| | All other countries | | | | $ | 190,216 | | | | | $ | 194,159 | | |
| | Total | | | | $ | 417,006 | | | | | $ | 417,214 | | |
| |
Thousands
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | Deferred revenue | | | | $ | 161,923 | | | | | $ | 168,610 | | |
| | Other long-term liabilities | | | | $ | 512 | | | | | $ | 1,216 | | |
| |
Thousands
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | Prepaid expenses and other current assets | | | | $ | 5,451 | | | | | $ | 5,099 | | |
| | Other non-current assets | | | | $ | 8,475 | | | | | $ | 8,263 | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | U.S. | | | | $ | 30,330 | | | | | $ | 15,189 | | |
| | Foreign | | | | $ | 3,386 | | | | | $ | 9,722 | | |
| | Earnings (loss) before income taxes | | | | $ | 33,716 | | | | | $ | 24,911 | | |
| |
Thousands
|
| |
December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Current income tax provision: | | | | | | | | | | | | | |
| |
Federal
|
| | | $ | 2,944 | | | | | $ | 294 | | |
| |
State
|
| | | $ | 1,390 | | | | | $ | 466 | | |
| |
Foreign
|
| | | $ | 2,088 | | | | | $ | 1,402 | | |
| |
Current income tax provision
|
| | | $ | 6,422 | | | | | $ | 2,162 | | |
| | Deferred income tax provision (benefit): | | | | | | | | | | | | | |
| |
Federal
|
| | | $ | 1 | | | | | $ | 167 | | |
| |
State
|
| | | $ | — | | | | | $ | — | | |
| |
Foreign
|
| | | $ | 281 | | | | | $ | 550 | | |
| |
Deferred income tax provision (benefit)
|
| | | $ | 282 | | | | | $ | 717 | | |
| | Income tax provision | | | | $ | 6,704 | | | | | $ | 2,879 | | |
| |
Thousands
|
| |
December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Deferred tax assets: | | | | | | | | | | | | | |
| |
Net operating loss carryforwards
|
| | | $ | 11,429 | | | | | $ | 14,566 | | |
| |
Tax credit carryforwards
|
| | | $ | 6,875 | | | | | $ | 13,509 | | |
| |
Accrued bonus
|
| | | $ | 4,431 | | | | | $ | 3,745 | | |
| |
Stock-based compensation
|
| | | $ | 6,998 | | | | | $ | 10,767 | | |
| |
Capitalized research and development expenses
|
| | | $ | 37,610 | | | | | $ | 26,977 | | |
| |
Other
|
| | | $ | 3,720 | | | | | $ | 4,569 | | |
| |
Total deferred tax assets
|
| | | $ | 71,063 | | | | | $ | 74,133 | | |
| |
Less: valuation allowance
|
| | | $ | (56,871) | | | | | $ | (62,108) | | |
| |
Net deferred tax assets
|
| | | $ | 14,192 | | | | | $ | 12,025 | | |
| | Deferred tax liabilities: | | | | | | | | | | | | | |
| |
Prepaid expenses
|
| | | $ | (5,784) | | | | | $ | (5,468) | | |
| |
Intangible assets with definite lives
|
| | | $ | (6,081) | | | | | $ | (3,308) | | |
| |
Right-of-use assets
|
| | | $ | (2,390) | | | | | $ | (3,303) | | |
| |
Withholding taxes
|
| | | $ | (1,323) | | | | | $ | (1,083) | | |
| |
Other
|
| | | $ | (68) | | | | | $ | (56) | | |
| |
Total deferred tax liabilities
|
| | | $ | (15,646) | | | | | $ | (13,218) | | |
| | Net deferred tax liability(a) | | | | $ | (1,454) | | | | | $ | (1,193) | | |
| |
Thousands
|
| |
State(b)
|
| |
Foreign
|
| |
Total
|
| |||||||||
| | Subject to expiration(a) | | | | $ | 28,576 | | | | | $ | — | | | | | $ | 28,576 | | |
| | Indefinite carryforward | | | | $ | 4,733 | | | | | $ | 43,544 | | | | | $ | 48,277 | | |
| | Total NOLs | | | | $ | 33,309 | | | | | $ | 43,544 | | | | | $ | 76,853 | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Income tax benefit at the federal statutory rate of 21% | | | | $ | 7,080 | | | | | $ | 5,231 | | |
| | State income taxes, net of effect of federal tax benefit | | | | $ | 1,368 | | | | | $ | (359) | | |
| | Global intangible low-taxed income | | | | $ | 2,353 | | | | | $ | 2,864 | | |
| | Section 250 deductions | | | | $ | (4,088) | | | | | $ | (1,350) | | |
| | Return to provision | | | | $ | (108) | | | | | $ | 2,283 | | |
| | Valuation allowance | | | | $ | (5,267) | | | | | $ | (4,543) | | |
| | Stock-based compensation | | | | $ | 6,835 | | | | | $ | (709) | | |
| | Non-deductible executive compensation | | | | $ | 839 | | | | | $ | 377 | | |
| | Tax credits | | | | $ | (2,740) | | | | | $ | (2,441) | | |
| | Uncertain tax positions | | | | $ | 459 | | | | | $ | 461 | | |
| | Deferred tax adjustments | | | | $ | 26 | | | | | $ | 1,242 | | |
| | Other, net | | | | $ | (53) | | | | | $ | (177) | | |
| | Income tax provision | | | | $ | 6,704 | | | | | $ | 2,879 | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Balance at beginning of period excluding interest and penalties | | | | $ | 4,582 | | | | | $ | 2,523 | | |
| | Additions based on tax positions related to prior years | | | | $ | 288 | | | | | $ | 1,347 | | |
| | Settlements | | | | $ | — | | | | | $ | — | | |
| | Additions based on tax positions related to the current year | | | | $ | 799 | | | | | $ | 712 | | |
| | Balance at end of period excluding interest and penalties | | | | $ | 5,669 | | | | | $ | 4,582 | | |
| | Interest and penalties | | | | $ | 375 | | | | | $ | 66 | | |
| | Balance at end of period including interest and penalties | | | | $ | 6,044 | | | | | $ | 4,648 | | |
| |
Thousands
|
| |
December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Goodwill | | | | $ | 245,406 | | | | | $ | 245,406 | | |
| |
Intangible assets with definite lives, net of accumulated
amortization |
| | | $ | 1,239 | | | | | $ | 2,629 | | |
| |
Thousands
|
| |
December 31, 2024
|
| |||||||||||||||||||||
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
average useful life (years) |
| |||||||||||||||
| | Developed technology | | | | $ | 29,730 | | | | | $ | (28,777) | | | | | $ | 953 | | | | | | 3.7 | | |
| | Customer relationships | | | | $ | 17,530 | | | | | $ | (17,244) | | | | | $ | 286 | | | | | | 3.9 | | |
| | Trade names | | | | $ | 3,000 | | | | | $ | (3,000) | | | | | $ | — | | | | | | 1.7 | | |
| | Total(a) | | | | $ | 50,260 | | | | | $ | (49,021) | | | | | $ | 1,239 | | | | | | 3.6 | | |
| |
Thousands
|
| |
December 31, 2023
|
| |||||||||||||||||||||
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
|
| |
Weighted
average useful life (years) |
| |||||||||||||||
| | Developed technology | | | | $ | 29,730 | | | | | $ | (27,720) | | | | | $ | 2,010 | | | | | | 3.7 | | |
| | Customer relationships | | | | $ | 17,530 | | | | | $ | (16,911) | | | | | $ | 619 | | | | | | 3.9 | | |
| | Trade names | | | | $ | 3,000 | | | | | $ | (3,000) | | | | | $ | — | | | | | | 1.7 | | |
| | Total | | | | $ | 50,260 | | | | | $ | (47,631) | | | | | $ | 2,629 | | | | | | 3.6 | | |
| |
Thousands
|
| |
December 31, 2024
|
| |||||||||||||||||||||
| |
Quoted market
prices for identical assets in active markets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| |
Total
fair value measurements |
| |||||||||||||||
| | Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Money market funds
|
| | | $ | 287,617 | | | | | $ | — | | | | | $ | — | | | | | $ | 287,617 | | |
| |
Time deposits
|
| | | $ | — | | | | | $ | 11,828 | | | | | $ | — | | | | | $ | 11,828 | | |
| | Total | | | | $ | 287,617 | | | | | $ | 11,828 | | | | | $ | — | | | | | $ | 299,445 | | |
| |
Thousands
|
| |
December 31, 2023
|
| |||||||||||||||||||||
| |
Quoted market
prices for identical assets in active markets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| |
Total
fair value measurements |
| |||||||||||||||
| | Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Money market funds
|
| | | $ | 274,212 | | | | | $ | — | | | | | $ | — | | | | | $ | 274,212 | | |
| |
Time deposits
|
| | | $ | — | | | | | $ | 6,098 | | | | | $ | — | | | | | $ | 6,098 | | |
| | Total | | | | $ | 274,212 | | | | | $ | 6,098 | | | | | $ | — | | | | | $ | 280,310 | | |
| |
Thousands
|
| |
Year ended
December 31, 2023 |
| |||
| | Balance at beginning of period | | | | $ | 7,845 | | |
| | Total net gains: | | | | | | | |
| | Included in operating income: | | | | $ | (396) | | |
| | Settlements | | | | $ | (7,449) | | |
| | Balance at end of period | | | | $ | — | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Balance at beginning of period | | | | $ | (699) | | | | | $ | (831) | | |
| | Other comprehensive (loss) income | | | | $ | (481) | | | | | $ | 132 | | |
| | Balance at end of period | | | | $ | (1,180) | | | | | $ | (699) | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Intrinsic value | | | | $ | 2,494 | | | | | $ | 157 | | |
| | Cash received | | | | $ | 1,106 | | | | | $ | 759 | | |
| |
Shares and intrinsic value in thousands
|
| |
SARs and
stock options |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual term in years |
| |
Aggregate
intrinsic value |
| ||||||||||||
| | Outstanding at December 31, 2023 | | | | | 12,354 | | | | | $ | 5.58 | | | | | | | | | | | | | | |
| | Granted | | | | | — | | | | | $ | — | | | | | | | | | | | | | | |
| | Exercised | | | | | (2,102) | | | | | $ | 5.39 | | | | | | | | | | | | | | |
| | Forfeited | | | | | (17) | | | | | $ | 21.63 | | | | | | | | | | | | | | |
| | Expired | | | | | (1,413) | | | | | $ | 6.44 | | | | | | | | | | | | | | |
| | Outstanding at December 31, 2024 | | | | | 8,822 | | | | | $ | 5.46 | | | | | | 2.2 | | | | | $ | 11,220 | | |
| | Exercisable at December 31, 2024 | | | | | 8,566 | | | | | $ | 5.48 | | | | | | 2.0 | | | | | $ | 10,620 | | |
| | | | |
Years ended
December 31, |
| |||||||||
| | | | |
2024(a)
|
| |
2023
|
| ||||||
| | Weighted average grant date fair value of RSUs granted: | | | | | | | | | | | | | |
| |
Service condition
|
| | | $ | 4.30 | | | | | $ | 3.67 | | |
| |
Market condition
|
| | | $ | — | | | | | $ | 5.80 | | |
| |
Total RSUs
|
| | | $ | 4.30 | | | | | $ | 4.11 | | |
| | | | |
Years ended
December 31, |
| |||||||||
| | | | |
2024(a)
|
| |
2023
|
| ||||||
| | Assumptions for RSUs granted with market conditions: | | | | | | | | | | | | | |
| |
Volatility
|
| | | | —% | | | | | | 57.2% | | |
| |
Risk free rate
|
| | | | —% | | | | | | 4.5% | | |
| |
Dividend yield
|
| | | | —% | | | | | | 0% | | |
| | Other Information (In thousands): | | | | | | | | | | | | | |
| |
Intrinsic value of RSUs that vested
|
| | | $ | 20,095 | | | | | $ | 15,960 | | |
| |
Thousands except per-share amounts
|
| |
Number of
shares |
| |
Weighted
average grant date fair value |
| ||||||
| | Unvested at December 31, 2023 | | | | | 12,546 | | | | | $ | 7.95 | | |
| | Granted | | | | | 7,431 | | | | | $ | 4.30 | | |
| | Performance adjustment | | | | | 3 | | | | | $ | 4.68 | | |
| | Vested | | | | | (4,473) | | | | | $ | 10.54 | | |
| | Forfeited | | | | | (3,364) | | | | | $ | 6.12 | | |
| | Unvested at December 31, 2024(a) | | | | | 12,143 | | | | | $ | 5.26 | | |
| |
Thousands, except per-share amounts
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Basic EPS | | | | | | | | | | | | | |
| | Numerator: | | | | | | | | | | | | | |
| |
Net earnings (loss)
|
| | | $ | 27,012 | | | | | $ | 22,032 | | |
| |
Less: Net earnings attributed to participating security
|
| | | $ | (525) | | | | | $ | (475) | | |
| | Net earnings (loss) attributable to common stock shareholders | | | | $ | 26,487 | | | | | $ | 21,557 | | |
| | Denominator(a): | | | | | | | | | | | | | |
| | Weighted average basic common shares outstanding | | | | | 163,929 | | | | | | 163,238 | | |
| | Basic earnings (loss) per share | | | | $ | 0.16 | | | | | $ | 0.13 | | |
| |
Thousands, except per-share amounts
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Diluted EPS | | | | | | | | | | | | | |
| | Numerator: | | | | | | | | | | | | | |
| |
Net earnings (loss)
|
| | | $ | 27,012 | | | | | $ | 22,032 | | |
| |
Less: Net earnings attributed to participating security
|
| | | $ | (508) | | | | | $ | (469) | | |
| | Net earnings (loss) attributable to common stock shareholders | | | | $ | 26,504 | | | | | $ | 21,563 | | |
| | Denominator(a): | | | | | | | | | | | | | |
| |
Weighted average basic common shares outstanding
|
| | | | 163,929 | | | | | | 163,238 | | |
| |
Dilutive securities
|
| | | | 5,522 | | | | | | 2,033 | | |
| | Weighted average diluted common shares outstanding | | | | | 169,451 | | | | | | 165,271 | | |
| | Antidilutive securities | | | | | 10,393 | | | | | | 21,461 | | |
| | Diluted earnings (loss) per share | | | | $ | 0.16 | | | | | $ | 0.13 | | |
| |
Balance sheet classification
Thousands |
| | | | |
December 31,
|
| |||||||||
| | | | |
2024
|
| |
2023
|
| |||||||||
| | Right-of-use assets | | | Other non-current assets | | | | $ | 11,106 | | | | | $ | 12,795 | | |
| | Current lease liabilities | | | Accrued expenses and other current liabilities | | | | $ | 3,330 | | | | | $ | 2,661 | | |
| | Long-term lease liabilities | | | Other long-term liabilities | | | | $ | 8,514 | | | | | $ | 10,775 | | |
| | Total lease liabilities | | | | | | | $ | 11,844 | | | | | $ | 13,436 | | |
| |
Lease expense
Thousands |
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Fixed | | | | $ | 4,352 | | | | | $ | 4,449 | | |
| | Short-term | | | | $ | 1,154 | | | | | $ | 2,131 | | |
| | Variable | | | | $ | 188 | | | | | $ | 238 | | |
| | Total lease expense, net | | | | $ | 5,694 | | | | | $ | 6,818 | | |
| |
Lease expense statement of operations classification
Thousands |
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Cost of revenue | | | | $ | 538 | | | | | $ | 692 | | |
| | Research and development expense | | | | $ | 2,024 | | | | | $ | 2,048 | | |
| | Sales and marketing expense | | | | $ | 2,076 | | | | | $ | 2,229 | | |
| | General and administrative expense | | | | $ | 1,056 | | | | | $ | 1,849 | | |
| | Total lease expense, net | | | | $ | 5,694 | | | | | $ | 6,818 | | |
| |
Years ended December 31,
Thousands |
| |
|
| |||
| | 2025 | | | | $ | 4,169 | | |
| | 2026 | | | | $ | 4,248 | | |
| | 2027 | | | | $ | 3,826 | | |
| | 2028 | | | | $ | 1,318 | | |
| | Total(a) | | | | $ | 13,561 | | |
| | Less: imputed interest | | | | $ | (1,717) | | |
| | Total lease liabilities | | | | $ | 11,844 | | |
| | | | |
December 31,
|
| |||||||||
| | | | |
2024
|
| |
2023
|
| ||||||
| | Remaining lease term | | |
3.2 years
|
| |
4.2 years
|
| ||||||
| | Discount rate | | | | | 8.2% | | | | | | 8.9% | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Right-of-use assets obtained in exchange for lease liabilities | | | | $ | 1,538 | | | | | $ | 262 | | |
| | Cash paid for amounts included in the measurement of lease liabilities | | | | $ | 4,253 | | | | | $ | 4,324 | | |
| |
Thousands
|
| |
Amount of commitment expiration per period
|
| |||||||||||||||||||||||||||
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |
Total
amounts committed |
| ||||||||||||||||||
| | Purchase obligations | | | | $ | 57,892 | | | | | $ | 38,775 | | | | | $ | — | | | | | $ | — | | | | | $ | 96,667 | | |
| |
Thousands
|
| |
December 31,
2024(a) |
| |
December 31,
2023(b) |
| ||||||
| | Cash and cash equivalents | | | | $ | 325,276 | | | | | $ | 301,372 | | |
| | Restricted cash included in other current assets | | | | $ | 217 | | | | | $ | 64 | | |
| | Total cash and cash equivalents and restricted cash as shown on the consolidated statement of cash flows | | | | $ | 325,493 | | | | | $ | 301,436 | | |
| |
Thousands
|
| |
December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Prepaid expenses | | | | $ | 15,638 | | | | | $ | 14,395 | | |
| | Other current assets | | | | $ | 9,094 | | | | | $ | 9,096 | | |
| | Prepaid expenses and other current assets | | | | $ | 24,732 | | | | | $ | 23,491 | | |
| |
Thousands
|
| |
December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Accrued employee compensation and benefits | | | | $ | 33,500 | | | | | $ | 27,519 | | |
| | Other accrued expenses and current liabilities(a) | | | | $ | 22,527 | | | | | $ | 26,054 | | |
| | Accrued expenses and other current liabilities | | | | $ | 56,027 | | | | | $ | 53,573 | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Interest income | | | | $ | 14,793 | | | | | $ | 12,640 | | |
| | Foreign exchange gains, net | | | | $ | 240 | | | | | $ | 259 | | |
| | Loss on the sale of an asset | | | | $ | — | | | | | $ | (37) | | |
| | Other, net | | | | $ | — | | | | | $ | — | | |
| | Other income, net | | | | $ | 15,033 | | | | | $ | 12,862 | | |
| |
Thousands
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Cash received (paid) during the year for: | | | | | | | | | | | | | |
| |
Interest payments
|
| | | $ | — | | | | | $ | (151) | | |
| |
Income tax payments
|
| | | $ | (7,293) | | | | | $ | (1,434) | | |
| |
Income tax refunds
|
| | | $ | 24 | | | | | $ | 125 | | |
| |
Thousands
|
| |
Year ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Restructuring costs: | | | | | | | | | | | | | |
| |
Cost of revenue
|
| | | $ | 88 | | | | | $ | 298 | | |
| |
Research and development expense
|
| | | $ | 116 | | | | | $ | 2,813 | | |
| |
Sales and marketing expense
|
| | | $ | 1,104 | | | | | $ | 1,078 | | |
| |
General and administrative expense
|
| | | $ | 897 | | | | | $ | 699 | | |
| | Total | | | | $ | 2,205 | | | | | $ | 4,888 | | |
| |
Thousands
|
| |
Year ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||
| | Revenue | | | | $ | 417,006 | | | | | $ | 417,214 | | |
| | Less: | | | | | | | | | | | | | |
| |
Hosting
|
| | | $ | 51,578 | | | | | $ | 49,455 | | |
| |
Compensation and other employee-related
|
| | | $ | 194,074 | | | | | $ | 189,461 | | |
| |
Advertising
|
| | | $ | 32,353 | | | | | $ | 60,351 | | |
| |
Other segment items(a)(b)
|
| | | $ | 111,989 | | | | | $ | 95,915 | | |
| | Segment net earnings (loss) | | | | $ | 27,012 | | | | | $ | 22,032 | | |
| | Adjusting items | | | | $ | — | | | | | $ | — | | |
| | Net earnings (loss) | | | | $ | 27,012 | | | | | $ | 22,032 | | |
| |
Thousands, except par value amounts
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | Assets | | | | | | | | | | | | | |
| |
Cash and cash equivalents
|
| | | $ | 320,648 | | | | | $ | 325,276 | | |
| |
Accounts receivable, net
|
| | | $ | 21,576 | | | | | $ | 24,648 | | |
| |
Prepaid expenses and other current assets
|
| | | $ | 23,441 | | | | | $ | 24,732 | | |
| | Total current assets | | | | $ | 365,665 | | | | | $ | 374,656 | | |
| |
Leasehold improvements and equipment, net
|
| | | $ | 452 | | | | | $ | 456 | | |
| |
Goodwill
|
| | | $ | 245,406 | | | | | $ | 245,406 | | |
| |
Intangible assets with definite lives, net
|
| | | $ | 5,576 | | | | | $ | 1,239 | | |
| |
Other non-current assets
|
| | | $ | 17,211 | | | | | $ | 21,064 | | |
| | TOTAL ASSETS | | | | $ | 634,310 | | | | | $ | 642,821 | | |
| | LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
| | LIABILITIES: | | | | | | | | | | | | | |
| |
Accounts payable, trade
|
| | | $ | 3,855 | | | | | $ | 4,473 | | |
| |
Deferred revenue
|
| | | $ | 167,712 | | | | | $ | 161,923 | | |
| |
Accrued expenses and other current liabilities
|
| | | $ | 60,915 | | | | | $ | 56,027 | | |
| |
Total current liabilities
|
| | | $ | 232,482 | | | | | $ | 222,423 | | |
| |
Other long-term liabilities
|
| | | $ | 8,533 | | | | | $ | 11,601 | | |
| | Commitments and contingencies | | | | | | | | | | | | | |
| | SHAREHOLDERS’ EQUITY: | | | | | | | | | | | | | |
| |
Common stock, $0.01 par value; 1,600,000 shares authorized; 167,480 and 161,993 shares issued and 157,684 and 156,047 shares outstanding, respectively
|
| | | $ | 1,675 | | | | | $ | 1,620 | | |
| |
Class B common stock, $0.01 par value; 400,000 shares authorized; 9,399 shares issued and outstanding,
respectively |
| | | $ | 94 | | | | | $ | 94 | | |
| |
Preferred stock, $0.01 par value; 100,000 shares authorized; no shares issued and outstanding
|
| | | $ | — | | | | | $ | — | | |
| |
Additional paid-in capital
|
| | | $ | 808,654 | | | | | $ | 801,367 | | |
| |
Accumulated deficit
|
| | | $ | (366,290) | | | | | $ | (366,323) | | |
| |
Accumulated other comprehensive loss
|
| | | $ | (565) | | | | | $ | (1,180) | | |
| |
Treasury stock, at cost, 9,796 and 5,946 shares, respectively
|
| | | $ | (50,273) | | | | | $ | (26,781) | | |
| |
Total shareholders’ equity
|
| | | $ | 393,295 | | | | | $ | 408,797 | | |
| | TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | $ | 634,310 | | | | | $ | 642,821 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands, except per-share amounts
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Revenue | | | | $ | 105,756 | | | | | $ | 104,564 | | | | | $ | 313,440 | | | | | $ | 313,850 | | |
| | Cost of revenue (exclusive of depreciation shown separately below) | | | | $ | 23,414 | | | | | $ | 21,708 | | | | | $ | 70,615 | | | | | $ | 67,829 | | |
| | Gross profit | | | | $ | 82,342 | | | | | $ | 82,856 | | | | | $ | 242,825 | | | | | $ | 246,021 | | |
| | Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Research and development expense
|
| | | $ | 31,208 | | | | | $ | 26,588 | | | | | $ | 92,183 | | | | | $ | 81,695 | | |
| |
Sales and marketing expense
|
| | | $ | 30,440 | | | | | $ | 28,799 | | | | | $ | 94,058 | | | | | $ | 88,780 | | |
| |
General and administrative expense
|
| | | $ | 24,832 | | | | | $ | 19,655 | | | | | $ | 62,163 | | | | | $ | 56,776 | | |
| |
Depreciation
|
| | | $ | 62 | | | | | $ | 102 | | | | | $ | 153 | | | | | $ | 313 | | |
| |
Amortization of intangibles
|
| | | $ | 391 | | | | | $ | 347 | | | | | $ | 1,227 | | | | | $ | 1,042 | | |
| | Total operating expenses | | | | $ | 86,933 | | | | | $ | 75,491 | | | | | $ | 249,784 | | | | | $ | 228,606 | | |
| | Operating (loss) income | | | | $ | (4,591) | | | | | $ | 7,365 | | | | | $ | (6,959) | | | | | $ | 17,415 | | |
| |
Other income, net
|
| | | $ | 3,155 | | | | | $ | 3,615 | | | | | $ | 8,249 | | | | | $ | 11,312 | | |
| | Loss (earnings) before income taxes | | | | $ | (1,436) | | | | | $ | 10,980 | | | | | $ | 1,290 | | | | | $ | 28,727 | | |
| |
Income tax provision
|
| | | $ | (900) | | | | | $ | (1,698) | | | | | $ | (1,257) | | | | | $ | (3,251) | | |
| | Net (loss) earnings | | | | $ | (2,336) | | | | | $ | 9,282 | | | | | $ | 33 | | | | | $ | 25,476 | | |
| | Per share information: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Basic (loss) earnings per share
|
| | | $ | (0.01) | | | | | $ | 0.06 | | | | | $ | — | | | | | $ | 0.15 | | |
| |
Diluted (loss) earnings per share
|
| | | $ | (0.01) | | | | | $ | 0.05 | | | | | $ | — | | | | | $ | 0.15 | | |
| | Stock-based compensation expense by function: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Cost of revenue
|
| | | $ | 112 | | | | | $ | 220 | | | | | $ | 466 | | | | | $ | 565 | | |
| |
Research and development expense
|
| | | $ | 2,252 | | | | | $ | 2,791 | | | | | $ | 7,865 | | | | | $ | 10,509 | | |
| |
Sales and marketing expense
|
| | | $ | 1,495 | | | | | $ | 1,521 | | | | | $ | 5,309 | | | | | $ | 4,166 | | |
| |
General and administrative expense
|
| | | $ | 2,305 | | | | | $ | 3,736 | | | | | $ | 6,658 | | | | | $ | 8,380 | | |
| | Total stock-based compensation expense | | | | $ | 6,164 | | | | | $ | 8,268 | | | | | $ | 20,298 | | | | | $ | 23,620 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Net (loss) earnings | | | | $ | (2,336) | | | | | $ | 9,282 | | | | | $ | 33 | | | | | $ | 25,476 | | |
| | Other comprehensive (loss) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Change in foreign currency translation adjustment
|
| | | $ | (441) | | | | | $ | 294 | | | | | $ | 615 | | | | | $ | 56 | | |
| |
Total other comprehensive (loss) income
|
| | | $ | (441) | | | | | $ | 294 | | | | | $ | 615 | | | | | $ | 56 | | |
| | Comprehensive (loss) income | | | | $ | (2,777) | | | | | $ | 9,576 | | | | | $ | 648 | | | | | $ | 25,532 | | |
| |
Thousands
|
| |
Common stock,
$0.01 par value |
| |
Class B
common stock, $0.01 par value |
| |
Treasury stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||||||||||||||
| |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | Balance at June 30, 2025 | | | | $ | 1,658 | | | | | | 165,780 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (50,273) | | | | | | 9,796 | | | | | $ | 803,691 | | | | | $ | (363,954) | | | | | $ | (124) | | | | | $ | 391,092 | | |
| | Net loss | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | (2,336) | | | | | $ | — | | | | | $ | (2,336) | | |
| | Other comprehensive loss | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (441) | | | | | $ | (441) | | |
| |
Stock-based compensation expense (inclusive of capitalized internal-use software development costs)
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 6,234 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,234 | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | 17 | | | | | | 1,700 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (1,271) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,254) | | |
| | Balance at September 30, 2025 | | | | $ | 1,675 | | | | | | 167,480 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (50,273) | | | | | | 9,796 | | | | | $ | 808,654 | | | | | $ | (366,290) | | | | | $ | (565) | | | | | $ | 393,295 | | |
| | Balance at December 31, 2024 | | | | $ | 1,620 | | | | | | 161,993 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (26,781) | | | | | | 5,946 | | | | | $ | 801,367 | | | | | $ | (366,323) | | | | | $ | (1,180) | | | | | $ | 408,797 | | |
| | Net earnings | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 33 | | | | | $ | — | | | | | $ | 33 | | |
| | Other comprehensive income | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 615 | | | | | $ | 615 | | |
| |
Stock-based compensation expense (inclusive of capitalized internal-use software development costs)
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 20,593 | | | | | $ | — | | | | | $ | — | | | | | $ | 20,593 | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | 55 | | | | | | 5,487 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (13,306) | | | | | $ | — | | | | | $ | — | | | | | $ | (13,251) | | |
| | Purchase of treasury stock | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (23,492) | | | | | | 3,850 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (23,492) | | |
| | Balance at September 30, 2025 | | | | $ | 1,675 | | | | | | 167,480 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (50,273) | | | | | | 9,796 | | | | | $ | 808,654 | | | | | $ | (366,290) | | | | | $ | (565) | | | | | $ | 393,295 | | |
| |
Thousands
|
| |
Common stock,
$0.01 par value |
| |
Class B
common stock, $0.01 par value |
| |
Treasury stock
|
| |
Additional
paid-in capital |
| |
Accumulated
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
shareholders’ equity |
| |||||||||||||||||||||||||||||||||||||||
| |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| |
$
|
| |
Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | Balance at June 30, 2024 | | | | $ | 1,603 | | | | | | 160,265 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (11,771) | | | | | | 3,037 | | | | | $ | 786,044 | | | | | $ | (377,141) | | | | | $ | (937) | | | | | $ | 397,892 | | |
| | Net earnings | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 9,282 | | | | | $ | — | | | | | $ | 9,282 | | |
| | Other comprehensive income | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 294 | | | | | $ | 294 | | |
| | Stock-based compensation expense | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 8,268 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,268 | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | 6 | | | | | | 629 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (1,290) | | | | | $ | — | | | | | $ | — | | | | | $ | (1,284) | | |
| | Purchase of treasury stock | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (5,041) | | | | | | 1,315 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (5,041) | | |
| | Balance at September 30, 2024 | | | | $ | 1,609 | | | | | | 160,894 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (16,812) | | | | | | 4,352 | | | | | $ | 793,022 | | | | | $ | (367,859) | | | | | $ | (643) | | | | | $ | 409,411 | | |
| | Balance at December 31, 2023 | | | | $ | 1,585 | | | | | | 158,511 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | — | | | | | | — | | | | | $ | 774,587 | | | | | $ | (393,335) | | | | | $ | (699) | | | | | $ | 382,232 | | |
| | Net earnings | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 25,476 | | | | | $ | — | | | | | $ | 25,476 | | |
| | Other comprehensive income | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | 56 | | | | | $ | 56 | | |
| | Stock-based compensation expense | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 23,620 | | | | | $ | — | | | | | $ | — | | | | | $ | 23,620 | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | 24 | | | | | | 2,383 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (5,185) | | | | | $ | — | | | | | $ | — | | | | | $ | (5,161) | | |
| | Purchase of treasury stock | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | (16,812) | | | | | | 4,352 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (16,812) | | |
| | Balance at September 30, 2024 | | | | $ | 1,609 | | | | | | 160,894 | | | | | $ | 94 | | | | | | 9,399 | | | | | $ | (16,812) | | | | | | 4,352 | | | | | $ | 793,022 | | | | | $ | (367,859) | | | | | $ | (643) | | | | | $ | 409,411 | | |
| | | | |
Nine months ended
September 30, |
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Cash flows from operating activities | | | | | | | | | | | | | |
| | Net earnings | | | | $ | 33 | | | | | $ | 25,476 | | |
| |
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
| | | | | | | | | | | | |
| |
Stock-based compensation expense
|
| | | $ | 20,298 | | | | | $ | 23,620 | | |
| |
Amortization of intangibles
|
| | | $ | 1,227 | | | | | $ | 1,042 | | |
| |
Depreciation
|
| | | $ | 153 | | | | | $ | 313 | | |
| |
Provision for credit losses
|
| | | $ | 373 | | | | | $ | 344 | | |
| |
Non-cash lease expense
|
| | | $ | 3,119 | | | | | $ | 3,310 | | |
| |
Other adjustments, net
|
| | | $ | (82) | | | | | $ | 64 | | |
| |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
| |
Accounts receivable
|
| | | $ | 1,175 | | | | | $ | (795) | | |
| |
Prepaid expenses and other assets
|
| | | $ | 5,774 | | | | | $ | 4,231 | | |
| |
Accounts payable and other liabilities
|
| | | $ | (2,174) | | | | | $ | (7,371) | | |
| |
Deferred revenue
|
| | | $ | 6,860 | | | | | $ | (4,177) | | |
| | Net cash provided by operating activities | | | | $ | 36,756 | | | | | $ | 46,057 | | |
| | Cash flows from investing activities | | | | | | | | | | | | | |
| |
Capital expenditures
|
| | | $ | (142) | | | | | $ | (173) | | |
| |
Capitalized internal-use software development costs
|
| | | $ | (5,269) | | | | | $ | — | | |
| | Net cash used in investing activities | | | | $ | (5,411) | | | | | $ | (173) | | |
| | Cash flows from financing activities | | | | | | | | | | | | | |
| |
Amounts related to settlement of equity awards
|
| | | $ | (14,144) | | | | | $ | (5,243) | | |
| |
Proceeds from exercise of stock options
|
| | | $ | 1,125 | | | | | $ | 47 | | |
| |
Purchases of treasury stock
|
| | | $ | (23,791) | | | | | $ | (16,797) | | |
| | Net cash used in financing activities | | | | $ | (36,810) | | | | | $ | (21,993) | | |
| | Total cash (used) provided | | | | $ | (5,465) | | | | | $ | 23,891 | | |
| | Effect of exchange rate changes on cash and cash equivalents and restricted cash | | | | $ | 854 | | | | | $ | (306) | | |
| | Net (decrease) increase in cash and cash equivalents and restricted cash | | | | $ | (4,611) | | | | | $ | 23,585 | | |
| | Cash and cash equivalents and restricted cash at beginning of period | | | | $ | 325,493 | | | | | $ | 301,436 | | |
| | Cash and cash equivalents and restricted cash at end of period | | | | $ | 320,882 | | | | | $ | 325,021 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Self-serve | | | | $ | 58,743 | | | | | $ | 58,356 | | | | | $ | 172,410 | | | | | $ | 175,837 | | |
| | Vimeo enterprise | | | | $ | 25,503 | | | | | $ | 21,675 | | | | | $ | 74,924 | | | | | $ | 60,193 | | |
| | OTT | | | | $ | 11,881 | | | | | $ | 12,358 | | | | | $ | 36,392 | | | | | $ | 38,058 | | |
| | Add-ons | | | | $ | 8,025 | | | | | $ | 9,508 | | | | | $ | 24,804 | | | | | $ | 30,502 | | |
| | Other | | | | $ | 1,604 | | | | | $ | 2,667 | | | | | $ | 4,910 | | | | | $ | 9,260 | | |
| | Total | | | | $ | 105,756 | | | | | $ | 104,564 | | | | | $ | 313,440 | | | | | $ | 313,850 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
| | U.S. | | | | $ | 57,282 | | | | | $ | 56,705 | | | | | $ | 170,084 | | | | | $ | 170,930 | | |
| | All other countries | | | | $ | 48,474 | | | | | $ | 47,859 | | | | | $ | 143,356 | | | | | $ | 142,920 | | |
| | Total | | | | $ | 105,756 | | | | | $ | 104,564 | | | | | $ | 313,440 | | | | | $ | 313,850 | | |
| |
Thousands
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | Deferred revenue | | | | $ | 167,712 | | | | | $ | 161,923 | | |
| | Other long-term liabilities | | | | $ | 59 | | | | | $ | 512 | | |
| |
Thousands
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | Prepaid expenses and other current assets | | | | $ | 5,503 | | | | | $ | 5,451 | | |
| | Other non-current assets | | | | $ | 7,430 | | | | | $ | 8,475 | | |
| | | | |
September 30, 2025
|
| |||||||||||||||||||||
| |
Thousands
|
| |
Quoted market
prices for identical assets in active markets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| |
Total
fair value measurements |
| ||||||||||||
| | Money market funds | | | | $ | 284,105 | | | | | $ | — | | | | | $ | — | | | | | $ | 284,105 | | |
| | Time deposits | | | | $ | — | | | | | $ | 11,840 | | | | | $ | — | | | | | $ | 11,840 | | |
| | Total | | | | $ | 284,105 | | | | | $ | 11,840 | | | | | $ | — | | | | | $ | 295,945 | | |
| | | | |
December 31, 2024
|
| |||||||||||||||||||||
| |
Thousands
|
| |
Quoted market
prices for identical assets in active markets (Level 1) |
| |
Significant
other observable inputs (Level 2) |
| |
Significant
unobservable inputs (Level 3) |
| |
Total
fair value measurements |
| ||||||||||||
| | Money market funds | | | | $ | 287,617 | | | | | $ | — | | | | | $ | — | | | | | $ | 287,617 | | |
| | Time deposits | | | | $ | — | | | | | $ | 11,828 | | | | | $ | — | | | | | $ | 11,828 | | |
| | Total | | | | $ | 287,617 | | | | | $ | 11,828 | | | | | $ | — | | | | | $ | 299,445 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Balance at beginning of period | | | | $ | (124) | | | | | $ | (937) | | | | | $ | (1,180) | | | | | $ | (699) | | |
| | Other comprehensive (loss) income | | | | $ | (441) | | | | | $ | 294 | | | | | $ | 615 | | | | | $ | 56 | | |
| | Balance at end of period | | | | $ | (565) | | | | | $ | (643) | | | | | $ | (565) | | | | | $ | (643) | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands, except per share amounts
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Basic EPS | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net (loss) earnings
|
| | | $ | (2,336) | | | | | $ | 9,282 | | | | | $ | 33 | | | | | $ | 25,476 | | |
| |
Less: Net earnings attributed to participating securities
|
| | | $ | — | | | | | $ | (182) | | | | | $ | (1) | | | | | $ | (494) | | |
| | Net (loss) earnings attributable to common stock shareholders | | | | $ | (2,336) | | | | | $ | 9,100 | | | | | $ | 32 | | | | | $ | 24,982 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands, except per share amounts
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Denominator(a): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Weighted average basic common shares outstanding | | | | | 162,857 | | | | | | 162,686 | | | | | | 161,959 | | | | | | 164,332 | | |
| | Basic (loss) earnings per share | | | | $ | (0.01) | | | | | $ | 0.06 | | | | | $ | — | | | | | $ | 0.15 | | |
| | Diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net (loss) earnings
|
| | | $ | (2,336) | | | | | $ | 9,282 | | | | | $ | 33 | | | | | $ | 25,476 | | |
| |
Less: Net earnings attributed to participating securities
|
| | | $ | — | | | | | $ | (176) | | | | | $ | (1) | | | | | $ | (481) | | |
| | Net (loss) earnings attributable to common stock shareholders | | | | $ | (2,336) | | | | | $ | 9,106 | | | | | $ | 32 | | | | | $ | 24,995 | | |
| | Denominator(a): | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Weighted average basic common shares outstanding
|
| | | | 162,857 | | | | | | 162,686 | | | | | | 161,959 | | | | | | 164,332 | | |
| |
Dilutive securities
|
| | | | — | | | | | | 5,664 | | | | | | 5,018 | | | | | | 4,327 | | |
| | Weighted average diluted common shares outstanding | | | | | 162,857 | | | | | | 168,350 | | | | | | 166,977 | | | | | | 168,659 | | |
| | Antidilutive securities | | | | | 15,078 | | | | | | 11,589 | | | | | | 6,225 | | | | | | 12,790 | | |
| | Diluted (loss) earnings per share | | | | $ | (0.01) | | | | | $ | 0.05 | | | | | $ | — | | | | | $ | 0.15 | | |
| | ||||||||||||||||||||||||||
| |
Thousands
|
| |
September 30,
2025(a) |
| |
December 31,
2024(a) |
| |
September 30,
2024(a)(b) |
| |
December 31,
2023(b) |
| ||||||||||||
| | Cash and cash equivalents | | | | $ | 320,648 | | | | | $ | 325,276 | | | | | $ | 324,781 | | | | | $ | 301,372 | | |
| | Restricted cash included in Prepaid expenses and other current assets | | | | $ | 234 | | | | | $ | 217 | | | | | $ | 240 | | | | | $ | 64 | | |
| |
Total cash and cash equivalents and restricted cash as shown in the accompanying consolidated statement of cash flows
|
| | | $ | 320,882 | | | | | $ | 325,493 | | | | | $ | 325,021 | | | | | $ | 301,436 | | |
| | | | |
Nine months ended
September 30, |
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Balance at beginning of period | | | | $ | 2,404 | | | | | $ | 2,728 | | |
| | Provision for credit losses | | | | $ | 373 | | | | | $ | 344 | | |
| | | | |
Nine months ended
September 30, |
| |||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| ||||||
| | Write-offs charged against the allowance | | | | $ | (1,192) | | | | | $ | (1,519) | | |
| | Recoveries collected | | | | $ | 178 | | | | | $ | 570 | | |
| | Currency translation adjustment | | | | $ | — | | | | | $ | (1) | | |
| | Balance at end of period | | | | $ | 1,763 | | | | | $ | 2,122 | | |
| |
Asset Category
Thousands |
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | ROU assets, included in Other non-current assets | | | | $ | 22,007 | | | | | $ | 18,888 | | |
| | Cloud computing costs, included in Other non-current assets | | | | $ | 663 | | | | | $ | 304 | | |
| | Leasehold improvements and equipment | | | | $ | 726 | | | | | $ | 564 | | |
| | Intangible assets with definite lives | | | | $ | 50,143 | | | | | $ | 49,021 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Interest income | | | | $ | 3,108 | | | | | $ | 3,827 | | | | | $ | 9,009 | | | | | $ | 11,258 | | |
| | Foreign exchange gains (losses), net | | | | $ | 47 | | | | | $ | (212) | | | | | $ | (760) | | | | | $ | 54 | | |
| | Other income, net | | | | $ | 3,155 | | | | | $ | 3,615 | | | | | $ | 8,249 | | | | | $ | 11,312 | | |
| |
Thousands
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | Leasehold improvements and equipment, net: | | | | | | | | | | | | | |
| |
U.S.
|
| | | $ | 386 | | | | | $ | 346 | | |
| |
All other countries
|
| | | $ | 66 | | | | | $ | 110 | | |
| | Total | | | | $ | 452 | | | | | $ | 456 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Restructuring costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Cost of revenue
|
| | | $ | 270 | | | | | $ | — | | | | | $ | 360 | | | | | $ | 88 | | |
| |
Research and development expense
|
| | | $ | 2,078 | | | | | $ | — | | | | | $ | 2,783 | | | | | $ | 116 | | |
| |
Sales and marketing expense
|
| | | $ | 1,796 | | | | | $ | — | | | | | $ | 2,822 | | | | | $ | 1,104 | | |
| |
General and administrative expense
|
| | | $ | 291 | | | | | $ | — | | | | | $ | 1,515 | | | | | $ | 897 | | |
| | Total | | | | $ | 4,435 | | | | | $ | — | | | | | $ | 7,480 | | | | | $ | 2,205 | | |
| | | | |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
| |
Thousands
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | Revenue | | | | $ | 105,756 | | | | | $ | 104,564 | | | | | $ | 313,440 | | | | | $ | 313,850 | | |
| | Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Hosting
|
| | | $ | 13,247 | | | | | $ | 12,521 | | | | | $ | 40,127 | | | | | $ | 38,067 | | |
| |
Compensation and other employee-related
|
| | | $ | 49,306 | | | | | $ | 47,665 | | | | | $ | 153,344 | | | | | $ | 144,833 | | |
| |
Advertising
|
| | | $ | 7,322 | | | | | $ | 7,785 | | | | | $ | 23,036 | | | | | $ | 23,812 | | |
| | Other segment items(a)(b) | | | | $ | 38,217 | | | | | $ | 27,311 | | | | | $ | 96,900 | | | | | $ | 81,662 | | |
| | Segment net (loss) earnings | | | | $ | (2,336) | | | | | $ | 9,282 | | | | | $ | 33 | | | | | $ | 25,476 | | |
| | Adjusting items | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | Net (loss) earnings | | | | $ | (2,336) | | | | | $ | 9,282 | | | | | $ | 33 | | | | | $ | 25,476 | | |
| |
Goldman Sachs International*
|
| |
J.P. Morgan*
|
| |
Allen & Company LLC
|
|
| |
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Jefferies
|
| |
Evercore ISI
|
|
| | BNP PARIBAS | | |
Mizuho
|
| |
Societe Generale
|
|
| | Crédit Agricole CIB | | |
IMI — Intesa Sanpaolo
|
| |
UniCredit
|
|
| |
Banca Akros — Gruppo Banco BPM
|
| ||||||
| |
Name
|
| |
Title
|
|
| |
/s/ Luca Ferrari
Luca Ferrari
|
| | Chair of the board of directors, co-founder, and chief executive officer | |
| |
/s/ Francesco Patarnello
Francesco Patarnello
|
| |
Vice chair of the board of directors, co-founder, and head of business acquisitions
|
|
| |
/s/ Davide Giorgio Andrea Scarpazza
Davide Giorgio Andrea Scarpazza
|
| | Co-chief financial officer | |
| |
/s/ Enrico Martinelli
Enrico Martinelli
|
| | Co-chief financial officer and principal accounting officer | |
| |
/s/ Matteo Danieli
Matteo Danieli
|
| | Director | |
| |
/s/ Joshua Motta
Joshua Motta
|
| | Director | |
| |
/s/ Robert J. Mylod, Jr.
Robert J. Mylod, Jr.
|
| | Director | |
| |
/s/ Donald D. O’Neal
Donald D. O’Neal
|
| | Director | |
| |
/s/ Leah Schwartz
Leah Schwartz
|
| | Director | |
| |
/s/ Steve Sinwell
Steve Sinwell
|
| | Director | |
| |
/s/ Paola Tagliavini
Paola Tagliavini
|
| | Director | |