imagea.jpg
Exhibit 99.1
StubHub Announces Third Quarter 2026 Results
–Gross Merchandise Sales increased to $2.6 billion, up 7% year over year –
–Revenue increased to $502.0 million, up 7% year over year –
–Adjusted EBITDA increased 84% to $124.1 million; adjusted EBITDA margin up 10 percentage points year over
year to 25% –
–Raising full-year GMS outlook –
–Further strengthened balance sheet with debt maturity extension at lower borrowing rates and debt reduction –
NEW YORK, NY – November 10, 2026 – StubHub Holdings, Inc. (NYSE: STUB), a leading global ticketing marketplace for live events, today reported financial results for the third quarter ended September 30, 2026.
“Consumers continue to prioritize live events and value the trusted experience that StubHub provides as the global market leader,” said Eric Baker, Founder, Chairman and Chief Executive Officer of StubHub. “We are increasing our full-year GMS outlook to reflect our positive third quarter results and anticipated performance for the remainder of the year. Moving forward, we remain committed to advancing StubHub’s strategic priorities that expand access and choice for fans.”
Financial Highlights
•Gross Merchandise Sales (“GMS”)1 of $2.62 billion, a $181.6 million, or 7% increase compared to $2.43 billion in the prior-year period.
•Revenue of $502.0 million, or approximately 19% of GMS, a 7% increase compared to $468.1 million in the prior-year period.    
•Net income of $33.6 million, representing a 7% net income margin, compared to a net loss of $1,294.6 million in the prior-year period, which includes $1,405.2 million of stock-based compensation expense.
•Adjusted EBITDA1 of $124.1 million, representing a 25% adjusted EBITDA margin, an 84% increase compared to $67.5 million in the prior-year period.
•Cash and cash equivalents of $1.2 billion; payments due to sellers of $0.8 billion.
•Further strengthened balance sheet by extending its term loan maturities by 3.5 years and reducing borrowing rates in October; repaid $100 million in debt in July.
•Net leverage1 improved to 2.5x trailing 12-month adjusted EBITDA as of September 30, 2026, a 2.0x reduction compared to 4.5x as of December 31, 2025.

1
imagea.jpg

Full Year 2026 Financial Outlook
StubHub is increasing its GMS outlook and reiterating its adjusted EBITDA outlook for full year 2026:
•GMS of $10.175 billion to $10.375 billion
•Adjusted EBITDA2 of $400 million to $420 million
These guidance ranges constitute forward-looking statements and reflect information available to the company as of the date hereof. There can be no assurance that the company’s actual results will not differ materially from the estimates set forth, including as a result of factors outside of the company’s control. See cautionary note below regarding “Forward-Looking Statements.”


















1.For definitions and applicable reconciliations, please refer to “Key Business Metric and Non-GAAP Financial Measures” and the tables under “Reconciliations of GAAP to Non-GAAP Financial Measures” below.
2.A reconciliation of Adjusted EBITDA guidance to the corresponding GAAP measure is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to results computed in accordance with GAAP. For example, stock-based compensation-related charges are impacted by the timing of employee stock transactions, the future fair market value of Class A common stock, and future hiring and retention needs, all of which are difficult to predict and subject to constant change.
2
imagea.jpg
Conference Call and Webcast Information
StubHub will host a conference call and live webcast to discuss its third quarter 2026 results today at 5:00 PM Eastern Time.
The live webcast and replay may be accessed on StubHub’s investor relations website, investors.stubhub.com, along with a copy of the earnings presentation and this press release.
About StubHub
StubHub is a leading global ticketing marketplace for live events. Through StubHub and its international brand viagogo, the company services customers in over 200 countries and territories, supporting over 30 languages and accepting payments in over 45 currencies – from sports to music, comedy to dance, festivals to theater. StubHub offers a safe and convenient way to buy or sell tickets to live events across the world for memorable live experiences.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, including statements regarding our financial outlook for the full year 2026, growth in market position, growth strategies, and ability to deliver sustainable long-term value for our stakeholders. Our actual results may differ materially from expectations, and reported results should not be considered as an indication of future performance. Forward-looking statements include all statements that are not historical facts and can be identified by terms such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “hope,” “intend,” “may,” “might,” “objective,” “ongoing,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” or “would” or similar expressions. Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied, and you should not rely on these as predictions of future events. Factors that may cause differences include, without limitation: the demand for tickets on our platform or for live events in general; our ability to maintain relationships with buyers and sellers, including individual sellers, professional sellers and content rights holders; changes in or any limitation or discontinuation of support by internet search engines and related technologies that impact how consumers find information online; our ability to compete in the ticketing industry against current or future competitors; our ability to continue to improve our platform and maintain and enhance our brands; our ability to expand into adjacent market opportunities across live entertainment and into additional live event and experience categories; our ability to expand the adoption of our platform for open distribution and disrupt the legacy primary ticketing model; the effects of seasonal trends on our results of operations; our ability to attract and retain a qualified management team and other team members while controlling our labor costs; our ability to effectively manage our exposure to fluctuations in foreign currency exchange rates and rising inflation rates; our ability to comply with existing laws, rules and regulations as well as the implementation of new or changing laws, rules and regulations and other legal uncertainties; the impact of extraordinary events or adverse economic conditions on discretionary consumer and corporate spending or on the supply and demand of live events; our ability to successfully defend against litigation; our ability to maintain the integrity of our information systems and infrastructure, and to mitigate possible cybersecurity risks; our ability to generate sufficient cash flows or raise additional capital necessary to fund our operations or service our debt, contractual commitments or obligations; our ability to remediate material weaknesses in our internal control over financial reporting; and the increased expenses associated with being a public company. For additional information on other potential risks and uncertainties that could cause actual results to differ from expected results, please refer to our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2025 and Quarterly Reports on Form 10-Q. All forward-looking statements are based on information available to us as of the date of this press release and are made only as of such date. We undertake no obligation to update these statements to reflect subsequent events or circumstances, except as required by law.
Contact
Investors:
ir@stubhub.com
Media:
pr@stubhub.com

3
imagea.jpg
STUBHUB HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
(Unaudited)
Three Months Ended September 30,Nine Months Ended September 30,
2026202520262025
Revenue$501,953 $468,113 $1,521,066 $1,296,015 
Costs and expenses:
Cost of revenue (exclusive of depreciation and amortization shown separately below)
73,546 100,514 243,953 238,102 
Operations and support
15,117 22,508 48,853 48,634 
Sales and marketing
228,158 281,136 728,152 735,246 
General and administrative
134,154 1,425,733 386,137 1,571,161 
Depreciation and amortization8,703 6,411 26,411 19,167 
Total costs and expenses
459,678 1,836,302 1,433,506 2,612,310 
Income (loss) from operations
42,275 (1,368,189)87,560 (1,316,295)
Interest income9,161 12,912 31,923 31,579 
Interest expense(21,502)(35,360)(60,970)(121,665)
Other income, net— 4,904 — 4,552 
Foreign currency gains (losses)2,460 (1,133)26,914 (86,303)
Loss on extinguishment of debt(1,804)(15,454)(3,681)(15,454)
Gains on derivatives760 1,471 7,050 637 
Total other income (expense), net(10,925)(32,660)1,236 (186,654)
Income (loss) before income taxes31,350 (1,400,849)88,796 (1,502,949)
Benefit for income taxes2,219 106,240 7,425 132,328 
Net income (loss)33,569 (1,294,609)96,221 (1,370,621)
Net income (loss) attributable to common stockholders$18,561 $(1,331,317)$51,058 $(1,443,132)
Net income (loss) per share attributable to common stockholders:
Basic$0.05 $(4.27)$0.14 $(4.70)
Diluted$0.05 $(4.27)$0.11 $(4.71)
Weighted-average shares used in computing net income (loss) per share attributable to common stockholders:
Basic383,574,880 311,633,848 373,969,205 306,981,026 
Diluted388,353,318 312,956,375 384,022,801 307,421,868 
4
imagea.jpg
STUBHUB HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(Unaudited)
September 30,December 31,
20262025
Assets
Current assets:
Cash and cash equivalents$1,167,227 $1,241,587 
Accounts receivable11,436 6,909 
Inventory1,716 9,228 
Prepaid expenses and other current assets79,895 37,924 
Total current assets1,260,274 1,295,648 
Non-current assets:
Property and equipment, net143,189 73,254 
Trademarks and trade names864,800 864,800 
Other intangible assets, net23,419 38,243 
Goodwill2,686,701 2,686,701 
Restricted cash12,878 17,543 
Deferred tax assets2,060 2,083 
Other non-current assets54,680 75,781 
Total assets$5,048,001 $5,054,053 
Liabilities, Redeemable Preferred Stock, and Stockholders’ Equity
Current liabilities:
Accounts payable$85,853 $71,087 
Payments due to buyers and sellers860,735 845,892 
Accrued expenses and other current liabilities (including zero and $17,894 under the fair value option, respectively)362,812 334,305 
Total current liabilities1,309,400 1,251,284 
Non-current liabilities:
Long-term debt obligations, non-current1,297,585 1,506,957 
Deferred tax liabilities
103,001 93,226 
Other non-current liabilities 200,914 260,971 
Total liabilities2,910,900 3,112,438 
Commitments and contingencies
Redeemable preferred stock, $0.001 par value; 100,000,000 shares authorized as of September 30, 2026 and December 31, 2025; 490,000 and 794,893 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively; aggregate liquidation preference of $736,149 and $1,027,583 as of September 30, 2026 and December 31, 2025, respectively454,350 758,027 
Stockholders’ equity:
Class A common stock, $0.001 par value; 3,000,000,000 shares authorized as of September 30, 2026 and December 31, 2025; 357,434,430 and 321,320,641 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively357 321 
Class B common stock, $0.001 par value; 200,000,000 shares authorized as of September 30, 2026 and December 31, 2025; 24,750,000 shares issued and outstanding as of September 30, 2026 and December 31, 202525 25 
Additional paid-in capital4,971,291 4,522,498 
Accumulated other comprehensive income25,460 71,347 
Accumulated deficit(3,314,382)(3,410,603)
Total stockholders’ equity1,682,751 1,183,588 
Total liabilities, redeemable preferred stock, and stockholders’ equity$5,048,001 $5,054,053 
5
imagea.jpg
STUBHUB HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Nine Months Ended September 30,
20262025
Cash flows from operating activities:
Net income (loss)$96,221 $(1,370,621)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation11,315 1,829 
Amortization of intangible assets15,096 17,338 
Stock-based compensation142,556 1,412,779 
Amortization of debt issuance costs3,728 6,535 
Losses on derivatives17,174 7,602 
Amortization of unrealized losses on cash flow hedge(23,893)(23,924)
Unrealized foreign exchange (gains) losses(29,010)87,647 
Loss on extinguishment of debt3,681 15,454 
Deferred income taxes(11,205)(135,458)
Fair value change for preferred stocks and preferred stock bifurcated derivatives(8,031)15,825 
Other1,702 6,840 
Changes in operating assets and liabilities:
Accounts receivable(4,647)(491)
Inventory7,512 7,302 
Prepaid expenses and other current assets(24,703)(8,125)
Other non-current assets(3,080)(1,667)
Operating lease right-of-use assets3,501 3,359 
Accounts payable18,193 (49,937)
Payments due to buyers and sellers25,878 131,165 
Accrued expenses and other current liabilities(50,736)26,600 
Other non-current liabilities38,424 33,839 
Operating lease liabilities(8,179)(2,455)
Net cash provided by operating activities221,497 181,436 
Cash flows from investing activities:
Capitalized software development costs(30,462)(22,842)
Purchases of property and equipment(630)(1,170)
Purchases of intangible assets(271)(1,198)
Net cash used in investing activities(31,363)(25,210)
Cash flows from financing activities:
Proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions— 758,000 
Proceeds from issuance of Class A common stock upon exercise of stock options and warrants190 59 
Proceeds from issuance of Series N redeemable preferred stock— 50,000 
Proceeds from issuance of Series O redeemable preferred stock— 254,893 
Repurchase and retirement of Class A common stock— (1,000)
Repayment of long-term debt obligations(200,000)(759,763)
Payments of tax withholding obligations on vested equity awards(53,098)(81,607)
Payments of deferred offering costs(2,407)(10,050)
Proceeds from partial interest rate swap termination3,350 14,010 
Net cash (used in) provided by financing activities(251,965)224,542 
Effect of exchange rate changes on cash, cash equivalents, and restricted cash(2,798)12,723 
Net (decrease) increase in cash, cash equivalents, and restricted cash(64,629)393,491 
Cash, cash equivalents, and restricted cash at beginning of period1,259,1301,015,912 
Cash, cash equivalents, and restricted cash at end of period$1,194,501 $1,409,403 
6
imagea.jpg
STUBHUB HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - continued
(In thousands)
(Unaudited)
Nine Months Ended September 30,
20262025
Reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets:
Cash and cash equivalents$1,167,227 $1,392,458 
Restricted cash in prepaid expenses and other current assets14,396 352 
Restricted cash12,878 16,593 
Total cash, cash equivalents, and restricted cash$1,194,501 $1,409,403 
Supplemental cash flow information
Cash paid for:
Interest$88,730 $159,442 
Non-cash investing and financing activities:
Stock-based compensation capitalized in development of capitalized software$47,771 $28,342 
Deferred offering costs accrued, unpaid$— $4,335 


7
imagea.jpg
Key Business Metric and Non-GAAP Financial Measures
StubHub regularly reviews the key business metric, GMS, and the non-GAAP financial measures, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Net Leverage, Adjusted Gross Margin, Adjusted Sales and Marketing Expenses, Adjusted Operations and Support Expenses, and Adjusted General and Administrative Expenses to evaluate our business, measure our performance, identify trends, prepare financial projections and make business decisions. The measures set forth below should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these measures differently or not at all, which reduces their usefulness as comparative measures. A reconciliation of the non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP is set forth below under “Reconciliations of GAAP to Non-GAAP Financial Measures.” A reconciliation of our Adjusted EBITDA guidance to the corresponding GAAP measure is not available on a forward-looking basis without unreasonable effort due to the uncertainty of expenses that may be incurred in the future, although it is important to note that these factors could be material to our results computed in accordance with GAAP. For example, stock-based compensation-related charges are impacted by the timing of employee stock transactions, the future fair market value of our Class A common stock, and our future hiring and retention needs, all of which are difficult to predict and subject to constant change.
Gross Merchandise Sales represents the total dollar value paid by buyers for ticket transactions and fulfillment. GMS includes fees we charge buyers and sellers that can vary by transaction, as well as the net proceeds we remit to sellers. Our definition of GMS does not include applicable sales, value-added and other indirect taxes, shipping costs and the impact of discounts and coupons as well as event cancellations or expected cancellations after the initial transaction on our platform. We believe it is useful to exclude these items, primarily refunds due to event cancellations, as GMS is a key metric used by management to measure business performance.
Adjusted EBITDA is calculated as net income (loss) excluding results from non-operating sources including interest income and expense, (benefit) provision for income taxes, other (income) expense, net, foreign currency (gains) losses, (gains) losses on derivatives, depreciation and amortization, acquisition-related costs, loss on extinguishment of debt, stock-based compensation expense, indirect tax contingency costs, litigation reserves and other costs and expenses. Adjusted EBITDA is a key performance measure that our management team uses to assess our operating performance. We present Adjusted EBITDA because management believes it is helpful in highlighting trends in our operating results as it excludes certain items, such as stock-based compensation expense, which are non-cash or whose fluctuations from period-to-period do not necessarily correspond to changes in the operating results of our business. Moreover, it is frequently used by analysts, investors and other interested parties to evaluate companies in our industry.
Adjusted EBITDA has limitations as an analytical measure and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. In addition, other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure. Because of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including various cash flow metrics, net income (loss) and other GAAP results.
Free Cash Flow is defined as net cash (used in) provided by operating activities less capital expenditures, which includes purchases of property and equipment, purchases of intangible assets and capitalized software development costs (excluding capitalized stock-based compensation expense). We believe that Free Cash Flow is a meaningful indicator of liquidity for management and investors and, in particular, the amount of cash generated from operations that, after capital expenditures, can be used for strategic initiatives, including continuous investment in our business and strengthening our balance sheet. A limitation of the use of Free Cash Flow is that it does not represent the total increase or decrease in our cash balance for the period. Free Cash Flow should not be considered in isolation or as an alternative to cash flows from operations and should be considered alongside our other financial liquidity measures, such as net cash (used in) provided by operating activities and our other GAAP results.
Net Leverage is defined as (a) total debt, less cash and cash equivalents plus payments due to sellers divided by (b) trailing 12-month Adjusted EBITDA. We believe that Net Leverage provides investors a more complete understanding of our leverage position and borrowing capacity after factoring in cash and cash equivalents that eventually could be used to repay outstanding debt.
Adjusted Gross Margin is defined as (a) revenue less Adjusted Cost of Revenue (which is cost of revenue excluding stock-based compensation expense) divided by (b) revenue. We present Adjusted Gross Margin because management believes it is helpful in highlighting trends in our operating results as it excludes stock-based compensation expense, which is a non-cash expense.
Adjusted Sales and Marketing Expenses is defined as sales and marketing expenses excluding stock-based compensation expense. We present Adjusted Sales and Marketing Expenses because management believes it is helpful in highlighting trends in our expense management as it excludes stock-based compensation expense, which is a non-cash expense.
8
imagea.jpg
Adjusted Operations and Support Expenses is defined as operations and support expenses excluding stock-based compensation expense. We present Adjusted Operations and Support Expenses because management believes it is helpful in highlighting trends in our expense management as it excludes stock-based compensation expense, which is a non-cash expense.
Adjusted General and Administrative Expenses is defined as general and administrative expenses excluding stock-based compensation expense, acquisition-related costs, indirect tax contingency costs, litigation reserves and other costs and expenses that we do not consider to be representative of the ongoing financial performance of our core business. We present Adjusted General and Administrative Expenses because management believes it is helpful in highlighting trends in our expense management as it excludes certain items, such as stock-based compensation expense, which are non-cash or whose fluctuations from period-to-period do not necessarily correspond to changes in the operating results of our business.
9
imagea.jpg
STUBHUB HOLDINGS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In thousands, except percentages)
(Unaudited)
Adjusted EBITDA
Three Months Ended September 30,Nine Months Ended September 30,
2026202520262025
Net income (loss)
$33,569$(1,294,609)$96,221$(1,370,621)
Add (deduct):
Interest income(9,161)(12,912)(31,923)(31,579)
Interest expense21,502 35,360 60,970 121,665 
Benefit for income taxes(2,219)(106,240)(7,425)(132,328)
Other income, net— (4,904)— (4,552)
Foreign currency (gains) losses(2,460)1,133 (26,914)86,303 
Gains on derivatives(760)(1,471)(7,050)(637)
Depreciation and amortization8,703 6,411 26,411 19,167 
Loss on extinguishment of debt1,804 15,454 3,681 15,454 
Acquisition-related costs(1)
— — — 250 
Stock-based compensation expense(2)
42,542 1,405,248 142,556 1,412,779 
Indirect tax contingency costs(3)
11,465 12,992 17,938 34,938 
Litigation reserves(4)
19,016 7,000 26,887 7,000 
Other costs and expenses(5)
75 4,031 466 11,942 
Adjusted EBITDA
$124,076$67,493$301,818$169,781
Revenue
$501,953 $468,113 $1,521,066 $1,296,015 
Net income (loss) as a percentage of revenue
7%(277)%6%(106)%
Adjusted EBITDA as a percentage of revenue
25%14%20%13%
1.During the nine months ended September 30, 2025, we incurred $0.3 million of transaction and integration costs. We do not consider these costs to be representative of the ongoing financial performance of our core business, and we do not expect these costs to be significant going forward.
2.During the three months ended September 30, 2026 and 2025, we recognized $42.5 million and $1,405.2 million of stock-based compensation expense, net of $13.3 million and $28.2 million capitalized for internally developed software, associated with RSUs, stock options and restricted stock, respectively. During the nine months ended September 30, 2026 and 2025, we recognized $142.6 million and $1,412.8 million of stock-based compensation expense, net of $47.8 million and $28.3 million capitalized for internally developed software, associated with RSUs, stock options and restricted stock, respectively.
3.During the three months ended September 30, 2026 and 2025, we incurred $4.5 million and $12.8 million of expenses, respectively, associated with potential indirect tax contingencies for withholding obligations and $7.0 million and $0.2 million of professional service costs, respectively. During the nine months ended September 30, 2026 and 2025, we incurred $10.5 million and $33.7 million of expenses, respectively, associated with potential indirect tax contingencies for withholding obligations and $7.4 million and $1.3 million of professional service costs, respectively.
4.During the three months ended September 30, 2026 and 2025, we incurred $19.0 million and $7.0 million, respectively, and during the nine months ended September 30, 2026 and 2025, we incurred $26.9 million and $7.0 million, respectively, for expenses due to a litigation-related loss contingency for specific matters for which we deemed loss to be probable as described in Note 12, “Commitments and Contingencies” to our interim condensed consolidated financial statements.
5.Represents (a) a one-time expense related to our initial public offering of $0.1 million and $4.0 million for the three months ended September 30, 2026 and 2025, respectively, and $0.5 million and $4.0 million for the nine months ended September 30, 2026 and 2025, respectively, (b) a one-time expense to terminate an intellectual property rights licensing agreement of $7.7 million for the nine months ended September 30, 2025 and (c) personnel-related costs related to our customer service office closure of $0.2 million for the nine months ended September 30, 2025. We do not consider these expenses to be representative of the ongoing financial performance of our core business.
10
imagea.jpg
Free Cash Flow
Three Months Ended September 30,Nine Months Ended September 30,
2026202520262025
(in thousands)
Net cash (used in) provided by operating activities(1)
$(398,778)$3,795 $221,497 $181,436 
Less: Capitalized software development costs(11,048)(7,767)(30,462)(22,842)
Less: Purchases of property and equipment(45)(372)(630)(1,170)
Less: Purchases of intangible assets(227)(256)(271)(1,198)
Free cash flow $(410,098)$(4,600)$190,134 $156,226 
TTM free cash flow(2)
$192,097 $5,601 
1.Includes $20.2 million and $39.6 million of interest payments on our outstanding debt, net of cash received on the settlement of interest rate swap derivatives, for the three months ended September 30, 2026 and 2025, respectively, and $64.5 million and $115.0 million for the nine months ended September 30, 2026 and 2025, respectively.
2.Seasonal trends in our GMS and the timing of major events throughout the year, including the 2026 World Cup, impact free cash flow for any given quarter and can vary year to year. Trailing 12-month (“TTM”) free cash flow provides a longer-term view of our business that is less impacted by the seasonality of GMS and seller payments.
Reconciliation of Cost of Revenue to Adjusted Cost of Revenue
 
Three Months Ended September 30,Nine Months Ended September 30,
 
2026202520262025
 
(in thousands)
Cost of revenue$73,546 $100,514 $243,953 $238,102 
Add (deduct):
Stock-based compensation expense(659)(23,356)(3,773)(23,356)
Adjusted cost of revenue
$72,887$77,158$240,180$214,746
Reconciliation of Operations and Support Expenses to Adjusted Operations and Support Expenses
 
Three Months Ended September 30,Nine Months Ended September 30,
 
2026202520262025
 
(in thousands)
Operations and support$15,117 $22,508 $48,853 $48,634 
Add (deduct):
Stock-based compensation expense(74)(5,938)(533)(5,938)
Adjusted operations and support
$15,043$16,570$48,320$42,696
11
imagea.jpg
Reconciliation of Sales and Marketing Expenses to Adjusted Sales and Marketing Expenses
 
Three Months Ended September 30,Nine Months Ended September 30,
 
2026202520262025
 
(in thousands)
Sales and marketing$228,158 $281,136 $728,152 $735,246 
Add (deduct):
Stock-based compensation expense(2,460)(26,462)(9,869)(26,462)
Adjusted sales and marketing
$225,698$254,674$718,283$708,784
Reconciliation of General and Administrative Expenses to Adjusted General and Administrative Expenses
 
Three Months Ended September 30,Nine Months Ended September 30,
 
2026202520262025
 
(in thousands)
General and administrative$134,154 $1,425,733 $386,137 $1,571,161 
Add (deduct):
Stock-based compensation expense(39,349)(1,349,492)(128,381)(1,357,023)
Litigation reserves(19,016)(7,000)(26,887)(7,000)
Indirect tax contingency costs(11,465)(12,992)(17,938)(34,938)
Acquisition-related costs
— — — (250)
Other costs and expenses
(75)(4,031)(466)(11,942)
Adjusted general and administrative
$64,249$52,218$212,465$160,008
Reconciliation of Adjusted Gross Margin
 
Three Months Ended September 30,Nine Months Ended September 30,
 
2026202520262025
 
(in thousands)
Revenue$501,953 $468,113 $1,521,066 $1,296,015 
Cost of revenue73,546 100,514 243,953 238,102 
Stock-based compensation expense
(659)(23,356)(3,773)(23,356)
Adjusted cost of revenue72,88777,158240,180214,746
Adjusted gross margin
$429,066$390,955$1,280,886$1,081,269
Adjusted gross margin as a percentage of revenue85%84%84%83%
12
imagea.jpg
Reconciliation of Net Income (Loss) to TTM Adjusted EBITDA
Three Months Ended
 
September 30, 2026June 30, 2026
March 31,
2026
 
December 31,
2025
September 30,
2025
June 30,
2025
 
March 31,
2025
 
December 31,
2024
 
(in thousands)
Net income (loss)
$33,569 $14,607 $48,045 $(535,313)$(1,294,609)$(53,829)$(22,183)$54,190 
Add (deduct):
Interest income(9,161)(12,236)(10,526)(10,833)(12,912)(10,365)(8,302)(9,832)
Interest expense21,502 22,200 17,268 18,370 35,360 43,868 42,437 45,209 
(Benefit) provision for income taxes(2,219)(2,375)(2,831)492,922 (106,240)(17,594)(8,494)30,469 
Other (income) expense, net
— — — — (4,904)352 — — 
Foreign currency (gains) losses(2,460)(3,864)(20,590)3,361 1,133 61,125 24,045 (46,458)
(Gains) losses on derivatives(760)(753)(5,537)776 (1,471)1,499 (665)(721)
Depreciation and amortization8,703 9,815 7,893 6,437 6,411 6,412 6,344 6,393 
Acquisition-related costs
— — — — — 125 125 125 
Loss on extinguishment of debt1,804 1,877 — 3,038 15,454 — — — 
Stock-based compensation expense
42,542 69,008 31,006 34,889 1,405,248 2,037 5,494 3,381 
Indirect tax contingency costs11,465 3,888 2,585 18,566 12,992 12,981 8,965 14,094 
Litigation reserves
19,016 3,378 4,493 30,080 7,000 — — 5,727 
Other costs and expenses
75 113 278 362 4,031 7,731 180 1,789 
Adjusted EBITDA
$124,076 $105,658 $72,084 $62,655 $67,493 $54,342 $47,946 $104,366 
TTM Adjusted EBITDA$364,473 $307,890 $256,574 $232,436 $274,147 
Reconciliation of Net Cash (Used in) Provided by Operating Activities to TTM Free Cash Flow
 
Three Months Ended
 
September 30, 2026June 30, 2026
March 31,
2026
 
December 31,
2025
 
September 30,
2025
 
June 30,
2025
 
March 31,
2025
 
December 31,
2024
 
 
(in thousands)
Net cash (used in) provided by operating activities$(398,778)$321,859 $298,416 $11,133 $3,795 $19,320 $158,321 $(149,448)
Less: Capitalized software development costs(11,048)(11,785)(7,629)(8,690)(7,767)(8,846)(6,229)(521)
Less: Purchases of property and equipment(45)(416)(169)(223)(372)(291)(507)(340)
Less: Purchases of intangible assets(227)— (44)(257)(256)(467)(475)(316)
Free cash flow
$(410,098)$309,658 $290,574 $1,963 $(4,600)$9,716 $151,110 $(150,625)
TTM cash flow provided by operations
$232,630 $635,203 $332,664 $192,569 $31,988 
TTM free cash flow
$192,097 $597,595 $297,653 $158,189 $5,601 
Net interest payment(1)
$20,165 $21,735 $22,603 $24,496 $39,629 
Change in payments due to buyers and sellers(2)
$(446,613)$198,842 $273,649 $(24,662)$(29,555)
1.Includes interest payments on our outstanding debt, net of cash received on the settlement of interest rate swap derivatives.
2.Includes change in payments due to buyers and sellers as noted in the condensed consolidated statements of cash flows.
13
imagea.jpg
Reconciliation of Net Leverage
 
September 30,December 31,
 
20262025
 
(in thousands, except percentages)
2024 Euro Term Loan$513,816$531,041
2024 USD Term Loan804,1871,004,187
Principal amount—senior credit facilities1,318,003 1,535,228 
Add (deduct):
Cash and cash equivalents(1,167,227)(1,241,587)
Payments due to sellers(1)
750,685 747,363 
Net Debt
$901,461 $1,041,004 
TTM Adjusted EBITDA$364,473 $232,436 
Net Leverage2.5x4.5x
1.Reported within payments due to buyers and sellers in notes to the condensed consolidated financial statements.
14