| |
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
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 |
|
| | | | | | | 3 | | | |
| | | | | | | 7 | | | |
| | | | | | | 8 | | | |
| | | | | | | 10 | | | |
| | | | | | | 12 | | | |
| | | | | | | 23 | | | |
| | | | | | | 26 | | | |
| | | | | | | 31 | | | |
| | | | | | | 73 | | | |
| | | | | | | 74 | | | |
| | | | | | | 75 | | | |
| | Capitalization | | | | | | 76 | | |
| | Dilution | | | | | | 78 | | |
| | | | | | | 80 | | | |
| | Business | | | | | | 107 | | |
| | Management | | | | | | 138 | | |
| | | | | | | 144 | | | |
| | | | | | | 158 | | | |
| | | | | | | 161 | | | |
| | | | | | | 164 | | | |
| | | | | | | 183 | | | |
| | Taxation | | | | | | 185 | | |
| | | | | | | 198 | | | |
| | | | | | | 205 | | | |
| | | | | | | 206 | | | |
| | Experts | | | | | | 207 | | |
| | | | | | | 208 | | | |
| | | | | | | 209 | | | |
| | | | | | | F-1 | | |
| |
|
| | |
Year ended December 31,
|
| ||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
|
| |
|
| | |
$ thousands, except per-share data
|
| ||||||||
| |
Consolidated Income Statement
|
| | |
|
| | |
|
| | |
|
|
| | 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 per share attributable to Bending Spoons shareholders | | | |
|
| | |
|
| | |
|
|
| |
Basic
|
| | |
0.16
|
| | |
0.08
|
| | |
(0.00)
|
|
| |
Diluted
|
| | |
0.15
|
| | |
0.07
|
| | |
(0.00)
|
|
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
Consolidated Statement of Cash Flows
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Net cash from operating activities
|
| | | | | 59,154 | | | | | | | 204,895 | | | | | | | 290,600 | | |
| |
Net cash from investing activities
|
| | | | | (170,294) | | | | | | | (889,654) | | | | | | | (1,851,874) | | |
| |
Net cash from financing activities
|
| | | | | 110,664 | | | | | | | 664,044 | | | | | | | 1,935,932 | | |
| |
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 year
|
| | | | | 285,896 | | | | | | | 289,063 | | | | | | | 238,723 | | |
| |
Cash and cash equivalents at end of year
|
| | | | | 289,063 | | | | | | | 238,723 | | | | | | | 629,944 | | |
| |
|
| | |
As of December 31,
2025 |
| |||||||
| |
|
| | |
Actual
|
| | |
As
adjusted(1) |
| |||
| |
|
| | |
$ thousands
|
| |||||||
| |
Consolidated Balance Sheet
|
| | |
|
| | |
|
| |||
| |
Total current assets
|
| | | | | 918,664 | | | | | | |
| |
Total assets
|
| | | | | 4,757,495 | | | | |
|
|
| |
Total liabilities
|
| | | | | 3,762,632 | | | | |
|
|
| |
Total shareholders’ equity
|
| | | | | 994,863 | | | | |
|
|
| |
Total liabilities and shareholders’ equity
|
| | | | | 4,757,495 | | | | |
|
|
| |
|
| | |
Year ended December 31,
|
| ||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
|
| |
|
| | |
$ thousands, except percentages
and per-share data |
| ||||||||
| |
Non-GAAP Financial Measures
|
| | |
|
| | |
|
| | |
|
|
| |
Adjusted Operating Income(1)
|
| | |
137,441
|
| | |
299,481
|
| | |
613,247
|
|
| |
Adjusted Operating Income Margin(1)
|
| | |
36%
|
| | |
45%
|
| | |
47%
|
|
| |
Adjusted Net Income(2)
|
| | |
95,856
|
| | |
229,364
|
| | |
375,592
|
|
| |
Adjusted Net Income Margin(2)
|
| | |
25%
|
| | |
34%
|
| | |
29%
|
|
| |
Adjusted Earnings Per Share(3)
|
| | |
0.09
|
| | |
0.19
|
| | |
0.30
|
|
| | | | |
|
| | |
|
| | |
|
| |
| |
|
| | |
Year ended December 31,
|
| | |
|
| | |
|
| ||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024 change
|
| | |
2024 to 2025 change
|
|
| |
|
| | |
$ thousands, except percentages
|
| ||||||||||||||||
| |
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
|
| | |
n.m.
|
| | |
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 p.p.
|
| | |
2 p.p.
|
|
| |
Adjusted Operating Income Margin
|
| | |
36%
|
| | |
45%
|
| | |
47%
|
| | |
9 p.p.
|
| | |
2 p.p.
|
|
| |
|
| | |
Year ended December 31,
|
| | |
|
| | |
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024 change
|
| | |
2024 to 2025 change
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Net income (loss)
|
| | | | | 160,643 | | | | | | | 88,997 | | | | | | | (204) | | | | |
−45%
|
| | |
n.m.
|
|
| |
Amortization and impairment of acquired intangible assets
|
| | | | | 33,809 | | | | | | | 85,947 | | | | | | | 150,532 | | | | |
154%
|
| | |
75%
|
|
| |
Transaction-related expense
|
| | | | | 848 | | | | | | | 31,952 | | | | | | | 85,466 | | | | |
n.m.
|
| | |
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 | | | | |
n.m.
|
| | |
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 p.p.
|
| | |
−13 p.p.
|
| |||
| |
Adjusted Net Income Margin
|
| | | | | 25% | | | | | | | 34% | | | | | | | 29% | | | | |
9 p.p.
|
| | |
−5 p.p.
|
|
| |
|
| | |
Year ended December 31,
|
| | |
|
| | |
|
| ||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024 change
|
| | |
2024 to 2025 change
|
|
| |
|
| | |
$, except percentages
|
| ||||||||||||||||
| |
Diluted earnings per share
|
| | |
0.15
|
| | |
0.07
|
| | |
(0.00)
|
| | |
−51%
|
| | |
n.m.
|
|
| |
Amortization and impairment of acquired intangible assets
|
| | |
0.03
|
| | |
0.07
|
| | |
0.12
|
| | |
123%
|
| | |
68%
|
|
| |
Transaction-related expense
|
| | |
0.00
|
| | |
0.03
|
| | |
0.07
|
| | |
n.m.
|
| | |
157%
|
|
| |
Reorganization-related expense
|
| | |
0.01
|
| | |
0.04
|
| | |
0.06
|
| | |
236%
|
| | |
46%
|
|
| |
|
| | |
Year ended December 31,
|
| | |
|
| | |
|
| ||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024 change
|
| | |
2024 to 2025 change
|
|
| |
|
| | |
$, except percentages
|
| ||||||||||||||||
| |
Other items not indicative of core or ongoing operating performance
|
| | |
(0.09)
|
| | |
0.02
|
| | |
0.12
|
| | |
n.m.
|
| | |
670%
|
|
| |
Income tax effect
|
| | |
(0.01)
|
| | |
(0.04)
|
| | |
(0.07)
|
| | |
184%
|
| | |
79%
|
|
| |
Adjusted Earnings per Share
|
| | |
0.09
|
| | |
0.19
|
| | |
0.30
|
| | |
110%
|
| | |
57%
|
|
| |
|
| | |
As of , 2026
|
| ||||
| |
|
| | |
Actual
|
| | |
As
adjusted(1) |
|
| |
|
| | |
$ thousands
|
| ||||
| |
Cash and cash equivalents
|
| | |
|
| | |
|
|
| |
Total debt, including current portion
|
| | |
|
| | |
|
|
| | Shareholders’ equity: | | | |
|
| | |
|
|
| |
Common stock authorized shares with no par value; shares issued at
|
| | |
|
| | |
|
|
| |
Additional paid-in capital
|
| | |
|
| | |
|
|
| |
Accumulated other comprehensive income / (loss)
|
| | |
|
| | |
|
|
| |
Retained earnings
|
| | |
|
| | |
|
|
| |
Treasury stock at cost shares
|
| | |
|
| | |
|
|
| |
Total shareholders’ equity
|
| | |
|
| | |
|
|
| |
Total capitalization
|
| | |
|
| | |
|
|
| |
Assumed initial public offering price
|
| | |
|
| | | $ | |
| |
Net tangible book value per ordinary share as of , 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
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| | 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 | | | | |
n.m.
|
| | |
n.m.
|
|
| |
Income before tax
|
| | | | | 57,509 | | | | | | | 104,837 | | | | | | | 111,178 | | | | |
82%
|
| | |
6%
|
|
| |
Income tax expense (benefit)
|
| | | | | (103,134) | | | | | | | 15,840 | | | | | | | 111,382 | | | | |
n.m.
|
| | |
603%
|
|
| |
Net income (loss)
|
| | | | | 160,643 | | | | | | | 88,997 | | | | | | | (204) | | | | |
-45%
|
| | |
n.m.
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| | Revenue | | | | | | 387,067 | | | | | | | 671,053 | | | | | | | 1,306,404 | | | | |
73%
|
| | |
95%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Cost of revenue
|
| | | | | 150,550 | | | | | | | 242,202 | | | | | | | 449,134 | | | | |
61%
|
| | |
85%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Research and development expense
|
| | | | | 51,792 | | | | | | | 92,557 | | | | | | | 120,737 | | | | |
79%
|
| | |
30%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Sales and marketing expense
|
| | | | | 42,636 | | | | | | | 79,191 | | | | | | | 131,728 | | | | |
86%
|
| | |
66%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
General and administrative expense
|
| | | | | 57,823 | | | | | | | 129,752 | | | | | | | 326,953 | | | | |
124%
|
| | |
152%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Interest expense
|
| | | | | 17,173 | | | | | | | 32,605 | | | | | | | 142,601 | | | | |
90%
|
| | |
337%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Other expense (income)
|
| | | | | 9,585 | | | | | | | (10,090) | | | | | | | 24,072 | | | | |
n.m.
|
| | |
n.m.
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
Income tax expense (benefit)
|
| | | | | (103,134) | | | | | | | 15,840 | | | | | | | 111,382 | | | | |
n.m.
|
| | |
603%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
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 | | | | |
n.m.
|
| | |
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 p.p.
|
| | |
2 p.p.
|
|
| |
Adjusted Operating Income Margin
|
| | | | | 36% | | | | | | | 45% | | | | | | | 47% | | | | |
9 p.p.
|
| | |
2 p.p.
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| ||||||||||||
| |
|
| | |
$ thousands, except percentages
|
| ||||||||||||||||||||||||||||
| |
Net income (loss)
|
| | | | | 160,643 | | | | | | | 88,997 | | | | | | | (204) | | | | |
–45%
|
| | |
n.m.
|
| |||
| |
Amortization and impairment of acquired intangible assets
|
| | | | | 33,809 | | | | | | | 85,947 | | | | | | | 150,532 | | | | |
154%
|
| | |
75%
|
| |||
| |
Transaction-related expense
|
| | | | | 848 | | | | | | | 31,952 | | | | | | | 85,466 | | | | |
n.m.
|
| | |
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 | | | | |
n.m.
|
| | | | | 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 as a percentage of revenue
|
| | | | | 42% | | | | | | | 13% | | | | | | | (0)% | | | | |
–28 p.p.
|
| | |
–13 p.p.
|
| |||
| |
Adjusted Net Income Margin
|
| | | | | 25% | | | | | | | 34% | | | | | | | 29% | | | | |
9 p.p.
|
| | |
–5 p.p.
|
| |||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$, except percentages
|
| |||||||||||||||||||||||||
| |
Diluted earnings per share
|
| | | | | 0.15 | | | | | | | 0.07 | | | | |
(0.00)
|
| | |
–51%
|
| | |
n.m.
|
| |||
| |
Amortization and impairment of acquired intangible assets
|
| | | | | 0.03 | | | | | | | 0.07 | | | | | | | 0.12 | | | | |
123%
|
| | |
68%
|
|
| |
Transaction-related expense
|
| | | | | 0.00 | | | | | | | 0.03 | | | | | | | 0.07 | | | | |
n.m.
|
| | |
157%
|
|
| |
Reorganization-related expense
|
| | | | | 0.01 | | | | | | | 0.04 | | | | | | | 0.06 | | | | |
236%
|
| | |
46%
|
|
| |
Other items not indicative of core or ongoing operating performance
|
| | | | | (0.09) | | | | | | | 0.02 | | | | | | | 0.12 | | | | |
n.m.
|
| | |
670%
|
|
| |
Income tax effect
|
| | | | | (0.01) | | | | | | | (0.04) | | | | | | | (0.07) | | | | |
184%
|
| | |
79%
|
|
| |
Adjusted Earnings per Share
|
| | | | | 0.09 | | | | | | | 0.19 | | | | | | | 0.30 | | | | |
110%
|
| | |
57%
|
|
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
2023 to 2024
|
| | |
2024 to 2025
|
| |||||||||
| |
|
| | |
$ thousands, except percentages
|
| |||||||||||||||||||||||||
| |
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%
|
|
| |
|
| | |
All due
dates |
| | |
Due within
one year |
| | |
Due in one to
three years |
| | |
Due in three to
five years |
| | |
Due in over
five years |
| |||||||||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||||||||||||||||
| |
Revolving credit facilities, commitment fee
|
| | | | | 39,134 | | | | | | | 11,181 | | | | | | | 22,362 | | | | | | | 5,591 | | | | | | | — | | |
| |
Term loans, principal
|
| | | | | 2,705,776 | | | | | | | 407,169 | | | | | | | 802,588 | | | | | | | 556,246 | | | | | | | 939,772 | | |
| |
|
| | |
All due
dates |
| | |
Due within
one year |
| | |
Due in one to
three years |
| | |
Due in three to
five years |
| | |
Due in over
five years |
| |||||||||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||||||||||||||||
| |
Term loans, interest
|
| | | | | 920,810 | | | | | | | 256,351 | | | | | | | 384,563 | | | | | | | 244,172 | | | | | | | 35,723 | | |
| |
Operating leases
|
| | | | | 43,233 | | | | | | | 11,051 | | | | | | | 18,158 | | | | | | | 8,897 | | | | | | | 5,127 | | |
| |
All obligation and commitment types
|
| | | | | 3,708,953 | | | | | | | 685,752 | | | | | | | 1,227,671 | | | | | | | 814,906 | | | | | | | 980,622 | | |
| | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
Increase in interest expense
|
| | | | | 589 | | | | | | | 870 | | | | | | | 12,545 | | |
|
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
|
Increase in revenue as a consequence of currency strengthening
|
| | |
$ thousands
|
| |||||||||||||||||
| EUR | | | | | | 2,739 | | | | | | | 7,144 | | | | | | | 18,821 | | |
| GBP | | | | | | 1,828 | | | | | | | 2,571 | | | | | | | 5,866 | | |
|
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
|
| | | Executive director, 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 James Motta | | | |
42
|
| | | Director | |
| Robert J. Mylod Jr. | | | |
59
|
| | | Director | |
| Donald D. O'Neal | | | |
65
|
| | | Director | |
| Leah Schwartz | | | |
37
|
| | | Director | |
| Stephen Sinwell | | | |
65
|
| | | Director | |
| Paola Tagliavini | | | |
57
|
| | | Director | |
| |
|
| | |
For the year ended December 31, 2025
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
|
| | |
Eventbrite
Acquisition |
| | |
|
| | |
AOL
Acquisition |
| | |
|
| | |
Vimeo Acquisition
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||||||||||||||||||||||||||
| |
|
| | |
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 (as adjusted) |
| | |
Vimeo
acquisition transaction related adjustments |
| | |
Note
|
| | |
Financing
transaction related adjustments |
| | |
Note
|
| | |
Pro
forma combined |
| |||||||||||||||
| |
|
| | |
|
| | |
Note 2
|
| | |
Note 3
|
| | |
|
| | |
Note 4
|
| | |
Note 5
|
| | |
|
| | |
Note 6
|
| | |
Note 7
|
| | |
|
| | |
Note 8
|
| | |
|
| | |
Note 9
|
| |||||||||||||||
| |
|
| | |
$ thousands, except share and per-share data
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | Revenue | | | | | | 1,306,404 | | | | | | | 291,843 | | | | | | | |
|
| | | | | 633,365 | | | | |
|
| | |
|
| | | | | 313,440 | | | | |
|
| | |
|
| | |
|
| | |
|
| | | | | 2,545,052 | | | |
| |
Cost of revenue
|
| | | | | (449,134) | | | | | | | (99,517) | | | | |
(28,213)
|
| | |
(A)
|
| | | | | (172,332) | | | | |
(6,214)
|
| | |
(A)
|
| | | | | (70,079) | | | | |
(27,190)
|
| | |
(A)
|
| | | | | |
|
| | | | | (852,678) | | | |
| |
Gross profit
|
| | | | | 857,270 | | | | | | | 192,326 | | | | |
(28,213)
|
| | |
|
| | | | | 461,033 | | | | |
(6,214)
|
| | |
|
| | | | | 243,361 | | | | |
(27,190)
|
| | |
|
| | |
|
| | |
|
| | | | | 1,692,374 | | |
| |
Research and
development expense |
| | | | | (120,737) | | | | | | | (64,665) | | | | |
|
| | |
|
| | | | | (9,738) | | | | |
|
| | |
|
| | | | | (76,825) | | | | |
|
| | |
|
| | |
|
| | |
|
| | | | | (271,964) | | |
| |
Sales and
marketing expense |
| | | | | (131,728) | | | | | | | (69,275) | | | | |
|
| | |
|
| | | | | (51,877) | | | | |
|
| | |
|
| | | | | (79,123) | | | | |
4,563
|
| | |
(A)
|
| | |
|
| | |
|
| | | | | (327,441) | | |
| |
General and
administrative expense |
| | | | | (326,953) | | | | | | | (84,431) | | | | |
(341)
|
| | |
(B)
|
| | | | | (65,808) | | | | |
(9,881)
|
| | |
(B)
|
| | | | | (94,373) | | | | |
|
| | |
|
| | | | | |
|
| | | | | (581,786) | | | |
| |
Operating income
|
| | | | | 277,851 | | | | | | | (26,044) | | | | |
(28,554)
|
| | |
|
| | | | | 333,611 | | | | |
(16,095)
|
| | |
|
| | | | | (6,960) | | | | |
(22,628)
|
| | |
|
| | |
|
| | |
|
| | | | | 511,183 | | |
| |
Interest expense
|
| | | | | 142,601 | | | | | | | 5,508 | | | | |
|
| | |
|
| | | | | 85,385 | | | | |
(85,385)
|
| | |
(C)
|
| | |
|
| | |
|
| | |
|
| | |
219,972
|
| | |
(A)
|
| | | | | 368,081 | | | |||
| |
Other expense (income)
|
| | | | | 24,072 | | | | | | | (22,508) | | | | |
|
| | |
|
| | | | | (3,338) | | | | |
|
| | |
|
| | | | | (8,249) | | | | |
|
| | |
|
| | |
|
| | |
|
| | | | | (10,022) | | |
| |
Income before tax
|
| | | | | 111,178 | | | | | | | (9,045) | | | | |
(28,554)
|
| | |
|
| | | | | 251,564 | | | | |
69,290
|
| | |
|
| | | | | 1,290 | | | | |
(22,628)
|
| | |
|
| | |
(219,972)
|
| | |
|
| | | | | 153,124 | | |
| |
Income tax expense
(benefit) |
| | | | | 111,382 | | | | | | | 1,470 | | | | |
(7,710)
|
| | |
(C)
|
| | | | | 68,406 | | | | |
18,708
|
| | |
(D)
|
| | | | | 1,257 | | | | |
(6,121)
|
| | |
(B)
|
| | |
(59,392)
|
| | |
(B)
|
| | | | | 128,001 | | |
| |
Net income
(loss) |
| | | | | (204) | | | | | | | (10,515) | | | | |
(20,844)
|
| | |
|
| | | | | 183,158 | | | | |
50,582
|
| | |
|
| | | | | 33 | | | | |
(16,507)
|
| | |
|
| | |
(160,579)
|
| | |
|
| | | | | 25,123 | | |
| |
Net income (loss)
attributable to non-controlling interests |
| | | | | (68) | | | | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | |
|
| | | | | (68) | | | ||||||||||||||||
| |
Net income (loss)
attributable to Bending Spoons shareholders |
| | | | | (137) | | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | 25,055 | | | |||||||||
| |
|
| | |
For the year ended December 31, 2025
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
|
| | |
Eventbrite
Acquisition |
| | |
|
| | |
AOL
Acquisition |
| | |
|
| | |
Vimeo Acquisition
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||||||||
| |
|
| | |
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 (as adjusted) |
| | |
Vimeo
acquisition transaction related adjustments |
| | |
Note
|
| | |
Financing
transaction related adjustments |
| | |
Note
|
| | |
Pro
forma combined |
| ||||||
| |
|
| | |
|
| | |
Note 2
|
| | |
Note 3
|
| | |
|
| | |
Note 4
|
| | |
Note 5
|
| | |
|
| | |
Note 6
|
| | |
Note 7
|
| | |
|
| | |
Note 8
|
| | |
|
| | |
Note 9
|
| ||||||
| |
|
| | |
$ thousands, except share and per-share data
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Weighted-average
shares outstanding, basic |
| | | | | 1,161,998,035 | | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | 1,161,998,035 | | |
| |
Weighted-average
shares outstanding, diluted |
| | | | | 1,242,332,459 | | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | | | 1,242,332,459 | | |
| |
Earnings per share,
basic |
| | |
(0.00)
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | |
|
0.02
|
| | |||
| |
Earnings per share,
diluted |
| | |
(0.00)
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | | |
|
0.02
|
| | |||
| |
Eventbrite historical
income statements presentation |
| | |
Eventbrite
income statements from January 1 to December 31, 2025 |
| | |
Accounting
policy and reclassification adjustments |
| | |
Note
|
| | |
Bending Spoons income
statements presentation |
| | |
Eventbrite income statements
from January 1 to December 31, 2025 (as adjusted) |
| ||||||||||||
| |
|
| | |
$ thousands
|
| ||||||||||||||||||||||||||||
| |
Net revenue
|
| | | | | 291,843 | | | | |
|
| | |
|
| | | Revenue | | | | | | 291,843 | | | ||||||
| |
Cost of net revenue
|
| | | | | (94,544) | | | | | | | (4,973) | | | | | | | (A) | | | | | Cost of revenue | | | | | | (99,517) | | |
| |
Gross profit
|
| | | | | 197,299 | | | | |
|
| | |
|
| | | Gross profit | | | | | | 192,326 | | | ||||||
| |
Product development
|
| | | | | (72,577) | | | | | | | 7,912 | | | | | | | (B) | | | | |
Research and development expense
|
| | | | | (64,665) | | |
| |
Sales, marketing
and support |
| | | | | (81,172) | | | | | | | 11,897 | | | | | | | (C) | | | | | Sales and marketing expense | | | | | | (69,275) | | |
| |
General and administrative
|
| | | | | (69,644) | | | | | | | (14,787) | | | | | | | (D) | | | | |
General and administrative expense
|
| | | | | (84,431) | | |
| |
Total operating expenses
|
| | | | | 223,393 | | | | |
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Loss from operations
|
| | | | | (26,094) | | | | |
|
| | |
|
| | | Operating income | | | | | | (26,044) | | | ||||||
| |
Interest income
|
| | | | | 14,223 | | | | |
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Interest expense
|
| | | | | (5,508) | | | | |
|
| | |
|
| | | Interest expense | | | | | | (5,508) | | | ||||||
| |
Gain (loss) on debt
extinguishment |
| | | | | 5,821 | | | | |
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Other income (expense)
|
| | | | | 2,513 | | | | | | | (49) | | | | | | | (E) | | | | | Other expense (income) | | | | | | (22,508) | | |
| |
Loss before income taxes
|
| | | | | (9,045) | | | | |
|
| | |
|
| | | Income before tax | | | | | | (9,045) | | | ||||||
| |
Income tax provision
|
| | | | | 1,470 | | | | |
|
| | |
|
| | | Income tax expense (benefit) | | | | | | 1,470 | | | ||||||
| |
Net loss
|
| | | | | (10,515) | | | | |
|
| | |
|
| | | Net income (loss) | | | | | | (10,515) | | | ||||||
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 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) | | |
| |
Total consideration
|
| | | | | 504,601 | | |
| |
|
| | |
Estimated
useful life (in years) |
| | |
Estimated fair value
|
| | |
Year ended
December 31, 2025 |
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
Customer base
|
| | | | | 9 | | | | | | | 222,977 | | | | | | | 24,775 | | |
| | Technology | | | | | | 5 | | | | | | | 29,127 | | | | | | | 5,825 | | |
| | Trademark | | | | | | 8 | | | | | | | 47,793 | | | | | | | 5,974 | | |
| |
Adjustment for amortization expense
|
| | |
|
| | |
|
| | | | | 36,575 | | | ||||||
| |
Removal of historical amortization
|
| | |
|
| | |
|
| | | | | (8,362) | | | ||||||
| |
AOL
historical income statements presentation |
| | |
AOL
income statements from January 1 to December 31, 2025 |
| | |
Accounting
policy and reclassification adjustments |
| | |
Note
|
| | |
Bending Spoons
income statements presentation |
| | |
AOL
income statements from January 1 to December 31, 2025 (as adjusted) |
| ||||||||||||
| |
|
| | |
$ thousands
|
| ||||||||||||||||||||||||||||
| | Revenue | | | | | | 633,635 | | | | |
|
| | |
|
| | | Revenue | | | | | | 633,635 | | | ||||||
| |
Cost of revenues (exclusive of depreciation and amortization shown below)
|
| | | | | (56,410) | | | | | | | (115,922) | | | | | | | (A) | | | | | Cost of revenue | | | | | | (172,332) | | |
| | | | |
|
| | |
|
| | |
|
| | |
Gross profit
|
| | | |
|
461,033
|
| | ||||||||||
| | | | |
|
| | | | | (9,738) | | | | | | | (B) | | | | |
Research and development expense
|
| | | | | (9,738) | | | ||||
| | | | |
|
| | | | | (51,877) | | | | | | | (C) | | | | | Sales and marketing expense | | | | | | (51,877) | | | ||||
| | | | |
|
| | | | | (65,808) | | | | | | | (D) | | | | |
General and administrative expense
|
| | | | | (65,808) | | | ||||
| |
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
|
| | | | | 333,611 | | | | |
|
| | |
|
| | | Operating income | | | | | | 333,611 | | | ||||||
| |
Other income, net
|
| | | | | 3,338 | | | | |
|
| | |
|
| | | Interest expense | | | | | | (85,385) | | | ||||||
| |
Interest expense
|
| | | | | (85,385) | | | | |
|
| | |
|
| | | Other expense (income) | | | | | | (3,338) | | | ||||||
| |
Profit before income
taxes |
| | | | | 251,564 | | | | |
|
| | |
|
| | |
Income before tax
|
| | | |
|
251,564
|
| | ||||||
| |
Provision for income
taxes |
| | | | | (68,406) | | | | |
|
| | |
|
| | | Income tax expense (benefit) | | | | | | 68,406 | | | ||||||
| |
Net income
|
| | | | | 183,158 | | | | |
|
| | |
|
| | | Net income (loss) | | | | | | 183,158 | | | ||||||
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 848,014 | | |
| |
Intellectual properties
|
| | | | | 56,044 | | |
| |
Customer base
|
| | | | | 398,720 | | |
| |
Other intangible assets
|
| | | | | 141,740 | | |
| |
Other identified assets and liabilities
|
| | | | | 9,979 | | |
| |
Total consideration
|
| | | | | 1,454,496 | | |
| | | | |
|
| ||||
| |
|
| | |
Estimated
useful life (in years) |
| | |
Estimated
fair value |
| | |
Year ended
December 31, 2025 |
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
Customer base
|
| | | | | 9 | | | | | | | 398,720 | | | | | | | 44,302 | | |
| | Technology | | | | | | 5 | | | | | | | 56,044 | | | | | | | 11,209 | | |
| | Trademark | | | | | | 8 | | | | | | | 141,740 | | | | | | | 17,718 | | |
| |
Adjustment for amortization expense
|
| | |
|
| | |
|
| | | | | 73,229 | | | ||||||
| |
Removal of historical amortization expense
|
| | |
|
| | |
|
| | | | | (67,015) | | | ||||||
| |
Vimeo
historical income statements presentation |
| | |
Vimeo
income statements from January 1 to September 30, 2025 |
| | |
Accounting
policy and reclassification adjustments |
| | |
Note
|
| | |
Bending Spoons
income statements presentation |
| | |
Vimeo
income statements from January 1 to September 30, 2025 (as adjusted) |
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||||||||||
| | Revenue | | | |
313,440
|
| | |
|
| | |
|
| | | Revenue | | | | | | 313,440 | | | ||||||
| |
Cost of revenue
(exclusive of depreciation shown separately below) |
| | |
(70,615)
|
| | | | | 536 | | | | | | | (A) | | | | | Cost of revenue | | | | | | (70,079) | | |
| |
Gross profit
|
| | |
242,825
|
| | |
|
| | |
|
| | | Gross profit | | | | | | 243,361 | | | ||||||
| |
Research and development expense
|
| | |
(92,183)
|
| | | | | 15,358 | | | | | | | (B) | | | | |
Research and development expense
|
| | | | | (76,825) | | |
| |
Sales and marketing expense
|
| | |
(94,058)
|
| | | | | 14,935 | | | | | | | (C) | | | | | Sales and marketing expense | | | | | | (79,123) | | |
| |
General and administrative expense
|
| | |
(62,163)
|
| | | | | (32,210) | | | | | | | (D) | | | | |
General and administrative expense
|
| | | | | (94,373) | | |
| | Depreciation | | | |
(153)
|
| | | | | 153 | | | | | | | (E) | | | | |
|
| | |
|
| |||
| |
Amortization of intangibles
|
| | |
(1,227)
|
| | | | | 1,227 | | | | | | | (F) | | | | |
|
| | |
|
| |||
| |
Total operating expenses
|
| | |
(249,784)
|
| | |
|
| | |
|
| | |
Operating income
|
| | | |
|
(6,960)
|
| | ||||||
| |
Operating (loss) income
|
| | |
(6,959)
|
| | |
|
| | |
|
| | | Interest expense | | | | | | 0 | | | ||||||
| |
Other income, net
|
| | |
8,249
|
| | |
|
| | |
|
| | | Other expense (income) | | | | | | (8,249) | | | ||||||
| |
Loss (earnings) before income taxes
|
| | |
1,290
|
| | |
|
| | |
|
| | |
Income before tax
|
| | | |
|
1,290
|
| | ||||||
| |
Income tax provision
|
| | |
(1,257)
|
| | |
|
| | |
|
| | | Income tax expense (benefit) | | | | | | (1,257) | | | ||||||
| |
Net (loss) earnings
|
| | |
33
|
| | |
|
| | |
|
| | |
Net income (loss)
|
| | | |
|
33
|
| | ||||||
| |
|
| | |
Fair value
|
|
| |
|
| | |
$ thousands
|
|
| | 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
|
|
| |
|
| | |
Estimated
useful life (in years) |
| | |
Estimated
fair value |
| | |
Period from January 1, 2025 to
November 24, 2025 |
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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
|
| | |
|
| | |
|
| | |
(1,586)
|
| |||||||||
| |
Financing arrangement
|
| | |
Principal amount
|
| | |
Contractual interest rate
|
| | |
Assumed rate
|
| ||||||
| |
|
| | |
$ thousands
|
| ||||||||||||||
| |
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%
|
| |||
| |
USD TLB
|
| | | | $ | 950,000 | | | | |
5.88% + SOFR 1m
|
| | |
9.995%-10.275%
|
| |||
| |
EUR TLB
|
| | | | € | 300,000 | | | | |
5.875% + Euribor 3m
|
| | |
7.819%-8.349%
|
| |||
| |
|
| | |
Year ended December 31, 2025
|
| | |
Year ended December 31, 2025
|
|
| |
|
| | |
Historical
|
| | |
Pro forma
|
|
| | | | |
$, except number of shares and per-share amounts
|
| |||||
| | Net income (loss) from continuing operations attributable to controlling interests | | | |
(136,736)
|
| | |
25,054,913
|
|
| | Weighted-average shares outstanding, basic | | | |
1,161,998,035
|
| | |
1,161,998,035
|
|
| | Weighted-average shares outstanding, diluted | | | |
1,242,332,459
|
| | |
1,242,332,459
|
|
| | Earnings per share, basic | | | |
(0.00)
|
| | |
0.02
|
|
| | Earnings per share, diluted | | | |
(0.00)
|
| | |
0.02
|
|
|
|
| | |
Shares beneficially owned prior to the offering
|
| | |
|
| | |
|
| | |
|
| | |
Shares beneficially
owned after this offering |
| | |
|
| ||||||||||||||||||||||||||||||||
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Ordinary shares
|
| | |
Class A
shares |
| | |
|
| ||||||||||||||||
|
|
| | |
Ordinary
shares |
| | |
Class A
shares |
| | |
Percentage
of total voting power prior to the offering |
| | |
Ordinary
shares offered hereby |
| | |
No exercise of
underwriters’ option to purchase additional ordinary shares |
| | |
Full exercise of
underwriters’ option to purchase additional ordinary shares |
| | |
|
| | |
Percentage
of total voting power after the offering |
| ||||||||||||||||||||||||
|
Name of
beneficial owner |
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |||||||
|
5% or Greater Shareholders
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
|
|
Galileo Quattordici S.à r.l.(1)
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Baillie Gifford Overseas Limited(2)
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Executive Officers and Directors
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Luca Ferrari
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Francesco Mancone
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Enrico Martinelli
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Francesco Patarnello
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Ignacio José Pereira
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Davide Giorgio Andrea Scarpazza
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Matteo Danieli
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Joshua James Motta
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Robert J. Mylod Jr.
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Donald D. O'Neal
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Leah Schwartz
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
Stephen Sinwell
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
|
| | |
Shares beneficially owned prior to the
offering |
| | |
|
| | |
|
| | |
|
| | |
Shares beneficially
owned after this offering |
| | |
|
| ||||||||||||||||||||||||||||||||
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
Ordinary shares
|
| | |
Class A
shares |
| | |
|
| ||||||||||||||||
|
|
| | |
Ordinary
shares |
| | |
Class A
shares |
| | |
Percentage
of total voting power prior to the offering |
| | |
Ordinary
shares offered hereby |
| | |
No exercise
of underwriters’ option to purchase additional ordinary shares |
| | |
Full exercise of
underwriters’ option to purchase additional ordinary shares |
| | |
|
| | |
Percentage
of total voting power after the offering |
| ||||||||||||||||||||||||
|
Name of
beneficial owner |
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |
Number
|
| | |
%
|
| | |||||||
|
Paola Tagliavini
|
| | |
|
| | |
%
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
| | |
%
|
| | |
|
|
|
All executive officers and directors as a group (11 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 | | | | 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 | |
|
|
| | |
Italian law
|
| | |
Delaware law
|
|
| | | | | 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. | | | | 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.
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.
|
| | | The annual shareholder meeting is held at the place, date, and time designated by the board 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
|
| | | |
|
|
| | |
Italian law
|
| | |
Delaware 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 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.
|
| | | 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. | |
|
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 | | | | 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 | |
|
|
| | |
Italian law
|
| | |
Delaware law
|
|
| | | | | 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. | | | | 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 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
|
| | | |
|
|
| | |
Italian law
|
| | |
Delaware law
|
|
| | | | | 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 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. | | | | 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 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. The company’s external auditors must issue an opinion on whether the subscription price is fair. Preemption rights may also be | | | | 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
|
|
| | | | | limited when newly issued shares are offered to employees 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 cash, 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 | | | | Delaware law does not set out a specific statutory standard of | |
|
|
| | |
Italian law
|
| | |
Delaware law
|
|
| | | | |
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:
•
Registering the company with the business register and keeping the registered information up to date
•
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
|
| | |
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 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.
|
|
|
|
| | |
Italian law
|
| | |
Delaware law
|
|
|
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 | | | | 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. | |
|
|
| | |
Italian law
|
| | |
Delaware law
|
|
| | | | | which directors have the power to represent the company. | | | | | |
|
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. | |
|
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
|
| | |
|
|
| | | |
|
| |
| | | |
|
| |
| Total | | | |
|
|
| |
|
| | |
Paid by the Company
|
| | |
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
|
| | | $ | | | | * | |
|
FINRA filing fee
|
| | |
|
| | | * | |
|
Stock exchange listing fee
|
| | |
|
| | | * | |
|
Legal fees and expenses
|
| | |
|
| | | * | |
|
Accounting fees and expenses
|
| | |
|
| | | * | |
|
Miscellaneous costs
|
| | |
|
| | | * | |
|
Total
|
| | |
|
| | | * | |
| | | | | | | F-3 | | | |
| | | | | | | F-5 | | | |
| | | | | | | F-6 | | | |
| | | | | | | F-7 | | | |
| | | | | | | F-8 | | | |
| | | | | | | F-9 | | | |
| | | | | | | F-10 | | |
| | | | | | | F-59 | | | |
| | | | | | | F-61 | | | |
| | | | | | | F-62 | | | |
| | | | | | | F-63 | | | |
| | | | | | | F-64 | | | |
| | | | | | | F-65 | | |
| | | | | | | F-82 | | | |
| | | | | | | F-83 | | | |
| | | | | | | F-84 | | | |
| | | | | | | F-85 | | | |
| | | | | | | F-86 | | | |
| | | | | | | F-87 | | | |
| | | | | | | F-88 | | |
| | | | | | | F-114 | | | |
| | | | | | | F-115 | | | |
| | | | | | | F-116 | | | |
| | | | | | | F-117 | | | |
| | | | | | | F-118 | | | |
| | | | | | | F-119 | | |
| |
|
| | |
As of December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands, except share counts
|
| |||||||||||||||||
| |
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
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Current liabilities
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
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
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Shareholders’ equity:
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Common stock (implicit par value €0.001 for 2023 and €0.01 for 2024 and 2025): 1,236,717,600,
1,327,212,490 and 135,762,622 shares authorized as of December 31, 2023, 2024 and 2025, respectively; 1,215,651,200, 1,308,348,090 and 1,339,082,720 shares issued and 1,057,636,000, 1,155,328,340 and 1,193,484,800 shares outstanding as of December 31, 2023, 2024 and 2025 respectively Issued shares consisted of: 2023: Class A 650,228,600; Class B 74,114,000; Class C 125,158,000; Class X-1 203,670,600; Class X-2 17,289,000; Class X-3 145,191,000 2024: Class A 634,370,950; Class B 78,891,200; Class C 240,845,360; Class X-1 182,974,700; Class X-2 30,957,000; Class X-3 140,308,880 2025: Class A 620,481,370; Class B 63,136,420; Class C 319,360,710; Class X-1 151,908,240; Class X-2 50,892,380; Class X-3 133,303,600 |
| | | | | 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: 158,015,200, 153,019,750, and 145,597,920 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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands, except per-share amounts
|
| |||||||||||||||||
| | 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
|
| | |
|
| | |
|
| | |
|
| |||||||||
| | Basic | | | | | | 0.16 | | | | | | | 0.08 | | | | |
(0.00)
|
| |||
| | Diluted | | | | | | 0.15 | | | | | | | 0.07 | | | | |
(0.00)
|
| |||
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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 income(1)
|
| | | | | — | | | | | | | (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 stock(1)
|
| | |
|
| | |
|
| | |
|
| | |
Treasury stock at cost
|
| | |
|
| | |
|
| | |
|
| ||||||||||||||||||||||||||||||||||||||
| |
|
| | |
Shares(3)
|
| | |
Amounts
|
| | |
Additional
paid-in capital |
| | |
Accumulated
other comprehensive income / (loss) |
| | |
Retained
earnings |
| | |
Shares(3)
|
| | |
Amounts
|
| | |
Total Bending
Spoons shareholders’ equity |
| | |
Non-controlling
interests |
| | |
Total
shareholders’ equity |
| ||||||||||||||||||||||||||||||
| |
|
| | |
$ thousands, except share counts
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
Balance as of January 1, 2023
|
| | | | | 971,097,400 | | | | | | | 111 | | | | | | | 26,485 | | | | | | | (7,032) | | | | | | | 74,486 | | | | | | | (12,791,600) | | | | | | | — | | | | | | | 94,050 | | | | | | | 110 | | | | | | | 94,160 | | |
| |
Paid-in capital increase
|
| | | | | 89,892,200 | | | | | | | 10 | | | | | | | 73,576 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 73,586 | | | | | | | — | | | | | | | 73,586 | | |
| |
Equity compensation expense(2)
|
| | | | | — | | | | | | | — | | | | | | | 14,900 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 14,900 | | | | | | | — | | | | | | | 14,900 | | |
| |
Stock option exercise and stock unit assignment
|
| | | | | 4,661,600 | | | | | | | 0 | | | | | | | 145 | | | | | | | — | | | | | | | — | | | | | | | 4,834,200 | | | | | | | — | | | | | | | 145 | | | | | | | — | | | | | | | 145 | | |
| |
Treasury stock issuance
|
| | | | | 150,000,000 | | | | | | | 16 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (150,000,000) | | | | | | | (16) | | | | | | | — | | | | | | | — | | | | |
|
| |||
| |
Other transactions with shareholders
|
| | | | | — | | | | | | | — | | | | | | | 91 | | | | | | | — | | | | | | | — | | | | | | | (57,800) | | | | | | | (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
|
| | | | | 1,215,651,200 | | | | | | | 137 | | | | | | | 115,197 | | | | | | | (13,469) | | | | | | | 235,259 | | | | | | | (158,015,200) | | | | | | | (34) | | | | | | | 337,090 | | | | | | | 130 | | | | | | | 337,220 | | |
| |
Paid-in capital increase
|
| | | | | 90,393,290 | | | | | | | 1,294 | | | | | | | 193,700 | | | | | | | — | | | | | | | — | | | | | | | 314,930 | | | | | | | — | | | | | | | 194,994 | | | | | | | — | | | | | | | 194,994 | | |
| |
Equity compensation expense (2)
|
| | | | | — | | | | | | | — | | | | | | | 25,683 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 25,683 | | | | | | | — | | | | | | | 25,683 | | |
| |
Stock option exercise and stock unit assignment
|
| | | | | 2,303,600 | | | | | | | — | | | | | | | 157 | | | | | | | — | | | | | | | — | | | | | | | 4,680,520 | | | | | | | — | | | | | | | 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
|
| | | | | 1,308,348,090 | | | | | | | 1,431 | | | | | | | 334,737 | | | | | | | (24,686) | | | | | | | 324,773 | | | | | | | (153,019,750) | | | | | | | (34) | | | | | | | 636,221 | | | | | | | 528 | | | | | | | 636,749 | | |
| |
Paid-in capital increase
|
| | | | | 30,513,730 | | | | | | | 36 | | | | | | | 270,944 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 270,980 | | | | | | | — | | | | | | | 270,980 | | |
| |
Equity compensation expense(2)
|
| | | | | — | | | | | | | — | | | | | | | 55,523 | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 55,523 | | | | | | | — | | | | | | | 55,523 | | |
| |
Stock option exercise and stock unit assignment
|
| | | | | 220,900 | | | | | | | — | | | | | | | 418 | | | | | | | — | | | | | | | — | | | | | | | 7,167,200 | | | | | | | — | | | | | | | 418 | | | | | | | — | | | | | | | 418 | | |
| |
Other transactions with shareholders
|
| | | | | — | | | | | | | — | | | | | | | 1,131 | | | | | | | — | | | | | | | — | | | | | | | 254,630 | | | | | | | 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
|
| | | | | 1,339,082,720 | | | | | | | 1,467 | | | | | | | 662,753 | | | | | | | 6,007 | | | | | | | 324,636 | | | | | | | (145,597,920) | | | | | | | — | | | | | | | 994,863 | | | | | | | — | | | | | | | 994,863 | | |
| |
|
| | |
Years ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| | 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
|
| ||||||||||||||||||||
| |
|
| | |
Total
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| ||||||||||||
| |
|
| | |
|
| | |
$ thousands
|
| ||||||||||||||||||||
| |
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
|
| ||||||||||||||||||||
| |
|
| | |
Total
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| ||||||||||||
| |
|
| | |
|
| | |
$ thousands
|
| ||||||||||||||||||||
| |
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
|
| ||||||||||||||||||||
| |
|
| | |
Total
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| ||||||||||||
| |
|
| | |
|
| | |
$ thousands
|
| ||||||||||||||||||||
| |
Financial assets
|
| | |
|
| | |
|
| ||||||||||||||||||||
| |
Non-marketable securities
|
| | | | | 119 | | | | | | | — | | | | | | | — | | | | | | | 119 | | |
| |
Derivative financial instruments
|
| | | | | 202 | | | | |
|
| | | | | 202 | | | | | | | — | | | |||
| |
Other investments
|
| | | | | 443 | | | | | | | — | | | | | | | — | | | | | | | 443 | | |
| |
|
| | |
|
| | |
As of December 31, 2025
|
| ||||||||||||||||||||
| |
|
| | |
Total
|
| | |
Level 1
|
| | |
Level 2
|
| | |
Level 3
|
| ||||||||||||
| |
|
| | |
|
| | |
$ thousands
|
| ||||||||||||||||||||
| |
Total financial assets
|
| | | | | 764 | | | | | | | — | | | | | | | 202 | | | | | | | 563 | | |
| |
Financial liabilities
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
| |
Derivative financial instruments
|
| | | | | 13,218 | | | | | | | — | | | | | | | 13,218 | | | | | | | — | | |
| |
Total financial liabilities
|
| | | | | 13,218 | | | | | | | — | | | | | | | 13,218 | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | ||||||||||||
|
|
| | |
As of December 31,
|
| |||||||||||||||||
|
Balance sheet classification
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
|
|
| | |
$ thousands
|
| |||||||||||||||||
|
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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 | | |
| |
|
| | |
As of December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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 | | |
| |
Other payables
|
| | | | | 2,406 | | | | | | | 6,875 | | | | | | | 9,115 | | |
| |
Total accrued and other current liabilities
|
| | | | | 31,066 | | | | | | | 76,192 | | | | | | | 165,951 | | |
| | | | | | | | | | | | | | | | |||||||||
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 161,387 | | |
| |
Intellectual properties(1)
|
| | | | | 8,577 | | |
| |
Customer base(1)
|
| | | | | 66,909 | | |
| |
Other intangible assets(1)
|
| | | | | 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 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| |
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 | | |
| | |||||||||
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 211,559 | | |
| |
Intellectual properties(1)
|
| | | | | 11,436 | | |
| |
Customer base(1)
|
| | | | | 77,966 | | |
| |
Other intangible assets(1)
|
| | | | | 21,905 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| |
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 | | |
| | |||||||||
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 334,113 | | |
| |
Intellectual properties(1)
|
| | | | | 29,307 | | |
| |
Customer base(1)
|
| | | | | 119,748 | | |
| |
Other intangible assets(1)
|
| | | | | 42,419 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| |
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 | | |
| | |||||||||
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 469,086 | | |
| |
Intellectual properties(1)
|
| | | | | 30,678 | | |
| |
Customer base(1)
|
| | | | | 222,886 | | |
| |
Other intangible assets(1)
|
| | | | | 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 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 158,947 | | |
| |
Intellectual properties(1)
|
| | | | | 13,977 | | |
| |
Customer base(1)
|
| | | | | 74,601 | | |
| |
Other intangible assets(1)
|
| | | | | 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 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Goodwill | | | | | | 1,039,478 | | |
| |
Intellectual properties(1)
|
| | | | | 30,930 | | |
| |
Customer base(1)
|
| | | | | 169,478 | | |
| |
Other intangible assets(1)
|
| | | | | 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,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2025
|
| ||||||
| |
|
| | |
$ thousands
|
| ||||||||||
| | Revenues | | | | | | 1,445,650 | | | | | | | 1,761,916 | | |
| |
Net income (loss)
|
| | | | | (32,555) | | | | | | | 9,143 | | |
| |
|
| | |
Goodwill
|
| |||
| |
|
| | |
$ thousands
|
| |||
| |
Balance as of January 1, 2023
|
| | | | | 2,239 | | |
| |
Goodwill acquired during the year(1)
|
| | | | | 161,387 | | |
| |
Impairment losses
|
| | | | | — | | |
| |
Foreign exchange translation
|
| | | | | 238 | | |
| |
Gross amount
|
| | | | | 163,863 | | |
| |
Accumulated impairment losses
|
| | | | | — | | |
| |
|
| | |
Goodwill
|
| |||
| |
|
| | |
$ thousands
|
| |||
| |
Balance as of December 31, 2023
|
| | | | | 163,863 | | |
| |
Goodwill acquired during the year(1)
|
| | | | | 545,672 | | |
| |
Impairment losses(2)
|
| | | | | (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 year(1)
|
| | | | | 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 |
| ||||||||||||||||||||
| |
|
| | |
Gross carrying
value |
| | |
Accumulated
amortization |
| | |
Net book
value |
| | |||||||||||||||
| |
|
| | |
$ thousands
|
| | |
|
| ||||||||||||||||||||
| |
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 |
| ||||||||||||||||||||
| |
|
| | |
Gross carrying
value |
| | |
Accumulated
amortization |
| | |
Net book
value |
| | |||||||||||||||
| |
|
| | |
$ thousands
|
| | |
|
| ||||||||||||||||||||
| |
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 |
| ||||||||||||||||||||
| |
|
| | |
Gross carrying
value |
| | |
Accumulated
amortization |
| | |
Net book
value |
| | |||||||||||||||
| |
|
| | |
$ thousands
|
| | |
|
| ||||||||||||||||||||
| |
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
|
| |||||||||||||||||
| |
|
| | |
Intellectual
properties, net |
| | |
Customer
base, net |
| | |
Other intangible
assets, net |
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| | 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 | | |
|
|
| | |
|
| | |
As of December 31,
|
| |||||||||||||||||
|
Leases
|
| | |
Balance sheet classification
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
|
|
| | |
|
| | |
$ thousands
|
| |||||||||||||||||
|
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
Operating lease expense
|
| | | | | 4,299 | | | | | | | 4,128 | | | | | | | 8,488 | | |
| |
Variable lease expense and other
|
| | | | | 2,113 | | | | | | | 1,812 | | | | | | | 3,254 | | |
| |
Total lease expense(1)
|
| | | | | 6,412 | | | | | | | 5,940 | | | | | | | 11,742 | | |
| |
|
| | |
As of December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
Operating cash flows for operating leases
|
| | | | | 4,674 | | | | | | | 4,475 | | | | | | | 8,329 | | |
| |
|
| | |
Outstanding principal amount as of December 31,
|
| | |
|
| ||||||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
|
| ||||||||||||
| |
|
| | |
$ thousands
|
| | |
|
| ||||||||||||||||||||
| |
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) | | |
| |
Credit 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 | | | | | | | — | | | | | | | — | | | | |
|
| |||
| |
Credit 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 | | | | | | | — | | | | | | | — | | | | |
|
| |||
| |
|
| | |
Outstanding principal amount as of December
31, |
| | |
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| | |
|
| |||||||||
| |
|
| | |
$ thousands
|
| | |
|
| |||||||||||||||||
| |
Banco BPM n. 0454883485(a)
|
| | | | | 4,605 | | | | | | | — | | | | | | | — | | | | |
|
|
| |
Credito Emiliano n. 322/7508916(a)
|
| | | | | 2,021 | | | | | | | — | | | | | | | — | | | | |
|
|
| |
Credit Agricole Italia n. 40022701393081(a)
|
| | | | | 3,382 | | | | | | | — | | | | | | | — | | | | |
|
|
| |
Credit 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 | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | |||||||||
| |
|
| | |
As of December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 2026 | | | | | | 407,169 | | |
| | 2027 | | | | | | 407,169 | | |
| |
|
| | |
As of December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 2028 | | | | | | 395,419 | | |
| | 2029 | | | | | | 372,654 | | |
| | 2030 | | | | | | 183,593 | | |
| | Thereafter | | | | | | 939,772 | | |
| |
|
| | | | | 2,705,776 | | |
| | |||||||||
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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
|
| |||
| |
|
| | |
Units(1)
|
| |||
| | Shares by class: | | | |
|
| |||
| |
Class A
|
| | | | | 620,481,370 | | |
| |
Class B
|
| | | | | 63,136,420 | | |
| |
Class C
|
| | | | | 319,360,710 | | |
| |
Class X-1
|
| | | | | 151,908,240 | | |
| |
Class X-2
|
| | | | | 50,892,380 | | |
| |
Class X-3
|
| | | | | 133,303,600 | | |
| |
Share capital
|
| | | | | 1,339,082,720 | | |
| |
|
| | |
Gains and
losses on cash flow hedges |
| | |
Foreign
currency items |
| | |
Total
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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 expense(1)
|
| | | | | 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, 2023(1)
|
| | | | | 2,492,200 | | | | | | | 0.25 | | |
| | Vested | | | | | | (2,374,000) | | | | | | | 0.25 | | |
| | Granted | | | | | | — | | | | | | | — | | |
| |
|
| | |
Number of
stock units |
| | |
Weighted-average per-unit
fair value on the grant date |
| ||||||
| |
|
| | |
|
| | |
$
|
| ||||||
| | Canceled | | | | | | (12,000) | | | | | | | 0.25 | | |
| |
Unvested as of December 31, 2024
|
| | | | | 106,200 | | | | | | | 0.25 | | |
| | Vested | | | | | | (106,200) | | | | | | | 0.25 | | |
| | 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, 2023(1)
|
| | | | | 59,642,400 | | | | | | | 0.53 | | |
| | Exercised | | | | | | (4,640,120) | | | | | | | 0.89 | | |
| | Granted | | | | | | 12,139,720 | | | | | | | 2.29 | | |
| | Canceled | | | | | | (645,130) | | | | | | | 1.09 | | |
| |
Balance as of December 31, 2024
|
| | | | | 66,496,870 | | | | | | | 0.97 | | |
| | Exercised | | | | | | (7,005,280) | | | | | | | 0.70 | | |
| | Granted | | | | | | 7,463,100 | | | | | | | 3.81 | | |
| | Canceled | | | | | | (610,540) | | | | | | | 1.58 | | |
| |
Balance as of December 31, 2025
|
| | | | | 66,344,150 | | | | | | | 1.19 | | |
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$, except percentages and years
|
| |||||||||||||||||
| |
Weighted-average per-option fair value(1)
|
| | | | | 0.71 | | | | | | | 2.29 | | | | | | | 3.81 | | |
| |
Weighted average of key assumptions:
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Share price(1)
|
| | | | | 0.78 | | | | | | | 2.44 | | | | | | | 4.04 | | |
| |
Strike price(1)
|
| | | | | 0.05 | | | | | | | 0.17 | | | | | | | 0.27 | | |
| |
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
warrants |
| | |
Weighted-average per-warrant
fair value on the grant date |
| ||||||
| |
|
| | |
|
| | |
$
|
| ||||||
| |
Balance as of December 31, 2023(1)
|
| | | | | 4,000,000 | | | | | | | 0.34 | | |
| | Exercised | | | | | | — | | | | | | | — | | |
| | Granted(2) | | | | | | 1,114,700 | | | | | | | 1.96 | | |
| | Canceled | | | | | | — | | | | | | | — | | |
| |
Balance as of December 31, 2024
|
| | | | | 5,114,700 | | | | | | | 0.69 | | |
| | Exercised(3) | | | | | | (114,700) | | | | | | | 3.72 | | |
| | Granted(4) | | | | | | 3,000,000 | | | | | | | 6.95 | | |
| | Canceled | | | | | | — | | | | | | | — | | |
| |
Balance as of December 31, 2025
|
| | | | | 8,000,000 | | | | | | | 3.00 | | |
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$, except percentages and years
|
| |||||||||||||||||
| |
Weighted-average per-warrant fair value(1)
|
| | | | | 0.34 | | | | | | | 1.96 | | | | | | | 6.95 | | |
| |
Weighted average of key assumptions:
|
| | |
|
| | |
|
| | |
|
| |||||||||
| |
Share price(1)
|
| | | | | 0.68 | | | | | | | 2.58 | | | | | | | 7.77 | | |
| |
Strike price(1)
|
| | | | | 0.82 | | | | | | | 0.75 | | | | | | | 0.87 | | |
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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% | | |
| |
|
| | |
As of December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 2026 | | | | | | 144 | | |
| | 2027 | | | | | | 109 | | |
| | 2028 | | | | | | 133 | | |
| | 2029 | | | | | | 157 | | |
| | 2030 | | | | | | 183 | | |
| | Thereafter | | | | | | 3,134 | | |
| |
Total defined benefit plan obligations
|
| | | | | 3,860 | | |
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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
|
| ||||||||||||||||||||
| |
|
| | |
$, except per share amounts
|
| ||||||||||||||||||||
| |
|
| | |
Class A
|
| | |
Class B
|
| | |
Class C
|
| | |
Class X-1
|
| | |
Class X-2
|
| | |
Consolidated(3)
|
|
| | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| |
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 share(1)
|
| | |
664,643,640
|
| | |
79,241,790
|
| | |
51,442,830
|
| | |
197,280,550
|
| | |
5,340,590
|
| | |
997,949,400
|
|
| |
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
|
| | |
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 share(1)
|
| | |
664,643,640
|
| | |
79,241,790
|
| | |
51,442,830
|
| | |
197,280,550
|
| | |
5,340,590
|
| | |
997,949,400
|
|
| |
Effect of dilution on the number of shares(2)
|
| | |
—
|
| | |
—
|
| | |
—
|
| | |
2,361,520
|
| | |
48,145,260
|
| | |
50,506,780
|
|
| |
Shares used in the computation of diluted earnings per share(1)
|
| | |
664,643,640
|
| | |
79,241,790
|
| | |
51,442,830
|
| | |
199,642,070
|
| | |
53,485,850
|
| | |
1,048,456,180
|
|
| |
Diluted earnings per share
|
| | |
0.15
|
| | |
0.15
|
| | |
0.15
|
| | |
0.15
|
| | |
0.15
|
| | |
0.15
|
|
| |
|
| | |
Year ended December 31, 2024
|
| ||||||||||||||||||||
| |
|
| | |
$, except per share amounts
|
| ||||||||||||||||||||
| |
|
| | |
Class A
|
| | |
Class B
|
| | |
Class C
|
| | |
Class X-1
|
| | |
Class X-2
|
| | |
Consolidated(3)
|
|
| | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| |
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 share(1)
|
| | |
642,100,840
|
| | |
78,420,020
|
| | |
201,163,990
|
| | |
179,261,930
|
| | |
24,698,200
|
| | |
1,125,644,980
|
|
| |
|
| | |
Year ended December 31, 2024
|
| ||||||||||||||||||||||||||||||||||||||
| |
|
| | |
$, except per share amounts
|
| ||||||||||||||||||||||||||||||||||||||
| |
|
| | |
Class A
|
| | |
Class B
|
| | |
Class C
|
| | |
Class X-1
|
| | |
Class X-2
|
| | |
Consolidated(3)
|
| ||||||||||||||||||
| |
Basic earnings per share
|
| | | | | 0.08 | | | | | | | 0.08 | | | | | | | 0.08 | | | | | | | 0.08 | | | | | | | 0.08 | | | | | | | 0.08 | | |
| | | | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |||||||||||||||||||
| |
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 share(1) |
| | | | | 642,100,840 | | | | | | | 78,420,020 | | | | | | | 201,163,990 | | | | | | | 179,261,930 | | | | | | | 24,698,200 | | | | | | | 1,125,644,980 | | |
| |
Effect of dilution the number of shares(2)
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | 114,540 | | | | | | | 68,576,950 | | | | | | | 68,691,490 | | |
| |
Shares used in the computation of diluted earnings per share(1)
|
| | | | | 642,100,840 | | | | | | | 78,420,020 | | | | | | | 201,163,990 | | | | | | | 179,376,470 | | | | | | | 93,275,150 | | | | | | | 1,194,336,470 | | |
| |
Diluted earnings per share
|
| | | | | 0.07 | | | | | | | 0.07 | | | | | | | 0.07 | | | | | | | 0.07 | | | | | | | 0.07 | | | | | | | 0.07 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||
| |
|
| | |
Year ended December 31, 2025
|
| ||||||||||||||||||||||||||||||||||||||
| |
|
| | |
$ except per share amounts
|
| ||||||||||||||||||||||||||||||||||||||
| |
|
| | |
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 share(1)
|
| | | | | 632,009,487 | | | | | | | 68,114,075 | | | | | | | 262,119,515 | | | | | | | 164,816,477 | | | | | | | 34,938,481 | | | | | | | 1,161,998,035 | | |
| |
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 share(1)
|
| | | | | 632,009,487 | | | | | | | 68,114,075 | | | | | | | 262,119,515 | | | | | | | 164,816,477 | | | | | | | 34,938,481 | | | | | | | 1,161,998,035 | | |
| |
Effect of dilution on the number of shares(2)
|
| | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | |
| |
Shares used in the computation of diluted
earnings per share(2) |
| | | | | 632,009,487 | | | | | | | 68,114,075 | | | | | | | 262,119,515 | | | | | | | 164,816,477 | | | | | | | 34,938,481 | | | | | | | 1,161,998,035 | | |
| |
Diluted earnings per share
|
| | |
(0.00)
|
| | |
(0.00)
|
| | |
(0.00)
|
| | |
(0.00)
|
| | |
(0.00)
|
| | |
(0.00)
|
| ||||||||||||||||||
| |
|
| | |
Year ended December 31,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| | 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,
|
| ||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| ||||||
| |
|
| | |
$ thousands
|
| ||||||||||
| | 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 | | |
| |
|
| | |
Year ended December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 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) | | |
| |
|
| | |
Year ended December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| |
Foreign – Other
|
| | | | | 184,061 | | |
| |
Total deferred
|
| | | | | 76,407 | | |
| |
Income tax expense (benefit)
|
| | | | | 111,382 | | |
| |
|
| | |
Year ended December 31, 2025
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | Federal (national) – IRES | | | |
|
| |||
| |
State and regional – IRAP
|
| | | | | 395 | | |
| |
Foreign – Nederlands
|
| | | | | 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,
|
| ||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| ||||||
| |
|
| | |
$ thousands, except percentages
|
| ||||||||||
| |
Income before tax
|
| | | | | 57,509 | | | | | | | 104,837 | | |
| |
Primary tax rate(1)
|
| | | | | 24% | | | | | | | 24% | | |
| |
Tax provision calculated according to the Company’s primary tax rate
|
| | | | | 13,802 | | | | | | | 25,161 | | |
| |
Foreign tax effect(2)
|
| | | | | 958 | | | | | | | (551) | | |
| |
Deferred tax benefit as result of asset revaluation(3)
|
| | | | | (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 taxes(4)
|
| | | | | (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 | | |
| |
|
| | |
Year ended December 31, 2025
|
| ||||||||||
| |
|
| | |
$ thousands, except percentages
|
| ||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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 carryforwards(3)
|
| | | | | 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 | | |
| |
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 taxes(4)
|
| | | | | — | | | | | | | — | | | | | | | 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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ Thousands
|
| |||||||||||||||||
| |
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,
|
| |||||||||||||||||
| |
|
| | |
2023
|
| | |
2024
|
| | |
2025
|
| |||||||||
| |
|
| | |
$ thousands
|
| |||||||||||||||||
| | 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 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 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 | | |
| |
|
| | |
Fair value
|
| |||
| |
|
| | |
$ thousands
|
| |||
| | 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 | | |
| | | | |
Page
|
| |||
| | | | | | F-59 | | | |
| | | | | | F-61 | | | |
| | | | | | F-62 | | | |
| | | | | | F-63 | | | |
| | | | | | F-64 | | | |
| | | | | | F-65 | | | |
| |
|
| | |
Year Ended December 31,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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) | | |
| |
|
| | |
Net
Parent Investment |
| | |
Accumulated
other comprehensive income (loss) |
| | |
Total
Equity (Deficit) |
| |||||||||
| |
|
| | |
(dollars in thousands)
|
| |||||||||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| | 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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
United States
|
| | | | $ | 620,393 | | | | | | $ | 599,294 | | |
| | International | | | | | | 12,972 | | | | | | | 12,671 | | |
| |
Revenues
|
| | | | $ | 633,365 | | | | | | $ | 611,965 | | |
| |
|
| | |
Year ended December 31,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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) | | |
| |
|
| | |
(dollars in 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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
Accounts payable
|
| | | | $ | 1,235 | | | | | | $ | 6,899 | | |
| |
Accrued employee obligations
|
| | | | | 11,076 | | | | | | | 8,932 | | |
| |
Accrued contract services
|
| | | | | 5,639 | | | | | | | 9,566 | | |
| |
|
| | |
As of December 31,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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 | | |
| | | | | | | | | | | | ||||||
| |
|
| | |
(dollars in 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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
(dollars in thousands)
|
| |||
| | 2026 | | | | | $ | 150,000 | | |
| | 2027 | | | | | | 150,000 | | |
| | 2028 | | | | | | 475,000 | | |
| | Total | | | | |
$
|
775,000
|
| |
| |
|
| | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
|
| | |
2025
|
| | |
2024
|
| |||||||||||||||||||||||||||||||||||||
| |
|
| | |
Weighted
average remaining useful life (in years) |
| | |
Gross
Amount |
| | |
Accumulated
Amortization |
| | |
Net Carrying
Value |
| | |
Gross
Amount |
| | |
Accumulated
Amortization |
| | |
Net Carrying
Value |
| |||||||||||||||||||||
| |
|
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| |
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
|
| ||||||
| |
|
| | |
Useful life (in years)
|
| | |
Original Cost
|
| | |
Original Cost
|
| ||||||
| |
|
| | |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
Capitalized software and labor
|
| | |
1 - 3
|
| | | | $ | 55,108 | | | | | | $ | 44,701 | | |
| | Other(1) | | | |
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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| | Domestic | | | | | $ | 261,322 | | | | | | $ | 197,439 | | |
| | Foreign | | | | | | (9,759) | | | | | | | (1,593) | | |
| |
Total
|
| | | | $ | 251,563 | | | | | | $ | 195,846 | | |
| |
|
| | |
Year ended December 31,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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
|
| | |
|
| ||||||||||||
| |
|
| | |
(dollars in thousands)
|
| | |
|
| ||||||||||||||||||||
| | | | | | | 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,
|
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(dollars in thousands)
|
| ||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands, except par value amounts)
|
| ||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands, except per share data)
|
| ||||||||||
| | 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,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 |
| ||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
$
|
| | |
Shares
|
| | |
$
|
| | |
Shares
|
| | |
$
|
| | |
Shares
|
| | |||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
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,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Years Ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
December 31,
|
| | |
Estimated Useful
Lives |
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| | |||||||||
| |
|
| | |
(In thousands)
|
| | |
|
| ||||||||||
| |
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 | | | | |
|
|
| |
|
| | |
December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Leasehold improvements and equipment, net:
|
| | |
|
| | |
|
| ||||||
| |
United States
|
| | | | $ | 346 | | | | | | $ | 492 | | |
| |
All other countries
|
| | | | | 110 | | | | | | | 115 | | |
| | Total | | | | | $ | 456 | | | | | | $ | 607 | | |
| |
|
| | |
Years ended
December 31, |
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Years ended
December 31, |
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Revenue:
|
| | |
|
| | |
|
| ||||||
| |
United States
|
| | | | $ | 226,790 | | | | | | $ | 223,055 | | |
| |
All other countries
|
| | | | | 190,216 | | | | | | | 194,159 | | |
| | Total | | | | | $ | 417,006 | | | | | | $ | 417,214 | | |
| |
|
| | |
December 31,
2024 |
| | |
December 31,
2023 |
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Deferred revenue
|
| | | | $ | 161,923 | | | | | | $ | 168,610 | | |
| |
Other long-term liabilities
|
| | | | | 512 | | | | | | | 1,216 | | |
| |
|
| | |
December 31,
2024 |
| | |
December 31,
2023 |
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Prepaid expenses and other current assets
|
| | | | $ | 5,451 | | | | | | $ | 5,099 | | |
| |
Other non-current assets
|
| | | | | 8,475 | | | | | | | 8,263 | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
U.S.
|
| | | | $ | 30,330 | | | | | | $ | 15,189 | | |
| |
Foreign
|
| | | | | 3,386 | | | | | | | 9,722 | | |
| |
Earnings (loss) before income taxes
|
| | | | $ | 33,716 | | | | | | $ | 24,911 | | |
| |
|
| | |
December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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) | | |
| |
|
| | |
State(b)
|
| | |
Foreign
|
| | |
Total
|
| |||||||||
| |
|
| | |
(In thousands)
|
| |||||||||||||||||
| |
Subject to expiration(a)
|
| | | | $ | 28,576 | | | | | | $ | — | | | | | | $ | 28,576 | | |
| |
Indefinite carryforward
|
| | | | | 4,733 | | | | | | | 43,544 | | | | | | | 48,277 | | |
| |
Total NOLs
|
| | | | $ | 33,309 | | | | | | $ | 43,544 | | | | | | $ | 76,853 | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| | Goodwill | | | | | $ | 245,406 | | | | | | $ | 245,406 | | |
| |
Intangible assets with definite lives, net of accumulated amortization
|
| | | | | 1,239 | | | | | | | 2,629 | | |
| |
|
| | |
December 31, 2024
|
| ||||||||||||||||||||||||
| |
|
| | |
Gross
Carrying Amount |
| | |
Accumulated
Amortization |
| | |
Net
|
| | |
Weighted
Average Useful Life (Years) |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| | |
|
| ||||||||||||||||||||
| |
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 | | |
| |
|
| | |
December 31, 2023
|
| ||||||||||||||||||||||||
| |
|
| | |
Gross
Carrying Amount |
| | |
Accumulated
Amortization |
| | |
Net
|
| | |
Weighted
Average Useful Life (Years) |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| | |
|
| ||||||||||||||||||||
| |
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 | | |
| |
|
| | |
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 |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
Assets:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
| |
Money market funds
|
| | | | $ | 287,617 | | | | | | $ | — | | | | | | $ | — | | | | | | $ | 287,617 | | |
| |
Time deposits
|
| | | | | — | | | | | | | 11,828 | | | | | | | — | | | | | | | 11,828 | | |
| | Total | | | | | $ | 287,617 | | | | | | $ | 11,828 | | | | | | $ | — | | | | | | $ | 299,445 | | |
| |
|
| | |
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 |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
Assets:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
| |
Money market funds
|
| | | | $ | 274,212 | | | | | | $ | — | | | | | | $ | — | | | | | | $ | 274,212 | | |
| |
Time deposits
|
| | | | | — | | | | | | | 6,098 | | | | | | | — | | | | | | | 6,098 | | |
| | Total | | | | | $ | 274,212 | | | | | | $ | 6,098 | | | | | | $ | — | | | | | | $ | 280,310 | | |
| |
|
| | |
Year ended
December 31, 2023 |
| |||
| |
|
| | |
(In thousands)
|
| |||
| |
Balance at beginning of period
|
| | | | $ | 7,845 | | |
| | Total net gains: | | | |
|
| |||
| |
Included in operating income:
|
| | | | | (396) | | |
| | Settlements | | | | | | (7,449) | | |
| |
Balance at end of period
|
| | | | $ | — | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Balance at beginning of period
|
| | | | $ | (699) | | | | | | $ | (831) | | |
| |
Other comprehensive (loss) income
|
| | | | | (481) | | | | | | | 132 | | |
| |
Balance at end of period
|
| | | | $ | (1,180) | | | | | | $ | (699) | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Intrinsic value
|
| | | | $ | 2,494 | | | | | | $ | 157 | | |
| |
Cash received
|
| | | | $ | 1,106 | | | | | | $ | 759 | | |
| |
|
| | |
SARs and
stock options |
| | |
Weighted
average exercise price |
| | |
Weighted
average remaining contractual term in years |
| | |
Aggregate
intrinsic value |
| ||||||||||||
| |
|
| | |
(Shares and intrinsic value in thousands)
|
| ||||||||||||||||||||||||
| |
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 | | |
| |
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 | | |
| |
|
| | |
Number of
shares |
| | |
Weighted
average grant date fair value |
| ||||||
| |
|
| | |
(Shares in thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands, except
per share data) |
| ||||||||||
| |
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 | | |
| |
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 | | |
|
|
| | |
|
| | |
December 31,
|
| ||||||||||
|
Balance Sheet Classification
|
| | |
|
| | |
2024
|
| | |
2023
|
| ||||||
|
|
| | |
|
| | |
(In thousands)
|
| ||||||||||
|
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 | | |
|
|
| | |
Years Ended December 31,
|
| ||||||||||
|
Lease Expense
|
| | |
2024
|
| | |
2023
|
| ||||||
|
|
| | |
(In thousands)
|
| ||||||||||
|
Fixed
|
| | | | $ | 4,352 | | | | | | $ | 4,449 | | |
|
Short-term
|
| | | | | 1,154 | | | | | | | 2,131 | | |
|
Variable
|
| | | | | 188 | | | | | | | 238 | | |
|
Total lease expense, net
|
| | | | $ | 5,694 | | | | | | $ | 6,818 | | |
|
|
| | |
Years ended December 31,
|
| ||||||||||
|
Lease Expense Statement of Operations Classification
|
| | |
2024
|
| | |
2023
|
| ||||||
|
|
| | |
(In thousands)
|
| ||||||||||
|
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,
|
| | |
(In 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% | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Amount of Commitment Expiration Per Period
|
| |||||||||||||||||||||||||||||||
| |
|
| | |
Less Than
1 Year |
| | |
1 – 3
Years |
| | |
3 – 5
Years |
| | |
More Than
5 Years |
| | |
Total
Amounts Committed |
| |||||||||||||||
| |
|
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||
| |
Purchase obligations
|
| | | | $ | 57,892 | | | | | | $ | 38,775 | | | | | | $ | — | | | | | | $ | — | | | | | | $ | 96,667 | | |
| |
|
| | |
December 31, 2024(a)
|
| | |
December 31, 2023(b)
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Prepaid expenses
|
| | | | $ | 15,638 | | | | | | $ | 14,395 | | |
| |
Other current assets
|
| | | | | 9,094 | | | | | | | 9,096 | | |
| |
Prepaid expenses and other current assets
|
| | | | $ | 24,732 | | | | | | $ | 23,491 | | |
| |
|
| | |
December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Years ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| | Cash received (paid) during the year for: | | | |
|
| | |
|
| ||||||
| |
Interest payments
|
| | | | $ | — | | | | | | $ | (151) | | |
| |
Income tax payments
|
| | | | | (7,293) | | | | | | | (1,434) | | |
| |
Income tax refunds
|
| | | | $ | 24 | | | | | | $ | 125 | | |
| |
|
| | |
Year ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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 | | |
| |
|
| | |
Year ended December 31,
|
| ||||||||||
| |
|
| | |
2024
|
| | |
2023
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| | 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 | | |
| |
|
| | |
September 30,
2025 |
| | |
December 31,
2024 |
| ||||||
| |
|
| | |
(In thousands, except par value
amounts) |
| ||||||||||
| |
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands, except per share data)
|
| ||||||||||||||||||||||||
| | 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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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 | | |
| |
|
| | |
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
|
| | |||||||||||||||||||||||||||||||||||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
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 | | |
| |
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, |
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
Revenue:
|
| | |
|
| | |
|
| | |
|
| | |
|
| ||||||||||||
| |
United States
|
| | | | $ | 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 | | |
| |
|
| | |
September 30,
2025 |
| | |
December 31,
2024 |
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Deferred revenue
|
| | | | $ | 167,712 | | | | | | $ | 161,923 | | |
| |
Other long-term liabilities
|
| | | | | 59 | | | | | | | 512 | | |
| |
|
| | |
September 30,
2025 |
| | |
December 31,
2024 |
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Prepaid expenses and other current assets
|
| | | | $ | 5,503 | | | | | | $ | 5,451 | | |
| |
Other non-current assets
|
| | | | | 7,430 | | | | | | | 8,475 | | |
| |
|
| | |
September 30, 2025
|
| ||||||||||||||||||||||||
| |
|
| | |
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 |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
Money market funds
|
| | | | $ | 284,105 | | | | | | $ | — | | | | | | $ | — | | | | | | $ | 284,105 | | |
| |
Time deposits
|
| | | | | — | | | | | | | 11,840 | | | | | | | — | | | | | | | 11,840 | | |
| | Total | | | | | $ | 284,105 | | | | | | $ | 11,840 | | | | | | $ | — | | | | | | $ | 295,945 | | |
| |
|
| | |
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 |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands, except per share data)
|
| ||||||||||||||||||||||||
| |
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 | | |
| |
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) | | |
| |
|
| | |
Three Months Ended
September 30, |
| | |
Nine Months Ended
September 30, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands, except per share data)
|
| ||||||||||||||||||||||||
| |
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 | | |
| | | | | | | | | | | | | | | | | | | | ||||||||||||
| |
|
| | |
September 30,
2025(a) |
| | |
December 31,
2024(a) |
| | |
September 30,
2024(a)(b) |
| | |
December 31,
2023(b) |
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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, |
| ||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Balance at beginning of period
|
| | | | $ | 2,404 | | | | | | $ | 2,728 | | |
| |
Provision for credit losses
|
| | | | | 373 | | | | | | | 344 | | |
| |
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
|
| | |
September 30,
2025 |
| | |
December 31,
2024 |
| ||||||
|
|
| | |
(In thousands)
|
| ||||||||||
|
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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 | | |
| |
|
| | |
September 30,
2025 |
| | |
December 31,
2024 |
| ||||||
| |
|
| | |
(In thousands)
|
| ||||||||||
| |
Leasehold improvements and equipment, net:
|
| | |
|
| | |
|
| ||||||
| |
United States
|
| | | | $ | 386 | | | | | | $ | 346 | | |
| |
All other countries
|
| | | | | 66 | | | | | | | 110 | | |
| | Total | | | | | $ | 452 | | | | | | $ | 456 | | |
| |
|
| | |
Three Months Ended
September 30, |
| | |
Nine Months Ended
September 30, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| |
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, |
| ||||||||||||||||||||
| |
|
| | |
2025
|
| | |
2024
|
| | |
2025
|
| | |
2024
|
| ||||||||||||
| |
|
| | |
(In thousands)
|
| ||||||||||||||||||||||||
| | 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 |
|
| |
|
| | |
|
| | |
|
|
| |
|
| | |
|
| | |
|
|
| |
*listed in alphabetical order
|
| ||||||||
| |
Exhibit No.
|
| | |
Description
|
|
| |
1.1*
|
| | | Form of Underwriting Agreement | |
| |
3.1*
|
| | | Form of Bylaws of the Registrant, to be in effect upon completion of this offering | |
| |
4.1*
|
| | | Specimen Ordinary Share Certificate of the Registrant | |
| |
4.2*
|
| | | Form of Registration Rights Agreement by and among the Registrant and certain shareholders of the Registrant | |
| |
5.1*
|
| | | Opinion of Latham & Watkins LLP, counsel to the Registrant, as to the validity of the ordinary shares (including consent) | |
| |
10.1+*
|
| | | Form of Indemnification Agreement | |
| |
10.2+*
|
| | | Stock Option Plans | |
| |
10.3+*
|
| | | Form of 2026 Equity Compensation Plan, to be in effect upon completion of this offering | |
| |
10.4
|
| | | Senior Facilities Agreement originally dated July 30, 2024, between, among others, Bending Spoons Operations S.p.A., Banco BPM S.p.A., BNP Paribas Italian Branch, Intesa Sanpaolo S.p.A., Banca Nazionale del Lavoro S.p.A., Crédit Agricole Corporate and Investment Bank, Milan Branch, HSBC Continental Europe, Société Générale, UniCredit S.p.A., SMBC Bank EU AG, Milan Branch, and Banca IFIS S.p.A., and the other parties thereto, as subsequently supplemented, integrated, and amended by (i) the amendment agreement dated December 10, 2024 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (ii) the additional facility notice dated December 12, 2024 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (iii) the amendment agreement dated March 3, 2025 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (iv) the additional facility notice dated March 11, 2025 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (v) the consent request letter signed by Bending Spoons Operations S.p.A. on April 4, 2025 and countersigned by Intesa Sanpaolo S.p.A. on May 16, 2025, (vi) the additional facility notice dated June 18, 2025 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (vii) the additional facility notice dated June 23, 2025 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (viii) the consent request letter signed by Bending Spoons Operations S.p.A. on July 1, 2025 and countersigned by Intesa Sanpaolo S.p.A. on July 16, 2025, (ix) the additional facility notice dated October 3, 2025 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., (x) two additional facility notices each dated October 27, 2025 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A. (each as amended and restated on November 12, 2025 and on November 14, 2025), (xi) the consent request letter signed by Bending Spoons Operations S.p.A. on October 31, 2025 and countersigned by Intesa Sanpaolo S.p.A. on November 18, 2025, (xii) the consent request letter signed by Bending Spoons Operations S.p.A. on November 24, 2025 and countersigned by Intesa Sanpaolo S.p.A. on January 20, 2026, (xiii) the consent request letter signed by Bending Spoons Operations S.p.A. on March 4, 2026 and countersigned by Intesa Sanpaolo S.p.A. on April 2, 2026, (xiv) the additional facility notice dated March 25, 2026 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A., and (xv) four additional facility notices dated April 30, 2026 between, among others, Bending Spoons Operations S.p.A. and Intesa Sanpaolo S.p.A. | |
| |
10.5
|
| | | TLB Credit Agreement dated March 7, 2025, as amended on April 4, 2025, July 21, 2025, July 29, 2025, January 2, 2026, and April 20, 2026, between Bending Spoons US Inc., JPMorgan Chase Bank, N.A. and Intesa Sanpaolo S.p.A. | |
| |
10.6
|
| | | US TLA/RCF Credit Agreement dated January 2, 2026, as amended on April 20, 2026, between Bending Spoons US Inc., the lenders party thereto, JPMorgan Chase Bank, N.A. and Intesa Sanpaolo S.p.A. | |
| |
Exhibit No.
|
| | |
Description
|
|
| |
10.7
|
| | | Lease Agreement for the Milan headquarters dated December 1, 2021 between Coima SGR S.p.A. and Bending Spoons S.p.A. | |
| |
21.1
|
| | | List of subsidiaries of the Registrant | |
| |
23.1*
|
| | | Consent of Deloitte & Touche S.p.A., an independent registered public accounting firm, Independent Auditor of the Registrant | |
| |
23.2*
|
| | | Consent of Ernst & Young LLP, Independent Auditor of AOL Holdco II LLC | |
| |
23.3*
|
| | | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | |
| |
23.4*
|
| | | Consent of Ernst & Young LLP, Independent Auditor of Vimeo, Inc. | |
| |
24.1*
|
| | | Power of Attorney (included in signature page to Registration Statement) | |
| |
107*
|
| | | Calculation of Filing Fee Table | |
| | | | |
Bending Spoons S.p.A.
|
| |||||||||
| | | | | | ||||||||||
| | | | | By: | | | | | ||||||
| | | | | | | | Name: | | | | Luca Ferrari | | ||
| | | | | | | | Title: | | | |
Chair of the board of directors,
co-founder, and chief executive officer |
| ||
| |
Name
|
| | |
Title
|
|
| |
|
| | |
|
|
| |
|
| | |
Chair of the board of directors, co-founder, and chief executive officer
|
|
| | Luca Ferrari | | | |||
| |
|
| | |
Executive director, co-founder, and head of business acquisitions
|
|
| | Francesco Patarnello | | | |||
| |
|
| | |
Co-chief financial officer
|
|
| | Davide Giorgio Andrea Scarpazza | | | |||
| |
|
| | |
Co-chief financial officer and principal accounting officer
|
|
| | Enrico Martinelli | | | |||
| |
|
| | |
Director
|
|
| | Matteo Danieli | | | |||
| |
|
| | |
Director
|
|
| | Joshua James Motta | | | |||
| |
|
| | |
Director
|
|
| | Robert J. Mylod Jr. | | | |||
| |
|
| | |
Director
|
|
| | Donald D. O'Neal | | | |||
| |
|
| | |
Director
|
|
| | Leah Schwartz | | | |||
| |
|
| | |
Director
|
|
| | Stephen Sinwell | | | |||
| |
|
| | |
Director
|
|
| |
Paola Tagliavini
|
| |
| | | | |
Bending Spoons US Inc.
|
| |||||
| | | | | | ||||||
| | | | | By: | | | | | ||
| | | | | | | | Name: | | ||
| | | | | | | | Title: | | ||