- BZFD Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
BuzzFeed (BZFD) 424B3Prospectus supplement
Filed: 21 Apr 22, 4:06pm
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | vii | | | |
| | | | | viii | | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 46 | | | |
| | | | | 56 | | | |
| | | | | 75 | | | |
| | | | | 83 | | | |
| | | | | 92 | | | |
| | | | | 97 | | | |
| | | | | 104 | | | |
| | | | | 109 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | F-1 | | |
| | | Year Ended December 31, 2021 | | | Period from January 1 – December 3, 2021 | | | | | | | | | | | | | | | Year Ended December 31, 2021 | | | | | | | | |||||||||||||||
| | | BuzzFeed, Inc. (Historical) | | | 890 5th Avenue Partners, Inc. (Historical) | | | Complex Networks (Historical) | | | Transaction Accounting Adjustments (Note 2) | | | | | | | | | Pro Forma Combined | | | | | | | | |||||||||||||||
Revenue | | | | $ | 397,564 | | | | | $ | — | | | | | $ | 123,660 | | | | | $ | — | | | | | | | | | | | $ | 521,224 | | | | | | | | |
Cost and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization | | | | | 207,397 | | | | | | — | | | | | | 79,884 | | | | | | — | | | | | | | | | | | | 287,281 | | | | | | | | |
Sales and marketing | | | | | 54,981 | | | | | | — | | | | | | 19,714 | | | | | | — | | | | | | | | | | | | 74,695 | | | | | | | | |
General and administrative | | | | | 112,552 | | | | | | 9,096 | | | | | | 24,691 | | | | | | — | | | | | | | | | | | | 146,339 | | | | | | | | |
Research and development | | | | | 24,928 | | | | | | — | | | | | | 3,068 | | | | | | — | | | | | | | | | | | | 27,996 | | | | | | | | |
Depreciation and amortization | | | | | 22,860 | | | | | | — | | | | | | 9,419 | | | | | | 3,330 | | | | | | [A] | | | | | | 35,609 | | | | | | | | |
| | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total costs and expenses | | | | | 422,718 | | | | | | 9,096 | | | | | | 136,776 | | | | | | 3,330 | | | | | | | | | | | | 571,920 | | | | | | | | |
Loss from operations | | | | | (25,154) | | | | | | (9,096) | | | | | | (13,116) | | | | | | (3,330) | | | | | | | | | | | | (50,696) | | | | | | | | |
Net gain from investments held in Trust Account | | | | | — | | | | | | 15 | | | | | | — | | | | | | (15) | | | | | | [B] | | | | | | — | | | | | | | | |
Other expense,net | | | | | (2,740) | | | | | | (232) | | | | | | — | | | | | | — | | | | | | | | | | | | (2,972) | | | | | | | | |
Interest expense, net | | | | | (2,885) | | | | | | — | | | | | | (83) | | | | | | (16,757) | | | | | | [C] | | | | | | (19,725) | | | | | | | | |
Change in fair value of warrant liabilities | | | | | 4,740 | | | | | | 1,729 | | | | | | — | | | | | | — | | | | | | | | | | | | 6,469 | | | | | | | | |
Change in fair value of derivative liability | | | | | 26,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 26,745 | | | | | | | | |
Loss on disposition of subsidiaries | | | | | (1,234) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (1,234) | | | | | | | | |
Loss before income taxes | | | | | (528) | | | | | | (7,584) | | | | | | (13,199) | | | | | | (20,102) | | | | | | | | | | | | (41,413) | | | | | | | | |
Income tax benefit | | | | | (26,404) | | | | | | — | | | | | | (2,640) | | | | | | 2,640 | | | | | | [D] | | | | | | (26,404) | | | | | | | | |
Net income (loss) | | | | $ | 25,876 | | | | | $ | (7,584) | | | | | $ | (10,559) | | | | | $ | (22,742) | | | | | | | | | | | $ | (15,009) | | | | | | | | |
Net income attributable to the redeemable noncontrolling interest | | | | | 936 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 936 | | | | | | | | |
Net income attributable to the noncontrolling interests | | | | | 228 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 228 | | | | | | | | |
Net Income (loss) attributable to BuzzFeed, Inc. | | | | $ | 24,712 | | | | | $ | (7,584) | | | | | $ | (10,559) | | | | | $ | (22,742) | | | | | | | | | | | $ | (16,173) | | | | | | | | |
Net loss per Class A, Class B and Class C common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.12) | | | | | | [E] | | |
Diluted | | | | $ | (0.03) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.17) | | | | | | [E] | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 27,048 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132,154 | | | | | | [E] | | |
Diluted | | | | | 28,001 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144,154 | | | | | | [E] | | |
| | | Preliminary Fair Value | | | Weighted Average Useful Life (Years) | | | January 1, 2021 to December 3, 2021 Pro Forma Amortization Expense | | |||||||||
Trademarks & tradenames | | | | $ | 97,000 | | | | | | 15 | | | | | $ | 5,928 | | |
Customer relationships | | | | | 17,000 | | | | | | 4 | | | | | | 3,896 | | |
Developed technology | | | | | 5,100 | | | | | | 3 | | | | | | 1,558 | | |
| | | | $ | 119,100 | | | | | | | | | | | $ | 11,382 | | |
Historical amortization expense | | | | | | | | | | | | | | | | | (8,052) | | |
Pro forma adjustment | | | | | | | | | | | | | | | | $ | 3,330 | | |
| | | 2021 | | |||
Numerator: | | | | | | | |
Pro forma net loss | | | | $ | (15,009) | | |
Pro forma net income attributable to the redeemable noncontrolling interest | | | | | 936 | | |
Pro forma net income attributable to noncontrolling interests | | | | | 228 | | |
Pro forma net loss attributable to holders of Class A, Class B, and Class C common stock for basic net loss per share | | | | $ | (16,173) | | |
Add: pro forma interest on Notes | | | | | 18,077 | | |
Deduct: change in fair value of derivative liability | | | | | (26,745) | | |
Pro forma net loss attributable to holders of Class A, Class B, and Class C common stock for diluted net loss per share | | | | $ | (24,841) | | |
Denominator: | | | | | | | |
Pro forma weighted average common shares outstanding, basic | | | | | 132,154 | | |
Pro forma impact of assumed conversion of Notes | | | | | 12,000 | | |
Pro forma weighted average common shares outstanding, diluted | | | | | 144,154 | | |
Pro forma net loss per common share, basic | | | | $ | (0.12) | | |
Pro forma net loss per common share, diluted | | | | $ | (0.17) | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
GAAP | | | | | | | | | | | | | | | | | | | |
Total revenue | | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
(Loss) income from operations | | | | $ | (25,154) | | | | | $ | 12,138 | | | | | $ | (40,268) | | |
Net income (loss) | | | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Non-GAAP | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1) | | | | $ | 41,516 | | | | | $ | 30,813 | | | | | $ | (8,361) | | |
Non-Financial | | | | | | | | | | | | | | | | | | | |
Time Spent(2) | | | | | 788,584 | | | | | | 741,387 | | | | | | 618,620 | | |
—% on owned and operated properties | | | | | 35% | | | | | | 36% | | | | | | 40% | | |
—% on third-party platforms | | | | | 65% | | | | | | 64% | | | | | | 60% | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Revenue | | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization | | | | | 207,397 | | | | | | 140,290 | | | | | | 150,350 | | |
Sales and marketing | | | | | 54,981 | | | | | | 50,680 | | | | | | 79,845 | | |
General and administrative | | | | | 112,552 | | | | | | 83,061 | | | | | | 87,417 | | |
Research and development | | | | | 24,928 | | | | | | 17,669 | | | | | | 21,129 | | |
Depreciation and amortization | | | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Total costs and expenses | | | | | 422,718 | | | | | | 309,186 | | | | | | 358,191 | | |
(Loss) income from operations | | | | | (25,154) | | | | | | 12,138 | | | | | | (40,268) | | |
Other (expense) income, net | | | | | (2,740) | | | | | | 1,593 | | | | | | 1,598 | | |
Interest (expense) income, net | | | | | (2,885) | | | | | | (923) | | | | | | 1,393 | | |
Change in fair value of warrant liabilities | | | | | 4,740 | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability | | | | | 26,745 | | | | | | — | | | | | | — | | |
Loss on disposition of subsidiaries | | | | | (1,234) | | | | | | (711) | | | | | | — | | |
(Loss) income before income taxes | | | | | (528) | | | | | | 12,097 | | | | | | (37,277) | | |
Income tax (benefit) provision | | | | | (26,404) | | | | | | 941 | | | | | | (358) | | |
Net income (loss) | | | | | 25,876 | | | | | | 11,156 | | | | | | (36,919) | | |
Net income attributable to the redeemable noncontrolling interest | | | | | 936 | | | | | | 820 | | | | | | 273 | | |
Net income attributable to noncontrolling interests | | | | | 228 | | | | | | — | | | | | | — | | |
Net income (loss) attributable to BuzzFeed, Inc. | | | | $ | 24,712 | | | | | $ | 10,336 | | | | | $ | (37,192) | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Cost of revenue, excluding depreciation and amortization | | | | $ | 2,788 | | | | | $ | 109 | | | | | $ | 353 | | |
Sales and marketing | | | | | 4,829 | | | | | | 60 | | | | | | 658 | | |
General and administrative | | | | | 15,052 | | | | | | 977 | | | | | | 1,446 | | |
Research and development | | | | | 896 | | | | | | 43 | | | | | | 356 | | |
| | | | $ | 23,565 | | | | | $ | 1,189 | | | | | $ | 2,813 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Revenue | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization | | | | | 52% | | | | | | 44% | | | | | | 47% | | |
Sales and marketing | | | | | 14% | | | | | | 16% | | | | | | 25% | | |
General and administrative | | | | | 28% | | | | | | 26% | | | | | | 27% | | |
Research and development | | | | | 6% | | | | | | 5% | | | | | | 7% | | |
Depreciation and amortization | | | | | 6% | | | | | | 5% | | | | | | 6% | | |
Total costs and expenses | | | | | 106% | | | | | | 96% | | | | | | 113% | | |
(Loss) income from operations | | | | | (6)% | | | | | | 4% | | | | | | (13)% | | |
Other (expense) income, net | | | | | (1)% | | | | | | — | | | | | | 1% | | |
Interest (expense) income, net | | | | | (1)% | | | | | | — | | | | | | — | | |
Change in fair value of warrant liabilities | | | | | 1% | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability | | | | | 7% | | | | | | — | | | | | | — | | |
Loss on disposition of subsidiaries | | | | | — | | | | | | — | | | | | | — | | |
Income (loss) before income taxes | | | | | — | | | | | | 4% | | | | | | (12)% | | |
Income tax provision (benefit) | | | | | (7)% | | | | | | — | | | | | | — | | |
Net income (loss) | | | | | 7% | | | | | | 4% | | | | | | (12)% | | |
Net income attributable to the redeemable noncontrolling interest | | | | | — | | | | | | — | | | | | | — | | |
Net income attributable to noncontrolling interests | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) attributable to BuzzFeed, Inc. | | | | | 6% | | | | | | 4% | | | | | | (12)% | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Advertising | | | | $ | 205,794 | | | | | $ | 149,704 | | | | | $ | 128,438 | | | | | | 37% | | | | | | 17% | | |
Content | | | | | 130,200 | | | | | | 119,846 | | | | | | 150,876 | | | | | | 9% | | | | | | (21)% | | |
Commerce and other | | | | | 61,570 | | | | | | 51,774 | | | | | | 38,609 | | | | | | 19% | | | | | | 34% | | |
Total revenue | | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | | | | | 24% | | | | | | 1% | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Cost of revenue | | | | $ | 207,397 | | | | | $ | 140,290 | | | | | $ | 150,350 | | | | | | 48% | | | | | | (7)% | | |
As a percentage of revenue | | | | | 52% | | | | | | 44% | | | | | | 47% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Sales and marketing | | | | $ | 54,981 | | | | | $ | 50,680 | | | | | $ | 79,845 | | | | | | 8% | | | | | | (37)% | | |
As a percentage of revenue | | | | | 14% | | | | | | 16% | | | | | | 25% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
General and administrative | | | | $ | 112,552 | | | | | $ | 83,061 | | | | | $ | 87,417 | | | | | | 36% | | | | | | (5)% | | |
As a percentage of revenue | | | | | 28% | | | | | | 26% | | | | | | 27% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Research and development | | | | $ | 24,928 | | | | | $ | 17,669 | | | | | $ | 21,129 | | | | | | 41% | | | | | | (16)% | | |
As a percentage of revenue | | | | | 6% | | | | | | 5% | | | | | | 7% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Depreciation and amortization | | | | $ | 22,860 | | | | | $ | 17,486 | | | | | $ | 19,450 | | | | | | 31% | | | | | | (10)% | | |
As a percentage of revenue | | | | | 6% | | | | | | 5% | | | | | | 6% | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Other (expense) income, net | | | | $ | (2,740) | | | | | $ | 1,593 | | | | | $ | 1,598 | | | | | | NM | | | | | | 0% | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Interest (expense) income, net | | | | $ | (2,885) | | | | | $ | (923) | | | | | $ | 1,393 | | | | | | NM | | | | | | NM | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Loss on disposition of subsidiaries | | | | $ | (1,234) | | | | | $ | (711) | | | | | $ | — | | | | | | 74% | | | | | | 100% | | |
| | | Year Ended December 31, | | | 2020 to 2021 % Change | | | 2019 to 2020 % Change | | |||||||||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||
Income tax (benefit) provision | | | | $ | (26,404) | | | | | $ | 941 | | | | | $ | (358) | | | | | | NM | | | | | | NM | | |
| | | Year Ended December 31, | | |||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net income (loss) | | | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Income tax (benefit) provision | | | | | (26,404) | | | | | | 941 | | | | | | (358) | | |
Loss on disposition of subsidiaries | | | | | 1,234 | | | | | | 711 | | | | | | — | | |
Interest expense | | | | | 3,206 | | | | | | 1,096 | | | | | | 270 | | |
Interest income | | | | | (321) | | | | | | (173) | | | | | | (1,663) | | |
Other expense (income), net | | | | | 2,740 | | | | | | (1,593) | | | | | | (1,598) | | |
Depreciation and amortization | | | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Stock-based compensation | | | | | 23,565 | | | | | | 1,189 | | | | | | 2,813 | | |
Change in fair value of warrant liabilities | | | | | (4,740) | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability | | | | | (26,745) | | | | | | — | | | | | | — | | |
Restructuring(1) | | | | | 3,645 | | | | | | — | | | | | | 9,644 | | |
Transaction costs(2) | | | | | 15,295 | | | | | | — | | | | | | — | | |
Public company readiness costs(3) | | | | | 1,305 | | | | | | — | | | | | | — | | |
Adjusted EBITDA | | | | $ | 41,516 | | | | | $ | 30,813 | | | | | $ | (8,361) | | |
| | | Year Ended December 31, | | |||||||||||||||
(In thousands) | | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net cash provided by (used in) operating activities | | | | $ | 797 | | | | | $ | 27,553 | | | | | $ | (20,243) | | |
Net cash (used in) provided by investing activities | | | | | (208,028) | | | | | | (14,803) | | | | | | 16,363 | | |
Net cash provided by financing activities | | | | | 181,823 | | | | | | 19,455 | | | | | | 195 | | |
Name | | | Age | | | Position(s) | |
Executive Officers: | | | | | | | |
Jonah Peretti | | | 48 | | | Founder, Chief Executive Officer, and Director | |
Felicia DellaFortuna | | | 38 | | | Chief Financial Officer | |
Christian Baesler | | | 32 | | | Chief Operating Officer | |
Rhonda Powell | | | 54 | | | Chief Legal Officer and Corporate Secretary | |
Phuong Dao Nguyen | | | 48 | | | Publisher | |
Non-Employee Directors: | | | | | | | |
Angela Acharia | | | 50 | | | Director | |
Joan Amble | | | 68 | | | Director | |
Greg Coleman | | | 67 | | | Director | |
Patrick Kerins | | | 66 | | | Director | |
Janet Rollé | | | 60 | | | Director | |
Adam Rothstein | | | 50 | | | Director | |
Name | | | Fees Earned or Paid in Cash | | | Option Awards | | | Stock Awards | | | Total | | ||||||||||||
Angela Acharia | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Joan Amble | | | | $ | — | | | | | $ | — | | | | | $ | 510,073 | | | | | $ | 510,073 | | |
Greg Coleman | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Scott English(2) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Eric Hippeau(2) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Patrick Kerins | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
William Porteous(2) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Janet Rollé | | | | $ | — | | | | | $ | — | | | | | $ | 976,752 | | | | | $ | 976,752 | | |
Adam Rothstein | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Name | | | Number of Shares Underlying Stock Options Granted in the Year Ended December 31, 2021 | | | Number of Shares Underlying Stock Options Held as of December 31, 2021 | | | Number of Shares Underlying Unvested Stock Options Held as of December 31, 2021 | | | Number of Shares Underlying RSUs Held as of December 31, 2021 | | ||||||||||||
Angela Acharia | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joan Amble | | | | | — | | | | | | — | | | | | | — | | | | | | 55,143 | | |
Greg Coleman | | | | | — | | | | | | 1,594,854 | | | | | | — | | | | | | — | | |
Scott English(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Hippeau(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Patrick Kerins | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Porteous(2) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Janet Rollé | | | | | — | | | | | | — | | | | | | — | | | | | | 107,100 | | |
Adam Rothstein | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name and Principal Position | | | Fiscal Year | | | Salary ($) | | | Bonus ($)(1) | | | Stock Awards ($)(2) | | | All Other Compensation ($) | | | Total ($) | | ||||||||||||||||||
Jonah Peretti | | | | | 2021 | | | | | | 325,000 | | | | | | 261,617 | | | | | | — | | | | | | 2,318(3) | | | | | | 588,935 | | |
Founder and Chief Executive Officer | | | | | 2020 | | | | | | 225,000 | | | | | | 185,017 | | | | | | — | | | | | | 702(4) | | | | | | 410,719 | | |
Felicia DellaFortuna | | | | | 2021 | | | | | | 370,000 | | | | | | 148,920 | | | | | | 3,348,864 | | | | | | 4,120(5) | | | | | | 3,871,904 | | |
Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rhonda Powell | | | | | 2021 | | | | | | 380,000 | | | | | | 152,945 | | | | | | 1,479,082 | | | | | | 3,631(6) | | | | | | 2,015,658 | | |
Chief Legal Officer | | | | | 2020 | | | | | | 352,200 | | | | | | 173,051 | | | | | | — | | | | | | 3,880(7) | | | | | | 529,131 | | |
| | | | | | | | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
Name | | | Award Grant Date | | | Number of Securities Underlying Unexercised Options Exercisable (#) | | | Number of Securities Underlying Unexercised Options Unexercisable (#) | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have Not Vested ($) | | |||||||||||||||||||||
Jonah Peretti | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Felicia DellaFortuna | | | | | 12/6/2021 | | | | | | 3,060 | | | | | | — | | | | | | 8.76 | | | | | | 10/20/2025 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 4,590 | | | | | | — | | | | | | 8.83 | | | | | | 7/12/2026 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 7,650 | | | | | | — | | | | | | 9.55 | | | | | | 7/24/2027 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 11,396 | | | | | | — | | | | | | 8.34 | | | | | | 7/31/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | 26,853 | | | | | | 22,951 | | | | | | 8.34 | | | | | | 7/31/2029 | | | | | | — | | | | | | — | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,480(3) | | | | | | 130,478 | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,180(4) | | | | | | 48,929 | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 367,200(5) | | | | | | 1,957,176 | | |
Rhonda Powell | | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 162,180(6) | | | | | | 864,419 | | |
| | | | | 12/6/2021 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,920(7) | | | | | | 521,914 | | |
| | | Class A Common Stock | | | Class B Common Stock | | | % of Combined Voting Power | | |||||||||||||||||||||
Name and Address of Beneficial Owner | | | Number of Shares | | | % of Shares | | | Number of Shares | | | % of Shares | | ||||||||||||||||||
5% or Greater Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NBCUniversal Media, LLC(1) | | | | | 30,880,000 | | | | | | 26.46% | | | | | | — | | | | | | — | | | | | | 4.22% | | |
New Enterprise Associates 13, L.P.(2) | | | | | 15,333,892 | | | | | | 13.14% | | | | | | — | | | | | | — | | | | | | 2.10% | | |
Entities affiliated with Hearst(3) | | | | | 12,409,578 | | | | | | 10.63% | | | | | | — | | | | | | — | | | | | | 1.70% | | |
Jonah Peretti(4) | | | | | — | | | | | | — | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 82.17% | | |
Entities affiliated with RRE(5) | | | | | 10,350,407 | | | | | | 8.87% | | | | | | — | | | | | | — | | | | | | 1.42% | | |
Entities affiliated with Redwood Capital(6) | | | | | 9,903,750 | | | | | | 7.82% | | | | | | — | | | | | | — | | | | | | 1.34% | | |
General Atlantic BF, L.P.(7) | | | | | 7,862,502 | | | | | | 6.74% | | | | | | — | | | | | | — | | | | | | 1.08% | | |
200 Park Avenue Partners, LLC(8) | | | | | 7,205,040 | | | | | | 6.17% | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 83.16% | | |
John S. Johnson, III(9) | | | | | — | | | | | | — | | | | | | 5,582,414 | | | | | | 45.41% | | | | | | 38.16% | | |
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonah Peretti(4) | | | | | — | | | | | | — | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 82.17% | | |
Felicia DellaFortuna(10) | | | | | 251,175 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Rhonda Powell(11) | | | | | 67,574 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Angela Acharia(12) | | | | | 20,983 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Joan Amble(13) | | | | | 31,481 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Gregory Coleman(14) | | | | | 2,255,313 | | | | | | 1.91% | | | | | | — | | | | | | — | | | | | | * | | |
Patrick Kerins(15) | | | | | 15,360,570 | | | | | | 13.16% | | | | | | — | | | | | | — | | | | | | 2.10% | | |
Janet Rollé(16) | | | | | 61,145 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Adam Rothstein(17) | | | | | 25,179 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
All current directors and executive officers as a group (11 persons) | | | | | 18,431,439 | | | | | | 15.49% | | | | | | 12,019,830 | | | | | | 97.77% | | | | | | 84.43% | | |
| | | Shares Beneficially Owned Prior to this Offering | | | Shares of Class A Common Stock Registered for Sale in this Offering | | | Shares Beneficially Owned After this Offering | | |||||||||||||||||||||||||||||||||
Name(1) | | | Class A Common Stock | | | Class B Common Stock | | | Class C Common Stock | | | Class A Common Stock | | | Class B Common Stock | | | Class C Common Stock | | ||||||||||||||||||||||||
200 Park Avenue Partners, LLC(2) | | | | | 7,205,040 | | | | | | — | | | | | | — | | | | | | 7,205,040 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Cohanzick(3) | | | | | 3,388,125 | | | | | | — | | | | | | — | | | | | | 3,388,125 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Cowen(4) | | | | | 883,878 | | | | | | — | | | | | | — | | | | | | 883,878 | | | | | | — | | | | | | — | | | | | | — | | |
Craig-Hallum Capital Group LLC(5) | | | | | 215,900 | | | | | | — | | | | | | — | | | | | | 215,900 | | | | | | — | | | | | | — | | | | | | — | | |
General Atlantic BF, L.P.(6) | | | | | 7,862,502 | | | | | | — | | | | | | — | | | | | | 7,862,502 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Hearst(7) | | | | | 12,409,578 | | | | | | — | | | | | | — | | | | | | 12,409,578 | | | | | | — | | | | | | — | | | | | | — | | |
NBCUniversal Media, LLC(8) | | | | | 30,880,000 | | | | | | — | | | | | | — | | | | | | 30,880,000 | | | | | | — | | | | | | — | | | | | | — | | |
New Enterprise Associates 13, Limited Partnership(9) | | | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Redwood(10) | | | | | 9,903,750 | | | | | | — | | | | | | — | | | | | | 9,903,750 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with RRE(11) | | | | | 10,350,407 | | | | | | — | | | | | | — | | | | | | 10,350,407 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Silver Rock(12) | | | | | 2,345,625 | | | | | | — | | | | | | — | | | | | | 2,345,625 | | | | | | — | | | | | | — | | | | | | — | | |
Entities Affiliated with Verizon(13) | | | | | 5,000,000 | | | | | | — | | | | | | 6,478,031 | | | | | | 11,478,031 | | | | | | — | | | | | | — | | | | | | — | | |
Joan Amble(14) | | | | | 55,143 | | | | | | — | | | | | | — | | | | | | 55,143 | | | | | | — | | | | | | — | | | | | | — | | |
David Bank(15) | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | |
Greg Coleman(16) | | | | | 2,231,333 | | | | | | — | | | | | | — | | | | | | 2,231,333 | | | | | | — | | | | | | — | | | | | | — | | |
Felicia DellaFortuna(17) | | | | | 477,360 | | | | | | — | | | | | | — | | | | | | 477,360 | | | | | | — | | | | | | — | | | | | | — | | |
Scott Flanders(18) | | | | | 7,225,040 | | | | | | — | | | | | | — | | | | | | 7,225,040 | | | | | | — | | | | | | — | | | | | | — | | |
Jon Jashni, Trustee of The Jashni Family Trust dated 11/19/09(19) | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | |
John Johnson III(20) | | | | | — | | | | | | 5,582,414 | | | | | | — | | | | | | 5,582,414 | | | | | | — | | | | | | — | | | | | | — | | |
Patrick Kerins(21) | | | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | 15,333,892 | | | | | | — | | | | | | — | | | | | | — | | |
John Lipman(22) | | | | | 157,119 | | | | | | — | | | | | | — | | | | | | 6,000 | | | | | | 151,119 | | | | | | — | | | | | | — | | |
Phuong Dao Nguyen(23) | | | | | 716,039 | | | | | | — | | | | | | — | | | | | | 716,039 | | | | | | — | | | | | | — | | | | | | — | | |
Jonah Peretti(24) | | | | | — | | | | | | 12,019,830 | | | | | | — | | | | | | 12,019,830 | | | | | | — | | | | | | — | | | | | | — | | |
Rhonda Powell(25) | | | | | 260,100 | | | | | | — | | | | | | — | | | | | | 260,100 | | | | | | — | | | | | | — | | | | | | — | | |
Janet Rollé(26) | | | | | 107,100 | | | | | | — | | | | | | — | | | | | | 107,100 | | | | | | — | | | | | | — | | | | | | — | | |
Kelli Turner(27) | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | |
Linda Yaccarino(28) | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | — | | | | | | — | | |
Name | | | Number of Warrants Beneficially Held Prior to this Offering | | | Number of Warrants Registered for Sale Hereby | | | Number of Warrants Beneficially Owned After this Offering | | |||||||||
200 Park Avenue Partners, LLC(2) | | | | | 252,500 | | | | | | 252,500 | | | | | | — | | |
PA 2 Co-Investment LLC(4) | | | | | 28,000 | | | | | | 28,000 | | | | | | — | | |
Craig-Hallum Capital Group LLC(5) | | | | | 6,000 | | | | | | 6,000 | | | | | | — | | |
John Lipman(22) | | | | | 6,000 | | | | | | 6,000 | | | | | | — | | |
| | | Fair Market Value of Class A Common Stock | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of warrants) | | | ≤$10.00 | | | $ 11.00 | | | $ 12.00 | | | $ 13.00 | | | $ 14.00 | | | 15.00 | | | $ 16.00 | | | $ 17.00 | | | ≥$18.00 | | |||||||||||||||||||||||||||
57 months | | | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months | | | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months | | | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months | | | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months | | | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months | | | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months | | | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months | | | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months | | | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months | | | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months | | | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months | | | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months | | | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months | | | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months | | | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months | | | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months | | | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months | | | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months | | | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months | | | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | |
| Unaudited Financial Statements: | | | | | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| Audited Financial Statements: | | | | | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
| | | | | F-61 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 79,733 | | | | | $ | 90,626 | | |
Accounts receivable (net of allowance for doubtful accounts of $1,094, and $1,387 as at December 31, 2021 and 2020) | | | | | 142,909 | | | | | | 106,251 | | |
Prepaid and other current assets | | | | | 29,017 | | | | | | 11,644 | | |
Total current assets | | | | | 251,659 | | | | | | 208,521 | | |
Restricted cash | | | | | — | | | | | | 15,500 | | |
Property and equipment, net | | | | | 23,052 | | | | | | 25,545 | | |
Capitalized software costs, net | | | | | 16,554 | | | | | | 16,560 | | |
Intangible assets, net | | | | | 136,513 | | | | | | 1,368 | | |
Goodwill | | | | | 194,881 | | | | | | — | | |
Prepaid and other assets | | | | | 14,555 | | | | | | 11,698 | | |
Total assets | | | | $ | 637,214 | | | | | $ | 279,192 | | |
Liabilities and Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 16,025 | | | | | $ | 8,413 | | |
Accrued expenses | | | | | 31,386 | | | | | | 20,638 | | |
Deferred rent | | | | | 4,894 | | | | | | 3,903 | | |
Deferred revenue | | | | | 1,676 | | | | | | 2,432 | | |
Accrued compensation | | | | | 37,434 | | | | | | 19,724 | | |
Other current liabilities | | | | | 2,731 | | | | | | 2,118 | | |
Total current liabilities | | | | | 94,146 | | | | | | 57,228 | | |
Deferred rent | | | | | 12,504 | | | | | | 18,053 | | |
Debt | | | | | 141,878 | | | | | | 20,396 | | |
Derivative liability | | | | | 4,875 | | | | | | — | | |
Warrant liabilities | | | | | 4,938 | | | | | | — | | |
Other liabilities | | | | | 3,992 | | | | | | 1,633 | | |
Total liabilities | | | | | 262,333 | | | | | | 97,310 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Series A, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 10,710 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 3,001 | | |
Series A-1, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 11,630 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 4 | | |
Series B, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 13,468 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 7,904 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Series C, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 15,375 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 15,434 | | |
Series D, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 7,383 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 19,311 | | |
Series E, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 4,914 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 49,646 | | |
Series F, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 15,440 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 199,856 | | |
Series G, convertible preferred stock, $0.001 par value; no shares authorized, issued or outstanding at December 31, 2021; 15,440 shares authorized, issued and outstanding at December 31, 2020(1) | | | | | — | | | | | | 199,681 | | |
Redeemable noncontrolling interest | | | | | 2,294 | | | | | | 848 | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | |
Class A Common stock, $0.0001 par value; 700,000 shares authorized; 116,175 and 1,540 shares issued and outstanding at December 31, 2021 and 2020, respectively(1) | | | | | 11 | | | | | | — | | |
Class B Common stock, $0.0001 par value; 20,000 shares authorized; 12,397 and 10,439 shares issued and outstanding at December 31, 2021 and 2020, respectively(1) | | | | | 1 | | | | | | 1 | | |
Class C Common stock, $0.0001 par value; 10,000 shares authorized; 6,478 and no shares issued and outstanding at December 31, 2021 and 2020, respectively(1) | | | | | 1 | | | | | | — | | |
Additional paid-in capital | | | | | 695,869 | | | | | | 36,373 | | |
Accumulated other comprehensive loss | | | | | (3,233) | | | | | | (3,359) | | |
Accumulated deficit | | | | | (322,106) | | | | | | (346,818) | | |
Treasury stock, no shares at December 31, 2021 and 2020, respectively(1) | | | | | — | | | | | | — | | |
Total BuzzFeed, Inc. stockholders’ equity (deficit) | | | | | 370,543 | | | | | | (313,803) | | |
Noncontrolling interests | | | | | 2,044 | | | | | | — | | |
Total stockholders’ equity (deficit) | | | | | 372,587 | | | | | | (313,803) | | |
Total liabilities and equity | | | | $ | 637,214 | | | | | $ | 279,192 | | |
|
| | | For the Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Revenue | | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization | | | | | 207,397 | | | | | | 140,290 | | | | | | 150,350 | | |
Sales and marketing | | | | | 54,981 | | | | | | 50,680 | | | | | | 79,845 | | |
General and administrative | | | | | 112,552 | | | | | | 83,061 | | | | | | 87,417 | | |
Research and development | | | | | 24,928 | | | | | | 17,669 | | | | | | 21,129 | | |
Depreciation and amortization | | | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Total costs and expenses | | | | | 422,718 | | | | | | 309,186 | | | | | | 358,191 | | |
(Loss) income from operations | | | | | (25,154) | | | | | | 12,138 | | | | | | (40,268) | | |
Other (expense) income, net | | | | | (2,740) | | | | | | 1,593 | | | | | | 1,598 | | |
Interest (expense) income, net | | | | | (2,885) | | | | | | (923) | | | | | | 1,393 | | |
Change in fair value of warrant liabilities | | | | | 4,740 | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability | | | | | 26,745 | | | | | | — | | | | | | — | | |
Loss on disposition of subsidiaries | | | | | (1,234) | | | | | | (711) | | | | | | — | | |
(Loss) income before income taxes | | | | | (528) | | | | | | 12,097 | | | | | | (37,277) | | |
Income tax (benefit) provision | | | | | (26,404) | | | | | | 941 | | | | | | (358) | | |
Net income (loss) | | | | | 25,876 | | | | | | 11,156 | | | | | | (36,919) | | |
Net income attributable to the redeemable noncontrolling interest | | | | | 936 | | | | | | 820 | | | | | | 273 | | |
Net income attributable to noncontrolling interests | | | | | 228 | | | | | | — | | | | | | — | | |
Net income (loss) attributable to BuzzFeed, Inc. | | | | $ | 24,712 | | | | | $ | 10,336 | | | | | $ | (37,192) | | |
Net income (loss) attributable to holders of Class A, Class B and Class C common stock: | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | — | | | | | $ | — | | | | | $ | (37,192) | | |
Diluted | | | | $ | (716) | | | | | $ | — | | | | | $ | (37,192) | | |
Net income (loss) per Class A, Class B and Class C common share: | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | — | | | | | $ | — | | | | | $ | (3.15) | | |
Diluted | | | | $ | (0.03) | | | | | $ | — | | | | | $ | (3.15) | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 27,048 | | | | | | 11,942 | | | | | | 11,804 | | |
Diluted | | | | | 28,001 | | | | | | 11,942 | | | | | | 11,804 | | |
| | | For the Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Net income (loss) | | | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | |
Unrealized loss on marketable securities | | | | | — | | | | | | — | | | | | | (1) | | |
Foreign currency translation adjustment | | | | | 126 | | | | | | (2,116) | | | | | | 864 | | |
Other comprehensive income (loss) | | | | | 126 | | | | | | (2,116) | | | | | | 863 | | |
Comprehensive income (loss) | | | | | 26,002 | | | | | | 9,040 | | | | | | (36,056) | | |
Comprehensive income attributable to the redeemable noncontrolling interest | | | | | 936 | | | | | | 820 | | | | | | 273 | | |
Comprehensive income attributable to noncontrolling interests | | | | | 228 | | | | | | — | | | | | | — | | |
Comprehensive income (loss) attributable to BuzzFeed, Inc. | | | | $ | 24,838 | | | | | $ | 8,220 | | | | | $ | (36,329) | | |
| | | Stockholders’ of BuzzFeed, Inc. | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Class A Common Stock | | | Class B Common Stock | | | Class C Common Stock | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Treasury Stock | | | Accumulated Other Comprehensive Loss | | | Total BuzzFeed, Inc. Stockholders’ Equity (Deficit) | | | Noncontrol ling Interests | | | Total Stockholders’ Equity (Deficit) | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2019 | | | | | 4,994 | | | | | $ | 1 | | | | | | 33,212 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | $ | 32,834 | | | | | $ | (319,962) | | | | | $ | (820) | | | | | $ | (2,106) | | | | | $ | (290,050) | | | | | $ | — | | | | | $ | (290,050) | | | | | | | | | | ||||||||||||||
Retroactive application of the exchange ratio | | | | | (3,466) | | | | | | (1) | | | | | | (23,049) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (817) | | | | | | — | | | | | | 820 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | ||||||||||||||
Adjusted balance at January 1, 2019 | | | | | 1,528 | | | | | | — | | | | | | 10,163 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 32,017 | | | | | $ | (319,962) | | | | | | — | | | | | $ | (2,106) | | | | | $ | (290,050) | | | | | | — | | | | | $ | (290,050) | | | | | | | | | | ||||||||||||||
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (37,192) | | | | | | — | | | | | | — | | | | | | (37,192) | | | | | | — | | | | | | (37,192) | | | | | | | | | | ||||||||||||||
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,813 | | | | | | — | | | | | | 2,813 | | | | | | | | | | ||||||||||||||
Issuance of common stock upon exercise of stock options | | | | | 6 | | | | | | — | | | | | | 212 | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | — | | | | | | 195 | | | | | | | | | | ||||||||||||||
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 863 | | | | | | 863 | | | | | | — | | | | | | 863 | | | | | | | | | | ||||||||||||||
Balance at December 31, 2019 | | | | | 1,534 | | | | | | — | | | | | | 10,375 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 35,025 | | | | | | (357,154) | | | | | | — | | | | | | (1,243) | | | | | | (323,371) | | | | | | — | | | | | | (323,371) | | | | | | | | | | ||||||||||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,336 | | | | | | — | | | | | | — | | | | | | 10,336 | | | | | | — | | | | | | 10,336 | | | | | | | | | | ||||||||||||||
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,189 | | | | | | — | | | | | | 1,189 | | | | | | | | | | ||||||||||||||
Issuance of common stock upon exercise of stock options | | | | | 6 | | | | | | — | | | | | | 64 | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | — | | | | | | — | | | | | | — | | | | | | 159 | | | | | | — | | | | | | 159 | | | | | | | | | | ||||||||||||||
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,116) | | | | | | (2,116) | | | | | | — | | | | | | (2,116) | | | | | | | | | | ||||||||||||||
Balance at December 31, 2020 | | | | | 1,540 | | | | | | — | | | | | | 10,439 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 36,373 | | | | | | (346,818) | | | | | | — | | | | | | (3,359) | | | | | | (313,803) | | | | | | — | | | | | | (313,803) | | | | | | | | | | ||||||||||||||
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,712 | | | | | | — | | | | | | — | | | | | | 24,712 | | | | | | 228 | | | | | | 24,940 | | | | | | | | | | ||||||||||||||
Issuance of common stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,839 | | | | | | 1 | | | | | | 34,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,000 | | | | | | — | | | | | | 35,000 | | | | | | | | | | ||||||||||||||
HuffPost Acquisition | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,639 | | | | | | — | | | | | | 24,064 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,064 | | | | | | 2,122 | | | | | | 26,186 | | | | | | | | | | ||||||||||||||
Stock-based compensation | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,565 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,565 | | | | | | — | | | | | | 23,565 | | | | | | | | | | ||||||||||||||
Issuance of common stock in connection with share-based plans | | | | | 1,921 | | | | | | — | | | | | | 476 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,975 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,975 | | | | | | — | | | | | | 6,975 | | | | | | | | | | ||||||||||||||
Merger of BuzzFeed Japan and HuffPost Japan | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (510) | | | | | | (510) | | | | | | | | | | ||||||||||||||
Disposition of subsidiaries | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 204 | | | | | | 204 | | | | | | | | | | ||||||||||||||
Conversion of shares | | | | | 9,693 | | | | | | 1 | | | | | | (9,693) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | ||||||||||||||
Reverse recapitalization, net of transaction costs | | | | | 93,021 | | | | | | 9 | | | | | | 11,175 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 473,694 | | | | | | — | | | | | | — | | | | | | — | | | | | | 473,704 | | | | | | — | | | | | | 473,704 | | | | | | | | | | ||||||||||||||
Shares issued for C Acquisition | | | | | 10,000 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,199 | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,200 | | | | | | — | | | | | | 96,200 | | | | | | | | | | ||||||||||||||
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 126 | | | | | | 126 | | | | | | — | | | | | | 126 | | | | | | | | | | ||||||||||||||
Balance at December 31, 2021 | | | | | 116,175 | | | | | $ | 11 | | | | | | 12,397 | | | | | $ | 1 | | | | | | 6,478 | | | | | $ | 1 | | | | | $ | 695,869 | | | | | $ | (322,106) | | | | | $ | — | | | | | $ | (3,233) | | | | | $ | 370,543 | | | | | $ | 2,044 | | | | | $ | 372,587 | | | | | | | | | |
| | | For the Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 22,860 | | | | | | 17,486 | | | | | | 19,450 | | |
Unrealized loss (gain) on foreign currency | | | | | 1,824 | | | | | | (2,623) | | | | | | 209 | | |
Stock based compensation | | | | | 23,565 | | | | | | 1,189 | | | | | | 2,813 | | |
Change in fair value of warrants | | | | | (4,740) | | | | | | — | | | | | | — | | |
Change in fair value of derivative liability | | | | | (26,745) | | | | | | — | | | | | | — | | |
Issuance costs allocated to derivative liability | | | | | 1,424 | | | | | | — | | | | | | — | | |
Amortization of debt discount and deferred issuance costs | | | | | 326 | | | | | | — | | | | | | — | | |
Deferred income tax | | | | | (28,087) | | | | | | 112 | | | | | | (1) | | |
Loss on disposition of subsidiaries | | | | | 1,234 | | | | | | 711 | | | | | | — | | |
Loss (gain) on disposition of assets | | | | | 220 | | | | | | 254 | | | | | | (1,007) | | |
Loss on extinguishment of debt | | | | | — | | | | | | 600 | | | | | | — | | |
Unrealized gain on investment | | | | | — | | | | | | (500) | | | | | | — | | |
Provision for doubtful accounts | | | | | (161) | | | | | | 322 | | | | | | 67 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | (12,951) | | | | | | (7,086) | | | | | | 4,397 | | |
Prepaid expenses and other current assets and prepaid expenses and other assets | | | | | 2,361 | | | | | | 2,537 | | | | | | (6,395) | | |
Accounts payable | | | | | 3,546 | | | | | | (1,521) | | | | | | (4,603) | | |
Deferred rent | | | | | (4,456) | | | | | | 397 | | | | | | (2,507) | | |
Accrued compensation | | | | | 2,307 | | | | | | 1,429 | | | | | | 488 | | |
Accrued expenses, other current liabilities and other liabilities | | | | | (1,847) | | | | | | 2,086 | | | | | | 6,309 | | |
Deferred revenue | | | | | (5,759) | | | | | | 1,004 | | | | | | (2,544) | | |
Cash provided by (used in) operating activities | | | | | 797 | | | | | | 27,553 | | | | | | (20,243) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Business acquisitions, net of cash acquired | | | | | (189,885) | | | | | | — | | | | | | — | | |
Capital expenditures | | | | | (4,983) | | | | | | (4,708) | | | | | | (423) | | |
Capitalization of internal-use software | | | | | (11,039) | | | | | | (9,830) | | | | | | (8,166) | | |
Purchases of marketable securities | | | | | — | | | | | | — | | | | | | (48) | | |
Proceeds from sales and maturities of marketable securities | | | | | — | | | | | | — | | | | | | 25,000 | | |
Cash of disposed subsidiaries, less proceeds on disposition | | | | | (2,121) | | | | | | (265) | | | | | | — | | |
Cash (used in) provided by investing activities | | | | | (208,028) | | | | | | (14,803) | | | | | | 16,363 | | |
Financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from reverse recapitalization, net of costs | | | | | (11,652) | | | | | | — | | | | | | — | | |
Proceeds from issuance of common stock | | | | | 35,000 | | | | | | — | | | | | | — | | |
Proceeds from issuance of convertible notes, net of issuance costs | | | | | 143,806 | | | | | | — | | | | | | — | | |
Proceeds from exercise of stock options | | | | | 6,975 | | | | | | 159 | | | | | | 195 | | |
Borrowings from revolving credit facility | | | | | 9,000 | | | | | | 19,896 | | | | | | — | | |
Payments on revolving credit facility | | | | | (1,306) | | | | | | — | | | | | | — | | |
Borrowings from secured borrowing facility | | | | | — | | | | | | 217,382 | | | | | | — | | |
Repayments on secured borrowing facility | | | | | — | | | | | | (217,982) | | | | | | — | | |
Cash provided by financing activities | | | | | 181,823 | | | | | | 19,455 | | | | | | 195 | | |
Effect of currency translation on cash and cash equivalents | | | | | (985) | | | | | | (103) | | | | | | 264 | | |
Net (decrease) increase in cash, cash equivalents and restricted cash | | | | | (26,393) | | | | | | 32,102 | | | | | | (3,421) | | |
Cash and cash equivalents and restricted cash at beginning of year | | | | | 106,126 | | | | | | 74,024 | | | | | | 77,445 | | |
Cash and cash equivalents and restricted cash at end of year | | | | $ | 79,733 | | | | | $ | 106,126 | | | | | $ | 74,024 | | |
| Cash from reverse recapitalization | | | | $ | 16,167 | | |
| 890 reverse recapitalization costs | | | | | (13,795) | | |
| BuzzFeed reverse recapitalization costs | | | | | (14,609) | | |
| Accrued reverse recapitalization costs | | | | | 585 | | |
| Net proceeds from reverse recapitalization | | | | $ | (11,652) | | |
| Proceeds from Notes | | | | $ | 150,000 | | |
| Issuance costs | | | | | (6,757) | | |
| Issuance costs settled in stock | | | | | 563 | | |
| Proceeds from issuance of Notes, net of issuance costs | | | | $ | 143,806 | | |
| | | 2021 | | | 2020 | | ||||||
Cash and cash equivalents | | | | $ | 79,733 | | | | | $ | 90,626 | | |
Restricted cash | | | | | — | | | | | | 15,500 | | |
Total | | | | $ | 79,733 | | | | | $ | 106,126 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Balance as of January 1, | | | | $ | 1,387 | | | | | $ | 1,122 | | | | | $ | 1,055 | | |
Additions | | | | | 703 | | | | | | 1,208 | | | | | | 449 | | |
Write-offs, net of recoveries | | | | | (996) | | | | | | (943) | | | | | | (382) | | |
Balance as of December 31, | | | | $ | 1,094 | | | | | $ | 1,387 | | | | | $ | 1,122 | | |
| | | 2021 | | | 2020 | | ||||||
Individual Monetization: | | | | | | | | | | | | | |
Feature films in production | | | | $ | 3,690 | | | | | $ | 2,086 | | |
Total | | | | $ | 3,690 | | | | | $ | 2,086 | | |
| | | Useful Life (Years) | |
Furniture and fixtures | | | 5 | |
Leasehold improvements | | | 7 – 11 | |
Computer equipment | | | 3 | |
Video equipment | | | 3 | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Cost of revenue, excluding depreciation and amortization | | | | $ | 2,788 | | | | | $ | 109 | | | | | $ | 353 | | |
Sales and marketing | | | | | 4,829 | | | | | | 60 | | | | | | 658 | | |
General and administrative | | | | | 15,052 | | | | | | 977 | | | | | | 1,446 | | |
Research and development | | | | | 896 | | | | | | 43 | | | | | | 356 | | |
| | | | $ | 23,565 | | | | | $ | 1,189 | | | | | $ | 2,813 | | |
| Cash consideration(1) | | | | $ | 197,966 | | |
| Share consideration(2) | | | | | 96,200 | | |
| Total consideration | | | | $ | 294,166 | | |
| Cash | | | | | 2,881 | | |
| Accounts receivable | | | | | 22,581 | | |
| Prepaid and other current assets | | | | | 17,827 | | |
| Property and equipment | | | | | 332 | | |
| Intangible assets | | | | | 119,100 | | |
| Goodwill | | | | | 189,391 | | |
| Accounts payable | | | | | (2,661) | | |
| Accrued expenses | | | | | (12,319) | | |
| Accrued compensation | | | | | (12,867) | | |
| Deferred revenue | | | | | (5,855) | | |
| Deferred tax liabilities | | | | | (22,776) | | |
| Other liabilities | | | | | (1,468) | | |
| Total consideration for Complex Networks | | | | | 294,166 | | |
| | | Asset Fair Value | | | Weighted Average Useful Life (Years) | | ||||||
Trademarks & tradenames | | | | | 97,000 | | | | | | 15 | | |
Customer relationships | | | | | 17,000 | | | | | | 4 | | |
Developed technology | | | | | 5,100 | | | | | | 3 | | |
| | | Year Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Revenue | | | | $ | 521,224 | | | | | $ | 446,368 | | |
Net loss | | | | | (19,747) | | | | | | (12,972) | | |
| Fair value of common stock issued(1) | | | | $ | 24,064 | | |
| Working capital adjustments | | | | | (490) | | |
| Total consideration | | | | $ | 23,574 | | |
| | | Preliminary | | | Measurement Period Adjustments | | | Final | | |||||||||
Cash and cash equivalents | | | | | 5,513 | | | | | | — | | | | | | 5,513 | | |
Accounts receivable | | | | | 3,383 | | | | | | — | | | | | | 3,383 | | |
Prepaid and other current assets | | | | | 611 | | | | | | — | | | | | | 611 | | |
Deferred tax assets | | | | | 116 | | | | | | 15 | | | | | | 131 | | |
Property and equipment | | | | | 620 | | | | | | — | | | | | | 620 | | |
Intangible assets | | | | | 19,500 | | | | | | — | | | | | | 19,500 | | |
Goodwill | | | | | 5,927 | | | | | | (437) | | | | | | 5,490 | | |
Accounts payable | | | | | (1,410) | | | | | | — | | | | | | (1,410) | | |
Accrued expenses | | | | | (4,249) | | | | | | — | | | | | | (4,249) | | |
Deferred tax liabilities | | | | | (4,251) | | | | | | 422 | | | | | | (3,829) | | |
Other liabilities | | | | | (63) | | | | | | — | | | | | | (63) | | |
Noncontrolling interests | | | | | (2,123) | | | | | | — | | | | | | (2,123) | | |
Total consideration for HuffPost | | | | $ | 23,574 | | | | | $ | — | | | | | $ | 23,574 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Advertising | | | | $ | 205,794 | | | | | $ | 149,704 | | | | | $ | 128,438 | | |
Content | | | | | 130,200 | | | | | | 119,846 | | | | | | 150,876 | | |
Commerce and other | | | | | 61,570 | | | | | | 51,774 | | | | | | 38,609 | | |
| | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
United States | | | | $ | 352,280 | | | | | $ | 292,107 | | | | | $ | 287,723 | | |
International | | | | | 45,284 | | | | | | 29,217 | | | | | | 30,200 | | |
Total | | | | $ | 397,564 | | | | | $ | 321,324 | | | | | $ | 317,923 | | |
| | | December 31, 2021 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Total | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability | | | | $ | — | | | | | $ | — | | | | | $ | 4,875 | | | | | $ | 4,875 | | |
Other non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants | | | | | 4,792 | | | | | | — | | | | | | — | | | | | | 4,792 | | |
Private Warrants | | | | | — | | | | | | 146 | | | | | | — | | | | | | 146 | | |
Total | | | | $ | 4,792 | | | | | $ | 146 | | | | | $ | 4,875 | | | | | $ | 9,813 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
Money market funds | | | | $ | 24,460 | | | | | | — | | | | | | — | | | | | $ | 24,460 | | |
Total | | | | $ | 24,460 | | | | | | — | | | | | | — | | | | | $ | 24,460 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liability | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Private Warrants | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | December 31, 2021 | | | December 3, 2021 | | ||||||
Term (in years) | | | | | 4.9 | | | | | | 5.0 | | |
Risk-free rate | | | | | 1.25% | | | | | | 1.13% | | |
Volatility | | | | | 31.5% | | | | | | 28.0% | | |
| | | Derivative Liability | | |||
Balance as of December 31, 2020 | | | | | — | | |
Issuance of Notes | | | | $ | 31,620 | | |
Change in fair value of derivative liability | | | | | (26,745) | | |
Balance as of December 31, 2021 | | | | $ | 4,875 | | |
| | | 2021 | | | 2020 | | ||||||
Leasehold improvements | | | | $ | 47,573 | | | | | $ | 49,074 | | |
Furniture and fixtures | | | | | 6,029 | | | | | | 8,027 | | |
Computer equipment | | | | | 5,134 | | | | | | 5,625 | | |
Video equipment | | | | | 648 | | | | | | 643 | | |
| | | | | 59,384 | | | | | $ | 63,369 | | |
Less: Accumulated depreciation | | | | | (36,332) | | | | | | (37,824) | | |
| | | | $ | 23,052 | | | | | $ | 25,545 | | |
| | | 2021 | | | 2020 | | ||||||
Website and internal-use software | | | | $ | 81,908 | | | | | $ | 72,574 | | |
Less: Accumulated amortization | | | | | (65,354) | | | | | | (56,014) | | |
| | | | $ | 16,554 | | | | | $ | 16,560 | | |
| Balance as of December 31, 2020 | | | | $ | — | | |
| HuffPost Acquisition | | | | | 5,490 | | |
| C Acquisition | | | | | 189,391 | | |
| Balance as of December 31, 2021 | | | | $ | 194,881 | | |
| | | December 31, 2021 | | | December 31, 2020 | | |||||||||||||||||||||||||||||||||
| | | Weighted- Average Remaining Useful Lives (in years) | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | ||||||||||||||||||
Acquired Technology | | | 3 years | | | | $ | 10,600 | | | | | $ | 1,745 | | | | | $ | 8,855 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Trademarks and Trade Names | | | 15 years | | | | | 111,000 | | | | | | 1,356 | | | | | | 109,644 | | | | | | — | | | | | | — | | | | | | — | | |
Trademarks and Trade Names | | | Indefinite | | | | | 1,368 | | | | | | — | | | | | | 1,368 | | | | | | 1,368 | | | | | | — | | | | | | 1,368 | | |
Customer Relationships | | | 4 years | | | | | 17,000 | | | | | | 354 | | | | | | 16,646 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | | | $ | 139,968 | | | | | $ | 3,455 | | | | | $ | 136,513 | | | | | $ | 1,368 | | | | | $ | — | | | | | $ | 1,368 | | |
| 2022 | | | | $ | 15,183 | | |
| 2023 | | | | | 15,183 | | |
| 2024 | | | | | 13,438 | | |
| 2025 | | | | | 11,296 | | |
| 2026 | | | | | 7,400 | | |
| Thereafter | | | | | 72,645 | | |
| | | | | $ | 135,145 | | |
| Principal outstanding | | | | $ | 150,000 | | |
| Unamortized debt discount and issuance costs | | | | | (36,627) | | |
| Balance as of December 31, 2021 | | | | $ | 113,373 | | |
Series | | | Year Issued | | | Shares Authorized(1) | | | Shares Issued and Outstanding(1) | | | Issue Price(1) | | | Liquidation Value | | |||||||||||||||
Series A | | | | | 2008 | | | | | | 10,710 | | | | | | 10,710 | | | | | $ | 0.33 | | | | | $ | 3,500 | | |
Series A-1 | | | | | 2008 | | | | | | 11,630 | | | | | | 11,630 | | | | | $ | 0.05 | | | | | | 600 | | |
Series B | | | | | 2010 | | | | | | 13,468 | | | | | | 13,468 | | | | | $ | 0.59 | | | | | | 8,000 | | |
Series C | | | | | 2011 | | | | | | 15,375 | | | | | | 15,375 | | | | | $ | 1.01 | | | | | | 15,500 | | |
Series D | | | | | 2012 | | | | | | 7,383 | | | | | | 7,383 | | | | | $ | 2.62 | | | | | | 19,370 | | |
Series E | | | | | 2014 | | | | | | 4,914 | | | | | | 4,914 | | | | | $ | 10.18 | | | | | | 50,000 | | |
Series F | | | | | 2015 | | | | | | 15,440 | | | | | | 15,440 | | | | | $ | 12.95 | | | | | | 200,000 | | |
Series G | | | | | 2016 | | | | | | 15,440 | | | | | | 15,440 | | | | | $ | 12.95 | | | | | | 200,000 | | |
| | | | | | | | | | | 94,360 | | | | | | 94,360 | | | | | | | | | | | $ | 496,970 | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Balance as of January 1, | | | | $ | 848 | | | | | $ | 28 | | | | | $ | (245) | | |
Merger of BuzzFeed Japan and HuffPost Japan | | | | | 510 | | | | | | — | | | | | | — | | |
Allocation of net (income) loss | | | | | 936 | | | | | | 820 | | | | | | 273 | | |
Balance as of December 31, | | | | $ | 2,294 | | | | | $ | 848 | | | | | $ | 28 | | |
| | | Number of Shares(1) | | | Weighted Average Exercise Price(1) | | | Weighted Average Remaining Term | | | Aggregate Intrinsic Value | | ||||||||||||
Balance as of December 31, 2020 | | | | | 9,822 | | | | | $ | 6.41 | | | | | | 5.01 | | | | | $ | 19,248 | | |
Granted | | | | | 621 | | | | | | 9.11 | | | | | | | | | | | | | | |
Exercised | | | | | (2,393) | | | | | | 2.95 | | | | | | | | | | | | | | |
Forfeited | | | | | (2,392) | | | | | | 9.71 | | | | | | | | | | | | | | |
Expired | | | | | (1,098) | | | | | | 8.79 | | | | | | | | | | | | | | |
Balance as of December 31, 2021 | | | | | 4,560 | | | | | $ | 6.29 | | | | | | 3.07 | | | | | $ | 2,670 | | |
Expected to vest at December 31, 2021 | | | | | 4,560 | | | | | $ | 6.29 | | | | | | 3.07 | | | | | $ | 2,670 | | |
Exercisable at December 31, 2021 | | | | | 3,895 | | | | | $ | 5.83 | | | | | | 2.08 | | | | | $ | 2,670 | | |
| | | 2021 | | | 2020(1) | | | 2019(1) | |
Exercise price | | | $8.99 – $9.25 | | | $7.48 – $8.33 | | | $8.30 – $8.33 | |
Expected dividend yield | | | 0% | | | 0% | | | 0% | |
Expected volatility | | | 45% – 48% | | | 41% – 46% | | | 38% – 39% | |
Expected term (years) | | | 5.00 – 6.07 | | | 5.55 – 6.07 | | | 5.80 – 6.09 | |
Risk free interest rate | | | 0.80% – 1.04% | | | 0.26% – 1.17% | | | 1.58% – 2.35% | |
| | | Shares(1) | | | Weighted Average Grant-Date Fair Value(1) | | ||||||
Outstanding as of December 31, 2020 | | | | | 2,530 | | | | | $ | 8.53 | | |
Granted | | | | | 3,011 | | | | | | 9.11 | | |
Vested | | | | | (4) | | | | | | 9.25 | | |
Forfeited | | | | | (302) | | | | | | 8.33 | | |
Outstanding as of December 31, 2021 | | | | | 5,235 | | | | | $ | 8.88 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 25,876 | | | | | $ | 11,156 | | | | | $ | (36,919) | | |
Net income attributable to the redeemable noncontrolling interest | | | | | 936 | | | | | | 820 | | | | | | 273 | | |
Net income attributable to noncontrolling interests | | | | | 228 | | | | | | | | | | | | | | |
Allocation of undistributed earnings to convertible preferred stock | | | | | 24,712 | | | | | | 10,336 | | | | | | — | | |
Net income (loss) attributable to holders of Class A, Class B, and Class C common stock for basic net income (loss) per share | | | | $ | — | | | | | $ | — | | | | | $ | (37,192) | | |
Add: interest on Notes | | | | | 1,317 | | | | | | — | | | | | | — | | |
Deduct: change in fair value of derivative liability | | | | | (26,745) | | | | | | — | | | | | | — | | |
Reallocation of undistributed earnings to convertible preferred stock | | | | | 24,712 | | | | | | — | | | | | | — | | |
Net income (loss) attributable to holders of Class A, Class B, and Class C common stock for diluted net income (loss) per share | | | | $ | (716) | | | | | $ | — | | | | | $ | (37,192) | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic | | | | | 27,048 | | | | | | 11,942 | | | | | | 11,804 | | |
Impact of assumed conversion of Notes | | | | | 953 | | | | | | — | | | | | | — | | |
Weighted average common shares outstanding, diluted | | | | | 28,001 | | | | | | 11,942 | | | | | | 11,804 | | |
Net income (loss) per common share, basic | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | (3.15) | | |
Net income (loss) per common share, diluted | | | | $ | (0.03) | | | | | $ | 0.00 | | | | | $ | (3.15) | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Stock options | | | | | 4,560 | | | | | | 9,831 | | | | | | 10,715 | | |
Restricted stock units | | | | | 2,779 | | | | | | — | | | | | | — | | |
Warrants | | | | | 9,876 | | | | | | — | | | | | | — | | |
Convertible preferred stock | | | | | — | | | | | | 94,360 | | | | | | 94,360 | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Domestic | | | | $ | (301) | | | | | $ | 12,837 | | | | | $ | (29,247) | | |
Foreign | | | | | (227) | | | | | | (740) | | | | | | (8,030) | | |
Total (loss) income before income taxes | | | | $ | (528) | | | | | $ | 12,097 | | | | | $ | (37,277) | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Current (benefit) / provision | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | (16) | | | | | $ | (16) | | | | | $ | (7) | | |
State | | | | | 112 | | | | | | 188 | | | | | | 20 | | |
Foreign | | | | | 1,666 | | | | | | 657 | | | | | | (370) | | |
Total current (benefit) / provision | | | | $ | 1,762 | | | | | | 829 | | | | | $ | (357) | | |
Deferred (benefit) / provision | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | (23,020) | | | | | $ | 7 | | | | | $ | 1 | | |
State | | | | | (2,682) | | | | | | 4 | | | | | | 7 | | |
Foreign | | | | | (2,464) | | | | | | 101 | | | | | | (9) | | |
Total deferred (benefit) / provision | | | | $ | (28,166) | | | | | | 112 | | | | | $ | (1) | | |
Total (benefit) / provision | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | (23,036) | | | | | $ | (9) | | | | | $ | (6) | | |
State | | | | | (2,570) | | | | | | 192 | | | | | | 27 | | |
Foreign | | | | | (798) | | | | | | 758 | | | | | | (379) | | |
Total (benefit) / provision | | | | $ | (26,404) | | | | | $ | 941 | | | | | $ | (358) | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Income tax (benefit) provision at the U.S. federal statutory rate | | | | $ | (111) | | | | | $ | 2,540 | | | | | $ | (7,828) | | |
State income taxes | | | | | (519) | | | | | | 323 | | | | | | (543) | | |
Permanent differences | | | | | 292 | | | | | | (53) | | | | | | 521 | | |
Change in valuation allowance | | | | | (18,572) | | | | | | (3,720) | | | | | | 6,258 | | |
Effect of foreign operations | | | | | (825) | | | | | | 325 | | | | | | 373 | | |
Stock-based compensation | | | | | (838) | | | | | | 198 | | | | | | 478 | | |
Transaction costs | | | | | 1,262 | | | | | | — | | | | | | — | | |
Derivative liability | | | | | (6,612) | | | | | | — | | | | | | — | | |
Effect of change in tax rates | | | | | (835) | | | | | | (253) | | | | | | (320) | | |
Sale of foreign subsidiary | | | | | — | | | | | | 1,323 | | | | | | — | | |
Research & development tax credits | | | | | (501) | | | | | | (253) | | | | | | (922) | | |
Foreign currency translation & transactions | | | | | 254 | | | | | | 144 | | | | | | 33 | | |
Prior period adjustments | | | | | — | | | | | | 230 | | | | | | 1,210 | | |
Other | | | | | 601 | | | | | | 137 | | | | | | 382 | | |
Total provision (benefit) for income taxes | | | | $ | (26,404) | | | | | $ | 941 | | | | | $ | (358) | | |
| | | Year Ended December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 93,592 | | | | | $ | 79,475 | | |
Accruals | | | | | 3,503 | | | | | | 2,879 | | |
Stock-based compensation | | | | | 6,380 | | | | | | 2,841 | | |
Bad debt | | | | | 241 | | | | | | 262 | | |
Deferred rent | | | | | 4,167 | | | | | | 5,043 | | |
Interest expense | | | | | 735 | | | | | | | | |
Other | | | | | 691 | | | | | | 1,185 | | |
Total deferred tax asset | | | | $ | 109,309 | | | | | $ | 91,685 | | |
Valuation allowance | | | | | (66,848) | | | | | | (83,978) | | |
Net deferred tax asset | | | | $ | 42,461 | | | | | $ | 7,707 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Deferred state income tax | | | | | (1,596) | | | | | | (2,087) | | |
Depreciation and amortization | | | | | (1,905) | | | | | | (1,720) | | |
Intangible assets | | | | | (37,352) | | | | | | (3,905) | | |
Total deferred tax liability | | | | $ | (40,853) | | | | | $ | (7,712) | | |
Net deferred tax asset (liability) | | | | $ | 1,608 | | | | | $ | (5) | | |
| | | Years | | |||
United States | | | | | 2017 | | |
United Kingdom | | | | | 2020 | | |
Japan | | | | | 2016 | | |
Canada | | | | | 2018 | | |
Year | | | Amount | | |||
2022 | | | | $ | 33,817 | | |
2023 | | | | | 31,910 | | |
2024 | | | | | 23,885 | | |
2025 | | | | | 21,148 | | |
2026 | | | | | 8,441 | | |
Thereafter | | | | | 2,642 | | |
| | | | $ | 121,843 | | |
Year | | | Amount | | |||
2022 | | | | $ | 6,769 | | |
2023 | | | | | 6,940 | | |
2024 | | | | | 7,280 | | |
2025 | | | | | 7,360 | | |
2026 | | | | | 2,929 | | |
Thereafter | | | | | 215 | | |
| | | | $ | 31,493 | | |
| | | Year Ended December 31, | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Cash paid for income taxes, net | | | | $ | 1,228 | | | | | $ | 83 | | | | | $ | 415 | | |
Cash paid for interest | | | | | 901 | | | | | | 1,096 | | | | | | 270 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses related to property and equipment | | | | | 306 | | | | | | 129 | | | | | | 187 | | |
Issuance of common stock for HuffPost Acquisition | | | | | 24,064 | | | | | | — | | | | | | — | | |
Issuance of common stock for C Acquisition | | | | | 96,200 | | | | | | — | | | | | | — | | |
Warrants assumed as part of the business combination | | | | | 9,678 | | | | | | — | | | | | | — | | |
Accrued reverse recapitalization costs | | | | | 585 | | | | | | — | | | | | | — | | |
| | | September 30, | | | December 31, | | ||||||
| | | 2021 | | | 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 4,796 | | | | | $ | 7,249 | | |
Restricted cash | | | | | — | | | | | | 3,000 | | |
Accounts receivable, net of allowance for doubtful accounts of $622 and $394, respectively | | | | | 37,177 | | | | | | 34,795 | | |
Prepaid expenses and other current assets | | | | | 16,928 | | | | | | 5,842 | | |
Total current assets | | | | | 58,901 | | | | | | 50,886 | | |
Intangible assets, net | | | | | 61,427 | | | | | | 68,015 | | |
Goodwill | | | | | 83,956 | | | | | | 83,956 | | |
Other assets | | | | | 1,824 | | | | | | 4,810 | | |
Total assets | | | | $ | 206,108 | | | | | $ | 207,667 | | |
Liabilities and Members’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 3,682 | | | | | $ | 3,403 | | |
Accrued expenses and other current liabilities | | | | | 28,675 | | | | | | 22,834 | | |
Deferred revenue | | | | | 13,461 | | | | | | 7,102 | | |
Notes payable | | | | | 5,000 | | | | | | — | | |
Total current liabilities | | | | | 50,818 | | | | | | 33,339 | | |
Deferred tax liabilities, net | | | | | 5,828 | | | | | | 10,125 | | |
Long-term incentive plan, noncurrent | | | | | 2,703 | | | | | | 2,468 | | |
Other liabilities | | | | | 600 | | | | | | 908 | | |
Total liabilities | | | | | 59,949 | | | | | | 46,840 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Members’ equity | | | | | | | | | | | | | |
CM Partners, LLC members’ interests | | | | | 273,573 | | | | | | 273,573 | | |
Accumulated deficit | | | | | (127,414) | | | | | | (112,746) | | |
Total members’ equity | | | | | 146,159 | | | | | | 160,827 | | |
Total liabilities and members’ equity | | | | $ | 206,108 | | | | | $ | 207,667 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Revenue (including related party revenue of $0, $6,350, $0 and $22,625, respectively) | | | | $ | 31,172 | | | | | $ | 28,592 | | | | | $ | 84,256 | | | | | $ | 86,819 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 15,618 | | | | | | 12,686 | | | | | | 41,500 | | | | | | 47,196 | | |
Selling and marketing | | | | | 900 | | | | | | 316 | | | | | | 2,874 | | | | | | 1,244 | | |
General and administrative | | | | | 4,612 | | | | | | 3,215 | | | | | | 14,800 | | | | | | 9,798 | | |
Employee related costs | | | | | 11,575 | | | | | | 11,461 | | | | | | 36,252 | | | | | | 32,649 | | |
Depreciation and amortization | | | | | 2,646 | | | | | | 2,423 | | | | | | 7,642 | | | | | | 7,269 | | |
Total costs and expenses | | | | | 35,351 | | | | | | 30,101 | | | | | | 103,068 | | | ��� | | | 98,156 | | |
Loss from operations | | | | | (4,179) | | | | | | (1,509) | | | | | | (18,812) | | | | | | (11,337) | | |
Other expense (income): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense (income), net | | | | | 37 | | | | | | (1) | | | | | | 58 | | | | | | (47) | | |
Loss before income taxes | | | | | (4,216) | | | | | | (1,508) | | | | | | (18,870) | | | | | | (11,290) | | |
Income tax (benefit) provision | | | | | (1,074) | | | | | | 876 | | | | | | (4,202) | | | | | | (2,924) | | |
Net loss | | | | $ | (3,142) | | | | | $ | (2,384) | | | | | $ | (14,668) | | | | | $ | (8,366) | | |
| | | CM Partners, LLC Members’ Interests | | | Accumulated Deficit | | | Total | | |||||||||
Balance at December 31, 2019 | | | | | 273,573 | | | | | | (105,756) | | | | | | 167,817 | | |
Net loss | | | | | — | | | | | | (5,175) | | | | | | (5,175) | | |
Balance at March 31, 2020 | | | | $ | 273,573 | | | | | $ | (110,931) | | | | | $ | 162,642 | | |
Net loss | | | | | — | | | | | | (807) | | | | | | (807) | | |
Balance at June 30, 2020 | | | | $ | 273,573 | | | | | $ | (111,738) | | | | | $ | 161,835 | | |
Net loss | | | | | — | | | | | | (2,384) | | | | | | (2,384) | | |
Balance at September 30, 2020 | | | | $ | 273,573 | | | | | $ | (114,122) | | | | | $ | 159,451 | | |
| | | CM Partners, LLC Members’ Interests | | | Accumulated Deficit | | | Total | | |||||||||
Balance at December 31, 2020 | | | | | 273,573 | | | | | | (112,746) | | | | | | 160,827 | | |
Net loss | | | | | — | | | | | | (7,398) | | | | | | (7,398) | | |
Balance at March 31, 2021 | | | | $ | 273,573 | | | | | $ | (120,144) | | | | | $ | 153,429 | | |
Net loss | | | | | — | | | | | | (4,128) | | | | | | (4,128) | | |
Balance at June 30, 2021 | | | | $ | 273,573 | | | | | $ | (124,272) | | | | | $ | 149,301 | | |
Net loss | | | | | — | | | | | | (3,142) | | | | | | (3,142) | | |
Balance at September 30, 2021 | | | | $ | 273,573 | | | | | $ | (127,414) | | | | | $ | 146,159 | | |
| | | Nine Months Ended September 30, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss | | | | $ | (14,668) | | | | | $ | (8,366) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 7,642 | | | | | | 7,269 | | |
Provision for doubtful accounts | | | | | 235 | | | | | | 272 | | |
Deferred taxes | | | | | (4,297) | | | | | | (2,308) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | (2,617) | | | | | | 7,515 | | |
Prepaid expenses and other current assets | | | | | (11,086) | | | | | | (8,034) | | |
Other assets | | | | | 3,059 | | | | | | 7,843 | | |
Accounts payable | | | | | 279 | | | | | | 6,723 | | |
Accrued liabilities and other current liabilities | | | | | 5,841 | | | | | | (398) | | |
Deferred revenue | | | | | 6,359 | | | | | | (22,934) | | |
Long-term incentive plan, noncurrent | | | | | 235 | | | | | | (432) | | |
Other liabilities | | | | | (308) | | | | | | 3,231 | | |
Net cash (used in) operating activities | | | | | (9,326) | | | | | | (9,619) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (216) | | | | | | (105) | | |
Capitalized software and development costs | | | | | (911) | | | | | | (467) | | |
Net cash (used in) investing activities | | | | | (1,127) | | | | | | (572) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Distributions to parent | | | | | — | | | | | | (5,000) | | |
Proceeds from promissory notes | | | | | 5,000 | | | | | | — | | |
Net cash provided by (used in) financing activities | | | | | 5,000 | | | | | | (5,000) | | |
Net decrease in cash and restricted cash | | | | | (5,453) | | | | | | (15,191) | | |
Cash and restricted cash | | | | | | | | | | | | | |
Beginning of period | | | | | 10,249 | | | | | | 27,573 | | |
End of period | | | | $ | 4,796 | | | | | $ | 12,382 | | |
| | | September 30, | | | December 31, | | ||||||
| | | 2021 | | | 2020 | | ||||||
Cash | | | | $ | 4,796 | | | | | $ | 7,249 | | |
Restricted cash | | | | | — | | | | | | 3,000 | | |
Total cash and restricted cash | | | | $ | 4,796 | | | | | $ | 10,249 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Advertising | | | | $ | 14,517 | | | | | $ | 12,018 | | | | | $ | 40,634 | | | | | $ | 31,394 | | |
Content Distribution | | | | | 16,090 | | | | | | 16,045 | | | | | | 38,401 | | | | | | 53,613 | | |
E-Commerce & Other | | | | | 565 | | | | | | 529 | | | | | | 5,221 | | | | | | 1,812 | | |
Total Revenue | | | | $ | 31,172 | | | | | $ | 28,592 | | | | | $ | 84,256 | | | | | $ | 86,819 | | |
| | | Three Months Ended September 30, | | | Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | 2021 | | | 2020 | | ||||||||||||
Revenue from performance obligations over time | | | | $ | 7,604 | | | | | $ | 8,592 | | | | | $ | 22,986 | | | | | | 30,150 | | |
Revenue from performance obligations at point-in-time | | | | | 23,568 | | | | | | 20,000 | | | | | | 61,270 | | | | | | 56,669 | | |
Total Revenue | | | | $ | 31,172 | | | | | $ | 28,592 | | | | | $ | 84,256 | | | | | | 86,819 | | |
| | | September 30, | | | December 31, | | ||||||
| | | 2021 | | | 2020 | | ||||||
Contract assets: | | | | | | | | | | | | | |
Contract rights | | | | $ | 2,294 | | | | | $ | 1,135 | | |
Contract liabilities: | | | | | | | | | | | | | |
Deferred revenue (current) | | | | $ | 13,461 | | | | | $ | 7,102 | | |
Deferred revenue (noncurrent) | | | | $ | — | | | | | $ | 650 | | |
| | | September 30, | | |||
| | | 2021 | | |||
Film Group Monetization | | | | | | | |
Released | | | | $ | 1,049 | | |
In production | | | | | 727 | | |
Individual Monetization | | | | | | | |
Released | | | | | 10,948 | | |
In production | | | | | 1,882 | | |
Total content rights | | | | $ | 14,606 | | |
Less: current portion | | | | | 14,149 | | |
Total noncurrent content rights | | | | $ | 457 | | |
| | | Three Months Ended September 30, 2021 | | | Nine Months Ended September 30, 2021 | | ||||||
Individual monetization | | | | $ | 13,805 | | | | | $ | 37,748 | | |
Film group monetization | | | | | 532 | | | | | | 1,511 | | |
Total amortization | | | | $ | 14,337 | | | | | $ | 39,259 | | |
| | | September 30, | | | December 31, | | ||||||
| | | 2021 | | | 2020 | | ||||||
Accrued production costs | | | | $ | 11,440 | | | | | $ | 7,016 | | |
Web partner fees | | | | | 6,202 | | | | | | 7,365 | | |
Accrued bonus | | | | | 4,417 | | | | | | 3,040 | | |
Payroll, payroll taxes and fringe benefits | | | | | 3,421 | | | | | | 2,912 | | |
Long-term incentive plan, current | | | | | 1,530 | | | | | | 1,300 | | |
Other current liabilities | | | | | 1,665 | | | | | | 1,201 | | |
Accrued expenses and other current liabilities | | | | $ | 28,675 | | | | | $ | 22,834 | | |
| Exit cost obligation at December 31, 2020 | | | | $ | 402 | | |
| Q1 Accretion | | | | | 15 | | |
| Q1 Payments | | | | | (89) | | |
| Exit cost obligation at March 31, 2021 | | | | | 328 | | |
| Q2 Accretion | | | | | 10 | | |
| Q2 Payments | | | | | (89) | | |
| Exit cost obligation at June 30, 2021 | | | | | 249 | | |
| Q3 Accretion | | | | | 8 | | |
| Q3 Payments | | | | | (89) | | |
| Exit cost obligation at September 30, 2021 | | | | $ | 168 | | |
| Exit cost obligation at December 31, 2019 | | | | $ | 686 | | |
| Q1 Accretion | | | | | 20 | | |
| Q1 Payments | | | | | (86) | | |
| Exit cost obligation at March 31, 2020 | | | | | 620 | | |
| Q2 Accretion | | | | | 17 | | |
| Q2 Payments | | | | | (86) | | |
| Exit cost obligation at June 30, 2020 | | | | | 551 | | |
| Q3 Accretion | | | | | 14 | | |
| Q3 Payments | | | | | (86) | | |
| Exit cost obligation at September 30, 2020 | | | | $ | 479 | | |
|
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 7,249 | | | | | $ | 27,573 | | |
Restricted cash | | | | | 3,000 | | | | | | — | | |
Accounts receivable, net of allowance for doubtful accounts of $394 and $354, respectively | | | | | 34,795 | | | | | | 38,375 | | |
Prepaid expenses and other current assets | | | | | 5,842 | | | | | | 2,630 | | |
Total current assets | | | | | 50,886 | | | | | | 68,578 | | |
Property and equipment, net | | | | | 400 | | | | | | 862 | | |
Capitalized software, net | | | | | 862 | | | | | | 265 | | |
Intangible assets, net | | | | | 68,015 | | | | | | 76,789 | | |
Goodwill, net | | | | | 83,956 | | | | | | 83,956 | | |
Other assets | | | | | 3,548 | | | | | | 7,872 | | |
Total assets | | | | $ | 207,667 | | | | | $ | 238,322 | | |
Liabilities and Members’ Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | | | $ | 3,403 | | | | | $ | 3,029 | | |
Accrued expenses and other current liabilities | | | | | 22,834 | | | | | | 16,880 | | |
Deferred revenue | | | | | 7,102 | | | | | | 27,544 | | |
Dividend payable | | | | | — | | | | | | 5,000 | | |
Total current liabilities | | | | | 33,339 | | | | | | 52,453 | | |
Deferred tax liabilities | | | | | 10,125 | | | | | | 12,579 | | |
Long-term incentive plan, noncurrent | | | | | 2,468 | | | | | | 2,161 | | |
Other liabilities | | | | | 908 | | | | | | 3,312 | | |
Total liabilities | | | | | 46,840 | | | | | | 70,505 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Members’ equity | | | | | | | | | | | | | |
CM Partners, LLC members’ interests | | | | | 273,573 | | | | | | 273,573 | | |
Accumulated deficit | | | | | (112,746) | | | | | | (105,756) | | |
Total members’ equity | | | | | 160,827 | | | | | | 167,817 | | |
Total liabilities and members’ equity | | | | $ | 207,667 | | | | | $ | 238,322 | | |
| | | Year Ended December 31, | | |||||||||||||||
| 2020 | | | 2019 | | | 2018 | | |||||||||||
Revenue (including related party revenue of $25,289, $54,713, and $95,696, respectively) | | | | $ | 125,044 | | | | | $ | 161,971 | | | | | $ | 196,789 | | |
Costs and expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | | | | 65,428 | | | | | | 81,729 | | | | | | 95,574 | | |
Selling and marketing | | | | | 2,678 | | | | | | 3,098 | | | | | | 1,678 | | |
General and administrative | | | | | 13,377 | | | | | | 10,836 | | | | | | 13,877 | | |
Employee related costs | | | | | 43,992 | | | | | | 42,793 | | | | | | 49,335 | | |
Depreciation and amortization | | | | | 9,684 | | | | | | 11,509 | | | | | | 12,152 | | |
Goodwill impairment charge | | | | | — | | | | | | — | | | | | | 112,693 | | |
Total costs and expenses | | | | | 135,159 | | | | | | 149,965 | | | | | | 285,309 | | |
(Loss) income from operations | | | | | (10,115) | | | | | | 12,006 | | | | | | (88,520) | | |
Other (income) expense | | | | | | | | | | | | | | | | | | | |
Loss on disposal of assets | | | | | — | | | | | | 840 | | | | | | — | | |
Gain on sale of business | | | | | — | | | | | | — | | | | | | (1,266) | | |
Interest income | | | | | (48) | | | | | | (269) | | | | | | — | | |
(Loss) income before income taxes | | | | | (10,067) | | | | | | 11,435 | | | | | | (87,254) | | |
(Benefit) provision for income taxes | | | | | (3,077) | | | | | | 3,236 | | | | | | 5,108 | | |
Net (loss) income | | | | $ | (6,990) | | | | | $ | 8,199 | | | | | $ | (92,362) | | |
| | | CM Partners, LLC Members’ Interests | | | Accumulated Deficit | | | Total | | |||||||||
Balance at December 31, 2017 | | | | | 315,224 | | | | | | (3,279) | | | | | | 311,945 | | |
Distribution to members | | | | | (31,651) | | | | | | — | | | | | | (31,651) | | |
Net loss | | | | | — | | | | | | (92,362) | | | | | | (92,362) | | |
Balance at December 31, 2018 | | | | | 283,573 | | | | | | (95,641) | | | | | | 187,932 | | |
Cumulative effect of change in accounting principle (Note 2) | | | | | — | | | | | | (18,314) | | | | | | (18,314) | | |
Opening Balance at January 1, 2019 | | | | $ | 283,573 | | | | | $ | (113,955) | | | | | $ | 169,618 | | |
Distribution to members | | | | | (10,000) | | | | | | — | | | | | | (10,000) | | |
Net income | | | | | — | | | | | | 8,199 | | | | | | 8,199 | | |
Balance at December 31, 2019 | | | | | 273,573 | | | | | | (105,756) | | | | | | 167,817 | | |
Net loss | | | | | — | | | | | | (6,990) | | | | | | (6,990) | | |
Balance at December 31, 2020 | | | | $ | 273,573 | | | | | $ | (112,746) | | | | | $ | 160,827 | | |
| | | Year Ended December 31, | | |||||||||||||||
| 2020 | | | 2019 | | | 2018 | | |||||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | | $ | (6,990) | | | | | $ | 8,199 | | | | | $ | (92,362) | | |
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Amortization | | | | | 9,114 | | | | | | 10,091 | | | | | | 10,315 | | |
Depreciation | | | | | 570 | | | | | | 1,418 | | | | | | 1,837 | | |
Provision for doubtful accounts | | | | | 373 | | | | | | 164 | | | | | | 393 | | |
Deferred taxes | | | | | (2,454) | | | | | | 2,058 | | | | | | 4,545 | | |
Gain on sale of business | | | | | — | | | | | | — | | | | | | (1,266) | | |
Loss on disposal of assets | | | | | — | | | | | | 840 | | | | | | — | | |
Goodwill impairment charge | | | | | — | | | | | | — | | | | | | 112,693 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | 3,206 | | | | | | (2,589) | | | | | | 11,238 | | |
Prepaid expenses and other current assets | | | | | 285 | | | | | | (1,857) | | | | | | 4,996 | | |
Other assets | | | | | 828 | | | | | | 4,949 | | | | | | 893 | | |
Accounts payable | | | | | 373 | | | | | | 20 | | | | | | (1,693) | | |
Accrued liabilities and other current liabilities | | | | | 5,954 | | | | | | (2,536) | | | | | | (3,349) | | |
Deferred revenue | | | | | (20,442) | | | | | | (47,465) | | | | | | 23,429 | | |
Long-term incentive plan, noncurrent | | | | | 307 | | | | | | 1,056 | | | | | | 1,105 | | |
Other liabilities | | | | | (2,403) | | | | | | 2,598 | | | | | | 707 | | |
Net cash (used in) provided by operating activities | | | | | (11,279) | | | | | | (23,054) | | | | | | 73,481 | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | | (106) | | | | | | (224) | | | | | | (428) | | |
Proceeds from sale of property and equipment | | | | | — | | | | | | — | | | | | | 72 | | |
Capitalized software and development costs | | | | | (927) | | | | | | (781) | | | | | | (572) | | |
Purchase of domain name | | | | | (12) | | | | | | — | | | | | | — | | |
Proceeds from sale of business | | | | | — | | | | | | — | | | | | | 2,570 | | |
Net cash (used in) provided by investing activities | | | | | (1,045) | | | | | | (1,005) | | | | | | 1,642 | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
Distributions to parent | | | | | (5,000) | | | | | | (5,000) | | | | | | (58,914) | | |
Net cash used in financing activities | | | | | (5,000) | | | | | | (5,000) | | | | | | (58,914) | | |
Net (decrease) increase in cash and restricted cash | | | | | (17,324) | | | | | | (29,059) | | | | | | 16,209 | | |
Cash and restricted cash | | | | | | | | | | | | | | | | | | | |
Beginning of year | | | | | 27,573 | | | | | | 56,632 | | | | | | 40,423 | | |
End of year | | | | $ | 10,249 | | | | | $ | 27,573 | | | | | $ | 56,632 | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | |
Cash paid (received) during the fiscal year for: | | | | | | | | | | | | | | | | | | | |
Income taxes, net of (refunds) | | | | $ | (970) | | | | | $ | 2,856 | | | | | $ | (421) | | |
Supplemental disclosures of non-cash financing activity: | | | | | | | | | | | | | | | | | | | |
Distributions declared but not paid | | | | $ | — | | | | | $ | 5,000 | | | | | $ | — | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
Cash | | | | $ | 7,249 | | | | | $ | 27,573 | | |
Restricted cash | | | | | 3,000 | | | | | | — | | |
Total cash and restricted cash | | | | $ | 10,249 | | | | | $ | 27,573 | | |
Balance Sheet | | | As reported | | | Adjustments | | | Adjusted to exclude adoption of ASC 606 | | |||||||||
Deferred revenue | | | | | 27,544 | | | | | | (9,119) | | | | | | 18,425 | | |
Deferred tax liabilities | | | | | 12,579 | | | | | | 5,952 | | | | | | 18,531 | | |
Accumulated deficit | | | | | (105,756) | | | | | | (18,314) | | | | | | (124,070) | | |
Statement of Operations | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | 161,971 | | | | | | (15,145) | | | | | | 146,826 | | |
Net (loss) income | | | | | 8,199 | | | | | | (15,145) | | | | | | (6,946) | | |
Statement of Changes In Members’ Equity | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | | | 8,199 | | | | | | (15,145) | | | | | | (6,946) | | |
Accumulated deficit | | | | | (105,756) | | | | | | (18,314) | | | | | | (124,070) | | |
Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | | | | 8,199 | | | | | | (15,145) | | | | | | (6,946) | | |
Deferred revenue | | | | | (47,465) | | | | | | 24,264 | | | | | | (23,201) | | |
| | | Year Ended December 31, | | |||||||||||||||
| 2020 | | | 2019 | | | 2018 | | |||||||||||
Advertising revenue | | | | $ | 48,428 | | | | | $ | 47,302 | | | | | $ | 49,300 | | |
Content | | | | | 71,862 | | | | | | 106,191 | | | | | | 139,641 | | |
E-Commerce and other | | | | | 4,754 | | | | | | 8,478 | | | | | $ | 7,848 | | |
Total | | | | $ | 125,044 | | | | | $ | 161,971 | | | | | $ | 196,789 | | |
| | | Year Ended December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
Revenue from performance obligations over time | | | | $ | 65,809 | | | | | $ | 87,909 | | |
Revenue from performance obligations at point-in-time | | | | | 59,235 | | | | | | 74,062 | | |
Total | | | | $ | 125,044 | | | | | $ | 161,971 | | |
| | | December 31, | | | January 1, | | ||||||||||||
| 2020 | | | 2019 | | | 2019 | | |||||||||||
Accounts receivable | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowances | | | | $ | 34,795 | | | | | $ | 38,375 | | | | | $ | 35,950 | | |
Contract assets | | | | | | | | | | | | | | | | | | | |
Content rights (included in Other assets) | | | | $ | 1,135 | | | | | $ | 7,129 | | | | | $ | 12,733 | | |
Contract liabilities | | | | | | | | | | | | | | | | | | | |
Deferred revenue, current and noncurrent | | | | $ | 7,752 | | | | | $ | 30,313 | | | | | $ | 50,744 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Computer equipment and software | | | | $ | 6,800 | | | | | $ | 6,692 | | |
Furniture, fixtures and equipment | | | | | 1,710 | | | | | | 1,710 | | |
Leasehold improvements | | | | | 1,644 | | | | | | 1,644 | | |
| | | | | 10,154 | | | | | | 10,046 | | |
Less: Accumulated depreciation and amortization | | | | | (9,754) | | | | | | (9,184) | | |
Property and equipment, net | | | | $ | 400 | | | | | $ | 862 | | |
| | | December 31, | | |||||||||
| | | 2020 | | | 2019 | | ||||||
Capitalized Software | | | | $ | 2,803 | | | | | $ | 1,875 | | |
Less: Accumulated amortization | | | | | (1,941) | | | | | | (1,610) | | |
Capitalized software, net | | | | $ | 862 | | | | | $ | 265 | | |
| | | December 31, 2020 | | ||||||||||||||||||
| Useful Life (years) | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | |
Technology | | | 3 | | | | $ | 2,578 | | | | | $ | (2,578) | | | | | $ | — | | |
Customer base | | | 8 | | | | | 45,612 | | | | | | (25,425) | | | | | | 20,187 | | |
Trade names and trademarks | | | 20 | | | | | 61,488 | | | | | | (13,700) | | | | | | 47,788 | | |
Others | | | 9 | | | | | 81 | | | | | | (41) | | | | | | 40 | | |
Total | | | | | | | $ | 109,759 | | | | | $ | (41,744) | | | | | $ | 68,015 | | |
| | | December 31, 2019 | | ||||||||||||||||||
| | | Useful Life (years) | | | Gross Carrying Value | | | Accumulated Amortization | | | Net Carrying Value | | |||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | |
Technology | | | 3 | | | | $ | 2,578 | | | | | $ | (2,578) | | | | | $ | - | | |
Customer base | | | 8 | | | | | 45,612 | | | | | | (19,723) | | | | | | 25,889 | | |
Trade names and trademarks | | | 20 | | | | | 61,477 | | | | | | (10,625) | | | | | | 50,852 | | |
Others | | | 9 | | | | | 81 | | | | | | (33) | | | | | | 48 | | |
Total | | | | | | | $ | 109,748 | | | | | $ | (32,959) | | | | | $ | 76,789 | | |
| 2021 | | | | | 8,784 | | |
| 2022 | | | | | 8,784 | | |
| 2023 | | | | | 8,784 | | |
| 2024 | | | | | 6,166 | | |
| 2025 | | | | | 3,080 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
Accrued production costs | | | | $ | 7,016 | | | | | $ | 771 | | |
Web partner fees | | | | | 7,365 | | | | | | 7,164 | | |
Accrued bonus | | | | | 3,040 | | | | | | 3,894 | | |
Payroll, payroll taxes and fringe benefits | | | | | 2,912 | | | | | | 1,717 | | |
Long-term incentive plan, current | | | | | 1,300 | | | | | | 796 | | |
Other current liabilities | | | | | 1,201 | | | | | | 2,538 | | |
Accrued expenses and other current liabilities | | | | $ | 22,834 | | | | | $ | 16,880 | | |
| | | Year Ended December 31, | | |||||||||||||||
| 2020 | | | 2019 | | | 2018 | | |||||||||||
Current income tax (benefit) expense | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | (614) | | | | | $ | 626 | | | | | $ | (1) | | |
State | | | | | (9) | | | | | | 552 | | | | | | 564 | | |
Current income tax (benefit) expense | | | | | (623) | | | | | | 1,178 | | | | | | 563 | | |
Deferred income tax (benefit) expense | | | | | | | | | | | | | | | | | | | |
Federal | | | | | (1,372) | | | | | | 1,919 | | | | | | 2,972 | | |
State | | | | | (1,082) | | | | | | 139 | | | | | | 1,573 | | |
Deferred income tax (benefit) expense | | | | | (2,454) | | | | | | 2,058 | | | | | | 4,545 | | |
(Benefit) provision for income taxes | | | | $ | (3,077) | | | | | $ | 3,236 | | | | | $ | 5,108 | | |
| | | December 31, | | |||||||||
| 2020 | | | 2019 | | ||||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforwards | | | | $ | 3,842 | | | | | $ | 303 | | |
Compensation plans | | | | | 407 | | | | | | 536 | | |
Deferred revenue | | | | | 1,527 | | | | | | 5,550 | | |
Other | | | | | 655 | | | | | | 456 | | |
Deferred tax assets | | | | | 6,431 | | | | | | 6,845 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Intangible assets | | | | | (16,211) | | | | | | (18,732) | | |
Depreciation | | | | | (67) | | | | | | 15 | | |
Other | | | | | (278) | | | | | | (707) | | |
Deferred tax liabilities | | | | | (16,556) | | | | | | (19,424) | | |
Deferred tax liabilities, net | | | | $ | (10,125) | | | | | $ | (12,579) | | |
| | | Year Ended December 31, | | |||||||||||||||
| 2020 | | | 2019 | | | 2018 | | |||||||||||
Income tax expense (benefit) at federal statutory rate | | | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
State and local income taxes net of federal tax benefit | | | | | 6.5 | | | | | | 4.6 | | | | | | (1.9) | | |
Permanent items | | | | | 1.0 | | | | | | 2.7 | | | | | | 1.9 | | |
Goodwill impairment | | | | | — | | | | | | — | | | | | | (27.1) | | |
Research and development credits | | | | | — | | | | | | 0.2 | | | | | | — | | |
Other | | | | | 2.1 | | | | | | (0.2) | | | | | | 0.2 | | |
Effective tax rate | | | | | 30.6% | | | | | | 28.3% | | | | | | (5.9)% | | |
| 2021 | | | | $ | 6,221 | | |
| 2022 | | | | | 5,873 | | |
| 2023 | | | | | 5,873 | | |
| 2024 | | | | | 5,873 | | |
| 2025 | | | | | 2,935 | | |
| Total | | | | $ | 26,775 | | |
| | | Exit Cost Obligation | | |||
Initial exit cost obligation at cease-use date | | | | $ | 1,073 | | |
2018 Accretion | | | | | 46 | | |
2018 Payments | | | | | (122) | | |
Exit cost obligation at December 31, 2018 | | | | | 997 | | |
2019 Accretion | | | | | 122 | | |
2019 Payments | | | | | (433) | | |
Exit cost obligation at December 31, 2019 | | | | | 686 | | |
2020 Accretion | | | | | 64 | | |
2020 Payments | | | | | (348) | | |
Exit cost obligation at December 31, 2020 | | | | $ | 402 | | |