Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2023 | Oct. 31, 2023 | |
Document Information [Line Items] | ||
Document Type | 10-Q | |
Entity Registrant Name | Vivid Seats Inc. | |
Entity Central Index Key | 0001856031 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | false | |
Entity Shell Company | false | |
Entity Emerging Growth Company | true | |
Document Period End Date | Sep. 30, 2023 | |
Document Fiscal Year Focus | 2023 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false | |
Entity File Number | 001-40926 | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 86-3355184 | |
Entity Address, Address Line One | 24 E. Washington Street | |
Entity Address, Address Line Two | Suite 900 | |
Entity Address, City or Town | Chicago | |
Entity Address, State or Province | IL | |
Entity Address, Postal Zip Code | 60602 | |
City Area Code | 312 | |
Local Phone Number | 291-9966 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity Interactive Data Current | Yes | |
Entity Current Reporting Status | Yes | |
Entity Ex Transition Period | false | |
Class A Common Stock | ||
Document Information [Line Items] | ||
Trading Symbol | SEAT | |
Entity Common Stock, Shares Outstanding | 96,609,670 | |
Title of 12(b) Security | Class A common stock, par value $0.0001 per share | |
Security Exchange Name | NASDAQ | |
Class B Common Stock | ||
Document Information [Line Items] | ||
Entity Common Stock, Shares Outstanding | 99,800,000 | |
Warrants [Member] | ||
Document Information [Line Items] | ||
Trading Symbol | SEATW | |
Title of 12(b) Security | Warrants to purchase one share of Class A common stock | |
Security Exchange Name | NASDAQ |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2023 | Dec. 31, 2022 |
Current assets: | ||
Cash and cash equivalents | $ 268,678 | $ 251,542 |
Restricted cash | 1,056 | 748 |
Accounts receivable - net | 64,829 | 36,531 |
Inventory - net | 21,533 | 12,783 |
Prepaid expenses and other current assets | 49,407 | 29,912 |
Total current assets | 405,503 | 331,516 |
Property and equipment - net | 10,240 | 10,431 |
Right-of-use assets - net | 9,291 | 7,859 |
Intangible assets - net | 113,873 | 81,976 |
Goodwill | 759,971 | 715,258 |
Deferred tax assets | 77,376 | 1,853 |
Investments | 6,042 | 0 |
Other non-current assets | 2,780 | 2,538 |
Total assets | 1,385,076 | 1,151,431 |
Current liabilities: | ||
Accounts payable | 219,118 | 161,312 |
Accrued expenses and other current liabilities | 197,247 | 181,970 |
Deferred revenue | 34,447 | 31,983 |
Current maturities of long-term debt | 3,308 | 2,750 |
Total current liabilities | 454,120 | 378,015 |
Long-term debt - net | 265,875 | 264,898 |
Long-term lease liabilities | 15,931 | 14,911 |
Tax Receivable Agreement liability | 98,977 | 0 |
Other non-current liabilities | 29,745 | 13,445 |
Total long-term liabilities | 410,528 | 293,254 |
Commitments and contingencies (Note 14) | ||
Redeemable noncontrolling interests | 640,717 | 862,860 |
Shareholders' deficit | ||
Additional paid-in capital | 884,523 | 663,908 |
Treasury stock, at cost, 5,291,497 and 4,342,477 shares at September 30, 2023 and December 31, 2022, respectively | (40,106) | (32,494) |
Accumulated deficit | (964,561) | (1,014,132) |
Accumulated other comprehensive loss | (166) | 0 |
Total Shareholders' deficit | (120,289) | (382,698) |
Total liabilities, Redeemable noncontrolling interests, and Shareholders' deficit | 1,385,076 | 1,151,431 |
Class A Common Stock | ||
Shareholders' deficit | ||
Common Stock | 11 | 8 |
Class B Common Stock | ||
Shareholders' deficit | ||
Common Stock | $ 10 | $ 12 |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares | Sep. 30, 2023 | Dec. 31, 2022 |
Treasury stock, shares | 5,291,497 | 4,342,477 |
Class A Common Stock | ||
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 101,803,392 | 82,410,774 |
Common stock, shares outstanding | 101,803,392 | 82,410,774 |
Class B Common Stock | ||
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 250,000,000 | 250,000,000 |
Common stock, shares issued | 99,800,000 | 118,200,000 |
Common stock, shares outstanding | 99,800,000 | 118,200,000 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Costs and expenses: | ||||
Depreciation and amortization | $ 8,603 | $ 5,269 | ||
Change in fair value of contingent consideration | (998) | (1,220) | ||
Other (income) expense: | ||||
Loss on extinguishment of debt | 0 | 4,285 | ||
Net income | $ 17,672 | $ 18,761 | 61,674 | 45,963 |
Net income attributable to Class A Common Stockholders | 6,677 | 7,663 | ||
Hoya Intermediate, LLC | ||||
Revenues | 188,133 | 156,818 | 514,576 | 435,284 |
Costs and expenses: | ||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 50,462 | 37,617 | 130,838 | 102,203 |
Marketing and selling | 77,006 | 66,323 | 196,970 | 179,963 |
General and administrative | 37,225 | 30,239 | 107,921 | 95,721 |
Depreciation and amortization | 3,301 | 2,158 | 8,603 | 5,269 |
Change in fair value of contingent consideration | 20 | (1,220) | (998) | (1,220) |
Income from operations | 20,119 | 21,701 | 71,242 | 53,348 |
Other (income) expense: | ||||
Interest expense – net | 2,544 | 2,901 | 8,596 | 9,542 |
Loss on extinguishment of debt | 0 | 0 | 0 | 4,285 |
Other income | (1,038) | (65) | (365) | (6,618) |
Income before income taxes | 18,613 | 18,865 | 63,011 | 46,139 |
Income tax expense (benefit) | 2,595 | 118 | (21,605) | 194 |
Net income | 16,018 | 18,747 | 84,616 | 45,945 |
Net income attributable to redeemable noncontrolling interests | 9,341 | 11,084 | 35,045 | 27,368 |
Net income attributable to Class A Common Stockholders | $ 6,677 | $ 7,663 | $ 49,571 | $ 18,577 |
Net income per Class A common stock: | ||||
Basic | $ 0 | $ 0.09 | $ 0 | $ 0.23 |
Diluted | $ 0 | $ 0.09 | $ 0 | $ 0.23 |
Weighted average Class A common stock outstanding: | ||||
Basic | 96,407,327 | 81,996,447 | 86,403,617 | 80,145,329 |
Diluted | 0 | 82,023,463 | 0 | 198,709,769 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Net income | $ 17,672 | $ 18,761 | $ 61,674 | $ 45,963 |
Hoya Intermediate, LLC | ||||
Net income | 16,018 | 18,747 | 84,616 | 45,945 |
Other comprehensive income: | ||||
Foreign currency translation adjustment | (374) | 0 | (374) | 0 |
Comprehensive income, net of taxes | 15,644 | 18,747 | 84,242 | 45,945 |
Comprehensive income attributable to redeemable noncontrolling interests | 9,341 | 11,084 | 35,045 | 27,368 |
Foreign currency translation adjustment attributable to redeemable noncontrolling interests | (208) | 0 | (208) | 0 |
Comprehensive income attributable to Class A Common Stockholders | $ 6,511 | $ 7,663 | $ 49,405 | $ 18,577 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Equity - USD ($) $ in Thousands | Total | Class A Common Stock | Class B Common Stock | Common Stock Class A Common Stock | Common Stock Class B Common Stock | Additional Paid-in Capital | Treasury Stock | Noncontrolling Interest | Accumulated Deficit | Accumulated Other Comprehensive Loss |
Temporary equity, Balances at Dec. 31, 2021 | $ 1,286,016 | |||||||||
Balances, shares at Dec. 31, 2021 | 79,091,871 | 118,200,000 | ||||||||
Balances at Dec. 31, 2021 | $ (860,683) | $ 8 | $ 12 | $ 182,091 | $ (1,042,794) | $ 0 | ||||
Net income | 1,259 | 1,259 | ||||||||
Net income attributable to redeemable noncontrolling interests | 1,879 | |||||||||
Issuance of shares, shares | 75,072 | |||||||||
Deemed contribution from former parent | 463 | 463 | 691 | |||||||
Equity-based compensation | 2,443 | 2,443 | ||||||||
Temporary equity, Balances at Mar. 31, 2022 | 1,307,292 | |||||||||
Subsequent remeasurement of Redeemable noncontrolling interests | (18,706) | (18,706) | 18,706 | |||||||
Balances, shares at Mar. 31, 2022 | 79,166,943 | 118,200,000 | ||||||||
Balances at Mar. 31, 2022 | (875,224) | $ 8 | $ 12 | 166,291 | (1,041,535) | 0 | ||||
Temporary equity, Balances at Dec. 31, 2021 | 1,286,016 | |||||||||
Balances, shares at Dec. 31, 2021 | 79,091,871 | 118,200,000 | ||||||||
Balances at Dec. 31, 2021 | (860,683) | $ 8 | $ 12 | 182,091 | (1,042,794) | 0 | ||||
Temporary equity, Balances at Sep. 30, 2022 | 905,412 | |||||||||
Balances, shares at Sep. 30, 2022 | 82,041,142 | 118,200,000 | (397,551) | |||||||
Balances at Sep. 30, 2022 | (425,463) | $ 8 | $ 12 | 601,784 | $ (3,050) | (1,024,217) | 0 | |||
Temporary equity, Balances at Mar. 31, 2022 | 1,307,292 | |||||||||
Balances, shares at Mar. 31, 2022 | 79,166,943 | 118,200,000 | ||||||||
Balances at Mar. 31, 2022 | (875,224) | $ 8 | $ 12 | 166,291 | (1,041,535) | 0 | ||||
Net income | 9,655 | 9,655 | ||||||||
Net income attributable to redeemable noncontrolling interests | 14,405 | |||||||||
Issuance of shares, shares | 74,089 | |||||||||
Deemed contribution from former parent | 468 | 468 | 699 | |||||||
Equity-based compensation | 4,145 | 4,145 | ||||||||
Distributions to non-controlling interest | 4,108 | (4,108) | ||||||||
Temporary equity, Balances at Jun. 30, 2022 | 882,954 | |||||||||
Subsequent remeasurement of Redeemable noncontrolling interests | 439,442 | 439,442 | (439,442) | |||||||
Balances, shares at Jun. 30, 2022 | 79,241,032 | 118,200,000 | ||||||||
Balances at Jun. 30, 2022 | (425,622) | $ 8 | $ 12 | 606,238 | (1,031,880) | 0 | ||||
Net income | 7,663 | 7,663 | ||||||||
Net income attributable to redeemable noncontrolling interests | 11,084 | |||||||||
Issuance of shares, shares | 72,325 | |||||||||
Deemed contribution from former parent | 427 | 427 | 617 | |||||||
Equity-based compensation | 4,029 | 4,029 | ||||||||
Distributions to non-controlling interest | (810) | |||||||||
Repurchases of common stock | (3,050) | $ (3,050) | ||||||||
Repurchases of common stock Share | $ (397,551) | |||||||||
Temporary equity, Balances at Sep. 30, 2022 | 905,412 | |||||||||
Increase in common shares outstanding following warrant exchange | 2,727,785 | |||||||||
Reclassification of contingent consideration | 2,657 | 2,657 | ||||||||
Subsequent remeasurement of Redeemable noncontrolling interests | (11,567) | (11,567) | (11,567) | |||||||
Balances, shares at Sep. 30, 2022 | 82,041,142 | 118,200,000 | (397,551) | |||||||
Balances at Sep. 30, 2022 | (425,463) | $ 8 | $ 12 | 601,784 | $ (3,050) | (1,024,217) | 0 | |||
Temporary equity, Balances at Dec. 31, 2022 | 862,860 | |||||||||
Balances, shares at Dec. 31, 2022 | 82,410,774 | 118,200,000 | 82,410,774 | 118,200,000 | (4,342,477) | |||||
Balances at Dec. 31, 2022 | (382,698) | $ 8 | $ 12 | 663,908 | $ (32,494) | (1,014,132) | 0 | |||
Net income | 12,182 | 12,182 | ||||||||
Net income attributable to redeemable noncontrolling interests | 18,090 | |||||||||
Issuance of shares, shares | 491,502 | |||||||||
Issuance of shares | 1 | $ 1 | ||||||||
Deemed contribution from former parent | 391 | 391 | 577 | |||||||
Equity-based compensation | 4,615 | 4,615 | ||||||||
Distributions to non-controlling interest | (3,816) | |||||||||
Repurchases of common stock | (7,612) | $ (7,612) | ||||||||
Repurchases of common stock Share | $ (949,020) | |||||||||
Temporary equity, Balances at Mar. 31, 2023 | 901,866 | |||||||||
Subsequent remeasurement of Redeemable noncontrolling interests | (24,155) | (24,155) | 24,155 | |||||||
Balances, shares at Mar. 31, 2023 | 82,902,276 | 118,200,000 | (5,291,497) | |||||||
Balances at Mar. 31, 2023 | (397,276) | $ 9 | $ 12 | 644,759 | $ (40,106) | (1,001,950) | 0 | |||
Temporary equity, Balances at Dec. 31, 2022 | 862,860 | |||||||||
Balances, shares at Dec. 31, 2022 | 82,410,774 | 118,200,000 | 82,410,774 | 118,200,000 | (4,342,477) | |||||
Balances at Dec. 31, 2022 | (382,698) | $ 8 | $ 12 | 663,908 | $ (32,494) | (1,014,132) | 0 | |||
Temporary equity, Balances at Sep. 30, 2023 | 640,717 | |||||||||
Balances, shares at Sep. 30, 2023 | 101,803,392 | 99,800,000 | 101,803,392 | 99,800,000 | (5,291,497) | |||||
Balances at Sep. 30, 2023 | (120,289) | $ 11 | $ 10 | 884,523 | $ (40,106) | (964,561) | (166) | |||
Temporary equity, Balances at Mar. 31, 2023 | 901,866 | |||||||||
Balances, shares at Mar. 31, 2023 | 82,902,276 | 118,200,000 | (5,291,497) | |||||||
Balances at Mar. 31, 2023 | (397,276) | $ 9 | $ 12 | 644,759 | $ (40,106) | (1,001,950) | 0 | |||
Net income | 30,712 | 30,712 | ||||||||
Net income attributable to redeemable noncontrolling interests | 7,614 | |||||||||
Issuance of shares, shares | 309,529 | |||||||||
Deemed contribution from former parent | 431 | 431 | 544 | |||||||
Secondary offering of Class A common stock | 145,064 | $ 2 | $ (2) | 145,064 | (145,064) | |||||
Secondary Offering of Class A common stock ,shares | 18,400,000 | (18,400,000) | ||||||||
Equity-based compensation | 6,524 | 6,524 | ||||||||
Distributions to non-controlling interest | (7,200) | |||||||||
Temporary equity, Balances at Jun. 30, 2023 | 790,416 | |||||||||
Subsequent remeasurement of Redeemable noncontrolling interests | (32,656) | (32,656) | 32,656 | |||||||
Establishment of liabilities under Tax Receivable Agreement, net of tax and other tax impact of Secondary Offering (Note 16) | (46,132) | (46,132) | ||||||||
Balances, shares at Jun. 30, 2023 | 101,611,805 | 99,800,000 | (5,291,497) | |||||||
Balances at Jun. 30, 2023 | (293,333) | $ 11 | $ 10 | 717,990 | $ (40,106) | (971,238) | 0 | |||
Net income | 6,677 | 6,677 | ||||||||
Net income attributable to redeemable noncontrolling interests | 9,341 | |||||||||
Issuance of shares, shares | 191,587 | |||||||||
Deemed contribution from former parent | 481 | 481 | 498 | |||||||
Equity-based compensation | 6,722 | 6,722 | ||||||||
Other comprehensive loss | (166) | (208) | (166) | |||||||
Temporary equity, Balances at Sep. 30, 2023 | 640,717 | |||||||||
Subsequent remeasurement of Redeemable noncontrolling interests | 159,330 | 159,330 | $ (159,330) | |||||||
Balances, shares at Sep. 30, 2023 | 101,803,392 | 99,800,000 | 101,803,392 | 99,800,000 | (5,291,497) | |||||
Balances at Sep. 30, 2023 | $ (120,289) | $ 11 | $ 10 | $ 884,523 | $ (40,106) | $ (964,561) | $ (166) |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Cash flows from operating activities | ||
Net income | $ 61,674 | $ 45,963 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 8,603 | 5,269 |
Amortization of leases | 467 | 1,591 |
Amortization of deferred financing costs and interest rate cap | 688 | 819 |
Equity-based compensation expense | 20,488 | 13,982 |
Change in fair value of warrants | (991) | (6,618) |
Change in fair value of derivative asset | 83 | 0 |
Change in fair value of contingent consideration | (998) | (1,220) |
Loss on extinguishment of debt | 0 | 4,285 |
Loss on asset disposals | 51 | 63 |
Deferred taxes | (22,678) | 0 |
Non-cash interest income | (125) | 0 |
Foreign currency revaluation losses | 542 | 0 |
Change in assets and liabilities: | ||
Accounts receivable | (26,147) | (4,292) |
Inventory | (8,702) | (2,350) |
Prepaid expenses and other current assets | (19,239) | 37,778 |
Accounts payable | 50,484 | (26,737) |
Accrued expenses and other current liabilities | 18,415 | (73,938) |
Deferred revenue | 2,464 | 8,492 |
Other non-current assets and liabilities | 6,365 | (1,680) |
Net cash provided by operating activities | 114,386 | 1,389 |
Cash flows from investing activities | ||
Acquisition of business, net of cash acquired | (55,935) | 0 |
Investments in convertible promissory note and warrant | (6,000) | 0 |
Purchases of property and equipment | (785) | (2,727) |
Purchases of personal seat licenses | (542) | (165) |
Investments in developed technology | (7,770) | (8,988) |
Cash adjustment in acquisition | 0 | (8) |
Net cash used in investing activities | (71,032) | (11,888) |
Cash flows from financing activities | ||
Payments of February 2022 First Lien Loan | (2,063) | (1,375) |
Repurchase of common stock as treasury stock | (7,612) | (3,050) |
Cash paid for milestone payments | (6,005) | 0 |
Distributions to non-controlling interest | (11,016) | (4,918) |
Payments of deferred financing costs and other debt-related costs | 0 | (4,856) |
Net cash used in financing activities | (26,696) | (204,911) |
Impact of foreign exchange on cash and cash equivalents, and restricted cash | 786 | 0 |
Net increase (decrease) in cash, cash equivalents, and restricted cash | 17,444 | (215,410) |
Cash, cash equivalents, and restricted cash - beginning of period | 252,290 | 489,810 |
Cash, cash equivalents, and restricted cash - end of period | 269,734 | 274,400 |
Supplemental disclosure of cash flow information: | ||
Cash paid for interest | 13,250 | 9,886 |
Cash paid for income tax | 401 | 0 |
Cash paid for operating lease liabilities | 686 | 2,587 |
Property and equipment acquired through tenant improvement allowance | 0 | 5,346 |
Right-of-use assets obtained in exchange for lease obligations | 0 | 3,406 |
Establishment of liabilities under Tax Receivable Agreement | 98,977 | 0 |
Establishment of deferred tax asset under Tax Receivable Agreement and Secondary Offering | 52,845 | 0 |
Subsidiaries [Member] | ||
Cash flows from operating activities | ||
Net income | 84,616 | 45,945 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 8,603 | 5,269 |
Change in fair value of contingent consideration | (998) | (1,220) |
Loss on extinguishment of debt | 0 | 4,285 |
June 2017 First Lien Loan | ||
Cash flows from financing activities | ||
Payments of June 2017 First Lien Loan | 0 | (465,712) |
February 2022 First Lien Loan | ||
Cash flows from financing activities | ||
Proceeds from February 2022 First Lien Loan | $ 0 | $ 275,000 |
Pay vs Performance Disclosure
Pay vs Performance Disclosure - USD ($) $ in Thousands | 3 Months Ended | |||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | |
Pay vs Performance Disclosure | ||||||
Net Income (Loss) | $ 6,677 | $ 30,712 | $ 12,182 | $ 7,663 | $ 9,655 | $ 1,259 |
Insider Trading Arrangements
Insider Trading Arrangements | 9 Months Ended |
Sep. 30, 2023 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Background and Basis of Present
Background and Basis of Presentation | 9 Months Ended |
Sep. 30, 2023 | |
Vivid Seats Inc | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | |
Background and Basis of Presentation | 1. Background and Basis of Presentation Vivid Seats Inc. and its subsidiaries including Hoya Intermediate, LLC ("Hoya Intermediate"), Hoya Midco, LLC and Vivid Seats LLC (collectively the “Company,” “us,” “we,” and “our”) provide an online secondary ticket marketplace that enables ticket buyers to discover and easily purchase tickets to concert, sporting and theater events in the United States, Canada and Japan. Through our Marketplace segment, we operate an online platform enabling ticket buyers to purchase tickets to live events, while enabling ticket sellers to seamlessly manage their operations. In our Resale segment, we acquire tickets to resell on secondary ticket marketplaces, including our own. We have prepared these unaudited condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and the instructions to the Quarterly Report on Form 10-Q and Article 10 of Regulation S-X issued by the U.S. Securities and Exchange Commission ("SEC"). Accordingly, they do not include all of the information and notes required by GAAP for comprehensive annual financial statements. These condensed consolidated financial statements are not necessarily indicative of results that may be expected for any other interim period or for the full year. These condensed consolidated financial statements should be read together with the audited annual consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 and Amendment No. 1 thereto, which were filed with the SEC on March 7, 2023 and May 9, 2023, respectively (together, our “2022 Form 10-K”). These condensed consolidated financial statements include all of our accounts, including those of our consolidated subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. Certain prior period amounts of Other non-current assets have been reclassified to conform to current period presentation. These reclassifications had no effect on previously reported totals for assets, liabilities, shareholders' deficit, cash flows or net income. |
New Accounting Standards
New Accounting Standards | 9 Months Ended |
Sep. 30, 2023 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | 2. New Accounting Standards Recently Adopted Accounting Standards In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , which changes how entities will measure credit losses for financial assets and certain other instruments that are not measured at fair value through net income. The new expected credit loss impairment model requires immediate recognition of estimated credit losses expected to occur. ASU 2019-10, Financial Instruments-Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842): Effective Dates , deferred the effective date for non-public companies. The standard is effective for non-public companies for fiscal years beginning after December 15, 2022. We adopted these requirements as of January 1, 2023 with no material impact on our consolidated financial statements. In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848), Facilitation of the Effects of Reference Rate Reform on Financial Reporting , as modified in January 2021. The ASU is intended to help stakeholders during the global market-wide reference rate transition period. The new guidance provides optional expedients and exceptions for applying GAAP to contract modifications and hedging relationships, subject to meeting certain criteria, that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued. The guidance also establishes (1) a general contract modification principle that entities can apply in other areas that may be affected by reference rate reform and (2) certain elective hedge accounting expedients. We adopted these requirements as of January 1, 2023 with no material impact on our consolidated financial statements. |
Business Acquisition
Business Acquisition | 9 Months Ended |
Sep. 30, 2023 | |
Business Combination and Asset Acquisition [Abstract] | |
Business Acquisition | 3. Business Acquisition On September 8, 2023 (the "Acquisition Date"), we acquired 100 % of the outstanding shares of WD Holdings Co., Ltd. ("Wavedash"), an online ticket marketplace headquartered in Tokyo, Japan. The purchase price was JPY 10,946.1 million, or approximately $ 74.3 million based on the exchange rate in effect on the Acquisition Date, before considering the net effect of cash acquired equal to the amount in the table below. We financed the transaction at closing with cash on hand. The acquisition was accounted for as an acquisition of a business in accordance with the acquisition method of accounting. We have applied the acquisition method of accounting in accordance with Accounting Standards Codification ("ASC") 805, Business Combinations and recognized assets acquired and liabilities assumed at their respective fair values as of the Acquisition Date, with the excess purchase consideration recorded to goodwill. The goodwill recorded is not expected to be deductible for income tax purposes. The goodwill is primarily attributable to revenue opportunities associated with Wavedash’s service offerings and assembled workforce and is included in our Marketplace segment. The fair values of the assets acquired and liabilities assumed are preliminary and subject to change because the evaluations necessary to assess the fair values of the net assets acquired are still in process. The primary areas that are not yet finalized relate to the valuations of certain intangible assets and acquired income tax assets and liabilities. Acquired assets and liability amounts are also still being finalized. We expect to finalize the allocation of the purchase price as soon as practicable, but no later than one year from the Acquisition Date when the measurement period ends. In connection with the transaction, we assumed long-term debt which matures in the second quarter of 2026, subject to a fixed interest rate. Refer to Note 12, Debt for more information. Acquisition costs directly related to the transaction were $ 1.9 million and $ 2.7 million for the three and nine months ended September 30, 2023, respectively, and are included in General and administrative expenses in the Condensed Consolidated Statements of Operations. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the Acquisition Date (in thousands): Cash $ 18,390 Accounts receivable 2,182 Inventory 49 Prepaid expenses and other current assets 259 Property and equipment 67 Right-of-use assets 1,927 Other net assets 675 Intangible assets 31,846 Goodwill 45,351 Accounts payable ( 7,427 ) Accrued expenses and other current liabilities ( 3,901 ) Current maturities of long-term debt ( 566 ) Long-term debt ( 2,546 ) Other non-current liabilities ( 11,981 ) Net assets acquired $ 74,325 The following table sets forth the components of identifiable intangible assets acquired (in thousands) and their estimated useful lives (in years) as of the Acquisition Date: Cost Estimated Useful Life Tradename $ 2,173 Indefinite Supplier relationships 19,963 5 years Customer relationships 5,500 4 years Developed technology 4,210 3 years Total acquired intangible assets $ 31,846 |
Revenue Recognition
Revenue Recognition | 9 Months Ended |
Sep. 30, 2023 | |
Hoya Intermediate, LLC | |
Disaggregation of Revenue [Line Items] | |
Revenue Recognition | 4. Revenue Recognition We recognize revenue in accordance with Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers . We have two reportable segments: Marketplace and Resale. Through the Marketplace segment, we act as an intermediary between ticket buyers and sellers. We earn revenue processing ticket sales from our Owned Properties, consisting of our websites and mobile applications, and from our Private Label offering, which is comprised of numerous distribution partners. Marketplace revenues consisted of the following (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Marketplace revenues: Owned Properties $ 122,778 $ 106,597 $ 329,006 $ 288,827 Private Label 31,610 23,945 101,113 82,145 Total Marketplace revenues $ 154,388 $ 130,542 $ 430,119 $ 370,972 Marketplace revenues consisted of the following event categories (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Marketplace revenues: Concerts $ 87,142 $ 63,802 $ 239,762 $ 188,291 Sports 52,169 52,812 143,118 143,012 Theater 14,788 13,526 45,705 37,997 Other 289 402 1,534 1,672 Total Marketplace revenues $ 154,388 $ 130,542 $ 430,119 $ 370,972 Resale revenues were $ 33.7 million and $ 84.5 million during the three and nine months ended September 30, 2023, respectively, and $ 26.3 million and $ 64.3 million during the three and nine months ended September 30, 2022, respectively. At September 30, 2023, Deferred revenue in the Condensed Consolidated Balance Sheets was $ 34.4 million , which primarily relates to Vivid Seats Rewards, our loyalty program. Stamps earned under the program expire in two to three years, if not converted to credits, and credits expire in two to four years, if not redeemed. We expect to recognize all outstanding deferred revenue in the next seven years. At December 31, 2022, $ 32.0 million was recorded as Deferred revenue, of which $ 1.9 million and $ 13.6 million was recognized as revenue during the three and nine months ended September 30, 2023, respectively. At December 31, 2021, $ 25.1 million was recorded as Deferred revenue, of which $ 1.2 million and $ 7.2 million was recognized as revenue during the three and nine months ended September 30, 2022, respectively. |
Segment Reporting
Segment Reporting | 9 Months Ended |
Sep. 30, 2023 | |
Segment Reporting [Abstract] | |
Segment Reporting | 5. Segment Reporting Our reportable segments are Marketplace and Resale. Through the Marketplace segment, we act as an intermediary between ticket buyers and sellers within our online secondary ticket marketplace. Through the Resale segment, we acquire tickets from primary sellers, which we then sell through secondary ticket marketplaces, including our own. Revenues and contribution margin are used by our Chief Operating Decision Maker ("CODM") to assess performance of the business. We define contribution margin as revenues less cost of revenues and marketing and selling expenses. We do not report our assets, capital expenditures, general and administrative expenses or related depreciation and amortization expenses by segment because our CODM does not use this information to evaluate the performance of our operating segments. The following tables represent our segment information (in thousands): Three Months Ended September 30, 2023 Nine Months Ended September 30, 2023 Marketplace Resale Consolidated Marketplace Resale Consolidated Revenues $ 154,388 $ 33,745 $ 188,133 $ 430,119 $ 84,457 $ 514,576 Cost of revenues (exclusive of depreciation and amortization shown separately below) 23,923 26,539 50,462 66,749 64,089 130,838 Marketing and selling 77,006 — 77,006 196,970 — 196,970 Contribution margin $ 53,459 $ 7,206 60,665 $ 166,400 $ 20,368 186,768 General and administrative 37,225 107,921 Depreciation and amortization 3,301 8,603 Change in fair value of contingent consideration 20 ( 998 ) Income from operations 20,119 71,242 Interest expense – net 2,544 8,596 Other income ( 1,038 ) ( 365 ) Income before income taxes $ 18,613 $ 63,011 Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 Marketplace Resale Consolidated Marketplace Resale Consolidated Revenues $ 130,542 $ 26,276 $ 156,818 $ 370,972 $ 64,312 $ 435,284 Cost of revenues (exclusive of depreciation and amortization shown separately below) 17,950 19,667 37,617 52,912 49,291 102,203 Marketing and selling 66,323 — 66,323 179,963 — 179,963 Contribution margin $ 46,269 $ 6,609 52,878 $ 138,097 $ 15,021 153,118 General and administrative 30,239 95,721 Depreciation and amortization 2,158 5,269 Change in fair value of contingent consideration ( 1,220 ) ( 1,220 ) Income from operations 21,701 53,348 Interest expense – net 2,901 9,542 Loss on extinguishment of debt — 4,285 Other expenses ( 65 ) ( 6,618 ) Income before income taxes $ 18,865 $ 46,139 Substantially all of our assets reside in the United States. |
Accounts Receivable - Net
Accounts Receivable - Net | 9 Months Ended |
Sep. 30, 2023 | |
Receivables [Abstract] | |
Accounts Receivable - Net | 6. Accounts Receivable - Net As of September 30, 2023 and December 31, 2022, Accounts receivable – net was $ 64.8 million and $ 36.5 million , respectively. $ 42.2 million and $ 18.9 million of the Accounts receivable balance at September 30, 2023 and December 31, 2022, respectively, consisted of uncollateralized payment processor obligations due under normal trade terms typically requiring payment within three business days. Credit risk with respect to accounts receivable from payment processing entities is limited due to the consolidation of those receivables with large financial institutions and the frequency with which the receivables turn over. $ 7.8 million and $ 1.0 million of the Accounts receivable balance at September 30, 2023 and December 31, 2022, respectively, consisted of amounts due from marketplace ticket sellers for canceled events and costs of replacement tickets. We recorded an allowance for credit losses of $ 4.0 million and $ 0.1 million at September 30, 2023 and December 31, 2022, respectively, to reflect potential challenges in collecting funds from marketplace ticket sellers. The allowance for credit losses increased during the nine months ended September 30, 2023 as certain ticket sellers on the marketplace platform generated balances in excess of their existing payables, creating a greater risk of credit losses on these receivables. $ 12.1 million and $ 11.7 million of the Accounts receivable balance at September 30, 2023 and December 31, 2022, respectively, consisted of amounts due from distribution partners for cancellation charges, primarily related to canceled events. We recorded an allowance for credit losses of $ 5.0 million and $ 3.6 million at September 30, 2023 and December 31, 2022, respectively, to reflect potential challenges in collecting funds from distribution partners, particularly for amounts due upon usage of store credit previously issued to buyers. Accounts receivable balances are stated net of allowance for credit losses and bad debt expense is presented as a reduction of Revenues in the Condensed Consolidated Statement of Operations. There were no write-offs for the three and nine months ended September 30, 2023 and 2022. |
Prepaid Expenses and Other Curr
Prepaid Expenses and Other Current Assets | 9 Months Ended |
Sep. 30, 2023 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Prepaid Expenses and Other Current Assets | 7. Prepaid Expenses and Other Current Assets Prepaid expenses and other current assets consist of the following (in thousands): September 30, 2023 December 31, 2022 Recovery of future customer compensation $ 42,421 $ 23,311 Prepaid expenses 6,591 6,032 Other current assets 395 569 Total prepaid expenses and other current assets $ 49,407 $ 29,912 Recovery of future customer compensation represents expected recoveries of compensation to be paid to customers for event cancellations or other service issues related to previously recorded sales transactions. Recovery of future customer compensation costs increased by $ 19.1 million at September 30, 2023 compared to December 31, 2022 due to an increase in the reserve for future cancellations driven by higher volume of sales for future events. The provision related to these expected recoveries is included in Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets. |
Goodwill and Intangible Assets
Goodwill and Intangible Assets | 9 Months Ended |
Sep. 30, 2023 | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | |
Goodwill and Intangible Assets | 8. Goodwill and Intangible Assets Definite-lived intangible assets includes developed technology and customer relationships, which had a net carrying amount of $ 47.1 million and $ 17.3 million at September 30, 2023 and December 31, 2022, respectively, and accumulated amortization of $ 17.2 million and $ 9.6 million at September 30, 2023 and December 31, 2022, respectively. Our goodwill is included in our Marketplace segment. The net changes in the carrying amounts of our intangible assets and goodwill were as follows (in thousands): Definite-lived Intangible Assets Trademark Goodwill Balance at January 1, 2023 $ 17,310 $ 64,666 $ 715,258 Wavedash acquisition 29,673 2,173 45,351 Foreign currency translation ( 418 ) ( 30 ) ( 638 ) Capitalized development costs 8,067 — — Disposals ( 43 ) — — Amortization ( 7,525 ) — — Balance at September 30, 2023 $ 47,064 $ 66,809 $ 759,971 Definite-lived Intangible Assets Trademark Goodwill Balance at January 1, 2022 $ 13,845 $ 64,666 $ 718,204 Betcha acquisition adjustment ( 890 ) — ( 2,946 ) Capitalized development costs 8,988 — — Amortization ( 5,009 ) — — Balance at September 30, 2022 $ 16,934 $ 64,666 $ 715,258 We had recorded $ 563.2 million of cumulative impairment charges related to our intangible assets and goodwill as of September 30, 2023 and December 31, 2022. Amortization expense on our definite-lived intangible assets was $ 2.9 million and $ 7.5 million for the three and nine months ended September 30, 2023, respectively, and $ 2.1 million and $ 5.0 million for the three and nine months ended September 30, 2022, respectively. Amortiza tion expense is presented in Depreciation and amortization in the Condensed Consolidated Statements of Operations. |
Investment
Investment | 9 Months Ended |
Sep. 30, 2023 | |
Investment Income, Nonoperating [Abstract] | |
Investments | 9. Investments In July 2023, we invested $ 6.0 million in a privately held company in the form of a convertible promissory note (the “Note”) and a warrant to purchase up to 1,874,933 shares of the company's stock (the "Warrant"). Interest on the Note accrues at 8 % per annum and outstanding principal and accrued interest is due and payable at the earlier of July 3, 2030 or a change in control of the company. The Warrant is exercisable until the date three years after the Note is repaid, subject to certain accelerating events. We account for the Note in accordance with ASC Topic 320, Investments - Debt and Equity Securities. The Note is classified as an available-for-sale security and is recorded at fair value with the change in unrealized gains and losses reported as a separate component on the Condensed Consolidated Statements of Comprehensive Income until realized. The Note's unrealized gain for the three and nine months ended September 30, 2023 was less than $ 0.1 million. The Note's amortized cost amounted to $ 2.5 million at September 30, 2023. We did not recognize any credit losses related to the Note during the three and nine months ended September 30, 2023 . We account for the Warrant in accordance with ASC Topic 815, Derivatives and Hedging ("ASC 815"). As required by ASC 815, we record the derivative instrument on the Condensed Consolidated Balance Sheets at fair value with changes in fair value recognized in Other (income) expense on the Condensed Consolidated Statements of Operations on the recurring basis. The classification of the derivative instrument, including whether such instrument should be recorded as an asset or a liability, is evaluated at the end of each reporting period. |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Sep. 30, 2023 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | 10. Fair Value Measurements We account for financial instruments under ASC Topic 820, Fair Value Measurements ("ASC 820"). This statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements, ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels as follows: Level 1 - Measurements that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. Level 2 - Measurements that include other inputs that are directly or indirectly observable in the marketplace. Level 3 - Measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. These fair value measurements require significant judgment. Financial instruments recorded at fair value on recurring basis as of September 30, 2023 and December 31, 2022 are as follows (in thousands): Fair Value Measurements Using Level 1 Level 2 Level 3 Total September 30, 2023 Money market funds (cash equivalent) $ 190,054 $ — $ — $ 190,054 Investments: Note — — 2,536 2,536 Warrant — — 3,506 3,506 $ 190,054 $ — $ 6,042 $ 196,096 Fair Value Measurements Using Level 1 Level 2 Level 3 Total December 31, 2022 Money market funds (cash equivalent) $ 203,285 $ — $ — $ 203,285 $ 203,285 $ — $ — $ 203,285 The fair value of the Note is determined using the income approach, utilizing Level 3 inputs. The estimated fair value of the Warrant is determined using the Black-Scholes model, which requires us to make assumptions and judgments about the variables used in the calculation related to volatility, expected term, dividend yield and risk-free interest rate. Because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been used had a ready market for the investments existed, and the differences could be material. The following table presents quantitative information about the significant unobservable inputs applied to these Level 3 fair value measurements: Assets Significant Unobservable Inputs September 30, 2023 Note Expected terms (years) 7.0 Implied Yield 23.0 % Warrant Estimated volatility 55.0 % Expected terms (years) 7.0 Risk-free rate 4.6 % Expected dividend yield 0 % The following table provides a reconciliation of the financial instruments measured at fair value using Level 3 significant unobservable inputs for the three months ended September 30, 2023 (in thousands): Note Warrant Balance as of July 3, 2023 (inception) $ 2,411 $ 3,589 Accretion of discount 8 Interest paid-in-kind 117 Total unrealized gains or losses: Recognized in earnings — ( 83 ) Balance at September 30, 2023 $ 2,536 $ 3,506 |
Accrued Expenses and Other Curr
Accrued Expenses and Other Current Liabilities | 9 Months Ended |
Sep. 30, 2023 | |
Payables and Accruals [Abstract] | |
Accrued Expenses and Other Current Liabilities | 11. Accrued Expenses and Other Current Liabilities Accrued expenses and other current liabilities consist of the following (in thousands): September 30, 2023 December 31, 2022 Accrued marketing expense $ 44,709 $ 26,873 Accrued taxes 938 542 Accrued customer credits 63,754 88,167 Accrued future customer compensation 46,263 30,181 Accrued contingencies — 5,898 Accrued payroll 13,363 10,660 Other current liabilities 28,220 19,649 Total accrued expenses and other current liabilities $ 197,247 $ 181,970 Accrued customer credits represent credits issued and outstanding for event cancellations or other service issues related to recorded sales transactions. The accrued amount is reduced by the amount of credits estimated to go unused, known as breakage, provided that the credits are not subject to escheatment. We estimate breakage based on historical usage trends and available data on comparable programs and recognize breakage in proportion to the pattern of redemption for customer credits. Our breakage estimate could be impacted by future activity differing from our estimates, the effects of which could be material. During the three and nine months ended September 30, 2023, $ 2.6 million and $ 7.8 million of accrued customer credits were redeemed, respectively, and we recognized $ 7.7 million and $ 18.4 million of revenue from breakage, respectively. During the three and nine months ended September 30, 2022, $ 5.6 million and $ 22.9 million of accrued customer credits were redeemed, respectively, and we recognized $ 1.8 million and $ 5.0 million of revenue from breakage, respectively. Breakage amounts are net of reductions in associated accounts receivable balances. Accrued future customer compensation represents an estimate of the amount of customer compensation due from cancellation charges in the future. These provisions are based on historic experience, revenue volumes for future events, and management’s estimate of the likelihood of future event cancellations and are recognized as a component of Revenues in the Condensed Consolidated Statements of Operations. The expected recoveries of these obligations are included in Prepaid expenses and other current assets in the Condensed Consolidated Balance Sheets. This estimated accrual could be impacted by future activity differing from our estimates, the effects of which could be material. During the three and nine months ended September 30, 2023, we recognized a net increase in revenue of $ 1.5 million and $ 0.2 million , respectively, and during the three and nine months ended September 30, 2022, we recognized a net increase in revenue of $ 4.6 million and $ 4.5 million , respectively, from the reversals of previously recorded revenue and changes to accrued future customer compensation related to event cancellations where the performance obligations were satisfied in prior periods. Accrued contingencies primarily decreased as a result of milestone payments to Betcha Sports, Inc. ("Betcha," which was rebranded as "Vivid Picks") of $ 6.0 million in cash during the nine months ended September 30, 2023. Other current liabilities primarily increased as a result of accrued interest during the nine months ended September 30, 2023. |
Debt
Debt | 9 Months Ended |
Sep. 30, 2023 | |
Debt Disclosure [Abstract] | |
Debt | 12. Debt Our outstanding debt is comprised of the following (in thousands): September 30, 2023 December 31, 2022 February 2022 First Lien Loan $ 270,875 $ 272,938 Shoko Chukin Bank Loan 3,068 — Total long-term debt, gross 273,943 272,938 Less: unamortized debt issuance costs ( 4,760 ) ( 5,290 ) Total long-term debt, net of issuance costs 269,183 267,648 Less: current portion ( 3,308 ) ( 2,750 ) Total long-term debt, net $ 265,875 $ 264,898 June 2017 Term Loans On June 30, 2017, we entered into a $ 575.0 million first lien debt facility, comprised of a $ 50.0 million revolving credit facility and a $ 525.0 million term loan (the “June 2017 First Lien Loan”), and a second lien credit facility, comprised of a $ 185.0 million second lien term loan (the “June 2017 Second Lien Loan”). The June 2017 First Lien Loan was amended to upsize the committed amount by $ 115.0 million on July 2, 2018. On October 28, 2019 , we paid off the June 2017 Second Lien Loan balance. The revolving credit facility component of the first lien debt facility was subsequently retired on May 22, 2020. On October 18, 2021, we made an early principal payment related to the June 2017 First Lien Loan of $ 148.2 million in connection with, and using the proceeds from, the merger transaction with Horizon Acquisition Corporation ("Merger Transaction") and a private investment in public equity. On February 3, 2022, we repaid $ 190.7 million of the outstanding balance of the June 2017 First Lien Loan and refinanced the remaining balance with a new $ 275.0 million term loan. February 2022 First Lien Loan On February 3, 2022, we entered into an amendment which refinanced the remaining balance of the June 2017 First Lien Loan with a new $ 275.0 million term loan (the "February 2022 First Lien Loan"), which has a maturity date of February 3, 2029 and added a new $ 100.0 million revolving credit facility (the “Revolving Facility”) with a maturity date of February 3, 2027. At September 30, 2023, we had no outstanding borrowings under our Revolving Facility. The terms of the February 2022 First Lien Loan specify a secured overnight financing rate (“SOFR”) based floating interest rate and contain a springing financial covenant that requires compliance with a first lien net leverage ratio when revolver borrowings exceed certain levels. All obligations under the February 2022 First Lien Loan are unconditionally guaranteed by Hoya Intermediate and substantially all of Hoya Intermediate’s existing and future direct and indirect wholly owned domestic subsidiaries. The February 2022 First Lien Loan requires quarterly amortization payments of $ 0.7 million. The Revolving Facility does not require periodic payments. All obligations under the February 2022 First Lien Loan are secured, subject to permitted liens and other exceptions, by first-priority perfected security interests in substantially all of our assets. The February 2022 First Lien Loan carries an interest rate of SOFR (subject to a 0.5 % floor) plus 3.25 %. The effective interest rate on the February 2022 First Lien Loan wa s 9.04 % and 7.98 % per annum at September 30, 2023 and December 31, 2022, respectively. Our February 2022 First Lien Loan is held by third-party financial institutions and is carried at the outstanding principal balance, less debt issuance costs and any unamortized discount or premium. The fair value was estimated using quoted prices that are directly observable in the marketplace. Therefore, the fair value is estimated on a Level 2 basis. At September 30, 2023 and December 31, 2022, the fair value of our February 2022 First Lien Loan approximated the carrying value. We are subject to certain reporting and compliance-related covenants to remain in good standing under the February 2022 First Lien Loan. These covenants, among other things, limit our ability to incur additional indebtedness and, in certain circumstances, restrict our ability to enter into transactions with affiliates, create liens, merge or consolidate, and make certain payments. Non-compliance with these covenants and failure to remedy could result in the acceleration of the loans or foreclosure on the collateral. As of September 30, 2023, we were in compliance with all of our debt covenants related to the February 2022 First Lien Loan. Due to the refinancing of the June 2017 First Lien Loan with the February 2022 First Lien Loan, we incurred a loss of $ 4.3 million for the nine months ended September 30, 2022, which is presented in Loss on extinguishment of debt in the Condensed Consolidated Statements of Operations. Shoko Chukin Bank Loan In connection with our acquisition of Wavedash, we assumed long-term debt of JPY 458.3 million (approximately $ 3.1 million), which has a maturity date of June 24, 2026, subject to a fixed interest rate of 1.27 % per annum. |
Financial Instruments
Financial Instruments | 9 Months Ended |
Sep. 30, 2023 | |
Investments, All Other Investments [Abstract] | |
Financial Instruments | 13. Financial Instruments We issued the following warrants during the year ended December 31, 2021 in connection with the Merger Transaction: Public Warrants We issued warrants to purchase 18,132,776 shares of our Class A common stock at an exercise price of $ 11.50 per share ("Public Warrants") to former warrant holders of Horizon Acquisition Corporation, of which warrants to purchase 5,166,666 shares were issued to Horizon Sponsor, LLC. The Public Warrants are traded on the Nasdaq Stock Market under the symbol “SEATW.” As of September 30, 2023, there w ere 6,766,853 outstanding Public Warrants. Private Warrants We issued warrants to purchase 6,519,791 shares of our Class A common stock at an exercise price of $ 11.50 per share ("Private Warrants") to Horizon Sponsor, LLC. The Private Warrants have similar terms to the Public Warrants, except that the Private Warrants are not redeemable by us. As of September 30 , 2023, there were 6,519,791 outstanding Private Warrants. Exercise Warrants We issued to Horizon Sponsor, LLC warrants to purchase 17,000,000 shares of our Class A common stock at an exercise price of $ 10.00 per share (“$ 10 Exercise Warrants”) and warrants to purchase 17,000,000 shares of our Class A common stock at an exercise of $ 15.00 per share (“$ 15 Exercise Warrants”; together with the $ 10 Exercise Warrants, “Exercise Warrants”). The Exercise Warrants have similar terms to the Public Warrants, except that the Exercise Warrants have different exercise pric es, an initial term of 10 years , are not redeemable by us, and are fully transferable. As of September 30, 2023, there were 17,000,000 $ 10 Exercise Warrants outstanding and 17,000,000 $ 15 Exercise Warrants outstanding. Mirror Warrants Hoya Intermediate issued to us warrants to purchase 17,000,000 of its common units (“Intermediate Units”) at an exercise price of $ 10.00 per unit (“$ 10 Mirror Warrants”), warrants to purchase 17,000,000 Intermediate Units at an exercise of $ 15.00 per unit (“$ 15 Mirror Warrants”), and warrants to purchase 24,652,557 Intermediate Units at an exercise price of $ 11.50 per unit (“$ 11.50 Mirror Warrants”; together with the $ 10 Mirror Warrants and $ 15 Mirror Warrants, “Mirror Warrants”). The number and terms of the Mirror Warrants are identical to the Public, Private and Exercise Warrants, respectively. Upon the valid exercise of a Public, Private or Exercise Warrant, Hoya Intermediate will issue to us an equivalent number of Intermediate Units. Similarly, if a Public, Private or Exercise Warrant is tendered, an equivalent number of Mirror Warrants will be tendered. As of September 30, 2023, there were 17,000,000 $ 10 Mirror Warrants outstanding, 17,000,000 $ 15 Mirror Warrants outstanding and 13,286,644 $ 11.50 Mirror Warrants outstanding. Hoya Intermediate Warrants Hoya Intermediate issued to Hoya Topco, LLC (“Hoya Topco”) warrants to purchase 3,000,000 Intermediate Units at an exercise price of $ 10.00 per unit and warrants to purchase 3,000,000 Intermediate Units at an exercise of $ 15.00 per unit (collectively, the "Hoya Intermediate Warrants"). A portion of the Hoya Intermediate Warrants, consisting of warrants to purchase 1,000,000 Intermediate Units at exercise prices of $ 10.00 and $ 15.00 per unit, respectively (“Option Contingent Warrants”), were issued in tandem with stock options we issued to members of our management team (“Management Options”). The Option Contingent Warrants only become exercisable by Hoya Topco if a Management Option is forfeited or expires unexercised. As of September 30, 20 23, 0.1 million Management Options were forfeited or expired. Because the Hoya Intermediate Warrants allow for cash redemption at the option of the warrant holder, they are classified as a liability in Other liabilities in the Condensed Consolidated Balance Sheets. Upon consummation of the Merger Transaction, we recorded a warrant liability of $ 20.4 million, reflecting the fair value of the Hoya Intermediate Warrants determined using the Black-Scholes model. Upon consummation of the Merger Transaction, the fair value of the Hoya Intermediate Warrants included Option Contingent Warrants of $ 1.6 million. The estimated fair value of the Option Contingent Warrants is adjusted to reflect the probability of forfeiture of the corresponding Management Options based on historical forfeiture rates for Hoya Topco profits interests. The following assumptions were used to calculate the fair value of the Hoya Intermediate Warrants and the Option Contingent Warrants: September 30, 2023 December 31, 2022 Estimated volatility 46.0 % 39.0 % Expected term (years) 8.1 8.8 Risk-free rate 4.6 % 3.9 % Expected dividend yield 0.0 % 0.0 % For the three and nine months ended September 30, 2023, the fair value of the Hoya Intermediate Warrants and the Option Contingent Warrants decreased by $ 1.7 million and $ 1.0 million , respectively, and for the three and nine months ended September 30, 2022 decreased by less than $ 0.1 million and $ 6.6 million , respectively, which is presented in Other (income) expense on the Condensed Consolidated Statements of Operations. Upon the valid exercise of a Hoya Intermediate Warrant for Intermediate Units, we will issue an equivalent amount of shares of our Class B common stock to Hoya Topco. Other financial instruments, including accounts receivable and accounts payable, are carried at cost, which approximates their fair value because of the short-term nature of these instruments. Share Repurchase Program On May 25, 2022, our board of directors (“Board”) authorized a share repurchase program of our Class A common stock of up to $ 40.0 million ("Repurchase Program"). The Repurchase Program was announced on May 26, 2022 and its authorization was fully utilized during 2022 and the three months ended March 31, 2023. Cumulatively under the Repurchase Program, we repurchased 5.3 million shares of our Class A common stock for $ 40.0 million and paid $ 0.1 million in commissions. The share repurchases are accounted for as Treasury stock in the Condensed Consolidated Balance Sheets. We made no share repurchases during the three months ended September 30, 2023. Secondary Offering We completed a public offering of 18,400,000 shares of our Class A common stock, comprised of 16,000,000 shares sold on May 22, 2023 and 2,400,000 shares sold on June 15, 2023 pursuant to the full exercise by the underwriters of their option to purchase additional shares (the "Secondary Offering"). The shares were sold at a public offering price of $ 8.00 per share and were purchased by the underwriters from Hoya Topco (the "Selling Stockholder") at a price of $ 7.68 per share. The Selling Stockholder exchanged 18,400,000 shares of our Class B common stock and 18,400,000 Intermediate Units for the shares of our Class A common stock that it sold in the Secondary Offering. We did no t receive any of the proceeds from the sale of the shares by the Selling Stockholder in the Secondary Offering. In connection with the Secondary Offering, we incurred $ 1.5 million of expenses during the nine months ended September 30, 2023, which are included within General and administrative expenses in the Condensed Consolidated Statements of Operations. |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | 14. Commitments and Contingencies Litigation From time to time, we are involved in various claims and legal actions arising in the ordinary course of business, none of which, in the opinion of management, could have a material effect on our business, financial position or results of operations other than those matters discussed herein. We are a co-defendant in a class action lawsuit in Canada alleging a failure to disclose service fees prior to checkout, which we have settled. On January 5, 2022, we issued coupons to certain members of the class. Other members were notified in 2022 that they are eligible to submit a claim for a coupon, which they received in 2023. As of September 30, 2023 and December 31, 2022, a liability of $ 0.9 million wa s recorded in Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets related to expected claim submissions and credit redemptions as of the measurement date. We received multiple class action lawsuits related to customer compensation for cancellations, primarily as a result of COVID-19 restrictions. A final order approving settlement of one of the lawsuits was entered by the court on November 1, 2021 . As such, after insurance, $ 4.5 million was funded to a claims settlement pool in 2021 and fully disbursed in 2022. A settlement was reached in another of the lawsuits in July 2022 and received final approval from the court on January 31, 2023. After insurance, we paid $ 3.3 million to cover legal and administrative fees and approved claims. Payments for approved claims were made in August 2023. We had no accrued liability as of September 30, 2023 and an accrued liability of $ 1.6 million as of December 31, 2022 within Accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheets related to these matters. We are a defendant in a lawsuit related to an alleged violation of the Illinois Biometric Information Privacy Act. We deny these allegations and intend to vigorously defend against this lawsuit. Based on the information currently available, we are unable to reasonably estimate a possible loss or range of possible losses. As a result, no litigation reserve has been recorded in the Condensed Consolidated Balance Sheets related to this matter. Other In 2018, the U.S. Supreme Court issued its decision in South Dakota v. Wayfair Inc., which overturned previous case law that had precluded states from imposing sales tax collection requirements on retailers without a physical presence in the state. In response, most states have already adopted laws that attempt to impose tax collection obligations on out-of-state companies, and we have registered and are collecting tax, where required by statute. However, states or local governments may continue to adopt laws requiring that we calculate, collect, and remit taxes on sales in their jurisdictions. A successful assertion by one or more jurisdictions could result in tax liabilities, including taxes on past sales, as well as penalties and interest. Based on our analysis of certain state regulations, specifically related to marketplace facilitators and ticket sales, we do not believe risk of loss is probable on historical revenue activities where tax has not already been remitted. We continuously monitor state regulations and will implement required collection and remittance procedures if and when we are subject to such regulations. |
Related-Party Transactions
Related-Party Transactions | 9 Months Ended |
Sep. 30, 2023 | |
Related Party Transactions [Abstract] | |
Related-Party Transactions | 15. Related-Party Transactions Vivid Cheers Inc. In December 2020, Vivid Cheers Inc. (“Vivid Cheers”) was incorporated as a non-profit organization within the meaning of Section 501(c)(3) of the Internal Revenue Code of 1986, as amended (the "IRC"). Vivid Cheers’ mission is to support causes and organizations dedicated to healthcare, education, and support of workers in the live events industry during times of need. We have the right to elect the board of directors of Vivid Cheers, which currently comprises our executives. We do not have a controlling financial interest in Vivid Cheers and, accordingly, do not consolidate its statement of activities with our financial results. We made no charitable contributions to Vivid Cheers during the three and nine months ended September 30, 2023. We made no charitable contributions to Vivid Cheers during the three months ended September 30, 2022, and $ 0.6 million during the nine months ended September 30, 2022. We had no accrued charitable contributions payable as of September 30, 2023 and December 31, 2022. Viral Nation Inc. Viral Nation Inc. ("Viral Nation") is a marketing agency that creates viral social media influencer campaigns and provides advertising, marketing, and technology services. Todd Boehly, a member of our Board, is the Co-Founder, Chairman and CEO of Eldridge Industries, LLC, which owns in excess of 25% of Viral Nation. We incurred an expense of $ 0.1 million for the three and nine months ended September 30, 2023 and $ 0.2 million and $ 0.8 million for the three and nine months ended September 30, 2022, respectively, which is presented in Marketing and selling expenses on the Condensed Consolidated Statements of Operations. Rolling Stone Rolling Stone, LLC ("Rolling Stone") is a high-profile magazine and media platform that focuses on music, film, television, and news coverages. Todd Boehly, a member of our Board, is the Co-Founder, Chairman and CEO of Eldridge Industries, LLC, which owns in excess of 20% of Rolling Stone. We incurred an expense of $ 0.2 million and $ 0.7 million as part of our multifaceted partnership with Rolling Stone for the three and nine months ended September 30, 2023, respectively, which is presented in Marketing and selling expenses on the Condensed Consolidated Statements of Operations. We incurred an expense of $ 0.5 million and $ 0.6 million for the three and nine months ended September 30, 2022, respectively. Khoros, LLC Khoros, LLC ("Khoros") is a social media engagement and management platform. Martin Taylor, a member of our Board, is a Senior Managing Director at Vista Equity Partners, which is one of our investors and a majority owner of Khoros. We incurred an expense of less than $ 0.1 million and $ 0.1 million fo r the three and nine months ended September 30, 2023, respectively, and less than $ 0.1 million and $ 0.1 million for the three and nine months ended September 30, 2022, respectively, which is presented in General and administrative expenses on the Condensed Consolidated Statements of Operations. Los Angeles Dodgers The Los Angeles Dodgers (the “Dodgers”) is a Major League Baseball team based in Los Angeles, California. Todd Boehly, a member of our Board, is a minority owner of the Dodgers. As part of our strategic partnership with the Dodgers, including our designation as the Official Ticket Marketplace of the Dodgers and certain other advertising, marketing, promotional and sponsorship benefits, we incurred an expense of $ 1.1 million for the three and nine months ended September 30, 2023 and zero for the three and nine months ended September 30, 2022, respectively, which is presented in Marketing and selling expenses on the Condensed Consolidated Statements of Operations. Tax Receivable Agreement In connection with the Merger Transaction, we entered into a Tax Receivable Agreement with the existing Hoya Intermediate shareholders that provides for our payment to such shareholders of 85 % of the amount of the tax savings, if any, that we realize (or, under certain circumstances, are deemed to realize) as a result of, or attributable to, (i) increases in the tax basis of assets owned directly or indirectly by Hoya Intermediate or its subsidiaries from, among other things, any redemptions or exchanges of Intermediate Units, (ii) existing tax basis (including depreciation and amortization deductions arising from such tax basis) in long-lived assets owned directly or indirectly by Hoya Intermediate and its subsidiaries, and (iii) certain other tax benefits (including deductions in respect of imputed interest) related to us making payments under the Tax Receivable Agreement. In conjun ction with the Secondary Offering in the second quarter of 2023, Hoya Topco exchanged Intermediate Units, and as a result, we recorded a liability of $ 99.0 million and a deferred tax asset of $ 52.8 million related to the Secondary Offering as well as the projected payments under the Tax Receivable Agreement, with a corresponding reduction to additional paid-in capital of $ 46.1 million. Tax Receivable Agreement-related liabilities are classified as current or long-term based on the expected date of payment. A s of September 30, 2023, there were no amounts due within 12 months and, therefore, the entire liability is included in Tax Receivable Agreement liability within long-term liabilities in the Condensed Consolidated Balance Sheets. |
Income Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2023 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | 16. Income Taxes For the three and nine months ended September 30, 2023, we recorded a $ 2.6 million income tax expense and a $ 21.6 million income tax benefit in continuing operations, respectively. Our effective income tax rate differs from the 21 % U.S. federal statutory rate largely due to the impact of noncontrolling interests and the release of our valuation allowance on our U.S. net operating losses, interest limitations, and tax credit carryforwards. For the three and nine months ended September 30, 2022, we recorded a $ 0.1 million and $ 0.2 million income tax expense in continuing operations, respectively. The September 30, 2022 income tax provision was primarily a result of state taxes. As of September 30, 2023, our deferred tax assets were primarily the result of our investment in partnership, net operating losses, interest limitations, and tax credit carryforwards. Prior to the second quarter of 2023, a full valuation allowance was maintained against our U.S. deferred tax assets on the basis of management’s reassessment of the amount of the deferred tax assets that are more likely than not to be realized. As of each reporting date, management considers new evidence, both positive and negative, that could affect its view of the future realization of deferred tax assets. As of June 30, 2023, in part because in the current year we achieved three years of cumulative pretax income in the U.S. federal tax jurisdiction, management determined that there is sufficient positive evidence to conclude that it is more likely than not that additional deferred tax assets of $ 31.3 million associated with our investment in partnership, U.S. net operating losses, interest limitations, and tax credit carryforwards are realizable. We therefore reduced the valuation allowance accordingly in the second quarter of 2023. We maintain a partial valuation allowance on our investments in partnership related to the portion of the basis difference that will only reverse upon the sale of our interests, which would result in a capital loss that we do not expect to be able to utilize. Certain tax attributes remain subject to an annual limitation under Section 382 of the IRC as a result of the historical acquisitions. During the second quarter of 2023, we received a refund associated with our 2021 tax filing in the amount of $ 7.8 million, including interest, for which a long-term liability was established. Tax Receivable Agreement In connection with the Merger Transaction, we entered into a Tax Receivable Agreement with the existing Hoya Intermediate shareholders that will provide for payment to Hoya Intermediate shareholders of 85 % of the amount of the tax savings, if any, that we realize (or, under certain circumstances, are deemed to realize) as a result of, or attributable to, (i) increases in the tax basis of assets owned directly or indirectly by Hoya Intermediate or its subsidiaries from, among other things, any redemptions or exchanges of Intermediate Units (ii) existing tax basis (including depreciation and amortization deductions arising from such tax basis) in long-lived assets owned directly or indirectly by Hoya Intermediate and its subsidiaries, and (iii) certain other tax benefits (including deductions in respect of imputed interest) related to VSI making payments under the Tax Receivable Agreement. In conjunction with the Secondary Offering in the second quarter of 2023, Hoya Topco exchanged Intermediate Units, and as a result, we now have an obligation to make payments pursuant to the Tax Receivable Agreement. The increase in deferred tax assets, the Tax Receivable Agreement liability, and additional reduction in paid-in capital resulting from the Secondary Offering was $ 52.8 million, $ 99.0 million, and $ 46.1 million, respectively. Payments pursuant to the Tax Receivable Agreement relating to the Secondary Offering are expected to begin during the year ending December 31, 2024. Amounts payable under the Tax Receivable Agreement are contingent upon the generation of future taxable income over the term of the Tax Receivable Agreement and future changes in tax laws. If we do not generate sufficient taxable income in the aggregate over the term of the Tax Receivable Agreement to utilize the tax benefits, then we would not be required to make the related payments. As of September 30, 2023, we estimate that the tax savings associated with all tax attributes described above would aggregate to approximately $ 116.4 million. Under this scenario we would be required to pay approximately 85 % of such amount, or $ 99.0 million, primarily over the next 15 years. As of September 30, 2023, there were no amounts due within 12 months. |
Equity-Based Compensation
Equity-Based Compensation | 9 Months Ended |
Sep. 30, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Equity-Based Compensation | 17. Equity-Based Compensation The 2021 Incentive Award Plan ("2021 Plan") was approved and adopted in order to facilitate the grant of equity incentive awards to our employees, directors and consultants. The 2021 Plan became effective on October 18, 2021 upon closing of the Merger Transaction. Restricted Stock Units ("RSUs") In March 2023, we granted 2.5 million RSUs to certain employees at a weighted average grant date fair value of $ 7.17 per share. In May 2023, we granted less than 0.1 million RSUs to certain employees at a weighted average grant date fair value of $ 7.67 per share. In August 2023, we granted 0.1 million RSUs to certain employees at a weighted average grant date fair value of $ 7.45 per share. RSUs granted to employees vest over three years, with one-third vesting on the one-year anniversary of the grant date and the remaining portion vesting on a quarterly basis thereafter, subject to the employee’s continued employment through the applicable vesting date. In June 2023, we granted 0.1 million RSUs to our directors at a weighted average grant date fair value of $ 7.68 per share. RSUs granted to directors fully vest on the earlier of (i) one day prior to the date of our first annual meeting of stockholders following the grant date and (ii) the one-year anniversary of the grant date, subject to the director's continued service on our Board. In June 2023, we granted less than 0.1 million RSUs to certain consultants at a weighted average grant date fair value of $ 7.98 per share. RSUs granted to consultants vest in equal annual installments over three years, subject to the consultant's continued service. We account for forfeitures of outstanding, but unvested grants, in the period they occur. During the three and nine months ended September 30, 2 023, less than 0.1 million and 0.2 million RSUs were forfeited, respectively. During the three and nine months ended September 30, 2022, 0.2 million and 0.3 million RSUs were forfeited, respectively. During the three and nine months ended September 30, 2 023, 0.3 million and 1.0 million RSUs vested, respectively. During the three and nine months ended September 30, 2022, 0.1 million and 0.2 million RSUs vested, respectively. At September 30, 2023 and December 31, 2022, there were 4.1 million and 2.6 million RSUs outstanding, respectively. Stock options In March 2023, we granted 3.6 million stock options to certain employees at an exercise price of $ 7.17 . The grant date fair value of the stock options is $ 3.30 per option. Stock options provide for the purchase of shares of our Class A common stock in the future at an exercise price set on the grant date. These stock options vest over three years , with one-third vesting on the one-year anniversary of the grant date and the remaining portion vesting on a quarterly basis thereafter. The stock options have a contractual term of ten years from the grant date, subject to the employee’s continued employment through the applicable vesting date. The fair value of stock options granted is estimated on the grant date using the Black-Scholes model. In June 2023, we granted 0.9 million stock options divided into three tranches, 0.2 million, 0.3 million and 0.4 million, respectively, to certain consultants at exercise prices of $ 7.98 , $ 17.00 and $ 23.00 , respectively. The grant date fair value of the stock options is $ 3.22 , $ 1.87 and $ 1.44 per option, respectively. Stock options provide for the purchase of shares of our Class A common stock in the future at an exercise price set on the grant date. These stock options vest in equal annual installments over three years. The stock options have a contractual term of seven years from the grant date, subject to the consultants' continued service through the applicable vesting date. The fair value of stock options granted is estimated on the grant date using the Hull White model. The following assumptions were used to calculate the fair value of our stock options: June 14, 2023 March 10, 2023 Volatility 42.0 % 42.0 % Expected term (years) 7.0 5.9 Risk-free rate 4.0 % 3.9 % Dividend yield 0.0 % 0.0 % At September 30, 2023 and December 31, 2022, there were 10.6 million and 6.1 million stock options outstanding, respectively. No stock options were exercised during the thr ee and nine months ended September 30, 2023 and 2022. During the three and nine months ended September 30, 2023, zero and less than 0.1 million stock options were forfeited or expired, respectively. During the three and nine months ended September 30, 2022, 0.4 million stock options were forfeited or expired. Compensation expense For the three and nine months ended September 30, 2023, equity-based compensation expense related to RSUs was $ 3.9 million and $ 10.5 million, respectively, compared to $ 2.3 million and $ 6.0 million for the three and nine months ended September 30, 2022, respectively. Unrecognized compensation expense relating to unvested RSUs as of September 30, 2023 was $ 35.8 million, which is expected to be recognized over a weighted average period of approximately two years . For the three and nine months ended September 30, 2023, equity-based compensation expense related to stock options was $ 2.8 million and $ 7.3 million, respectively, compared to $ 1.7 million and $ 4.6 million for the three and nine months ended September 30, 2022, respectively. Unrecognized compensation expense relating to unvested stock options as of September 30, 2023 was $ 25.4 million, which is expected to be recognized over a weighted average period of approximately two years . For the three and nine months ended September 30, 2023, equity-based compensation expense related to profit interests was $ 1.0 million and $ 3.0 million, respectively. For the three and nine months ended September 30, 2022, equity-based compensation expense related to profit interests was $ 1.1 million and $ 3.4 million, respectively. Unrecognized compensation expense relating to these profit interests as of September 30, 2023 was $ 1.6 million, which is expected to be recognized over a weighted average period of approximately two years . |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2023 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | 18. Earnings Per Share We calculate basic and diluted net income per share of Class A common stock in accordance with ASC 260, Earnings per Share . Our Class B common stock does not have economic rights in our Company and, as a result, is not considered a participating security for basic and diluted income per share. As such, basic and diluted income per share of our Class B common stock has not been presented. However, holders of our Class B common stock are allocated income in Hoya Intermediate (our operating entity) according to their weighted average percentage ownership of Intermediate Units during each quarter. Net income attributable to redeemable noncontrolling interests is calculated by multiplying Hoya Intermediate's net income for each quarterly period by Hoya Topco's weighted average percentage ownership of Intermediate Units during the period. Hoya Topco has the right to exchange its Intermediate Units for shares of our Class A common stock on a one-to-one basis or for cash proceeds of equal value at the time of redemption. The option to redeem Intermediate Units for cash proceeds must be approved by our Board, which as of September 30, 2023, is controlled by investors in Hoya Topco. The ability to put Intermediate Units is solely within the control of the holder of the redeemable noncontrolling interests. If Hoya Topco elects for a redemption to be settled in cash, the cash used to settle the redemption must be funded through a private or public offering of our Class A common stock and is subject to our Board's approval. The following table provides net income attributable to Hoya Topco's redeemable noncontrolling interests (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Net income—Hoya Intermediate $ 17,672 $ 18,761 $ 61,674 $ 45,963 Hoya Topco’s weighted average % allocation of Hoya Intermediate's net income 52.9 % 59.1 % 56.8 % 59.5 % Net income attributable to Hoya Topco's redeemable noncontrolling interests $ 9,341 $ 11,084 $ 35,045 $ 27,368 Net income attributable to Class A common stockholders–basic is calculated by subtracting the portion of Hoya Intermediate's net income attributable to redeemable noncontrolling interests from our total net income, which includes our net income for activities outside of our investment in Hoya Intermediate as well as the full results of Hoya Intermediate on a consolidated basis. Net income per Class A common stock–diluted is based on the average number of shares of our Class A common stock used for the basic earnings per share calculation, adjusted for the weighted-average number of Class A common share equivalents outstanding for the period determined using the treasury stock method and if-converted method, as applicable. Net income attributable to Class A common stockholders–diluted is adjusted for (i) our share of Hoya Intermediate’s consolidated net income after giving effect to Intermediate Units that convert into potential shares of our Class A common stock, to the extent it is dilutive, and (ii) the impact of changes in the fair value of Hoya Intermediate Warrants, to the extent they are dilutive. The following table sets forth the computation of basic and diluted net income per share of Class A common stock for the periods in which shares of our Class A and Class B common stock were outstanding (in thousands, except share and per share data): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Numerator—basic: Net income $ 16,018 $ 18,747 $ 84,616 $ 45,945 Less: Income attributable to redeemable noncontrolling interests 9,341 11,084 35,045 27,368 Net income attributable to Class A Common Stockholders—basic 6,677 7,663 49,571 18,577 Denominator—basic: Weighted average Class A common stock outstanding—basic 96,407,327 81,996,447 86,403,617 80,145,329 Net income per Class A common stock—basic $ 0.07 $ 0.09 $ 0.57 $ 0.23 Numerator—diluted: Net income attributable to Class A Common Stockholders—basic $ 6,677 $ 7,663 $ 49,571 $ 18,577 Net income effect of dilutive securities: Effect of Exercise Warrants — — — — Effect of RSUs 15 1 68 — Effect of noncontrolling interests — — 33,874 27,368 Net income attributable to Class A Common Stockholders—diluted 6,692 7,664 83,513 45,945 Denominator—diluted: Weighted average Class A common stock outstanding—basic 96,407,327 81,996,447 86,403,617 80,145,329 Weighted average effect of dilutive securities: Effect of Noncontrolling Interests — — 109,514,286 118,200,000 Effect of Exercise Warrants — — — 345,208 Effect of RSUs 455,572 27,016 389,828 19,232 Weighted average Class A common stock outstanding—diluted 96,862,899 82,023,463 196,307,731 198,709,769 Net income per Class A common stock—diluted $ 0.07 $ 0.09 $ 0.43 $ 0.23 Potential shares of our Class A common stock are excluded from the computation of diluted net income per share of Class A common stock if their effect would have been anti-dilutive for the period presented or if the issuance of shares is contingent upon events that did not occur by the end of the period. The dilution reflected in diluted net income per share of Class A common stock during the nine months ended September 30, 2023 relates primarily to an assumed conversion of our noncontrolling interests to shares of our Class A common stock, which would not have a commensurate effect on net income, primarily due to the release of the valuation allowance which benefit is attributable to Vivid Seats Inc. only. The following table presents potentially dilutive securities excluded from the computation of diluted net income per share of Class A common stock for the periods presented that could potentially dilute earnings per share in the future: Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 RSUs 1,576,861 2,446,014 857,813 1,273,638 Stock options 10,597,528 6,239,307 10,597,528 6,239,607 Public Warrants and Private Warrants 13,286,644 13,286,644 13,286,644 13,286,644 Exercise Warrants 34,000,000 34,000,000 34,000,000 17,000,000 Hoya Intermediate Warrants 6,000,000 6,000,000 6,000,000 6,000,000 Noncontrolling Interests 99,800,000 118,200,000 — — |
Subsequent events
Subsequent events | 9 Months Ended |
Sep. 30, 2023 | |
Subsequent Event [Line Items] | |
Subsequent Events | 19. Subsequent Events On November 3, 2023, we entered into a definitive agreement to acquire 100 % ownership of VDC Holdco, LLC, the indirect parent company of Vegas.com, LLC, a leading entertainment marketplace for consumers exploring Las Vegas, Nevada. The agreed upon purchase price was approximately $ 243.8 million, which is subject to customary closing adjustments, comprised of approximately $ 153.6 million in cash and approximately 15.6 million shares of our Class A common stock (calculated based on a price per share of $ 5.80 , representing the average daily volume weighted price per share for each of the five consecutive trading days ending on and including November 2, 2023). The transaction also closed on November 3, 2023. We financed the cash portion of the purchase price with cash on hand. |
Business Acquisition (Tables)
Business Acquisition (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Business Combination and Asset Acquisition [Abstract] | |
Schedule of Estimated Fair Values of the Assets Acquired and Liabilities Assumed | The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the Acquisition Date (in thousands): Cash $ 18,390 Accounts receivable 2,182 Inventory 49 Prepaid expenses and other current assets 259 Property and equipment 67 Right-of-use assets 1,927 Other net assets 675 Intangible assets 31,846 Goodwill 45,351 Accounts payable ( 7,427 ) Accrued expenses and other current liabilities ( 3,901 ) Current maturities of long-term debt ( 566 ) Long-term debt ( 2,546 ) Other non-current liabilities ( 11,981 ) Net assets acquired $ 74,325 |
Schedule of Components of Intangible Assets Acquired | The following table sets forth the components of identifiable intangible assets acquired (in thousands) and their estimated useful lives (in years) as of the Acquisition Date: Cost Estimated Useful Life Tradename $ 2,173 Indefinite Supplier relationships 19,963 5 years Customer relationships 5,500 4 years Developed technology 4,210 3 years Total acquired intangible assets $ 31,846 |
Revenue Recognition (Tables)
Revenue Recognition (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Hoya Intermediate, LLC | |
Disaggregation of Revenue [Line Items] | |
Schedule of Market Place Revenues | Marketplace revenues consisted of the following (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Marketplace revenues: Owned Properties $ 122,778 $ 106,597 $ 329,006 $ 288,827 Private Label 31,610 23,945 101,113 82,145 Total Marketplace revenues $ 154,388 $ 130,542 $ 430,119 $ 370,972 Marketplace revenues consisted of the following event categories (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Marketplace revenues: Concerts $ 87,142 $ 63,802 $ 239,762 $ 188,291 Sports 52,169 52,812 143,118 143,012 Theater 14,788 13,526 45,705 37,997 Other 289 402 1,534 1,672 Total Marketplace revenues $ 154,388 $ 130,542 $ 430,119 $ 370,972 |
Segment Reporting (Tables)
Segment Reporting (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Segment Reporting [Abstract] | |
Schedule of Segment Information | The following tables represent our segment information (in thousands): Three Months Ended September 30, 2023 Nine Months Ended September 30, 2023 Marketplace Resale Consolidated Marketplace Resale Consolidated Revenues $ 154,388 $ 33,745 $ 188,133 $ 430,119 $ 84,457 $ 514,576 Cost of revenues (exclusive of depreciation and amortization shown separately below) 23,923 26,539 50,462 66,749 64,089 130,838 Marketing and selling 77,006 — 77,006 196,970 — 196,970 Contribution margin $ 53,459 $ 7,206 60,665 $ 166,400 $ 20,368 186,768 General and administrative 37,225 107,921 Depreciation and amortization 3,301 8,603 Change in fair value of contingent consideration 20 ( 998 ) Income from operations 20,119 71,242 Interest expense – net 2,544 8,596 Other income ( 1,038 ) ( 365 ) Income before income taxes $ 18,613 $ 63,011 Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 Marketplace Resale Consolidated Marketplace Resale Consolidated Revenues $ 130,542 $ 26,276 $ 156,818 $ 370,972 $ 64,312 $ 435,284 Cost of revenues (exclusive of depreciation and amortization shown separately below) 17,950 19,667 37,617 52,912 49,291 102,203 Marketing and selling 66,323 — 66,323 179,963 — 179,963 Contribution margin $ 46,269 $ 6,609 52,878 $ 138,097 $ 15,021 153,118 General and administrative 30,239 95,721 Depreciation and amortization 2,158 5,269 Change in fair value of contingent consideration ( 1,220 ) ( 1,220 ) Income from operations 21,701 53,348 Interest expense – net 2,901 9,542 Loss on extinguishment of debt — 4,285 Other expenses ( 65 ) ( 6,618 ) Income before income taxes $ 18,865 $ 46,139 |
Prepaid Expenses and Other Cu_2
Prepaid Expenses and Other Current Assets (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Schedule of Prepaid Expenses and Other Current Assets | Prepaid expenses and other current assets consist of the following (in thousands): September 30, 2023 December 31, 2022 Recovery of future customer compensation $ 42,421 $ 23,311 Prepaid expenses 6,591 6,032 Other current assets 395 569 Total prepaid expenses and other current assets $ 49,407 $ 29,912 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | |
Schedule of Goodwill and Intangible Assets | The net changes in the carrying amounts of our intangible assets and goodwill were as follows (in thousands): Definite-lived Intangible Assets Trademark Goodwill Balance at January 1, 2023 $ 17,310 $ 64,666 $ 715,258 Wavedash acquisition 29,673 2,173 45,351 Foreign currency translation ( 418 ) ( 30 ) ( 638 ) Capitalized development costs 8,067 — — Disposals ( 43 ) — — Amortization ( 7,525 ) — — Balance at September 30, 2023 $ 47,064 $ 66,809 $ 759,971 Definite-lived Intangible Assets Trademark Goodwill Balance at January 1, 2022 $ 13,845 $ 64,666 $ 718,204 Betcha acquisition adjustment ( 890 ) — ( 2,946 ) Capitalized development costs 8,988 — — Amortization ( 5,009 ) — — Balance at September 30, 2022 $ 16,934 $ 64,666 $ 715,258 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | |
Schedule of financial instruments recorded at fair value on recurring basis | Financial instruments recorded at fair value on recurring basis as of September 30, 2023 and December 31, 2022 are as follows (in thousands): Fair Value Measurements Using Level 1 Level 2 Level 3 Total September 30, 2023 Money market funds (cash equivalent) $ 190,054 $ — $ — $ 190,054 Investments: Note — — 2,536 2,536 Warrant — — 3,506 3,506 $ 190,054 $ — $ 6,042 $ 196,096 Fair Value Measurements Using Level 1 Level 2 Level 3 Total December 31, 2022 Money market funds (cash equivalent) $ 203,285 $ — $ — $ 203,285 $ 203,285 $ — $ — $ 203,285 |
Schedule of financial instruments quantitative information using the Level 3 significant unobservable inputs | The following table presents quantitative information about the significant unobservable inputs applied to these Level 3 fair value measurements: Assets Significant Unobservable Inputs September 30, 2023 Note Expected terms (years) 7.0 Implied Yield 23.0 % Warrant Estimated volatility 55.0 % Expected terms (years) 7.0 Risk-free rate 4.6 % Expected dividend yield 0 % |
Schedule of reconiliation of the financial instruments measured at fair value using Level 3 significant unobservable inputs | The following table provides a reconciliation of the financial instruments measured at fair value using Level 3 significant unobservable inputs for the three months ended September 30, 2023 (in thousands): Note Warrant Balance as of July 3, 2023 (inception) $ 2,411 $ 3,589 Accretion of discount 8 Interest paid-in-kind 117 Total unrealized gains or losses: Recognized in earnings — ( 83 ) Balance at September 30, 2023 $ 2,536 $ 3,506 |
Accrued Expenses and Other Cu_2
Accrued Expenses and Other Current Liabilities (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Payables and Accruals [Abstract] | |
Summary of Accrued Expenses and Other Current Liabilities | Accrued expenses and other current liabilities consist of the following (in thousands): September 30, 2023 December 31, 2022 Accrued marketing expense $ 44,709 $ 26,873 Accrued taxes 938 542 Accrued customer credits 63,754 88,167 Accrued future customer compensation 46,263 30,181 Accrued contingencies — 5,898 Accrued payroll 13,363 10,660 Other current liabilities 28,220 19,649 Total accrued expenses and other current liabilities $ 197,247 $ 181,970 |
Debt (Tables)
Debt (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Debt Disclosure [Abstract] | |
Summary of Outstanding debt | Our outstanding debt is comprised of the following (in thousands): September 30, 2023 December 31, 2022 February 2022 First Lien Loan $ 270,875 $ 272,938 Shoko Chukin Bank Loan 3,068 — Total long-term debt, gross 273,943 272,938 Less: unamortized debt issuance costs ( 4,760 ) ( 5,290 ) Total long-term debt, net of issuance costs 269,183 267,648 Less: current portion ( 3,308 ) ( 2,750 ) Total long-term debt, net $ 265,875 $ 264,898 |
Financial Instruments (Tables)
Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Investments, All Other Investments [Abstract] | |
Summary of Fair Value of Option Contingent Warrants | The following assumptions were used to calculate the fair value of the Hoya Intermediate Warrants and the Option Contingent Warrants: September 30, 2023 December 31, 2022 Estimated volatility 46.0 % 39.0 % Expected term (years) 8.1 8.8 Risk-free rate 4.6 % 3.9 % Expected dividend yield 0.0 % 0.0 % |
Equity-Based Compensation (Tabl
Equity-Based Compensation (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Fair Value Assumptions for Stock Option at the Date of Grant | The following assumptions were used to calculate the fair value of our stock options: June 14, 2023 March 10, 2023 Volatility 42.0 % 42.0 % Expected term (years) 7.0 5.9 Risk-free rate 4.0 % 3.9 % Dividend yield 0.0 % 0.0 % |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
Earnings Per Share [Abstract] | |
Schedule of Net Income Attributable to Redeemable Noncontrolling Interests | The following table provides net income attributable to Hoya Topco's redeemable noncontrolling interests (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Net income—Hoya Intermediate $ 17,672 $ 18,761 $ 61,674 $ 45,963 Hoya Topco’s weighted average % allocation of Hoya Intermediate's net income 52.9 % 59.1 % 56.8 % 59.5 % Net income attributable to Hoya Topco's redeemable noncontrolling interests $ 9,341 $ 11,084 $ 35,045 $ 27,368 |
Schedule of Earnings Per Share, Basic and Diluted | The following table sets forth the computation of basic and diluted net income per share of Class A common stock for the periods in which shares of our Class A and Class B common stock were outstanding (in thousands, except share and per share data): Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 Numerator—basic: Net income $ 16,018 $ 18,747 $ 84,616 $ 45,945 Less: Income attributable to redeemable noncontrolling interests 9,341 11,084 35,045 27,368 Net income attributable to Class A Common Stockholders—basic 6,677 7,663 49,571 18,577 Denominator—basic: Weighted average Class A common stock outstanding—basic 96,407,327 81,996,447 86,403,617 80,145,329 Net income per Class A common stock—basic $ 0.07 $ 0.09 $ 0.57 $ 0.23 Numerator—diluted: Net income attributable to Class A Common Stockholders—basic $ 6,677 $ 7,663 $ 49,571 $ 18,577 Net income effect of dilutive securities: Effect of Exercise Warrants — — — — Effect of RSUs 15 1 68 — Effect of noncontrolling interests — — 33,874 27,368 Net income attributable to Class A Common Stockholders—diluted 6,692 7,664 83,513 45,945 Denominator—diluted: Weighted average Class A common stock outstanding—basic 96,407,327 81,996,447 86,403,617 80,145,329 Weighted average effect of dilutive securities: Effect of Noncontrolling Interests — — 109,514,286 118,200,000 Effect of Exercise Warrants — — — 345,208 Effect of RSUs 455,572 27,016 389,828 19,232 Weighted average Class A common stock outstanding—diluted 96,862,899 82,023,463 196,307,731 198,709,769 Net income per Class A common stock—diluted $ 0.07 $ 0.09 $ 0.43 $ 0.23 |
Summary of Potentially Dilutive Securities | The following table presents potentially dilutive securities excluded from the computation of diluted net income per share of Class A common stock for the periods presented that could potentially dilute earnings per share in the future: Three Months Ended September 30, Nine Months Ended September 30, 2023 2022 2023 2022 RSUs 1,576,861 2,446,014 857,813 1,273,638 Stock options 10,597,528 6,239,307 10,597,528 6,239,607 Public Warrants and Private Warrants 13,286,644 13,286,644 13,286,644 13,286,644 Exercise Warrants 34,000,000 34,000,000 34,000,000 17,000,000 Hoya Intermediate Warrants 6,000,000 6,000,000 6,000,000 6,000,000 Noncontrolling Interests 99,800,000 118,200,000 — — |
Business Acquisition (Additiona
Business Acquisition (Additional Information) (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | |
Sep. 08, 2023 | Sep. 30, 2023 | Sep. 30, 2023 | |
Business Acquisition [Line Items] | |||
Purchase Price of Acquisition | $ 10,946.1 | ||
Acquisition Costs | $ 1.9 | $ 2.7 | |
WD Holdings Co. Ltd. | |||
Business Acquisition [Line Items] | |||
Acquisition Date | Sep. 08, 2023 | ||
Business Acquisition, Percentage of Voting Interests Acquired | 100% | ||
Purchase Price of Acquisition | $ 74.3 |
Business Acquisition - Schedule
Business Acquisition - Schedule of Estimated Fair Values of the Assets Acquired and Liabilities Assumed (Details) - USD ($) $ in Thousands | Sep. 30, 2023 | Dec. 31, 2022 |
Business Acquisition [Line Items] | ||
Inventory | $ 21,533 | $ 12,783 |
Prepaid expenses and other current assets | 49,407 | 29,912 |
Right-of-use assets | 9,291 | 7,859 |
Goodwill | 759,971 | 715,258 |
Accounts payable | (219,118) | (161,312) |
Long-term debt | (265,875) | (264,898) |
Other non-current liabilities | 29,745 | $ 13,445 |
Betcha Sports Inc [Member] | ||
Business Acquisition [Line Items] | ||
Cash | 18,390 | |
Accounts receivable | 2,182 | |
Inventory | 49 | |
Prepaid expenses and other current assets | 259 | |
Property and equipment | 67 | |
Right-of-use assets | 1,927 | |
Other net assets | 675 | |
Intangible assets | 31,846 | |
Goodwill | 45,351 | |
Accounts payable | (7,427) | |
Accrued expenses and other current liabilities | (3,901) | |
Current maturities of long-term debt | (566) | |
Long-term debt | (2,546) | |
Other non-current liabilities | (11,981) | |
Net assets acquired | $ 74,325 |
Business Acquisition - componen
Business Acquisition - components of identifiable intangible assets acquired (in thousands) and their estimated useful lives (in years) as of the date of acquisition (Details) - Betcha Sports Inc [Member] $ in Thousands | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Business Acquisition [Line Items] | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles | $ 31,846 |
Customer Relationships [Member] | |
Business Acquisition [Line Items] | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles | $ 5,500 |
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life | 4 years |
Developed Technology Rights [Member] | |
Business Acquisition [Line Items] | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles | $ 4,210 |
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life | 3 years |
Trade Names [Member] | |
Business Acquisition [Line Items] | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles | $ 2,173 |
Supplier Relationships [Member] | |
Business Acquisition [Line Items] | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles | $ 19,963 |
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life | 5 years |
Revenue Recognition - Schedule
Revenue Recognition - Schedule of Market Place Revenues (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Marketplace revenues: | ||||
Total Marketplace revenues | $ 154,388 | $ 130,542 | $ 430,119 | $ 370,972 |
Owned Properties | ||||
Marketplace revenues: | ||||
Total Marketplace revenues | 122,778 | 106,597 | 329,006 | 288,827 |
Private Label | ||||
Marketplace revenues: | ||||
Total Marketplace revenues | 31,610 | 23,945 | 101,113 | 82,145 |
Concerts | ||||
Marketplace revenues: | ||||
Total Marketplace revenues | 87,142 | 63,802 | 239,762 | 188,291 |
Sports | ||||
Marketplace revenues: | ||||
Total Marketplace revenues | 52,169 | 52,812 | 143,118 | 143,012 |
Theater | ||||
Marketplace revenues: | ||||
Total Marketplace revenues | 14,788 | 13,526 | 45,705 | 37,997 |
Other | ||||
Marketplace revenues: | ||||
Total Marketplace revenues | $ 289 | $ 402 | $ 1,534 | $ 1,672 |
Revenue Recognition - Additiona
Revenue Recognition - Additional Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | |
Disaggregation of Revenue [Line Items] | ||||||
Revenue from Related Parties | $ 33,700 | $ 26,300 | $ 84,500 | $ 64,300 | ||
Deferred revenue | 34,447 | 34,447 | $ 31,983 | $ 25,100 | ||
Deferred Revenue, Revenue Recognized | $ 1,900 | $ 1,200 | $ 13,600 | $ 7,200 |
Segment Reporting - Schedule of
Segment Reporting - Schedule of Segment Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Segment Reporting Information [Line Items] | ||||||||
Depreciation and amortization | $ 8,603 | $ 5,269 | ||||||
Change in fair value of contingent consideration | (998) | (1,220) | ||||||
Loss on extinguishment of debt | 0 | (4,285) | ||||||
Net Income (Loss) | $ 6,677 | $ 30,712 | $ 12,182 | $ 7,663 | $ 9,655 | $ 1,259 | ||
Subsidiaries [Member] | ||||||||
Segment Reporting Information [Line Items] | ||||||||
Revenues | 188,133 | 156,818 | 514,576 | 435,284 | ||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 50,462 | 37,617 | 130,838 | 102,203 | ||||
General and administrative | 37,225 | 30,239 | 107,921 | 95,721 | ||||
Depreciation and amortization | 3,301 | 2,158 | 8,603 | 5,269 | ||||
Change in fair value of contingent consideration | 20 | (1,220) | (998) | (1,220) | ||||
Income from operations | 20,119 | 21,701 | 71,242 | 53,348 | ||||
Interest expense – net | 2,544 | 2,901 | 8,596 | 9,542 | ||||
Loss on extinguishment of debt | 0 | 0 | 0 | (4,285) | ||||
Other expenses | (1,038) | (65) | (365) | (6,618) | ||||
Net Income (Loss) | 6,677 | 7,663 | 49,571 | 18,577 | ||||
Marketplace | Subsidiaries [Member] | ||||||||
Segment Reporting Information [Line Items] | ||||||||
Revenues | 154,388 | 130,542 | 430,119 | 370,972 | ||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 23,923 | 17,950 | 66,749 | 52,912 | ||||
Marketing and selling expenses | 77,006 | 66,323 | 196,970 | 179,963 | ||||
Contribution margin | 53,459 | 46,269 | 166,400 | 138,097 | ||||
Resale | Subsidiaries [Member] | ||||||||
Segment Reporting Information [Line Items] | ||||||||
Revenues | 33,745 | 26,276 | 84,457 | 64,312 | ||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 26,539 | 19,667 | 64,089 | 49,291 | ||||
Marketing and selling expenses | 0 | 0 | 0 | 0 | ||||
Contribution margin | 7,206 | 6,609 | 20,368 | 15,021 | ||||
Consolidated | Subsidiaries [Member] | ||||||||
Segment Reporting Information [Line Items] | ||||||||
Revenues | 188,133 | 156,818 | 514,576 | 435,284 | ||||
Cost of revenues (exclusive of depreciation and amortization shown separately below) | 50,462 | 37,617 | 130,838 | 102,203 | ||||
Marketing and selling expenses | 77,006 | 66,323 | 196,970 | 179,963 | ||||
Contribution margin | 60,665 | 52,878 | 186,768 | 153,118 | ||||
General and administrative | 37,225 | 30,239 | 107,921 | 95,721 | ||||
Depreciation and amortization | 3,301 | 2,158 | 8,603 | 5,269 | ||||
Change in fair value of contingent consideration | 20 | (1,220) | (998) | (1,220) | ||||
Income from operations | 20,119 | 21,701 | 71,242 | 53,348 | ||||
Interest expense – net | 2,544 | 2,901 | 8,596 | 9,542 | ||||
Loss on extinguishment of debt | 0 | 4,285 | ||||||
Other expenses | (1,038) | (65) | (365) | (6,618) | ||||
Net Income (Loss) | $ 18,613 | $ 18,865 | $ 63,011 | $ 46,139 |
Accounts Receivable - Net (Addi
Accounts Receivable - Net (Additional Information) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
Financing Receivable, Past Due [Line Items] | |||||
Accounts receivable net | $ 7,800 | $ 7,800 | $ 1,000 | ||
Accounts receivable | 64,829 | 64,829 | 36,531 | ||
Allowance for doubtful accounts | 4,000 | 4,000 | 100 | ||
Accounts receivable write offs | 0 | $ 0 | 0 | $ 0 | |
Distribution Partners [Member] | |||||
Financing Receivable, Past Due [Line Items] | |||||
Accounts receivable net | 12,100 | 12,100 | 11,700 | ||
Allowance for doubtful accounts | 5,000 | 5,000 | 3,600 | ||
Uncollateralized Payment [Member] | |||||
Financing Receivable, Past Due [Line Items] | |||||
Accounts receivable net | $ 42,200 | $ 42,200 | $ 18,900 |
Prepaid Expenses and Other Cu_3
Prepaid Expenses and Other Current Assets - Schedule of Prepaid Expenses and Other Current Assets (Details) - USD ($) $ in Thousands | Sep. 30, 2023 | Dec. 31, 2022 |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | ||
Recovery of future customer compensation | $ 42,421 | $ 23,311 |
Prepaid expenses | 6,591 | 6,032 |
Other current assets | 395 | 569 |
Total prepaid expenses and other current assets | $ 49,407 | $ 29,912 |
Prepaid Expenses and Other Cu_4
Prepaid Expenses and Other Current Assets - Additional Information (Details) $ in Millions | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | |
Change in recovery of future customer compensation | $ 19.1 |
Goodwill and Intangible Asset_2
Goodwill and Intangible Assets - Additional Information (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
Goodwill [Line Items] | |||||
Amortization of intangible assets | $ 2.9 | $ 2.1 | $ 7.5 | $ 5 | |
Impairment | 563.2 | $ 563.2 | |||
Developed Technology | |||||
Goodwill [Line Items] | |||||
Carrying Amount of Definite Lived Intangible Assets | 47.1 | 47.1 | 17.3 | ||
Accumulated amortization | $ 17.2 | $ 17.2 | $ 9.6 |
Goodwill and Intangible Asset_3
Goodwill and Intangible Assets - Schedule of Goodwill and Intangible Assets (Details) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Goodwill [Member] | ||
Goodwill [Line Items] | ||
Beginning balance | $ 715,258 | $ 718,204 |
Betcha acquisition adjustment | (2,946) | |
Wavedash acquisition | 45,351 | |
Foreign currency translation | (638) | |
Capitalized development costs | 0 | 0 |
Disposals | 0 | |
Amortization | 0 | 0 |
Ending balance | 759,971 | 715,258 |
Definite-lived Intangible Assets [Member] | ||
Goodwill [Line Items] | ||
Beginning balance | 17,310 | 13,845 |
Betcha acquisition adjustment | (890) | |
Wavedash acquisition | 29,673 | |
Foreign currency translation | (418) | |
Capitalized development costs | 8,067 | 8,988 |
Disposals | (43) | |
Amortization | (7,525) | (5,009) |
Ending balance | 47,064 | 16,934 |
Trademarks [Member] | ||
Goodwill [Line Items] | ||
Beginning balance | 64,666 | 64,666 |
Betcha acquisition adjustment | 0 | |
Wavedash acquisition | 2,173 | |
Foreign currency translation | (30) | |
Capitalized development costs | 0 | 0 |
Disposals | 0 | |
Amortization | 0 | 0 |
Ending balance | $ 66,809 | $ 64,666 |
Accrued Expenses and Other Cu_3
Accrued Expenses and Other Current Liabilities - Summary of Accrued Expenses and Other Current Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2023 | Dec. 31, 2022 |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | ||
Accrued marketing expense | $ 44,709 | $ 26,873 |
Accrued taxes | 938 | 542 |
Accrued customer credits | 63,754 | 88,167 |
Accrued future customer compensation | 46,263 | 30,181 |
Accrued Contingencies | 0 | 5,898 |
Accrued payroll | 13,363 | 10,660 |
Other current liabilities | 28,220 | 19,649 |
Total accrued expenses and other current liabilities | $ 197,247 | $ 181,970 |
Accrued Expenses and Other Cu_4
Accrued Expenses and Other Current Liabilities - Additional Information (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | ||||
Customer credits redeemed | $ 2.6 | $ 5.6 | $ 7.8 | $ 22.9 |
Revenue from breakage | 7.7 | 1.8 | 18.4 | 5 |
Increase and decrease in revenue | 1.5 | $ 4.6 | 0.2 | $ 4.5 |
Milestone payment | $ 6 | $ 6 |
Investments (Additional Informa
Investments (Additional Information) (Details) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2023 | Jul. 31, 2023 | |
Schedule of Investments [Table] | |||
Convertible promissory note | $ 6 | ||
Interest on outstanding principal and accrued interest | 8% | ||
Unrealized gain | $ 0.1 | $ 0.1 | |
Amortized cost amounted | $ 2.5 | $ 2.5 | |
Warrants [Member] | |||
Schedule of Investments [Table] | |||
Purchase of warrants | 1,874,933 |
Debt - Summary of Outstanding D
Debt - Summary of Outstanding Debt (Details) - USD ($) $ in Thousands | Sep. 30, 2023 | Dec. 31, 2022 |
Extinguishment Of Debt [Line Items] | ||
Total long-term debt, gross | $ 273,943 | $ 272,938 |
Shoko Chukin Bank Loan | 3,068 | 0 |
Less: unamortized debt issuance costs | (4,760) | (5,290) |
Total long-term debt, net of issuance costs | 269,183 | 267,648 |
Less: current portion | (3,308) | (2,750) |
Total long-term debt, net | 265,875 | 264,898 |
February 2022 First Lien Loan | ||
Extinguishment Of Debt [Line Items] | ||
Total long-term debt, gross | $ 270,875 | $ 272,938 |
Debt - Additional Information (
Debt - Additional Information (Details) ¥ in Millions | 1 Months Ended | 9 Months Ended | |||||||
Feb. 03, 2022 USD ($) | Oct. 28, 2019 | Jun. 30, 2017 USD ($) | Sep. 30, 2023 USD ($) | Sep. 30, 2022 USD ($) | Sep. 30, 2023 JPY (¥) | Dec. 31, 2022 USD ($) | Oct. 18, 2021 USD ($) | Jul. 02, 2018 USD ($) | |
Line of Credit Facility [Line Items] | |||||||||
Loss on extinguishment of debt | $ 0 | $ (4,285,000) | |||||||
Long-term debt | 265,875,000 | $ 264,898,000 | |||||||
Maturity date | Feb. 03, 2029 | ||||||||
Amortization payments | 688,000 | 819,000 | |||||||
June 2017 First Lien Loan | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Long-term Line of Credit | $ 575,000,000 | ||||||||
Proceeds from revolving facility | 50,000,000 | ||||||||
June 2017 Second Lien Loan | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Long-term Line of Credit | $ 275,000,000 | 185,000,000 | |||||||
Line of credit up-sized | $ 115,000,000 | ||||||||
Debt instrument, redemption period, end date | Oct. 28, 2019 | ||||||||
Repayments of debt | 190,700,000 | ||||||||
February 2022 First Lien Loan | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Long-term Line of Credit | 275,000,000 | ||||||||
Loss on extinguishment of debt | $ 4,300,000 | ||||||||
Amortization payments | $ 700,000 | ||||||||
Effective interest rate | 9.04% | 9.04% | 7.98% | ||||||
Revolving Credit Facility | June 2017 Second Lien Loan | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Long-term Line of Credit | $ 525,000,000 | ||||||||
Revolving Credit Facility | February 2022 First Lien Loan | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Proceeds from revolving facility | $ 100,000,000 | ||||||||
Outstanding borrowings | $ 0 | ||||||||
WaveDash's Long-Term Debt | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Long-term debt | $ 3,100,000 | ¥ 458.3 | |||||||
Interest rate on Long Term Debt | 1.27% | 1.27% | |||||||
Merger Transaction | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Loan principal payments | $ 148,200,000 | ||||||||
SOFR Rate | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Effective interest rate | 3.25% | 3.25% | |||||||
SOFR Rate | February 2022 First Lien Loan | |||||||||
Line of Credit Facility [Line Items] | |||||||||
Floor rate | 0.50% | 0.50% |
Financial Instruments - Additio
Financial Instruments - Additional Information (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | |||||
Jun. 15, 2023 | May 22, 2023 | May 25, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Schedule Of Available For Sale Securities [Line Items] | |||||||
Derivative warrant liability | $ 20,400 | $ 20,400 | |||||
Fair value of option contingent warrants | 1,600 | ||||||
Fair Value Adjustment of Warrants | $ (991) | $ (6,618) | |||||
Dollar Ten Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 10 | $ 10 | |||||
Class A Warrants | 17,000,000 | 17,000,000 | |||||
Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant expiration period | 10 years | 10 years | |||||
Hoya Intermediate Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 1,000,000 | 1,000,000 | |||||
Fair value of option contingent warrants | $ 1,700 | $ 100 | $ 1,000 | $ 6,600 | |||
Horizon Sponsor LLC | Dollar Ten Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 10 | $ 10 | |||||
Hoya Topco L L C [Member] | Secondary Offering | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Sales price, per share | $ 7.68 | $ 7.68 | |||||
Hoya Topco L L C [Member] | Hoya Intermediate Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 3,000,000 | 3,000,000 | |||||
Warrant exercise price per share | $ 15 | $ 15 | |||||
Hoya Intermediate, LLC | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Options forfeited or expiired | $ 100 | ||||||
Warrant Purchased | 17,000,000 | ||||||
Number of shares authorized to be repurchased | 5,300,000 | ||||||
Payment of Commission | $ 100 | ||||||
Stock repurchased during period | 0 | ||||||
Hoya Intermediate, LLC | Secondary Offering | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Sales price, per share | $ 8 | $ 8 | |||||
Marketing and selling expenses | $ 1,500 | ||||||
Hoya Intermediate, LLC | Dollar Ten Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | 10 | $ 10 | |||||
Mirror Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 11.5 | $ 11.5 | |||||
Class A Warrants | 13,286,644 | 13,286,644 | |||||
Warrant Purchased | 24,652,557 | ||||||
Mirror Warrants | Dollar Ten Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 10 | $ 10 | |||||
Class A Warrants | 17,000,000 | 17,000,000 | |||||
Mirror Warrants | Dollar Fifteen Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 15 | $ 15 | |||||
Class A Warrants | 17,000,000 | 17,000,000 | |||||
Warrants [Member] | Horizon Sponsor LLC | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 5,166,666 | 5,166,666 | |||||
Warrants [Member] | Horizon Sponsor LLC | Class A Public Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Class A Warrants | 6,766,853 | 6,766,853 | |||||
Private Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Class A Warrants | 6,519,791 | 6,519,791 | |||||
Common Stock | Hoya Topco L L C [Member] | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 3,000,000 | 3,000,000 | |||||
Warrant exercise price per share | $ 10 | $ 10 | |||||
Class A Common Stock | Secondary Offering | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of shares issued | 16,000,000 | ||||||
Class A Common Stock | Dollar Fifteen Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 15 | $ 15 | |||||
Class A Warrants | 17,000,000 | 17,000,000 | |||||
Class A Common Stock | Horizon Sponsor LLC | Dollar Ten Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 17,000,000 | 17,000,000 | |||||
Warrant exercise price per share | $ 10 | $ 10 | |||||
Class A Common Stock | Horizon Sponsor LLC | Dollar Fifteen Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 17,000,000 | 17,000,000 | |||||
Warrant exercise price per share | $ 15 | $ 15 | |||||
Class A Common Stock | Hoya Topco L L C [Member] | Secondary Offering | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Proceeds from sale of shares | $ 0 | ||||||
Class A Common Stock | Hoya Intermediate, LLC | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of securities called by warrants | 17,000,000 | 17,000,000 | |||||
Share repurchase program, authorized amount | $ 40,000 | ||||||
Class A Common Stock | Hoya Intermediate, LLC | Secondary Offering | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Number of shares issued | 2,400,000 | 18,400,000 | |||||
Shares sold by stockholder | 18,400,000 | ||||||
Class A Common Stock | Hoya Intermediate, LLC | Dollar Fifteen Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 15 | $ 15 | |||||
Class A Common Stock | Mirror Warrants | Dollar Fifteen Exercise Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant Purchased | 15 | ||||||
Class A Common Stock | Warrants [Member] | Class A Public Warrants | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | 11.5 | $ 11.5 | |||||
Class A Common Stock | Warrants [Member] | Horizon Sponsor LLC | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Stock issued during period, shares | 18,132,776 | ||||||
Class A Common Stock | Private Warrants | Horizon Sponsor LLC | Class A Private Warrants [Member] | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | 11.5 | $ 11.5 | |||||
Stock issued during period, shares | 6,519,791 | ||||||
Class B Common Stock | Hoya Intermediate, LLC | Secondary Offering | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Exchanged shares by stockholder | 18,400,000 | ||||||
Minimum | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | 10 | $ 10 | |||||
Maximum | |||||||
Schedule Of Available For Sale Securities [Line Items] | |||||||
Warrant exercise price per share | $ 15 | $ 15 |
Financial Instruments - Summary
Financial Instruments - Summary of Fair Value of Option Contingent Warrants (Details) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | ||
Estimated volatility | 46% | 39% |
Expected term (years) | 8 years 1 month 6 days | 8 years 9 months 18 days |
Risk-free rate | 4.60% | 3.90% |
Expected dividend yield | 0% | 0% |
Fair Value Measurements - Sched
Fair Value Measurements - Schedule of Financial Instruments Recorded at Fair Value on Recurring Basis (Details) - Fair Value, Recurring [Member] - USD ($) $ in Thousands | Sep. 30, 2023 | Dec. 31, 2022 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | $ 203,285 | |
Total investments | $ 196,096 | |
Warrants [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 3,506 | |
Money market funds [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 190,054 | 203,285 |
Convertible promissory note [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 2,536 | |
Level 1 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 203,285 | |
Total investments | 190,054 | |
Level 1 | Warrants [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 0 | |
Level 1 | Money market funds [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 190,054 | 203,285 |
Level 1 | Convertible promissory note [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 0 | |
Level 2 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 0 | |
Total investments | 0 | |
Level 2 | Warrants [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 0 | |
Level 2 | Money market funds [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 0 | 0 |
Level 2 | Convertible promissory note [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 0 | |
Level 3 | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 0 | |
Total investments | 6,042 | |
Level 3 | Warrants [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | 3,506 | |
Level 3 | Money market funds [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total cash equivalent | 0 | $ 0 |
Level 3 | Convertible promissory note [Member] | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | ||
Total investments | $ 2,536 |
Fair Value Measurements - Signi
Fair Value Measurements - Significant Unobservable Inputs for Level 3 Fair Value Measurement (Details) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items] | ||
Risk-free rate | 4.60% | 3.90% |
Expected term (years) | 8 years 1 month 6 days | 8 years 9 months 18 days |
Estimated volatility | 46% | 39% |
Expected dividend yield | 0% | 0% |
Level 3 | Warrants [Member] | ||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items] | ||
Risk-free rate | 4.60% | |
Expected term (years) | 7 years | |
Estimated volatility | 55% | |
Expected dividend yield | 0% | |
Level 3 | Convertible promissory note [Member] | ||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items] | ||
Expected term (years) | 7 years | |
Dividend yield | 23% |
Fair Value Measurements - Chang
Fair Value Measurements - Changes in Significant Unobservable Inputs (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2023 | Sep. 30, 2023 | |
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items] | |||
Unrealized gain | $ 100 | $ 100 | |
Level 3 | Warrants [Member] | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items] | |||
Balance as of July 3, 2023 (inception) | $ 3,589 | ||
Recognized in earnings | (83) | ||
Balance at September 30, 2023 | 3,506 | 3,506 | 3,506 |
Convertible promissory note [Member] | Level 3 | |||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis Valuation Techniques [Line Items] | |||
Balance as of July 3, 2023 (inception) | 2,411 | ||
Accretion of discount | 8 | ||
Interest paid-in-kind | 117 | ||
Recognized in earnings | 0 | ||
Balance at September 30, 2023 | $ 2,536 | $ 2,536 | $ 2,536 |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Details) - USD ($) $ in Millions | 9 Months Ended | ||
Nov. 01, 2021 | Sep. 30, 2023 | Dec. 31, 2022 | |
Attorney And Administrative Fees | $ 3.3 | ||
Hoya Intermediate, LLC | |||
Termination date | Nov. 01, 2021 | ||
Hoya Intermediate, LLC | Prepaid Expenses and Other Current Assets | |||
Claim settlement pool | 4.5 | ||
Hoya Intermediate, LLC | Canada | |||
Accrued liabilities | $ 0.9 | $ 0.9 | |
Accrued Liabilities | |||
Accrued liabilities | $ 1.6 |
Related-Party Transactions - Ad
Related-Party Transactions - Additional Information (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | |||
Sep. 30, 2023 | Sep. 30, 2022 | Jun. 30, 2023 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
Related Party Transaction [Line Items] | ||||||
Tax receivable agreement percentage of amount of tax savings | 85% | |||||
Liability from secondary offering | $ 99,000,000 | $ 99,000,000 | ||||
Tax receivable agreement, amount due for payments | $ 0 | 0 | ||||
Adjustments to additional paid in capital | (46,100,000) | |||||
Increase in deferred tax assets | $ 52,800,000 | 52,845,000 | $ 0 | |||
Vivid Cheers [Member] | ||||||
Related Party Transaction [Line Items] | ||||||
Charitable contributions, amount | 0 | $ 0 | 0 | 600,000 | ||
Accrued charitable contributions payable | 0 | 0 | $ 0 | |||
Viral [Member] | ||||||
Related Party Transaction [Line Items] | ||||||
Marketing and selling expenses | 100,000 | 200,000 | 100,000 | 800,000 | ||
Rolling Stone [Member] | ||||||
Related Party Transaction [Line Items] | ||||||
Marketing and selling expenses | 200,000 | 500,000 | 700,000 | 600,000 | ||
Khoros LLC [Member] | ||||||
Related Party Transaction [Line Items] | ||||||
Marketing and selling expenses | 100,000 | 100,000 | 100,000 | 100,000 | ||
Angeles Dodgers [Member] | ||||||
Related Party Transaction [Line Items] | ||||||
Marketing and selling expenses | $ 1,100,000 | $ 0 | 1,100,000 | $ 0 | ||
Tax Receivable Agreement [Member] | ||||||
Related Party Transaction [Line Items] | ||||||
Increase in deferred tax assets | $ 52,800,000 |
Income Taxes (Additional Inform
Income Taxes (Additional Information) (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Jun. 30, 2023 | Sep. 30, 2023 | Sep. 30, 2022 | |
Income tax expense (benefit) continuing operations | $ (2,600) | $ (100) | $ 21,600 | $ (200) | |
Increase in deferred tax assets | $ 52,800 | 52,845 | $ 0 | ||
Income tax refund from authority | 7,800 | ||||
Liability from secondary offering | $ 99,000 | 99,000 | |||
Deferred tax assets | $ 31,300 | $ 31,300 | |||
State and Federal Net Operating Loss Rate | 21% | ||||
Adjustments to additional paid in capital | $ (46,100) | ||||
Tax receivable agreement percentage of amount of tax savings | 85% | ||||
Aggregate tax amount saved | $ 116,400 | ||||
Percentage of tax payable under tax receivable agreement | 85% | 85% | |||
Amount of tax payable under tax receivable agreement | $ 99,000 | ||||
Tax receivable agreement, amount due for payments | $ 0 | $ 0 | |||
Tax receivable agreement period due for payments | 15 years | ||||
Tax Receivable Agreement [Member] | |||||
Increase in deferred tax assets | $ 52,800 |
Equity-Based Compensation (Addi
Equity-Based Compensation (Additional Information) (Details) - USD ($) | 1 Months Ended | 3 Months Ended | 9 Months Ended | ||||||
Aug. 31, 2023 | Jun. 30, 2023 | May 31, 2023 | Mar. 31, 2023 | Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
RSUs | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Granted | 100,000 | 100,000 | 100,000 | 2,500,000 | |||||
Vested, amount | $ 300,000 | $ 100,000 | $ 1,000,000 | $ 200,000 | |||||
Weighted average, term | 2 years | ||||||||
Outstanding options, forfeited | 100,000 | 200,000 | 200,000 | 300,000 | |||||
Weighted average grant date fair value | $ 7.45 | $ 7.68 | $ 7.67 | $ 7.17 | |||||
Shares outstanding | 4,100,000 | 4,100,000 | 2,600,000 | ||||||
Unrecognized compensation expense | $ 35,800,000 | ||||||||
Equity-based compensation expense | $ 3,900,000 | $ 2,300,000 | $ 10,500,000 | $ 6,000,000 | |||||
Employee Stock Option | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Vesting period | 3 years | ||||||||
Weighted average, term | 10 years | 2 years | |||||||
Stock option exercise price | $ 7.17 | $ 0 | $ 0 | $ 0 | $ 0 | ||||
Outstanding options, granted | 900,000 | 3,600,000 | |||||||
Outstanding options, forfeited | 0 | 400,000 | 100,000 | 400,000 | |||||
Weighted average grant date fair value | $ 3.3 | ||||||||
Stock options outstanding | 10,600,000 | 10,600,000 | 6,100,000 | ||||||
Unrecognized compensation expense | $ 25,400,000 | ||||||||
Equity-based compensation expense | $ 2,800,000 | $ 1,700,000 | 7,300,000 | $ 4,600,000 | |||||
Profit Interests | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Unrecognized compensation expense | 1,600,000 | ||||||||
Equity-based compensation expense | $ 1,000,000 | $ 1,100,000 | $ 3,000,000 | $ 3,400,000 | |||||
Share based payment arrangement, not yet recognized, term | 2 years | ||||||||
Tranche One | Employee Stock Option | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Stock option exercise price | $ 7.98 | ||||||||
Outstanding options, granted | 200,000 | ||||||||
Weighted average grant date fair value | $ 3.22 | ||||||||
Tranche Two | Employee Stock Option | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Stock option exercise price | $ 17 | ||||||||
Outstanding options, granted | 300,000 | ||||||||
Weighted average grant date fair value | $ 1.87 | ||||||||
Tranche Three | Employee Stock Option | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Stock option exercise price | $ 23 | ||||||||
Outstanding options, granted | 400,000 | ||||||||
Weighted average grant date fair value | $ 1.44 | ||||||||
Maximum | RSUs | |||||||||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
Granted | 100,000 | ||||||||
Weighted average grant date fair value | $ 7.98 |
Equity-Based Compensation - Fai
Equity-Based Compensation - Fair Value Assumptions for Stock Option at the Date of Grant (Details) - Employee Stock Option | Jun. 14, 2023 | Mar. 10, 2023 |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Volatility | 42% | 42% |
Expected term (years) | 7 years | 5 years 10 months 24 days |
Interest rate | 4% | 3.90% |
Dividend yield | 0% | 0% |
Earnings Per Share - Schedule o
Earnings Per Share - Schedule of Net Income Attributable to Redeemable Noncontrolling Interests (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Net income | $ 17,672 | $ 18,761 | $ 61,674 | $ 45,963 |
Hoya Topcos weighted average allocation of Hoya Intermediates net income | 52.90% | 59.10% | 56.80% | 59.50% |
Net income attributable to Hoya Topco's redeemable noncontrolling interests | $ 9,341 | $ 11,084 | $ 35,045 | $ 27,368 |
Subsidiaries [Member] | ||||
Net income | 16,018 | 18,747 | 84,616 | 45,945 |
Net income attributable to Hoya Topco's redeemable noncontrolling interests | $ 9,341 | $ 11,084 | $ 35,045 | $ 27,368 |
Earnings Per Share - Schedule_2
Earnings Per Share - Schedule of Earnings Per Share, Basic and Diluted (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Numerator for earnings per share calculation | ||||
Net income | $ 17,672 | $ 18,761 | $ 61,674 | $ 45,963 |
Less: Income attributable to redeemable noncontrolling interests | 9,341 | 11,084 | 35,045 | 27,368 |
Subsidiaries [Member] | ||||
Numerator for earnings per share calculation | ||||
Net income | 16,018 | 18,747 | 84,616 | 45,945 |
Less: Income attributable to redeemable noncontrolling interests | 9,341 | 11,084 | 35,045 | 27,368 |
Foreign currency translation adjustment attributable to redeemable noncontrolling interests | $ 6,511 | $ 7,663 | $ 49,405 | $ 18,577 |
Denominator for earnings per share calculation | ||||
Weighted average Class A common stock outstanding-basic | 96,407,327 | 81,996,447 | 86,403,617 | 80,145,329 |
Weighted Average Number of Shares Outstanding, Diluted | 0 | 82,023,463 | 0 | 198,709,769 |
Basic EPS | ||||
Effect of Exercise Warrants | 0 | 0 | 0 | 345,208 |
Effect of RSUs | 15 | 1 | 68 | 0 |
Effect of Noncontrolling Interests | 0 | 0 | 109,514,286 | 118,200,000 |
Net income per Class A common stock-basic | $ 0 | $ 0.09 | $ 0 | $ 0.23 |
Diluted EPS | ||||
Comprehensive income attributable to Class A Common Stockholders | $ 6,511 | $ 7,663 | $ 49,405 | $ 18,577 |
Effect of Exercise Warrants | 0 | 0 | 0 | 0 |
Effect of RSUs | 455,572 | 27,016 | 389,828 | 19,232 |
Effect of dilutive Noncontrolling Interests | 0 | 0 | 33,874 | 27,368 |
Net income per Class A common stock-diluted | $ 0 | $ 0.09 | $ 0 | $ 0.23 |
Common Class A [Member] | Subsidiaries [Member] | ||||
Numerator for earnings per share calculation | ||||
Foreign currency translation adjustment attributable to redeemable noncontrolling interests | $ 6,692 | $ 7,664 | $ 83,513 | $ 45,945 |
Net Income (Loss) Available to Common Stockholders, Basic, Total | $ 6,677 | $ 7,663 | $ 49,571 | $ 18,577 |
Denominator for earnings per share calculation | ||||
Weighted average Class A common stock outstanding-basic | 96,407,327 | 81,996,447 | 86,403,617 | 80,145,329 |
Weighted Average Number of Shares Outstanding, Diluted | 96,862,899 | 82,023,463 | 196,307,731 | 198,709,769 |
Basic EPS | ||||
Net income attributable to Class A Common Stockholders-basic | $ 6,677 | $ 7,663 | $ 49,571 | $ 18,577 |
Net income per Class A common stock-basic | $ 0.07 | $ 0.09 | $ 0.57 | $ 0.23 |
Diluted EPS | ||||
Comprehensive income attributable to Class A Common Stockholders | $ 6,692 | $ 7,664 | $ 83,513 | $ 45,945 |
Net income per Class A common stock-diluted | $ 0.07 | $ 0.09 | $ 0.43 | $ 0.23 |
Earnings Per Share - Summary of
Earnings Per Share - Summary of Potentially Dilutive Securities (Details) - Subsidiaries [Member] - shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
RSUs | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Dilutive common equivalent units | 1,576,861 | 2,446,014 | 857,813 | 1,273,638 |
Stock options | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Dilutive common equivalent units | 10,597,528 | 6,239,307 | 10,597,528 | 6,239,607 |
Exercise Warrants | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Dilutive common equivalent units | 34,000,000 | 34,000,000 | 34,000,000 | 17,000,000 |
Hoya Intermediate Warrants | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Dilutive common equivalent units | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 |
Public Warrants and Private Warrants | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Dilutive common equivalent units | 13,286,644 | 13,286,644 | 13,286,644 | 13,286,644 |
Noncontrolling Interest | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Dilutive common equivalent units | 0 | 118,200,000 | 0 | 0 |
Subsequent events - Additional
Subsequent events - Additional Information (Details) - Subsequent Event - Forecast - VDC Holdco $ / shares in Units, $ in Millions | Nov. 03, 2023 USD ($) $ / shares |
Subsequent Event [Line Items] | |
Ownership percentage | 100% |
Total Cash Consideration | $ 243.8 |
Customary closing adjustments in cash | 153.6 |
Class A common stock | $ 15.6 |
Class A common stock, price per share | $ / shares | $ 5.8 |