SECURITIES AND EXCHANGE COMMISSION
to
UNDER
THE SECURITIES ACT OF 1933
| | Delaware (State or other jurisdiction of incorporation or organization) | | | 7319 (Primary Standard Industrial Classification Code Number) | | | 26-4741839 (I.R.S. Employer Identification No.) | |
Austin, Texas 78768
MNTN, Inc.
823 Congress Avenue, #1827,
Austin, Texas 78768
Telephone: (877) 978-3354
Fax: (512) 233-0980
| | Ian D. Schuman, Esq. Brittany D. Ruiz, Esq. Sandy Kugbei, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 | | | Mark Douglas, Chief Executive Officer Patrick A. Pohlen, Chief Financial Officer MNTN, Inc. 823 Congress Avenue, #1827, Austin, Texas 78768 Telephone: (310) 895-2110 | | | Ran D. Ben-Tzur, Esq. Ryan Mitteness, Esq. Fenwick & West LLP 730 Arizona Avenue, 1st Floor Santa Monica, California 90401 Telephone: (310) 434-5400 | |
As soon as practicable after the effective date of this Registration Statement.
| | Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | | Smaller reporting company ☐ Emerging growth company ☒ | |
| | | | Per Share | | | Total | | ||||||
| Initial public offering price | | | | $ | | | | | $ | | | ||
| Underwriting discounts and commissions(1) | | | | $ | | | | | $ | | | ||
| Proceeds to us, before expenses | | | | $ | | | | | $ | | | ||
| Proceeds to selling stockholders, before expenses | | | | $ | | | | | $ | | | | |
| | MORGAN STANLEY | | | CITIGROUP | | | EVERCORE ISI | |
| | Loop Capital Markets | | | Tigress Financial Partners | |
CONTENTS■
| Clause | | | Page | | |||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| Clause | | | Page | | |||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| | | | | | | ||
| Assumed Public Offering Price ($) | | | Shares of Class A Common Stock Issued Pursuant to the Convertible Notes Conversions, Less Shares Purchased in the Share Purchase | | | Total Shares of Class A Common Stock Outstanding After This Offering | |
| $12.00 | | | 7,239,783 | | | 48,877,967 | |
| $13.00 | | | 6,682,872 | | | 48,321,056 | |
| $14.00 | | | 6,205,522 | | | 47,843,706 | |
| $15.00 | | | 5,791,826 | | | 47,430,010 | |
| $16.00 | | | 5,429,837 | | | 47,068,021 | |
| $17.00 | | | 5,110,430 | | | 46,748,614 | |
| $18.00 | | | 4,826,518 | | | 46,464,702 | |
| | | | Three Months Ended March 31, | | | Years Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (dollar amounts in thousands, except share and per share amounts) | | |||||||||||||||||||||
| Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
| Revenue | | | | $ | 64,512 | | | | | $ | 43,811 | | | | | $ | 225,571 | | | | | $ | 176,302 | | |
| Cost of revenues(1) | | | | | 19,835 | | | | | | 15,012 | | | | | | 64,051 | | | | | | 52,889 | | |
| Gross profit | | | | | 44,677 | | | | | | 28,799 | | | | | | 161,520 | | | | | | 123,413 | | |
| Operating expenses(1): | | | | | | | | | | | | | | | | ||||||||||
| Technology and development | | | | | 9,608 | | | | | | 7,806 | | | | | | 32,662 | | | | | | 27,870 | | |
| Sales and marketing | | | | | 21,664 | | | | | | 17,286 | | | | | | 76,102 | | | | | | 72,841 | | |
| General and administrative | | | | | 20,471 | | | | | | 12,662 | | | | | | 51,772 | | | | | | 55,415 | | |
| Amortization of acquired intangibles | | | | | 658 | | | | | | 658 | | | | | | 2,630 | | | | | | 13,398 | | |
| Total operating expenses | | | | | 52,401 | | | | | | 38,412 | | | | | | 163,166 | | | | | | 169,524 | | |
| Operating loss | | | | | (7,724) | | | | | | (9,613) | | | | | | (1,646) | | | | | | (46,111) | | |
| Other (expense) income: | | | | | | | | | | | | | | | | ||||||||||
| Interest expense, net | | | | | (1,155) | | | | | | (2,943) | | | | | | (6,920) | | | | | | (10,078) | | |
| Other (expense) income, net | | | | | (16,541) | | | | | | (3,132) | | | | | | (18,525) | | | | | | 3,488 | | |
| Total other (expense) income | | | | | (17,696) | | | | | | (6,075) | | | | | | (25,445) | | | | | | (6,590) | | |
| Loss before income tax provision | | | | | (25,420) | | | | | | (15,688) | | | | | | (27,091) | | | | | | (52,701) | | |
| Income tax (benefit) expense | | | | | (4,309) | | | | | | 11 | | | | | | 5,786 | | | | | | 577 | | |
| Net loss | | | | | (21,111) | | | | | | (15,699) | | | | | | (32,877) | | | | | | (53,278) | | |
| Net loss attributable to common stockholders | | | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Net loss per share attributable to common stockholders, basic and diluted(2): | | | | $ | (1.41) | | | | | $ | (1.17) | | | | | $ | (2.38) | | | | | $ | (3.99) | | |
| Weighted average shares outstanding used to compute net loss per share attributable to common stockholders (in thousands), basic and diluted(2): | | | | | 15,024,100 | | | | | | 13,421,654 | | | | | | 13,813,436 | | | | | | 13,347,432 | | |
| Pro forma net loss per share (unaudited), basic and diluted(3): | | | | $ | (0.05) | | | | | | | | | | | $ | (0.12) | | | | | | | | |
| Weighted average shares of common stock used to compute pro forma net loss per share (unaudited), basic and diluted(3): | | | | | 62,809,948 | | | | | | | | | | | | 61,599,284 | | | | | | | | |
| | | | Three Months Ended March 31, | | | Years Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (dollar amounts in thousands, except share and per share amounts) | | |||||||||||||||||||||
| Consolidated Statements of Cash Flows Data: | | | | | | | | | | | | | | | | ||||||||||
| Net cash provided by (used in) operating activities | | | | $ | 1,969 | | | | | $ | (8,092) | | | | | $ | 42,548 | | | | | $ | 17,974 | | |
| Net cash used in investing activities | | | | | (3,013) | | | | | | (1,911) | | | | | | (9,949) | | | | | | (52,713) | | |
| Net cash provided by (used in) financing activities | | | | | 744 | | | | | | (1,922) | | | | | | (5,005) | | | | | | 38,799 | | |
| | | | As of December 31, 2024 | | | As of March 31, 2025 | | ||||||||||||||||||
| | | | Actual | | | Actual | | | As Adjusted(4) | | | As Further Adjusted(4)(5) | | ||||||||||||
| | | | | | | | | | | | | | | | (unaudited) | | | (unaudited) | | ||||||
| | | | (in thousands) | | |||||||||||||||||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | |||||
| Cash and cash equivalents | | | | $ | 82,562 | | | | | $ | 82,262 | | | | | $ | 45,093 | | | | | $ | 154,288 | | |
| Working capital(6) | | | | | 3,147 | | | | | | (4,067) | | | | | | 51,585 | | | | | | 160,780 | | |
| Total assets | | | | | 238,744 | | | | | | 247,813 | | | | | | 210,644 | | | | | | 319,839 | | |
| Redeemable convertible preferred stock | | | | | 168,888 | | | | | | 168,888 | | | | | | — | | | | | | — | | |
| Total stockholders’ deficit | | | | | (107,599) | | | | | | (113,907) | | | | | | 118,466 | | | | | | 226,822 | | |
| | | | Three Months Ended March 31, | | | Years Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (in thousands) | | |||||||||||||||||||||
| Cost of revenues | | | | $ | 234 | | | | | $ | 244 | | | | | $ | 948 | | | | | $ | 1,281 | | |
| Technology and development | | | | | 769 | | | | | | 512 | | | | | | 2,250 | | | | | | 1,604 | | |
| Sales and marketing | | | | | 1,148 | | | | | | 887 | | | | | | 3,764 | | | | | | 2,937 | | |
| General and administrative | | | | | 11,909 | | | | | | 6,160 | | | | | | 24,237 | | | | | | 28,994 | | |
| Total | | | | $ | 14,060 | | | | | $ | 7,803 | | | | | $ | 31,199 | | | | | $ | 34,816 | | |
| | | | Three Months Ended March 31, | | | Years Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| PTV Customers(1) (twelve months ended) | | | | | 2,647 | | | | | | 1,578 | | | | | | 2,225 | | | | | | 1,426 | | |
| Net loss (in thousands) | | | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Adjusted EBITDA(2) (in thousands) | | | | $ | 9,361 | | | | | $ | 85 | | | | | $ | 38,803 | | | | | $ | 6,268 | | |
| Net loss margin | | | | | (32.7)% | | | | | | (35.8)% | | | | | | (14.6)% | | | | | | (30.2)% | | |
| Adjusted EBITDA margin(2) | | | | | 14.5% | | | | | | 0.2% | | | | | | 17.2% | | | | | | 3.6% | | |
| | | | Three Months Ended March 31, | | | Years Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (in thousands) | | |||||||||||||||||||||
| Net loss | | | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Interest expense, net | | | | | 1,155 | | | | | | 2,943 | | | | | | 6,920 | | | | | | 10,078 | | |
| Income tax (benefit) expense | | | | | (4,309) | | | | | | 11 | | | | | | 5,786 | | | | | | 577 | | |
| Depreciation and amortization expense | | | | | 2,144 | | | | | | 1,859 | | | | | | 8,345 | | | | | | 17,347 | | |
| EBITDA | | | | | (22,121) | | | | | | (10,886) | | | | | | (11,826) | | | | | | (25,276) | | |
| Stock-based compensation expense(1) | | | | | 14,060 | | | | | | 7,803 | | | | | | 31,199 | | | | | | 34,816 | | |
| Embedded derivative fair value adjustment(2) | | | | | 16,574 | | | | | | 2,568 | | | | | | 16,004 | | | | | | — | | |
| Warrant fair value adjustment(3) | | | | | (39) | | | | | | 887 | | | | | | 2,899 | | | | | | 160 | | |
| Contingent liability fair value adjustment(4) | | | | | — | | | | | | (329) | | | | | | (329) | | | | | | (3,531) | | |
| Acquisition costs(5) | | | | | 827 | | | | | | 42 | | | | | | 542 | | | | | | 106 | | |
| Legal settlement(6) | | | | | 60 | | | | | | — | | | | | | 314 | | | | | | (7) | | |
| Adjusted EBITDA | | | | $ | 9,361 | | | | | $ | 85 | | | | | $ | 38,803 | | | | | $ | 6,268 | | |
| Adjusted EBITDA margin | | | | | 14.5% | | | | | | 0.2% | | | | | | 17.2% | | | | | | 3.6% | | |
| | | | As of March 31, 2025 | | |||||||||||||||
| | | | Actual | | | As Adjusted | | | As Further Adjusted(1) | | |||||||||
| | | | | | | | | | (unaudited) | | | (unaudited) | | ||||||
| | | | (dollar amounts in thousands) | | |||||||||||||||
| Cash and cash equivalents | | | | $ | 82,262 | | | | | $ | 45,093 | | | | | $ | 154,288(2) | | |
| Indebtedness: | | | | | | | | | | | | | | | | | | | |
| Warrant liabilities | | | | | 18,819 | | | | | | 10,987 | | | | | | 10,987 | | |
| Revolving Credit Facility | | | | | — | | | | | | — | | | | | | — | | |
| 2023 Convertible Notes | | | | | 51,316 | | | | | | — | | | | | | — | | |
| 2023 Convertible Notes derivative liability | | | | | 41,505 | | | | | | — | | | | | | — | | |
| Redeemable convertible preferred stock, par value $0.0001 per share; 55,504,004 shares authorized, 41,994,022 shares issued and outstanding, actual; no shares authorized, issued or outstanding, as adjusted and as further adjusted | | | | | 168,888 | | | | | | — | | | | | | — | | |
| Stockholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
| Common stock, par value $0.0001 per share; 104,100,000 shares authorized, and 16,441,170 shares issued and outstanding, actual; no shares authorized, issued or outstanding, as adjusted and as further adjusted | | | | | 2 | | | | | | — | | | | | | — | | |
| Class A common stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; 400,000,000 shares authorized, as adjusted and as further adjusted; 39,030,010 shares issued and outstanding, as adjusted; and 47,430,010 shares issued and outstanding, as further adjusted | | | | | — | | | | | | 4 | | | | | | 5 | | |
| Class B common stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; 100,000,000 shares authorized, as adjusted and as further adjusted; 29,891,483 shares issued and outstanding, as adjusted; and 29,891,483 shares issued and outstanding, as further adjusted | | | | | — | | | | | | 3 | | | | | | 3 | | |
| | | | As of March 31, 2025 | | |||||||||||||||
| | | | Actual | | | As Adjusted | | | As Further Adjusted(1) | | |||||||||
| | | | | | | | | | (unaudited) | | | (unaudited) | | ||||||
| | | | (dollar amounts in thousands) | | |||||||||||||||
| Preferred stock, par value $0.0001 par value; no shares authorized, issued or outstanding, actual; 50,000,000 shares authorized and no shares issued or outstanding, as adjusted and as further adjusted | | | | | — | | | | | | — | | | | | | — | | |
| Additional paid-in capital | | | | | 162,059 | | | | | | 417,820 | | | | | | 526,175 | | |
| Notes receivable from employees | | | | | (175) | | | | | | (175) | | | | | | (175) | | |
| Accumulated deficit | | | | | (275,793) | | | | | | (299,186) | | | | | | (299,186) | | |
| Total stockholders’ deficit | | | | | (113,907) | | | | | $ | 118,466 | | | | | $ | 226,822 | | |
| Total capitalization | | | | $ | 166,621 | | | | | $ | 129,453 | | | | | $ | 237,809 | | |
| | |||||||||||||||||||
| | Assumed initial public offering price per share | | | | | | | | | | $ | 15.00 | | |
| | Historical net tangible book value per share as of March 31, 2025 | | | | $ | (10.98) | | | | | | | | |
| | Increase in as adjusted net tangible book value per share | | | | | 11.73 | | | | | | | | |
| | As adjusted net tangible book value per share as of March 31, 2025 | | | | | 0.75 | | | | | | | | |
| | Increase in as adjusted net tangible book value per share attributable to new investors participating in this offering | | | | | 1.33 | | | | | | | | |
| | As further adjusted net tangible book value per share after this offering | | | | | | | | | | $ | 2.08 | | |
| | Dilution per share to new investors in this offering | | | | | | | | | | $ | 12.92 | | |
| | | | Shares Purchased | | | Total Consideration | | | Average Price | | |||||||||||||||||||||
| | | | Number | | | Percent | | | Amount | | | Percent | | | Per Share | | |||||||||||||||
| Existing stockholders | | | | | 68,921,493 | | | | | | 89.1% | | | | | $ | 239,544,263 | | | | | | 65.5% | | | | | $ | 3.48 | | |
| New investors | | | | | 8,400,000 | | | | | | 10.9 | | | | | | 126,000,000 | | | | | | 34.5 | | | | | $ | 15.00 | | |
| Total | | | | | 77,321,493 | | | | | | 100.0% | | | | | $ | 365,544,263 | | | | | | 100.0% | | | | | | | | |
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| | | | Years ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| PTV Customers | | | | | 2,225 | | | | | | 1,426 | | |
| | | | Three Months ended March 31, | | | Years ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| Net loss (in thousands) | | | | $ | (21,111) | | | | | $ | (15,699) | | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Adjusted EBITDA (in thousands) | | | | $ | 9,361 | | | | | $ | 85 | | | | | $ | 38,803 | | | | | $ | 6,268 | | |
| Net loss margin | | | | | (32.7)% | | | | | | (35.8)% | | | | | | (14.6)% | | | | | | (30.2)% | | |
| Adjusted EBITDA margin | | | | | 14.5% | | | | | | 0.2% | | | | | | 17.2% | | | | | | 3.6% | | |
| | | | Three Months ended March 31, | | | Period-over-Period Change | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | Dollar | | | Percentage | | ||||||||||||
| | | | (in thousands, except percentages) | | |||||||||||||||||||||
| Revenue | | | | | 64,512 | | | | | | 43,811 | | | | | | 20,701 | | | | | | 47.3% | | |
| Cost of revenues | | | | | 19,835 | | | | | | 15,012 | | | | | | 4,823 | | | | | | 32.1% | | |
| Gross profit | | | | | 44,677 | | | | | | 28,799 | | | | | | 15,878 | | | | | | 55.1% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Technology and development | | | | | 9,608 | | | | | | 7,806 | | | | | | 1,802 | | | | | | 23.1% | | |
| Sales and marketing | | | | | 21,664 | | | | | | 17,286 | | | | | | 4,378 | | | | | | 25.3% | | |
| General and administrative | | | | | 20,471 | | | | | | 12,662 | | | | | | 7,809 | | | | | | 61.7% | | |
| Amortization of acquired intangibles | | | | | 658 | | | | | | 658 | | | | | | — | | | | | | — | | |
| Total operating expenses | | | | | 52,401 | | | | | | 38,412 | | | | | | 13,989 | | | | | | 36.4% | | |
| Operating loss | | | | | (7,724) | | | | | | (9,613) | | | | | | 1,889 | | | | | | (19.7)% | | |
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest expense, net | | | | | (1,155) | | | | | | (2,943) | | | | | | 1,788 | | | | | | (60.8)% | | |
| Other expense, net | | | | | (16,541) | | | | | | (3,132) | | | | | | (13,409) | | | | | | 428.1% | | |
| Total other expense | | | | | (17,696) | | | | | | (6,075) | | | | | | (11,621) | | | | | | 191.3% | | |
| Loss before income tax provision | | | | | (25,420) | | | | | | (15,688) | | | | | | (9,732) | | | | | | 62.0% | | |
| Income tax (benefit) expense | | | | | (4,309) | | | | | | 11 | | | | | | (4,320) | | | | | | (39,272.7)% | | |
| Net loss | | | | | (21,111) | | | | | | (15,699) | | | | | | (5,412) | | | | | | 34.5% | | |
| | | | Three Months ended March 31, | | |||||||||
| | | | 2025 | | | 2024 | | ||||||
| Revenue | | | | | 100.0% | | | | | | 100.0% | | |
| Cost of revenues | | | | | 30.7% | | | | | | 34.3% | | |
| Gross profit | | | | | 69.3% | | | | | | 65.7% | | |
| Operating expenses: | | | | | | | | | | | | | |
| Technology and development | | | | | 14.9% | | | | | | 17.8% | | |
| Sales and marketing | | | | | 33.6% | | | | | | 39.5% | | |
| General and administrative | | | | | 31.7% | | | | | | 28.9% | | |
| Amortization of acquired intangibles | | | | | 1.0% | | | | | | 1.5% | | |
| Total operating expenses | | | | | 81.2% | | | | | | 87.7% | | |
| Operating loss | | | | | (12.0)% | | | | | | (21.9)% | | |
| Other expense: | | | | | | | | | | | | | |
| Interest expense, net | | | | | (1.8)% | | | | | | (6.7)% | | |
| Other expense, net | | | | | (25.6)% | | | | | | (7.1)% | | |
| Total other expense | | | | | (27.4)% | | | | | | (13.9)% | | |
| Loss before income tax provision | | | | | (39.4)% | | | | | | (35.8)% | | |
| Income tax (benefit) expense | | | | | (6.7)% | | | | | | (0.0)% | | |
| Net loss | | | | | (32.7)% | | | | | | (35.8)% | | |
| | | | Years Ended December 31, | | | Period-over-Period Change | | ||||||||||||||||||
| | | | 2024 | | | 2023 | | | Dollar | | | Percentage | | ||||||||||||
| | | | (in thousands, except percentages) | | |||||||||||||||||||||
| Revenue | | | | $ | 225,571 | | | | | $ | 176,302 | | | | | $ | 49,269 | | | | | | 27.9% | | |
| Cost of revenues | | | | | 64,051 | | | | | | 52,889 | | | | | | 11,162 | | | | | | 21.1% | | |
| Gross profit | | | | | 161,520 | | | | | | 123,413 | | | | | | 38,107 | | | | | | 30.9% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Technology and development | | | | | 32,662 | | | | | | 27,870 | | | | | | 4,792 | | | | | | 17.2% | | |
| Sales and marketing | | | | | 76,102 | | | | | | 72,841 | | | | | | 3,261 | | | | | | 4.5% | | |
| General and administrative | | | | | 51,772 | | | | | | 55,415 | | | | | | (3,643) | | | | | | (6.6)% | | |
| Amortization of acquired intangibles | | | | | 2,630 | | | | | | 13,398 | | | | | | (10,768) | | | | | | (80.4)% | | |
| Total operating expenses | | | | | 163,166 | | | | | | 169,524 | | | | | | (6,358) | | | | | | (3.8)% | | |
| Operating loss | | | | | (1,646) | | | | | | (46,111) | | | | | | 44,465 | | | | | | (96.4)% | | |
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest expense, net | | | | | (6,920) | | | | | | (10,078) | | | | | | 3,158 | | | | | | (31.3)% | | |
| Other (expense) income, net | | | | | (18,525) | | | | | | 3,488 | | | | | | (22,013) | | | | | | (631.1)% | | |
| Total other (expense) income | | | | | (25,445) | | | | | | (6,590) | | | | | | (18,855) | | | | | | 286.1% | | |
| Loss before income tax provision | | | | | (27,091) | | | | | | (52,701) | | | | | | 25,610 | | | | | | (48.6)% | | |
| Income tax expense | | | | | 5,786 | | | | | | 577 | | | | | | 5,209 | | | | | | 902.8% | | |
| Net loss | | | | | (32,877) | | | | | | (53,278) | | | | | | 20,401 | | | | | | (38.3)% | | |
| | | | Years Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Revenue | | | | | 100.0% | | | | | | 100.0% | | |
| Cost of revenues | | | | | 28.4% | | | | | | 30.0% | | |
| Gross profit | | | | | 71.6% | | | | | | 70.0% | | |
| Operating expenses: | | | | | | | | | | | | | |
| Technology and development | | | | | 14.5% | | | | | | 15.8% | | |
| Sales and marketing | | | | | 33.7% | | | | | | 41.3% | | |
| General and administrative | | | | | 23.0% | | | | | | 31.4% | | |
| Amortization of acquired intangibles | | | | | 1.2% | | | | | | 7.6% | | |
| Total operating expenses | | | | | 72.3% | | | | | | 96.2% | | |
| Operating loss | | | | | (0.7)% | | | | | | (26.2)% | | |
| Other (expense) income: | | | | | | | | | | | | | |
| Interest expense, net | | | | | (3.1)% | | | | | | (5.7)% | | |
| Other (expense) income, net | | | | | (8.2)% | | | | | | 2.0% | | |
| Total other (expense) income | | | | | (11.3)% | | | | | | (3.7)% | | |
| Loss before income tax provision | | | | | (12.0)% | | | | | | (29.9)% | | |
| Income tax expense | | | | | 2.6% | | | | | | 0.3% | | |
| Net loss | | | | | (14.6)% | | | | | | (30.2)% | | |
| | | | Three Months Ended | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | March 31, 2023 | | | June 30, 2023 | | | September 30, 2023 | | | December 31, 2023 | | | March 31, 2024 | | | June 30, 2024 | | | September 30, 2024 | | | December 31, 2024 | | | March 31, 2025 | | |||||||||||||||||||||||||||
| Revenue | | | | $ | 38,976 | | | | | $ | 42,944 | | | | | $ | 42,343 | | | | | $ | 52,039 | | | | | $ | 43,811 | | | | | $ | 54,821 | | | | | $ | 57,127 | | | | | $ | 69,812 | | | | | $ | 64,512 | | |
| Cost of revenues | | | | | 11,570 | | | | | | 12,758 | | | | | | 13,167 | | | | | | 15,394 | | | | | | 15,012 | | | | | | 16,678 | | | | | | 16,181 | | | | | | 16,180 | | | | | | 19,835 | | |
| Gross profit | | | | | 27,406 | | | | | | 30,186 | | | | | | 29,176 | | | | | | 36,645 | | | | | | 28,799 | | | | | | 38,143 | | | | | | 40,946 | | | | | | 53,632 | | | | | | 44,677 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
| Technology and development | | | | | 5,322 | | | | | | 6,746 | | | | | | 7,566 | | | | | | 8,236 | | | | | | 7,806 | | | | | | 7,797 | | | | | | 8,158 | | | | | | 8,901 | | | | | | 9,608 | | |
| Sales and marketing | | | | | 17,421 | | | | | | 19,339 | | | | | | 17,716 | | | | | | 18,365 | | | | | | 17,286 | | | | | | 19,095 | | | | | | 19,034 | | | | | | 20,687 | | | | | | 21,664 | | |
| General and administrative | | | | | 13,924 | | | | | | 14,333 | | | | | | 12,981 | | | | | | 14,177 | | | | | | 12,662 | | | | | | 12,871 | | | | | | 12,722 | | | | | | 13,517 | | | | | | 20,471 | | |
| Amortization of acquired Intangibles | | | | | 3,432 | | | | | | 3,433 | | | | | | 3,338 | | | | | | 3,195 | | | | | | 658 | | | | | | 657 | | | | | | 658 | | | | | | 657 | | | | | | 658 | | |
| Total operating expenses | | | | | 40,099 | | | | | | 43,851 | | | | | | 41,601 | | | | | | 43,973 | | | | | | 38,412 | | | | | | 40,420 | | | | | | 40,572 | | | | | | 43,762 | | | | | | 52,401 | | |
| Operating income (loss) | | | | | (12,693) | | | | | | (13,665) | | | | | | (12,425) | | | | | | (7,328) | | | | | | (9,613) | | | | | | (2,277) | | | | | | 374 | | | | | | 9,870 | | | | | | (7,724) | | |
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
| Interest expense, net | | | | | (1,942) | | | | | | (2,495) | | | | | | (2,767) | | | | | | (2,874) | | | | | | (2,943) | | | | | | (1,769) | | | | | | (1,085) | | | | | | (1,123) | | | | | | (1,155) | | |
| Other income (expense), net | | | | | 1,801 | | | | | | 415 | | | | | | 539 | | | | | | 733 | | | | | | (3,132) | | | | | | (5,106) | | | | | | (3,115) | | | | | | (7,172) | | | | | | (16,541) | | |
| Total other expense | | | | | (141) | | | | | | (2,080) | | | | | | (2,228) | | | | | | (2,141) | | | | | | (6,075) | | | | | | (6,875) | | | | | | (4,200) | | | | | | (8,295) | | | | | | (17,696) | | |
| Loss before income tax benefit | | | | | (12,834) | | | | | | (15,745) | | | | | | (14,653) | | | | | | (9,469) | | | | | | (15,688) | | | | | | (9,152) | | | | | | (3,826) | | | | | | 1,575 | | | | | | (25,420) | | |
| Income tax (benefit) expense | | | | | 25 | | | | | | — | | | | | | (6) | | | | | | 558 | | | | | | 11 | | | | | | 122 | | | | | | 58 | | | | | | 5,595 | | | | | | (4,309) | | |
| Net loss | | | | $ | (12,859) | | | | | $ | (15,745) | | | | | $ | (14,647) | | | | | $ | (10,027) | | | | | $ | (15,699) | | | | | $ | (9,274) | | | | | $ | (3,884) | | | | | $ | (4,020) | | | | | $ | (21,111) | | |
| | | | Three Months Ended | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | March 31, 2023 | | | June 30, 2023 | | | September 30, 2023 | | | December 31, 2023 | | | March 31, 2024 | | | June 30, 2024 | | | September 30, 2024 | | | December 31, 2024 | | | March 31, 2025 | | |||||||||||||||||||||||||||
| Cost of revenues | | | | $ | 361 | | | | | $ | 270 | | | | | $ | 352 | | | | | $ | 299 | | | | | $ | 244 | | | | | $ | 272 | | | | | $ | 195 | | | | | $ | 237 | | | | | $ | 234 | | |
| Technology and development | | | | | 278 | | | | | | 325 | | | | | | 498 | | | | | | 502 | | | | | | 512 | | | | | | 538 | | | | | | 582 | | | | | | 618 | | | | | | 769 | | |
| Sales and marketing | | | | | 822 | | | | | | 805 | | | | | | 739 | | | | | | 571 | | | | | | 887 | | | | | | 887 | | | | | | 965 | | | | | | 1,025 | | | | | | 1,148 | | |
| General and administrative | | | | | 7,585 | | | | | | 8,034 | | | | | | 6,112 | | | | | | 7,263 | | | | | | 6,160 | | | | | | 6,131 | | | | | | 5,997 | | | | | | 5,949 | | | | | | 11,909 | | |
| Total | | | | $ | 9,046 | | | | | $ | 9,434 | | | | | $ | 7,701 | | | | | $ | 8,635 | | | | | $ | 7,803 | | | | | $ | 7,828 | | | | | $ | 7,739 | | | | | $ | 7,829 | | | | | $ | 14,060 | | |
| | | | Three Months Ended | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | March 31, 2023 | | | June 30, 2023 | | | September 30, 2023 | | | December 31, 2023 | | | March 31, 2024 | | | June 30, 2024 | | | September 30, 2024 | | | December 31, 2024 | | | March 31, 2025 | | | |||||||||||||||||||||||||||||
| Net loss | | | | $ | (12,859) | | | | | $ | (15,745) | | | | | $ | (14,617) | | | | | $ | (10,027) | | | | | $ | (15,699) | | | | | $ | (9,274) | | | | | $ | (3,884) | | | | | $ | (4,020) | | | | | $ | (21,111) | | | | ||
| Interest expense, net | | | | | 1,942 | | | | | | 2,495 | | | | | | 2,767 | | | | | | 2,874 | | | | | | 2,943 | | | | | | 1,769 | | | | | | 1,085 | | | | | | 1,123 | | | | | | 1,155 | | | | ||
| Income tax (benefit) expense | | | | | 25 | | | | | | — | | | | | | (6) | | | | | | 558 | | | | | | 11 | | | | | | 122 | | | | | | 58 | | | | | | 5,595 | | | | | | (4,309) | | | | ||
| Depreciation and amortization expense | | | | | 4,322 | | | | | | 4,387 | | | | | | 4,340 | | | | | | 4,298 | | | | | | 1,859 | | | | | | 1,916 | | | | | | 1,997 | | | | | | 2,573 | | | | | | 2,144 | | | | ||
| EBITDA | | | | | (6,570) | | | | | | (8,863) | | | | | | (7,546) | | | | | | (2,297) | | | | | | (10,886) | | | | | | (5,467) | | | | | | (744) | | | | | | 5,271 | | | | | | (22,121) | | | | ||
| Stock-based compensation expense | | | | | 9,046 | | | | | | 9,434 | | | | | | 7,701 | | | | | | 8,635 | | | | | | 7,803 | | | | | | 7,828 | | | | | | 7,739 | | | | | | 7,829 | | | | | | 14,060 | | | | ||
| Fair value Adjustments | | | | | (1,780) | | | | | | (418) | | | | | | (529) | | | | | | (644) | | | | | | 3,126 | | | | | | 5,097 | | | | | | 3,111 | | | | | | 7,240 | | | | | | 16,535 | | | | ||
| Acquisition costs | | | | | 126 | | | | | | 39 | | | | | | 9 | | | | | | (68) | | | | | | 42 | | | | | | 108 | | | | | | 153 | | | | | | 239 | | | | | | 827 | | | | ||
| Legal settlements | | | | | (7) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | 119 | | | | | | 60 | | | | ||
| Adjusted EBITDA | | | | $ | 815 | | | | | $ | 192 | | | | | $ | (365) | | | | | $ | 5,626 | | | | | $ | 85 | | | | | $ | 7,566 | | | | | $ | 10,454 | | | | | $ | 20,698 | | | | | $ | 9,361 | | | | ||
| | | | Three Months Ended | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | March 31, 2023 | | | June 30, 2023 | | | September 30, 2023 | | | December 31, 2023 | | | March 31, 2024 | | | June 30, 2024 | | | September 30, 2024 | | | December 31, 2024 | | | March 31, 2025 | | | |||||||||||||||||||||||||||||
| Revenue | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | | ||
| Cost of revenues | | | | | 29.7% | | | | | | 29.7% | | | | | | 31.1% | | | | | | 29.6% | | | | | | 34.3% | | | | | | 30.4% | | | | | | 28.3% | | | | | | 23.2% | | | | | | 30.7% | | | | ||
| Gross profit | | | | | 70.3% | | | | | | 70.3% | | | | | | 68.9% | | | | | | 70.4% | | | | | | 65.7% | | | | | | 69.6% | | | | | | 71.7% | | | | | | 76.8% | | | | | | 69.3% | | | | ||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
| Technology and development | | | | | 13.7% | | | | | | 15.7% | | | | | | 17.9% | | | | | | 15.8% | | | | | | 17.8% | | | | | | 14.2% | | | | | | 14.3% | | | | | | 12.7% | | | | | | 14.9% | | | | ||
| Sales and marketing | | | | | 44.7% | | | | | | 45.0% | | | | | | 41.8% | | | | | | 35.3% | | | | | | 39.5% | | | | | | 34.8% | | | | | | 33.3% | | | | | | 29.6% | | | | | | 33.6% | | | | ||
| General and administrative | | | | | 35.7% | | | | | | 33.4% | | | | | | 30.7% | | | | | | 27.2% | | | | | | 28.9% | | | | | | 23.5% | | | | | | 22.3% | | | | | | 19.4% | | | | | | 31.7% | | | | ||
| Amortization of acquired intangibles | | | | | 8.8% | | | | | | 8.0% | | | | | | 7.9% | | | | | | 6.1% | | | | | | 1.5% | | | | | | 1.2% | | | | | | 1.2% | | | | | | 0.9% | | | | | | 1.0% | | | | ||
| Total operating expenses | | | | | 102.9% | | | | | | 102.1% | | | | | | 98.2% | | | | | | 84.5% | | | | | | 87.8% | | | | | | 73.7% | | | | | | 71.0% | | | | | | 62.7% | | | | | | 81.2% | | | | ||
| Operating income (loss) | | | | | (32.6)% | | | | | | (31.8)% | | | | | | (29.3)% | | | | | | (14.1)% | | | | | | (21.9)% | | | | | | (4.2)% | | | | | | 0.7% | | | | | | 14.1% | | | | | | (12.0)% | | | | ||
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
| Interest expense, net | | | | | (5.0)% | | | | | | (5.8)% | | | | | | (6.5)% | | | | | | (5.5)% | | | | | | (6.7)% | | | | | | (3.2)% | | | | | | (1.9)% | | | | | | (1.6)% | | | | | | (1.8)% | | | | ||
| Other income (expense), net | | | | | 4.6% | | | | | | 1.0% | | | | | | 1.3% | | | | | | 1.4% | | | | | | (7.1)% | | | | | | (9.3)% | | | | | | (5.5)% | | | | | | (10.3)% | | | | | | (25.6)% | | | | ||
| Total other expense | | | | | (0.4)% | | | | | | (4.8)% | | | | | | (5.3)% | | | | | | (4.1)% | | | | | | (13.9)% | | | | | | (12.5)% | | | | | | (7.4)% | | | | | | (11.9)% | | | | | | (27.4)% | | | | ||
| Loss before income tax provision | | | | | (32.9)% | | | | | | (36.7)% | | | | | | (34.6)% | | | | | | (18.2)% | | | | | | (35.8)% | | | | | | (16.7)% | | | | | | (6.7)% | | | | | | 2.3% | | | | | | (39.4)% | | | | ||
| Income tax (benefit) expense | | | | | 0.1% | | | | | | 0.0% | | | | | | 0.0% | | | | | | 1.1% | | | | | | 0.0% | | | | | | 0.2% | | | | | | 0.1% | | | | | | 8.0% | | | | | | (6.7)% | | | | ||
| Net loss | | | | | (33.0)% | | | | | | (36.7)% | | | | | | (34.6)% | | | | | | (19.3)% | | | | | | (35.8)% | | | | | | (16.9)% | | | | | | (6.8)% | | | | | | (5.8)% | | | | | | (32.7)% | | | | ||
| | | | Three Months ended March 31, | | |||||||||
| | | | 2025 | | | 2024 | | ||||||
| | | | (in thousands) | | |||||||||
| Net cash provided by (used in) operating activities | | | | $ | 1,969 | | | | | $ | (8,092) | | |
| Net cash used in investing activities | | | | | (3,013) | | | | | | (1,911) | | |
| Net cash provided by (used in) financing activities | | | | | 744 | | | | | | (1,922) | | |
| Net decrease in cash and cash equivalents | | | | $ | (300) | | | | | $ | (11,925) | | |
| | | | Years Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| | | | (in thousands) | | |||||||||
| Net cash provided by operating activities | | | | $ | 42,548 | | | | | $ | 17,974 | | |
| Net cash used in investing activities | | | | | (9,949) | | | | | | (52,713) | | |
| Net cash (used in) provided by financing activities | | | | | (5,005) | | | | | | 38,799 | | |
| Net increase in cash and cash equivalents | | | | $ | 27,594 | | | | | $ | 4,060 | | |
| | | | Payments due by year | | |||||||||||||||||||||||||||
| | | | Total | | | Less than 1 year | | | 1 – 3 years | | | 3 – 5 years | | | More than 5 years | | |||||||||||||||
| | | | (in thousands) | | |||||||||||||||||||||||||||
| Borrowings and accrued interest under the 2023 Convertible Notes | | | | | 53,001 | | | | | | 53,001 | | | | | | — | | | | | | — | | | | | | — | | |
| Total | | | | $ | 53,001 | | | | | $ | 53,001 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Name | | | Age | | | Position with Company | | |||
| Executive Officers | | | | | | | | | | |
| Mark Douglas | | | | | 61 | | | | Founder, President, Chief Executive Officer and Chairman of the Board | |
| Patrick A. Pohlen | | | | | 66 | | | | Chief Financial Officer | |
| Christopher Innes | | | | | 42 | | | | Chief Operating Officer | |
| Non-Employee Directors | | | | | | | | | | |
| Joe B. Johnson | | | | | 65 | | | | Director | |
| Grant Ries | | | | | 52 | | | | Director | |
| Hadi Partovi | | | | | 52 | | | | Director | |
| Dana Settle | | | | | 52 | | | | Director | |
| Joseph Kaiser | | | | | 49 | | | | Director | |
| Pali Bhat | | | | | 51 | | | | Director Nominee | |
| Name and Principal Position | | | Year | | | Salary ($) | | | Bonus ($) | | | Option Awards ($) | | | Non-Equity Incentive Plan Compensation ($) | | | All Other Compensation ($)(1) | | | Total ($) | | |||||||||||||||||||||
| Mark Douglas President and Chief Executive Officer | | | | | 2024 | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | 701,375 | | | | | | 24,641 | | | | | | 1,326,016 | | |
| | | | 2023 | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | 534,138 | | | | | | 18,303 | | | | | | 1,152,441 | | | ||
| Patrick A. Pohlen Chief Financial Officer | | | | | 2024 | | | | | | 475,000 | | | | | | — | | | | | | — | | | | | | 751,474 | | | | | | 3,272 | | | | | | 1,229,746 | | |
| | | | 2023 | | | | | | 475,000 | | | | | | — | | | | | | — | | | | | | 572,291 | | | | | | 216 | | | | | | 1,047,507 | | | ||
| Christopher Innes Chief Operating Officer | | | | | 2024 | | | | | | 500,000 | | | | | | | | | | | | | | | | | | 726,424 | | | | | | 20,359 | | | | | | 1,246,783 | | |
| | | | 2023 | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 553,215 | | | | | | 32,508 | | | | | | 1,085,723 | | | ||
| Name | | | Vacation Reimbursement(1) ($) | | | Tax Gross-Up on Vacation Reimbursement ($) | | | Internet Stipend(2) ($) | | | Computer Equipment(3) ($) | | | 401(k) Plan Matching Contributions | | |||||||||||||||
| Mark Douglas | | | | | 13,000 | | | | | | — | | | | | | 600 | | | | | | 7,041 | | | | | | 4,000 | | |
| Patrick A. Pohlen | | | | | — | | | | | | — | | | | | | 600 | | | | | | 2,672 | | | | | | — | | |
| Christopher Innes | | | | | 13,000 | | | | | | 3,598 | | | | | | 600 | | | | | | 3,161 | | | | | | — | | |
| | | | | | | | | | Option Awards | | | Stock Awards | | |||||||||||||||||||||||||||||||||
| Name | | | Vesting Commencement Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have Not Vested ($)(1) | | |||||||||||||||||||||
| Mark Douglas | | | | | 8/25/2021(2) | | | | | | 3,936,803 | | | | | | 787,361 | | | | | | 7,086,246(3) | | | | | | 3.79 | | | | 8/24/2031 | | | | | | | | | | | | | |
| Patrick A. Pohlen | | | | | 4/19/2021(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86,948 | | | | | | 1,785,912 | | |
| | | | 6/23/2021(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66,419 | | | | | | 1,364,246 | | | ||
| | | | 6/23/2021(5) | | | | | | 99,263 | | | | | | | | | | | | | | | | | | 14.34 | | | | 12/15/2031 | | | | | | | | | | | | | | ||
| | | | 6/23/2021(5) | | | | | | 31,417 | | | | | | | | | | | | | | | | | | 17.16 | | | | 2/14/2032 | | | | | | | | | | | | | | ||
| Christopher Innes | | | | | 1/1/2019 | | | | | | 584,878 | | | | | | | | | | | | | | | | | | 1.59 | | | | 7/25/2029 | | | | | | | | | | | | | |
| | | | 3/1/2021 | | | | | | 2,000 | | | | | | | | | | | | | | | | | | 1.69 | | | | 3/14/2031 | | | | | | | | | | | | | | ||
| | | | 6/23/2022(6) | | | | | | 798,332 | | | | | | 159,667 | | | | | | | | | | | | 3.79 | | | | 8/24/2031 | | | | | | | | | | | | | | ||
| Name | | | Option awards ($)(1) | | | Total ($) | | ||||||
| Joe B. Johnson(1) | | | | | — | | | | | | — | | |
| Grant Ries(1) | | | | | — | | | | | | — | | |
| Hadi Partovi(1) | | | | | — | | | | | | — | | |
| Dana Settle | | | | | — | | | | | | — | | |
| Joseph Kaiser | | | | | — | | | | | | — | | |
| Jim Andelman(2) | | | | | — | | | | | | — | | |
| Peter Lee(3) | | | | | — | | | | | | — | | |
| Name | | | Shares Underlying Options Outstanding at Fiscal Year End | | |||
| Joe B. Johnson | | | | | 196,850 | | |
| Grant Ries | | | | | 590,550 | | |
| Hadi Partovi | | | | | 196,850 | | |
| Related Party(1) | | | Aggregate Principal Amount of 2023 Convertible Notes | | | 2023 Warrants | | | Class A Common Stock Issuable Upon Conversion of the 2023 Convertible Notes(6) | | | Class A Common Stock Subject to the Share Purchase(7) | | | Second Conversion Repayment Amount | | |||||||||||||||
| Greycroft Growth III, L.P.(2) | | | | $ | 12,500,000 | | | | | | 816,449 | | | | | | 2,199,086 | | | | | | — | | | | | $ | — | | |
| MGD Holdings | | | | $ | 3,000,000 | | | | | | 195,947 | | | | | | 300,000 | | | | | | — | | | | | $ | 3,415,232.88 | | |
| Bonfire Ventures Select II, L.P. | | | | $ | 2,000,000 | | | | | | 130,631 | | | | | | 351,853 | | | | | | 94,908 | | | | | $ | — | | |
| Hadi Partovi Investments LLC(3) | | | | $ | 2,000,000 | | | | | | 130,631 | | | | | | 200,000 | | | | | | — | | | | | $ | 2,276,821.92 | | |
| Grant Ries(4) | | | | $ | 1,000,000 | | | | | | 65,315 | | | | | | 100,000 | | | | | | — | | | | | $ | 1,138,904.11 | | |
| Entities affiliated with Mercato Partners(5) | | | | $ | 1,000,000 | | | | | | 65,313 | | | | | | 175,795 | | | | | | — | | | | | $ | — | | |
| | | | Shares Beneficially Owned Prior to this Offering | | | % Total Voting Power Before this Offering(1) | | | Shares of Common Stock Being Sold in this Offering | | | Shares Beneficially Owned After this Offering Assuming No Exercise of Underwriters’ Option | | | % Total Voting Power After this Offering Assuming No Exercise of Underwriters’ Option(1) | | | Shares Beneficially Owned After this Offering Assuming Full Exercise of Underwriters’ Option | | | % Total Voting Power After this Offering Assuming Full Exercise of Underwriters’ Option(1) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Class A | | | Class B | | | Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Name of Beneficial Owner | | | Shares | | | % | | | Shares | | | % | | | No Exercise of Underwriters’ Option | | | Full Exercise of Underwriters’ Option | | | Number | | | % | | | Number | | | % | | | Number | | | % | | | Number | | | % | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Baroda Ventures LLC(2) | | | | | 532,130 | | | | | | 1.4 | | | | | | 6,711,098 | | | | | | 22.5 | | | | | | 20.0 | | | | | | 532,130 | | | | | | 532,130 | | | | | | — | | | | | | — | | | | | | 6,711,098 | | | | | | 22.5 | | | | | | 19.4 | | | | | | — | | | | | | — | | | | | | 6,711,098 | | | | | | 23.1 | | | | | | 19.8 | | |
| Entities affiliated with Mercato Partners(3) | | | | | 6,479,010 | | | | | | 16.6 | | | | | | — | | | | | | — | | | | | | 1.9 | | | | | | 300,000 | | | | | | 300,000 | | | | | | 6,179,010 | | | | | | 13.0 | | | | | | — | | | | | | — | | | | | | 1.8 | | | | | | 6,179,010 | | | | | | 12.7 | | | | | | — | | | | | | — | | | | | | 1.8 | | |
| Entities affiliated with Greycroft(4) | | | | | 2,999,086 | | | | | | 7.7 | | | | | | 5,175,497 | | | | | | 17.3 | | | | | | 16.2 | | | | | | 800,000 | | | | | | 800,000 | | | | | | 2,199,086 | | | | | | 4.6 | | | | | | 5,175,497 | | | | | | 17.3 | | | | | | 15.6 | | | | | | 2,199,086 | | | | | | 4.5 | | | | | | 5,175,497 | | | | | | 17.9 | | | | | | 15.9 | | |
| Qualcomm Incorporated(5) | | | | | 412,500 | | | | | | 1.1 | | | | | | 5,126,715 | | | | | | 17.2 | | | | | | 15.3 | | | | | | 412,500 | | | | | | 412,500 | | | | | | — | | | | | | — | | | | | | 5,126,715 | | | | | | 17.2 | | | | | | 14.8 | | | | | | — | | | | | | — | | | | | | 5,126,715 | | | | | | 17.7 | | | | | | 15.1 | | |
| Entities affiliated with MGD Holdings(6) | | | | | 300,000 | | | | | | * | | | | | | 3,872,791 | | | | | | 13.0 | | | | | | 11.5 | | | | | | — | | | | | | — | | | | | | 300,000 | | | | | | * | | | | | | 3,872,791 | | | | | | 13.0 | | | | | | 11.3 | | | | | | 300,000 | | | | | | * | | | | | | 3,872,791 | | | | | | 13.4 | | | | | | 11.5 | | |
| Entities affiliated with Bonfire Ventures(7) | | | | | 256,945 | | | | | | * | | | | | | 3,243,040 | | | | | | 10.8 | | | | | | 9.7 | | | | | | — | | | | | | — | | | | | | 256,945 | | | | | | * | | | | | | 3,243,040 | | | | | | 10.8 | | | | | | 9.4 | | | | | | 256,945 | | | | | | * | | | | | | 3,243,040 | | | | | | 11.2 | | | | | | 9.7 | | |
| BlackRock, Inc.(8) | | | | | 2,177,197 | | | | | | 5.6 | | | | | | — | | | | | | | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,177,197 | | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | * | | | | | | 2,177,197 | | | | | | 4.5 | | | | | | — | | | | | | — | | | | | | * | | |
| Entities affiliated with Fidelity(9) | | | | | 2,612,637 | | | | | | 6.7 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,612,637 | | | | | | 5.5 | | | | | | — | | | | | | — | | | | | | * | | | | | | 2,612,637 | | | | | | 5.4 | | | | | | — | | | | | | — | | | | | | * | | |
| Peak Investment Holdings LLC(10) | | | | | 3,149,442 | | | | | | 8.1 | | | | | | — | | | | | | — | | | | | | * | | | | | | 72,000 | | | | | | 72,000 | | | | | | 3,077,442 | | | | | | 6.5 | | | | | | — | | | | | | — | | | | | | * | | | | | | 3,077,442 | | | | | | 6.3 | | | | | | — | | | | | | — | | | | | | * | | |
| Name of Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2015 – P Series of Sylvina Capital LP(11) | | | | | 500,000 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | * | | | | | | 71,802 | | | | | | 136,966 | | | | | | 428,198 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 363,034 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
| Anna McMurphy | | | | | 731,597 | | | | | | 1.9 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 60,000 | | | | | | 731,597 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | * | | | | | | 671,597 | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | * | | |
| Brederode International SARL SICAR(12) | | | | | 679,555 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | * | | | | | | 200,500 | | | | | | 200,500 | | | | | | 479,055 | | | | | | 1.0 | | | | | | — | | | | | | — | | | | | | * | | | | | | 479,055 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
| Dogwood Acquisition LLC(13) | | | | | 840,225 | | | | | | 2.2 | | | | | | — | | | | | | — | | | | | | * | | | | | | 550,000 | | | | | | 550,000 | | | | | | 290,225 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 290,225 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
| George Dewey | | | | | 716,856 | | | | | | 1.8 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 50,000 | | | | | | 716,856 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | * | | | | | | 666,856 | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | * | | |
| IAG Fund III, LP(14) | | | | | 1,000,000 | | | | | | 2.6 | | | | | | — | | | | | | — | | | | | | * | | | | | | 196,709 | | | | | | 327,037 | | | | | | 803,291 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | * | | | | | | 672,963 | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | * | | |
| Marwan Soghaier | | | | | 790,094 | | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 104,309 | | | | | | 790,094 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | * | | | | | | 685,785 | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | * | | |
| Mohammad Hassan Afkham-Ebrahimi | | | | | 100,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 14,359 | | | | | | 27,393 | | | | | | 85,641 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 72,607 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
| Staley Capital Fund I, LP(15) | | | | | 1,427,066 | | | | | | 3.7 | | | | | | — | | | | | | — | | | | | | * | | | | | | 100,000 | | | | | | 100,000 | | | | | | 1,327,066 | | | | | | 2.8 | | | | | | — | | | | | | — | | | | | | * | | | | | | 1,327,066 | | | | | | 2.7 | | | | | | — | | | | | | — | | | | | | * | | |
| Named Executive Officers, Directors and Director Nominees: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mark Douglas(16) | | | | | — | | | | | | — | | | | | | 10,289,665 | | | | | | 29.9 | | | | | | 26.8 | | | | | | — | | | | | | 900,000 | | | | | | — | | | | | | — | | | | | | 10,289,665 | | | | | | 29.9 | | | | | | 26.3% | | | | | | — | | | | | | — | | | | | | 9,389,665 | | | | | | 28.0 | | | | | | 24.5 | | |
| Patrick A. Pohlen(17) | | | | | 1,719,637 | | | | | | 4.4 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 255,232 | | | | | | 1,719,637 | | | | | | 3.6 | | | | | | — | | | | | | — | | | | | | * | | | | | | 1,464,405 | | | | | | 3.0 | | | | | | — | | | | | | — | | | | | | * | | |
| Christopher Innes(18) | | | | | 2,277,297 | | | | | | 5.6 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | 176,933 | | | | | | 2,277,297 | | | | | | 4.6 | | | | | | — | | | | | | — | | | | | | * | | | | | | 2,100,364 | | | | | | 4.2 | | | | | | — | | | | | | — | | | | | | * | | |
| Joe B. Johnson(19) | | | | | 183,844 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | 183,844 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | 183,844 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
| Grant Ries(20) | | | | | 592,124 | | | | | | 1.5 | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | 592,124 | | | | | | 1.2 | | | | | | — | | | | | | — | | | | | | * | | | | | | 592,124 | | | | | | 1.2 | | | | | | — | | | | | | — | | | | | | * | | |
| Hadi Partovi(21) | | | | | 656,955 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | * | | | | | | 50,000 | | | | | | 50,000 | | | | | | 606,955 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | * | | | | | | 606,955 | | | | | | 1.2 | | | | | | — | | | | | | — | | | | | | * | | |
| | | | Shares Beneficially Owned Prior to this Offering | | | % Total Voting Power Before this Offering(1) | | | Shares of Common Stock Being Sold in this Offering | | | Shares Beneficially Owned After this Offering Assuming No Exercise of Underwriters’ Option | | | % Total Voting Power After this Offering Assuming No Exercise of Underwriters’ Option(1) | | | Shares Beneficially Owned After this Offering Assuming Full Exercise of Underwriters’ Option | | | % Total Voting Power After this Offering Assuming Full Exercise of Underwriters’ Option(1) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Class A | | | Class B | | | Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Name of Beneficial Owner | | | Shares | | | % | | | Shares | | | % | | | No Exercise of Underwriters’ Option | | | Full Exercise of Underwriters’ Option | | | Number | | | % | | | Number | | | % | | | Number | | | % | | | Number | | | % | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dana Settle | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
| Joseph Kaiser | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
| Pali Bhat | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
| All executive officers, directors and director nominees as a group (9 individuals) | | | | | 5,429,857 | | | | | | 13.1% | | | | | | 10,289,665 | | | | | | 29.9% | | | | | | 28.1% | | | | | | 50,000 | | | | | | 1,382,165 | | | | | | 5,379,857 | | | | | | 10.8 | | | | | | 10,289,665 | | | | | | 29.9 | | | | | | 27.5 | | | | | | 4,947,692 | | | | | | 9.7 | | | | | | 9,389,665 | | | | | | 28.0 | | | | | | 25.6 | | |
| Name | | | Number of Shares | | |||
| Morgan Stanley & Co. LLC | | | | | | | |
| Citigroup Global Markets Inc. | | | | | | | |
| Evercore Group L.L.C. | | | | | |||
| Citizens JMP Securities, LLC | | | | | | | |
| Needham & Company, LLC | | | | | | | |
| Raymond James & Associates, Inc. | | | | | | | |
| Susquehanna Financial Group, LLLP | | | | | | | |
| Loop Capital Markets LLC | | | | | | | |
| Tigress Financial Partners LLC | | | | | | | |
| Total: | | | | | 11,700,000 | | |
| | | | Per Share | | | Total | | ||||||||||||
| | No Exercise | | | Full Exercise | | ||||||||||||||
| Public offering price | | | | $ | | | | | $ | | | | | $ | | | |||
| Underwriting discounts and commissions to be paid by: | | | | | | | | | | | | | | | | | | | |
| Us | | | | $ | | | | | $ | | | | | $ | | | |||
| The selling stockholders | | | | $ | | | | | $ | | | | | $ | | | |||
| Proceeds, before expenses, to us | | | | $ | | | | | $ | | | | | $ | | | |||
| Proceeds, before expenses, to selling stockholders | | | | $ | | | | | $ | | | | | $ | | | | ||
| | | | Page(s) | | |||
| Audited Consolidated Financial Statements as of and for the Years Ended December 31, 2024 and 2023 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | Page(s) | | |||
| Unaudited Condensed Consolidated Financial Statements as of and for the Three Months Ended March 31, 2025 and 2024 | | | | | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
Suite 1500
550 South Hope Street
Los Angeles, CA 90071-2629
MNTN, Inc.:
January 31, 2025
(In thousands, except par value and share amounts)
| | | | As of December 31, 2024 | | | As of December 31, 2023 | | ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | $ | 82,562 | | | | | $ | 54,968 | | |
| Accounts receivable, net | | | | | 66,900 | | | | | | 50,209 | | |
| Prepaid expenses and other current assets | | | | | 8,931 | | | | | | 9,377 | | |
| Total current assets | | | | | 158,393 | | | | | | 114,554 | | |
| Internal use software, net | | | | | 12,446 | | | | | | 8,161 | | |
| Property and equipment, net | | | | | 100 | | | | | | 151 | | |
| Intangible assets, net | | | | | 15,352 | | | | | | 17,982 | | |
| Goodwill | | | | | 51,903 | | | | | | 51,903 | | |
| Other assets, non-current | | | | | 550 | | | | | | 2,049 | | |
| Total Assets | | | | $ | 238,744 | | | | | $ | 194,800 | | |
| Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
| Accounts payable and accrued expenses | | | | $ | 63,564 | | | | | $ | 49,941 | | |
| Accrued payroll and related liabilities | | | | | 3,238 | | | | | | 4,394 | | |
| Short-term note payable | | | | | 579 | | | | | | 1,055 | | |
| Current obligations under revolving credit facility | | | | | — | | | | | | 5,000 | | |
| Convertible debt | | | | | 49,670 | | | | | | 43,273 | | |
| Embedded derivative liability | | | | | 24,931 | | | | | | 8,927 | | |
| Other current liabilities | | | | | 13,264 | | | | | | 4,160 | | |
| Total current liabilities | | | | | 155,246 | | | | | | 116,750 | | |
| Warrant liabilities | | | | | 18,858 | | | | | | 13,541 | | |
| Other liabilities, non-current | | | | | 3,351 | | | | | | 1,534 | | |
| Total liabilities | | | | | 177,455 | | | | | | 131,825 | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
| Redeemable convertible preferred stock, $0.0001 par value; 55,504,004 and 54,306,545 shares authorized at December 31, 2024 and December 31, 2023, respectively; 41,994,022 shares issued and outstanding at December 31, 2024, and December 31, 2023; liquidation preference of $165,776 | | | | | 168,888 | | | | | | 168,888 | | |
| Stockholders’ deficit: | | | | | | | | | | | | | |
| Common stock−$0.0001 par value: 104,100,000 and 102,900,000 shares authorized at December 31, 2024 and December 31, 2023, respectively; 14,247,476 and 13,400,272 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively | | | | | 1 | | | | | | 1 | | |
| Additional paid-in capital | | | | | 147,255 | | | | | | 115,891 | | |
| Notes receivable from employees | | | | | (173) | | | | | | — | | |
| Accumulated deficit | | | | | (254,682) | | | | | | (221,805) | | |
| Total stockholders’ deficit | | | | | (107,599) | | | | | | (105,913) | | |
| Total liabilities, redeemable convertible preferred stock and stockholders’ deficit | | | | $ | 238,744 | | | | | $ | 194,800 | | |
Years Ended December 31, 2024 and 2023
(In thousands, except per share amounts)
| | | | Years Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Revenue | | | | $ | 225,571 | | | | | $ | 176,302 | | |
| Cost of revenues | | | | | 64,051 | | | | | | 52,889 | | |
| Gross profit | | | | | 161,520 | | | | | | 123,413 | | |
| Operating expenses: | | | | | | | | | | | | | |
| Technology and development | | | | | 32,662 | | | | | | 27,870 | | |
| Sales and marketing | | | | | 76,102 | | | | | | 72,841 | | |
| General and administrative | | | | | 51,772 | | | | | | 55,415 | | |
| Amortization of acquired intangibles | | | | | 2,630 | | | | | | 13,398 | | |
| Total operating expenses | | | | | 163,166 | | | | | | 169,524 | | |
| Operating income (loss) | | | | | (1,646) | | | | | | (46,111) | | |
| Other (expense) income: | | | | | | | | | | | | | |
| Interest expense, net | | | | | (6,920) | | | | | | (10,078) | | |
| Other (expense) income, net | | | | | (18,525) | | | | | | 3,488 | | |
| Total other (expense) income | | | | | (25,445) | | | | | | (6,590) | | |
| Loss before income tax provision | | | | | (27,091) | | | | | | (52,701) | | |
| Income tax expense | | | | | 5,786 | | | | | | 577 | | |
| Net loss | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Net loss attributable to common stockholders | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Earnings per share: | | | | | | | | | | | | | |
| Basic and Diluted | | | | $ | (2.38) | | | | | $ | (3.99) | | |
| Weighted average shares outstanding: | | | | | | | | | | | | | |
| Basic and Diluted | | | | | 13,813,436 | | | | | | 13,347,432 | | |
Years Ended December 31, 2024 and 2023
(In thousands, except share amounts)
| | | | Redeemable Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-In Capital | | | Notes Receivable from Employees | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||
| | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2022 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,319,794 | | | | | $ | 1 | | | | | $ | 80,561 | | | | | $ | — | | | | | $ | (168,527) | | | | | $ | (87,965) | | |
| Issuance of common stock upon exercise of options | | | | | — | | | | | | — | | | | | | | 146,936 | | | | | | — | | | | | | 514 | | | | | | — | | | | | | — | | | | | | 514 | | |
| Cancellation of common stock upon legal settlement | | | | | — | | | | | | — | | | | | | | (66,458) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 34,816 | | | | | | — | | | | | | — | | | | | | 34,816 | | |
| Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,278) | | | | | | (53,278) | | |
| Balance at December 31, 2023 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,400,272 | | | | | $ | 1 | | | | | $ | 115,891 | | | | | $ | — | | | | | $ | (221,805) | | | | | $ | (105,913) | | |
| Issuance of common stock upon exercise of options | | | | | — | | | | | | — | | | | | | | 881,384 | | | | | | — | | | | | | 498 | | | | | | (170) | | | | | | — | | | | | | 328 | | |
| Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 31,199 | | | | | | — | | | | | | — | | | | | | 31,199 | | |
| Repurchase of common stock | | | | | — | | | | | | — | | | | | | | (34,180) | | | | | | — | | | | | | (333) | | | | | | — | | | | | | — | | | | | | (333) | | |
| Interest accrued on notes receivable from employees | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (3) | | |
| Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,877) | | | | | | (32,877) | | |
| Balance at December 31, 2024 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 14,247,476 | | | | | $ | 1 | | | | | $ | 147,255 | | | | | $ | (173) | | | | | $ | (254,682) | | | | | $ | (107,599) | | |
Years Ended December 31, 2024 and 2023
(In thousands)
| | | | Years Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
| Net loss | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Adjustments to reconcile net loss to net cash provided in operating activities: | | | | | | | | | | | | | |
| Stock-based compensation | | | | | 31,199 | | | | | | 34,816 | | |
| Change in value of embedded derivative | | | | | 16,004 | | | | | | — | | |
| Change in value of warrant liabilities | | | | | 2,899 | | | | | | 160 | | |
| Change in value of contingent liabilities | | | | | (329) | | | | | | (3,531) | | |
| Depreciation and amortization | | | | | 8,345 | | | | | | 17,347 | | |
| Accretion of warrant discount on convertible debt | | | | | 5,981 | | | | | | 7,437 | | |
| Interest accrued on convertible debt and short-term note payable | | | | | 2,842 | | | | | | 2,303 | | |
| Provision for bad debts | | | | | 2,199 | | | | | | 2,993 | | |
| Interest income for employee loans | | | | | (3) | | | | | | — | | |
| Change in operating assets and liabilities | | | | | | | | | | | | | |
| Accounts receivable | | | | | (18,890) | | | | | | (3,669) | | |
| Prepaid expenses and other assets | | | | | 1,461 | | | | | | 1,437 | | |
| Operating lease right-of-use assets and lease liabilities | | | | | — | | | | | | (249) | | |
| Accounts payable and accrued accounts payable | | | | | 13,623 | | | | | | 20,473 | | |
| Accrued payroll and related | | | | | (1,156) | | | | | | (1,122) | | |
| Other liabilities | | | | | 11,250 | | | | | | (7,143) | | |
| Net cash provided by operating activities | | | | | 42,548 | | | | | | 17,974 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
| Payments on QuickFrame acquisition purchase price obligation | | | | | — | | | | | | (46,727) | | |
| Capitalized internal use software costs | | | | | (9,949) | | | | | | (5,982) | | |
| Purchases of property and equipment | | | | | — | | | | | | (4) | | |
| Net cash used in investing activities | | | | | (9,949) | | | | | | (52,713) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
| Payments on revolving credit facility | | | | | (7,500) | | | | | | (32,815) | | |
| Proceeds from revolving credit facility | | | | | 2,500 | | | | | | 24,000 | | |
| Proceeds from the issuance of convertible debt | | | | | — | | | | | | 47,100 | | |
| Proceeds from exercises of stock options | | | | | 328 | | | | | | 514 | | |
| Payments to repurchase and retire common stock | | | | | (333) | | | | | | — | | |
| Net cash (used in) provided by financing activities | | | | | (5,005) | | | | | | 38,799 | | |
| Net increase in cash | | | | | 27,594 | | | | | | 4,060 | | |
| Cash, beginning of period | | | | | 54,968 | | | | | | 50,908 | | |
| Cash, end of period | | | | $ | 82,562 | | | | | $ | 54,968 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
| Cash paid for interest | | | | $ | 178 | | | | | $ | 891 | | |
| Cash (received) paid for income taxes | | | | | (1,124) | | | | | | 155 | | |
| Non-cash investing and financing activities: | | | | | | | | | | | | | |
| Issuance of warrants in connection with convertible note modification | | | | $ | 2,418 | | | | | $ | — | | |
| Issuance of employee loans for exercise of stock options | | | | | 170 | | | | | | — | | |
| Net settlement of employee note receivable and payable | | | | | 484 | | | | | | — | | |
| Reclassification from other long-term liability to short-term note payable as a result of maturity extension | | | | | — | | | | | | 460 | | |
| | | | As of December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Allowance for Doubtful Accounts and Customer Credits | | | | | | | | | | | | | |
| Balance to begin year | | | | $ | (811) | | | | | $ | (1,153) | | |
| Additions to allowance (as estimated) | | | | | (2,495) | | | | | | (2,432) | | |
| Actual write-offs or customer credits | | | | | 1,937 | | | | | | 2,774 | | |
| Balance at end of year | | | | $ | (1,369) | | | | | $ | (811) | | |
| | | | For the Year Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Numerator | | | | | | | | | | | | | |
| Net loss | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Numerator for basic EPS – income available to common stockholders | | | | $ | (32,877) | | | | | $ | (53,278) | | |
| Denominator | | | | | | | | | | | | | |
| Denominator for basic EPS – weighted average shares | | | | | 13,813,436 | | | | | | 13,347,432 | | |
| Denominator for diluted EPS – adjusted weighted average shares and assumed conversions | | | | | 13,813,436 | | | | | | 13,347,432 | | |
| Basic EPS | | | | $ | (2.38) | | | | | $ | (3.99) | | |
| Diluted EPS | | | | $ | (2.38) | | | | | $ | (3.99) | | |
| | | | For the Year Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Anti-Dilutive Securities excluded in the calculation of EPS | | | | | | | | | | | | | |
| Stock options | | | | | 8,284,694 | | | | | | 8,095,643 | | |
| Preferred stock | | | | | 41,994,022 | | | | | | 41,994,022 | | |
| Warrants | | | | | 3,499,894 | | | | | | 2,252,408 | | |
| Convertible Debt | | | | | 2,215,674 | | | | | | 1,839,222 | | |
| Total potentially dilutive shares | | | | | 55,994,284 | | | | | | 54,181,295 | | |
| | |||||||||||||
| | | | Fair Value Measured as of | | |||||||||
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Level 3 | | | | | | | | | | | | | |
| Series D warrants | | | | | 7,882 | | | | | | 4,708 | | |
| Common stock warrants | | | | | 10,976 | | | | | | 8,833 | | |
| Embedded derivative liabilities | | | | | 24,931 | | | | | | 8,927 | | |
| Contingent liabilities | | | | | — | | | | | | 329 | | |
| Total financial liabilities | | | | $ | 43,789 | | | | | $ | 22,797 | | |
| | | | Series D Warrants | | | Common Stock Warrants | | | Embedded Derivative Liabilities | | | Contingent Liabilities | | | Total | | |||||||||||||||
| Balance at December 31, 2023 | | | | $ | 4,708 | | | | | $ | 8,833 | | | | | $ | 8,927 | | | | | $ | 329 | | | | | $ | 22,797 | | |
| Additions | | | | | 2,418 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,418 | | |
| Change in fair value included in other (expense) income, net | | | | | 756 | | | | | | 2,143 | | | | | | 16,004 | | | | | | (329) | | | | | | 18,574 | | |
| Balance at December 31, 2024 | | | | $ | 7,882 | | | | | $ | 10,976 | | | | | $ | 24,931 | | | | | $ | — | | | | | $ | 43,789 | | |
| | | | Series D Warrants | | | Embedded Derivative Liability | | |||
| Interest rate | | | | | — | | | | 6.0% | |
| Risk-free rate | | | | | 4.2% | | | | 4.2% – 4.3% | |
| Discount rate | | | | | — | | | | 40.0% | |
| Illiquidity Discount | | | | | — | | | | 10.0% | |
| Probability weight | | | | | 10.0% | | | | 2.5% – 60.0% | |
| Expected volatility | | | | | 65.0% | | | | 65.0% | |
| Expected term (years) | | | | | 0.5 | | | | 0.5 – 2.0 | |
| | | | As of | | |||||||||
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Prepaid expenses and events | | | | $ | 2,934 | | | | | $ | 1,755 | | |
| Creative production advances | | | | | 1,048 | | | | | | 624 | | |
| Deferred offering costs | | | | | 4,825 | | | | | | 5,588 | | |
| Income tax overpayment | | | | | 18 | | | | | | 1,381 | | |
| Other | | | | | 106 | | | | | | 29 | | |
| Total | | | | $ | 8,931 | | | | | $ | 9,377 | | |
| | | | As of | | |||||||||
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Internal use software | | | | $ | 28,894 | | | | | $ | 20,048 | | |
| Less: Accumulated amortization | | | | | (16,448) | | | | | | (11,887) | | |
| Internal use software, net | | | | $ | 12,446 | | | | | $ | 8,161 | | |
| | 2025 | | | | $ | 5,845 | | |
| | 2026 | | | | | 4,308 | | |
| | 2027 | | | | | 2,293 | | |
| | Thereafter | | | | | — | | |
| | Total future amortization expense | | | | $ | 12,446 | | |
| | | | | | | December 31, 2024 | | | December 31, 2023 | | ||||||||||||||||||
| | | | Weighted Average Amortizable Life in Years | | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||
| Intangible assets subject to amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Customer contracts | | | 2 | | | | $ | 1,900 | | | | | $ | (1,900) | | | | | $ | 1,900 | | | | | $ | (1,900) | | |
| Customer relationships | | | 10 | | | | | 9,400 | | | | | | (2,820) | | | | | | 9,400 | | | | | | (1,880) | | |
| Content creator network | | | 2 | | | | | 20,300 | | | | | | (20,300) | | | | | | 20,300 | | | | | | (20,300) | | |
| Trademarks and trade name | | | 10 | | | | | 8,500 | | | | | | (2,550) | | | | | | 8,500 | | | | | | (1,700) | | |
| Developed technology | | | 5 | | | | | 4,200 | | | | | | (2,520) | | | | | | 4,200 | | | | | | (1,680) | | |
| | | | | | | | | 44,300 | | | | | | (30,090) | | | | | | 44,300 | | | | | | (27,460) | | |
| Intangible assets not subject to amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Domain names | | | — | | | | | 1,142 | | | | | | — | | | | | | 1,142 | | | | | | — | | |
| | | | | | | | $ | 45,442 | | | | | $ | (30,090) | | | | | $ | 45,442 | | | | | $ | (27,460) | | |
| | 2025 | | | | $ | 2,630 | | |
| | 2026 | | | | | 2,630 | | |
| | 2027 | | | | | 1,790 | | |
| | 2028 | | | | | 1,790 | | |
| | 2029 | | | | | 1,790 | | |
| | Thereafter | | | | | 3,580 | | |
| | Total | | | | $ | 14,210 | | |
| | Gross carrying value of Convertible Notes | | | | $ | 47,100 | | |
| | Discount for fair value of Series D Warrants at issuance | | | | | (4,708) | | |
| | Discount for fair value of embedded derivative liability at issuance | | | | | (8,927) | | |
| | Net carrying value of Convertible Notes at issuance | | | | $ | 33,465 | | |
| | Discount for fair value of Series D Warrants at modification | | | | | (2,418) | | |
| | Interest accrued to date | | | | | 5,204 | | |
| | Accretion of warrant and embedded derivative discount to date | | | | | 13,419 | | |
| | Net carrying value of Convertible Notes as of December 31, 2024 | | | | $ | 49,670 | | |
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Income taxes payable | | | | $ | 3,412 | | | | | $ | 28 | | |
| Deferred revenue | | | | | 8,966 | | | | | | 3,751 | | |
| Other | | | | | 886 | | | | | | 381 | | |
| Total other current liabilities | | | | $ | 13,264 | | | | | $ | 4,160 | | |
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Income taxes payable | | | | $ | 3,351 | | | | | $ | 1,205 | | |
| Contingent liability | | | | | — | | | | | | 329 | | |
| Total other non-current liabilities | | | | $ | 3,351 | | | | | $ | 1,534 | | |
| | | | 2023 | | |||
| Operating lease cost | | | | $ | 749 | | |
| Short-term lease cost | | | | | 3 | | |
| Variable lease cost | | | | | 159 | | |
| | | | | $ | 911 | | |
| | | | 2023 | | |||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
| Operating cash flows from operating leases | | | | $ | 796 | | |
| | | | Shares | | | Amounts | | ||||||||||||||||||
| | | | Authorized | | | Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | ||||||||||||
| Series A Preferred Stock | | | | | 5,537,174 | | | | | | 2,061,950 | | | | | $ | 524 | | | | | $ | 592 | | |
| Series B Preferred Stock | | | | | 9,010,723 | | | | | | 8,281,060 | | | | | | 7,251 | | | | | | 3,876 | | |
| Series B-1 Preferred Stock | | | | | 11,500,000 | | | | | | 10,150,596 | | | | | | 7,666 | | | | | | 7,666 | | |
| Series B-2 Preferred Stock | | | | | 7,500,000 | | | | | | 6,502,453 | | | | | | 5,978 | | | | | | 5,978 | | |
| Series C Preferred Stock | | | | | 13,193,334 | | | | | | 9,827,567 | | | | | | 28,924 | | | | | | 28,924 | | |
| Series D Preferred Stock | | | | | 8,762,773 | | | | | | 5,170,396 | | | | | | 118,545 | | | | | | 118,740 | | |
| | | | | | 55,504,004 | | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | $ | 165,776 | | |
| | | | Shares | | | Amounts | | ||||||||||||||||||
| | Authorized | | | Issued and Outstanding | | | Carrying Value | | | Liquidation Preference | | ||||||||||||||
| Series A Preferred Stock | | | | | 5,537,174 | | | | | | 2,061,950 | | | | | $ | 524 | | | | | $ | 592 | | |
| Series B Preferred Stock | | | | | 9,010,723 | | | | | | 8,281,060 | | | | | | 7,251 | | | | | | 3,876 | | |
| Series B-1 Preferred Stock | | | | | 11,500,000 | | | | | | 10,150,596 | | | | | | 7,666 | | | | | | 7,666 | | |
| Series B-2 Preferred Stock | | | | | 7,500,000 | | | | | | 6,502,453 | | | | | | 5,978 | | | | | | 5,978 | | |
| Series C Preferred Stock | | | | | 13,193,334 | | | | | | 9,827,567 | | | | | | 28,924 | | | | | | 28,924 | | |
| Series D Preferred Stock | | | | | 7,565,314 | | | | | | 5,170,396 | | | | | | 118,545 | | | | | | 118,740 | | |
| | | | | | 54,306,545 | | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | $ | 165,776 | | |
| | | | Number of Options Outstanding | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Term (In Years) | | ||||||
| Outstanding at January 1, 2024 | | | | | 14,508,814 | | | | | $ | 6.10 | | | | 7.2 | |
| Granted | | | | | 728,230 | | | | | | 17.80 | | | | | |
| Exercised | | | | | (881,384) | | | | | | 0.56 | | | | | |
| Forfeited | | | | | (487,846) | | | | | | 7.58 | | | | | |
| Outstanding at December 31, 2024 | | | | | 13,867,814 | | | | | $ | 6.76 | | | | 8.2 | |
| Exercisable at December 31, 2024 | | | | | 10,736,847 | | | | | $ | 5.39 | | | | 6.4 | |
| Vested and expected to vest at December 31, 2024 | | | | | 13,292,082 | | | | | $ | 6.56 | | | | 6.7 | |
| | | | Year Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Expected dividend yield | | | | | 0% | | | | | | 0% | | |
| Expected stock price volatility | | | | | 66.96% | | | | | | 70.98% | | |
| Risk-free interest rate | | | | | 4.23% | | | | | | 4.01% | | |
| Expected term (years) | | | | | 6.0 | | | | | | 5.9 | | |
| | | | Year Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Cost of revenue | | | | $ | 948 | | | | | | 1,281 | | |
| Technology and development | | | | | 2,250 | | | | | | 1,604 | | |
| Sales and marketing | | | | | 3,764 | | | | | | 2,937 | | |
| General and administrative | | | | | 24,237 | | | | | | 28,994 | | |
| Total | | | | $ | 31,199 | | | | | | 34,816 | | |
| | | | Year Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Current | | | | | | | | | | | | | |
| Federal | | | | $ | 3,461 | | | | | $ | 149 | | |
| State | | | | | 2,289 | | | | | | 339 | | |
| | | | | | 5,750 | | | | | | 448 | | |
| Deferred | | | | | | | | | | | | | |
| Federal | | | | | 36 | | | | | | 88 | | |
| State | | | | | — | | | | | | — | | |
| | | | | | 36 | | | | | | 88 | | |
| Total income tax expense | | | | $ | 5,786 | | | | | $ | 577 | | |
| | | | Year ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Tax provision at U.S. Federal statutory rates | | | | | 21.0% | | | | | | 21.0% | | |
| State income taxes net of federal benefit | | | | | 12.1% | | | | | | 2.4% | | |
| General Business Credits | | | | | 11.6% | | | | | | 7.9% | | |
| Non-deductible permanent items | | | | | 2.9% | | | | | | (5.4)% | | |
| FIN 48 | | | | | (2.0)% | | | | | | (2.0)% | | |
| Stock options | | | | | (3.5)% | | | | | | (1.9)% | | |
| Embedded derivative liability | | | | | (14.9)% | | | | | | 0.0% | | |
| Change in valuation allowance | | | | | (48.6)% | | | | | | (23.1)% | | |
| Effective income tax rate | | | | | (21.4)% | | | | | | (1.1)% | | |
| | | | As of December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
| Allowance for doubtful accounts | | | | $ | 375 | | | | | $ | 201 | | |
| Accrued liabilities | | | | | 3,317 | | | | | | 2,191 | | |
| Net operating loss carryforwards | | | | | 6,084 | | | | | | 7,435 | | |
| Stock-based compensation | | | | | 27,947 | | | | | | 19,052 | | |
| Fixed assets | | | | | 1 | | | | | | — | | |
| Interest limitation | | | | | — | | | | | | 976 | | |
| Capitalized costs under Section 174 | | | | | 14,019 | | | | | | 7,243 | | |
| Intangible assets | | | | | — | | | | | | 398 | | |
| Research and development credits | | | | | 675 | | | | | | 3,030 | | |
| Other | | | | | 400 | | | | | | 207 | | |
| Total gross deferred tax assets | | | | | 52,818 | | | | | | 40,733 | | |
| Valuation allowance | | | | | (49,035) | | | | | | (35,865) | | |
| Deferred tax assets net of valuation allowance | | | | | 3,783 | | | | | | 4,868 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
| Fixed assets | | | | | (20) | | | | | | (34) | | |
| Intangible assets | | | | | (3,887) | | | | | | (4,924) | | |
| Total gross deferred tax liabilities | | | | | (3,907) | | | | | | (4,958) | | |
| Net deferred income taxes | | | | $ | (124) | | | | | $ | (90) | | |
| | | | Year Ended December 31, | | |||||||||
| | | | 2024 | | | 2023 | | ||||||
| Uncertain tax liabilities, beginning of period | | | | $ | 1,171 | | | | | $ | 927 | | |
| Gross increases related to prior period tax positions | | | | | 480 | | | | | | 337 | | |
| Reductions, settlements and adjustments | | | | | — | | | | | | (128) | | |
| Gross increases related to current year tax positions | | | | | 1,701 | | | | | | 35 | | |
| Uncertain tax liabilities, end of period | | | | $ | 3,351 | | | | | $ | 1,171 | | |
(In thousands, except par value and share amounts)
(Unaudited)
| | | | As of March 31, 2025 | | | As of December 31, 2024 | | ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | $ | 82,262 | | | | | $ | 82,562 | | |
| Accounts receivable, net of allowance for expected credit losses of $1,670 and $1,369 at March 31, 2025 and December 31, 2024, respectively | | | | | 65,847 | | | | | | 66,900 | | |
| Prepaid expenses and other current assets (includes $3,384 and $0 from related parties at March 31, 2025 and December 31, 2024, respectively) | | | | | 15,881 | | | | | | 8,931 | | |
| Held for sale assets, net | | | | | 2,605 | | | | | | — | | |
| Total current assets | | | | | 166,595 | | | | | | 158,393 | | |
| Internal use software, net | | | | | 14,069 | | | | | | 12,446 | | |
| Property and equipment, net | | | | | — | | | | | | 100 | | |
| Intangible assets, net | | | | | 14,694 | | | | | | 15,352 | | |
| Goodwill | | | | | 51,903 | | | | | | 51,903 | | |
| Other assets, non-current | | | | | 552 | | | | | | 550 | | |
| Total Assets | | | | $ | 247,813 | | | | | $ | 238,744 | | |
| Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
| Accounts payable and accrued expenses | | | | $ | 66,004 | | | | | $ | 63,564 | | |
| Accrued payroll and related liabilities | | | | | 3,424 | | | | | | 3,238 | | |
| Short-term note payable | | | | | — | | | | | | 579 | | |
| Convertible debt (includes $23,425 and $22,673 to related parties at March 31, 2025 and December 31, 2024, respectively) | | | | | 51,316 | | | | | | 49,670 | | |
| Embedded derivative liability | | | | | 41,505 | | | | | | 24,931 | | |
| Other current liabilities | | | | | 5,808 | | | | | | 13,264 | | |
| Held for sale liabilities | | | | | 2,605 | | | | | | — | | |
| Total current liabilities | | | | | 170,662 | | | | | | 155,246 | | |
| Warrant liabilities | | | | | 18,819 | | | | | | 18,858 | | |
| Other liabilities, non-current | | | | | 3,351 | | | | | | 3,351 | | |
| Total liabilities | | | | | 192,832 | | | | | | 177,455 | | |
| Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
| Redeemable convertible preferred stock, $0.0001 par value; 55,504,004 shares authorized at March 31, 2025 and December 31, 2024; 41,994,022 shares issued and outstanding at March 31, 2025 and December 31, 2024; liquidation preference of $165,776 | | | | | 168,888 | | | | | | 168,888 | | |
| Stockholders’ deficit: | | | | | | | | | | | | | |
| Common stock – $0.0001 par value: 104,100,000 shares authorized at March 31, 2025 and December 31, 2024; 16,441,170 and 14,247,476 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively | | | | | 2 | | | | | | 1 | | |
| Additional paid-in capital | | | | | 162,059 | | | | | | 147,255 | | |
| Notes receivable from employees | | | | | (175) | | | | | | (173) | | |
| Accumulated deficit | | | | | (275,793) | | | | | | (254,682) | | |
| Total stockholders’ deficit | | | | | (113,907) | | | | | | (107,599) | | |
| Total liabilities, redeemable convertible preferred stock and stockholders’ deficit | | | | $ | 247,813 | | | | | $ | 238,744 | | |
Three Months Ended March 31, 2025 and 2024
(In thousands, except share and per share amounts)
(Unaudited)
| | | | Three Months Ended March 31, | | |||||||||
| | | | 2025 | | | 2024 | | ||||||
| Revenue | | | | $ | 64,512 | | | | | $ | 43,811 | | |
| Cost of revenues | | | | | 19,835 | | | | | | 15,012 | | |
| Gross profit | | | | | 44,677 | | | | | | 28,799 | | |
| Operating expenses: | | | | | | | | | | | | | |
| Technology and development | | | | | 9,608 | | | | | | 7,806 | | |
| Sales and marketing | | | | | 21,664 | | | | | | 17,286 | | |
| General and administrative | | | | | 20,471 | | | | | | 12,662 | | |
| Amortization of acquired intangibles | | | | | 658 | | | | | | 658 | | |
| Total operating expenses | | | | | 52,401 | | | | | | 38,412 | | |
| Operating loss | | | | | (7,724) | | | | | | (9,613) | | |
| Other expense: | | | | | | | | | | | | | |
| Interest expense, net | | | | | (1,155) | | | | | | (2,943) | | |
| Other expense, net | | | | | (16,541) | | | | | | (3,132) | | |
| Total other expense | | | | | (17,696) | | | | | | (6,075) | | |
| Loss before income tax provision | | | | | (25,420) | | | | | | (15,688) | | |
| Income tax (benefit) expense | | | | | (4,309) | | | | | | 11 | | |
| Net loss | | | | $ | (21,111) | | | | | $ | (15,699) | | |
| Net loss attributable to common stockholders | | | | $ | (21,111) | | | | | $ | (15,699) | | |
| Earnings per share: | | | | | | | | | | | | | |
| Basic and Diluted | | | | $ | (1.41) | | | | | $ | (1.17) | | |
| Weighted average shares outstanding: | | | | | | | | | | | | | |
| Basic and Diluted | | | | | 15,024,100 | | | | | | 13,421,654 | | |
Three Months Ended March 31, 2025 and 2024
(In thousands, except share amounts)
(Unaudited)
| | | | Redeemable Convertible Preferred Stock | | | | Common Stock | | | Additional Paid-In Capital | | | Notes Receivable from Employees | | | Accumulated Deficit | | | Total Stockholders’ Deficit | | ||||||||||||||||||||||||||||||
| | Shares | | | Amount | | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2023 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,400,272 | | | | | $ | 1 | | | | | $ | 115,891 | | | | | $ | — | | | | | $ | (221,805) | | | | | $ | (105,913) | | |
| Issuance of common stock upon exercise of options | | | | | — | | | | | | — | | | | | | | 39,889 | | | | | | — | | | | | | 78 | | | | | | — | | | | | | — | | | | | | 78 | | |
| Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,803 | | | | | | — | | | | | | — | | | | | | 7,803 | | |
| Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,699) | | | | | | (15,699) | | |
| Balance at March 31, 2024 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 13,440,161 | | | | | $ | 1 | | | | | $ | 123,772 | | | | | $ | — | | | | | $ | (237,504) | | | | | $ | (113,731) | | |
| Balance at December 31, 2024 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 14,247,476 | | | | | $ | 1 | | | | | $ | 147,255 | | | | | $ | (173) | | | | | $ | (254,682) | | | | | $ | (107,599) | | |
| Issuance of common stock upon exercise of options | | | | | — | | | | | | — | | | | | | | 299,640 | | | | | | — | | | | | | 744 | | | | | | — | | | | | | — | | | | | | 744 | | |
| Stock-based compensation | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 14,060 | | | | | | — | | | | | | — | | | | | | 14,060 | | |
| Release of shares due to loan forgiveness | | | | | — | | | | | | — | | | | | | | 1,894,054 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
| Interest accrued on notes receivable from employees | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | — | | | | | | (2) | | |
| Net loss | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,111) | | | | | | (21,111) | | |
| Balance at March 31, 2025 | | | | | 41,994,022 | | | | | $ | 168,888 | | | | | | | 16,441,170 | | | | | $ | 2 | | | | | $ | 162,059 | | | | | $ | (175) | | | | | $ | (275,793) | | | | | $ | (113,907) | | |
Three Months Ended March 31, 2025 and 2024
(In thousands)
(Unaudited)
| | | | Three Months Ended March 31, | | |||||||||
| (dollars in thousands) | | | 2025 | | | 2024 | | ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
| Net loss | | | | $ | (21,111) | | | | | $ | (15,699) | | |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | | | | | | | | | |
| Stock-based compensation | | | | | 14,060 | | | | | | 7,803 | | |
| Change in value of embedded derivative | | | | | 16,574 | | | | | | 2,568 | | |
| Change in value of warrant liabilities | | | | | (39) | | | | | | 887 | | |
| Change in value of contingent liabilities | | | | | — | | | | | | (329) | | |
| Depreciation and amortization | | | | | 2,144 | | | | | | 1,859 | | |
| Accretion of warrant discount on convertible debt | | | | | 949 | | | | | | 2,646 | | |
| Interest accrued on convertible debt and short-term note payable | | | | | 697 | | | | | | 710 | | |
| Provision for expected credit losses | | | | | 661 | | | | | | 369 | | |
| Release of indemnification related to QuickFrame Holdback | | | | | (579) | | | | | | — | | |
| Interest income for employee loans | | | | | (2) | | | | | | — | | |
| Change in operating assets and liabilities | | | | | | | | | | | | | |
| Accounts receivable | | | | | (779) | | | | | | 1,362 | | |
| Prepaid expenses and other assets | | | | | (8,381) | | | | | | (1,994) | | |
| Accounts payable and accrued accounts payable | | | | | 2,440 | | | | | | (8,000) | | |
| Accrued payroll and related | | | | | 186 | | | | | | (1,023) | | |
| Other liabilities | | | | | (4,851) | | | | | | 749 | | |
| Net cash provided by (used in) operating activities | | | | | 1,969 | | | | | | (8,092) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
| Capitalized internal use software costs | | | | | (3,013) | | | | | | (1,911) | | |
| Net cash used in investing activities | | | | | (3,013) | | | | | | (1,911) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
| Payments on revolving credit facility | | | | | — | | | | | | (2,000) | | |
| Proceeds from exercises of stock options | | | | | 744 | | | | | | 78 | | |
| Net cash provided by (used in) financing activities | | | | | 744 | | | | | | (1,922) | | |
| Net decrease in cash | | | | | (300) | | | | | | (11,925) | | |
| Cash, beginning of period | | | | | 82,562 | | | | | | 54,968 | | |
| Cash, end of period | | | | $ | 82,262 | | | | | $ | 43,043 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
| Cash paid for interest | | | | $ | — | | | | | $ | 101 | | |
| Cash paid for income taxes | | | | | 30 | | | | | | — | | |
(Unaudited)
(Unaudited)
(Unaudited)
| | | | For the Three Months Ended March 31, | | |||||||||
| | | | 2025 | | | 2024 | | ||||||
| Numerator | | | | | | | | | | | | | |
| Net loss | | | | $ | (21,111) | | | | | $ | (15,699) | | |
| Numerator for basic EPS – income available to common stockholders | | | | $ | (21,111) | | | | | $ | (15,699) | | |
| Denominator | | | | | | | | | | | | | |
| Denominator for basic EPS – weighted average shares | | | | | 15,024,100 | | | | | | 13,421,654 | | |
| Denominator for diluted EPS – adjusted weighted average shares and assumed conversions | | | | | 15,024,100 | | | | | | 13,421,654 | | |
| Basic EPS | | | | $ | (1.41) | | | | | $ | (1.17) | | |
| Diluted EPS | | | | $ | (1.41) | | | | | $ | (1.17) | | |
| Anti-Dilutive Securities excluded in the calculation of EPS | | | | | | | | | | | | | |
| Stock options | | | | | 7,679,093 | | | | | | 8,023,361 | | |
| Preferred stock | | | | | 41,994,022 | | | | | | 41,994,022 | | |
| Warrants | | | | | 3,609,157 | | | | | | 1,786,684 | | |
| Convertible Debt | | | | | 2,292,717 | | | | | | 2,169,654 | | |
| Total potentially dilutive shares | | | | | 55,574,990 | | | | | | 53,973,722 | | |
(Unaudited)
| | | | Fair Value Measured as of | | |||||||||
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Level 3 | | | | | | | | | | | | | |
| Series D warrants | | | | | 7,832 | | | | | | 7,882 | | |
| Common stock warrants | | | | | 10,987 | | | | | | 10,976 | | |
| Embedded derivative liabilities | | | | | 41,505 | | | | | | 24,931 | | |
| Contingent liabilities | | | | | — | | | | | | — | | |
| Total financial liabilities | | | | $ | 60,324 | | | | | $ | 43,789 | | |
(Unaudited)
| | | | Series D Warrants | | | Common Stock Warrants | | | Embedded Derivative Liabilities | | | Contingent Liabilities | | | Total | | |||||||||||||||
| Balance at December 31, 2024 | | | | $ | 7,882 | | | | | $ | 10,976 | | | | | $ | 24,931 | | | | | $ | — | | | | | $ | 43,789 | | |
| Change in fair value included in other expense, net | | | | | (50) | | | | | | 11 | | | | | | 16,574 | | | | | | — | | | | | | 16,535 | | |
| Balance at March 31, 2025 | | | | $ | 7,832 | | | | | $ | 10,987 | | | | | $ | 41,505 | | | | | $ | — | | | | | $ | 60,324 | | |
| | | | Series D Warrants | | | Embedded Derivative Liability | | |||
| Interest rate | | | | | — | | | | 6.0% | |
| Risk-free rate | | | | | 4.3% | | | | 3.9% – 4.3% | |
| Discount rate | | | | | — | | | | 40.0% | |
| Illiquidity discount | | | | | — | | | | 10.0% | |
| Probability weight | | | | | 10.0% | | | | 1.3% – 75.0% | |
| Expected volatility | | | | | 65.0% | | | | 65.0% | |
| Expected term (years) | | | | | 0.3 | | | | 0.3 – 2.0 | |
(Unaudited)
| | | | As of | | |||||||||
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Prepaid expenses and events | | | | $ | 5,096 | | | | | $ | 2,934 | | |
| Creative production advances | | | | | 461 | | | | | | 1,048 | | |
| Deferred offering costs | | | | | 5,894 | | | | | | 4,825 | | |
| Withholding receivable from officers | | | | | 3,384 | | | | | | — | | |
| Income tax receivable | | | | | 957 | | | | | | 18 | | |
| Other | | | | | 89 | | | | | | 106 | | |
| Total | | | | $ | 15,881 | | | | | $ | 8,931 | | |
| | | | As of March 31, 2025 | | |||
| Accounts receivable, net | | | | $ | 1,171 | | |
| Prepaid expenses and other assets | | | | | 1,434 | | |
| Total held for sale assets, net | | | | $ | 2,605 | | |
| Other current liabilities | | | | | 2,605 | | |
| Total held for sale liabilities | | | | $ | 2,605 | | |
(Unaudited)
| | | | As of | | |||||||||
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Internal use software | | | | $ | 31,908 | | | | | $ | 28,894 | | |
| Less: Accumulated amortization | | | | | (17,839) | | | | | | (16,448) | | |
| Internal use software, net | | | | $ | 14,069 | | | | | $ | 12,446 | | |
| | | | | | | March 31, 2025 | | | December 31, 2024 | | ||||||||||||||||||
| | | | Weighted Average Amortizable Life in Years | | | Gross Carrying Amount | | | Accumulated Amortization | | | Gross Carrying Amount | | | Accumulated Amortization | | ||||||||||||
| Intangible assets subject to amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Customer contracts | | | 2 | | | | $ | — | | | | | $ | — | | | | | $ | 1,900 | | | | | $ | (1,900) | | |
| Customer relationships | | | 10 | | | | | 9,400 | | | | | | (3,055) | | | | | | 9,400 | | | | | | (2,820) | | |
| Content creator network | | | 2 | | | | | 20,300 | | | | | | (20,300) | | | | | | 20,300 | | | | | | (20,300) | | |
| Trademarks and trade name | | | 10 | | | | | 8,500 | | | | | | (2,763) | | | | | | 8,500 | | | | | | (2,550) | | |
| Developed technology | | | 5 | | | | | 4,200 | | | | | | (2,730) | | | | | | 4,200 | | | | | | (2,520) | | |
| | | | | | | | | 42,400 | | | | | | (28,848) | | | | | | 44,300 | | | | | | (30,090) | | |
| Intangible assets not subject to amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Domain names | | | — | | | | | 1,142 | | | | | | — | | | | | | 1,142 | | | | | | — | | |
| | | | | | | | $ | 43,542 | | | | | $ | (28,848) | | | | | $ | 45,442 | | | | | $ | (30,090) | | |
(Unaudited)
(Unaudited)
(Unaudited)
| | Gross carrying value of Convertible Notes | | | | $ | 47,100 | | |
| | Discount for fair value of Series D Warrants at issuance | | | | | (4,708) | | |
| | Discount for fair value of embedded derivative liability at issuance | | | | | (8,927) | | |
| | Net carrying value of Convertible Notes at issuance | | | | $ | 33,465 | | |
| | Discount for fair value of Series D Warrants at modification | | | | | (2,418) | | |
| | Interest accrued to date | | | | | 5,901 | | |
| | Accretion of warrant and embedded derivative discount to date | | | | | 14,368 | | |
| | Net carrying value of Convertible Notes as of March 31, 2025 | | | | $ | 51,316 | | |
(Unaudited)
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Income taxes payable | | | | $ | — | | | | | $ | 3,412 | | |
| Deferred revenue | | | | | 5,269 | | | | | | 8,966 | | |
| Other | | | | | 539 | | | | | | 886 | | |
| Total other current liabilities | | | | $ | 5,808 | | | | | $ | 13,264 | | |
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Income taxes payable, non-current | | | | $ | 3,351 | | | | | $ | 3,351 | | |
| Contingent liability | | | | | — | | | | | | — | | |
| Total other non-current liabilities | | | | $ | 3,351 | | | | | $ | 3,351 | | |
(Unaudited)
| | | | Three Months Ended March 31, | | |||||||||
| | | | 2025 | | | 2024 | | ||||||
| Cost of revenue | | | | $ | 234 | | | | | $ | 244 | | |
| Technology and development | | | | | 769 | | | | | | 512 | | |
| Sales and marketing | | | | | 1,148 | | | | | | 887 | | |
| General and administrative | | | | | 11,909 | | | | | | 6,160 | | |
| Total | | | | $ | 14,060 | | | | | $ | 7,803 | | |
(Unaudited)
| | Expected dividend yield | | | 0% | |
| | Expected stock price volatility | | | 65.1 – 65.2% | |
| | Risk-free interest rate | | | 4.4% | |
| | Expected term (years) | | | 6.0 – 6.1 | |
| | Expected dividend yield | | | | | 0% | | |
| | Expected stock price volatility | | | | | 60.0% | | |
| | Risk-free interest rate | | | | | 4.5% | | |
(Unaudited)
(Unaudited)
(Unaudited)
| | | | Amount | | |||
| Securities and Exchange Commission registration fee | | | | $ | 32,959 | | |
| FINRA filing fee | | | | | 32,792 | | |
| NYSE initial listing fee | | | | | 325,000 | | |
| Accountants’ fees and expenses | | | | | 1,644,785 | | |
| Legal fees and expenses | | | | | 3,634,229 | | |
| Transfer Agent’s fees and expenses | | | | | 3,500 | | |
| Printing and engraving expenses | | | | | 315,000 | | |
| Miscellaneous | | | | | 2,311,735 | | |
| Total expenses | | | | $ | 8,300,000 | | |
| Exhibit Number | | | Description of Exhibit | |
| 1.1* | | | | |
| 3.1* | | | | |
| 3.2* | | | | |
| 3.3* | | | | |
| 3.4* | | | | |
| 4.1* | | | | |
| 4.2* | | | | |
| 4.3#+* | | | | |
| 4.4#+* | | | | |
| 5.1* | | | | |
| 10.1* | | | | |
| 10.2†* | | | | |
| 10.3†* | | | | |
| 10.4†* | | | | |
| 10.5†* | | | | |
| 10.6†* | | | | |
| 10.7†* | | | | |
| 10.8†* | | | | |
| 10.9†* | | | | |
| 10.10†* | | | | |
| 10.11†* | | | | |
| 10.12†* | | | | |
| 10.13#+* | | | | |
| 10.14#+* | | | | |
| 10.15#* | | | | |
| 10.16* | | | | |
| 10.17* | | | | |
| 10.18* | | | |
| Exhibit Number | | | Description of Exhibit | |
| 10.19* | | | | |
| 10.20* | | | | |
| 10.21* | | | | |
| 10.22* | | | | |
| 10.23#* | | | | |
| 21.1* | | | | |
| 23.1 | | | | |
| 23.2* | | | | |
| 24.1* | | | | |
| 99.1* | | | | |
| 107.1* | | | |
Chief Executive Officer
| | Signature | | | Title | | | Date | |
| | /s/ Mark Douglas Mark Douglas | | | Chief Executive Officer (Principal Executive Officer), Chairman of the Board | | | May 21, 2025 | |
| | /s/ Patrick A. Pohlen Patrick A. Pohlen | | | Chief Financial Officer (Principal Financial and Accounting Officer) | | | May 21, 2025 | |
| | * Grant Ries | | | Director | | | May 21, 2025 | |
| | * Joe B. Johnson | | | Director | | | May 21, 2025 | |
| | * Hadi Partovi | | | Director | | | May 21, 2025 | |
| | * Dana Settle | | | Director | | | May 21, 2025 | |
| | * Joseph Kaiser | | | Director | | | May 21, 2025 | |
| | *By: /s/ Patrick A. Pohlen Patrick A. Pohlen Attorney-in-fact | | | | ||||