PALO ALTO, Calif.--(BUSINESS WIRE)--AppLovin Corporation (NASDAQ: APP) (“AppLovin” or “we”), a leading marketing platform, today announced financial results for the fourth quarter and fiscal year ended December 31, 2021 and posted a letter to its shareholders on its investor relations website.
“We continue to execute on our mission to build and grow the largest, most-effective platform for advertisers and publishers in the digital world,” said Adam Foroughi, CEO and co-founder of AppLovin. “More advertisers and developers than ever are leveraging our platform to help grow their business and we believe the integration of MoPub in 2022 will drive further growth in our Software Platform business.”
Herald Chen, CFO of AppLovin said, “We delivered record quarterly revenue and Adjusted EBITDA in 4Q21 with +208% Y/Y growth for our Software Platform, a testament to the powerful combination of our machine learning (ML)-based software and our scaled first-party data. As a result of the incredible momentum in our business exiting 2021 and our fantastic start to 1Q22, we are meaningfully raising our outlook for Software Platform revenue in 2022 to $1.425 billion at the midpoint — a +111% Y/Y growth rate.”
Fourth Quarter 2021 Financial Summary and Highlights
(Note: All comparisons are versus 4Q20 and growth rates referenced are year-over-year unless otherwise noted; due to rounding, numbers presented may not add up precisely to the totals provided.)
- Revenue grew 56% to $793 million with organic growth1 of 25%.
-
Business Software Platform revenue was $247 million, an increase of 208% and organic growth1 of 173%; surpassed $1 billion annual run-rate Software Platform revenue based on December 2021 performance.
- Total Software Transaction Value (TSTV)2 was $340 million, an increase of $211 million.
- Software Platform Enterprise Clients grew 192% to 461 and Net Dollar-Based Revenue Retention was 204%3.
-
Apps revenue grew 27% to $547 million.
- Business Apps revenue grew to $185 million, an increase of 5%.
- Consumer Apps revenue grew to $362 million, an increase of 42%, with 2.7 million MAPs2 in the quarter.
- Net income improved to $31 million, a net margin of 4%, up from a net loss of $19 million.
- Adjusted EBITDA grew 60% to $221 million and Adjusted EBITDA margin improved to 28%.
Full-Year 2021 Financial Summary and Highlights
(Note: All comparisons are versus 2020 and growth rates referenced are year-over-year; due to rounding, numbers presented may not add up precisely to the totals provided.)
- Revenue grew 92% to $2.8 billion with organic growth1 of 70%.
- Business Software Platform revenue was $674 million, an increase of 225% and organic growth1 of 188%.
-
Apps revenue grew 70% to $2.1 billion.
- Business Apps revenue grew to $661 million, an increase of 31%.
- Consumer Apps revenue grew to $1.5 billion, an increase of 97%.
- Net income improved to $35 million, a net margin of 1%, from a net loss of $126 million.
- Adjusted EBITDA grew 110% to $727 million and Adjusted EBITDA margin improved to 26%.
Financial Outlook
|
Full-Year |
|
Y/Y |
|
|
2022 |
|
Growth |
|
Software Platform |
$1.350 - $ 1.500 Billion |
|
+100-123% |
|
Apps |
$2.200 - $ 2.350 Billion |
|
+4-11% |
|
Total Revenue |
$3.550 - $3.850 Billion |
|
+27-38% |
- Expect our Adjusted EBITDA4 margin in 2022 to be in the high-20s, up compared to 2021, subject to additional investments for growth.
(1) |
Organic revenue and revenue growth represents revenue excluding revenue from Adjust and, with respect to Apps, only including revenue growth from existing Apps owned at the end of the prior period and newly developed Apps from existing Owned and Partner Studios at the end of the prior period. |
|
(2) |
SPEC, TSTV, and MAPs are key metrics. Refer to Key Metrics for definition. |
|
(3) |
We measure Net Dollar-Based Revenue Retention Rate for the three months ended December 31, 2021 for our Software Platform Enterprise Clients as current period revenue divided by prior period revenue. Prior period revenue is measured as revenue for the three months ended December 31, 2020 from our Software Platform Enterprise Clients as of December 31, 2020. Current period revenue is revenue for the three months ended December 31, 2021 from our Software Platform Enterprise Clients as of December 31, 2020. |
|
(4) |
We have not provided the forward-looking net income and net margin guidance for forward-looking non-GAAP Adjusted EBITDA guidance or a GAAP reconciliation as a result of the uncertainty regarding, and the potential variability of, reconciling items such as stock-based compensation expense. Accordingly, a reconciliation of this measure to its corresponding GAAP equivalent is not available without unreasonable effort. However, it is important to note that material changes to reconciling items could have a significant effect on future GAAP results. We have provided a reconciliation of other GAAP to non-GAAP metrics in tables at the end of this press release. |
Webcast and Conference Calls
AppLovin will host a webcast and conference call today at 2:00 PM PT / 5:00 PM ET, during which management will discuss fourth quarter and fiscal year 2021 results and provide commentary on business performance. A question-and-answer session will follow the prepared remarks.
The live audio webcast may be accessed on the Company’s investor relations website. The conference call can be accessed by dialing 1-877-407-9716 for domestic callers or 1-201-493-6779 for international callers. A replay of the call via webcast will be available at: https://investors.AppLovin.com until February 23, 2022.
About AppLovin
AppLovin’s leading marketing software provides developers with a powerful, integrated set of solutions to grow their businesses. AppLovin enables developers to market, monetize, analyze and publish their apps. The company’s first party content includes more than 350+ popular, engaging apps and its technology brings that content to millions of users around the world. AppLovin is headquartered in Palo Alto, California with several offices globally.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expect,” “plan,” “anticipate,” “going to,” “could,” “intend,” “target,” “project,” “contemplate,” “believe,” “estimate,” “predict,” “potential,” or “continue,” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, priorities, plans, or intentions. Forward-looking statements in this press release include, but are not limited to, statements regarding our future financial performance, including our expected financial results, guidance and growth prospects; quotes of management; our expectations regarding the connected TV market; and our expectations regarding our acquisitions, including the impact of our MoPub acquisition. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties, including changes in our plans or assumptions, that could cause actual results to differ materially from those projected. These risks include our inability to forecast our business due to our limited operating history, fluctuations in our results of operations, the competitive mobile app ecosystem, and our inability to adapt to emerging technologies and business models. The forward-looking statements contained in this press release are also subject to other risks and uncertainties, including those more fully described in our Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2021. Additional information will also be set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021. The forward-looking statements in this press release are based on information available to us as of the date hereof, and we disclaim any obligation to update any forward-looking statements, except as required by law.
Non-GAAP Financial Measures
To supplement our financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), this press release includes certain financial measures that are not prepared in accordance with GAAP, including Adjusted EBITDA, Adjusted EBITDA margin, and non-GAAP costs and expenses. A reconciliation of each such non-GAAP financial measure to the most directly comparable GAAP measure can be found below.
We define Adjusted EBITDA for a particular period as net income (loss) before interest expense and loss on settlement of debt, other (income) expense (excluding certain recurring items), net, provision for (benefit from) income taxes, amortization, depreciation and write-offs and as further adjusted for non-operating foreign exchange (gains) losses, stock-based compensation expense, acquisition-related expense and transaction bonuses, customer acquisition bonuses, loss (gain) on extinguishments of acquisition-related contingent consideration, lease modification and abandonment of leasehold improvements, and change in the fair value of contingent consideration. We define Adjusted EBITDA margin as Adjusted EBITDA divided by revenue for the same period. We define non-GAAP costs and expenses as total costs and expenses adjusted to exclude stock-based compensation expense, amortization expense related to acquired intangibles and acquisition-related expense and transaction bonuses
We believe that the presentation of these non-GAAP financial measures provides useful information to investors regarding our results of operations and operating performance, as they are similar to measures reported by our public competitors and are regularly used by securities analysts, institutional investors, and other interested parties in analyzing operating performance and prospects.
Adjusted EBITDA, Adjusted EBITDA margin, and non-GAAP costs and expenses are key measures we use to assess our financial performance and are also used for internal planning and forecasting purposes. We believe Adjusted EBITDA, Adjusted EBITDA margin, and non-GAAP costs and expenses are helpful to investors, analysts, and other interested parties because they can assist in providing a more consistent and comparable overview of our operations across our historical financial periods. In addition, these measures are frequently used by analysts, investors, and other interested parties to evaluate and assess performance. We use Adjusted EBITDA, Adjusted EBITDA margin, and non-GAAP costs and expenses in conjunction with GAAP measures as part of our overall assessment of our performance, including the preparation of our annual operating budget and quarterly forecasts, to evaluate the effectiveness of our business strategies, and to communicate with our board of directors concerning our financial performance. These measures have certain limitations in that they do not include the impact of certain expenses that are reflected in our consolidated statement of operations that are necessary to run our business. Our definitions may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Thus, our non-GAAP financial measures should be considered in addition to, not as substitutes for, or in isolation from, measures prepared in accordance with GAAP.
Key Metrics
We review the following key metrics on a regular basis to evaluate the health of our business, identify trends affecting our performance, prepare financial projections, and make strategic decisions. As a result of our continued focus on our Software Platform, we plan to phase out several metrics including Enterprise Clients, Revenue Per Enterprise Client and Net Dollar-Based Retention Rate for Enterprise Clients beginning with the quarter ended March 31, 2022 in favor of similar software-focused Key Metrics. See “Update to our Key Metrics” below for further details.
Annual Key Metrics
Enterprise Clients. We focus on the number of Enterprise Clients, which are third-party business clients from whom we have collected greater than $125,000 of revenue in the trailing 12 months to a given date. Enterprise Clients generate the vast majority of our Business Revenue and Business Revenue growth.
Revenue Per Enterprise Client (RPEC). We define RPEC as (i) the total revenue derived from our Enterprise Clients in a 12-month period, divided by (ii) Enterprise Clients as of the end of that same period. RPEC shows how efficiently we are monetizing each Enterprise Client.
The following table shows our Enterprise Clients as of December 31, 2021 and 2020, and our RPEC for the 12 months ended December 31, 2021 and 2020.
|
LTM 4Q 2021 |
LTM 4Q 2020 |
|||||
Enterprise Clients |
407 |
172 |
|||||
RPEC (thousands) |
$3,146 |
$4,081 |
|||||
Quarterly Key Metrics
Total Software Transaction Value. Business Software Platform revenue is from third-party clients using our software platform. We do not recognize revenue from our own spend on our software platform. Therefore, we use TSTV to measure the scale and growth rates of our software platform as it reflects the total value on our software platform including our first-party studios as though they were stand-alone businesses. Below is a reconciliation of our Business Software Platform Revenue to Total Software Transaction Value.
($ in thousands) |
4Q 2021 |
4Q 2020 |
||
Business Software Platform Revenue |
$246,562 |
$80,023 |
||
Software Platform fee collected from AppLovin Apps |
$93,088 |
$48,333 |
||
Total Software Transaction Value |
$339,650 |
$128,356 |
Software Platform Enterprise Clients. We focus on the number of Software Platform Enterprise Clients, which are third-party business clients from whom we have collected greater than $31,250 of revenue in the three months to a given date, equating to an annual run-rate of $125,000 in revenue. Software Platform Enterprise Clients generate the vast majority of our Business Revenue - Software Platform and Business Revenue - Software Platform growth.
Revenue Per Software Platform Enterprise Client (Revenue per SPEC). We define Revenue per SPEC as (i) the total revenue derived from our Software Platform Enterprise Clients in a three-month period, divided by (ii) Software Platform Enterprise Clients as of the end of that same period. Revenue per SPEC shows how efficiently we are monetizing each SPEC. We expect to increase Revenue per SPEC over time as we enhance our Software Platform and Apps
The following table shows our Software Platform Enterprise Clients as of December 31, September 30, 2021, June 30, 2021, March 31, 2021, and December 31, 2020.
|
4Q 2021 |
|
3Q 2021 |
|
2Q 2021 |
|
1Q 2021 |
|
4Q
|
|
Software Platform Enterprise Clients |
461 |
|
449 |
|
366 |
|
193 |
|
158 |
|
Revenue per SPEC (thousands) |
$503 |
|
$398 |
|
$364 |
|
$453 |
|
$500 |
Update to our Key Metrics
Beginning with 2Q22, the revenue measurement period used to determine the number of SPECs in a period will be updated to include clients from whom we have collected greater than $125,000 in Software Platform revenue over the trailing 12 months. The current definition of SPEC included third-party clients who had more than $31,250 in Software Platform revenue for the prior three months. We believe this change in revenue measurement period will provide additional information regarding the scale and growth of our more-mature clients. Going forward, when Net Dollar-Based Revenue Retention (“NDBRR”) measures are provided, we will also calculate such measures using the updated definition of SPECs. The table below shows our SPEC and Revenue per SPEC for the last five quarters under the current calculations as well as the updated calculations.
|
Metric |
Revenue Composition |
Revenue
|
Revenue Threshold |
Final Disclosure Period |
4Q
|
3Q
|
2Q
|
1Q
|
4Q
|
Current Calculations |
SPEC |
Software Platform Revenue |
Annualized Quarterly |
$31,250
|
Quarter ended March 31, 2022 |
461 |
449 |
366 |
193 |
158 |
Revenue per SPEC |
Quarter ended March 31, 2022 |
$503 |
$398 |
$364 |
$453 |
$500 |
||||
Updated Calculations |
SPEC |
Software Platform Revenue |
Trailing
|
$125,000 |
N/A |
380 |
292 |
208 |
156 |
142 |
Revenue per SPEC |
N/A |
$1,634 |
$1,593 |
$1,581 |
$1,544 |
$1,404 |
Monthly Active Payers (MAPs). We define a MAP as a unique mobile device active on one of our apps in a month that completed at least one IAP during that time period. A consumer who makes IAPs within two separate apps on the same mobile device in a monthly period will be counted as two MAPs. MAPs for a particular time period longer than one month are the average MAPs for each month during that period. We estimate the number of MAPs by aggregating certain data from third-party attribution partners. Some of our apps do not utilize such third-party attribution partners, and therefore, our MAPs figure for any period does not capture every user that completed an IAP on our apps. We estimate that our counted MAPs generated approximately 97% of our Consumer Revenue during the three months ending December 31, 2021, and as such, management believes that MAPs are still a useful metric to measure the engagement and monetization potential of our games. We expect to increase our MAPs over time as we increase the number of our apps and enhance the engagement and monetization of our apps.
Average Revenue Per Monthly Active Payer (ARPMAP). We define ARPMAP as (i) the total Consumer Revenue derived from our apps in a monthly period, divided by (ii) MAPs in that same period. ARPMAP for a particular time period longer than one month is the average ARPMAP for each month during that period. ARPMAP shows how efficiently we are monetizing each MAP. We expect to increase ARPMAP over time as we enhance the monetization of our apps.
|
4Q 2021 |
|
4Q 2020 |
||||
Monthly Active Payers (millions) |
2.7 |
|
2.1 |
||||
Average Revenue per Monthly Active Payer (ARPMAP) |
$44 |
|
$41 |
||||
Our key metrics are not based on any standardized industry methodology and are not necessarily calculated in the same manner or comparable to similarly titled measures presented by other companies. Similarly, our key metrics may differ from estimates published by third parties or from similarly titled metrics of our competitors due to differences in methodology. The numbers that we use to calculate TSTV, MAP, and ARPMAP are based on internal data. While these numbers are based on what we believe to be reasonable judgements and estimates for the applicable period of measurement, there are inherent challenges in measuring usage and engagement. We regularly review and may adjust our processes for calculating our internal metrics to improve their accuracy.
AppLovin Corporation Consolidated Balance Sheets (in thousands, except for share and per share data) |
|||||||
|
December 31,
|
|
December 31,
|
||||
Assets |
(unaudited) |
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
1,520,504 |
|
|
$ |
317,235 |
|
Restricted cash equivalents |
|
1,050,000 |
|
|
|
— |
|
Accounts receivable, net |
|
514,520 |
|
|
|
296,964 |
|
Prepaid expenses and other current assets |
|
150,040 |
|
|
|
48,795 |
|
Total current assets |
|
3,235,064 |
|
|
|
662,994 |
|
Property and equipment, net |
|
63,608 |
|
|
|
28,587 |
|
Operating lease right-of-use assets |
|
70,975 |
|
|
|
84,336 |
|
Goodwill |
|
966,427 |
|
|
|
249,773 |
|
Intangible assets, net |
|
1,709,347 |
|
|
|
1,086,332 |
|
Other assets |
|
118,158 |
|
|
|
42,571 |
|
Total assets |
$ |
6,163,579 |
|
|
$ |
2,154,593 |
|
Liabilities, redeemable noncontrolling interest, and stockholders’ equity (deficit) |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
258,220 |
|
|
$ |
147,275 |
|
Accrued liabilities |
|
133,770 |
|
|
|
95,057 |
|
Licensed asset obligation |
|
17,374 |
|
|
|
18,760 |
|
Short-term debt |
|
25,810 |
|
|
|
15,210 |
|
Deferred revenue |
|
78,930 |
|
|
|
86,886 |
|
Operating lease liabilities |
|
18,392 |
|
|
|
22,206 |
|
Deferred acquisition costs, current |
|
107,601 |
|
|
|
212,658 |
|
Total current liabilities |
|
640,097 |
|
|
|
598,052 |
|
Non-current liabilities: |
|
|
|
||||
Long-term debt |
|
3,201,834 |
|
|
|
1,583,990 |
|
Operating lease liabilities, non-current |
|
62,498 |
|
|
|
71,755 |
|
Licensed asset obligation, non-current |
|
8,039 |
|
|
|
— |
|
Other non-current liabilities |
|
112,820 |
|
|
|
59,032 |
|
Total liabilities |
|
4,025,288 |
|
|
|
2,312,829 |
|
Redeemable noncontrolling interest |
|
201 |
|
|
|
309 |
|
Stockholders’ equity (deficit): |
|
|
|
||||
Convertible preferred stock, 100,000,000 and 109,090,908 shares authorized, nil and 109,090,908 shares issued, nil and 109,090,908 shares outstanding at December 31, 2021 and 2020; respectively |
|
— |
|
|
|
399,589 |
|
Class A, Class B and Class F common stock, $0.00003 par value—1,700,000,000 (Class A 1,500,000,000, Class B 200,000,000, Class F nil) and 429,600,000 (Class A 386,400,000, Class B nil, Class F 43,200,000) shares authorized, 375,089,360 (Class A 296,426,738, Class B 78,662,622, Class F nil) and 226,364,401 (Class A 183,800,251, Class B nil, Class F 42,564,150) shares issued and outstanding as of December 31, 2021 and 2020, respectively |
|
11 |
|
|
|
7 |
|
Additional paid-in capital |
|
3,160,487 |
|
|
|
453,655 |
|
Accumulated other comprehensive income (loss) |
|
(45,454 |
) |
|
|
604 |
|
Accumulated deficit |
|
(976,954 |
) |
|
|
(1,012,400 |
) |
Total stockholders’ equity (deficit) |
|
2,138,090 |
|
|
|
(158,545 |
) |
Total liabilities, redeemable noncontrolling interest, and stockholders’ equity (deficit) |
|
6,163,579 |
|
|
|
2,154,593 |
|
AppLovin Corporation Consolidated Statements of Operations (in thousands, except per share data) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
December 31, |
|
December 31, |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
(unaudited) |
|
(unaudited) |
|
|
||||||||||
Revenue |
$ |
793,470 |
|
|
$ |
509,837 |
|
|
$ |
2,793,104 |
|
|
$ |
1,451,086 |
|
Costs and expenses: |
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
265,129 |
|
|
|
198,014 |
|
|
|
988,095 |
|
|
|
555,578 |
|
Sales and marketing |
|
313,692 |
|
|
|
210,796 |
|
|
|
1,129,892 |
|
|
|
627,796 |
|
Research and development |
|
119,541 |
|
|
|
80,702 |
|
|
|
366,402 |
|
|
|
180,652 |
|
General and administrative |
|
36,583 |
|
|
|
25,175 |
|
|
|
158,699 |
|
|
|
66,431 |
|
Lease modification and abandonment of leasehold improvements |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,851 |
|
Extinguishments of acquisition-related contingent consideration |
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
74,820 |
|
Total costs and expenses |
|
734,945 |
|
|
|
514,795 |
|
|
|
2,643,088 |
|
|
|
1,513,128 |
|
Income (loss) from operations |
|
58,525 |
|
|
|
(4,958 |
) |
|
|
150,016 |
|
|
|
(62,042 |
) |
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest expense and loss on settlement of debt |
|
(30,374 |
) |
|
|
(20,325 |
) |
|
|
(103,170 |
) |
|
|
(77,873 |
) |
Other income (expense), net |
|
462 |
|
|
|
(1,138 |
) |
|
|
(535 |
) |
|
|
4,209 |
|
Total other income (expense) |
|
(29,912 |
) |
|
|
(21,463 |
) |
|
|
(103,705 |
) |
|
|
(73,664 |
) |
Income (loss) before income taxes |
|
28,613 |
|
|
|
(26,421 |
) |
|
|
46,311 |
|
|
|
(135,706 |
) |
Provision for (benefit from) income taxes |
|
(2,794 |
) |
|
|
(7,448 |
) |
|
|
10,973 |
|
|
|
(9,772 |
) |
Net income (loss) |
|
31,407 |
|
|
|
(18,973 |
) |
|
|
35,338 |
|
|
|
(125,934 |
) |
Add: Net loss (income) attributable to noncontrolling interest |
|
(41 |
) |
|
|
201 |
|
|
|
108 |
|
|
|
747 |
|
Net income (loss) attributable to AppLovin |
|
31,366 |
|
|
|
(18,772 |
) |
|
|
35,446 |
|
|
|
(125,187 |
) |
Less: Net income attributable to participating securities |
|
(312 |
) |
|
|
— |
|
|
|
(3,743 |
) |
|
|
— |
|
Net income (loss) attributable to common stock—Basic |
|
31,054 |
|
|
|
(18,772 |
) |
|
|
31,703 |
|
|
|
(125,187 |
) |
Net income (loss) attributable to common stock—Diluted |
$ |
31,068 |
|
|
$ |
(18,772 |
) |
|
$ |
31,879 |
|
|
$ |
(125,187 |
) |
Net income (loss) per share attributable to common stockholders: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.08 |
|
|
$ |
(0.09 |
) |
|
$ |
0.10 |
|
|
$ |
(0.58 |
) |
Diluted |
$ |
0.08 |
|
|
$ |
(0.09 |
) |
|
$ |
0.09 |
|
|
$ |
(0.58 |
) |
Weighted average common shares used to compute net
|
|
|
|
|
|
|
|
||||||||
Basic |
|
370,779,521 |
|
|
|
220,709,256 |
|
|
|
324,836,076 |
|
|
|
214,936,545 |
|
Diluted |
|
388,302,231 |
|
|
|
220,709,256 |
|
|
|
342,763,632 |
|
|
|
214,936,545 |
|
AppLovin Corporation Consolidated Statements of Cash Flows (in thousands) |
|||||||
|
Years Ended December 31, |
||||||
|
2021 |
|
2020 |
||||
Operating Activities |
(unaudited) |
|
|
||||
Net income (loss) |
$ |
35,338 |
|
|
$ |
(125,934 |
) |
Adjustments to reconcile net income (loss) to operating activities: |
|
|
|
||||
Amortization, depreciation and write-offs |
|
431,063 |
|
|
|
254,951 |
|
Amortization of debt issuance costs and discount |
|
12,825 |
|
|
|
8,152 |
|
Stock-based compensation |
|
133,177 |
|
|
|
62,387 |
|
Change in operating right-of-use asset |
|
26,313 |
|
|
|
9,333 |
|
Lease modification and abandonment of leasehold improvements |
|
— |
|
|
|
7,851 |
|
Loss on extinguishments of acquisition related contingent consideration |
|
— |
|
|
|
74,820 |
|
Change in fair value of contingent consideration |
|
(230 |
) |
|
|
442 |
|
Loss on settlement of debt |
|
18,236 |
|
|
|
— |
|
Net unrealized gains on fair value remeasurement of financial instruments |
|
(8,841 |
) |
|
|
(4,180 |
) |
Net loss (gain) on foreign currency remeasurement |
|
(1,734 |
) |
|
|
2,097 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(201,948 |
) |
|
|
(113,234 |
) |
Prepaid expenses and other current assets |
|
(97,324 |
) |
|
|
(13,289 |
) |
Other assets |
|
(59,505 |
) |
|
|
(19,092 |
) |
Accounts payable |
|
98,612 |
|
|
|
49,120 |
|
Operating lease liabilities |
|
(26,854 |
) |
|
|
(8,812 |
) |
Accrued and other liabilities |
|
16,630 |
|
|
|
2,783 |
|
Deferred revenue |
|
(13,907 |
) |
|
|
35,488 |
|
Net cash provided by operating activities |
|
361,851 |
|
|
|
222,883 |
|
Investing Activities |
|
|
|
||||
Purchase of property and equipment |
|
(1,390 |
) |
|
|
(3,241 |
) |
Acquisitions, net of cash acquired |
|
(1,206,482 |
) |
|
|
(674,650 |
) |
Purchase of non-marketable investments and other |
|
(15,000 |
) |
|
|
(2,000 |
) |
Proceeds from other investing activities |
|
12,009 |
|
|
|
— |
|
Capitalized software development costs |
|
(4,067 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(1,214,930 |
) |
|
|
(679,891 |
) |
Financing Activities |
|
|
|
||||
Proceeds from issuance of common stock in initial public offering,
|
|
1,745,228 |
|
|
|
— |
|
Proceeds from debt issuance, net of issuance costs |
|
2,329,059 |
|
|
|
481,273 |
|
Payments of debt principal |
|
(719,810 |
) |
|
|
(64,295 |
) |
Payments of finance leases |
|
(15,271 |
) |
|
|
(9,708 |
) |
Proceeds from exercise of stock options |
|
31,156 |
|
|
|
2,303 |
|
Proceeds from issuance of common stock |
|
— |
|
|
|
9,318 |
|
Proceeds from the issuance of common stock under the Employee Stock Purchase Plan |
|
2,877 |
|
|
|
— |
|
Payments of deferred acquisition costs |
|
(234,068 |
) |
|
|
(17,586 |
) |
Payments of licensed asset obligation |
|
(17,970 |
) |
|
|
(18,940 |
) |
Payments of related party notes |
|
(11,655 |
) |
|
|
— |
|
Repurchases of common stock |
|
— |
|
|
|
(1,766 |
) |
Payments of deferred IPO costs |
|
— |
|
|
|
(2,744 |
) |
Net cash provided by financing activities |
|
3,109,546 |
|
|
|
377,855 |
|
Effect of foreign exchange rate on cash, cash equivalents and restricted cash equivalents |
|
(3,198 |
) |
|
|
141 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash equivalents |
|
2,253,269 |
|
|
|
(79,012 |
) |
Cash, cash equivalents and restricted cash equivalents at beginning of the period |
|
317,235 |
|
|
|
396,247 |
|
Cash, cash equivalents and restricted cash equivalents at end of the period |
$ |
2,570,504 |
|
|
$ |
317,235 |
|
AppLovin Corporation Reconciliation of Net Income (Loss) to Adjusted EBITDA (in thousands) |
|||||||||||||||
The following table provides our Adjusted EBITDA and Adjusted EBITDA margin and a reconciliation of Net income (loss) to Adjusted EBITDA: |
|||||||||||||||
|
Three Months Ended December 31, |
|
Twelve months ended December 31, |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
(unaudited) |
|
(unaudited) |
|
|
||||||||||
Revenue |
$ |
793,470 |
|
|
$ |
509,837 |
|
|
$ |
2,793,104 |
|
|
$ |
1,451,086 |
|
Net income (loss) |
$ |
31,407 |
|
|
$ |
(18,973 |
) |
|
$ |
35,338 |
|
|
$ |
(125,934 |
) |
Net Margin |
|
4.0 |
% |
|
|
(3.7 |
) % |
|
|
1.3 |
% |
|
|
(8.7 |
) % |
Interest expense and loss on settlement of debt |
|
30,374 |
|
|
|
20,325 |
|
|
|
103,170 |
|
|
|
77,873 |
|
Other (income) / expense, net1 |
|
(693 |
) |
|
|
(2 |
) |
|
|
(7,545 |
) |
|
|
(6,183 |
) |
Provision for (benefit from) income taxes |
|
(2,794 |
) |
|
|
(7,448 |
) |
|
|
10,973 |
|
|
|
(9,772 |
) |
Amortization, depreciation and write-offs |
|
115,654 |
|
|
|
97,728 |
|
|
|
431,063 |
|
|
|
254,951 |
|
Non-operating foreign exchange (gain) losses |
|
(27 |
) |
|
|
479 |
|
|
|
(1,537 |
) |
|
|
1,210 |
|
Stock-based compensation2 |
|
41,349 |
|
|
|
43,025 |
|
|
|
135,469 |
|
|
|
62,387 |
|
Acquisition-related expense and transaction bonus |
|
2,827 |
|
|
|
2,217 |
|
|
|
16,887 |
|
|
|
7,850 |
|
Customer acquisition bonuses3 |
|
3,227 |
|
|
|
— |
|
|
|
3,227 |
|
|
|
— |
|
Lease modification and abandonment of leasehold improvements |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,851 |
|
Loss on extinguishments of acquisition related contingent consideration |
|
— |
|
|
|
108 |
|
|
|
— |
|
|
|
74,820 |
|
Change in fair value of contingent consideration |
|
— |
|
|
|
442 |
|
|
|
(230 |
) |
|
|
442 |
|
Total adjustments |
|
189,917 |
|
|
|
156,874 |
|
|
|
691,477 |
|
|
|
471,429 |
|
Adjusted EBITDA |
|
221,324 |
|
|
|
137,901 |
|
|
|
726,815 |
|
|
|
345,495 |
|
Adjusted EBITDA Margin |
|
27.9 |
% |
|
|
27.0 |
% |
|
|
26.0 |
% |
|
|
23.8 |
% |
______________________________________________ |
1Excludes recurring operational foreign exchange gains and losses and write-off of an investment that is included in Amortization, depreciation and write-offs line item above. |
2The twelve months ended December 31, 2021 includes $2.3 million of bonus compensation settled in stock outside of the scope of ASC 718. |
3 In association with the MoPub acquisition, we incurred certain costs to incentivize publishers to migrate to our MAX mediation solution, including existing publishers of MoPub as well as publishers on other competitor offerings. We have not historically incurred significant publisher migration costs, nor do we currently intend to incur significant publisher migration costs in the future. As such, we have removed the impact of these costs from Adjusted EBITDA. |
| AppLovin Corporation
Reconciliation of GAAP to Non-GAAP Financial Measures ($ in millions) |
||||
4Q 2021 |
4Q 2020 |
|||
Revenue |
793.5 |
|
509.8 |
|
|
|
|
||
GAAP cost of revenue |
265.1 |
|
198.0 |
|
Amortization expense related to acquired intangibles |
(100.3 |
) |
(90.7 |
) |
Stock-based compensation expense |
(0.8 |
) |
(0.8 |
) |
Non-GAAP cost of revenue |
164.0 |
|
106.6 |
|
Non-GAAP cost of revenue as a % of total revenue |
20.7 |
% |
20.9 |
% |
GAAP sales & marketing expense |
313.7 |
|
210.8 |
|
Amortization expense related to acquired intangibles |
(6.7 |
) |
(3.1 |
) |
Stock-based compensation expense |
(6.4 |
) |
(7.9 |
) |
Non-GAAP sales & marketing expense |
300.6 |
|
199.8 |
|
Non-GAAP sales & marketing expense as a % of total revenue |
37.9 |
% |
39.2 |
% |
GAAP research & development expense |
119.5 |
|
80.7 |
|
Stock-based compensation expense |
(23.2 |
) |
(26.2 |
) |
Non-GAAP research & development expense |
96.3 |
|
54.5 |
|
Non-GAAP research & development expense as a % of total revenue |
12.1 |
% |
10.7 |
% |
GAAP general & administration expense |
36.6 |
|
25.2 |
|
Stock-based compensation expense |
(10.9 |
) |
(8.2 |
) |
Acquisition-related expense & transaction bonus |
(2.8 |
) |
(2.2 |
) |
Non-GAAP general & administration expense |
22.8 |
|
14.7 |
|
Non-GAAP general & administration expense as a % of total revenue |
2.9 |
% |
2.9 |
% |
Source: AppLovin Corp.
